RemovedOur historical results are not necessarily indicative of the results that may be expected in the future. 3 Condensed Consolidating Statements of Operations Information 2022 Year Ended June 30, 2022 PARENT SUBSIDIARY - HK entity WOFE VIE Elimination Consolidated Revenue - third parties $ - $ - $ - $ 17,080,911 $ 17,080,911 Revenue-Parent provide service to VIE 49,600 (49,600 ) - Revenue - WOFE sold inventory to VIE 2,844,126 (2,844,126 ) - Revenue - VIE sold inventory to WOFE 211,053 (211,053 ) - Revenue - from VIE’s label that is used by WOFE 1,782,451 (1,782,451 ) - - Cost of Revenue - third parties - 13,374,932 13,374,932 Cost of Revenue - associated with the inventory that the WOFE sold to the VIE 2,607,564 2,607,564 (2,607,564 ) 2,607,564 Cost of Revenue - associated with the inventory that the VIE sold to the WOFE 142,742 142,742 (142,742 ) 142,742 Cost of Revenue - WOFE use of label that is owned by VIE 1,782,451 (1,782,451 ) - Gross profit 49,600 - (1,688,631 ) 2,949,177 (354,473 ) 955,673 Operating expenses 1,292,158 320,625 871,643 5,708,501 8,192,927 Operating expenses-VIE cost that was purchased from WOFE 206,839 (206,839 ) - Operating expenses-VIE cost that service provided by Parent 51,799 (51,799 ) - Loss from operations (1,242,558 ) (320,625 ) (2,560,274 ) (2,759,324 ) (354,473 ) (7,237,254 ) Other income (expenses), net (1,292 ) 23 45,050 81,791 125,572 Income tax expense - Loss before noncontrolling interest (1,243,850 ) (320,602 ) (2,515,224 ) (2,677,533 ) (354,473 ) (7,111,682 ) Less: loss attributable to noncontrolling interest (589,974 ) (589,974 ) Net loss to the Company (1,243,850 ) (320,602 ) (2,515,224 ) (2,087,559 ) (354,473 ) (6,521,708 ) 4 Condensed Consolidating Statements of Operations Information 2022 Year Ended June 30, 2021 PARENT SUBSIDIARY - HK entity WFOE VIE Eliminations Consolidated Revenue - third parties $ - $ - $ 334 $ 174,804 $ 175,138 Revenue - WFOEE sold inventory to VIE 58,536 (58,536 ) - Revenue - VIE sold inventory to WFOE 2,988 (2,988 ) - Revenue - from VIE’s label that is used by WFOE 170,820 (170,820 ) - Total Revenues - - 58,870 348,612 (232,344 ) 175,138 Cost of Revenue - third parties 294 19,317 19,611 Cost of Revenue - associated with the inventory that the WFOE sold to the VIE 58,536 58,536 (58,536 ) 58,536 Cost of Revenue - associated with the inventory that the VIE sold to the WFOE 2,988 2,988 (2,988 ) 2,988 Cost of Revenue - WFOE use of label that is owned by VIE 170,820 (170,820 ) - Total Cost of Revenues - - 232,638 80,841 (232,344 ) 81,135 Gross profit - - (173,768 ) 267,771 (0 ) 94,003 Operating expenses 588,562 99,947 851,969 3,414,811 4,955,289 Loss from operations (588,562 ) (99,947 ) (1,025,737 ) (3,147,040 ) (0 ) (4,861,286 ) Total non-operating income, net (762 ) (390 ) (11,727 ) (10,151 ) (23,030 ) Income tax expense - Loss before noncontrolling interest (589,324 ) (100,337 ) (1,037,464 ) (3,157,191 ) (0 ) (4,884,316 ) Less: loss attributable to noncontrolling interest (235,839 ) (235,839 ) Net