Press Release: Lakeside Announces Fiscal 2025 Third Quarter and Nine-Month Results

Dow Jones
16 May

Lakeside Announces Fiscal 2025 Third Quarter and Nine-Month Results

ITASCA, IL, May 15, 2025 (GLOBE NEWSWIRE) -- Lakeside Holding Limited ("Lakeside" or the "Company") (Nasdaq: LSH), a U.S.-based cross-border supply chain solution provider with a unique focus on the Asia-Pacific market operating through two specialized subsidiaries--American Bear Logistics and Hupan Pharmaceutical (Hubei) Co., Ltd., today announced financial results for its fiscal 2025 third quarter and nine months ended March 31, 2025.

Management Commentary

"The third quarter and first nine months of fiscal 2025 presented a dynamic environment for Lakeside," commented Henry Liu, Chief Executive Officer. "While our established cross-border freight solutions experienced revenue declines compared to the prior year, primarily due to shifts in global shipping demands and pricing pressures, we are encouraged by the initial contributions from our new pharmaceutical distribution segment following the Hupan Pharmaceutical acquisition.

Our strategic objectives remain clear: expand our footprint in China's pharmaceutical distribution market, where significant growth opportunities exist, while continuing to optimize our cross-border logistics services. We are actively integrating Hupan Pharmaceutical into our operations to leverage synergies between business segments.

Despite challenging market conditions in the freight sector, we remain committed to diversifying revenue streams and investing in high-growth areas. We believe our strategic focus on the Asia-Pacific market, coupled with our expansion into the pharmaceutical sector, positions Lakeside for long-term shareholder value creation."

Highlights for the Nine Months Ended March 31, 2025, and Recent Developments:

   -- Successful Initial Public Offering $(IPO.UK)$: On July 1, 2024, the Company 
      successfully closed its IPO of 1,500,000 shares of common stock at $4.50 
      per share, raising aggregate gross proceeds of approximately $6.75 
      million (net proceeds of approximately $5.4 million after deducting 
      underwriting discounts, commissions, and other offering expenses). This 
      milestone provided significant capital to support the Company's growth 
      strategies and operational expansion. 
 
   -- Acquisition of Hupan Pharmaceutical: On November 21, 2024, Lakeside 
      completed the acquisition of Hupan Pharmaceutical (Hubei) Co., 
      Ltd. ("Hupan Pharmaceutical"), marking its entry into the medical 
      logistics and pharmaceutical distribution sector in China. This strategic 
      acquisition is aimed at diversifying revenue streams and capitalizing on 
      the growing healthcare market in the region. Hupan Pharmaceutical 
      contributed $715,362 to revenues for the nine months ended March 31, 
      2025. 
 
   -- Convertible Debt Financing: On March 5, 2025, Lakeside announced a 
      convertible debt financing agreement for up to $4.5 million. This 
      financing is intended to provide additional working capital to support 
      the growth of its pharmaceutical distribution business and for general 
      corporate purposes, further strengthening the Company's financial 
      position and ability to execute its strategic initiatives. 
 
   -- Expansion of Pharmaceutical Business: Following the acquisition, the 
      Company has been actively working to integrate Hupan Pharmaceutical and 
      explore new business opportunities within the Chinese pharmaceutical 
      market. This includes efforts to secure new distribution agreements and 
      expand its product portfolio. For instance, as noted in prior 
      announcements, the company has been working on securing distribution 
      agreements with major pharmaceutical producers like Kelun Pharmaceutical. 
 
   -- Continued Focus on Cross-Border Logistics: While navigating a challenging 
      global shipping environment, American Bear Logistics, the Company's 
      freight forwarding arm, continued to provide customized cross-border 
      ocean and airfreight solutions. The company remains focused on serving 
      its core Asia-Pacific to U.S. trade lane, adapting to market shifts and 
      customer needs. 

