v3.25.2
Business Combination (Tables)
6 Months Ended
Jun. 30, 2025
Business Combinations [Abstract]  
Schedule Total Purchase Price Allocated to the Individual Assets Acquired and Liabilities Assumed Based on Relative Fair Value

The total purchase price was allocated to the individual assets acquired and liabilities assumed based on their relative fair values. The total purchase price was allocated as follows:

 

Assets acquired

 

 

 

Favorable lease

 

$

980

 

Property and equipment

 

 

1,020

 

Prepaid rent and lease deposit

 

 

132

 

Total assets acquired

 

$

2,132

 

 

 

 

 

Purchase consideration

 

 

 

Cash paid at closing

 

 

1,632

 

Consideration payable

 

 

500

 

Total purchase consideration

 

$

2,132

 

Schedule of Unaudited Pro Forma Revenue and Net Income

The following table presents the Company’s unaudited pro forma revenue and net income:

 

 

Three months ended

 

 

Six months ended

 

 

June 30,
2025

 

 

June 30,
2024

 

 

June 30,
2025

 

 

June 30,
2024

 

Revenue

 

$

2,549

 

 

$

3,495

 

 

$

4,257

 

 

$

6,708

 

Net Income

 

 

25,092

 

 

 

8,723

 

 

 

16,940

 

 

 

123,443