v3.26.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
Current Assets    
Cash and cash equivalents $ 7,018,931 $ 1,670,949
Accounts receivable 109,968 18,160
Real estate held for sale 907,061
Prepaid expenses and other receivables 18,267 27,979
Deferred IPO costs 699,499
Total Current Assets 7,147,166 3,323,648
Noncurrent Assets    
Property and equipment, net 335,540 70,771
Operating lease right-of-use assets, net 1,265,993 29,410
Intangible assets, net 564,753 1,449
Deferred tax assets, net 742
Investment under cost method 50,000
Long-term prepaid expenses, net 617,625
Security deposits 33,254 4,235
Total Noncurrent Assets 2,867,907 105,865
Total Assets 10,015,073 3,429,513
Current Liabilities    
Accounts payable 93,735 21,300
Auto loan payable, current 8,631 8,102
Operating lease liabilities, current 109,711 29,980
Other current liabilities 1,870,524 830,065
Due to related party 55,000
Total Current Liabilities 2,082,601 944,447
Noncurrent Liabilities    
Auto loan payable, noncurrent 26,754 35,381
Operating lease liabilities, noncurrent 266,282
Total Noncurrent Liabilities 293,036 35,381
Total Liabilities 2,375,637 979,828
Commitments and Contingencies
Stockholders’ Equity    
Preferred stock, $0.001 par value, 1,000,000 shares authorized, no shares issued and outstanding at December 31, 2025 and 2024
Common stock, $0.001 par value, 100,000,000 shares authorized, 16,230,000 and 14,505,000 shares issued and outstanding at December 31, 2025 and 2024, respectively 16,230 14,505
Paid-in capital 6,389,842 1,276,690
Retained earnings 1,233,364 1,158,490
Total Stockholders’ Equity 7,639,436 2,449,685
Total Liabilities and Stockholders’ Equity $ 10,015,073 $ 3,429,513