Financial Results for the Three Months Ending March 31, 2025:

Total revenues for the third quarter of fiscal 2025 were $3.80 million, a decrease compared to $4.46 million in the corresponding quarter of the previous fiscal year. This revenue comprised $2.86 million from third-party cross-border freight solutions (down from $3.82 million year-over-year), $0.45 million from related-party cross-border freight solutions (down from $0.64 million), and $0.50 million from the distribution of pharmaceutical products by third parties, a new revenue stream compared to nil in the prior year's third quarter.

The total cost of revenues for the third quarter was $3.09 million, reduced from $3.49 million in the third quarter of fiscal 2024. This resulted in a gross profit of $0.72 million for the third quarter of fiscal 2025, compared to a gross profit of $0.98 million in the same period last year.

Operating expenses for the third quarter totaled $1.79 million, an increase from $0.94 million in the prior year's third quarter. This included selling expenses of $0.10 million (nil in Q3 FY2024) and general and administrative expenses of $1.68 million (up from $0.96 million in Q3 FY2024). Consequently, the company recorded a loss from operations of $1.10 million for the third quarter of fiscal 2025, a shift from an income from operations of $0.04 million in the third quarter of fiscal 2024.

After accounting for other income and income taxes, the net loss attributable to the Company for the third quarter of fiscal 2025 was $1.07 million, or a loss of $0.14 per basic and diluted share. This compares to a net income attributable to the Company of $0.01 million, or $0.00 per share, for the third quarter of fiscal 2024.

Financial Results for the Nine Months Ended March 31, 2025:

For the nine months ended March 31, 2025, total revenues were $11.48 million, compared to $13.53 million for the same period in fiscal 2024. Revenues from third-party cross-border freight solutions were $9.56 million (down from $12.46 million), related-party cross-border freight solutions contributed $1.21 million (up from $1.07 million), and the distribution of pharmaceutical products by third parties generated $0.72 million (compared to nil in the prior year period).

The total cost of revenues for the nine-month period was $10.28 million, a decrease from $10.84 million in the prior year period. This led to a gross profit of $1.20 million for the first nine months of fiscal 2025, down from $2.69 million in the corresponding period of fiscal 2024.

Operating expenses for the nine months increased to $5.60 million from $2.90 million in the prior year period. These expenses included $0.16 million in selling expenses (nil in the prior year period) and $5.43 million in general and administrative expenses (up from $2.80 million). As a result, the loss from operations for the nine months ended March 31, 2025, was $4.40 million, compared to a loss from operations of $0.21 million for the same period in fiscal 2024.

The net loss attributable to the Company for the nine months ended March 31, 2025, was $4.35 million, or a loss of $0.58 per basic and diluted share. This compares to a net loss attributable to the Company of $0.23 million, or a loss of $0.04 per share, for the nine months ended March 31, 2024.

Revenues by Customer Geographic Location

For the three months ended March 31, 2025, revenues from Asia-based customers were $3.3 million, a decrease from $3.8 million in the same period of the prior year. Revenues from U.S.-based customers were $0.5 million for the third quarter of fiscal 2025, compared to $0.6 million in the third quarter of fiscal 2024. The shift in revenue composition reflects the dynamic nature of global trade and the company's strategic focus.

The following table presents the disaggregation of revenues by customer geographic location for the three months ended March 31, 2025 and 2024:

Revenues by Customer Geographic Location (Unaudited)

