v3.25.2
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Cash Flows from Operating Activities        
Net Income $ 80,629 $ 40,292 $ 778,236 $ 151,193
Adjustments to reconcile net income to net cash (used in) provided by operating activities:        
Unrealized loss on trading securities 11,007    
Depreciation 4,639 4,651 18,762 6,042
Lease expense 11,337 11,335 45,347 15,115
Change in allowance for credit losses     (9,092)
Changes in operating assets and liabilities:        
Accounts receivable (1,815,840) (33,523) (8,676) 106,289
Accounts receivable – related party (81,888)    
Real estate held for sale 907,061 (907,061)
Advance to contractor (26,873) (17,940)    
Prepaid expenses and other receivables 9,979 25,008 (2,971) (25,008)
Deferred tax assets (3,080)    
Deferred IPO costs (49,000) (50,000) (699,499)
Security deposits     (4,235)
Accounts payable (21,300) (9,131) 4,597 (25,800)
Other current liabilities 9,160 82,019 820,575 14,548
Payment of lease liabilities (11,551) (11,120) (45,062) (14,830)
Net Cash (Used in) Provided by Operating Activities (893,832) (40,297) (4,844) 223,314
Cash Flows from Investing Activities        
Purchase of trading securities (136,000)    
Purchase of furniture and fixtures (982) (982) (4,343)
Purchase of office equipment (1,082) (1,082) (929)
Purchase of automobile     (35,250)
Purchase of trademark (399) (1,449)
Net Cash Used in Investing Activities (136,000) (2,463) (3,513) (40,522)
Cash Flows from Financing Activities        
Repayments of auto loan payable (1,974) (1,857) (7,605) (1,690)
Proceeds from related party dues 326,000 880,000
Repayments of related party dues (381,000) (825,000)
Proceeds from shares issued in equity financing 930,000 980,000
Proceeds from capital contribution     303,000
Dividend paid     (21,154)
Net Cash Provided by Financing Activities (56,974) 928,143 1,027,395 280,156
Net (Decrease) Increase in Cash and Cash Equivalents (1,086,806) 885,383 1,019,038 462,948
Cash and Cash Equivalents, Beginning of Period 1,670,949 651,911 651,911 188,963
Cash and Cash Equivalents, End of Period 584,143 1,537,294 1,670,949 651,911
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION        
Cash Paid for Interest 682 800 3,115 5,838
Cash Paid for Income Taxes $ 4,120 $ 800