v3.25.1
UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended 8 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES      
Net (loss) $ (297,207) $ (167,089) $ (238)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 16,221 9,756  
Amortization of operating lease right-of-use assets 75,221 72,304  
Stock compensation issued for consulting services 0 25,120  
Changes in operating assets and liabilities:      
Due from related parties 6,421 (5,703)  
Prepayments and other current assets 12,119 (1,058)  
Deposit (5,000) 0  
Accounts payable 530 750 238
Interest payable 0 1,551  
Deferred revenues (104,044) 38,350  
Operating lease liabilities (77,063) (72,340)  
Due to related parties 48,365 (88,144)  
Accrued liabilities and other payables 36,171 (3,182)  
Net cash (used in) operating activities (288,266) (189,685) 0
Cash flows from investing activities:      
Purchases of property and equipment 0 (128,554)  
Net cash (used in) investing activities 0 (128,554)  
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds from convertible notes payable 0 100,000  
Proceeds from promissory notes related party 318,000 0  
Capital contribution from stockholders     1
Class B common stock subscription     1
Net cash provided by financing activities 318,000 100,000 2
Net (decrease) increase in cash 29,734 (218,239) 2
Cash, beginning of period 50,682 787,652 0
Cash, end of period 80,416 569,413 50,682
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Interest paid 0 0 0
Income taxes paid 0 $ 0 0
Scenario Previously Reported [Member]      
CASH FLOWS FROM FINANCING ACTIVITIES      
Cash, beginning of period $ 2    
Cash, end of period     $ 2