 
                                  For the three months ended 
                                           March 31, 
                        ---------------------------------------------- 
                                2025                      2024 
                        --------------------      -------------------- 
                                      % of                      % of          Amount      Percentage 
                                     total                     total          Increase     Increase 
Revenues                  Amount    Revenues        Amount    Revenues       (Decrease)   (Decrease) 
---------------------   ----------  --------      ----------  --------      -----------   ---------- 
  Revenue from 
  cross-border 
  freight solutions 
  Asia-based customers  $2,851,137      75.0%      3,822,169      85.7%     $  (971,032)       (25.4)% 
  U.S.-based customers     454,727      12.0%        638,594      14.3%        (183,867)       (28.8)% 
                         ---------  --------       ---------  --------       ----------   ---------- 
                         3,305,864      87.0%      4,460,763     100.0%      (1,154,899)       (25.9)% 
     Revenue from 
     distribution of 
     pharmaceuticals 
  Asia-based customers     497,276      13.0%              -         -          497,276          N/A 
                         ---------  --------       ---------  --------       ----------   ---------- 
Total revenues          $3,803,140     100.0%     $4,460,763     100.0%     $  (657,623)       (14.7)% 
                         =========  ========       =========  ========       ==========   ========== 
 
 

For the nine months ended March 31, 2025, revenues from Asia-based customers totaled $9.1 million, an increase from $8.1 million in the corresponding period of fiscal 2024. This growth highlights the continued demand from our Asia-based clientele. Revenues from U.S.-based customers for the nine-month period were $2.4 million, compared to $5.4 million in the prior year period, reflecting strategic adjustments in customer focus and market conditions.

The following table presents the disaggregation of revenues by customer geographic location for the nine months ended March 31, 2025 and 2024:

 
                                   For the nine months ended 
                                            March 31, 
                        ------------------------------------------------ 
                                2025                       2024 
                        ---------------------      --------------------- 
                                       % of                       % of          Amount      Percentage 
                                      total                      total          Increase     Increase 
Revenues                  Amount     Revenues        Amount     Revenues       (Decrease)   (Decrease) 
---------------------   -----------  --------      -----------  --------      -----------   ---------- 
  Revenue from 
  cross-border 
  freight solutions 
  Asia-based customers  $ 8,410,974      73.3%     $ 8,119,136      60.0%     $   291,838          3.6% 
  U.S.-based customers    2,353,947      20.5%       5,406,206      40.0%      (3,052,259)       (56.5)% 
                         ----------  --------       ----------  --------       ----------   ---------- 
                         10,764,921      93.8%      13,525,342     100.0%      (2,760,422)       (20.4)% 
     Revenue from 
     distribution of 
     pharmaceuticals 
  Asia-based customers      715,362       6.2%               -         -          715,362          N/A 
                         ----------  --------       ----------  --------       ----------   ---------- 
Total revenues          $11,480,283     100.0%     $13,525,342     100.0%     $(2,045,060)       (15.1)% 
                         ==========  ========       ==========  ========       ==========   ========== 
 
 

Conference Call & Audio Webcast

Lakeside's management team will hold an earnings conference call at 4:30 PM Eastern Time (3:30 PM Central Time) on Thursday, May 22 to discuss the Company's financial results and provide an overview of the Company's operations. Management will lead the conference call and be available to answer questions.

To access the call by phone, please dial 1- 877-407-9716 (international callers, please dial 1- 201-493-6779) approximately 10 minutes before the start of the call. Refer to conference ID: 13753971 or LAKESIDE. **NOTE: THIS CONFERENCE ID WILL BE REQUIRED FOR ENTRY

A live audio conference call webcast will be available online at

https://viavid.webcasts.com/starthere.jsp?ei=1708554&tp_key=b4f1b10725

About Lakeside Holding Limited

Lakeside Holding Limited is a U.S.-based cross-border supply chain solution provider with a unique focus on the Asia-Pacific market. Through two specialized subsidiaries--American Bear Logistics and Hupan Pharmaceutical (Hubei) Co., Ltd.--Lakeside delivers tailored logistics solutions spanning general and specialized sectors.

American Bear Logistics, with strategic hubs in Chicago, Dallas, Los Angeles, and New York, offers customized cross-border ocean and airfreight solutions, connecting Asia-based logistics service companies and e-commerce platforms with the U.S. market.

Lakeside recently acquired Hupan Pharmaceutical (Hubei) Co., Ltd., expanding its service scope and enhancing its pharmaceutical logistics and distribution capabilities within China. This strategic move underscores Lakeside's commitment to advancing integrated cross-border logistics solutions.

