| 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, 2024:
| |
| As Previously
Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Accrued
expenses
|
| $ | 1,931,281 | |
| $ | 1,260,238 | |
| $ | 3,191,519 | |
|
Total
current liabilities
|
| | 13,137,858 | |
| | 1,260,238 | |
| | 14,398,096 | |
|
Deferred
tax liabilities, net
|
| | 481,420 | |
| | (274,112 | ) |
| | 207,308 | |
|
Total
liabilities
|
| | 13,770,752 | |
| | 986,126 | |
| | 14,756,878 | |
| |
| | | |
| | | |
| | | |
|
Accumulated
deficit
|
| | (19,072,209 | ) |
| | (986,126 | ) |
| | (20,058,335 | ) |
|
Total
stockholders’ equity
|
| $ | 11,141,746 | |
| $ | (986,126 | ) |
| $ | 10,155,620 | |
Balance Sheet – as of September 30, 2025:
| |
|
As Previously
Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Accrued
expenses
|
| $ | 2,083,662 | |
| $ | 1,640,794 | |
| $ | 3,724,456 | |
|
Total
current liabilities
|
| | 13,199,789 | |
| | 1,640,794 | |
| | 14,840,583 | |
|
Deferred
tax liabilities, net
|
| | 481,420 | |
| | (274,112 | ) |
| | 207,308 | |
|
Total
liabilities
|
| | 13,921,470 | |
| | 1,366,682 | |
| | 15,288,152 | |
| |
| | | |
| | | |
| | | |
|
Accumulated
deficit
|
| | (18,438,752 | ) |
| | (1,366,682 | ) |
| | (19,805,434 | ) |
|
Total
stockholders’ equity
|
| $ | 11,945,366 | |
| $ | (1,366,682 | ) |
| $ | 10,578,684 | |
Statement of Operations – Three Months Ended September 30, 2025:
| |
|
As Previously
Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Selling, general, and administrative expenses
|
| $ | 2,697,192 | |
| $ | 111,089 | |
| $ | 2,808,281 | |
|
Total operating expenses
|
| | 4,967,317 | |
| | 111,089 | |
| | 5,078,406 | |
|
Income from operations
|
| | 127,419 | |
| | (111,089 | ) |
| | 16,330 | |
|
Other income, net
|
| | 193,222 | |
| | (28,966 | ) |
| | 164,256 | |
|
Income before income taxes
|
| | 320,641 | |
| | (140,055 | ) |
| | 180,586 | |
|
Provision for income taxes
|
| | (75,773 | ) |
| | 20,456 | |
| | (55,317 | ) |
|
Net income
|
| | 244,868 | |
| | (119,599 | ) |
| | 125,269 | |
| |
| | | |
| | | |
| | | |
|
Net income per share – Basic and diluted
|
| $ | 0.02 | |
| $ | (0.01 | ) |
| $ | 0.01 | |
Statement of Operations – Three Months Ended September 30, 2024:
| |
|
As Previously
Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Selling, general, and administrative
expenses
|
| $ | 2,256,732 | |
| $ | 134,640 | |
| $ | 2,391,372 | |
|
Total operating expenses
|
| | 4,560,116 | |
| | 134,640 | |
| | 4,694,756 | |
|
Income from operations
|
| | 449,254 | |
| | (134,640 | ) |
| | 314,614 | |
|
Other income, net
|
| | 267,092 | |
| | (17,907 | ) |
| | 249,185 | |
|
Income before income taxes
|
| | 716,346 | |
| | (152,547 | ) |
| | 563,799 | |
|
Provision for income taxes
|
| | (164,764 | ) |
| | (11,886 | ) |
| | (176,650 | ) |
|
Net income
|
| | 551,582 | |
| | (164,433 | ) |
| | 387,149 | |
| |
| | | |
| | | |
| | | |
|
Net income per share – Basic and
diluted
|
| $ | 0.05 | |
| $ | (0.01 | ) |
| $ | 0.04 | |
Statement of Operations – Nine Months Ended September 30, 2025:
| |
|
As Previously
Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Selling,
general, and administrative expenses
|
| $ | 7,801,311 | |
| $ | 377,397 | |
| $ | 8,178,708 | |
|
Total
operating expenses
|
| | 14,751,634 | |
| | 377,397 | |
| | 15,129,031 | |
|
Income
(loss) from operations
|
| | 274,056 | |
| | (377,397 | ) |
| | (103,341 | ) |
|
Other
income, net
|
| | 553,739 | |
| | (77,818 | ) |
| | 475,921 | |
|
Income
before income taxes
|
| | 827,795 | |
| | (455,215 | ) |
| | 372,580 | |
|
Provision
for income taxes
|
| | (194,338 | ) |
| | 74,659 | |
| | (119,679 | ) |
|
Net
income
|
| | 633,457 | |
| | (380,556 | ) |
| | 252,901 | |
| |
| | | |
| | | |
| | | |
|
Net
income per share – Basic and diluted
|
| $ | 0.06 | |
| $ | (0.04 | ) |
| $ | 0.02 | |
Statement of Operations – Nine Months Ended September 30, 2024:
| |
|
As
Previously
Reported
| |
|
Adjustment
| |
|
As
Restated
| |
| |
| | | |
