v3.26.1
Statements of Cash Flow - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash Flows From Operating Activities:    
Net Income (Loss) $ (562,458) $ (282,919)
Adjustments to reconcile Net Income (Loss) to net cash provided by operations:    
Depreciation and Amortization 54,642 71,417
Goodwill Impairment Adjustment 7,386  
Amortization of right-of-use assets 276,205 287,795
Interest Paid 7,777
Changes in operating assets and liabilities    
Accounts Receivables 64,427 211,701
Inventory 283,209 241,014
Deposits and other current assets 15,598 (11,814)
Accounts payables (19,490) (131,037)
Other current liabilities 5,009  
Lease liabilities (255,268) (292,757)
Cash Generated From/(Used In) Operating Activities (122,963) 93,400
Cash Flows From Investing Activities:    
Purchases of equipment (2,788) (3,064)
Purchase of intangible assets (20,387) (39,055)
Cash Generated From/(Used In) Investing Activities (23,175) (42,119)
Cash Flows From Financing Activities:    
Proceeds from issuance of shares 315,001
Dividends paid   (34)
Repayment of loan - unrelated parties (8,772) (3,147)
Repayment of loan - related parties (23,873) (19,276)
Proceeds from loans from related parties (40,000)
Cash Generated From/(Used In) Financing Activities (32,645) 252,544
Net (Decrease) Increase in Cash (178,783) 303,825
Cash at Beginning of Year 339,139 35,314
Cash at End of Year 160,356 339,139
Supplemental Disclosure of Cash Flow Information:    
Cash paid for interest 7,777 2,270
Supplemental Disclosures of Non-Cash Investing and Financing Activities:    
Present value of initial lease liability and right-of-use asset $ 880,610 $ 101,240