false
Q3
--12-31
false
0001639068
0001639068
2024-01-01
2024-09-30
0001639068
2024-11-19
0001639068
2024-09-30
0001639068
2023-12-31
0001639068
us-gaap:RelatedPartyMember
2024-09-30
0001639068
us-gaap:RelatedPartyMember
2023-12-31
0001639068
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
2024-07-01
2024-09-30
0001639068
2023-07-01
2023-09-30
0001639068
2023-01-01
2023-09-30
0001639068
us-gaap:CommonStockMember
2024-06-30
0001639068
us-gaap:AdditionalPaidInCapitalMember
2024-06-30
0001639068
us-gaap:RetainedEarningsMember
2024-06-30
0001639068
2024-06-30
0001639068
us-gaap:CommonStockMember
2023-06-30
0001639068
us-gaap:AdditionalPaidInCapitalMember
2023-06-30
0001639068
us-gaap:RetainedEarningsMember
2023-06-30
0001639068
2023-06-30
0001639068
us-gaap:CommonStockMember
2023-12-31
0001639068
us-gaap:AdditionalPaidInCapitalMember
2023-12-31
0001639068
us-gaap:RetainedEarningsMember
2023-12-31
0001639068
us-gaap:CommonStockMember
2022-12-31
0001639068
us-gaap:AdditionalPaidInCapitalMember
2022-12-31
0001639068
us-gaap:RetainedEarningsMember
2022-12-31
0001639068
2022-12-31
0001639068
us-gaap:CommonStockMember
2024-07-01
2024-09-30
0001639068
us-gaap:AdditionalPaidInCapitalMember
2024-07-01
2024-09-30
0001639068
us-gaap:RetainedEarningsMember
2024-07-01
2024-09-30
0001639068
us-gaap:CommonStockMember
2023-07-01
2023-09-30
0001639068
us-gaap:AdditionalPaidInCapitalMember
2023-07-01
2023-09-30
0001639068
us-gaap:RetainedEarningsMember
2023-07-01
2023-09-30
0001639068
us-gaap:CommonStockMember
2024-01-01
2024-09-30
0001639068
us-gaap:AdditionalPaidInCapitalMember
2024-01-01
2024-09-30
0001639068
us-gaap:RetainedEarningsMember
2024-01-01
2024-09-30
0001639068
us-gaap:CommonStockMember
2023-01-01
2023-09-30
0001639068
us-gaap:AdditionalPaidInCapitalMember
2023-01-01
2023-09-30
0001639068
us-gaap:RetainedEarningsMember
2023-01-01
2023-09-30
0001639068
us-gaap:CommonStockMember
2024-09-30
0001639068
us-gaap:AdditionalPaidInCapitalMember
2024-09-30
0001639068
us-gaap:RetainedEarningsMember
2024-09-30
0001639068
us-gaap:CommonStockMember
2023-09-30
0001639068
us-gaap:AdditionalPaidInCapitalMember
2023-09-30
0001639068
us-gaap:RetainedEarningsMember
2023-09-30
0001639068
2023-09-30
0001639068
HBUV:HubiluVentureCorporationMember
2024-01-01
2024-09-30
0001639068
HBUV:AkebiaInvestmentsLLCMember
2024-01-01
2024-09-30
0001639068
HBUV:BoababInvestmentsLLCMember
2024-01-01
2024-09-30
0001639068
HBUV:ElataInvestmentsLLCMember
2024-01-01
2024-09-30
0001639068
HBUV:KapokInvestmentsLLCMember
2024-01-01
2024-09-30
0001639068
HBUV:LantanaInvestmentsLLCMember
2024-01-01
2024-09-30
0001639068
HBUV:MopaneInvestmentsLLCMember
2024-01-01
2024-09-30
0001639068
HBUV:SunzaInvestmentsLLCMember
2024-01-01
2024-09-30
0001639068
HBUV:TrilosaInvestmentsLLCMember
2024-01-01
2024-09-30
0001639068
HBUV:ZinniaInvestmentsLLCMember
2024-01-01
2024-09-30
0001639068
us-gaap:CustomerConcentrationRiskMember
us-gaap:SalesRevenueNetMember
HBUV:OneCustomerMember
2024-01-01
2024-09-30
0001639068
us-gaap:CustomerConcentrationRiskMember
us-gaap:SalesRevenueNetMember
HBUV:OneCustomerMember
2023-01-01
2023-09-30
0001639068
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
2024-09-30
0001639068
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2024-09-30
0001639068
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
2024-09-30
0001639068
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:RelatedPartyMember
2024-09-30
0001639068
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:RelatedPartyMember
2024-09-30
0001639068
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:RelatedPartyMember
2024-09-30
0001639068
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
2023-12-31
0001639068
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2023-12-31
0001639068
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
2023-12-31
0001639068
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:RelatedPartyMember
2023-12-31
0001639068
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:RelatedPartyMember
2023-12-31
0001639068
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:RelatedPartyMember
2023-12-31
0001639068
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:LendingOneLLCMember
2024-08-30
2024-08-30
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:LendingOneLLCMember
HBUV:FirstPositionNoteMember
2024-08-30
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:LendingOneLLCMember
HBUV:FirstPositionNoteMember
2024-08-30
2024-08-30
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:BelladonnaLilyInvestmentsIncMember
HBUV:SecondPositionNoteMember
2024-08-30
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:BelladonnaLilyInvestmentsIncMember
HBUV:SecondPositionNoteMember
2024-08-30
2024-08-30
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:LendingOneLLCMember
2024-08-20
2024-08-20
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:LendingOneLLCMember
HBUV:FirstPositionNoteMember
2024-08-20
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:LendingOneLLCMember
HBUV:FirstPositionNoteMember
2024-08-20
2024-08-20
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:BelladonnaLilyInvestmentsIncMember
HBUV:SecondPositionNoteMember
2024-08-20
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:BelladonnaLilyInvestmentsIncMember
HBUV:SecondPositionNoteMember
2024-08-20
2024-08-20
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:ChurchillFundingOneLLCMember
2024-06-27
2024-06-27
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:ChurchillFundingOneLLCMember
HBUV:FirstPositionNoteMember
2024-06-27
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:ChurchillFundingOneLLCMember
HBUV:FirstPositionNoteMember
2024-06-27
2024-06-27
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:BelladonnaLilyInvestmentsIncMember
HBUV:SecondPositionNoteMember
2024-06-27
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:BelladonnaLilyInvestmentsIncMember
HBUV:SecondPositionNoteMember
2024-06-27
2024-06-27
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:LendingOneLLCMember
2024-06-27
2024-06-27
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:LendingOneLLCMember
HBUV:FirstPositionNoteMember
2024-06-27
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:LendingOneLLCMember
HBUV:FirstPositionNoteMember
2024-06-27
2024-06-27
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:BelladonnaMember
HBUV:SecondPositionNoteMember
2024-06-27
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:BelladonnaMember
HBUV:SecondPositionNoteMember
2024-06-27
2024-06-27
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:CenterStreetLendingEightSPRLLCMember
2024-05-08
2024-05-08
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:CenterStreetLendingEightSPRLLCMember
HBUV:FirstPositionNoteMember
2024-05-08
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:CenterStreetLendingEightSPRLLCMember
HBUV:FirstPositionNoteMember
2024-05-08
2024-05-08
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:BelladonnaMember
HBUV:SecondPositionNoteMember
2024-05-08
0001639068
HBUV:MopaneInvestmentsLLCMember
HBUV:BelladonnaMember
HBUV:SecondPositionNoteMember
2024-05-08
2024-05-08
0001639068
2023-01-01
2023-12-31
0001639068
HBUV:InvestmentAgreementMember
HBUV:GulaWorldGulaHealthAndGayaVenturesIncMember
2024-07-02
2024-07-02
0001639068
HBUV:GayaVenturesIncMember
us-gaap:CommonStockMember
2024-07-02
0001639068
HBUV:GulaHealthIncMember
us-gaap:PreferredStockMember
2024-07-02
0001639068
HBUV:GulaWorldMember
us-gaap:CommonStockMember
2024-07-02
0001639068
us-gaap:SubsequentEventMember
2024-10-01
0001639068
us-gaap:SubsequentEventMember
2024-11-01
0001639068
srt:ScenarioForecastMember
2024-12-01
0001639068
srt:ScenarioForecastMember
2024-12-01
2024-12-01
0001639068
srt:ScenarioForecastMember
HBUV:GiftAFriendMember
2024-12-01
0001639068
us-gaap:RelatedPartyMember
2024-01-01
2024-09-30
0001639068
us-gaap:RelatedPartyMember
2023-01-01
2023-09-30
0001639068
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:TwoNineZeroNineSouthCatalinaStreetMember
us-gaap:RelatedPartyMember
2024-09-30
0001639068
HBUV:TwoNineZeroNineSouthCatalinaStreetMember
us-gaap:RelatedPartyMember
2023-12-31
0001639068
HBUV:TwoNineZeroNineSouthCatalinaStreetMember
us-gaap:RelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeSevenOneOneSouthWesternAveMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeSevenOneOneSouthWesternAveMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:ThreeSevenOneOneSouthWesternAveMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:ThreeNineOneZeroWaltonAveMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeNineOneZeroWaltonAveMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:ThreeNineOneZeroWaltonAveMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:ThreeNineOneZeroWisconsinStreetMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeNineOneZeroWisconsinStreetMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:ThreeNineOneZeroWisconsinStreetMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneFiveFiveSevenWestTwentyNineStreetMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneFiveFiveSevenWestTwentyNineStreetMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneFiveFiveSevenWestTwentyNineStreetMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneTwoSixSevenWestThreeEightStreetMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneTwoSixSevenWestThreeEightStreetMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneTwoSixSevenWestThreeEightStreetMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:FourZeroOneSixDaltonAvenueMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:FourZeroOneSixDaltonAvenueMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:FourZeroOneSixDaltonAvenueMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneSixOneEightWestThreeEightStreetFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneSixOneEightWestThreeEightStreetFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneSixOneEightWestThreeEightStreetFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneSixOneEightWestThreeEightStreetSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneSixOneEightWestThreeEightStreetSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneSixOneEightWestThreeEightStreetSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneNineEightOneEstrellaAveMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneNineEightOneEstrellaAveMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneNineEightOneEstrellaAveMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:SevenOneSevenWestFourTwoPlaceFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:SevenOneSevenWestFourTwoPlaceFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:SevenOneSevenWestFourTwoPlaceFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:SevenOneSevenWestFourTwoPlaceSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:SevenOneSevenWestFourTwoPlaceSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:SevenOneSevenWestFourTwoPlaceSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:TwoOneOneFivePortlandStreetMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:TwoOneOneFivePortlandStreetMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:TwoOneOneFivePortlandStreetMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:ThreeNineZeroSixDenkerFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeNineZeroSixDenkerFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:ThreeNineZeroSixDenkerFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:ThreeNineZeroSixDenkerSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeNineZeroSixDenkerSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:ThreeNineZeroSixDenkerSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:ThreeThousandFourHundrendEightSBudlongFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeThousandFourHundrendEightSBudlongFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:ThreeThousandFourHundrendEightSBudlongFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:ThreeThousandFourHundrendEightSBudlongSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeThousandFourHundrendEightSBudlongSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:ThreeThousandFourHundrendEightSBudlongSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:ThreeThousandNineHundrendTwelveSHillStreetFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeThousandNineHundrendTwelveSHillStreetFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:ThreeThousandNineHundrendTwelveSHillStreetFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:ThreeThousandNineHundrendTwelveSHillStreetSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeThousandNineHundrendTwelveSHillStreetSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:ThreeThousandNineHundrendTwelveSHillStreetSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:FourZeroZeroNineBrightonAvenueMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:FourZeroZeroNineBrightonAvenueMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:FourZeroZeroNineBrightonAvenueMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:ThreeThousandNineHundredAndEightDenkerAvenueMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeThousandNineHundredAndEightDenkerAvenueMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:ThreeThousandNineHundredAndEightDenkerAvenueMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:FourZeroTwoOneHalldaleAvenueMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:FourZeroTwoOneHalldaleAvenueMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:FourZeroTwoOneHalldaleAvenueMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneTwoEightFourWThreeEightFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneTwoEightFourWThreeEightFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneTwoEightFourWThreeEightFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneTwoEightFourWThreeEightSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneTwoEightFourWThreeEightSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneTwoEightFourWThreeEightSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:FourFiveZeroFiveOrchardAvenueMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:FourFiveZeroFiveOrchardAvenueMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:FourFiveZeroFiveOrchardAvenueMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:ThreeSevenSevenSevenRuthelenStreetMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeSevenSevenSevenRuthelenStreetMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:ThreeSevenSevenSevenRuthelenStreetMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:ThreeThousandSevenHundredNinetyOneNormandieAvenueFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeThousandSevenHundredNinetyOneNormandieAvenueFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:ThreeThousandSevenHundredNinetyOneNormandieAvenueFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:ThreeThousandSevenHundredNinetyOneNormandieAvenueSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:ThreeThousandSevenHundredNinetyOneNormandieAvenueSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:ThreeThousandSevenHundredNinetyOneNormandieAvenueSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:TwoThousandAndTwentyNineWFortyOnePlaceFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:TwoThousandAndTwentyNineWFortyOnePlaceFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:TwoThousandAndTwentyNineWFortyOnePlaceFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:FourThousandFiveHundredAndSeventeenOrchardAvenueFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:FourThousandFiveHundredAndSeventeenOrchardAvenueFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:FourThousandFiveHundredAndSeventeenOrchardAvenueFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:FourThousandFiveHundredAndSeventeenOrchardAvenueSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:FourThousandFiveHundredAndSeventeenOrchardAvenueSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:FourThousandFiveHundredAndSeventeenOrchardAvenueSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:FourThousandSevenHundredSBudlongAveFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:FourThousandSevenHundredSBudlongAveFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:FourThousandSevenHundredSBudlongAveFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:FourThousandSevenHundredSBudlongAveSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:FourThousandSevenHundredSBudlongAveSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:FourThousandSevenHundredSBudlongAveSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneThousandFourFiftySevenThirtyFiveStreetFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneThousandFourFiftySevenThirtyFiveStreetFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneThousandFourFiftySevenThirtyFiveStreetFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneThousandFourFiftySevenThirtyFiveStreetSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneThousandFourFiftySevenThirtyFiveStreetSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneThousandFourFiftySevenThirtyFiveStreetSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneThousandFourSixtyNEasternAvenueFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneThousandFourSixtyNEasternAvenueFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneThousandFourSixtyNEasternAvenueFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneThousandFourSixtyNEasternAvenueSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneThousandFourSixtyNEasternAvenueSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneThousandFourSixtyNEasternAvenueSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:EightHundredTwoTwentyFifthStreetFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:EightHundredTwoTwentyFifthStreetFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:EightHundredTwoTwentyFifthStreetFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:EightHundredTwoTwentyFifthStreetSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:EightHundredTwoTwentyFifthStreetSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:EightHundredTwoTwentyFifthStreetSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneThousandSixHundredFiftyNineRooseveltAvenueFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneThousandSixHundredFiftyNineRooseveltAvenueFirstNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneThousandSixHundredFiftyNineRooseveltAvenueFirstNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:OneThousandSixHundredFiftyNineRooseveltAvenueSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:OneThousandSixHundredFiftyNineRooseveltAvenueSecondNoteMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:OneThousandSixHundredFiftyNineRooseveltAvenueSecondNoteMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:HubiluGeneralLoanMember
us-gaap:NonrelatedPartyMember
2024-01-01
2024-09-30
0001639068
HBUV:HubiluGeneralLoanMember
us-gaap:NonrelatedPartyMember
2024-09-30
0001639068
HBUV:HubiluGeneralLoanMember
us-gaap:NonrelatedPartyMember
2023-12-31
0001639068
HBUV:EstebanCoaloaFamilyTrustMember
2017-04-10
0001639068
HBUV:EstebanCoaloaFamilyTrustMember
2024-09-30
0001639068
HBUV:EstebanCoaloaFamilyTrustMember
2024-01-01
2024-09-30
0001639068
HBUV:EstebanCoaloaFamilyTrustMember
2023-01-01
2023-09-30
0001639068
HBUV:ThreeThousandNineHundredTenFirstNoteMember
HBUV:VisioFinancialServicesIncMember
us-gaap:NonrelatedPartyMember
2024-08-20
0001639068
HBUV:ThreeThousandNineHundredTenFirstNoteMember
HBUV:VisioFinancialServicesIncMember
us-gaap:NonrelatedPartyMember
2024-08-20
2024-08-20
0001639068
HBUV:TwoThousandOnehundredFifteenPortlandStreetMember
HBUV:VisioFinancialServicesIncMember
us-gaap:NonrelatedPartyMember
2024-06-14
0001639068
HBUV:TwoThousandOnehundredFifteenPortlandStreetMember
HBUV:VisioFinancialServicesIncMember
us-gaap:NonrelatedPartyMember
2024-06-14
2024-06-14
0001639068
HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceFirstNoteMember
HBUV:VisioFinancialServicesIncMember
us-gaap:NonrelatedPartyMember
2024-03-16
0001639068
HBUV:OneThousandSevenHundredThirtyThreeWThirtySeventhPlaceFirstNoteMember
HBUV:VisioFinancialServicesIncMember
us-gaap:NonrelatedPartyMember
2024-03-16
2024-03-16
0001639068
HBUV:HubiluGeneralLoanMember
us-gaap:NonrelatedPartyMember
2023-01-01
2023-09-30
0001639068
us-gaap:PreferredStockMember
2024-09-30
0001639068
HBUV:SeriesAConvertiblePreferredStockMember
2024-09-30
0001639068
HBUV:Series1PreferredStockMember
2024-09-30
0001639068
us-gaap:SeriesAPreferredStockMember
2024-01-01
2024-09-30
0001639068
HBUV:Series1PreferredStockMember
2024-01-01
2024-09-30
0001639068
us-gaap:PreferredStockMember
2024-01-01
2024-09-30
0001639068
us-gaap:PreferredStockMember
2024-09-30
0001639068
us-gaap:PreferredStockMember
2023-12-31
0001639068
HBUV:DividendInArrearsMember
us-gaap:PreferredStockMember
2023-12-31
0001639068
us-gaap:PreferredStockMember
HBUV:SettlementObligationMember
2023-12-31
0001639068
HBUV:DividendInArrearsMember
us-gaap:PreferredStockMember
2024-01-01
2024-09-30
0001639068
us-gaap:PreferredStockMember
HBUV:SettlementObligationMember
2024-01-01
2024-09-30
0001639068
HBUV:DividendInArrearsMember
us-gaap:PreferredStockMember
2024-09-30
0001639068
us-gaap:PreferredStockMember
HBUV:SettlementObligationMember
2024-09-30
0001639068
us-gaap:SubsequentEventMember
2024-10-23
2024-10-23
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
xbrli:pure
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒
QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended: September 30, 2024
OR
☐
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from __________ to __________
Commission
File No. 000-55611
Hubilu
Venture Corporation
(Exact
Name of Registrant as Specified in its Charter)
| Delaware
|
|
47-3342387
|
(State
or other Jurisdiction of
Incorporation
or Organization) |
|
(I.R.S.
Employer
Identification
No.) |
|
|
|
|
205
South Beverly Drive, Suite 205
Beverly
Hills, CA |
|
90212
|
| (Address
of Principal Executive Offices) |
|
(Zip
Code) |
Registrant’s
telephone number, including area code: (310) 308-7887
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days.
Yes
☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically and posted on its Web site, if any, every Interactive Data File required
to be submitted and posted pursuant to Rule 405 of Regulation S-T (§230.405 of this chapter) during the preceding 12 months (or
for such shorter period that the registrant was required to submit and post such files).
Yes
☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting
company. See the definitions of “large accelerated file,” “accelerated filer” and “smaller reporting company”
in Rule 12b-2 of the Exchange Act.
|
|
Large
accelerated filer ☐ |
|
Accelerated
filer ☐ |
|
|
Non-accelerated
filer ☒ |
|
Smaller
reporting company ☒ |
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes
☐ No ☒
Securities
registered pursuant to Section 12(b) of the Act:
| Title
of each class |
|
Trading
Symbol(s) |
|
Name
of each exchange on which registered |
| N/A
|
|
HBUV
|
|
OTC
Pink |
Indicate
the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: As of November
19, 2024 the number of shares outstanding of the issuer’s sole class of common stock, $0.001 par value per share, is 26,237,125.
TABLE
OF CONTENTS
Part
I – FINANCIAL INFORMATION
Item
1. Financial Statements
HUBILU
VENTURE CORPORATION
CONDENSED
CONSOLIDATED BALANCE SHEETS
| | |
September 30, | | |
December 31, | |
| | |
2024 | | |
2023 | |
| ASSETS | |
| (Unaudited) | | |
| | |
| | |
| | | |
| | |
| Current assets: | |
| | | |
| | |
| Cash | |
$ | 58,437 | | |
$ | 24,564 | |
| Accounts receivable | |
| 2,773 | | |
| 2,100 | |
| Prepaid expenses | |
| - | | |
| 9,500 | |
| Total current assets | |
| 61,210 | | |
| 36,164 | |
| | |
| | | |
| | |
| Real estate: | |
| | | |
| | |
| Land | |
| 14,083,679 | | |
| 11,800,304 | |
| Building and capital improvements | |
| 7,020,885 | | |
| 5,458,695 | |
| Property acquisition and financing | |
| 401,171 | | |
| 296,463 | |
| Less: accumulated depreciation | |
| (921,507 | ) | |
| (762,406 | ) |
| Total real estate, net | |
| 20,584,228 | | |
| 16,793,056 | |
| | |
| | | |
| | |
| Security deposits | |
| 25,470 | | |
| 6,600 | |
| | |
| | | |
| | |
| Total assets | |
$ | 20,735,848 | | |
$ | 16,835,820 | |
| | |
| | | |
| | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | |
| | | |
| | |
| | |
| | | |
| | |
| Current liabilities: | |
| | | |
| | |
| Accounts payable | |
$ | 12,266 | | |
$ | 21,250 | |
| Advanced rents received | |
| 7,434 | | |
| 10,124 | |
| Accrued interest | |
| 88,539 | | |
| 39,402 | |
| Security deposits payable | |
| 321,350 | | |
| 300,383 | |
| Due to related party, current maturities | |
| 474,271 | | |
| 474,271 | |
| Mortgages payable, current maturities | |
| 2,125,765 | | |
| 768,961 | |
| Dividends payable | |
| 198,942 | | |
| 179,463 | |
| Total current liabilities | |
| 3,228,567 | | |
| 1,793,854 | |
| | |
| | | |
| | |
| Mortgages payable, related party | |
| 599,594 | | |
| 599,594 | |
| Mortgages payable | |
| 17,500,502 | | |
| 15,104,744 | |
| Convertible preferred stock payable | |
| 520,400 | | |
| 520,400 | |
| | |
| | | |
| | |
| Total liabilities | |
| 21,849,063 | | |
| 18,018,592 | |
| | |
| | | |
| | |
| Stockholders’ equity (deficit): | |
| | | |
| | |
| Common stock, $0.001
par value, 100,000,000
shares authorized, 26,237,125 shares issued and outstanding |
| |
26,237 |
|
|
|
26,237 |
|
| Additional paid-in capital | |
| 977,666 | | |
| 911,894 | |
| Accumulated deficit | |
| (2,117,118 | ) | |
| (2,120,903 | ) |
| Total stockholders’ equity (deficit) | |
| (1,113,215 | ) | |
| (1,182,772 | ) |
| | |
| | | |
| | |
| Total liabilities and stockholders’ equity (deficit) | |
$ | 20,735,848 | | |
$ | 16,835,820 | |
See
accompanying notes to financial statements.
