Exhibit 99.2
INDEX TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
INTERCONT (CAYMAN) LIMITED
F-1
INTERCONT
(CAYMAN) LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(Expressed in U.S. Dollars — except for share data)
| As of December 31, 2025 |
As of June 30, 2025 |
|||||||
| ASSETS | (Audited) | |||||||
| Current Assets: | ||||||||
| Cash | $ | $ | ||||||
| Accounts receivable, net | ||||||||
| Accounts receivable-related parties | ||||||||
| Prepayments and other current assets | ||||||||
| Due from related parties | ||||||||
| Short-term investment | ||||||||
| Total Current Assets | ||||||||
| Vessels, net | ||||||||
| Property and equipment, net | ||||||||
| Deferred dry dock cost, net | ||||||||
| Right-of-use asset-operating lease, net | ||||||||
| Prepayments and other non-current assets | ||||||||
| Total Non-Current Assets | ||||||||
| Total Assets | $ | $ | ||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| Current Liabilities: | ||||||||
| Current maturity of long-term loan | $ | $ | ||||||
| Accounts payable | ||||||||
| Contract liabilities-related party | ||||||||
| Due to related parties | ||||||||
| Accrued expenses and other current liabilities | ||||||||
| Operating lease liabilities – current | ||||||||
| Financing lease liabilities – current | ||||||||
| Long-term payable, current | ||||||||
| Total Current Liabilities | ||||||||
| Long-term loan | ||||||||
| Financing lease liabilities-non-current | ||||||||
| Convertible debt | ||||||||
| Total Non-Current Liabilities | ||||||||
| Total Liabilities | ||||||||
| COMMITMENTS AND CONTINGENCIES (Note 14) | ||||||||
| Shareholders’ Equity: | ||||||||
| Class A Ordinary shares, $0.0025 par value, |
||||||||
| Class B Ordinary shares, $ |
||||||||
| Additional paid-in capital | ||||||||
| Retained earnings | ||||||||
| Total Shareholders’ Equity | ||||||||
| Total Liabilities and Shareholders’ Equity | $ | $ | ||||||
| * | Shares and per share data are presented on a retroactive basis to reflect the recapitalization and 25:1 share consolidation effective April 2, 2026 as described in Note 13. |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
F-2
INTERCONT
(CAYMAN) LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Expressed in U.S. Dollars — except for share data)
| For
the Six Months ended December 31, | ||||||||
| 2025 | 2024 | |||||||
| Revenue | ||||||||
| Time charter revenue – related party | $ | $ | ||||||
| Vessel management services revenue – third parties | ||||||||
| Vessel management services revenue – related parties | ||||||||
| Total revenue | ||||||||
| Cost of revenues | ||||||||
| Cost of time charter revenue | ||||||||
| Cost of vessel management services revenue | ||||||||
| Total Cost of revenues | ||||||||
| Gross profit | ||||||||
| Operating expenses: | ||||||||
| General and administrative expenses | ||||||||
| Research and development expenses | ||||||||
| Total operating expenses | ||||||||
| (Loss) /income from operations | ( | ) | ||||||
| Other income/(expenses): | ||||||||
| Interest income | ||||||||
| Interest expense | ( | ) | ( | ) | ||||
| Other expense, net | ( | ) | ( | ) | ||||
| Total other expenses, net | ( | ) | ( | ) | ||||
| (Loss)/income before income taxes | ( | ) | ||||||
| Provision for income taxes | ||||||||
| Net (loss)/income | ( | ) | ||||||
| Earnings per share – Basic and diluted* | $ | ( | ) | $ | ||||
| Weighted Average Shares Outstanding – Basic and diluted* | ||||||||
| * | Shares and per share data are presented on a retroactive basis to reflect the recapitalization and 25:1 share consolidation effective April 2, 2026 as described in Note 13. |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
F-3
INTERCONT
(CAYMAN) LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE SIX MONTHS ENDED DECEMBER 31, 2025 AND 2024
(Expressed in U.S. Dollars — except for share data)
| Attributable to Intercont’s Shareholders | ||||||||||||||||||||||||||||||||
| Ordinary Shares * | Subscription | Additional Paid in | Retained | |||||||||||||||||||||||||||||
| Class A | Amount | Class B | Amount | receivable | Deficits) | Interest | Total | |||||||||||||||||||||||||
| Balance as of June 30, 2024 | $ | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||||||||||
| Collection of subscription receivable | - | - | ||||||||||||||||||||||||||||||
| Net income | - | - | ||||||||||||||||||||||||||||||
| Balance as of December 31, 2024 | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||
| Balance as of June 30, 2025 | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||
| Issuance of shares for private placement | ||||||||||||||||||||||||||||||||
| Issuance of commitment shares and pre-delivery shares for convertible note | ||||||||||||||||||||||||||||||||
| Conversion of convertible note | ||||||||||||||||||||||||||||||||
| Net loss | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Balance as of December 31, 2025 | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||
| * | Shares and per share data are presented on a retroactive basis to reflect the recapitalization and 25:1 share consolidation effective April 2, 2026 as described in Note 13. |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
F-4
INTERCONT
(CAYMAN) LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Expressed in U.S. Dollars — except for share data)
| For
the Six Months ended December 31, | ||||||||
| 2025 | 2024 | |||||||
| Cash flows from operating activities: | ||||||||
| Net (loss)/income | $ | ( | ) | $ | ||||
| Adjustments to reconcile net (loss)/ income to net cash provided by operating activities: | ||||||||
| Depreciation of vessels and equipment | ||||||||
| Amortization of debt issuance cost | ||||||||
| Amortization of deferred dry-docking cost | ||||||||
| Amortization of operating lease right-of-use assets | ||||||||
| Loss from short-term investment | ||||||||
| Amortization of discount for long-term payable | ||||||||
| Interest expense on convertible notes | ||||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | ( | ) | ||||||
| Accounts receivable-related parties | ||||||||
| Prepayments and other assets | ( | ) | ( | ) | ||||
| Accounts payable | ( | ) | ||||||
| Contract liabilities-related party | ||||||||
| Accrued expenses and other liabilities | ( | ) | ||||||
| Due from related parties | ( | ) | ||||||
| Due to related parties | ( | ) | ||||||
| Operating lease liabilities | ( | ) | ( | ) | ||||
| Net cash (used in)/provided by operating activities | ( | ) | ||||||
| Cash flows from investing activities: | ||||||||
| Purchase of long-lived assets | ( | ) | ( | ) | ||||
| Redemption of short-term investment | ||||||||
| Net cash provided by/(used in) investing activities | ( | ) | ||||||
| Cash flows from financing activities: | ||||||||
| Repayment of long-term loan | ( | ) | ( | ) | ||||
| Financing lease liabilities-principal repayment | ( | ) | ( | ) | ||||
| Proceeds from private placement | ||||||||
| Proceeds from convertible note | ||||||||
| Repayment of loan owing to related-party | ( | ) | ||||||
| Deferred IPO cost | ( | ) | ||||||
| Net cash used in financing activities | ( | ) | ( | ) | ||||
| Net (decrease)/increase in cash | ( | ) | ||||||
| Cash at beginning of period | ||||||||
| Cash at end of period | $ | $ | ||||||
| Supplemental disclosure information: | ||||||||
| Cash paid for interest | $ | $ | ||||||
| Non-cash transactions: | ||||||||
| Conversion of convertible note | $ | $ | ||||||
| Issuance of commitment shares and pre-delivery shares for convertible note | $ | $ | ||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
F-5
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 1 — ORGANIZATION AND BUSINESS DESCRIPTION
Intercont (Cayman) Limited (“Intercont” or the “Company”) was established under the laws of the Cayman Islands on July 4, 2023 as a holding company. The Company, through its subsidiaries (collectively, the “Group”) listed below, are principally engaged in time charter and vessel management services business.