| | | |
| | | |
|
Selling, general, and
administrative expenses
|
| $ | 7,505,751 | |
| $ | 396,918 | |
| $ | 7,902,669 | |
|
Total operating expenses
|
| | 14,364,077 | |
| | 396,918 | |
| | 14,760,995 | |
|
Income (loss) from operations
|
| | 387,768 | |
| | (396,918 | ) |
| | (9,150 | ) |
|
Other income, net
|
| | 664,587 | |
| | (44,787 | ) |
| | 619,800 | |
|
Income before income
taxes
|
| | 1,052,355 | |
| | (441,705 | ) |
| | 610,650 | |
|
Provision for income
taxes
|
| | (244,180 | ) |
| | (35,658 | ) |
| | (279,838 | ) |
|
Net income
|
| | 808,175 | |
| | (477,363 | ) |
| | 330,812 | |
| |
| | | |
| | | |
| | | |
|
Net income per share –
Basic and diluted
|
| $ | 0.08 | |
| $ | (0.05 | ) |
| $ | 0.03 | |
Statements of Stockholders' Equity – Three Months Ended September 30, 2025:
| |
|
As Previously
Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Balance as
of July 1, 2025
|
| | | |
| | | |
| | | |
|
Accumulated deficit
|
| $ | (18,683,620 | ) |
| $ | (1,247,083 | ) |
| $ | (19,930,703 | ) |
|
Total stockholders’ equity
|
| | 11,677,738 | |
| | (1,247,083 | ) |
| | 10,430,655 | |
| |
| | | |
| | | |
| | | |
|
Balance as
of September 30, 2025
|
| | | |
| | | |
| | | |
|
Accumulated deficit
|
| $ | (18,438,752 | ) |
| $ | (1,366,682 | ) |
| $ | (19,805,434 | ) |
|
Total stockholders’ equity
|
| | 11,945,366 | |
| | (1,366,682 | ) |
| | 10,578,684 | |
Statements of Stockholders' Equity – Three Months Ended September 30, 2024:
| |
|
As Previously
Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Balance as
of July 1, 2024
|
| | | |
| | | |
| | | |
|
Accumulated deficit
|
| $ | (20,490,518 | ) |
| $ | (930,747 | ) |
| $ | (21,421,265 | ) |
|
Total stockholders’ equity
|
| | 9,672,092 | |
| | (930,747 | ) |
| | 8,741,345 | |
| |
| | | |
| | | |
| | | |
|
Balance as
of September 30, 2024
|
| | | |
| | | |
| | | |
|
Accumulated deficit
|
| $ | (19,938,936 | ) |
| $ | (1,095,180 | ) |
| $ | (21,034,116 | ) |
|
Total stockholders’ equity
|
| | 10,249,953 | |
| | (1,095,180 | ) |
| | 9,154,773 | |
Statements of Stockholders' Equity – Nine Months Ended September 30, 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 September
30, 2025
|
| | | |
| | | |
| | | |
|
Accumulated
deficit
|
| $ | (18,438,752 | ) |
| $ | (1,366,682 | ) |
| $ | (19,805,434 | ) |
|
Total
stockholders’ equity
|
| | 11,945,366 | |
| | (1,366,682 | ) |
| | 10,578,684 | |
Statements of Stockholders' Equity – Nine Months Ended September 30, 2024:
| |
|
As Previously
Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Balance as of January 1,
2024
|
| | | |
| | | |
| | | |
|
Accumulated
deficit
|
| $ | (20,747,111 | ) |
| $ | (617,817 | ) |
| $ | (21,364,928 | ) |
|
Total
stockholders’ equity
|
| | 9,367,886 | |
| | (617,817 | ) |
| | 8,750,069 | |
| |
| | | |
| | | |
| | | |
|
Balance as of September
30, 2024
|
| | | |
| | | |
| | | |
|
Accumulated
deficit
|
| $ | (19,938,936 | ) |
| $ | (1,095,180 | ) |
| $ | (21,034,116 | ) |
|
Total
stockholders’ equity
|
| | 10,249,953 | |
| | (1,095,180 | ) |
| | 9,154,773 | |
Statements of Cash Flows – Nine Months Ended September 30, 2025:
| |
|
As Previously
Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Cash
flows from operating activities:
|
| | | |
| | | |
| | | |
|
Net
income
|
| $ | 633,457 | |
| $ | (380,556 | ) |
| $ | 252,901 | |
| |
| | | |
| | | |
| | | |
|
Changes
in operating assets and liabilities:
|
| | | |
| | | |
| | | |
|
Accrued
expenses
|
| | 152,381 | |
| | 380,556 | |
| | 532,937 | |
Statements of Cash Flows – Nine Months Ended September 30, 2024:
| |
|
As Previously
Reported
| |
|
Adjustment
| |
|
As Restated
| |
| |
| | | |
| | | |
| | | |
|
Cash
flows from operating activities:
|
| | | |
| | | |
| | | |
|
Net
income
|
| $ | 808,175 | |
| $ | (477,363 | ) |
| $ | 330,812 | |
| |
| | | |
| | | |
| | | |
|
Changes
in operating assets and liabilities:
|
| | | |
| | | |
| | | |
|
Accrued
expenses
|
| | 291,619 | |
| | 477,363 | |
| | 768,982 | |
|