| Schedule of Condensed Financial Statements |
Schedule
of Condensed Financial Statements
| | |
2026 | | |
2025 | |
| | |
As of March 31, | |
| | |
2026 | | |
2025 | |
| ASSETS | |
| | |
| |
| Current Assets | |
| | | |
| | |
| Cash | |
$ | 72,911 | | |
$ | 2,909 | |
| Total current assets | |
| 72,911 | | |
| 2,909 | |
| | |
| | | |
| | |
| Non-current assets | |
| | | |
| | |
| Deferred offering costs | |
| - | | |
| 822,204 | |
| Amount due from subsidiaries
(1) | |
| 4,480,262 | | |
| 3,332,003 | |
| Investment in a subsidiary | |
| 6,265,940 | | |
| 3,865,940 | |
| Total non-current assets | |
| 10,746,202 | | |
| 8,020,147 | |
| Total assets | |
$ | 10,819,113 | | |
$ | 8,023,056 | |
| | |
| | | |
| | |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |
| | | |
| | |
| Current liabilities | |
| | | |
| | |
| Amount due to subsidiaries | |
$ | - | | |
$ | 500,649 | |
| Total liabilities | |
| - | | |
| 500,649 | |
| | |
| | | |
| | |
| Commitments and contingencies (Note 17) | |
| - | | |
| - | |
| | |
| | | |
| | |
| Shareholders’ Equity | |
| | | |
| | |
| Preferred shares, par value $0.0001
each, 50,000,000 shares authorized,
1,000,000 issued and outstanding
as of March 31, 2026 and 2025 | |
$ | 100 | | |
$ | 100 | |
| Ordinary Shares, par value $0.0001 each, 450,000,000 shares authorized, 12,832,000 and 10,417,000 issued and outstanding as of March 31, 2026 and 2025, respectively | |
| 1,284 | | |
| 1,042 | |
| Additional paid-in capital | |
| 12,453,821 | | |
| 8,030,901 | |
| Accumulated deficit | |
| (1,636,092 | ) | |
| (509,636 | ) |
| Total shareholders’ equity | |
| 10,819,113 | | |
| 7,522,407 | |
| Total liabilities and shareholders’ equity | |
$ | 10,819,113 | | |
$ | 8,023,056 | |
| (1) |
Amount due from subsidiaries
included $3,332,003 amount due from WFOE, representing the portion of capital contribution that WFOE received on behalf of the Company
from several then existing shareholders of Suzhou TC-link as a part of the Reorganization. As these shareholders are PRC citizens,
they are restricted from sending cash to overseas based on Regulations on Foreign Exchange Management of the PRC. Accordingly, WFOE
has received this portion of contribution on behalf of the Company in order to complete the Reorganization. The remaining balance
represented expenses that the Company paid on behalf of its subsidiaries. |
EASTERN
INTERNATIONAL LTD.
PARENT
COMPANY STATEMENTS OF LOSS
| | |
2026 | | |
2025 | | |
2024 | |
| | |
For the years ended March 31, | |
| | |
2026 | | |
2025 | | |
2024 | |
| | |
| | |
| | |
| |
| General and administrative expenses | |
$ | (1,126,377 | ) | |
$ | (403,792 | ) | |
$ | (107,596 | ) |
| Interest income | |
| - | | |
| - | | |
| 9 | |
| Foreign currency transaction (loss) gain | |
| (79 | ) | |
| - | | |
| 1,743 | |
| Net loss | |
$ | (1,126,456 | ) | |
$ | (403,792 | ) | |
$ | (105,844 | ) |
EASTERN
INTERNATIONAL LTD.
PARENT
COMPANY STATEMENTS OF CASH FLOWS
| | |
2026 | | |
2025 | | |
2024 | |
| | |
For the Year Ended March 31, | |
| | |
2026 | | |
2025 | | |
2024 | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |
| | | |
| | | |
| | |
| Net loss | |
$ | (1,126,456 | ) | |
$ | (403,792 | ) | |
$ | (105,844 | ) |
| | |
| | | |
| | | |
| | |
| Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | | |
| | |
| Share-based compensation | |
| 816,950 | | |
| - | | |
| - | |
| Changes in operating assets and liabilities: | |
| | | |
| | | |
| | |
| Accrued expenses | |
| - | | |
| (30,000 | ) | |
| 30,000 | |
| Amounts due from subsidiaries | |
| (1,209,071 | ) | |
| - | | |
| (3,332,003 | ) |
| Net cash used in operating activities | |
$ | (1,518,577 | ) | |
$ | (433,792 | ) | |
$ | (3,407,847 | ) |
| | |
| | | |
| | | |
| | |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
| | | |
| | | |
| | |
| Investment in a subsidiary | |
$ | (2,400,000 | ) | |
$ | - | | |
$ | (3,865,939 | ) |
| Net cash used in investing activities | |
$ | (2,400,000 | ) | |
$ | - | | |
$ | (3,865,939 | ) |
| | |
| | | |
| | | |
| | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
| | | |
| | | |
| | |
| Repayments to related parties | |
| - | | |
| (210,000 | ) | |
| - | |
| Borrowings from related parties | |
| - | | |
| - | | |
| 210,000 | |
| Repayments to subsidiaries | |
| (500,649 | ) | |
| - | | |
| - | |
| Borrowings from subsidiaries | |
| - | | |
| 379,919 | | |
| 104,436 | |
| Net IPO proceeds received from the underwriter | |
| 5,727,070 | | |
| - | | |
| - | |
| Proceeds from shareholders’ contribution | |
| - | | |
| - | | |
| 8,032,043 | |
| Deferred offering costs | |
| (1,237,842 | ) | |
| (403,814 | ) | |
| (402,097 | ) |
| Net cash provided by (used in) financing activities | |
$ | 3,988,579 | | |
$ | (233,895 | ) | |
$ | 7,944,382 | |
| | |
| | | |
| | | |
| | |
| NET INCREASE (DECREASE) IN CASH | |
| 70,002 | | |
| (667,687 | ) | |
| 670,596 | |
| CASH, BEGINNING OF YEAR | |
$ | 2,909 | | |
$ | 670,596 | | |
$ | - | |
| CASH, END OF YEAR | |
$ | 72,911 | | |
$ | 2,909 | | |
$ | 670,596 | |
|