| SCHEDULE OF STATEMENT OF OPERATIONS INCOME (LOSS) |
The
effects of the restatement on the consolidated statement of operations income (loss) for the three months ended June 30, 2025, are
summarized in the following table:
SCHEDULE
OF STATEMENT OF OPERATIONS INCOME (LOSS)
| | |
As Previously
Reported | | |
Restatement | | |
Note | | |
As
Restated | |
| | |
June 30, 2025 | |
| | |
As Previously
Reported | | |
Restatement | | |
Note | | |
As
Restated | |
| NET REVENUE | |
$ | 8,343,785 | | |
| — | | |
| | | |
$ | 8,343,785 | |
| | |
| | | |
| | | |
| | | |
| | |
| OPERATING COSTS AND EXPENSE | |
| | | |
| | | |
| | | |
| | |
| Cost of revenues | |
| (7,357,130 | ) | |
| (9,572 | ) | |
| (a) | | |
| (7,366,702 | ) |
| Sales and marketing expenses | |
| (14,802 | ) | |
| — | | |
| | | |
| (14,802 | ) |
| Direct labor and factory overheads incurred during plant shutdown | |
| (727,774 | ) | |
| — | | |
| | | |
| (727,774 | ) |
| General and administrative expenses | |
| (994,765 | ) | |
| (31,015 | ) | |
| (a) | | |
| (1,025,780 | ) |
| TOTAL OPERATING COSTS AND EXPENSE | |
| (9,094,471 | ) | |
| (40,587 | ) | |
| | | |
| (9,135,058 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| LOSS FROM OPERATIONS | |
| (750,686 | ) | |
| (40,587 | ) | |
| | | |
| (791,273 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| OTHER INCOME (EXPENSE) | |
| | | |
| | | |
| | | |
| | |
| Interest expense | |
| (21,674 | ) | |
| — | | |
| | | |
| (21,674 | ) |
| Interest income | |
| 1,795 | | |
| — | | |
| | | |
| 1,795 | |
| Other expenses, net | |
| (3,212 | ) | |
| — | | |
| | | |
| (3,212 | ) |
| TOTAL OTHER INCOME, NET | |
| (23,091 | ) | |
| — | | |
| | | |
| (23,091 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | | |
| | |
| INCOME TAX EXPENSE | |
| — | | |
| — | | |
| | | |
| — | |
| NET LOSS | |
$ | (773,777 | ) | |
| (40,587 | ) | |
| | | |
$ | (814,364 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| COMPREHENSIVE LOSS: | |
| | | |
| | | |
| | | |
| | |
| NET LOSS | |
$ | (773,777 | ) | |
| (40,587 | ) | |
| | | |
$ | (814,364 | ) |
| OTHER COMPREHENSIVE (LOSS) INCOME | |
| | | |
| | | |
| | | |
| | |
| - Foreign currency translation adjustments | |
| 403,775 | | |
| (15,725 | ) | |
| (b) | | |
| 388,050 | |
| TOTAL COMPREHENSIVE LOSS | |
$ | (370,002 | ) | |
| (56,312 | ) | |
| | | |
$ | (426,314 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| BASIC AND DILUTED LOSS PER SHARE | |
$ | (0.06 | ) | |
| (0.54 | ) | |
| (c) | | |
$ | (0.60 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| BASIC AND DILUTED WEIGHTED AVERAGE NUMBER OF SHARES: | |
| 13,346,618 | | |
| (11,993,087 | ) | |
| (c) | | |
| 1,353,531 | |
The
following descriptions of the restatement adjustments to the statement of operations exclude a description of adjustments previously
identified and concluded as immaterial they were also corrected as part of the restatement.
| (a) | | The
increase in cost of revenue and general and administrative expenses were due to the reclassification of finance lease right-of-use
asset. Previously, depreciation was calculated after deducting 5% residual value from the fixed assets, but now there is no residual
value for amortization of finance lease right-of-use asset calculation. |
| (b) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
| (c) | | The change in basic
and diluted loss per share is due to the Company’s 1-for-10 reverse stock split on October 27, 2025. |
GULF
RESOURCES, INC.