HUBILU
VENTURE CORPORATION
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| | |
| | |
| | |
| | |
| |
| | |
For the Three Months Ended | | |
For the Nine Months Ended | |
| | |
September 30, | | |
September 30, | |
| | |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| | |
| | |
| | |
| | |
| |
| Rental revenue | |
$ | 616,393 | | |
$ | 473,105 | | |
$ | 1,666,452 | | |
$ | 1,308,041 | |
| | |
| | | |
| | | |
| | | |
| | |
| Operating expenses: | |
| | | |
| | | |
| | | |
| | |
| General and administrative | |
| 37,145 | | |
| 19,687 | | |
| 133,117 | | |
| 56,239 | |
| Salaries and benefits | |
| 35,300 | | |
| 17,200 | | |
| 69,300 | | |
| 48,800 | |
| Utilities | |
| 7,760 | | |
| 10,003 | | |
| 26,308 | | |
| 35,888 | |
| Professional fees | |
| 35,867 | | |
| 13,476 | | |
| 110,167 | | |
| 68,032 | |
| Property taxes | |
| 44,403 | | |
| 43,752 | | |
| 143,945 | | |
| 135,113 | |
| Repairs and maintenance | |
| 8,822 | | |
| - | | |
| 114,610 | | |
| - | |
| Depreciation | |
| 64,028 | | |
| 57,775 | | |
| 159,101 | | |
| 170,779 | |
| Total operating expenses | |
| 233,325 | | |
| 161,893 | | |
| 756,548 | | |
| 514,851 | |
| | |
| | | |
| | | |
| | | |
| | |
| Net operating income | |
| 383,068 | | |
| 311,212 | | |
| 909,904 | | |
| 793,190 | |
| | |
| | | |
| | | |
| | | |
| | |
| Other income (expense): | |
| | | |
| | | |
| | | |
| | |
| Dividends expense | |
| (6,541 | ) | |
| (6,541 | ) | |
| (19,479 | ) | |
| (19,408 | ) |
| Interest expense | |
| (315,229 | ) | |
| (242,631 | ) | |
| (828,461 | ) | |
| (713,830 | ) |
| Gain (loss) on early extinguishment of debt | |
| 5,224 | | |
| - | | |
| (58,179 | ) | |
| - | |
| Total other income (expense) | |
| (316,546 | ) | |
| (249,172 | ) | |
| (906,119 | ) | |
| (733,238 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Net income | |
$ | 66,522 | | |
$ | 62,040 | | |
$ | 3,785 | | |
$ | 59,952 | |
| | |
| | | |
| | | |
| | | |
| | |
| Weighted average common shares outstanding - basic | |
| 26,237,125 | | |
| 26,237,125 | | |
| 26,237,125 | | |
| 26,237,125 | |
| Net income per common share - basic | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | 0.00 | |
| | |
| | | |
| | | |
| | | |
| | |
| Weighted average common shares outstanding - diluted | |
| 35,874,162 | | |
| 35,874,162 | | |
| 35,874,162 | | |
| 35,874,162 | |
| Net income per common share - diluted | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | 0.00 | |
See
accompanying notes to financial statements.
HUBILU
VENTURE CORPORATION
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)
(Unaudited)
| | |
| | |
| | |
| | |
| | |
| |
| | |
For the Three Months Ended September 30, 2024 | |
| | |
| | |
| | |
Additional | | |
| | |
Total | |
| | |
Common Stock | | |
Paid-In | | |
Accumulated | | |
Stockholders’ | |
| | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Deficit | |
| | |
| | |
| | |
| | |
| | |
| |
| Balance, June 30, 2024 | |
| 26,237,125 | | |
$ | 26,237 | | |
$ | 956,726 | | |
$ | (2,183,640 | ) | |
$ | (1,200,677 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Imputed interest | |
| - | | |
| - | | |
| 20,940 | | |
| - | | |
| 20,940 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net income | |
| - | | |
| - | | |
| - | | |
| 66,522 | | |
| 66,522 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance, September 30, 2024 | |
| 26,237,125 | | |
$ | 26,237 | | |
$ | 977,666 | | |
$ | (2,117,118 | ) | |
$ | (1,113,215 | ) |
| | |
For the Three Months Ended September 30, 2023 | |
| | |
| | |
| | |
Additional | | |
| | |
Total | |
| | |
Common Stock | | |
Paid-In | | |
Accumulated | | |
Stockholders’ | |
| | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Deficit | |
| | |
| | |
| | |
| | |
| | |
| |
| Balance, June 30, 2023 | |
| 26,237,125 | | |
$ | 26,237 | | |
$ | 847,990 | | |
$ | (1,847,659 | ) | |
$ | (973,432 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Imputed interest | |
| - | | |
| - | | |
| 13,220 | | |
| - | | |
| 13,220 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net income | |
| - | | |
| - | | |
| - | | |
| 62,040 | | |
| 62,040 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance, September 30, 2023 | |
| 26,237,125 | | |
$ | 26,237 | | |
$ | 861,210 | | |
$ | (1,785,619 | ) | |
$ | (898,172 | ) |
| | |
For the Nine Months Ended September 30, 2024 | |
| | |
| | |
| | |
Additional | | |
| | |
Total | |
| | |
Common Stock | | |
Paid-In | | |
Accumulated | | |
Stockholders’ | |
| | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Deficit | |
| | |
| | |
| | |
| | |
| | |
| |
| Balance, December 31, 2023 | |
| 26,237,125 | | |
$ | 26,237 | | |
$ | 911,894 | | |
$ | (2,120,903 | ) | |
$ | (1,182,772 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Imputed interest | |
| - | | |
| - | | |
| 65,772 | | |
| - | | |
| 65,772 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net income | |
| - | | |
| - | | |
| - | | |
| 3,785 | | |
| 3,785 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance, September 30, 2024 | |
| 26,237,125 | | |
$ | 26,237 | | |
$ | 977,666 | | |
$ | (2,117,118 | ) | |
$ | (1,113,215 | ) |
| | |
For the Nine Months Ended September 30, 2023 | |
| | |
| | |
| | |
Additional | | |
| | |
Total | |
| | |
Common Stock | | |
Paid-In | | |
Accumulated | | |
Stockholders’ | |
| | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Deficit | |
| | |
| | |
| | |
| | |
| | |
| |
| Balance, December 31, 2022 (Revised) | |
| 26,237,125 | | |
$ | 26,237 | | |
$ | 821,981 | | |
$ | (1,845,571 | ) | |
$ | (997,353 | ) |
| Balance | |
| 26,237,125 | | |
$ | 26,237 | | |
$ | 821,981 | | |
$ | (1,845,571 | ) | |
$ | (997,353 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Imputed interest | |
| - | | |
| - | | |
| 39,229 | | |
| - | | |
| 39,229 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net income | |
| - | | |
| - | | |
| - | | |
| 59,952 | | |
| 59,952 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance, September 30, 2023 | |
| 26,237,125 | | |
$ | 26,237 | | |
$ | 861,210 | | |
$ | (1,785,619 | ) | |
$ | (898,172 | ) |
| Balance | |
| 26,237,125 | | |
$ | 26,237 | | |
$ | 861,210 | | |
$ | (1,785,619 | ) | |
$ | (898,172 | ) |
See
accompanying notes to financial statements.
HUBILU
VENTURE CORPORATION
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| | |
| | |
| |
| | |
For the Nine Months Ended | |
| | |
September 30, | |
| | |
2024 | | |
2023 | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |
| | | |
| | |
| Net income | |
$ | 3,785 | | |
$ | 59,952 | |
| Adjustments to reconcile net income to net cash used in operating activities: | |
| | | |
| | |
| Depreciation | |
| 159,101 | | |
| 170,779 | |
| Imputed interest | |
| 65,772 | | |
| 39,229 | |
| Cumulative preferred stock dividends payable | |
| 19,479 | | |
| 19,408 | |
| Loss on early extinguishment of debt | |
| 58,179 | | |
| - | |
| Decrease (increase) in current assets: | |
| | | |
| | |
| Accounts receivable | |
| (673 | ) | |
| - | |
| Prepaid expenses | |
| 9,500 | | |
| - | |
| Security deposits | |
| (18,870 | ) | |
| 183 | |
| Increase (decrease) in current liabilities: | |
| | | |
| | |
| Accounts payable | |
| (8,984 | ) | |
| 10,987 | |
| Advanced rents received | |
| (2,690 | ) | |
| 5,087 | |
| Accrued expenses | |
| 49,137 | | |
| 5,377 | |
| Security deposits payable | |
| 20,967 | | |
| 23,150 | |
| Net cash provided by operating activities | |
| 354,703 | | |
| 334,152 | |
| | |
| | | |
| | |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
| | | |
| | |
| Purchase of investments at cost | |
| (64,940 | ) | |
| - | |
| Purchase of property and equipment | |
| (1,138,373 | ) | |
| (328,553 | ) |
| Net cash used in investing activities | |
| (1,203,313 | ) | |
| (328,553 | ) |
| | |
| | | |
| | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
| | | |
| | |
| Proceeds received from mortgages payable | |
| 1,007,185 | | |
| 102,100 | |
| Repayments on mortgages payable | |
| (124,702 | ) | |
| (182,261 | ) |
| Net cash provided by (used in) financing activities | |
| 882,483 | | |
| (80,161 | ) |
| | |
| | | |
| | |
| NET CHANGE IN CASH AND CASH EQUIVALENTS | |
| 33,873 | | |
| (74,562 | ) |
| CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | |
| 24,564 | | |
| 92,068 | |
| CASH AND CASH EQUIVALENTS AT END OF PERIOD | |
$ | 58,437 | | |
$ | 17,506 | |
| | |
| | | |
| | |
| SUPPLEMENTAL INFORMATION: | |
| | | |
| | |
| Interest paid | |
$ | 707,145 | | |
$ | 669,224 | |
| Income taxes paid | |
$ | - | | |
$ | - | |
| | |
| | | |
| | |
| Non-cash investing and financing transactions: | |
| | | |
| | |
| Acquisition of properties with debt financing | |
$ | 2,811,900 | | |
$ | - | |
See
accompanying notes to financial statements.
HUBILU
VENTURE CORPORATION
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Note
1 – Nature of Business and Significant Accounting Policies
Nature
of Business
Hubilu
Venture Corporation (“the Company,” “we,” “our” or “us”) was incorporated under the laws
of the state of Delaware on March 2, 2015 and is a real estate consulting, asset management and business acquisition company, which specializes
in acquiring student housing and corporate income properties and development/business opportunities located near the Los Angeles Metro/subway
stations and within the Los Angeles area.
Basis
of Presentation
The
accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the
United States of America (U.S. GAAP) and the rules of the Securities and Exchange Commission (SEC). Intercompany accounts and transactions
have been eliminated.
The
unaudited condensed consolidated financial statements of the Company and the accompanying notes included in this Quarterly Report on
Form 10-Q are unaudited. In the opinion of management, all adjustments necessary for a fair presentation of the Condensed Consolidated
Financial Statements have been included. Such adjustments are of a normal, recurring nature. The Condensed Consolidated Financial Statements,
and the accompanying notes, are prepared in accordance with GAAP and do not contain certain information included in the Company’s
Annual Report on Form 10-K for the fiscal year ended December 31, 2023. The interim Condensed Consolidated Financial Statements should
be read in conjunction with that Annual Report on Form 10-K. Results for the interim periods presented are not necessarily indicative
of the results that might be expected for the entire fiscal year.
