| Financial Statements - Restatement Reconciliation Tables |
The following tables summarize the effect of the restatement on each financial statement line item as of the dates, and for the periods indicated. The amounts in the "As Restated" columns are the updated amounts including the impacts from the restatement. Financial statement line items and subtotals that were not impacted by the restatement adjustments have been omitted for enhanced clarity.
Balance Sheet – as of December 31, 2025:
| | | | | | | | | | | | | |
| |
|
As Previously Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Deferred tax assets, net
|
| $ | — | |
| $ | 58,709 | |
| $ | 58,709 | |
|
Total assets
|
| | 26,237,315 | |
| | 58,709 | |
| | 26,296,024 | |
| |
| | | |
| | | |
| | | |
|
Accrued expenses
|
| | 2,160,366 | |
| | 1,907,251 | |
| | 4,067,617 | |
|
Total current liabilities
|
| | 13,293,479 | |
| | 1,907,251 | |
| | 15,200,730 | |
|
Deferred tax liabilities, net
|
| | 355,646 | |
| | (355,646 | ) |
| | - | |
|
Total liabilities
|
| | 13,883,222 | |
| | 1,551,605 | |
| | 15,434,827 | |
| |
| | | |
| | | |
| | | |
|
Accumulated deficit
|
| | (18,054,278 | ) |
| | (1,492,896 | ) |
| | (19,547,174 | ) |
|
Total stockholders’ equity
|
| $ | 12,354,093 | |
| $ | (1,492,896 | ) |
| $ | 10,861,197 | |
Balance Sheet – as of March 31, 2026:
| | | | | | | | | | | | | |
| |
|
As Previously Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Deferred tax assets, net
|
| $ | — | |
| $ | 58,709 | |
| $ | 58,709 | |
|
Total assets
|
| | 25,149,169 | |
| | 58,709 | |
| | 25,207,878 | |
| |
| | | |
| | | |
| | | |
|
Accrued expenses
|
| | 1,171,783 | |
| | 2,017,886 | |
| | 3,189,669 | |
|
Total current liabilities
|
| | 12,108,237 | |
| | 2,017,886 | |
| | 14,126,123 | |
|
Deferred tax liabilities, net
|
| | 355,646 | |
| | (355,646 | ) |
| | - | |
|
Total liabilities
|
| | 12,711,098 | |
| | 1,662,240 | |
| | 14,373,338 | |
| |
| | | |
| | | |
| | | |
|
Accumulated deficit
|
| | (17,995,966 | ) |
| | (1,603,531 | ) |
| | (19,599,497 | ) |
|
Total stockholders’ equity
|
| $ | 12,438,071 | |
| $ | (1,603,531 | ) |
| $ | 10,834,540 | |
Statement of Operations – Three Months Ended March 31, 2026:
| | | | | | | | | | | | | |
| |
|
As Previously Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Selling, general, and administrative expenses
|
| $ | 2,505,880 | |
| $ | 121,757 | |
| $ | 2,627,637 | |
|
Total operating expenses
|
| | 5,080,605 | |
| | 121,757 | |
| | 5,202,362 | |
|
Loss from operations
|
| | (93,727 | ) |
| | (121,757 | ) |
| | (215,484 | ) |
|
Other income, net
|
| | 169,803 | |
| | (29,129 | ) |
| | 140,674 | |
|
Income (loss) before income taxes
|
| | 76,076 | |
| | (150,886 | ) |
| | (74,810 | ) |
|
Benefit (provision) for income taxes
|
| | (17,764 | ) |
| | 40,251 | |
| | 22,487 | |
|
Net income (loss)
|
| | 58,312 | |
| | (110,635 | ) |
| | (52,323 | ) |
| |
| | | |
| | | |
| | | |
|
Net income (loss) per share – Basic and diluted
|
| $ | 0.01 | |
| $ | (0.01 | ) |
| $ | - | |
Statement of Operations – Three Months Ended March 31, 2025:
| | | | | | | | | | | | | |
| |
|