For more information, please visit https://lakeside-holding.com. The Company routinely updates important information on its website.

Safe Harbor Statement

This press release contains forward-looking statements that reflect our current expectations and views of future events. Known and unknown risks, uncertainties and other factors may cause our actual results, performance or achievements to be materially different from those expressed or implied by the forward-looking statements. You can identify some of these forward-looking statements by words or phrases such as "may," "will," "expect," "anticipate," "aim," "estimate," "intend," "plan," "believe," "is/are likely to," "potential," "continue" or other similar expressions. We have based these forward-looking statements largely on our current expectations and projections about future events that we believe may affect our financial condition, results of operations, business strategy and financial needs. These forward-looking statements involve various risks and uncertainties. Except as required by law, we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, after the date on which the statements are made or to reflect the occurrence of unanticipated events. We qualify all of our forward-looking statements by these cautionary statements.

Investor Relations Contact:

Matthew Abenante, IRC

President

Strategic Investor Relations, LLC

Tel: 347-947-2093

Email: matthew@strategic-ir.com

(tables follow)

 
                      LAKESIDE HOLDING LIMITED 
                CONDENSED CONSOLIDATED BALANCE SHEETS 
               AS OF MARCH 31, 2025 AND JUNE 30, 2024 
                             (UNAUDITED) 
 
                                            As of        As of 
                                          March 31,     June 30, 
                                             2025         2024 
                                         -----------   ---------- 
                                         (unaudited)   (audited) 
                                         -----------   ---------- 
ASSETS 
CURRENT ASSETS 
  Cash                                   $ 1,499,257   $  123,550 
  Accounts receivable -- third parties, 
   net                                     1,397,499    2,082,152 
  Accounts receivable -- related party, 
   net                                       306,295      763,285 
  Prepayment and other receivable             91,426            - 
  Contract assets                             71,331      129,506 
  Inventories, net                           216,489            - 
  Due from related parties                   856,570      441,279 
  Loan to a third party                      573,546            - 
                                          ----------    --------- 
Total current assets                       5,012,413    3,539,772 
                                          ----------    --------- 
 
NON-CURRENT ASSETS 
  Investment in other entity                  15,741       15,741 
  Property and equipment at cost, net 
   of accumulated depreciation               533,993      344,883 
  Intangible asset, net                      386,811            - 
  Right of use operating lease assets      3,619,138    3,471,172 
  Right of use financing lease assets        102,398       37,476 
  Deferred tax asset                               -       89,581 
  Deferred offering costs                          -    1,492,798 
  Deposit and prepayment                     269,269      202,336 
                                          ----------    --------- 
Total non-current assets                   4,927,350    5,653,987 
                                          ----------    --------- 
TOTAL ASSETS                             $ 9,939,763   $9,193,759 
                                          ----------    --------- 
 
LIABILITIES AND EQUITY 
CURRENT LIABILITIES 
  Accounts payables -- third parties     $ 1,577,044   $1,161,858 
  Accounts payables -- related parties        68,895      227,722 
  Accrued liabilities and other 
   payables                                1,448,588    1,335,804 
  Current portion of obligations under 
   operating leases                        2,389,965    1,186,809 
  Current portion of obligations under 
   financing leases                           48,617       37,619 
  Loans payable, current                     617,682      746,962 
  Contract liabilities                        42,168            - 
  Dividend payable                                 -       98,850 
  Tax payable                                106,433       79,825 
  Due to shareholders                              -    1,018,281 
  Convertible notes - current                484,541 
                                          ----------    --------- 
Total current liabilities                  6,783,933    5,893,730 
                                          ----------    --------- 
 