Principles
of Consolidation
The
accompanying consolidated financial statements include the accounts of the following entities, all of which were under common control
and ownership at September 30, 2024:
Schedule
of Common Control and Ownership
| | |
State of | |
|
| Name of Entity | |
Incorporation | |
Relationship |
| Hubilu Venture Corporation(1) | |
Delaware | |
Parent |
| Akebia Investments, LLC(2) | |
Wyoming | |
Subsidiary |
| Boabab Investments, LLC(2) | |
Wyoming | |
Subsidiary |
| Elata Investments, LLC(2) | |
Wyoming | |
Subsidiary |
| Kapok Investments, LLC(2) | |
Wyoming | |
Subsidiary |
| Lantana Investments, LLC(2) | |
Wyoming | |
Subsidiary |
| Mopane Investments, LLC(2) | |
Wyoming | |
Subsidiary |
| Sunza Investments, LLC(2) | |
Wyoming | |
Subsidiary |
| Trilosa Investments, LLC(2) | |
Wyoming | |
Subsidiary |
| Zinnia Investments, LLC(2) | |
Wyoming | |
Subsidiary |
Reclassifications
Certain
reclassifications have been made to the prior years’ financial statements to conform to current year presentation. These reclassifications
had no effect on previously reported results of operations or retained earnings.
HUBILU
VENTURE CORPORATION
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Use
of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that may affect the reported amounts of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting
period. Actual results could differ from these estimates.
Segment
Reporting
ASC
Topic 280, “Segment Reporting,” requires use of the “management approach” model for segment reporting. The management
approach model is based on the way a company’s management organizes segments within the company for making operating decisions
and assessing performance. The Company operates as a single segment and will evaluate additional segment disclosure requirements as it
expands its operations.
Fair
Value of Financial Instruments
The
Company discloses the fair value of certain assets and liabilities in accordance with ASC 820 – Fair Value Measurement and Disclosures
(ASC 820). Under ASC 820-10-05, the FASB establishes a framework for measuring fair value in generally accepted accounting principles
and expands disclosures about fair value measurements. This Statement reaffirms that fair value is the relevant measurement attribute.
The adoption of this standard did not have a material effect on the Company’s financial statements as reflected herein. The carrying
amounts of cash, accounts receivable, accounts payable and accrued expenses reported on the balance sheets are estimated by management
to approximate fair value primarily due to the short-term nature of the instruments.
Revenue
Recognition
The
Company recognizes revenue in accordance with ASC 606, Revenue from Contracts with Customer. Under ASC 606, the Company recognizes
revenue from leases with its various tenants under operating leases in accordance with a five-step model in which the Company evaluates
the performance obligations in an amount that reflects the consideration which the Company expects to be entitled to receive in exchange
for those services. To determine revenue recognition for arrangements that the Company determines are within the scope of ASC 606, the
Company performs the following five steps: (1) identify the contract(s) with a customer, (2) identify the performance obligations in
the contract, (3) determine the transaction price, (4) allocate the transaction price to the performance obligations in the contract
and (5) recognize revenue when (or as) the entity satisfies a performance obligation.
The
Company’s sales are predominantly generated from leasing its properties to various tenants under operating leases. These sales
contain a single performance obligation, and revenue is recognized on a straight-line basis using the effective interest method, based
on the Company’s borrowing rate, over the life of the leases. The Company records adjustments to revenue for incidentals and move
out, or janitorial reimbursements in the same period that the related revenue is recorded.
Earnings
Per Share
The
following table shows the computation of basic and diluted earnings per share for the three and nine months ended September 30, 2024
and 2023:
Schedule
of Earnings Per Share
| | |
| | |
| | |
| | |
| |
| | |
For the Three Months Ended | | |
For the Nine Months Ended | |
| | |
September 30, | | |
September 30, | |
| | |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| Numerator: | |
| | | |
| | | |
| | | |
| | |
| Net income | |
$ | 66,522 | | |
$ | 62,040 | | |
$ | 3,785 | | |
$ | 59,952 | |
| | |
| | | |
| | | |
| | | |
| | |
| Denominator: | |
| | | |
| | | |
| | | |
| | |
| Weighted-average basic shares outstanding | |
| 26,237,125 | | |
| 26,237,125 | | |
| 26,237,125 | | |
| 26,237,125 | |
| Effect of dilutive securities | |
| 9,637,037 | | |
| 9,637,037 | | |
| 9,637,037 | | |
| 9,637,037 | |
| Weighted-average diluted shares | |
| 35,874,162 | | |
| 35,874,162 | | |
| 35,874,162 | | |
| 35,874,162 | |
| | |
| | | |
| | | |
| | | |
| | |
| Basic earnings per share | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | 0.00 | |
| Diluted earnings per share | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | 0.00 | | |
$ | 0.00 | |
Recent
Accounting Pronouncements
From
time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board (“FASB”) that are adopted
by the Company as of the specified effective date. If not discussed, management believes that the impact of recently issued standards,
which are not yet effective, will not have a material impact on the Company’s financial statements upon adoption.
HUBILU
VENTURE CORPORATION
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Note
2 – Going Concern
As
shown in the accompanying condensed consolidated financial statements as of September 30, 2024, our balance of cash on hand was $58,437,
and we had negative working capital of $3,167,357 and an accumulated deficit of $2,117,118. The Company expects to incur further losses
in the development of its business, and may not be able to generate sufficient funds to sustain our operations for the next twelve months.
Accordingly, we may need to raise additional cash to fund our operations. These factors raise substantial doubt about the Company’s
ability to continue as a going concern. In the event revenues do not materialize at the expected rates, management would seek additional
financing and would attempt to conserve cash by further reducing expenses. There can be no assurance that we will be successful in achieving
these objectives.
The
condensed consolidated financial statements do not include any adjustments that might result from the outcome of any uncertainty as to
the Company’s ability to continue as a going concern. The condensed consolidated financial statements also do not include any adjustments
relating to the recoverability and classification of recorded asset amounts, or amounts and classifications of liabilities that might
be necessary should the Company be unable to continue as a going concern. Our ability to acquire new properties and increase revenues
is largely dependent on our success in raising additional capital.
Note
3 – Significant Concentrations
The
Company had certain customers whose revenue individually represented 10% or more of the Company’s total net revenue, or whose accounts
receivable balances individually represented 10% or more of the Company’s total accounts receivable, as follows:
For
the nine months ended September 30, 2024, one customer accounted for 64% and 65% of revenue for the nine months ended September 30, 2024
and 2023, respectively.
Note
4 – Fair Value of Financial Instruments
Under
FASB ASC 820-10-5, fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly
transaction between market participants at the measurement date (an exit price). The standard outlines a valuation framework and creates
a fair value hierarchy in order to increase the consistency and comparability of fair value measurements and the related disclosures.
Under GAAP, certain assets and liabilities must be measured at fair value, and FASB ASC 820-10-50 details the disclosures that are required
for items measured at fair value.
The
Company has cash and debts that must be measured under the fair value standard. The Company’s financial assets and liabilities
are measured using inputs from the three levels of the fair value hierarchy. The three levels are as follows:
Level
1 – Inputs are unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability
to access at the measurement date.
Level
2 – Inputs include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets
or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (e.g.,
interest rates, yield curves, etc.), and inputs that are derived principally from or corroborated by observable market data by correlation
or other means (market corroborated inputs).
Level
3 – Unobservable inputs that reflect our assumptions about the assumptions that market participants would use in pricing the asset
or liability.
The
following schedule summarizes the valuation of financial instruments at fair value on a recurring basis in the balances sheet as of September
30, 2024 and December 31, 2023:
Schedule
of Valuation of Financial Instruments at Fair Value Recurring Basis
| | |
| | |
| | |
| |
| | |
Fair Value Measurements at September 30, 2024 | |
| | |
Level 1 | | |
Level 2 | | |
Level 3 | |
| Assets | |
| | | |
| | | |
| | |
| Cash | |
$ | 58,437 | | |
$ | - | | |
$ | - | |
| Total assets | |
| 58,437 | | |
| - | | |
| - | |
| Liabilities | |
| | | |
| | | |
| | |
| Due to related party | |
| - | | |
| 474,271 | | |
| - | |
| Mortgages payable, related party | |
| - | | |
| 599,594 | | |
| - | |
| Mortgages payable | |
| - | | |
| 19,626,267 | | |
| - | |
| Dividends payable | |
| - | | |
| 198,942 | | |
| - | |
| Convertible preferred stock payable | |
| - | | |
| - | | |
| 520,400 | |
| Total liabilities | |
| - | | |
| 20,899,074 | | |
| 520,400 | |
| Net asset (liabilities) | |
$ | 58,437 | | |
$ | (20,899,074 | ) | |
$ | (520,400 | ) |
| | |
| | |
| | |
| |
| | |
Fair Value Measurements at December 31, 2023 | |
| | |
Level 1 | | |
Level 2 | | |
Level 3 | |
| Assets | |
| | | |
| | | |
| | |
| Cash | |
$ | 24,564 | | |
$ | - | | |
$ | - | |
| Total assets | |
| 24,564 | | |
| - | | |
| - | |
| Liabilities | |
| | | |
| | | |
| | |
| Due to related party | |
| - | | |
| 474,271 | | |
| - | |
| Mortgages payable, related party | |
| - | | |
| 599,594 | | |
| - | |
| Mortgages payable | |
| - | | |
| 15,873,705 | | |
| - | |
| Dividends payable | |
| - | | |
| 179,463 | | |
| - | |
| Convertible preferred stock payable | |
| - | | |
| - | | |
| 520,400 | |
| Total liabilities | |
| - | | |
| 17,127,033 | | |
| 520,400 | |
| Net asset (liability) | |
$ | 24,564 | | |
$ | (17,127,033 | ) | |
$ | (520,400 | ) |
There
were no transfers of financial assets or liabilities between Level 1 and Level 2 inputs for the nine months ended September 30, 2024
or the year ended December 31, 2023.
HUBILU
VENTURE CORPORATION
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Note
5 - Real Estate
Property
Acquisitions
On
August 30, 2024, the Company, through its subsidiary, Mopane Investments, LLC (“Mopane”),
closed on the acquisition of the real property located at 1659 Roosevelt Avenue in Los Angeles, California for a purchase price of $760,000.
The property was vacant at the time of purchase. The Mopane purchase is subject to two loans as follows: (1)
$570,000 first position note owing by Mopane to LendingOne, LLC (“LendingOne”), bearing interest at the rate of 6.90% per
annum. Principal and interest payable in monthly installments of $3,278 commenced on August 29, 2024 and continues until September 1,
2054, at which time the entire principal balance together with interest due thereon, shall become due and payable. (2) A $200,000 second
position note owed by Mopane to Belladonna Lily Investments, Inc. (“Belladonna”), bearing interest at the rate of 6.00% per
annum. Interest only payable in monthly installments of $1,000 are due the 1st day of each month beginning on September 1,
2024 and continuing until December 31, 2029, at which time the entire principal balance together with interest due thereon, shall become
due and payable.
On
August 20, 2024, the Company, through its subsidiary, Mopane, closed on the acquisition of the real property located at 802 E. 25th
Street in Los Angeles, California, for a purchase price of $650,000.
The property was vacant at the time of purchase. The Mopane purchase is subject to two loans, as follows: (1)
$520,000 first position note owing by Mopane to LendingOne, LLC (“LendingOne”), bearing interest on unpaid principal at the
rate of 6.71% per annum. Principal and interest payable in monthly installments of $3,359, or more, commenced on August 15, 2024 and
continues until July 1, 2054, at which time the entire principal balance together with interest due thereon, shall become due and payable,
and a (2) $150,000 second position note owed by Mopane to Belladonna Lily Investments, Inc. (“Belladonna”), bearing interest
at the rate of 6.00% per annum. Interest only payable in monthly installments of $750 are due on the 1st day of each month
beginning on August 1, 2024 and continuing until December 31, 2029, at which time the entire principal balance together with interest
due thereon, shall become due and payable.
