XML 97 R50.htm IDEA: XBRL DOCUMENT v3.25.1
LEASE (Tables)
12 Months Ended
Dec. 31, 2024
Lease  
SCHEDULE OF LEASE COST

 

Components of leases 

As of

December 31, 2024

  

As of

December 31, 2023

 
         
Operating lease cost   155,828    157,370 
           
Amortization of finance lease asset  $29,445    13,094 
Interest on finance lease liabilities   7,267    275 
           
Weighted average remaining lease term (years)          
Operating lease   1.49    2.48 
Finance lease   4.34    5.00 
           
Weighted average discount rate          
Operating lease   5.5%   5.5%
Finance lease   6.7%   8.6%
SCHEDULE OF LEASE COMMITMENTS

The five-year maturity of the Company’s operating and finance lease liabilities is as follow:

 

Twelve Months Ending December 31, 2024  Operating lease liabilities   Finance lease liabilities 
         
2025  $158,800   $29,950 
2026   76,652    29,950 
2027   -    29,950 
2028   -    29,950 
Thereafter   -    42,623 
Total lease payments   235,452    162,422 
Less: interest   (9,657)   (25,436)
Present value of lease liabilities  $225,795   $136,985