Upon completion of the Reorganization, the Company’s subsidiaries are as follows:
| Subsidiaries | Date of Incorporation | Jurisdiction of Formation | Percentage of direct/indirect Economic Ownership | Principal Activities | ||||||||
| Fortune Ocean Holdings Limited (“Fortune Ocean”) | % | |||||||||||
| Top Wisdom Shipping Management Co., Limited (“Top Wisdom”) | % | |||||||||||
| Top Moral Shipping Limited (“Top Moral”) | % | |||||||||||
| Top Legend Shipping Co., Limited (“Top Legend”) | % | |||||||||||
| Top Creation International (HK) Limited (“Top Creation”) | % | |||||||||||
| Max Bright Marine Service Co., Limited (“Max Bright”) | % | |||||||||||
| Singapore Openwindow Technology Pte. Ltd. (“Openwindow”) | % | |||||||||||
As described below, the Company, through a series of transactions which is accounted for as a reorganization of entities under a common control (the “Reorganization”), became the ultimate parent of its subsidiaries.
Reorganization
A reorganization of the legal structure was completed on March 27, 2024. The reorganization involved:
| (i) | The formation of the Company’s wholly owned subsidiary-Openwindow on July 28, 2023 |
| (ii) | The formation of Fortune Ocean on January 22, 2024 and all the equity interests of Top Wisdom, Top Moral, Top Legend, Top Creation and Max Bright were transferred to Fortune Ocean on March 14, 2024 |
| (iii) | All the shareholders’ equity interests in Fortune Ocean were transferred to the Company on March 27, 2024 under common control and at nominal consideration |
Immediately before and after the reorganization, the Company, together with its subsidiaries, is effectively controlled by the same group of shareholders. Therefore the reorganization is considered as a recapitalization of entities under common control in accordance with Accounting Standards Codification (“ASC”) 805-50-25. The combination and consolidation of the Company and its subsidiaries have been accounted for at historical cost and prepared on the basis as if the aforementioned transactions had become effective as of the beginning of the first period presented in the accompanying unaudited condensed consolidated financial statements in accordance with ASC 805-50-45-5.
F-6
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 1 — ORGANIZATION AND BUSINESS DESCRIPTION (cont.)
Going concern consideration
In
assessing its liquidity, the Group monitors and analyzes its cash on hand, ability to generate sufficient revenue sources in the future
and operating and capital expenditure commitments. As of December 31, 2025, the Group had cash of approximately $
The
Group has historically funded its working capital needs primarily from operations, loans, advance payments from customers and contributions
by shareholders. Its working capital requirements are affected by the efficiency of operations, the numerical volume and dollar value
of revenue contracts and the timing of accounts receivable collections. The going concern status of the Company depends on its ability
to generate sufficient cash flows to meet its obligations in a timely manner and to obtain additional income or debt as may be required
and/or recurring financial support from shareholders or other related parties. As of March 31, 2026, the Company had cash and cash equivalents
of $
Taking into account the ability for the Group to raise financing, the management has alleviated the substantial doubt about the Group’s ability to continue as a going concern.
Note 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities Exchange Commission (“SEC”). Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting only of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the six months ended December 31, 2025 and 2024 are not necessarily indicative of the results that may be expected for the full year.
Principles of consolidation
The consolidated financial statements include the financial statements of the Company and its subsidiaries. All intercompany transactions and balances are eliminated upon consolidation.
Subsidiaries
are those entities in which the Company, directly or indirectly, controls more than
Emerging Growth Company
The Group is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden parachute payments not previously approved.
F-7
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Further, Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but any such election to optout is irrevocable. The Group has elected not to opt out of such extended transition period which means that when a standard is issued or revised and it has different application dates for public or private companies, the Group, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of the Group’s financial statements with another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.
Uses of estimates
In preparing the unaudited condensed consolidated financial statements in conformity with U.S. GAAP, management makes estimates and assumptions that 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. These estimates are based on information as of the date of the unaudited condensed consolidated financial statements. Significant accounting estimates required to be made by management include, but are not limited to impairment of long-lived assets, determination of incremental borrowing rate for leases, expected credit loss of receivables. The Group evaluates its estimates and assumptions on an ongoing basis and its estimates on historical experience, current and expected future conditions and various other assumptions that management believes are reasonable under the circumstances based on the information available to management at the time these estimates and assumptions are made. Actual results and outcomes may differ significantly from these estimates and assumptions.
