| 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
|
|
$
|
- |
|
|
$
|
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
|
|
|
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 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
|
|
|
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 |
|
Statement of Operations - Year Ended December 31, 2025:
| |
|
As Previously
Reported
|
|
|
Adjustment
|
|
|
As Restated
|
|
| |
|
|
|
|
|
|
|
|
|
|
Selling, general, and administrative expenses
|
|
$
|
10,268,850 |
|
|
$
|
501,443 |
|
|
$
|
10,770,293 |
|
|
Total operating expenses
|
|
|
19,541,585 |
|
|
|
501,443 |
|
|
|
20,043,028 |
|
|
Income from operations
|
|
|
582,031 |
|
|
|
(501,443 |
)
|
|
|
80,588 |
|
|
Other income, net
|
|
|
745,955 |
|
|
|
(109,241 |
)
|
|
|
636,714 |
|
|
Income before income taxes
|
|
|
1,327,986 |
|
|
|
(610,684 |
)
|
|
|
717,302 |
|
|
Provision for income taxes
|
|
|
(310,055 |
)
|
|
|
103,914 |
|
|
|
(206,141 |
)
|
|
Net income
|
|
|
1,017,931 |
|
|
|
(506,770 |
)
|
|
|
511,161 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share – Basic and diluted
|
|
$
|
0.09 |
|
|
$
|
(0.04 |
)
|
|
$
|
0.05 |
|
Statement of Operations - Year Ended December 31, 2024:
| |
|
As Previously
Reported
|
|
|
Adjustment
|
|
|
As Restated
|
|
| |
|
|
|
|
|
|
|
|
|
|
Selling, general, and administrative expenses
|
|
$
|
9,536,492 |
|
|
$
|
513,142 |
|
|
$
|
10,049,634 |
|
|
Total operating expenses
|
|
|
18,560,339 |
|
|
|
513,142 |
|
|
|
19,073,481 |
|
|
Income from operations
|
|
|
1,249,542 |
|
|
|
(513,142 |
)
|
|
|
736,400 |
|
|
Other income, net
|
|
|
918,572 |
|
|
|
(65,651 |
)
|
|
|
852,921 |
|
|
Income before income taxes
|
|
|
2,168,114 |
|
|
|
(578,793 |
)
|
|
|
1,589,321 |
|
|
Provision for income taxes
|
|
|
(493,212 |
)
|
|
|
210,484 |
|
|
|
(282,728 |
)
|
|
Net income
|
|
|
1,674,902 |
|
|
|
(368,309 |
)
|
|
|
1,306,593 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share – Basic and diluted
|
|
$
|
0.16 |
|
|
$
|
(0.04 |
)
|
|
$
|
0.12 |
|
Statements of Stockholders' Equity – Years Ended December 31, 2024 and 2025:
| |
|
As Previously Reported |
|
|
Adjustment |
|
|
As Restated |
|
| |
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2024
|
|
|
|
|
|
|
|
|
|
|
Accumulated deficit
|
|
$
|
(19,072,209 |
)
|
|
$
|
(986,126 |
)
|
|
$
|
(20,058,335 |
)
|
|
Total stockholders’ equity
|
|
|
11,141,746 |
|
|
|
(986,126 |
)
|
|
|
10,155,620 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated deficit
|
|
$
|
(18,054,278 |
)
|
|
$
|
(1,492,896 |
)
|
|
$
|
(19,547,174 |
)
|
|
Total stockholders’ equity
|
|
|
12,354,093 |
|
|
|
(1,492,896 |
)
|
|
|
10,861,197 |
|
Statements of Cash Flows – Years Ended December 31, 2024 and 2025:
| |
|
As Previously Reported |
|
|
Adjustment |
|
|
As Restated |
|
| |
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2024
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,674,902 |
|
|
$
|
(368,309 |
)
|
|
$
|
1,306,593 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes
|
|
|
130,815 |
|
|
|
(274,112 |
)
|
|
|
(143,297 |
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued expenses
|
|
|
(173,738 |
)
|
|
|
642,421 |
|
|
|
468,683 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,017,931 |
|
|
$
|
(506,770 |
)
|
|
$
|
511,161 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes
|
|
|
(125,774 |
)
|
|
|
(140,243 |
)
|
|
|
(266,017 |
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued expenses
|
|
|
229,085 |
|
|
|
647,013 |
|
|
|
876,098 |
|
|