AND SUBSIDIARIES
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2026
(Expressed
in U.S. dollars)
(UNAUDITED)
The
effects of the restatement on the consolidated statement of operations income (loss) for the six months ended June 30, 2025, are
summarized in the following table:
| | |
As Previously
Reported | | |
Restatement | | |
Note | | |
As
Restated | |
| | |
June 30, 2025 | |
| | |
As Previously
Reported | | |
Restatement | | |
Note | | |
As
Restated | |
| NET REVENUE | |
$ | 9,948,232 | | |
| — | | |
| | | |
$ | 9,948,232 | |
| | |
| | | |
| | | |
| | | |
| | |
| OPERATING COSTS AND EXPENSE | |
| | | |
| | | |
| | | |
| | |
| Cost of revenues | |
| (8,951,400 | ) | |
| (12,766 | ) | |
| (a) | | |
| (8,964,166 | ) |
| Sales and marketing expenses | |
| (19,855 | ) | |
| — | | |
| | | |
| (19,855 | ) |
| Direct labor and factory overheads incurred during plant shutdown | |
| (3,953,582 | ) | |
| — | | |
| | | |
| (3,953,582 | ) |
| General and administrative expenses | |
| (2,384,288 | ) | |
| (68,501 | ) | |
| (a) | | |
| (2,452,789 | ) |
| TOTAL OPERATING COSTS AND EXPENSE | |
| (15,309,125 | ) | |
| (81,267 | ) | |
| | | |
| (15,390,392 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| LOSS FROM OPERATIONS | |
| (5,360,893 | ) | |
| (81,267 | ) | |
| | | |
| (5,442,160 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| OTHER INCOME (EXPENSE) | |
| | | |
| | | |
| | | |
| | |
| Interest expense | |
| (43,396 | ) | |
| — | | |
| | | |
| (43,396 | ) |
| Interest income | |
| 4,224 | | |
| — | | |
| | | |
| 4,224 | |
| Other expenses, net | |
| (3,212 | ) | |
| — | | |
| | | |
| (3,212 | ) |
| TOTAL OTHER INCOME, NET | |
| (42,384 | ) | |
| — | | |
| | | |
| (42,384 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | | |
| | |
| INCOME TAX EXPENSE | |
| — | | |
| — | | |
| | | |
| — | |
| NET LOSS | |
$ | (5,403,277 | ) | |
| (81,267 | ) | |
| | | |
$ | (5,484,544 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| COMPREHENSIVE LOSS: | |
| | | |
| | | |
| | | |
| | |
| NET LOSS | |
$ | (5,403,277 | ) | |
| (81,267 | ) | |
| | | |
$ | (5,484,544 | ) |
| OTHER COMPREHENSIVE (LOSS) INCOME | |
| | | |
| | | |
| | | |
| | |
| - Foreign currency translation adjustments | |
| 625,791 | | |
| 11,180 | | |
| (b) | | |
| 636,971 | |
| TOTAL COMPREHENSIVE LOSS | |
$ | (4,777,486 | ) | |
| (70,087 | ) | |
| | | |
$ | (4,847,573 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| BASIC AND DILUTED LOSS PER SHARE | |
$ | (0.43 | ) | |
| (3.89 | ) | |
| (c) | | |
$ | (4.32 | ) |
| | |
| | | |
| | | |
| | | |
| | |
BASIC
AND DILUTED WEIGHTED AVERAGE NUMBER OF SHARES: | |
| 12,520,613 | | |
| (11,249,682 | ) | |
| (c) | | |
| 1,270,931 | |
The
following descriptions of the restatement adjustments to the statement of operations exclude a description of adjustments previously
identified and concluded as immaterial they were also corrected as part of the restatement.