Foreign currency translation
The functional currency of the Group is the U.S. dollar. The Group engages in international commerce with a variety of entities. Although its operations may expose it to certain levels of foreign currency risk, its transactions are predominantly U.S. dollar denominated and majority of the subsidiaries’ primary cash flows are U.S. dollar denominated. Transactions in currencies other than the functional currency are translated at the exchange rate in effect at the date of each transaction. Differences in exchange rates during the period between the date a transaction denominated in a foreign currency is consummated and the date on which it is either settled or translated, are recognized in the consolidated statements of income.
Fair value of financial instruments
ASC 825-10 requires certain disclosures regarding the fair value of financial instruments. 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. A three-level fair value hierarchy prioritizes the inputs used to measure fair value. The hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs. The three levels of inputs used to measure fair value are as follows:
| ● | Level 1 — inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. |
| ● | Level 2 — inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, quoted market prices for identical or similar assets in markets that are not active, inputs other than quoted prices that are observable and inputs derived from or corroborated by observable market data. |
| ● | Level 3 — inputs to the valuation methodology are unobservable. |
F-8
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Unless otherwise disclosed, the fair value of the Group’s financial instruments, including cash, accounts receivable, due from related parties, accounts payable, advance from customers, due to related parties, accrued expenses and current maturity of long-term loan approximates their recorded values. The Group determined that the carrying value of the long-term loans approximated their fair value by comparing the stated loan interest rate to the rate charged by similar financial institutions.
Cash
Cash comprises cash at banks and on hand, which includes deposits with original maturities of three months or less with commercial banks.
Expected credit losses of receivables
The
Group’s accounts receivable, other receivables (included in “prepayments and other current assets”) and due from related
parties are within the scope of Accounting Standards Codification (“ASC”) 326. To estimate current expected credit losses,
the Group has identified the relevant risk characteristics of its customers and the related receivables and other receivables which include
size, type of the services the Group provides, or a combination of these characteristics. Receivables with similar risk characteristics
have been grouped into pools. For each pool, the Group considers the past collection experience, any changes in customer collection trends,
the credit worthiness of customers, the contractual and customary payment terms that generally range from
Prepayments and other assets primarily consist of lease deposit, and employee advance, which are presented net of allowance for doubtful accounts. These balances are unsecured and are reviewed periodically to determine whether their carrying value has become impaired. The Group considers the balances to be impaired if the collectability of the balances becomes doubtful. The Group uses the loss-rate method to estimate the allowance for credit losses. The Group considers the past collection experience, any changes in collection trends, the credit worthiness of counter-parties, the contractual terms, current economic conditions, and expectation of future economic conditions. Actual amounts received or utilized may differ from management’s estimate of credit worthiness and the economic environment. Delinquent account balances are written off against allowance for credit losses after management has determined that the likelihood of collection is not probable. For the six months ended December 31, 2025 and 2024, the Group provided allowance for credit losses of .
Property and equipment, net
Property
and equipment are recorded at cost.
| Useful life | ||||
| Office and electronic equipment |
Expenditures
for maintenance and repairs, which do not materially extend the useful lives of the assets, are charged to expense as incurred. Expenditures
for major renewals and betterments which substantially extend the useful life of assets are capitalized. The cost and related accumulated
depreciation of assets retired or sold are removed from the respective accounts, and any gain or loss is recognized in the unaudited
condensed consolidated statements of income in other income or expenses. Depreciation expense was $
F-9
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Vessels, net
Vessels are carried at historical cost less accumulated depreciation and impairment adjustments, if any. The depreciation on vessels is reviewed annually to ensure that the method and period used reflect the pattern in which the asset’s future economic benefits are expected to be consumed. The gross carrying amount of the vessel is the purchase price, including duties/taxes, borrowing costs and any other direct costs attributable to bringing it to the location and condition necessary for the vessels intended use. Capitalization of costs will cease once the vessel is in the location and condition necessary for it to be able to operate in the manner consistent with its intended design. Subsequent expenditures for conversions and major improvements are also capitalized when they appreciably extend the life, increase the earning capacity or improve the efficiency or safety of a vessel; otherwise, these amounts are charged to expense as incurred.
Depreciation
is computed using the straight-line method over the estimated useful life of a vessel, after considering the estimated salvage value. Each
vessel’s salvage value is equal to the product of its lightweight tonnage and estimated scrap rate. Salvage values are periodically
reviewed and revised, if needed, to recognize changes in conditions, new regulations or for other reasons. Revisions of salvage value
affect the depreciable amount of the vessels and affect depreciation expense in the period of the revision and future periods. Management
estimates the useful life of its vessels to be
Vessels under financing leases are also included in this caption on the consolidated balance sheets.
Impairment of long-lived assets
Vessels, net, property and equipment, net and other long-lived assets held and used are reviewed periodically for potential impairment whenever events or changes in circumstances indicate that the carrying amount of a particular asset may not be fully recoverable. The Group evaluates the carrying amounts and periods over which long-lived assets are depreciated to determine if events or changes in circumstances have occurred that would require modification to their carrying values or useful lives. Measurement of the impairment loss is based on the fair value of the asset. The Group determines the fair value of its assets on the basis of management estimates and assumptions by making use of available market data and taking into consideration third party valuations performed on an individual vessel basis. In evaluating useful lives and carrying values of long-lived assets, certain indicators of potential impairment, are reviewed such as undiscounted projected operating cash flows, vessel market price, gross profit margin and overall market conditions.
Undiscounted projected net operating cash flows are determined for each asset group and compared to the carrying value of the vessel, the unamortized portion of deferred drydock and other capitalized items, if any, related to the vessel. The Group has considered various indicators, including but not limited to, the market price of its long-lived assets, its contracted revenues and cash flows and the economic outlook.
As of December 31, 2025 and June 30, 2025, the Group concluded that events and circumstances did not trigger the existence of potential impairment of its vessels and other long-lived assets and that step one of the impairment analysis was not required.
Deferred dry docking cost, net
Vessels are subject to regularly scheduled drydocking and special surveys which are generally carried out every 60 months, depending on the vessels’ ages to coincide with the renewal of the related certificates issued by the classification societies, unless a further extension is obtained in rare cases and under certain conditions. The cost of drydocking and special surveys are deferred and amortized over the above periods or to the next drydocking or special survey date if such date has been determined.