NON-CURRENT LIABILITIES 
  Loans payable, non-current                 156,509      136,375 
  Loan payable to related party              124,176 
  Deferred tax liabilities                    96,703            - 
  Obligations under operating leases, 
   non-current                             1,815,211    2,506,402 
  Obligations under financing leases, 
   non-current                                72,651       17,460 
  Convertible note - non-current             140,792 
                                          ----------    --------- 
Total non-current liabilities              2,406,042    2,660,237 
                                          ----------    --------- 
TOTAL LIABILITIES                        $ 9,189,975   $8,553,967 
                                          ----------    --------- 
 
Commitments and Contingencies 
 
EQUITY 
Common stocks, $0.0001 par value, 
 200,000,000 shares authorized, 
 7,500,000 and 6,000,000 issued and 
 outstanding as of March 31, 2025 and 
 June 30, 2024, respectively                     750          600 
Subscription receivable                            -         $(600.SI)$ 
Additional paid-in capital                 5,113,511      642,639 
Statutory reserve                              7,014            - 
Deficits                                  (4,365,856)      (5,819) 
Accumulated other comprehensive income        (5,631)       2,972 
Total equity                                 749,788      639,792 
                                          ----------    --------- 
 
TOTAL LIABILITIES AND EQUITY             $ 9,939,763   $9,193,759 
                                          ----------    --------- 
 
 
 
                           LAKESIDE HOLDING LIMITED 
               CONDENSED CONSOLIDATED STATEMENT OF INCOME (LOSS) 
                        AND COMPREHENSIVE INCOME (LOSS) 
             FOR THE THREE MONTHS AND NINE MONTHS ENDED MARCH 31, 
                                 2025 AND 2024 
                                  (UNAUDITED) 
 
                           Nine Months Ended          Three Months Ended 
                               March 31,                   March 31, 
                       -------------------------   ------------------------ 
                          2025          2024          2025          2024 
                       -----------   -----------   -----------   ---------- 
  Revenue from 
   cross-border 
   freight solutions 
   -- third party      $ 9,559,567   $12,457,709   $ 2,857,504   $3,817,726 
  Revenue from 
   cross-border 
   freight solutions 
   -- related 
   parties               1,205,354     1,067,633       448,360      643,037 
     Revenue from 
      distribution of 
      pharmaceutical 
      products -- 
      third parties        715,362             -       497,276            - 
                        ----------    ----------    ----------    --------- 
Total revenue           11,480,283    13,525,342     3,803,140    4,460,763 
                        ----------    ----------    ----------    --------- 
 
     Cost of revenue 
      from 
      cross-border 
      freight 
      solutions -- 
      third party        8,756,778     9,367,882     2,602,784    3,038,232 
     Cost of revenue 
      from 
      cross-border 
      freight 
      solutions -- 
      related party      1,286,380     1,469,845       365,330      446,968 
  Cost of revenue 
   from 
   pharmaceutical 
   products -- third 
   parties                 240,966             -       119,175            - 
                        ----------    ----------    ----------    --------- 
Total cost of revenue   10,284,124    10,837,727     3,087,289    3,485,199 
                        ----------    ----------    ----------    --------- 
Gross profit             1,196,159     2,687,615       715,851      975,564 
                        ----------    ----------    ----------    --------- 
 
Operating expenses: 
  Selling expenses         158,118             -       103,630            - 
  General and 
   administrative 
   expenses              5,429,398     2,803,311     1,680,339      962,481 
  Loss from 
   deconsolidation of 
   a subsidiary                  -        73,151             -            - 
  Provision 
   (reversal) of 
   allowance for 
   expected credit 
   loss                      8,021        22,198         6,065      (27,393) 
                        ----------    ----------    ----------    --------- 
Total operating 
 expenses                5,595,537     2,898,660     1,790,034      935,088 
                        ----------    ----------    ----------    --------- 
 
(Loss) income from 
 operations             (4,399,378)     (211,045)   (1,074,183)      40,476 
                        ----------    ----------    ----------    --------- 
 
