XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Changes in Shareholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Subscription Receivable [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
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        
Common stock issued upon vesting of RSUs $ 29 79,971 80,000
Common stock issued upon vesting of RSUs, shares 29,235        
Stock based compensation 558,365 558,365
Net income 3,495,079 3,495,079
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        
Balance at Sep. 30, 2024 $ 41,329 5,720,756 16,781,044 22,543,129
Balance, shares at Sep. 30, 2024 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 41,322,485        
Common stock issued upon vesting of RSUs $ 7 (7)
Common stock issued upon vesting of RSUs, shares 6,750        
Stock based compensation 328,099 328,099
Net income (2,502,233) (2,502,233)
Balance at Sep. 30, 2024 $ 41,329 5,720,756 16,781,044 22,543,129
Balance, shares at Sep. 30, 2024 41,329,235        
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        
Common stock issued upon vesting of RSUs $ 101 (101)
Common stock issued upon vesting of RSUs, shares 101,000        
Stock based compensation 191,565 191,565
Net income (484,621) $ (484,621)
Initial public offering, net of share issuance costs, shares         101,000
Amortization of share-based compensation related to RSU granted 307,379 $ 307,378
Balance at Sep. 30, 2025 $ 41,640 7,113,750 14,563,253 21,718,643
Balance, shares at Sep. 30, 2025 41,640,950        
Balance at Jun. 30, 2025 $ 41,640 7,079,473 13,036,846 20,157,959
Balance, shares at Jun. 30, 2025 41,640,950        
Stock based compensation   34,277 34,277
Net income 1,526,407 $ 1,526,407
Initial public offering, net of share issuance costs, shares        
Balance at Sep. 30, 2025 $ 41,640 $ 7,113,750 $ 14,563,253 $ 21,718,643
Balance, shares at Sep. 30, 2025 41,640,950