v3.25.2
Consolidated Balance Sheets (Unaudited) - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Current Assets:    
Cash $ 1,326,539 $ 1,241,036
Accounts receivable 101,566 84,110
Inventories 231,461 139,422
Loan receivable from related party 1,400,000
Total current assets 3,059,566 1,464,568
Non-Current Assets:    
Property and equipment, net 4,951,703 5,130,229
Operating lease right-of-use asset, net 6,749,115 7,465,611
Intangible asset 477,947 491,223
Goodwill 1,985,645 1,985,645
Investment 1,100,000
Other assets 743,434 1,035,990
Total non-current assets 16,007,844 16,108,698
Total assets 19,067,410 17,573,266
Current Liabilities:    
Accounts payable and accrued expenses 967,741 843,322
Line of Credit 1,000,000 1,000,000
Current portion of operating lease liabilities 1,084,255 975,210
Current portion of bank notes payables 1,041,490 1,366,350
Current portion of loan payable, EIDL 5,513 10,924
Loans payable to financial institutions 34,282
Due to related party 216,743 732,710
Other payables 1,041,557 1,078,291
Total current liabilities 5,357,299 6,041,089
Operating lease liabilities, less current portion 6,472,247 7,324,677
Bank notes payables, less current portion 1,545,840 1,747,611
Loan payable, EIDL, less current portion 404,407 404,490
Notes payable to related party 600,000 600,000
Convertible notes to related party 1,200,000
Total liabilities 14,379,793 17,317,867
Commitments and contingencies
Stockholders’ Equity    
Additional paid-in-capital 20,089,781 12,261,901
Warrant subscription receivable (750,000)
Accumulated deficit (14,652,424) (12,006,642)
Total stockholders’ equity 4,687,617 255,399
Total liabilities and stockholders’ equity 19,067,410 17,573,266
Common Class A [Member]    
Stockholders’ Equity    
Common Stock, value 250 130
Common Class B [Member]    
Stockholders’ Equity    
Common Stock, value $ 10 $ 10