| (a) | | The increase in cost of revenue and general and administrative expenses
were due to the reclassification of finance lease right-of-use asset. Previously, depreciation was calculated after deducting 5% residual
value from the fixed assets, but now there is no residual value for amortization of finance lease right-of-use asset calculation. |
| (b) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
| (c) | | The change in basic
and diluted loss per share is due to the Company’s 1-for-10 reverse stock split on October 27, 2025. |
|
| SCHEDULE OF CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT |
The
effects of the restatement on the consolidated statement of stockholders’ deficit for the three months ended June 30, 2025
are summarized in the following table:
SCHEDULE
OF CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT
| | |
Reference | |
issued | | |
outstanding | | |
stock | | |
Amount | | |
stock | | |
issued | | |
capital | | |
unappropriated | | |
appropriated | | |
Income(loss) | | |
Total | |
| |
|
|
|
Common stock | | |
| | |
| | |
| | |
| | |
| | |
Accumulated | | |
| |
| | |
Restatement | |
Number
of shares | | |
Number
of shares | | |
Number of
treasury | | |
| | |
Treasury | | |
Share to be | | |
Additional
paid-in | | |
Retained
earnings | | |
Retained
earnings | | |
other
comprehensive | | |
| |
| | |
Reference | |
issued | | |
outstanding | | |
stock | | |
Amount | | |
stock | | |
issued | | |
capital | | |
unappropriated | | |
appropriated | | |
Income(loss) | | |
Total | |
THREE MONTHS ENDED JUNE 30, 2025 (As Previously Reported) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
BALANCE AT MARCH 31, 2025 | |
| |
| 13,632,448 | | |
| 13,346,618 | | |
| 285,830 | | |
$ | 25,934 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,167,292 | | |
$ | 32,729,304 | | |
$ | 26,667,097 | | |
$ | (20,632,127 | ) | |
$ | 142,584,827 | |
| Restricted shares to be issued for service | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 403,775 | | |
| 403,775 | |
| Net loss for three months ended June 30, 2025 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (773,777 | ) | |
| — | | |
| — | | |
| (773,777 | ) |
BALANCE AT
JUNE 30,2025 | |
| |
| 13,632,448 | | |
| 13,346,618 | | |
| 285,830 | | |
$ | 25,934 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,167,292 | | |
$ | 31,955,527 | | |
$ | 26,667,097 | | |
$ | (20,228,352 | ) | |
$ | 142,214,825 | |
THREE MONTHS ENDED JUNE 30, 2025(Restatement Impact) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
BALANCE AT
MARCH 31, 2025 | |
(a)(b) | |
| (12,250,334 | ) | |
| (11,993,087 | ) | |
| (257,247 | ) | |
$ | (25,243 | ) | |
$ | — | | |
$ | — | | |
$ | 25,243 | | |
$ | (1,005,600 | ) | |
$ | — | | |
$ | 97,730 | | |
$ | (907,870 | ) |
| Restricted shares to be issued for service | |
| |
| — | | |
| — | | |
| | | |
| — | | |
| | | |
| | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Currency translation adjustment | |
(c) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (15,725 | ) | |
| (15,725 | ) |
| Net loss for three months ended June 30, 2025 | |
(b) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (40,587 | ) | |
| — | | |
| — | | |
| (40,587 | ) |
BALANCE AT
JUNE 30, 2025 | |
(a)(b) | |
| (12,250,334 | ) | |
| (11,993,087 | ) | |
| (257,247 | ) | |
$ | (25,243 | ) | |
$ | — | | |
$ | — | | |
$ | 25,243 | | |
$ | (1,046,187 | ) | |
$ | — | | |
$ | 82,005 | | |
$ | (964,182 | ) |
THREE MONTHS ENDED JUNE 30, 2025 (As Restated) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
BALANCE AT
MARCH 31, 2025 | |
| |
| 1,382,114 | | |
| 1,353,531 | | |
| 28,583 | | |
$ | 691 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,192,535 | | |
$ | 31,723,704 | | |
$ | 26,667,097 | | |
$ | (20,534,397 | ) | |
$ | 141,676,957 | |
| Restricted shares to be issued for service | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 388,050 | | |
| 388,050 | |
| Net loss for three months ended June 30, 2025 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (814,364 | ) | |
| — | | |
| — | | |
| (814,364 | ) |
BALANCE AT
JUNE 30,2025 | |
| |
| 1,382,114 | | |
| 1,353,531 | | |
| 28,583 | | |
$ | 691 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,192,535 | | |
$ | 30,909,340 | | |
$ | 26,667,097 | | |
$ | (20,146,347 | ) | |
$ | 141,250,643 | |
The
following descriptions of the restatement adjustments to the consolidated statement of stockholders’ deficit excludes a description
of adjustments previously identified and concluded as immaterial the were also corrected as part of the restatement.