loss to the Company $ (589,324 ) $ (100,337 ) $ (1,037,464 ) $ (2,921,352 ) $ (0 ) $ (4,648,477 ) 5 Condensed Consolidating Balance Sheets Information 2022 As of June 30, 2022 PARENT SUBSIDIARY - HK entity WOFE VIE Consolidated Cash $ 4,175 $ 6,435 $ 17,873 $ 135,734 $ 164,217 Accounts receivable 259,410 259,410 Accounts receivable - VIE 1,322,556 (1,322,556 ) - Inventory 5,186 206,167 211,353 Inventory - VIE - - Inventory - WOFE 28,597 (28,597 ) - Other receivables-Subsidiaries 120 (120 ) - Other receivables - VIE 9,683,156 (9,683,156 ) - Other receivables - WOFE 72,651 (72,651 ) - Other current assets - - 118,238 502,255 1,328 621,821 Total current assets 76,826 6,435 11,147,129 1,132,163 (11,105,752 ) 1,256,801 Property and equipment, net 94,362 93,469 187,831 Intangible assets, net 781,875 90,545 936,421 (67,050 ) 1,741,791 Right of use asset, net 394,988 127,285 522,273 Investment into subsidiaries 12,920,480 (12,920,480 ) - Investment into WOFE 11,050,913 (11,050,913 ) - Other non-current assets - 17,181 29,800 - 46,981 Total non-current assets 12,920,480 11,832,788 597,076 1,186,975 (24,038,443 ) 2,498,876 Total Assets $ 12,997,306 $ 11,839,223 $ 11,744,205 $ 2,319,138 (35,144,195 ) $ 3,755,677 Accounts payable $ 110,800 $ 51,104 $ 35,669 $ 197,573 Accounts payable - WOFE 1,322,556 (1,322,556 ) - Advance from customer 492 289,396 289,888 Accrued expense and other payable 62,593 1,190,564 (258,273 ) 994,884 Lease liability 414,236 43,713 457,949 Loan payable - 81,950 81,950 Other payables - Datasea 69,851 (69,851 ) - Other payables - VIE - Other payables - WOFE 122 9,683,156 (9,683,278 ) - Other current liabilities - 32,184 70,147 102,331 Total current liabilities 110,800 122 630,460 12,717,151 (11,333,958 ) 2,124,575 Lease liability - noncurrent 31,470 - 31,470 Total non-current liabilities - - 31,470 - - 31,470 Total liabilities 110,800 122 661,930 12,717,151 (11,333,958 ) 2,156,045 Accumulated deficit (2,437,676 ) (1,081,379 ) (4,684,988 ) (10,561,552 ) 182,029 (18,583,566 ) Other equity 15,324,182 12,920,480 15,767,263 163,539 (23,992,266 ) 20,183,198 Total equity 12,886,506 11,839,101 11,082,275 (10,398,013 ) (23,810,237 ) 1,599,632 Total liabilities and stockholders’ equity $ 12,997,306 $ 11,839,223 $ 11,744,205 $ 2,319,138 (35,144,195 ) $ 3,755,677 6 Condensed Consolidating Balance Sheets Information 2022 As of June 30, 2021 PARENT SUBSIDIARY - HK entity WFOE VIE Eliminations Consolidated Cash $ 14,042 $ 2,948 $ 5,770 $ 26,916 $ 49,676 Accounts receivable 1,856 1,856 Accounts receivable - VIE 501,288 (501,288 ) - Inventory 1,420 192,844 194,264 Inventory - VIE 201,372 (201,372 ) - Inventory - WFOE 18,051 (18,051 ) - Other receivables-Subsidiaries 124 (124 ) - Other receivables - VIE 6,500,938 (6,500,938 ) - Other receivables - WFOE 30,652 (30,652 ) - Other current assets 39,868 50,000 76,198 474,123 640,189 Total current assets 84,562 52,948 7,287,110 713,790 (7,252,425 ) 885,985 Property and equipment, net 142,215 167,193 309,408 Intangible assets, net 