F-10
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Costs
capitalized as part of the drydocking consist principally of the actual costs incurred at the yard, and expenses relating to spare parts,
paints, lubricants and services incurred solely during the drydocking or special survey period. As of December 31, 2025 and June 30,
2025, the deferred dry-docking cost, net was $
Short-term investment
Short-term investments consist of the Group’s investment in private funds. The private equity fund, over which the Group does not have the ability to exercise significant influence, is accounted for under the practical expedient in ASC Topic 820, Fair Value Measurement (“ASC 820”) to estimate fair value using the net asset value per share (or its equivalent) of the investment (“NAV practical expedient”). The Company currently does not hold any investments that do not qualify for the NAV practical expedient.
Revenue recognition
The Group is engaged in vessels rental and management services and primarily derives its revenue from time charter contracts and provides vessel management service.
On July 1, 2019, the Group has adopted ASC 842 “Leases” and ASU 2014-09, Revenue from Contracts with Customers (ASC 606) and all subsequent ASUs that modified ASC 606 using the modified retrospective approach. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve that core principle, the Group applies the following steps:
Step 1: Identify the contract(s) with a customer
Step 2: Identify the performance obligations in the contract
Step 3: Determine the transaction price
Step 4: Allocate the transaction price to the performance obligations in the contract
Step 5: Recognize revenue when (or as) the entity satisfies a performance obligation
Time charter revenue
A time charter is a type of contract that is entered into for the use of such vessel as well as such vessel’s operations for a specific period of time at a specified daily charter hire rate. Charter durations may range from one month to two years. The Group accounts for its time charter contracts as operating leases pursuant to ASC 842 “Leases”. The Group has determined that the non-lease component in its time charter contracts relates to services for the operation of the vessel, which comprise of crew, technical and safety services, among others. The Group further elected to adopt the above discussed optional practical expedient and recognize lease revenue as a combined single lease component for all time charter contracts (operating leases) since it made a determination that the related lease component and non-lease component have the same timing and pattern of transfer during lease term of each vessel and the predominant component is the lease. Lease revenues are recognized on a straight-line basis over the rental periods of such charter agreements, as rental service is provided, beginning when a vessel is delivered to the charterer until it is redelivered back to the Group, and is recorded as time charter revenues.
Vessel operating costs incurred during the leasing period for the maintenance and operation of the vessels such as for crews, maintenance and insurance are typically paid by the Group are expensed as incurred as the timing and pattern of transfer of the components are identical to the operating lease revenue earned from the charter hire.
Vessel management services revenue
The Group contracts with various customers to carry out vessel management services. Vessel management services consists of assignment of the Group’s crew team member to the customers’ vessels for their operation and provision of dry-docking, lubricating oil, spare parts procurement and other maintenance services over the contract term. Most of the vessel management services agreements have a term more than one year and are typically billed on a monthly basis. The Group provides the services to the customer and satisfies its performance obligation over the term of the contract.
F-11
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Disaggregation of Revenues
For the six months ended December 31, 2025 and 2024, the disaggregated revenues by revenue streams were as follows:
For the Six Months ended December 31, | ||||||||
| 2025 | 2024 | |||||||
| Time charter revenue (over time recognition) | $ | $ | ||||||
| Vessel management services revenue (over time recognition) | ||||||||
| Total | $ | $ | ||||||
For the six months ended December 31, 2025 and 2024, the disaggregated revenues by customer location were as follows:
For the Six Months ended December 31, | ||||||||
| 2025 | 2024 | |||||||
| Singapore | $ | $ | ||||||
| Hong Kong S.A.R. | ||||||||
| Other countries | ||||||||
| Total | $ | $ | ||||||
A
contract liability exists when the Group has received consideration prior to it being earned. These amounts are recognized as revenue
over the charter period. As of December 31, 2025 and June 30, 2025, contract liabilities amounted to $
Leases
The Group has lease contracts for vessels and office space. Leases are classified as either operating leases or finance leases, based on an assessment of the terms of the lease. The Group records lease liabilities and right-of-use assets on its consolidated balance sheets at lease commencement. The Group measures its lease liabilities based on the present value of the total lease payments not yet paid discounted based on the more readily determinable of the rate implicit in the lease or its incremental borrowing rate, which is the estimated rate the Group would be required to pay for a collateralized borrowing equal to the total lease payments over the term of the lease. The Group estimates its incremental borrowing rate based on an analysis of weighted average interest rate of its own bank loan. The Group measures right-of-use assets based on the corresponding lease liability adjusted for payments made to the lessor at or before the commencement date, and initial direct costs it incurs under the lease. The Group begins recognizing lease expense when the lessor makes the underlying asset available to the Group.
For leases with a lease term not more than one year and without a purchase option (short-term leases), the Group records operating lease expense in its consolidated statements of income on a straight-line basis over the lease term and record variable lease payments as incurred.
F-12
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Income taxes
The Group accounts for current income taxes in accordance with the laws of the relevant tax authorities. Deferred income taxes are recognized when temporary differences exist between the tax bases of assets and liabilities and their reported amounts in the unaudited condensed consolidated financial statements. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period including the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
An
uncertain tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained
in a tax examination. The amount recognized is the largest amount of tax benefit that is greater than
Related parties
Parties are considered to be related if one party has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operating decisions. Parties are also considered to be related if they are subject to common control or significant influence, such as a family member or relative, shareholder, or a related corporation.
Earnings per share
The Group computes earnings per share (“EPS”) in accordance
with ASC 260, “Earnings per Share” (“ASC 260”). ASC 260 requires companies with complex capital
structures to present basic and diluted EPS. Basic EPS is measured as net income divided by the weighted average ordinary shares
outstanding for the period. Diluted presents the dilutive effect on a per share basis of potential ordinary shares (e.g., convertible
securities, options and warrants) as if they had been converted at the beginning of the periods presented, or issuance date, if later.
