v3.26.1
Condensed Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Jun. 30, 2026
Jun. 30, 2025
Revenue        
Total revenue $ 708,458 $ 602,232 $ 2,177,836 $ 1,930,603
Operating costs:        
Salaries and benefits 266,603 248,953 1,582,778 522,940
Depreciation 63,836 52,013 127,586 102,797
Other general and administration expenses [1] 698,397 329,704 1,753,683 567,828
Total operating costs 1,471,927 1,028,735 4,400,291 2,004,069
(Loss) income from operations (763,469) (426,503) (2,222,455) (73,466)
Other income (expense)        
Interest expense (4,491)
Interest income from investment in convertible note 498,630 547,945
Other income 149,613 83,724 390,420 145,719
Total other income, net 648,243 83,724 938,365 141,228
(Loss) income before income tax (115,226) (342,779) (1,284,090) 67,762
Income tax (benefits) expenses (75,964) (53,518) 15,071 90,811
Net Loss (39,262) (289,261) (1,299,161) (23,049)
Comprehensive Loss $ (39,262) $ (289,261) $ (1,299,161) $ (23,049)
Loss per common stock (Note 13)        
Basic $ (0.001) $ (0.021) $ (0.027) $ (0.002)
Diluted $ (0.001) $ (0.021) $ (0.027) $ (0.002)
Weighted average number of common stocks outstanding        
Basic 49,855,303 13,880,000 47,393,195 13,167,293
Diluted 49,855,303 13,880,000 47,393,195 13,167,293
Golf Operations [Member]        
Revenue        
Total revenue $ 493,400 $ 415,868 $ 1,622,973 $ 1,444,808
Operating costs:        
Cost of sales 381,023 326,232 776,831 649,491
Food and Beverage [Member]        
Revenue        
Total revenue 162,405 147,587 407,210 373,390
Operating costs:        
Cost of sales 47,434 59,162 114,906 125,044
Sales Of Merchandise [Member]        
Revenue        
Total revenue 28,368 20,904 86,656 65,408
Operating costs:        
Cost of sales 14,634 12,671 44,507 35,969
Ancillary Revenue [Member]        
Revenue        
Total revenue $ 24,285 $ 17,873 $ 60,997 $ 46,997
[1] Other general and administrative expenses included legal and professional fees, insurance, rental expenses, bank and credit cards charges, travelling expenses, and office expenses and etc..