v3.25.1
Related parties
3 Months Ended
Mar. 31, 2025
Related parties  
Related parties

Note 7. Related parties

 

As of March 31, 2025 and December 31, 2024, the Company has related party transactions with the following affiliates and affiliated entities:

 

Related Party Name

Relationship

Hui Luo

Majority owner of the Company

Liu Yi

Spouse of Hui Luo

Genius Kid Class LLC

 

An entity controlled by Yi Liu

Dream Legal Group, Inc

 

An entity controlled by Hui Luo

Ideal Force LLC

 

An entity controlled by Yi Liu

Dreamgo Inc.

 

An entity controlled by Hui Luo

 

Due from related parties

 

 

 

March 31,

2025

 

 

December 31,

2024

 

 

 

 

 

 

 

 

Dream Legal Group, Inc.

 

 

1,830

 

 

 

8,251

 

Total due from related parties

 

$1,830

 

 

$8,251

 

 

Due to related parties

 

 

 

March 31,

2025

 

 

December 31,

2024

 

 

 

 

 

 

 

 

Yi Liu- accrued interest on promissory note

 

$161

 

 

$

 

Luo Hui-accrued interest on promissory note

 

 

3,466

 

 

 

2,166

 

Luo Hui – promissory note, due on August 15, 2025; at a rate of 4% per annum

 

 

130,000

 

 

 

130,000

 

Luo Hui – promissory note, due on March 31, 2026; at a rate of 4% per annum

 

 

40,000

 

 

 

-

 

Yi Liu – promissory note, due on March 17, 2026; at a rate of 4% per annum

 

 

100,000

 

 

 

-

 

Dream Legal Group, Inc-rent income received in advance

 

 

29,800

 

 

 

-

 

Due to Dream Go Inc.*

 

 

312,483

 

 

 

117,379

 

Total due to related parties - current

 

$615,910

 

 

$249,545

 

 

*During three months ended March 31, 2025, Dream Go Inc advanced $to the Company for operating expenses which is interest free and due on demand.

The following table represents related party transactions for the three months ended March 31, 2025 and 2024:

 

 

 

 

 

Three Months Ended

 

Name

 

Business Purpose of Transaction

 

March 31,

2025

 

 

March 31,

2024

 

Dream Legal Group, Inc

 

Sublease income

 

$23,471

 

 

$15,000

 

Dreamgo Inc.

 

Rent expense

 

 

90,253

 

 

 

90,253

 

Genius Kid Class LLC

 

Consulting revenue

 

 

 

 

 

100,000

 

Yi Liu

 

Interest expense

 

 

161

 

 

 

-

 

Luo Hui

 

Interest expense

 

 

1,300

 

 

 

-

 

 

Sublease income has been reflected as a reduction of general and administrative expenses in the accompanying consolidated statements of operations.

 

As of March 31, 2025 and December 31, 2024, the Company has the following ROU assets and operating lease liabilities recognized from related party under ASC 842 (Note 4):

 

 

 

 

 

March 31,

2025

 

 

December 31,

2024

 

Dreamgo Inc.

 

ROU assets

 

$1,477,021

 

 

$1,552,242

 

Dreamgo Inc.

 

Short term obligation under operating leases

 

$(238,119 )

 

$(314,685 )

Dreamgo Inc.

 

Long term obligation under operating leases

 

$(1,240,998 )

 

$(1,241,495 )