On
June 27, 2024, we completed an acquisition, through our subsidiary, Mopane, the real property located at 1457 W. 35th Street in Los Angeles,
CA, for a purchase price of $710,000. The property was vacant at the time of purchase. Terms of
the acquisition are as follows: (1) A first position note with payment on principal balance of $599,750 issued by the Property Owner,
Mopane, owing to lender, Churchill Funding I, LLC, bearing interest at 10% per annum, based on a 30/360 day year. The Company has an additional $25,000
of credit available to them pursuant to a construction hold back. Monthly payments of
interest only in the amount of $4,998 commenced on August 1, 2024, and continue until July 1, 2025, at which time the entire principal
balance together with interest due thereon, shall become due and payable. (2) A $130,000 second position note owing by Mopane to Belladonna
Lily Investments, Inc. (“Belladonna”), whose terms of payments due were interest only, payable on unpaid principal at the
rate of 6.00% per annum. Interest only payable in monthly installments of $650 or more on the 1st day of each month beginning on the
1st day of July 2024 and continuing until June 30, 2029, at which time the entire principal balance together with interest due thereon,
shall become due and payable.
On
June 27, 2024, we completed another acquisition, through our subsidiary Mopane, the real property located at 1460 North Eastern
Avenue in Los Angeles, California, for a purchase price of $670,000.
The property was partially vacant at time of purchase. Terms of the acquisition as follows: (1)
A first position note with payment on principal balance of $578,000
issued by the Property Owner, Mopane, owing to lender, LendingOne, LLC, bearing interest at 10%
per annum, based on a 30/360 day year. The Company has an additional $25,000 of credit
available to them pursuant to a construction hold back. Interest only payments in monthly installments of $4,774,
or more, commenced August 1, 2024, and continue until April 1, 2025, at which time the entire principal balance together with
interest due thereon, shall become due and payable. (2) A $175,000
second position note owing by Mopane to Belladonna, whose terms of payments due were interest only, payable on unpaid principal at
the rate of 6.00%
per annum. Interest only payable in monthly installments of $750
or more on the 1st day of each month beginning on the 1st day of July 2024 and continuing until June 30, 2029, at which time the
entire principal balance together with interest due thereon, shall become due and payable.
On
May 8, 2024, we completed an acquisition, through our subsidiary, Mopane, the real property located at 4700 S. Budlong Avenue in Los
Angeles, California for a purchase price of $649,000.
The property was vacant at time of purchase. Terms of the acquisition as follows: (1)
A first position note with payment on principal balance of $544,150
issued by the Property Owner, Mopane, owing to lender, Center Street Lending VIII SPR, LLC, bearing interest at the rate of 10.99%
per annum, based on a daily rate of 360 days per year. The Company has an additional $50,000
of credit available to them pursuant to a construction hold back. The loan is payable
in monthly interest only installments of $4,984
or more starting on June 1, 2024, and continuing until April 15, 2025, at which time the entire principal balance together with
interest due thereon, shall become due and payable. (2) A $175,000
second position note owing by Mopane to Belladonna, whose terms of payments due were interest only, payable on unpaid principal at
the rate of 6.00%
per annum. Interest only payable in monthly installments of $875
or more on the 1st day of each month beginning on the 1st day of May 2024 and continuing until March 31, 2029, at which time the
entire principal balance together with interest due thereon, shall become due and payable.
HUBILU
VENTURE CORPORATION
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Schedule
of Real Estate
The
Company’s real estate investments consisted of the following at September 30, 2024 and December 31, 2023:
Schedule
of Real Estate
| | |
September 30, 2024 | | |
December 31, 2023 | |
| Land | |
$ | 14,083,679 | | |
$ | 11,800,304 | |
| Buildings and capital improvements | |
| 7,020,885 | | |
| 5,458,695 | |
| Property acquisition and financing | |
| 401,171 | | |
| 296,463 | |
| Real estate gross | |
| 21,505,735 | | |
| 17,555,462 | |
| Less: accumulated depreciation | |
| (921,507 | ) | |
| (762,406 | ) |
| Total real estate, net | |
$ | 20,584,228 | | |
$ | 16,793,056 | |
Depreciation
and amortization expense was $159,101 and $170,779 for the nine months ended September 30, 2024 and 2023, respectively.
Summary
of Changes in Real Estate Investments
The
change in the real estate investments is as follows for the nine months ended September 30, 2024 and the year ended December 31, 2023:
Summary
of Changes in Real Estate Property Investments
| | |
Nine months ended | | |
Year ended | |
| | |
September 30, 2024 | | |
December 31, 2023 | |
| | |
| | |
| |
| Balance, prior period | |
$ | 17,555,462 | | |
$ | 17,555,462 | |
| Acquisitions: | |
| 3,439,000 | | |
| - | |
| Real estate investment property, at cost | |
| 20,994,462 | | |
| 17,555,462 | |
| Current period capital improvements and property acquisition costs | |
| 511,273 | | |
| - | |
| Balance, end of period | |
$ | 21,505,735 | | |
$ | 17,555,462 | |
Note
6 – Investments at Cost
On
July 2, 2024, the
Company closed on a Short Form Equity Stake and Investment Agreement (“Investment Agreement”) with Gula World, Gula
Health Inc., and Gaya Ventures Inc, collectively referred to as (the “Gula Entities”), a conglomerate of spiritual and
health-based product and services companies. The Investment Agreement required the Company to purchase Thirty-Two Thousand, Nine
Hundred and Forty Dollars ($32,940) into the Gula Entities for a Four (4%) percent Non-Diluted Ownership Interest
(“NDOI”) in the Gula Entities. On August 27, 2024 and September 15, 2024, the Company also invested a total of $32,000,
bringing the total investment to $64,940 at September 30, 2024. Also included in the purchase are any and all assets and axillary
products and companies that are owned, planned or may arise from the Gula Entities’ operations. In addition to the shares
purchased, the Company received a total of 3,600,003 shares in the Gula Entities for services provided. Pursuant to the
cumulative NDOI purchased, and shares received for services, the Company received the following interests in the Gula Entities
(collectively referred to as, “Stock”), as of September 30, 2024:
Gaya
Ventures Inc - 11,000,000
shares of Common Stock
Gula
Heath Inc – 1,100,000
shares of Common Stock
Gula
World – 1,100,000 shares
of Common Stock
The
Company did not receive voting rights for its NDOI. As amended on August 26, 2024 and November 19, 2024, the Company also has the right to purchase an additional NDOI in the Gula Entities
over the following period as follows:
$16,000
invested October 1, 2024 = 2%
NDOI
$16,000
invested November 1, 2024 = 2%
NDOI
If
any of the Gula Entities issue any Stock before December 1, 2024, to any party (“Third Party”), besides Hubilu, the Gula
Entities will issue Stock to Hubilu of at least Hubilu’s ownership interest at the time the Gula Entities issues the Stock to the
Third Party. In the event Hubilu invests a total of $140,000 in the Gula Entities by December 1, 2024, Hubilu will be issued Stock equal
to 17% of the Stock issued to Third Party.
In
addition, the Company will be entitled to 50% of all sales generated from a referral program called, “Gift a Friend” (“GAF”),
or similar named link that generates customer contact information from the Gulaworld.com website to the Gula Entities as part of any
membership sales and/or products sold by the Gula Entities to its customers, net of their shipping costs and/or cost of service (“Royalties”).
Alternatively,
the Company may elect to receive additional Stock on a Non-Dilutive basis as payment of Royalties in lieu of cash. This additional Stock
received in the Gula Entities would include voting rights. Royalties are to be calculated on a quarterly basis.
Note
7 – Security Deposits
Security
deposits included the following as of September 30, 2024 and December 31, 2023, respectively:
Schedule
of Security Deposits
| | |
September 30, | | |
December 31, | |
| | |
2024 | | |
2023 | |
| Down payment on purchase of properties | |
$ | 18,870 | | |
$ | - | |
| Security deposits on office lease | |
| 6,600 | | |
| 6,600 | |
| Security deposits | |
$ | 25,470 | | |
$ | 6,600 | |
Note
8 – Due to Related Party
As
of September 30, 2024 and December 31, 2023, Jacaranda Investments, Inc., had provided total advances of $474,271. These advances are
unsecured and do not carry a contractual interest rate or repayment terms. In connection with these advances, the Company has recorded
imputed interest charges of $65,772 and $39,229 for the nine months ended September 30, 2024 and 2023, respectively, which was credited
to additional paid-in capital.
Note
9 – Mortgages Payable, Related Party
The
Company’s mortgages payable to related parties are as follows:
Schedule
of Mortgages Payable
| | |
Principal balance | | |
| | |
|
| | |
September 30, | | |
December 31, | | |
Stated | | |
Maturity |
| | |
2024 | | |
2023 | | |
Interest Rate | | |
Date |
| 2909 South Catalina Street | |
$ | 599,594 | | |
$ | 599,594 | | |
| 6.00 | % | |
April 20, 2029 |
On
April 10, 2017, Esteban Coaloa loaned the Company $655,000 via an All Inclusive Trust Deed (“AITD”) as part of the purchase
of 2909 S. Catalina Street, Los Angeles, California. This loan is considered a related party loan due to Esteban Coaloa’s preferred
stock holdings. If converted to common stock at the current share price, the conversion would result in Mr. Coaloa owning > 5% of
the Company’s outstanding common stock. This is an interest only promissory note with principal due on April 20, 2029. A total
of $41,347 of accrued interest was owed and outstanding on this loan at September 30, 2024.
The
Company recognized $27,006 and $26,908 of interest expense on notes payable for the nine months ended September 30, 2024 and 2023, respectively.
