XML 33 R23.htm IDEA: XBRL DOCUMENT v3.25.3
Summary of Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2025
Summary of Significant Accounting Policies [Abstract]  
Schedule of Estimated Useful Lives by Asset The estimated useful lives by asset classification are generally as follows:
    Estimated
Useful Life
Furniture and fixtures   3 – 7 years
Office equipment   3 – 5 years
Vehicles   5 years
Schedule of Disaggregated Revenue

The following table provides information about disaggregated revenue by revenue stream.

   Three Months
Ended
September 30,
2025
   Three Months
Ended
September 30,
2024
 
Real estate service revenue        
Real estate agency commission  $199,048   $299,789 
Property management service   2,927    4,046 
Home renovation service   
-
    84,100 
Mortgage referral fee   3,500    
-
 
Rental commissions   18,930    
-
 
Total real estate service revenue   224,405    387,935 
Revenue from property purchases and sales through Cash Offer   5,183,272    1,670,000 
Total revenues  $5,407,677   $2,057,935 
    Nine Months Ended
September 30,
2025
    Nine Months
Ended
September 30,
2024
 
Real estate service revenue            
Real estate agency commission   $ 435,134     $ 591,680  
Property management service     6,461       11,784  
Home renovation service     82,769       203,726  
Mortgage referral fee     30,103       4,050  
Rental commissions     18,930      
-
 
Total real estate service revenue     573,397       811,240  
Revenue from property purchases and sales through Cash Offer     15,343,262       4,610,544  
Total revenues   $ 15,916,659     $ 5,421,784  
Schedule of Segment Revenue, Segment Profit or Loss

The following table presents the segment revenue, segment profit or loss, and significant segment expenses included in the measure of segment performance for the three months ended September 30, 2025 and 2024:

 

    Three Months Ended
September 30,
2025
    Three Months Ended
September 30,
2024
 
Segment revenues(1)   $ 5,407,677     $ 2,057,935  
Less:                
Cost of revenues     5,201,580       1,553,307  
Segment gross profit     206,097       504,628  
Less:                
Payroll and payroll tax expenses     45,957       34,834  
Legal and accounting expenses     59,405       34,164  
Rent expense     44,871       11,513  
Other segment items(2)     35,684       16,786  
Depreciation and amortization     10,831       4,704  
Interest expense     616       741  
Income tax expense     9,038       117,777  
Segment net income   $ (305 )   $ 284,109  
                 
Reconciliation of profit or loss                
Adjustments and reconciling items     -       -  
Consolidated net income   $ (305)     $ 284,109  
    Nine Months Ended
September 30,
2025
    Nine Months Ended
September 30,
2024
 
Segment revenues(1)   $ 15,916,659     $ 5,421,784  
Less:                
Cost of revenues     15,339,103       4,533,990  
Segment gross profit     577,556       887,794  
Less:                
Payroll and payroll tax expenses     147,296       117,329  
Legal and accounting expenses     105,976       149,443  
Rent expense     68,920       34,368  
Other segment items(2)     91,511       27,090  
Depreciation and amortization     20,238       14,059  
Interest expense     1,945       2,311  
Income tax expense     46,928       167,905  
Segment net income   $ 94,742     $ 375,289  
                 
Reconciliation of profit or loss                
Adjustments and reconciling items     -       -  
Consolidated net income   $ 94,742     $ 375,289  

 

(1)Segment revenues represent revenues from external customers and are consistent with consolidated net revenues as reported in the Company’s consolidated statements of income. The Company had no intra-entity sales or transfers for the periods presented.

 

(2) Other segment items include marketing expenses, business license expenses, office expenses, and other overhead expenses.
Schedule of Segment Assets and Expenditures for Segment Assets Expenditures for segment assets include additions to long-lived assets.
   September 30,
2025
   December 31,
2024
 
Segment assets  $8,624,302   $3,429,513 

 

    Three Months
Ended
September 30,
2025
    Three Months
Ended
September 30
2024
 
Expenditures for segment assets(1)   $ 303,650     $
                 -
 

 

    Nine Months
Ended
September 30,
2025
     Nine Months
Ended
September 30,
2024
 
Expenditures for segment assets(1)   $ 303,650     $ 2,463  

 

(1)Expenditures for the three months ended September 30, 2025, included purchases of office equipment ($0), furniture ($217,000), Leasehold Improvement ($86,650) and a trademark ($0). Expenditures for the three months ended September 30, 2024, included purchases of office equipment ($0), furniture ($0), Leasehold Improvement ($0) and a trademark ($0).
  
 Expenditures for the nine months ended September 30, 2025, included purchases of office equipment ($0), furniture ($217,000), Leasehold Improvement ($86,650) and a trademark ($0). Expenditures for the nine months ended September 30, 2024, included purchases of office equipment ($1,082), furniture ($982), Leasehold Improvement ($0) and a trademark ($399).