Potential ordinary shares that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are
excluded from the calculation of diluted EPS. For the six months ended December 31, 2025 and 2024, there were
Segment reporting
ASC
280, “Segment Reporting”, establishes standards for reporting information about operating segments on a basis consistent
with the Group’s internal organizational structure as well as information about geographical areas, business segments and major
customers in financial statements for details on the Group’s business segments. The Group uses the “management approach”
in determining reportable operating segments. The management approach considers the internal organization and reporting used by the Group’s
CODM for making operating decisions and assessing performance as the source for determining the Group’s reportable segments.
The CODM does not review segment assets and segment expenses at a level different than what is reported in the Company’s Consolidated Balance Sheets and Consolidated Statements of Income. Additionally, the CODM regularly receives information about the Company’s capital expenditures which are reported in the Company’s Consolidated Statement of Cash Flows as purchase of long-lived assets under investing activities.
Additionally, other segment items include research and development expenses related to seaborne innovational business with current research direction of seaborne pulping for the six months ended December 31, 2025 and 2024.
For the six months ended December 31, 2025 and 2024, all revenue is generated outside of the United States. For disaggregated revenues by revenue streams and customer location, please see Revenue Recognition above.
The Company’s long-lived assets consist primarily of vessels and property and equipment, all of which are located outside of the United States.
F-13
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Concentrations of risks
a. Concentration of credit risk
Assets
that potentially subject the Group to a significant concentration of credit risk primarily consist of cash and other current assets.
The maximum exposure of such assets to credit risk is their carrying amounts at the balance sheet dates. As of December 31, 2025, and
June 30, 2025, the aggregate amount of cash of $
b. Significant customers
For
the six months ended December 31, 2025, Customer A (Topsheen Shipping Singapore Pte. Ltd., a related party) and Customer B
accounted for approximately
c. Significant suppliers
For
the six months ended December 31, 2025, Supplier A accounted for approximately
Recent Accounting Pronouncements
The Group considers the applicability and impact of all accounting standards updates (“ASUs”). Management periodically reviews new accounting standards that are issued.
In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740) — Simplifying the Accounting for Income Taxes. ASU 2019-12 is intended to simplify accounting for income taxes. It removes certain exceptions to the general principles in Topic 740 and amends existing guidance to improve consistent application. ASU 2019-12 is effective for fiscal years beginning after December 15, 2020 and interim periods within those fiscal years. The adoption of this guidance did not have a material impact on the Group’s unaudited condensed consolidated financial statements. In December 2023, the Financial Accounting Standards Board (“FASB”) issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures” (“ASU 2023-09”). This ASU requires that public business entities must annually “(1) disclose specific categories in the rate reconciliation and (2) provide additional information for reconciling items that meet a quantitative threshold (if the effect of those reconciling items is equal to or greater than 5 percent of the amount computed by multiplying pretax income or loss by the applicable statutory income tax rate).” A public entity should apply the amendments in ASU 2023-09 prospectively to all annual periods beginning after December 15, 2024. The adoption of this guidance did not have a material impact on the Group’s unaudited condensed consolidated financial statements.
F-14
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280). The amendments in this ASU require disclosures, on an annual and interim basis, of significant segment expenses that are regularly provided to the chief operating decision maker (CODM), as well as the aggregate amount of other segment items included in the reported measure of segment profit or loss. This ASU requires that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss. Public entities will be required to provide all annual disclosures currently required by Topic 280 in interim periods, and entities with a single reportable segment are required to provide all the disclosures required by the amendments in the update and existing segment disclosures in Topic 280. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, and requires retrospective adoption. The Company adopted ASU 2023-07 as of July 1, 2024. The adoption of this guidance did not have a material impact on the Group’s unaudited condensed consolidated financial statements.
In March 2024, the FASB issued ASU 2024-02, Codification Improvements — Amendments to Remove References to the Concepts Statements. The amendments in ASU 2024-02 contain amendments to the Codification that remove references to various FASB Concepts Statements. Following the release of ASU 2024-02 in March 2024, the effective date will be annual reporting periods beginning after December 15, 2024. The adoption of this guidance did not have a material impact on the Group’s unaudited condensed consolidated financial statements.
In July 2025, the FASB issued ASU 2025-05, Measurement of Credit Losses for Accounts Receivable and Contract Assets. ASU 2025-05 amends ASC 326, Financial Instruments—Credit Losses, and introduces a practical expedient available for all entities and an accounting policy election available for all entities, other than public business entities, that elect the practical expedient. These changes apply to the estimation of expected credit losses for current accounts receivable and current contract assets arising from transactions accounted for under ASC 606, Revenue Recognition. Under the practical expedient, entities may assume that current conditions as of the balance sheet date remain unchanged for the remaining life of the asset when developing reasonable and supportable forecasts. This simplifies the estimation process for short-term financial assets. ASU 2025-05 is effective for the Group’s annual reporting periods beginning after December 15, 2025, and interim reporting periods within those annual reporting periods, with early adoption permitted. ASU 2025-05 should be applied on a prospective basis. The Group is currently assessing the impact this standard will have on the Group’s Consolidated Financial Statements.
In December 2025, the FASB issued ASU 2025-11, Interim Reporting (Topic 270): Narrow-Scope Improvement. ASU 2025-11 is intended to improve the navigability of required interim disclosures and clarify when that guidance is applicable, and also to provide additional guidance on what disclosures should be provided in interim reporting periods. ASU 2025-11 is effective for public business entities for interim reporting periods within annual reporting periods beginning after December 15, 2027. Early adoption is permitted. The Group is currently evaluating the impact of ASU 2025-11 on its financial statements and related disclosures.
In December 2025, the FASB issued ASU 2025-12, Codification Improvements. ASU 2025-12 makes thirty-three incremental improvements to generally accepted accounting principles. ASU 2025-12 is effective for all entities for annual reporting periods beginning after December 15, 2026, and interim reporting periods within those annual reporting periods. The Group is currently evaluating the impact of ASU 2025-12 on its financial statements and related disclosures.
The Group does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Group’s consolidated balance sheets, statements of income and statements of cash flows.