HUBILU
VENTURE CORPORATION
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Note
10 - Mortgages Payable
Mortgages
payable consists of the following at September 30, 2024 and December 31, 2023, respectively:
Schedule
of Mortgages Payable
| | |
2024 | | |
2023 | | |
Interest Rate | | |
Date |
| | |
Principal Balance | | |
| | |
|
| | |
September 30, | | |
December 31, | | |
Stated | | |
Maturity |
| | |
2024 | | |
2023 | | |
Interest Rate | | |
Date |
| 3711 South Western Avenue | |
$ | 643,585 | | |
$ | 643,585 | | |
| 5.00 | % | |
December 1, 2029 |
| 3910 Walton Avenue | |
| 736,000 | | |
| 529,258 | | |
| 5.00 | % | |
August 1, 2049 |
| 3910 Wisconsin Street | |
| 670,712 | | |
| 679,788 | | |
| 5.225 | % | |
March 1, 2052 |
| 1557 West 29 Street | |
| 585,204 | | |
| 593,956 | | |
| 4.975 | % | |
June 1, 2051 |
| 1267 West 38 Street | |
| 588,236 | | |
| 596,195 | | |
| 4.95 | % | |
June 1, 2051 |
| 4016 Dalton Avenue | |
| 591,929 | | |
| 600,038 | | |
| 4.975 | % | |
June 1, 2051 |
| 1618 West 38 Street | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 471,853 | | |
| 477,482 | | |
| 6.30 | % | |
January 1, 2050 |
| -Second Note | |
| 150,000 | | |
| 150,000 | | |
| 6.00 | % | |
December 10, 2025 |
| 1981 Estrella Avenue | |
| 871,843 | | |
| 883,908 | | |
| 5.225 | % | |
June 1, 2051 |
| 717 West 42 Place | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 334,267 | | |
| 335,167 | | |
| 6.85 | % | |
November 1, 2048 |
| -Second Note | |
| 134,968 | | |
| 134,968 | | |
| 6.85 | % | |
April 30, 2029 |
| 2115 Portland Street | |
| 992,190 | | |
| 902,214 | | |
| 7.25 | % | |
July 1, 2054 |
| 3906 Denker | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 390,400 | | |
| 395,159 | | |
| 6.00 | % | |
March 1, 2050 |
| -Second Note | |
| 185,000 | | |
| 185,000 | | |
| 6.85 | % | |
February 14, 2025 |
| 3408 Budlong | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 589,840 | | |
| 598,527 | | |
| 4.875 | % | |
December 1, 2051 |
| -Second Note | |
| 120,000 | | |
| 120,000 | | |
| 5.00 | % | |
November 1, 2029 |
| 3912 S. Hill Street | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 490,843 | | |
| 496,174 | | |
| 6.425 | % | |
December 1, 2050 |
| -Second Note | |
| 152,000 | | |
| 152,000 | | |
| 6.425 | % | |
November 1, 2026 |
| 4009 Brighton Avenue | |
| 698,951 | | |
| 708,367 | | |
| 4.875 | % | |
November 1, 2051 |
| 3908 Denker Avenue | |
| 612,431 | | |
| 620,547 | | |
| 4.975 | % | |
December 1, 2051 |
| 4021 Halldale Avenue | |
| 748,342 | | |
| 755,111 | | |
| 6.75 | % | |
October 1, 2052 |
| 1284 W. 38th Street | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 628,227 | | |
| 637,267 | | |
| 4.625 | % | |
March 1, 2052 |
| -Second Note | |
| 188,000 | | |
| 188,000 | | |
| 5.25 | % | |
June 30, 2029 |
| 4505 Orchard Avenue | |
| 628,895 | | |
| 637,567 | | |
| 5.00 | % | |
March 1, 2052 |
| 3777 Ruthelen Street | |
| 689,569 | | |
| 699,061 | | |
| 4.625 | % | |
March 1, 2052 |
| 3791 S. Normandie Avenue | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 599,413 | | |
| 606,567 | | |
| 5.225 | % | |
April 1, 2052 |
| -Second Note | |
| 150,000 | | |
| 150,000 | | |
| 5.00 | % | |
March 1, 2029 |
| 2029 W. 41st Place | |
| 820,000 | | |
| 820,000 | | |
| 6.00 | % | |
December 31, 2029 |
| 4517 Orchard Avenue | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 466,030 | | |
| 471,632 | | |
| 5.225 | % | |
April 1, 2052 |
| -Second Note | |
| 158,000 | | |
| 158,000 | | |
| 5.00 | % | |
March 1, 2029 |
| 1733 W. 37th Place | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 592,639 | | |
| 573,167 | | |
| 7.225 | % | |
April 1, 2054 |
| -Second Note | |
| 100,000 | | |
| 100,000 | | |
| 6.00 | % | |
May 1, 2029 |
| 4700 S. Budlong Ave | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 544,150 | | |
| - | | |
| 10.99 | % | |
April 15, 2025 |
| -Second Note | |
| 175,000 | | |
| - | | |
| 6.00 | % | |
March 31, 2029 |
| 1457 W. 35th Street | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 599,750 | | |
| - | | |
| 10 | % | |
July 1, 2025 |
| -Second Note | |
| 130,000 | | |
| - | | |
| 6.00 | % | |
June 30, 2029 |
| 1460 N. Eastern Avenue | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 578,000 | | |
| - | | |
| 9.50 | % | |
April 1, 2025 |
| -Second Note | |
| 175,000 | | |
| - | | |
| 6.00 | % | |
June 30, 2029 |
| 802 E. 25th Street | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 520,000 | | |
| - | | |
| 6.71 | % | |
July 1, 2029 |
| -Second Note | |
| 150,000 | | |
| - | | |
| 6.00 | % | |
December 31, 2029 |
| 1659 Roosevelt Avenue | |
| | | |
| | | |
| | | |
|
| -First Note | |
| 570,000 | | |
| - | | |
| 6.90 | % | |
September 1, 2054 |
| -Second Note | |
| 200,000 | | |
| - | | |
| 6.00 | % | |
December 31, 2029 |
| Hubilu General Loan | |
| 205,000 | | |
| 275,000 | | |
| 0.00 | % | |
On Demand |
| | |
| | | |
| | | |
| | | |
|
| Total mortgages payable | |
$ | 19,626,267 | | |
$ | 15,873,705 | | |
| | | |
|
| Less: current maturities | |
| 2,125,765 | | |
| 768,961 | | |
| | | |
|
| Mortgages payable, long-term portion | |
$ | 17,500,502 | | |
$ | 15,104,744 | | |
| | | |
|
In
addition to the mortgages incurred on current period property acquisitions disclosed in Note 5, the Company refinanced the following
debt:
On
August 20, 2024, the first note for 3910 Walton Avenue was refinanced for $736,000 with Investor Mortgage Finance, LLC, bearing interest
at the rate of 6.650% per annum. Principal and interest payable in monthly installments of $4,724.86 commenced on October 1, 2024, and
continue until September 1, 2054, at which time the entire principal balance together with interest due thereon, shall become due and
payable.
On
June 14, 2024, the first and second note for 2115 Portland Street was refinanced for $993,750 with Ameritrust Mortgage, Corp., bearing
interest on unpaid principal at the rate of 7.25% per annum. Principal and interest payable in monthly installments of $6,779 or more
commenced on August 1, 2024, and continue until July 1, 2054, at which time the entire principal balance together with interest due thereon,
shall become due and payable.
On
March 16, 2024, the first note for 1733 W. 37th Place was refinanced for $595,000 with Investor Mortgage Finance, LLC, bearing interest
at the rate of 7.225% per annum. Principal and interest payable in monthly installments of $4,049 commenced on May 1, 2024, and continue
until April 1, 2054, at which time the entire principal balance together with interest due thereon, shall become due and payable.
The
Company realized a $58,179 loss on early extinguishment of debt related to refinancing notes payable during the nine months ended September
30, 2024.
The
Company recognized $735,683 and $647,693 of interest expense on notes payable for the nine months ended September 30, 2024 and 2023,
respectively.
HUBILU
VENTURE CORPORATION
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Note
11 – Convertible Preferred Stock Payable
The
Company has authorized 10,000,000 shares of preferred stock, and designated 100,000 and 2,000,000 shares of 5% voting, cumulative convertible
Series A (“Series A”) and Series 1 (“Series 1”) preferred stock (collectively, “Preferred Stock”),
respectively.
The
Series A matures on September 30, 2030, and Series 1 matures on September 30, 2029.
The
Preferred Stock has the following rights and privileges:
Voting
– The holders of the Preferred Stock shall be entitled to the number of votes equal to the number of shares of common stock
into which such shares of Preferred Stock could be converted.
Conversion
– Each share of Series A preferred stock, is convertible at the option of the holder, into shares of common stock, equal to
three hundred thirty-three and 33/100 (333 1/3) shares of common stock, calculated by dividing the number of Series A preferred shares
by $0.003. The Series A preferred stock is also subject to certain adjustments for dilution, if any, resulting from future stock issuances,
including for any subsequent issuance of common stock at a price per share less than that paid by the holders of the preferred stock.
Each
share of Series 1 preferred stock, is convertible at the option of the holder, into shares of common stock, at the lesser of $0.50 per
share or a ten percent (10%) discount to the average closing bid price of the common stock 5 days prior to the notice of conversion.
The Series 1 preferred stock is also subject to certain adjustments for dilution, if any, resulting from future stock issuances, including
for any subsequent issuance of common stock at a price per share less than that paid by the holders of the preferred stock.
Dividends
– The holders of the Preferred Stock in preference to the holders of common stock, are entitled to receive dividends at the
rate of 5% per annum, in kind, which shall accrue quarterly. Such dividends are cumulative. No such dividends have been declared to date.
Liquidation
– In the event of any liquidation, dissolution, winding-up or sale or merger of the Company, whether voluntarily or involuntarily,
each holder of Preferred Stock is entitled to receive, in preference to the holders of common stock, a per-share amount equal to the
original issue price of $1.00 (as adjusted, as defined), plus all declared but unpaid dividends.
The
predominant settlement obligation of the convertible preferred stock was considered to be the issuance of a variable number of shares
to settle a fixed monetary amount. Thus, these shares are scoped into the guidance of ASC 480-10 and are accounted for as a liability.
No
shares of Series A preferred stock have been issued to date. Outstanding Series 1 preferred stock is as follows:
Schedule
of Outstanding Series 1 Preferred Stock
| | |
Shares | | |
Amount | | |
Dividend in Arrears | | |
Total | |
| | |
| | |
| | |
| | |
| |
| Balance, December 31, 2023 | |
| 520,400 | | |
$ | 520,400 | | |
$ | 179,463 | | |
$ | 699,863 | |
| Dividends accrued | |
| - | | |
| - | | |
| 19,479 | | |
| 19,479 | |
| Balance, September 30, 2024 | |
| 520,400 | | |
$ | 520,400 | | |
$ | 198,942 | | |
$ | 719,342 | |
HUBILU
VENTURE CORPORATION
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Note
12 – Commitments and Contingencies
Legal
Matters
From
time to time, the Company may be a party to various legal matters, threatened claims, or proceedings in the normal course of business.
Legal fees and other costs associated with such actions are expensed as incurred. The Company assesses, in conjunction with its legal
counsel, the need to record a liability for litigation and contingencies. Legal accruals are recorded when and if it is determined that
a loss related to a certain matter is both probable and reasonably estimable.
Note
13 – Changes in Stockholders’ Equity (Deficit)
Common
Stock
The
Company has authorized 100,000,000 shares of $0.001 par value common stock. As of September 30, 2024, a total of 26,237,125 shares of
common stock had been issued. Each holder of common stock is entitled to one vote for each share of common stock held.
No
shares of common stock were issued during the nine months ended, September 30, 2024.
Note
14 – Income Taxes
The
Company accounts for income taxes under FASB ASC 740-10, which requires use of the liability method. FASB ASC 740-10-25 provides that
deferred tax assets and liabilities are recorded based on the differences between the tax bases of assets and liabilities and their carrying
amounts for financial reporting purposes, referred to as temporary differences.
For
the nine months ended September 30, 2024, and the year ended December 31, 2023, the Company incurred a net operating loss and, accordingly,
no provision for income taxes has been recorded. In addition, no benefit for income taxes has been recorded due to the uncertainty of
the realization of any tax assets. At September 30, 2024, the Company had approximately $1,442,000 of federal net operating losses. The
net operating loss carry forwards, if not utilized, will begin to expire in 2025.
Based
on the available objective evidence, including the Company’s history of its loss, management believes it is more likely than not
that the net deferred tax assets will not be fully realizable. Accordingly, the Company provided for a full valuation allowance against
its net deferred tax assets at September 30, 2024 and December 31, 2023, respectively.
In
accordance with FASB ASC 740, the Company has evaluated its tax positions and determined there are no uncertain tax positions.
Note
15 - Subsequent Events
Property
Acquisitions
On
October 23, 2024, the Company, through its subsidiary, Mopane, closed on the purchase of real property located at 1100 W. 48th Street
in Los Angeles, California for $650,000. The property was acquired with a $487,500 mortgage, and cash payments of $162,500.
Item
2. Management’s Discussion and Analysis of Financial Conditions and Results of Operations
You
should read the following discussion of our financial condition and results of operations in conjunction with the condensed consolidated
financial statements and the notes thereto included elsewhere in this Quarterly Report on Form 10-Q and with our audited financial statements
included in our Annual Report on Form 10-K for the year ended December 31, 2023. In addition to historical condensed financial information,
the following discussion contains forward-looking statements that reflect our plans, estimates, and beliefs. Our actual results could
differ materially from those discussed in the forward-looking statements.
Overview
We
were incorporated under the laws of the state of Delaware on March 2, 2015, and are a real estate consulting, asset management and business
acquisition company, that specializes in acquiring student housing and corporate income properties and development/business opportunities
located near the Los Angeles Metro/subway stations and within the Los Angeles area.
