XML 86 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Current Assets    
Cash and cash equivalents $ 1,670,949 $ 651,911
Accounts receivable, net 18,160 392
Real estate held for sale 907,061
Prepaid expenses and other receivables 27,979 25,008
Deferred IPO costs 699,499
Total Current Assets 3,323,648 677,311
Noncurrent Assets    
Equipment, net 70,771 87,469
Operating lease right-of-use assets, net 29,410 70,930
Intangible asset 1,449
Security deposits 4,235 4,235
Total Noncurrent Assets 105,865 162,634
Total Assets 3,429,513 839,945
Current Liabilities    
Accounts payable 21,300 16,703
Auto loan payable, current 8,102 7,605
Operating lease liabilities, current 29,980 41,235
Other current liabilities 830,065 9,490
Total Current Liabilities 944,447 75,033
Noncurrent Liabilities    
Auto loan payable, noncurrent 35,381 43,483
Operating lease liabilities, noncurrent 29,980
Total Noncurrent Liabilities 35,381 73,463
Total Liabilities 979,828 148,496
Stockholders’ Equity    
Preferred stock, $0.001 par value, 1,000,000 shares authorized, no shares issued and outstanding at December 31, 2024 and 2023
Common stock, $0.001 par value, 100,000,000 shares authorized, 14,505,000 and 13,500,000 shares issued and outstanding at December 31, 2024 and 2023, respectively 14,505 13,500
Paid-in capital 1,276,690 297,695
Retained earnings 1,158,490 380,254
Total Stockholders’ Equity 2,449,685 691,449
Total Liabilities and Stockholders’ Equity 3,429,513 839,945
Related Party    
Current Liabilities    
Due to related party $ 55,000