F-15
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 3 — PREPAYMENTS AND OTHER ASSETS
Prepayments and other current assets consisted of the following:
As of December
31, | As
of June 30, 2025 | |||||||
| Advance to crew | $ | $ | ||||||
| Advance to employee | ||||||||
| Rental deposit(1) | ||||||||
| Prepaid consulting service fee(2) | ||||||||
| Other | ||||||||
| Total | $ | $ | ||||||
Prepayments and other non-current assets consisted of the following:
As of December 31, 2025 | As
of June 30, 2025 | |||||||
| Loan security deposit(3) | $ | $ | ||||||
| Prepaid research and development expenses | ||||||||
| Prepaid consulting service fee(2) | ||||||||
| Total | $ | $ | ||||||
| (1) |
| (2) |
| (3) |
Note 4 — VESSELS, NET
| Cost | Accumulated Depreciation | Net
Book Value | ||||||||||
| Total Vessels | ||||||||||||
| Balance June 30, 2025 | $ | $ | ( | ) | $ | |||||||
| Additions | ( | ) | ( | ) | ||||||||
| Other movement | ( | ) | ( | ) | ||||||||
| Balance December 31, 2025 | $ | $ | ( | ) | $ | |||||||
The above balances as of December 31, 2025 and June 30, 2025 are analyzed in the following tables:
| Cost | Accumulated Depreciation | Net
Book Value | ||||||||||
| Owned Vessel* | ||||||||||||
| Balance June 30, 2025 | $ | $ | ( | ) | $ | |||||||
| Additions | ( | ) | ( | ) | ||||||||
| Balance December 31, 2025 | $ | $ | ( | ) | $ | |||||||
F-16
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 4 — VESSELS, NET (cont.)
| Cost | Accumulated Depreciation | Net
Book Value | ||||||||||
| Right-of-use assets under finance lease** | ||||||||||||
| Balance June 30, 2025 | $ | $ | ( | ) | $ | |||||||
| Additions | ( | ) | ( | ) | ||||||||
| Other movement | ( | ) | ( | ) | ||||||||
| Balance December 31, 2025 | $ | $ | ( | ) | $ | |||||||
| * | Owned Vessel: |
On
August 14, 2022, the Group took delivery of the Top Brilliance, a 2008-built vessel of
| ** | Right-of-use assets under finance lease: |
In September,
2018, the Group took delivery of Top Diligence, a 2018-built Dry Cargo vessel of
In
January, 2019, the Group took delivery of Top Elegance, a 2019-built Dry Cargo vessel of
As
of June 30, 2024, the Group completed the installation of desulfurizing towers on Top Diligence and Top Elegance. The original value
of $
Depreciation
expense for the vessels under finance lease was $
Note 5 — Short term investment
As of December 31, 2025 and June 30, 2025, the Group’s short-term investments are comprised of the following:
As of December 31, 2025 | As
of June 30, 2025 | |||||||
| Private investment fund | $ | $ | ||||||
On
April 1, 2025, the Group paid $
F-17
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 6 — ACCRUED EXPENSES AND OTHER LIABITIES
Accrued expenses and other current liabilities consisted of the following:
As of December 31, 2025 |
As
of June 30, 2025 |
|||||||
| Wages and welfare payable | $ | $ | ||||||
| Professional service fees | ||||||||
| Others | ||||||||
| Total | $ | $ | ||||||
Note 7 — LONG-TERM PAYABLE
As of December 31, 2025 |
As
of June 30, 2025 |
|||||||
| Long-term payable, current | $ | $ | ||||||
Long-term payable represents the remaining balance for desulfurizing towers of Top Diligence and Top Elegance. which was fully paid off in current period.
Note 8 — Leases
Operating lease
In February, 2021, the Group took delivery of the Top Advancer, a 2016-built bulk carrier for a 59-month bareboat charter-in agreement. No purchase option or obligation clause is stipulated in the bareboat charter contract. The Group has performed an assessment considering the lease classification criteria under ASC 842 and concluded that the arrangement is an operating lease. Consequently, the Group has recognized an operating lease liability based on the net present value of the remaining charter-in payments based on rate at the lease commencement and an operating lease right-of-use asset at an amount equal to the operating liability adjusted for the carrying amount of the straight-line liability. Any changes resulted from the index or rate change is charged to expense during the period they occur.
For
the six months ended December 31, 2025 and 2024, cash paid for operating lease liabilities amounted to $
The components of lease expenses for the six months ended December 31, 2025 and 2024 were as follows:
| For
the six months ended December 31, 2025 | For
the six months ended December 31, 2024 | |||||||
| Fixed operating lease | $ | $ | ||||||
| Variable operating lease | ||||||||
| Total lease expense | $ | $ | ||||||
F-18
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 8 — Leases (cont.)
The variable operating lease expense depending on the BSI (Baltic Supramax index) published by the Baltic Exchange is measured on a monthly basis and recognized during the period in which it incurred.
Supplemental balance sheet information related to operating lease was as follows:
As of December 31, 2025 | As
of June 30, 2025 | |||||||
| Right-of-use assets-operating lease, net | $ | $ | ||||||
| Operating lease liabilities – current | $ | $ | ||||||
The weighted average remaining lease terms and discount rate for operating lease were as follows as of December 31, 2025 and June 30, 2025:
As of December 31, 2025 | As of June 30, 2025 | |||||||
| Remaining lease term and discount rate: | ||||||||
| Weighted average remaining lease term (years) | — | |||||||
| Weighted average discount rate | — | % | % | |||||
Short-term operating lease
The
Group leased office space from a related party with fixed lease term of
Financing leases
In September,
2018, the Group took delivery of Top Diligence, a 2018-built Dry Cargo vessel of
The
Group has performed an assessment for Top Diligence considering the lease classification criteria under ASC 842 and concluded that
the arrangement is a finance lease. Consequently, the Group has recognized vessel, net and a finance lease liability based on the net
present value of the remaining charter-in payments including the purchase option to acquire the vessel at the end of the lease period,
discounted by the rate implicit in the lease (
In
October, 2019, the Group took delivery of Top Elegance, a 2019-built Dry Cargo vessel of
F-19
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 8 — Leases (cont.)
The total amount of financing lease expense, including amortization and interest expenses recognized in the unaudited condensed consolidated statements of income for the six months ended December 31, 2025 and 2024 were as follows:
For the six months ended December 31, 2025 | For the six months ended December 31, 2024 | |||||||
| Depreciation expenses | $ | $ | ||||||
| Interest expenses-fixed | ||||||||
| Interest expenses-variable | ||||||||
| Total | $ | $ | ||||||
The variable interest expenses depending on LIBOR (later replaced by SOFR) are measured on a monthly basis and recognized during the period in which they are incurred.
