| Schedule of Outstanding Balances of Loan |
Outstanding
balances of loan consist of the following:
| As of December 31, 2025 | | Balance | | | Maturity Date | | Effective Interest Rate | | | Collateral/ Guarantee | | | | RMB | | | US$ | | | | | | | | | | Short-term bank loans | | | | | | | | | | | | | | | Industrial Bank Co., Ltd. (b) | | | 25,000,000 | | | | 3,574,952 | | | From April 15, 2026 to November 20, 2026 | | | 3.4% & 3.5 | % | | Guarantee: Zhenyang Shi, Li Xu, Wanmei Shi, Qilekang Modern Logistics, and Qilekang Digital Health | | Agricultural Bank of China(a) | | | 3,000,000 | | | | 428,994 | | | January 21, 2026 | | | 3.15 | % | | Co-borrower: Zhenyang Shi | | Bank of Guangzhou | | | 3,000,000 | | | | 428,994 | | | June 5, 2026 | | | 3.80 | % | | Guarantee: Qilekang Modern Logistics, Zhenyang Shi and Li Xu | | China Guangfa Bank | | | 8,000,000 | | | | 1,143,985 | | | From September 21, 2026 to October 15, 2026 | | | 3.20 | % | | Guarantee: Zhenyang Shi, Li Xu, and Qilekang Modern Logistics | | Bank of Communications | | | 6,000,000 | | | | 857,989 | | | August 11, 2026 | | | 3.20 | % | | Guarantee: Zhenyang Shi, Li Xu and Qilekang Digital Health | | Industrial and Commercial Bank of China | | | 3,000,000 | | | | 428,994 | | | November 30, 2026 | | | 3.11 | % | | N/A | | China CITIC Bank | | | 5,000,000 | | | | 714,991 | | | December 22, 2026 | | | 4.00 | % | | Guarantee: Qilekang Digital Health, Zhenyang Shi and Li Xu | | Total | | | 53,000,000 | | | | 7,578,899 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Long-term bank loans, current | | | | | | | | | | | | | | | | | | Agricultural Bank of China. (c) | | | 200,000 | | | | 28,600 | | | December 21, 2026 | | | 3.35 | % | | Guarantee: Zhenyang Shi and Li Xu | | Bank of Jiujiang (e) | | | 500,000 | | | | 71,499 | | | September 16, 2026 | | | 5.00 | % | | Guarantee: Zhenyang Shi and Qilekang Modern Logistics | | China Resource Bank of Zhuhai (d) | | | 600,000 | | | | 85,799 | | | September 21, 2026 | | | 3.85 | % | | Guarantee: Zhenyang Shi, Li Xu and Qilekang Modern Logistics | | Bank of Jiujiang (a) | | | 2,400,000 | | | | 343,195 | | | March 15, 2026 | | | 4.95 | % | | Guarantee: Qilekang Digital Health and Zhenyang Shi | | Total | | | 3,700,000 | | | | 529,093 | | | | | | | | | | | Long-term bank loans, noncurrent | | | | | | | | | | | | | | | | | | Agricultural Bank of China | | | 1,700,000 | | | | 243,097 | | | August 31, 2028 | | | 3.35 | % | | Guarantee: Zhenyang Shi and Li Xu | | Bank of Jiujiang | | | 4,500,000 | | | | 643,491 | | | September 16, 2028 | | | 5.00 | % | | Guarantee: Zhenyang Shi and Qilekang Modern Logistics | | China Resource Bank of Zhuhai | | | 4,800,000 | | | | 686,391 | | | October 18, 2027 | | | 3.85 | % | | Guarantee: Zhenyang Shi, Li Xu and Qilekang Modern Logistics | | Total | | | 11,000,000 | | | | 1,572,979 | | | | | | | | | | | As of December 31, 2025 | | Balance | | | Maturity Date | | Effective Interest Rate | | | Collateral/ Guarantee | | | | RMB | | | US$ | | | | | | | | | | Long-term loans, current | | | | | | | | | | | | | | | Xi’an Changtao Network Small Loan Co., Ltd.(f) | | | 10,000,000 | | | | 1,429,981 | | | December 31, 2026 | | | 20.04 | % | | Guaranteed by five related parties, including Zhenyang Shi, Li Xu, Guoji Luo, Wanmei Shi, Yongan Zhong and five managements of the Group |