As Previously Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Selling, general, and administrative expenses
|
| $ | 2,476,951 | |
| $ | 136,595 | |
| $ | 2,613,546 | |
|
Total operating expenses
|
| | 4,846,045 | |
| | 136,595 | |
| | 4,982,640 | |
|
Income from operations
|
| | 25,367 | |
| | (136,595 | ) |
| | (111,228 | ) |
|
Other income, net
|
| | 180,833 | |
| | (22,966 | ) |
| | 157,867 | |
|
Income before income taxes
|
| | 206,200 | |
| | (159,561 | ) |
| | 46,639 | |
|
Provision for income taxes
|
| | (47,138 | ) |
| | (7,310 | ) |
| | (54,448 | ) |
|
Net income (loss)
|
| | 159,062 | |
| | (166,871 | ) |
| | (7,809 | ) |
| |
| | | |
| | | |
| | | |
|
Net income (loss) per share – Basic and diluted
|
| $ | 0.01 | |
| $ | (0.01 | ) |
| $ | - | |
Statements of Stockholders' Equity – Three Months Ended March 31, 2026:
| | | | | | | | | | | | | |
| |
|
As Previously Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Balance as of January 1, 2026
|
| | | |
| | | |
| | | |
|
Accumulated deficit
|
| $ | (18,054,278 | ) |
| $ | (1,492,896 | ) |
| $ | (19,547,174 | ) |
|
Total stockholders’ equity
|
| | 12,354,093 | |
| | (1,492,896 | ) |
| | 10,861,197 | |
| |
| | | |
| | | |
| | | |
|
Balance as of March 31, 2026
|
| | | |
| | | |
| | | |
|
Accumulated deficit
|
| $ | (17,995,966 | ) |
| $ | (1,603,531 | ) |
| $ | (19,599,497 | ) |
|
Total stockholders’ equity
|
| | 12,438,071 | |
| | (1,603,531 | ) |
| | 10,834,540 | |
Statements of Stockholders' Equity – Three Months Ended March 31, 2025:
| | | | | | | | | | | | | |
| |
|
As Previously Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | |
| | | |
| | | |
|
Balance as of January 1, 2025
|
| | | |
| | | |
| | | |
|
Accumulated deficit
|
| $ | (19,072,209 | ) |
| $ | (986,126 | ) |
| $ | (20,058,335 | ) |
|
Total stockholders’ equity
|
| | 11,141,746 | |
| | (986,126 | ) |
| | 10,155,620 | |
| |
| | | |
| | | |
| | | |
|
Balance as of March 31, 2025
|
| | | |
| | | |
| | | |
|
Accumulated deficit
|
| $ | (18,913,147 | ) |
| $ | (1,152,997 | ) |
| $ | (20,066,144 | ) |
|
Total stockholders’ equity
|
| | 11,328,093 | |
| | (1,152,997 | ) |
| | 10,175,096 | |
Statements of Cash Flows – Three Months Ended March 31, 2026:
| | | | | | | | | | | | | |
| |
|
As Previously Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Cash flows from operating activities:
|
| | | |
| | | |
| | | |
|
Net income (loss)
|
| $ | 58,312 | |
| $ | (110,635 | ) |
| $ | (52,323 | ) |
| |
| | | |
| | | |
| | | |
|
Changes in operating assets and liabilities:
|
| | | |
| | | |
| | | |
|
Accrued expenses
|
| | (988,583 | ) |
| | 110,635 | |
| | (877,948 | ) |
Statements of Cash Flows – Three Months Ended March 31, 2025:
| | | | | | | | | | | | | |
| |
|
As Previously
Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Cash flows from operating activities:
|
| | | |
| | | |
| | | |
|
Net income (loss)
|
| $ | 159,062 | |
| $ | (166,871 | ) |
| $ | (7,809 | ) |
| |
| | | |
| | | |
| | | |
|
Changes in operating assets and liabilities:
|
| | | |
| | | |
| | | |
|
Accrued expenses
|
| | (769,283 | ) |
| | 166,871 | |
| | (602,412 | ) |
|