Supplemental balance sheet information related to financing leases was as follows:
As of December 31, 2025 | As
of June 30, 2025 | |||||||
| Right-of-use assets-financing lease, net (included in Vessels, net, see Note 4) | $ | $ | ||||||
| Financing lease liabilities – current | $ | $ | ||||||
| Financing lease liabilities – non-current | ||||||||
| Total financing lease liabilities | $ | $ | ||||||
The weighted average remaining lease terms and discount rates for financing leases were as follows as of December 31, 2025 and June 30, 2025:
| As of December 31, 2025 | As of June 30, 2025 | |||||||
| Remaining lease term and discount rate: | ||||||||
| Weighted average remaining lease term (years) | ||||||||
| Weighted average discount rate | % | % | ||||||
The following is a schedule of maturities of financing lease liabilities (excluding variable payments) as of December 31, 2025:
| For the period ending June 30, | ||||
| 2026 | $ | |||
| For the year ending June 30, | ||||
| 2027 | ||||
| 2028 | ||||
| Thereafter | ||||
| Total future minimum lease payments | $ | |||
| Less: imputed interest | ||||
| Present value of lease liabilities | $ | |||
F-20
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 9 — LONG-TERM LOAN
Long-term loan consists of the following:
As of December 31, 2025 | As
of June 30, 2025 | |||||||
| Chailease International Financial Services (Singapore) Pte. Ltd. (due on August 8, 2027) | $ | $ | ||||||
| Total | $ | $ | ||||||
| Less: Long-term loan – current portion | ||||||||
| Long-term loan – non-current portion | $ | $ | ||||||
On
August 3, 2022, the Group entered into a loan agreement with Chailease International Financial Services (Singapore) Pte. Ltd. to
borrow $
The repayment schedule for the loan are as follows:
| For the period ending June 30, | ||||
| 2026 | $ | |||
| For the year ending June 30, | ||||
| 2027 | ||||
| 2028 | ||||
| Subtotal | $ | |||
| Less: unamortized debt issuance cost | ( | ) | ||
| Total | $ | |||
Note 10 — CONVERTIBLE NOTES
On September 4, 2025, the Company entered into a Securities Purchase Agreement
(the “Purchase Agreement”) with Streeterville Capital, LLC, a Utah limited liability company (the “Investor”).
Pursuant to the Purchase Agreement, the Investor agreed to purchase from the Company, and the Company agreed to issue and sell to the
Investor, (i) securities in the form of one or more pre-paid purchases (each, a “Pre-Paid Purchase” and collectively, the
“Pre-Paid Purchases”) in the aggregate purchase amount of up to $
F-21
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 10 — CONVERTIBLE NOTES (cont.)
The Company issued
The convertible note accounted for at amortized cost as of December 31, 2025 consisted of following:
| As
of December 31, 2025 | ||||
| Convertible note principal | $ | |||
| OID | ( | ) | ||
| Legal cost | ( | ) | ||
| Fair value for Pre-Delivery Shares related to the issuance of Convertible Note | ( | ) | ||
| Accrued interests for Convertible debt | ||||
| Conversion | ( | ) | ||
| Total | $ | |||
Note 11 — RELATED PARTY TRANSACTIONS
The Group records transactions with various related parties. These related parties’ balances as of December 31, 2025 and June 30, 2025 and transactions for the six months ended December 31, 2025 and 2024 are identified as follows:
(1)
| Name of Related Party | Relationship to the Group | |
| Mr. Shoucheng Lei | ||
| Ocean Master Worldwide Corporation | ||
| Rui Da Shipping Co. Limited | ||
| Topsheen Shipping Limited | ||
| Topsheen Shipping Singapore Pte. Ltd. | ||
| Topsheen bulk Singapore Pte. Ltd. | ||
| Xun Da Shipping Co. Limited | ||
| Topsheen Shipping Group Limited | ||
| Nanjing Top Confidence Marine Management Co., Ltd | ||
| Mei Da Shipping Co. Limited | ||
| Tong Da Shipping Co. Limited | ||
| Keen Best Shipping Co Limited | ||
| Mr. Dong Zhang | ||
| Mr. Qing Xu | ||
| Top Corporation Shipping Limited |
F-22
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 11 — RELATED PARTY TRANSACTIONS (cont.)
(2) Accounts receivable-related parties
As of December 31, 2025 | As
of June 30, 2025 | |||||||
| Topsheen Shipping Singapore Pte. Ltd. (1) | $ | $ | ||||||
| Tong Da Shipping Co. Limited(2) | ||||||||
| Mei Da Shipping Co. Limited(2) | ||||||||
| Keen Best Shipping Co Limited(2) | ||||||||
| Total | $ | $ | ||||||
| (1) |
| (2) |
(3) Contract liabilities-related party
As of December 31, 2025 | As
of June 30, 2025 | |||||||
| Topsheen Shipping Singapore Pte. Ltd.(1) | $ | $ | ||||||
| (1) |
(4) Due from related parties
As of December 31, 2025 and June 30, 2025, the balances due to related parties were as follows:
As of December 31, 2025 | As
of June 30, 2025 | |||||||
| Topsheen Shipping Singapore Pte. Ltd(1) | $ | $ | ||||||
| (1) |
(5) Due to related parties
As of December 31, 2025 and June 30, 2025, the balances due to related parties were as follows:
As of December 31, 2025 |
As
of June 30, 2025 |
|||||||
| Topsheen Shipping Group Limited(1) | $ | $ | ||||||
| Nanjing Top Confidence Marine Management Co., Ltd(1) | ||||||||
| Due to shareholder and affiliate(2) | ||||||||
| Ocean Master Worldwide Corporation | ||||||||
| Total | $ | $ | ||||||
| (1) |
| (2) |
F-23
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 11 — RELATED PARTY TRANSACTIONS (cont.)