Other income 
  Other income, net        310,796       190,887       109,255      102,438 
  Interest expense        (156,266)      (79,400)      (87,274)     (25,536) 
                        ----------    ----------    ----------    --------- 
Total other income         154,530       111,487        21,981       76,902 
                        ----------    ----------    ----------    --------- 
 
(Loss) income before 
 income taxes           (4,244,848)      (99,558)   (1,052,202)     117,378 
Income tax expense         108,175       130,735        18,594      104,610 
                        ----------    ----------    ----------    --------- 
Net (loss) income       (4,353,023)     (230,293)   (1,070,796)      12,768 
Less: net loss 
 attributable to 
 non-controlling 
 interest                        -        (3,025)            -            - 
                        ----------    ----------    ----------    --------- 
Net (loss) income 
 attributable to the 
 Company                (4,353,023)     (227,268)   (1,070,796)      12,768 
 
Other comprehensive 
(loss) income: 
  Foreign currency 
   translation (loss) 
   income                   (8,603)        3,122         3,583            - 
                        ----------    ----------    ----------    --------- 
Comprehensive (loss) 
 income                 (4,361,626)     (227,171)   (1,067,213)      12,768 
Less: comprehensive 
 loss attributable to 
 non-controlling 
 interest                        -        (3,119)            -            - 
                        ----------    ----------    ----------    --------- 
Comprehensive (loss) 
 income attributable 
 to the Company        $(4,361,626)  $  (224,052)  $(1,067,213)  $   12,768 
                        ==========    ==========    ==========    ========= 
 
Loss per share -- 
 basic and diluted     $     (0.58)  $     (0.04)  $     (0.14)  $        - 
                        ==========    ==========    ==========    ========= 
Weighted Average 
 Shares Outstanding 
 -- basic and 
 diluted                 7,500,000     6,000,000     7,500,000    6,000,000 
                        ==========    ==========    ==========    ========= 
 
 
 
                       LAKESIDE HOLDING LIMITED 
           CONDENSSED CONSOLIDATED STATEMENTS OF CASH FLOWS 
           FOR THE NINE MONTHS ENDED MARCH 31, 2025 AND 2024 
                              (UNAUDITED) 
 
                                        For the Nine Months Ended 
                                                March 31, 
                                      ----------------------------- 
                                            2025            2024 
                                      ----------------   ---------- 
Cash flows from operating 
activities: 
  Net loss                             $    (4,353,023)  $ (230,293) 
Adjustments to reconcile net loss 
to net cash provided by operating 
activities: 
  Depreciation -- G&A                           86,413       53,985 
  Depreciation -- cost of revenue               62,441       54,493 
  Amortization of intangible asset              32,056            - 
  Amortization and interest expense 
   of operating lease assets                 1,515,688      658,713 
  Depreciation of right-of-use 
   finance assets                               24,081       22,548 
  Provision of allowance for 
   expected credit loss                          8,021       22,198 
  Interest expense of convertible 
   note                                         40,541            - 
  Deferred tax expense                          81,567       36,264 
  Interest income                              (11,645)           - 
  Loss from derecognition of shares 
   in subsidiary                                     -       73,151 
Changes in operating assets and 
liabilities: 
  Accounts receivable -- third 
   parties                                     666,858     (283,936) 
  Accounts receivable -- related 
   parties                                     466,764     (565,824) 
  Contract assets                               58,175      (58,498) 
  Inventories, net                            (216,489)           - 
  Due from related parties                     (41,230)     212,342 
  Due to related party                               -       14,536 
  Prepayment and other deposit                (158,359)       2,623 
  Accounts payables -- third parties           415,186      493,085 
  Accounts payables -- related 
   parties                                    (158,827)      57,420 
  Contract liabilities                          42,168            - 
  Accrued expense and other payables           393,633      111,122 
  Tax payable                                   26,608       94,471 
  Operating lease liabilities               (1,151,931)    (606,756) 
                                          ------------    --------- 
Net cash (used in) provided by 
 operating activities                       (2,171,304)     161,644 
                                          ------------    --------- 
 