| (a) | The bank loans were fully repaid till the filing of this report. |
| (b) | The balance of RMB20 million as of December 31, 2025 was repaid till March 9 2026 and March 12, 2026. |
| (c) | The balance of RMB50 Thousand as of December 31, 2025 was repaid till March 23 2026. |
| (d) | The balance of RMB0.3 million as of December 31, 2025 was repaid till March 21 2026. |
| (e) | The balance of RMB0.25 million as of December 31, 2025 was repaid till March 16 2026. |
| (f) |
The loan was renewed in 2025 with maturity date of December 31, 2026. |
| As of December 31, 2024 | | Balance | | | Maturity Date | | Effective Interest Rate | | Collateral/ Guarantee | | | | RMB | | | | | | | | | Short-term bank loans | | | | | | | | | | | Industrial Bank Co., Ltd. | | | 18,000,000 | | | From April 22, 2025 to June 24, 2025 | | From 3.8% to 3.90% | | Guarantee: Zhenyang Shi, Li Xu, Wanmei Shi, Qilekang Modern Medicine, and Qilekang Digital Health | | Shanghai Pudong Development Bank | | | 10,000,000 | | | March 04, 2025 | | 4.90% | | Co-borrower: Zhenyang Shi | | Zhejiang Wangshang Bank Co., Ltd. | | | 1,958,333 | | | November 23, 2025 to December 23, 2025 | | From 8.62% to 10.80% | | Guarantee: Wanmei Shi | | China CITIC Bank | | | 5,000,000 | | | December 27, 2025 | | 4.10% | | Guarantee: Zhenyang Shi, Li Xu, Dazi Nuojin Enterprise Management Consulting Co., Limited, Tibet Huijian Management Consulting Partnership (Limited Partnership) (previously known as Dazi Jinnuo Huijian Investment Management Partnership Enterprise (Limited Partnership)) Collateral: Zhenyang Shi’s real estate | | Total | | | 34,958,333 | | | | | | | | | | | | | | | | | | | | | Long-term bank loans, current | | | - | | | | | | | | | Bank of Jiujiang | | | 300,000 | | | March 15, 2025 | | 5.40% | | Guarantee: Qilekang Digital Health and Zhenyang Shi | | As of December 31, 2024 | | Balance | | | Maturity Date | | Effective Interest Rate | | | Collateral/ Guarantee | | | | RMB | | | | | | | | | | Long-term bank loans | | | | | | | | | | | | Bank of Jiujiang | | | 2,400,000 | | | March 15, 2026 | | | 5.40 | % | | Guarantee: Qilekang Digital Health and Zhenyang Shi | | China Resource Bank of Zhuhai | | | 6,000,000 | | | October 18, 2027 | | | 3.85 | % | | Guarantee: Zhenyang Shi, Li Xu and Qilekang Modern Mechine | | Total | | | 8,400,000 | | | | | | | | | | | | | | | | | | | | | | | | | Long-term loans, current | | | | | | | | | | | | | | Xi’an Changtao Network Small Loan Co., Ltd. | | | 10,000,000 | | | December 31, 2025 | | | 20.04 | % | | Guaranteed by five related parties, including Zhenyang Shi, Li Xu, Guoji Luo, Wanmei Shi, Yongan Zhong, and five managements of the Group |
|
| Schedule of Future Obligations For Loans From Banks |
As
of December 31, 2025, the Group’s future obligations for loans from banks and other financial institutions, according to the
terms of the loans are as follows:
| For the
Years ending December 31, | |
RMB | | |
US$ | |
| 2026 | |
| 70,283,323 | | |
| 10,050,382 | |
| 2027 | |
| 5,865,377 | | |
| 838,738 | |
| 2028 | |
| 5,675,373 | | |
| 811,567 | |
| Total future loan payments | |
| 81,824,073 | | |
| 11,700,687 | |
| Less: imputed interest | |
| 4,124,073 | | |
| 589,735 | |
| Total bank loans and loans
from other financial institutions | |
| 77,700,000 | | |
| 11,110,952 | |
|