(6) Services provided to related parties
| For
the Six Months ended December 31, 2025 | For
the Six Months ended December 31, 2024 | |||||||
| Topsheen Shipping Singapore Pte. Ltd. (Time charter & Vessel management services revenue) | $ | $ | ||||||
| Mei Da Shipping Co. Limited (Vessel management services revenue) | ||||||||
| Tong Da Shipping Co. Limited (Vessel management services revenue) | ||||||||
| Topsheen Bulk Singapore Pte Ltd (Time charter revenue) | ||||||||
| Keen Best Shipping Co Limited (Vessel management services revenue) | ||||||||
| Total | $ | $ | ||||||
For the six months ended December 31, 2025 and 2024, the Group provided time charter service and vessel management services to the related parties. These numbers have been included in the revenue of the unaudited condensed consolidated statements of income.
(7) Financing lease from a related party
For the six months ended December 31, 2025 and 2024, the Group has financing leases from a related party. (see Note 8)
(8) Short-term office lease expense from a related party
For the Six Months ended December 31, 2025 | For the Six Months ended December 31, 2024 | |||||||
| Mr. Jun Li’s affiliate | $ | $ | ||||||
These numbers have been included in the General and administrative expenses of the unaudited condensed consolidated statements of income.
(9) General and administrative expenses shared with a related party
For the six months ended December 31, 2025 | For the six months ended December 31, 2024 | |||||||
| Topsheen Shipping Group Co., Ltd | $ | $ | ||||||
(10) Guarantee by a related party
As
of December 31, 2025 and June 30, 2025, long-term loan totaling $
F-24
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 12 — TAXES
Cayman Islands
Intercont is incorporated in Cayman Islands as an offshore holding Group and is not subject to tax on income or capital gain under the laws of Cayman Islands. Additionally, the Cayman Islands does not impose a withholding tax on payments of dividends to shareholders.
British Virgin Islands Taxation
Under the current laws of the British Virgin Islands, the Group’s subsidiary incorporated in BVI is not subject to income tax.
Hong Kong
The operating entities of the Group are registered in Hong Kong, where charter hire, whether attributable to a time charterparty or a bareboat charterparty, derived by a Hong Kong resident or non-resident ship operator from the operation of ships (wherever registered) outside the waters of Hong Kong and the river trade waters, or commencing from Hong Kong and proceeding to sea, is not chargeable to profits tax according to local tax regulations. Therefore, it is the Director’s view that the Group’s revenue is either not subject or exempt from income tax according to the tax regulations prevailing in the jurisdiction in which the Group operates. Hong Kong does not impose withholding tax on dividends and interest currently.
The following table reconciles the Hong Kong income tax rates to the Group’s effective tax rate for the six months ended December 31, 2025 and 2024:
| For
the Six Months ended December 31, 2025 | For
the Six Months ended December 31, 2024 | |||||||
| Statutory tax rate | % | % | ||||||
| Tax exemption | ( | )% | ( | )% | ||||
| Effective tax rate | % | % | ||||||
Note 13 — SHAREHOLDERS’ EQUITY
Ordinary Shares
The Company was incorporated on July 4, 2023
as a holding company. The Company’s authorized share capital was $
F-25
On January 26, 2026, the Company held its extraordinary shareholder general meeting (the “Meeting”). At the Meeting, the shareholders of the Company adopted the following resolutions:
| (i) | to increase the authorized share capital of the Company from
US$ |
| (ii) | to authorize, establish, and designate two new classes of
ordinary shares of US$ |
| (iii) | to redesignate (a) |
On March 22, 2026, the Company’s Board of Directors
passed written resolutions to implement a 25:1 share consolidation to ensure the Company meets the minimum bid price requirement for continued
listing on The Nasdaq Capital Market. The share consolidation became effective as of April 2, 2026. This consolidation reduced the total
number of authorized and outstanding ordinary shares from
Recapitalization
By April 15, 2024, the Company effectuated a
series of share recapitalizations (the “Recapitalization”). As a result of the Recapitalization, the Company had nominal issuance
of
F-26
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 13 — SHAREHOLDERS’ EQUITY (cont.)
Private Placements
On August 20, 2025, the Company entered into an Ordinary Share Purchase
Agreement with White Lion Capital LLC, a Nevada limited liability company (the “White Lion Capital”). Pursuant to the Purchase
Agreement, White Lion Capital is committed to purchase our Class A ordinary shares, par value US$
Issuance for convertible notes
The Company issued
Warrants
On March 31, 2025, the Company issued
| As
of March 31, 2025 | ||||
| Expected term | ||||
| Expected average volatility | % | |||
| Expected dividend yield | % | |||
| Risk-free interest rate | % | |||
A summary of warrants activity was as follows:
| Number of warrants | Weighted average exercise price per hare | Weighted average remaining contractual life | Expiration dates | |||||||||||||
| Balance of warrants outstanding as of June 30, 2025 | ||||||||||||||||
| - March 2025 Warrants | ||||||||||||||||
| Balance of warrants outstanding and exercisable as of Dec 31, 2025 | ||||||||||||||||
F-27
INTERCONT
(CAYMAN) LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. Dollars — except for share data)
Note 14 — COMMITMENTS AND CONTINGENCIES
Contingencies
The Group may be involved in various legal proceedings, claims and other disputes arising from the commercial operations, projects, employees and other matters which, in general, are subject to uncertainties and in which the outcomes are not predictable. The Group determines whether an estimated loss from a contingency should be accrued by assessing whether a loss is deemed probable and can be reasonably estimated. Although the Group can give no assurances about the resolution of pending claims, litigation or other disputes and the effect such outcomes may have on the Group, the Group believes that any ultimate liability resulting from the outcome of such proceedings, to the extent not otherwise provided or covered by insurance, will not have a material adverse effect on the Group’s consolidated financial position or results of operations or liquidity.
As of December 31, 2025, no significant financial nor capital commitments and contingencies existed.
Note 15 — SUBSEQUENT EVENTS
The Group evaluated all events and transactions that occurred after December 31, 2025 up through the date when the unaudited condensed consolidated financial statements were issued. Other than the events disclosed elsewhere in the unaudited condensed consolidated financial statements and those disclosed above, there are no other subsequent event occurred that would require adjustment or disclosure in the Group’s unaudited condensed consolidated financial statements.
F-28