| (a) | | The change in common
stock and additional paid-in capital is due to the Company’s 1-for-10 reverse stock split on October 27, 2025. |
| (b) | | Regarding
the decrease in retained earnings unappropriated, the main reason was that cost of revenue and general and administrative expenses increased. The increase of expenses was due to the reclassification of finance lease right-of-use asset. Previously,
depreciation was calculated after deducting 5% residual value from the fixed assets, but now there is no residual value for amortization
of finance lease right-of-use asset calculation. |
| (c) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
GULF
RESOURCES, INC.
AND SUBSIDIARIES
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2026
(Expressed
in U.S. dollars)
(UNAUDITED)
The
effects of the restatement on the consolidated statement of stockholders’ deficit for the six months ended June 30, 2025 are
summarized in the following table:
| | |
Reference | |
issued | | |
outstanding | | |
stock | | |
Amount | | |
stock | | |
issued | | |
capital | | |
unappropriated | | |
appropriated | | |
Income(loss) | | |
Total | |
| |
|
|
|
Common stock | | |
| | |
| | |
| | |
| | |
| | |
Accumulated | | |
| |
| | |
Restatement | |
Number
of shares | | |
Number
of shares | | |
Number of
treasury | | |
| | |
Treasury | | |
Share to be | | |
Additional
paid-in | | |
Retained
earnings | | |
Retained
earnings | | |
other
comprehensive | | |
| |
| | |
Reference | |
issued | | |
outstanding | | |
stock | | |
Amount | | |
stock | | |
issued | | |
capital | | |
unappropriated | | |
appropriated | | |
Income(loss) | | |
Total | |
| SIX
MONTHS ENDED JUNE 30, 2025 (As Previously Reported) |
|
|
|
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
BALANCE AT DECEMBER 31, 2024 |
|
|
|
| 11,012,754 | | |
| 10,726,924 | | |
| 285,830 | | |
$ | 24,623 | | |
$ | (1,372,673 | ) | |
$ | 194,700 | | |
$ | 101,688,262 | | |
$ | 37,358,804 | | |
$ | 26,667,097 | | |
$ | (20,854,143 | ) | |
$ | 143,706,670 | |
| Restricted
shares to be issued for service |
|
|
|
| 2,619,694 | | |
| 2,619,694 | | |
| — | | |
| 1,311 | | |
| — | | |
| (194,700 | ) | |
| 3,479,030 | | |
| — | | |
| — | | |
| — | | |
| 3,285,641 | |
| Acquisition of assets |
|
|
|
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Currency translation adjustment |
|
|
|
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 625,791 | | |
| 625,791 | |
| Net
loss for six months ended June 30, 2025 |
|
|
|
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (5,403,277 | ) | |
| — | | |
| — | | |
| (5,403,277 | ) |
BALANCE AT JUNE 30,2025 |
|
|
|
| 13,632,448 | | |
| 13,346,618 | | |
| 285,830 | | |
$ | 25,934 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,167,292 | | |
$ | 31,955,527 | | |
$ | 26,667,097 | | |
$ | (20,228,352 | ) | |
$ | 142,214,825 | |
SIX MONTHS ENDED JUNE 30, 2025(Restatement
Impact) |
|
|
|
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
BALANCE AT DECEMBER 31, 2024 |
|
(a) |
|
| (9,892,609 | ) | |
| (9,635,362 | ) | |
| (257,247 | ) | |
$ | (24,063 | ) | |
$ | — | | |
$ | — | | |
$ | 24,063 | | |
$ | (964,920 | ) | |
$ | — | | |
$ | 70,825 | | |
$ | (894,095 | ) |
| Restricted shares to be
issued for service |
|
(d) |
|
| (2,563,694 | ) | |
| (2,563,694 | ) | |
