v3.25.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Current Assets:    
Cash $ 1,241,036 $ 1,462,326
Accounts receivable 84,110
Inventories 139,422 73,023
Total current assets 1,464,568 1,535,349
Non-Current Assets:    
Property and equipment, net 5,130,229 4,092,950
Operating lease right-of-use asset, net 7,465,611 5,459,708
Intangible asset 491,223
Goodwill 1,985,645
Other assets 1,035,990 1,931,357
Total non-current assets 16,108,698 11,484,015
Total assets 17,573,266 13,019,364
Current Liabilities:    
Accounts payable and accrued expenses 843,322 647,811
Line of credit 1,000,000 1,000,000
Current portion of operating lease liabilities 975,210 572,230
Current portion of bank notes payables 1,366,350 414,378
Current portion of loan payable, EIDL 10,924 10,526
Loans payable to financial institutions 34,282 534,239
Due to related party 732,710 24,176
Other payables 1,078,291 65,700
Total current liabilities 6,041,089 3,269,060
Operating lease liabilities, less current portion 7,324,677 5,689,535
Bank notes payables, less current portion 1,747,611 991,951
Loan payable, EIDL, less current portion 404,490 415,339
Notes payable to related party 600,000
Convertible notes to related party 1,200,000
Total liabilities 17,317,867 10,365,885
Commitments and contingencies
Stockholders’ Equity    
Additional paid-in-capital 12,261,901 11,994,119
Accumulated deficit (12,006,642) (9,340,773)
Total stockholders’ equity 255,399 2,653,479
Total liabilities and stockholders’ equity 17,573,266 13,019,364
Common Class A [Member]    
Stockholders’ Equity    
Common Stock, value 130 123
Common Class B [Member]    
Stockholders’ Equity    
Common Stock, value $ 10 $ 10

Source