XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Shareholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Receivables from Stockholder [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 40,000 $ (2,034,000) $ 1,994,000 $ 5,070,740 $ 5,070,740
Balance, shares at Dec. 31, 2022 [1] 40,000,000        
Subscription received 981,841 981,841
Net income (loss) 6,579,836 6,579,836
Capital dividend declared (2,200,000) (2,200,000)
Balance at Sep. 30, 2023 $ 40,000 (1,052,159) 1,994,000 9,450,576 10,432,417
Balance, shares at Sep. 30, 2023 [1] 40,000,000        
Balance at Dec. 31, 2022 $ 40,000 (2,034,000) 1,994,000 5,070,740 5,070,740
Balance, shares at Dec. 31, 2022 [1] 40,000,000        
Balance at Dec. 31, 2023 $ 40,000 (832,159) 1,994,000 13,285,965 14,487,806
Balance, shares at Dec. 31, 2023 [1] 40,000,000        
Balance at Jun. 30, 2023 $ 40,000 (1,414,000) 1,994,000 5,493,189 6,113,189
Balance, shares at Jun. 30, 2023 [1] 40,000,000        
Subscription received 361,841 361,841
Net income (loss) 3,957,387 3,957,387
Balance at Sep. 30, 2023 $ 40,000 (1,052,159) 1,994,000 9,450,576 10,432,417
Balance, shares at Sep. 30, 2023 [1] 40,000,000        
Balance at Dec. 31, 2023 $ 40,000 (832,159) 1,994,000 13,285,965 14,487,806
Balance, shares at Dec. 31, 2023 [1] 40,000,000        
Net income (loss) 3,495,079 3,495,079
Issuance of common stock $ 29 79,971 80,000
Issuance of common stock, shares [1] 29,235        
Stock based compensation 558,365 558,365
Additional Paid-in capital 832,159 88,172 920,331
Initial public offering, net of share issuance costs $ 1,300 3,000,248 $ 3,001,548
Initial public offering, net of share issuance costs, shares 1,300,000 [1]       1,329,235
Balance at Sep. 30, 2024 $ 41,329 5,720,756 16,781,044 $ 22,543,129
Balance, shares at Sep. 30, 2024 [1] 41,329,235        
Balance at Jun. 30, 2024 $ 41,322 5,392,664 19,283,277 24,717,263
Balance, shares at Jun. 30, 2024 [1] 41,322,485        
Net income (loss) (2,502,233) (2,502,233)
Issuance of common stock $ 7 (7)
Issuance of common stock, shares [1] 6,750        
Stock based compensation 328,099 $ 3
Initial public offering, net of share issuance costs, shares         6,750
Balance at Sep. 30, 2024 $ 41,329 $ 5,720,756 $ 16,781,044 $ 22,543,129
Balance, shares at Sep. 30, 2024 [1] 41,329,235        
[1] Retroactively restated for effect of reorganization