v3.25.2
Income Tax
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Income Tax Disclosure [Abstract]    
Income Tax

Note 11 – Income Tax

 

The Company provides for income tax under ASC 740, “Income Taxes” under the asset and liability method of ASC 740, deferred tax assets and liabilities are recorded based on the differences between the financial statement and tax basis of assets and liabilities and the tax rates in effect when these differences are expected to reverse. A valuation allowance is provided for certain deferred tax assets if it is more likely than not that the Company will not realize tax assets through future operations.

 

The Company is incorporated in the State of Nevada and is not subject to tax on income or capital gains under current Nevada law. In addition, upon payments of dividends by these entities to their shareholders, no Nevada withholding tax will be imposed.

 

The components of the Company’s deferred tax asset and reconciliation of income taxes computed at the new federal statutory rate of 21% and state of Florida tax rate of 5.5% to the income tax amount recorded for the three months ended March 31, 2025 and 2024 are as follows:

 

Taxation in the statements of income represents:

 

   2025   2024 
   Three months ended
March 31
 
   2025   2024 
Tax provision for the period:          
Current  $-   $- 
Deferred          
● Federal statutory tax          
- Deferred tax assets          
- utilization of NOLs brought forward   106,389    119,179 
- Deferred tax liabilities          
- recognition for the period   7,985    7,600 
Deferred tax assets Liabilities   114,374    126,779 
● State of Florida tax          
- Deferred tax assets          
- utilization of NOLs brought forward   27,469    31,143 
- Deferred tax liabilities          
- recognition for the period   2,486    2,060 
Deferred tax assets Liabilities   29,955    33,203 
           
Total income tax expenses  $144,329   $159,982 

 

 

A reconciliation of the effective income tax rates reflected in the accompanying unaudited condensed consolidated statements of income to the federal statutory rate of 21% for the three months ended March 31, 2025 and 2024 are as follows:

 

   2025   2024 
   Three months ended
March 31
 
   2025   2024 
         
Federal statutory tax rate   21.0%   21.0%
Effect of state of Florida tax   7.3%   6.8%
Effect of state of Nevada tax*   6.9%   4.9%
Effect of British Virgin Islands tax   0.0%   0.0%
Effective tax rate   35.2%   32.7%

 

* Effect of state of Nevada tax represented the audit fee expenses in relation to IPO and operating costs incurred by the Company which is incorporated in the state of Nevada which is not subject to state income tax.

 

 

Significant components of the deferred tax assets and deferred tax liabilities are presented below:

 

   March 31, 2025   December 31, 2024 
Deferred tax liabilities:          
Accelerated depreciation          
Federal statutory tax:          
Beginning of the period/year  $48,132   $40,173 
Recognized during the period/year   7,985    7,959 
End of the period/year   56,117    48,132 
State of Florida tax:          
Beginning of the period/year   11,982    7,983 
Recognized during the period/year   2,486    3,999 
End of the period/year   14,468    11,982 
Deferred tax liabilities  $70,585   $60,114 
           
Deferred tax assets:          
Net operating losses          
Federal statutory tax:          
Beginning of the period/year  $186,759   $195,391 
Utilized during the period/year   (106,389)   (8,632)
End of the period/year   80,370    186,759 
           
State of Florida tax:          
Beginning of the period/year  $40,393    40,739 
Utilized during the period/year   (27,469)   (346)
End of the period/year   12,924    40,393 
           
Less: valuation allowance   -    - 
Deferred tax assets, net  $93,294   $227,152 

 

The Group evaluated the recoverable amounts of deferred tax assets to the extent that future taxable profits will be available against which the net operating loss and temporary difference can be utilized.

 

As of March 31, 2025, the Company had $352,053 of NOLs which can be carried forward indefinitely.

 

The NOLs carry forwards are subject to certain limitations due to the change in control of the Company pursuant to Internal Revenue Code Section 382.

 

Note 11 – Income Tax

 

The Company provides for income tax under ASC 740, “Income Taxes” under the asset and liability method of ASC 740, deferred tax assets and liabilities are recorded based on the differences between the financial statement and tax basis of assets and liabilities and the tax rates in effect when these differences are expected to reverse. A valuation allowance is provided for certain deferred tax assets if it is more likely than not that the Company will not realize tax assets through future operations.

