v3.25.1
Leases
3 Months Ended
Mar. 31, 2025
Leases  
Leases

Note 4. Leases

 

On November 1, 2022, the Company entered into an operating sublease with a related party Dream Go for its office space located at 450 7th Avenue, Suite 905, New York, NY 10123 expiring on October 31, 2029. On November 1, 2022, the Company recognized approximately $2.2 million of right of use (“ROU”) assets and operating lease liabilities based on the present value of the future minimum rental payments of the sublease, using an incremental borrowing rate of 4%.

 

As of March 31, 2025, the Company’s operating sublease had a remaining lease term of approximately 4.6 years.

 

For the three months ended March 31, 2025 and 2024, rent expense for the operating sublease was $90,253 and $90,253, respectively.

 

The Company’s sublease obligations as of March 31, 2025 are presented below:

 

Year ending December 31,

 

 

 

2025

 

$278,126

 

2026

 

 

242,211

 

2027

 

 

388,790

 

2028

 

 

407,405

 

Remaining

 

 

310,114

 

Total future lease payments

 

 

1,626,647

 

Less: Interest

 

 

(147,530 )

Present value of lease liabilities

 

$1,479,117

 

 

Future amortization of the Company’s ROU assets is presented below:

 

Year ended December 31,

 

 

 

2025

 

$230,255

 

2026

 

 

314,154

 

2027

 

 

326,161

 

2028

 

 

340,709

 

Remaining

 

 

265,743

 

Total

 

$1,477,021

 

 

Subleases

 

On November 1, 2022, the Company entered into sublease agreements with related parties (1) Dream Legal Group, Inc., (2) Tigerless Health, Inc., and (3) First Cover, Inc. to sub rent portions of its office space located at 450 7th Avenue, Suite 905, New York, NY 10123. These subleases are month-to-month leases starting on November 1, 2022 and ending upon a notice of 30 days from either party.

 

On July 1, 2024, the Company terminated the subleases with Tigerless Health, Inc, and First Cover, Inc. Sublease income is recognized on the straight line basis over the lease term. Billed and uncollected operating lease receivables will be included in due from related parties which are stated at their estimated net realizable value. For the three months ended March 31, 2025 and 2024, the Company’s income from these three subleases totaled $24,854  and $15,000 (which has been reflected as a reduction of general and administrative expenses in the accompanying consolidated Statements of Operations).