XML 66 R42.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Operating Lease (Tables)
12 Months Ended
Dec. 31, 2023
Lessee Disclosure [Abstract]  
Schedule of Leases by Balance Sheet Location
The following table provides a summary of leases by balance sheet location as of December 31, 202
3
and 202
2
:
 
Assets/liabilities
 
December 31,
 
202
3
 
 
December 31,
 
202
2
A
ssets
 
 
 
 
 
 
 
 
Operating lease right-of-use assets
 
$
87,380
 
 
$
18,240
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Operating lease liability - current
 
$
31,413
 
 
$
18,240
 
Operating lease liability - non-current
 
 
55,967
 
 
 
-
 
Total lease liabilities
 
$
87,380
 
 
$
18,240
 
Schedule of Operating Lease Expenses
The operating lease expenses for the year ended December 31, 202
3
and 202
2
were as follows:
 
Lease Cost
 
Classification
 
December 31,
 
202
3
 
 
December 31,
 
202
2
 
 
Operating lease expense
 
General and administrative
expenses
 
$
43,154
 
 
$
27,340
 
 
Schedule of Operating Lease Liabilities and Future Minimum Lease Payments
Maturities of operating lease liabilities as of December
 
31, 202
3
 were as follows:
 
Maturity of Lease Liabilities

Operating
 
Leases

 
12 months ending December 31,
 
 
  
 
2024
 
$
35,069
 
2025
 
 
35,069
 
2026
 
 
23,379
 
 
Total lease payments
 
$
93,517
 
Less: interest
 
 
(6,137
)
Present value of lease payments
 
$
87,380
 
 
Lease liabilities include lease and non-lease component such as management fee.
 
Future minimum lease payments, which do not include the non-lease components, as of December 31, 202
3
 were as follows:
 
12 months ending December 31,
 
 
 
 
2023
 
$
18,584
 
 
 
 
 
 
Total lease payments
 
$
18,584
 
Schedule of Lease Term and Discount Rate
Lease Term and Discount Rate
 
December 31,
 
202
3
December 31,
 
202
2

 
Weighted-average remaining lease term (years)
 
 
 
 
 
 
 
 
 
 
Operating leases
 
 
2.92
 
 
 
 
 
0.67
 
 
 
 
 
 
 
 
 
 
 
 
Weighted-average discount rate (%)
 
 
 
 
 
 
 
 
 
 
Operating leases
 
 
5
%
 
 
5
%