| — | | |
| (1,283 | ) | |
| — | | |
| — | | |
| (3,088,258 | ) | |
| — | | |
| — | | |
| — | | |
| (3,089,541 | ) |
| Acquisition of assets |
|
(d) |
|
| 205,969 | | |
| 205,969 | | |
| — | | |
| 103 | | |
| — | | |
| — | | |
| 3,089,438 | | |
| — | | |
| — | | |
| — | | |
| 3,089,541 | |
Currency translation adjustment |
|
(c) |
|
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 11,180 | | |
| 11,180 | |
| Net
loss for six months ended June 30, 2025 |
|
(b) |
|
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (81,267 | ) | |
| — | | |
| — | | |
| (81,267 | ) |
BALANCE AT JUNE 30, 2025 |
|
(a) |
|
| (12,250,334 | ) | |
| (11,993,087 | ) | |
| (257,247 | ) | |
$ | (25,243 | ) | |
$ | — | | |
$ | — | | |
$ | 25,243 | | |
$ | (1,046,187 | ) | |
$ | — | | |
$ | 82,005 | | |
$ | (964,182 | ) |
SIX
MONTHS ENDED JUNE 30, 2025 (As Restated) |
|
|
|
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT DECEMBER 31, 2024 | |
|
|
| 1,120,145 | | |
| 1,091,562 | | |
| 28,583 | | |
$ | 560 | | |
$ | (1,372,673 | ) | |
$ | 194,700 | | |
$ | 101,712,325 | | |
$ | 36,393,884 | | |
$ | 26,667,097 | | |
$ | (20,783,318 | ) | |
$ | 142,812,575 | |
| Restricted
shares to be issued for service |
|
|
|
| 56,000 | | |
| 56,000 | | |
| — | | |
| 28 | | |
| — | | |
| (194,700 | ) | |
| 390,772 | | |
| — | | |
| — | | |
| — | | |
| 196,100 | |
| Acquisition of assets |
|
|
|
| 205,969 | | |
| 205,969 | | |
| — | | |
| 103 | | |
| — | | |
| — | | |
| 3,089,438 | | |
| — | | |
| — | | |
| — | | |
| 3,089,541 | |
Currency translation adjustment |
|
|
|
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 636,971 | | |
| 636,971 | |
| Net
loss for six months ended June 30, 2025 |
|
|
|
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (5,484,544 | ) | |
| — | | |
| — | | |
| (5,484,544 | ) |
| Net
loss |
|
|
|
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (5,484,544 | ) | |
| — | | |
| — | | |
| (5,484,544 | ) |
BALANCE AT JUNE 30,2025 |
|
|
|
| 1,382,114 | | |
| 1,353,531 | | |
| 28,583 | | |
$ | 691 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,192,535 | | |
$ | 30,909,340 | | |
$ | 26,667,097 | | |
$ | (20,146,347 | ) | |
$ | 141,250,643 | |
The
following descriptions of the restatement adjustments to the consolidated statement of stockholders’ deficit excludes a description
of adjustments previously identified and concluded as immaterial the were also corrected as part of the restatement.
| (a) | | The change in common
stock and additional paid-in capital is due to the Company’s 1-for-10 reverse stock split on October 27, 2025. |
| (b) | | Regarding
the decrease in retained earnings unappropriated, the main reason was that cost of revenue and general and administrative expenses increased. The increase of expenses was due to the reclassification of finance lease right-of-use asset. Previously,
depreciation was calculated after deducting 5% residual value from the fixed assets, but now there is no residual value for amortization
of finance lease right-of-use asset calculation. |
| (c) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
| | | |
| (d) | | The originally classified as restricted shares to
be issued for service was reclassified to acquisition of assets, as the shares were issued in connection with the asset acquisition.