Cash flows from investing 
activities: 
  Purchase of furniture and 
   equipment                                   (36,072)           - 
  Payment for leasehold improvement            (76,456)           - 
  Net cash payment for asset 
   acquisition                                (552,721)           - 
  Loan to a third party                       (561,901)           - 
  Payment made for investment in 
   other entity                                      -      (29,906) 
  Net cash outflow from 
   deconsolidation of a subsidiary 
   (Appendix A)                                      -      (48,893) 
                                          ------------    --------- 
Net cash used in investing 
 activities                                 (1,227,150)     (78,799) 
                                          ------------    --------- 
 
Cash flows from financing 
activities: 
  Proceeds from loans                          294,975      225,000 
  Repayment of loans                          (420,765)    (200,132) 
  Net proceeds from issuance of 
   convertible notes                           755,512            - 
  Proceeds from a loan from a 
   related party                               124,176            - 
  Repayment of equipment and vehicle 
   loans                                       (85,591)     (89,802) 
  Principal payment of finance lease 
   liabilities                                 (22,814)     (21,485) 
     Payment for deferring offering 
      cost                                           -     (140,000) 
  Advances from Hupan Pharmaceutical 
   prior to acquisition                        276,365            - 
     Proceeds from initial public 
      offering, net of share 
      issuance costs                         5,351,281            - 
     Advances to related parties              (685,247)           - 
  Proceeds from shareholders                         -      158,455 
  Repayment to shareholders                   (805,345)           - 
                                          ------------    --------- 
Net cash provided by (used in) 
 financing activities                        4,782,547      (67,964) 
                                          ------------    --------- 
 
Effect of exchange rate changes on 
 cash                                           (8,386)       3,216 
                                          ------------    --------- 
Net increase in cash                         1,375,707       18,097 
Cash, beginning of the period                  123,550      174,018 
                                          ------------    --------- 
Cash, end of the period                $     1,499,257   $  192,115 
                                          ============    ========= 
 
SUPPLEMENTAL DISCLOSURES OF CASH 
FLOW INFORMATION: 
  Cash paid for income tax             $             -   $        - 
                                          ============    ========= 
  Cash paid for interest               $        67,704   $   24,030 
                                          ============    ========= 
 
  SUPPLEMENTAL SCHEDULE OF NON-CASH 
  IN INVESTING AND FINANCING 
  ACTIVITIES 
  Deferred offering costs within due 
   to shareholders                     $             -   $  660,826 
                                          ============    ========= 
  Deferred offering costs within 
   accrued expense and other 
   payables                            $             -   $  176,176 
                                          ============    ========= 
  Property additions included in 
   loan payable                        $       102,235            - 
                                          ============    ========= 
  Additions to leasehold improvement 
   through accounts payable and 
   other payable                       $       123,176            - 
                                          ============    ========= 
  Due to shareholder offset against 
   due from related parties            $       311,185            - 
                                          ============    ========= 
 
NON-CASH ACTIVITIES 
  Right of use assets obtained in 
   exchange for operating lease 
   obligations                         $     1,447,494   $        - 
                                          ============    ========= 
  Right of use assets obtained in 
   exchange for finance lease 
   obligation                          $        89,003   $   19,982 
                                          ============    ========= 
 
APPENDIX A -- Net cash outflow from 
deconsolidation of a subsidiary 
  Working capital, net                                   $   29,812 
  Investment in other entity 
   recognized                                               (15,741) 
  Elimination of NCl at 
   deconsolidation of a subsidiary                           10,187 
  Loss from deconsolidation of a 
   subsidiary                                               (73,151) 
                                                          --------- 
  Cash                                                   $  (48,893) 
                                                          ========= 
 

(END) Dow Jones Newswires

May 15, 2025 15:52 ET (19:52 GMT)

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Most Discussed

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10