Due
to high demand for houses from students, non- profit, and for-profit corporate tenants around the USC Campus and neighboring Metro/subway
stations, we have focused on acquiring multiple houses, remodeling and renting out. Rents have increased dramatically for houses in our
target areas, allowing us to target larger and higher priced houses, while factoring in current interest rates.
With
multiple properties within a small radius, we’re able to take advantage of economies of scale and benefit from property management
efficiencies. Our focus is to continue acquiring houses and expand rental operations.
We
purchased two new properties during the third quarter of 2024, and entered into agreements to acquire two additional properties during
the fourth quarter of 2024. All properties have been purchased in conjunction with various debt financing arrangements.
Going
Concern Uncertainty
As
of September 30, 2024, our balance of cash on hand was $58,437, and we had negative working capital of $3,167,357 and an accumulated
deficit of $2,117,118. We expect to incur further losses in the development of its business; therefore, we may not have sufficient funds
to sustain our operations for the next twelve months and we may need to raise additional cash to fund our operations. These factors raise
substantial doubt about the Company’s ability to continue as a going concern. In the event revenues do not materialize at the expected
rates, management would seek additional financing and would attempt to conserve cash by further reducing expenses. There can be no assurance
that we will be successful in achieving these objectives.
The
condensed consolidated financial statements do not include any adjustments that might result from the outcome of any uncertainty as to
the Company’s ability to continue as a going concern. The condensed consolidated financial statements also do not include any adjustments
relating to the recoverability and classification of recorded asset amounts, or amounts and classifications of liabilities that might
be necessary should the Company be unable to continue as a going concern. Our ability to acquire new properties and increase revenues
is largely dependent on our success in raising additional capital.
Results
of Operations for the Three Months Ended September 30, 2024 and 2023
The
following table summarizes selected items from the statement of operations for the three months ended September 30, 2024 and 2023, respectively.
| | |
Three Months Ended | | |
| |
| | |
September 30, | | |
Increase / | |
| | |
2024 | | |
2023 | | |
(Decrease) | |
| | |
| | |
| | |
| |
| Rental revenue | |
$ | 616,393 | | |
$ | 473,105 | | |
$ | 143,288 | |
| | |
| | | |
| | | |
| | |
| Operating expenses: | |
| | | |
| | | |
| | |
| General and administrative | |
| 37,145 | | |
| 19,687 | | |
| 17,458 | |
| Salaries and benefits | |
| 35,300 | | |
| 17,200 | | |
| 18,100 | |
| Utilities | |
| 7,760 | | |
| 10,003 | | |
| (2,243 | ) |
| Professional fees | |
| 35,867 | | |
| 13,476 | | |
| 22,391 | |
| Property taxes | |
| 44,403 | | |
| 43,752 | | |
| 651 | |
| Repairs and maintenance | |
| 8,822 | | |
| - | | |
| 8,822 | |
| Depreciation | |
| 64,028 | | |
| 57,775 | | |
| 6,253 | |
| Total operating expenses | |
| 233,325 | | |
| 161,893 | | |
| 71,432 | |
| | |
| | | |
| | | |
| | |
| Net operating income | |
| 383,068 | | |
| 311,212 | | |
| 71,856 | |
| | |
| | | |
| | | |
| | |
| Other income (expense) | |
| (316,546 | ) | |
| (249,172 | ) | |
| 67,374 | |
| | |
| | | |
| | | |
| | |
| Net income | |
$ | 66,522 | | |
$ | 62,040 | | |
$ | 4,482 | |
Revenues
Our
total revenues increased to $616,393 for the three months ended September 30, 2024, compared to $473,105 for the three months ended
September 30, 2023, an increase of $143,288, or 30%. The increase is due primarily to increased rental rates, occupancies and
additional rental properties during the current period.
General
and Administrative
General
and administrative expenses for the three months ended September 30, 2024 was $37,145, compared to $19,687 for the three months ended
September 30, 2023, an increase of $17,458, or 89%. General and administrative expenses increased primarily due to increased property
management costs incurred during the current period.
Salaries
and Benefits
Salaries
and benefits expenses for the three months ended September 30, 2024 was $35,300, compared to $17,200 for the three months ended September
30, 2023, an increase of $18,100, or 105%. Salaries and benefits increased primarily due to increased compensation paid to our vice president
during the current period.
Utilities
Utilities
expense for the three months ended September 30, 2024 was $7,760, compared to $10,003 for the three months ended September 30, 2023,
a decrease of $2,243, or 22%. Utilities expense decreased due to additional tenants that reimbursed the Company for their share of utilities
during the current period.
Professional
Fees
Professional
fees for the three months ended September 30, 2024 was $35,867, compared to $13,476 for the three months ended September 30, 2023, an
increase of $22,391, or 166 %. Professional fees consisted of legal, audit and accounting fees, which increased primarily due to increased
compliance costs related to our public filings with the SEC, and legal costs related to the acquisition of properties acquired during
the current period.
Property
Taxes
Property
tax expense for the three months ended September 30, 2024 was $44,403, compared to $43,752 for the three months ended September 30, 2023,
an increase of $651, or 1%.
Repairs
and Maintenance
Repairs
and maintenance expense for the three months ended September 30, 2024 was $8,822, compared to $-0- for the three months ended September
30, 2023, an increase of $8,822. Repairs and maintenance expense increased due to greater repairs on certain properties during the current
period.
Depreciation
Depreciation
expense for the three months ended September 30, 2024 was $64,028, compared to $57,775 for the three months ended September 30, 2023,
an increase of $6,253, or 11%. Depreciation expense decreased during the current period due to recent property acquisitions now being
depreciated.
Other
Income (Expense)
Other
expense for the three months ended September 30, 2024 was $316,546, compared to $249,172 for the three months ended September 30, 2023,
an increase of $67,374, or 27%. During the three months ended September 30, 2024, other expense consisted of $6,541 of dividends expense,
$315,229 of interest expense, and a $5,224 gain on early extinguishment of debt related to the refinancing of one of our mortgages. During
the three months ended September 30, 2023, other expense consisted of $6,541 of dividends expense and $242,631 of interest expense.
Net
Income
Net
income for the three months ended September 30, 2024 was $66,522, compared to net income of $62,040 for the three months ended September
30, 2023, an increase of $4,482, or 7%. The increased net income was primarily due to increased rental revenues, as partially offset
by increased operating expenses and interest expense during the current period.
Results
of Operations for the Nine Months Ended September 30, 2024 and 2023
The
following table summarizes selected items from the statement of operations for the nine months ended September 30, 2024 and 2023, respectively.
| | |
Nine Months Ended | | |
| |
| | |
September 30, | | |
Increase/ | |
| | |
2024 | | |
2023 | | |
(Decrease) | |
| | |
| | |
| | |
| |
| Rental revenue | |
$ | 1,666,452 | | |
$ | 1,308,041 | | |
$ | 358,411 | |
| | |
| | | |
| | | |
| | |
| Operating expenses: | |
| | | |
| | | |
| | |
| General and administrative | |
| 133,117 | | |
| 56,239 | | |
| 76,878 | |
| Salaries and benefits | |
| 69,300 | | |
| 48,800 | | |
| 20,500 | |
| Utilities | |
| 26,308 | | |
| 35,888 | | |
| (9,580 | ) |
| Professional fees | |
| 110,167 | | |
| 68,032 | | |
| 42,135 | |
| Property taxes | |
| 143,945 | | |
| 135,113 | | |
| 8,832 | |
| Repairs and maintenance | |
| 114,610 | | |
| - | | |
| 114,610 | |
| Depreciation | |
| 159,101 | | |
| 170,779 | | |
| (11,678 | ) |
| Total operating expenses | |
| 756,548 | | |
| 514,851 | | |
| 241,697 | |
| | |
| | | |
| | | |
| | |
| Net operating income | |
| 909,904 | | |
| 793,190 | | |
| 116,714 | |
| | |
| | | |
| | | |
| | |
| Other income (expense) | |
| (906,119 | ) | |
| (733,238 | ) | |
| 172,881 | |
| | |
| | | |
| | | |
| | |
| Net income | |
$ | 3,785 | | |
$ | 59,952 | | |
$ | (56,167 | ) |
Revenues
Our
total revenues increased to $1,666,452 for the nine months ended September 30, 2024, compared to $1,308,041 for the nine months
ended September 30, 2023, an increase of $358,411, or 27%. The increase is due primarily to increased rental rates, occupancies and
additional rental properties during the current period.
General
and Administrative
General
and administrative expenses for the nine months ended September 30, 2024 was $133,117, compared to $56,239 for the nine months ended
September 30, 2023, an increase of $76,938, or 137%. General and administrative expenses increased primarily due to increased property
management costs incurred during the current period.
Salaries
and Benefits
Salaries
and benefits expenses for the nine months ended September 30, 2024 was $69,300, compared to $48,800 for the nine months ended September
30, 2023, an increase of $20,500, or 42%. Salaries and benefits increased primarily due to increased compensation paid to our vice president
during the current period.
Utilities
Utilities
expense for the nine months ended September 30, 2024 was $26,308, compared to $35,888 for the nine months ended September 30, 2023, a
decrease of $9,580, or 27%. Utilities expense decreased due to additional tenants that reimbursed the Company for their share of utilities.
Professional
Fees
Professional
fees for the nine months ended September 30, 2024 was $110,167, compared to $68,032 for the nine months ended September 30, 2023, an
increase of $42,135 or 62%. Professional fees consisted of legal, audit and accounting fees, which increased primarily due to increased
audit work, compliance costs related to our public filings with the SEC, and legal costs related to the acquisition of properties acquired
during the current period.
Property
Taxes
Property
tax expense for the nine months ended September 30, 2024 was $143,945, compared to $135,113 for the nine months ended September 30, 2023,
an increase of $8,832, or 7%. The increase is primarily due to the acquisition of additional properties during the current period.
Repairs
and Maintenance
Repairs
and maintenance expense for the nine months ended September 30, 2024 was $114,610, compared to $-0- for the nine months ended September
30, 2023, an increase of $114,610. Repairs and maintenance expense increased due to greater repairs on certain properties during the
current period.
Depreciation
Depreciation
expense for the nine months ended September 30, 2024 was $159,101, compared to $170,779 for the nine months ended September 30, 2023,
a decrease of $11,678, or 7%. Depreciation expense decreased during the current period due to some assets reaching the end of their useful
lives.
Other
Income (Expense)
Other
expense for the nine months ended September 30, 2024 was $906,119, compared to $733,238 for the nine months ended September 30, 2023,
an increase of $172,881, or 24%. During the nine months ended September 30, 2024, other expense consisted of $19,479 of dividends expense,
$828,461 of interest expense, and a $58,179 loss on early extinguishment of debt related to the refinancing of one of our mortgages.
During the nine months ended September 30, 2023, other expense consisted of $19,408 of dividends expense and $713,830 of interest expense.
Net
Income
Net
income for the nine months ended September 30, 2024 was $3,785, compared to net income of $59,952 for the nine months ended September
30, 2023, a decrease of $56,167, or 94%. The decreased net income was primarily due to increased operating expenses and interest expense,
as partially offset by increased revenues during the current period.
Liquidity
and Capital Resources
The
following table summarizes our total current assets, liabilities and working capital as of September 30, 2024 and December 31, 2023.
| | |
September 30, 2024 | | |
December 31, 2023 | |
| Current Assets | |
$ | 61,210 | | |
$ | 36,164 | |
| | |
| | | |
| | |
| Current Liabilities | |
$ | 3,228,567 | | |
$ | 1,793,854 | |
| | |
| | | |
| | |
| Working Capital Deficit | |
$ | (3,167,357 | ) | |
$ | (1,757,690 | ) |
As
of September 30, 2024, we had negative working capital of $3,167,357. We have incurred net losses since our inception and we anticipate
net losses and negative operating cash flows for the near future, and we may not be profitable or realize growth in the value of our
assets. To date, our primary sources of capital have been cash generated from rental income and debt financing. As of September 30, 2024,
we had cash of $58,437, total liabilities of $21,849,063, and an accumulated deficit of $2,117,118. As of December 31, 2023, we had cash
of $24,564, total liabilities of $18,018,592, and an accumulated deficit of $2,120,903.
