XML 91 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash Flows from Operating Activities    
Net Income $ 778,236 $ 151,193
Adjustments to reconcile net income to net cash (used in) provided by operating activities:    
Depreciation 18,762 6,042
Lease expense 45,347 15,115
Change in allowance for credit losses (9,092)
Changes in operating assets and liabilities:    
Accounts receivable (8,676) 106,289
Real estate held for sale (907,061)
Prepaid expenses and other receivables (2,971) (25,008)
Deferred IPO costs (699,499)
Security deposits (4,235)
Accounts payable 4,597 (25,800)
Other current liabilities 820,575 14,548
Payment of lease liabilities (45,062) (14,830)
Net Cash (Used in) Provided by Operating Activities (4,844) 223,314
Cash Flows from Investing Activities    
Purchase of furniture and fixtures (982) (4,343)
Purchase of office equipment (1,082) (929)
Purchase of automobile (35,250)
Purchase of trademark (1,449)
Net Cash Used in Investing Activities (3,513) (40,522)
Cash Flows from Financing Activities    
Repayments of auto loan payable (7,605) (1,690)
Proceeds from related party dues 880,000
Repayments of related party dues (825,000)
Proceeds from shares issued in equity financing 980,000
Proceeds from capital contribution 303,000
Dividend paid (21,154)
Net Cash Provided by Financing Activities 1,027,395 280,156
Net Increase in Cash and Cash Equivalents 1,019,038 462,948
Cash and Cash Equivalents, Beginning of Period 651,911 188,963
Cash and Cash Equivalents, End of Period 1,670,949 651,911
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Cash Paid for Interest 3,115 5,838
Cash Paid for Income Taxes $ 4,120 $ 800