XML 34 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Shareholders' Equity - USD ($)
Common Stock [Member]
Subscription Receivable [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 40,000,000        
Subscription received 1,201,841 1,201,841
Capital dividend declared (2,200,000) (2,200,000)
Net income 10,415,225 10,415,225
Balance at Dec. 31, 2023 $ 40,000 (832,159) 1,994,000 13,285,965 14,487,806
Balance, shares at Dec. 31, 2023 40,000,000        
Subscription received 832,159 88,172 920,331
Net income 1,761,909 1,761,909
Initial public offering, net of share issuance costs $ 1,300 3,337,941 $ 3,339,241
Initial public offering, net of share issuance costs, shares 1,300,000       1,548,819
Common stock issued for services $ 22 79,978 $ 80,000
Common stock issued for services, shares 22,485        
Common stock issued upon vesting of RSUs $ 226 (226)
Common stock issued upon vesting of RSUs, shares 226,334        
Amortization of share-based compensation related to options granted 224,190 224,190
Amortization of share-based compensation related to RSU granted 922,399 922,399
Common stock cancelled for services $ (9) (31,547) (31,556)
Common stock cancelled for services, shares (8,869)        
Balance at Dec. 31, 2024 $ 41,539 $ 6,614,907 $ 15,047,874 $ 21,704,320
Balance, shares at Dec. 31, 2024 41,539,950