|
|
| SCHEDULE OF CONSOLIDATED STATEMENT OF CASH FLOWS |
The
effects of the restatement on the consolidated statement of cash flows for the six months ended June 30, 2025, are summarized in the
following table:
SCHEDULE
OF CONSOLIDATED STATEMENT OF CASH FLOWS
| | |
As Previously Reported | | |
Restatement | | |
Note | | |
As
Restated | |
| | |
June 30, 2025 | |
| | |
As Previously Reported | | |
Restatement | | |
Note | | |
As
Restated | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |
| | | |
| | | |
| | | |
| | |
| Net loss | |
$ | (5,403,277 | ) | |
| (81,267 | ) | |
| (b) | | |
$ | (5,484,544 | ) |
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |
| | | |
| | | |
| | | |
| | |
| Amortization on capital lease | |
| 43,396 | | |
| 78,558 | | |
| (a) | | |
| 121,954 | |
| Depreciation and amortization | |
| 7,997,410 | | |
| (1,546,829 | ) | |
| (a) | | |
| 6,450,581 | |
| Stock-based compensation expense | |
| 196,100 | | |
| — | | |
| | | |
| 196,100 | |
| Amortization of operating lease right-of-use assets | |
| 435,102 | | |
| — | | |
| | | |
| 435,102 | |
| Amortization of finance lease right-of-use assets | |
| — | | |
| 1,549,239 | | |
| (a) | | |
| 1,549,239 | |
| Changes in assets and liabilities | |
| | | |
| | | |
| | | |
| | |
| Accounts receivable | |
| (2,574,907 | ) | |
| — | | |
| | | |
| (2,574,907 | ) |
| Inventories | |
| (197,631 | ) | |
| — | | |
| | | |
| (197,631 | ) |
| Prepayment and deposits | |
| (2,331,871 | ) | |
| — | | |
| | | |
| (2,331,871 | ) |
| Other receivables | |
| (11,447 | ) | |
| — | | |
| | | |
| (11,447 | ) |
| Accounts and other payable and accrued expenses | |
| 268,175 | | |
| — | | |
| | | |
| 268,175 | |
| Taxes payable | |
| 182,919 | | |
| — | | |
| | | |
| 182,919 | |
| Lease liabilities | |
| (743,404 | ) | |
| — | | |
| | | |
| (743,404 | ) |
| Net cash used in operating activities | |
| (2,139,435 | ) | |
| (299 | ) | |
| | | |
| (2,139,734 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
| | | |
| | | |
| | | |
| | |
| Net cash used in investing activities | |
| — | | |
| — | | |
| | | |
| — | |
| | |
| | | |
| | | |
| | | |
| | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
| | | |
| | | |
| | | |
| | |
| Repayment of finance leases obligation | |
| (260,997 | ) | |
| — | | |
| | | |
| (260,997 | ) |
| Net cash provided by (used in) financing activities | |
| (260,997 | ) | |
| — | | |
| | | |
| (260,997 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| EFFECTS OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | |
| 61,351 | | |
| 299 | | |
| (c) | | |
| 61,650 | |
| NET DECREASE IN CASH AND CASH EQUIVALENTS | |
| (2,339,081 | ) | |
| — | | |
| | | |
| (2,339,081 | ) |
| CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR | |
| 10,075,162 | | |
| — | | |
| | | |
| 10,075,162 | |
| CASH AND CASH EQUIVALENTS - END OF YEAR | |
$ | 7,736,081 | | |
| — | | |
| | | |
$ | 7,736,081 | |
| | |
As
Previously
Reported
| | |
Restatement | | |
Note | | |
As
Restated | |
| | |
June 30, 2025 | |
| | |
As
Previously
Reported
| | |
Restatement | | |
Note | | |
As
Restated | |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | |
| | |
| | |
| | |
| |
| Cash paid during the year for: | |
| | | |
| | | |
| | | |
| | |
| Paid for taxes | |
$ | 811,828 | | |
| — | | |
| | | |
$ | 811,828 | |
| Interest paid | |
$ | 43,396 | | |
| 78,558 | | |
| (a) | | |
$ | 121,954 | |
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
The
following descriptions of the restatement adjustments to the statement of cash flows excludes a description of adjustments previously
identified and concluded as immaterial that were also corrected as part of the restatement.
| (a) | | This restatement
is due to the reclassification of buildings without property ownership certificates in fixed assets. The Company reclassified them based
on their acquisition methods. The self-built portion was reclassified as “leasehold improvements” in the property, plant
and equipment. The leased portion was reclassified as finance lease right-of-use assets. |
| (b) | | Regarding
the increase in net loss, the main reason was that cost of revenue and general and administrative expenses increased. The increase
of expenses was due to the reclassification of finance lease right-of-use asset. Previously, depreciation
was calculated after deducting 5% residual value from the fixed assets, but now there is no residual value for amortization of finance
lease right-of-use asset calculation. |
| (c) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
|