 

The Company is incorporated in the State of Nevada and is not subject to tax on income or capital gains under current Nevada law. In addition, upon payments of dividends by these entities to their shareholders, no Nevada withholding tax will be imposed.

 

The components of the Company’s deferred tax asset and reconciliation of income taxes computed at the new federal statutory rate of 21% and state of Florida tax rate of 5.5% to the income tax amount recorded for the years ended December 31, 2024, 2023 and 2022 are as follows:

 

Taxation in the statements of income represents:

 

   2024   2023   2022 
   For the Years Ended December 31, 
   2024   2023   2022 
             
Tax provision for the year:               
Current   -    -    - 
Deferred               
● Federal statutory tax               
- Deferred tax assets               
- recognition of prior year NOLs   -    (217,364)   - 
- utilization of NOLs brought forward   8,632    24,587    75,512 
- utilization of NOLs recognized during the year for prior year NOLs   -    66,300    - 
- Deferred tax liabilities               
- recognition for the year   7,959    19,115    17,685 
Deferred tax assets Liabilities   16,591    (107,362)   93,197 
                
● State of Florida tax               
- Deferred tax assets               
- recognition of prior year NOLs   -    (56,711)   - 
- utilization of NOLs brought forward   346    7,025    24,253 
- utilization of NOLs recognized during the year for prior year NOLs   -    13,606    - 
- Deferred tax liabilities               
- recognition for the year   3,999    8,177    307 
Deferred tax assets Liabilities   4,345    (27,903)   24,560 
                
Total income tax expenses (benefits)   20,936    (135,265)   117,757 

 

 

A reconciliation of the effective income tax rates reflected in the accompanying consolidated statements of income to the federal statutory rate of 21% for the years ended December 31, 2024, 2023 and 2022 is as follows:

 

    2024    2023    2022 
   For the Years Ended December 31, 
             
    2024    2023    2022 
                
Federal statutory tax rate   21.0%   21.0%   21.0%
Effect of state of Florida tax   5.5%   11.5%   5.6%
Effect of state of Nevada tax*   (38.5)%   22.4%   0.0%
Effect of BVI tax   0.0%   0.0%   0.0%
Permanent difference   (0.9)%   0.4%   0.1%
Effect of deferred tax assets for prior years NOLs recognized in the current year at Federal statutory tax rate   0.0%   (86.6)%   0.0%
Effect of deferred tax assets for prior years NOLs recognized in the current year at state of Florida tax rate   0.0%   (22.6)%   0.0%
Effective tax rate   (12.9)%   (53.9)%   26.7%

 

* Effect of state of Nevada tax represented the audit fee expenses in relation to IPO incurred by the Company which is incorporated in the state of Nevada which is not subject to state income tax.

 

Significant components of the deferred tax assets and deferred tax liabilities are presented below:

 

   2024   2023 
   As of December 31 
   2024   2023 
Deferred tax liabilities:          
Accelerated depreciation          
Federal statutory tax:          
Beginning of the period/year  $40,173   $21,058 
Recognized during the period/year   7,959    19,115 
End of the period/year   48,132    40,173 
State of Florida tax:          
Beginning of the period/year   7,983    (194)
Recognized during the period/year   3,999    8,177 
End of the period/year   11,982    7,983 
Deferred tax liabilities  $60,114   $48,156 
           
Deferred tax assets:          
Net operating losses          
Federal statutory tax:          
Beginning of the period/year  $195,391   $68,914 
Recognized during the period/year   -    217,364 
Utilized during the period/year   (8,632)   (90,887)
End of the period/year   186,759    195,391 
           
State of Florida tax:          
Beginning of the period/year  $40,739    4,659 
Recognized during the period/year   

-

   56,711 
Utilized during the period/year   (346)   (20,631)
End of the period/year   40,393    40,739 
           
Less: valuation allowance   -    - 
Deferred tax assets, net  $227,152   $236,130 

 

The Group evaluated the recoverable amounts of deferred tax assets to the extent that future taxable profits will be available against which the net operating loss and temporary difference can be utilized.

 

As of December 31, 2024 and 2023, the Company had $857,177 and $891,057, respectively, of NOLs which can be carried forward indefinitely.

 

The NOLs carry forwards are subject to certain limitations due to the change in control of the Company pursuant to Internal Revenue Code Section 382.