Cash
Flow
Comparison
of the Nine Months Ended September 30, 2024 and the Nine Months Ended September 30, 2023
The
following table sets forth the primary sources and uses of cash for the periods presented below:
| | |
Nine Months Ended | |
| | |
September 30, | |
| | |
2024 | | |
2023 | |
| Net cash provided by operating activities | |
$ | 354,703 | | |
$ | 334,152 | |
| Net cash used in investing activities | |
| (1,203,313 | ) | |
| (328,553 | ) |
| Net cash provided by (used in) financing activities | |
| 882,483 | | |
| (80,161 | ) |
| | |
| | | |
| | |
| Net change in cash | |
$ | 33,873 | | |
$ | (74,562 | ) |
Net
Cash Provided by Operating Activities
Net
cash provided by operating activities was $354,703 for the nine months ended September 30, 2024, compared to $334,152 for the nine months
ended September 30, 2023, an increase of $20,551, or 6%. The increase was primarily due to the loss on early extinguishment of debt, as partially offset by the decreased
net income
in the current period.
Net
Cash Used in Investing Activities
Net
cash used in investing activities was $1,203,313 for the nine months ended September 30, 2024, compared to $328,553 for the nine months
ended September 30, 2023, an increase of $874,760, or 266%. This increase was primarily attributable to the purchase of two properties
and investments in the current period.
Net
Cash Provided by (Used in) Financing Activities
Net
cash provided by financing activities was $882,483, for the nine months ended September 30, 2024, compared to net cash used in financing
activities of $80,161 for the nine months ended September 30, 2023, an increase of $962,644, or 1,201%. Our increased cash provided by
financing activities was primarily due to increased proceeds received and decreased repayments on debt financing received in the current
period.
CRITICAL
ACCOUNTING POLICIES AND ESTIMATES
Our
financial results are affected by the selection and application of accounting policies and methods. In the nine-month period ended September
30, 2024 there were no changes to the application of critical accounting policies disclosed in our Annual Report on Form 10-K for the
year ended December 31, 2023.
CAUTIONARY
NOTICE REGARDING FORWARD-LOOKING STATEMENTS
This
report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended,
and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements in this report, other
than statements of historical fact, are “forward-looking statements” for purposes of these provisions, including any projections
of earnings, revenues or other financial items, any statements of the plans and objectives of our management for future operations, any
statements concerning proposed new products or services, any statements regarding the integration, development or commercialization of
the business or any assets acquired from other parties, any statements regarding future economic conditions or performance, and any statements
of assumptions underlying any of the foregoing. In some cases, forward-looking statements can be identified by the use of terminology
such as “may,” “will,” “expects,” “plans,” “anticipates,” “intends,”
“seeks,” “believes,” “estimates,” “potential,” “forecasts,” “continue,”
or other forms of these words or similar words or expressions, or the negative thereof or other comparable terminology. Although we believe
that the expectations reflected in the forward-looking statements contained herein are reasonable, there can be no assurance that such
expectations or any of the forward-looking statements will prove to be correct, and actual results will likely differ, and could differ
materially, from those projected or assumed in the forward-looking statements. Investors are cautioned not to unduly rely on any such
forward-looking statements.
All
subsequent forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by
these cautionary statements. Our actual results will likely differ, and may differ materially, from anticipated results. Financial estimates
are subject to change and are not intended to be relied upon as predictions of future operating results. All forward-looking statements
included in this report are made as of the date hereof and are based on information available to us as of such date. We assume no obligation
to update any forward-looking statement. If we do update or correct one or more forward-looking statements, investors and others should
not conclude that we will make additional updates or corrections.
Item
3. Quantitative and Qualitative Disclosures about Market Risk
The
Company is not required to provide the information required by this Item as it is a “smaller reporting company,” as defined
in Rule 12b-2 of the Exchange Act.
Item
4. Controls and Procedures
Evaluation
of Disclosure Controls and Procedures
We
conducted an evaluation, under the supervision and with the participation of the Chief Executive Officer and Chief Financial Officer,
who are one in the same, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(f) under the Securities
Exchange Act of 1934 as amended (the “Exchange Act”)). Based on this evaluation, our Chief Executive Officer and Chief Financial
Officer concluded that, as of such date, our disclosure controls and procedures were not effective.
Changes
in Internal Control Over Financial Reporting
During
the nine-month period ended September 30, 2024, there has been no change in internal control over financial reporting that has materially
affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART
II — OTHER INFORMATION
Item
1. Legal Proceedings
We
may become, from time to time, involved in routine litigation or subject to disputes or claims related to our business activities. We
are not currently party to any pending legal proceedings that we believe would, individually or in the aggregate, have a material adverse
effect on our financial condition, cash flows or results of operations.
Item
1A. Risk Factors
The
Company is not required to provide the information required by this Item as it is a “smaller reporting company,” as defined
in Rule 12b-2 of the Exchange Act.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item
3. Defaults Upon Senior Securities
None.
Item
4. Mine Safety Disclosures
None.
Item
5. Other Information
None.
Item
6. Exhibits
| Exhibit |
|
Description |
| 3.1
|
|
Certificate of Incorporation (incorporate by reference to Exhibit 3.1 of Form S-1 filed with the Securities and Exchange Commission by Hubilu Venture Corporation on May 21, 2015) |
| 3.2
|
|
Certificate of Correction of Certificate of Incorporation (incorporate by reference to Exhibit 3.1a of Form S-1 filed with the Securities and Exchange Commission by Hubilu Venture Corporation on May 21, 2015) |
| 3.3
|
|
Bylaws (incorporate by reference to Exhibit 3.2 of Form S-1 filed with the Securities and Exchange Commission by Hubilu Venture Corporation on May 21, 2015) |
| 3.4
|
|
Form of Stock Certificate (incorporated by reference to Exhibit 3.3 of Form 8-A12G filed with the Securities and Exchange Commission by Hubilu Venture Corporation on April 21, 2016) |
| 4.1
|
|
Certificate of Designations of 5% Voting, Cumulative Convertible Series A Preferred Stock (incorporated by reference to Exhibit 4.1 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on November 21, 2016) |
| 4.2
|
|
Certificate of Designations of 5% Voting, Cumulative Convertible Series 1 Preferred Stock (incorporated by reference to Exhibit 4.2 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on November 21, 2016) |
| 4.3
|
|
Amended and Restated Certificate of Designations of 5% Voting, Cumulative Convertible Series 1 Preferred Stock (Incorporated by reference to Exhibit 4.3 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on May 15, 2024) |
| 4.4
|
|
Description of the Registrant’s Securities Registered Pursuant to Section 12 of the Securities Exchange Act of 1934 (Incorporated by reference to Exhibit 4.3 of Form 10-K filed with the Securities and Exchange Commission by Hubilu Venture Corporation on April 16, 2024) |
| 10.1
|
|
Promissory Note, dated as of February 27, 2024, among Hubilu Venture Corporation and Belladonna Lily Investments, Inc. (Incorporated by reference to Exhibit 10.1 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on May 15, 2024) |
| 10.2
|
|
Fixed Rate Note, dated as of March 16, 2024, among Hubilu Venture Corporation and Investor Mortgage Finance LLC (Incorporated by reference to Exhibit 10.2 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on May 15, 2024) |
| 10.3 |
|
Promissory Note, dated as of April 15, 2024, among Mopane Investments, LLC and Center Street Lending VIII SPE, LLC (Incorporated by reference to Exhibit 10.3 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on August 19, 2024) |
| 10.4 |
|
Promissory Note Secured by Deed of Trust, dated as of April 22, 2024, among Mopane Investments, LLC and Belladonna Lily Investments, Inc. (Incorporated by reference to Exhibit 10.4 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on August 19, 2024) |
| 10.5 |
|
Secured Note, dated as of June 20, 2024, among Mopane Investments, LLC and Churchill Funding I LLC (Incorporated by reference to Exhibit 10.5 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on August 19, 2024) |
| 10.6 |
|
Construction Loan, dated as of June 25, 2024, among Mopane Investments, LLC and LendingOne, LLC (Incorporated by reference to Exhibit 10.6 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on August 19, 2024) |
| 10.7 |
|
Promissory Note Secured by Deed of Trust, dated as of June 17, 2024, among Mopane Investments, LLC and Belladonna Lily Investments, Inc. (Incorporated by reference to Exhibit 10.7 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on August 19, 2024) |
| 10.8 |
|
Promissory Note, dated as of June 12, 2024, among Boabab Investments, LLC and Ameritrust Mortgage Corporation (Incorporated by reference to Exhibit 10.8 of Form 10-Q filed with the Securities and Exchange Commission by Hubilu Venture Corporation on August 19, 2024) |
| 10.9* |
|
Commercial Promissory Note Secured by Deed of Trust, dated as of August 16, 2024, among Mopane Investments, LLC and LendingOne, LLC |
| 10.10* |
|
Promissory Note Secured by Deed of Trust, dated as of July 17, 2024, among Mopane Investments, LLC and Belladonna Lily Investments, Inc. |
| 10.11* |
|
Unsecured Promissory Note, dated as of August 19, 2024, among Mopane Investments, LLC and Belladonna Lily Investments, Inc. |
| 10.12* |
|
Commercial Promissory Note Secured by Deed of Trust, dated as of August 29, 2024, among Mopane Investments, LLC and LendingOne, LLC |
| 10.13* |
|
Promissory Note Secured by Deed of Trust, dated as of August 1, 2024, among Mopane Investments, LLC and Belladonna Lily Investments, Inc. |
| 10.14* |
|
Fixed/Adjustable Rate Promissory Note Secured by Deed of Trust, dated as of August 20, 2024, among Sunza Investments, LLC and Investor Mortgage Finance LLC |
| 10.15 |
|
Short Form Equity Stake & Investment Agreement, dated as of July 2, 2024, among Hubilu Venture Corporation and Gula World, Gula Health Inc, and Gaya Ventures Inc, collectively (Incorporated by reference to Exhibit 10.1 of Form 8-K filed with the Securities and Exchange Commission by Hubilu Venture Corporation on July 8, 2024) |
| 21.1
|
|
Subsidiaries of Hubilu Venture Corporation (9) (Incorporated by reference to Exhibit 21.1 of Form 10-K filed with the Securities and Exchange Commission by Hubilu Venture Corporation on April 16, 2024) |
| 31.1*
|
|
Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934 |
| 31.2*
|
|
Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934 |
| 32.1*
|
|
Certification of the Chief Executive Officer pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
| 32.2*
|
|
Certification of the Chief Financial Officer pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
| 101.INS*
|
|
Inline
XBRL Instance Document |
| 101.SCH*
|
|
Inline
XBRL Taxonomy Extension Schema |
| 101.CAL*
|
|
Inline
XBRL Taxonomy Extension Calculation Linkbase |
| 101.DEF*
|
|
Inline
XBRL Taxonomy Extension Definition Linkbase |
| 101.LAB*
|
|
Inline
XBRL Taxonomy Extension Label Linkbase |
| 101.PRE*
|
|
Inline
XBRL Taxonomy Presentation Linkbase |
| 104
|
|
Cover
Page Interactive Data File (embedded within the Inline XBRL document) |
| *
|
|
Filed
herewith. |
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
| |
HUBILU
VENTURE CORPORATION |
| |
|
| November
19, 2024 |
/s/
David Behrend |
| |
David
Behrend |
| |
Chairman
and Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Accounting and Financial Officer) |