1,052,500 28,663 10,984 1,092,147 Right of use asset, net 908,149 442,441 1,350,590 Investment into subsidiaries 5,860,480 (5,860,480 ) - Investment into WFOE 3,994,377 (3,994,377 ) - Other non-current assets - 88,744 168,243 - 256,987 Total non-current assets 5,860,480 5,046,877 1,167,771 788,861 (9,854,857 ) 3,009,132 Total Assets $ 5,945,042 $ 5,099,825 $ 8,454,881 $ 1,502,651 $ (17,107,282 ) $ 3,895,117 Accounts payable $ 99,500 $ 62,332 $ 12,886 $ 174,718 Accounts payable - WFOE 501,289 (501,289 ) - Advance from customer 189,527 189,527 Accrued expense 1,381 505,905 507,286 Lease liability 473,509 256,676 730,185 Loan payable 30,959 1,455,860 1,486,819 Other payables - Datasea 30,959 (30,959 ) - Other payables – VIE 175,276 (175,276 ) - Other payables - WFOE 122 6,325,662 (6,325,784 ) - Other current liabilities 39,750 152 130,230 170,132 Total current liabilities 139,250 122 774,568 9,378,035 (7,033,308 ) 3,258,667 Lease liability - noncurrent 479,063 79,676 558,739 Total non-current liabilities - - 479,063 79,676 - 558,739 Total liabilities 139,250 122 1,253,631 9,457,711 (7,033,308 ) 3,817,406 Accumulated deficit (937,751 ) (760,777 ) (1,925,470 ) (8,112,821 ) (325,039 ) (12,061,858 ) Other equity 6,743,543 5,860,480 9,126,720 157,761 (9,748,935 ) 12,139,569 Total equity 5,805,792 5,099,703 7,201,250 (7,955,060 ) (10,073,974 ) 77,711 Total liabilities and stockholders’ equity $ 5,945,042 $ 5,099,825 $ 8,454,881 $ 1,502,651 $ (17,107,282 ) $ 3,895,117 7 Condensed Consolidating Statements of Cash Flows Information Year Ended June 30, 2022 PARENT SUBSIDIARIES - HK entity WOFE VIE Consolidated Net cash provided by/(used in) operating activities $ (548,484 ) $ 23 $ (3,280,231 ) $ (1,246,639 ) $ (5,075,331 ) Net cash provided by/(used in) operating activities (WOFE to VIE) (64,381 ) (64,381 ) - Net cash provided by/(used in) investing activities (26,391 ) (1,107,033 ) (1,133,424 ) Net cash provided by/(used in) investing activities (Parent investment to HK) (7,060,000 ) 7,060,000 - Net cash provided by/(used in) investing activities (Parent investment to WOFE) (42,000 ) 42,000 - Net cash provided by/(used in) investing activities (WOFE to VIE) (3,769,866 ) 3,769,866 - Net cash provided by/(used in) investing activities (HK to WOFE) (7,056,536 ) 7,056,536 - - Net cash provided by/(used in) financing activities 7,642,796 2,478 (1,265,970 ) 6,379,304 Net cash provided by/(used in) financing activities (Parent to HK ) - 7,060,000 41,629 (7,101,629 ) - Net cash provided by/(used in) financing activities WOFE to PARENT) - Net cash provided by/(used in) financing activities (WOFE’s cash inflow from HK) 7,074,350 (7,074,350 ) - Net cash provided by/(used in) financing activities (WOFE to VIE) 3,769,866 (3,769,866 ) - Net increase (decrease) in cash and cash equivalents $ (9,867 ) $ 3,487 $ (23,114 ) $ 144,035 $ 114,541 8 Condensed Consolidating Statements of Cash Flows Information Year Ended June 30, 2021 PARENT SUBSIDIARIES - HK entity WFOE VIE Eliminations Consolidated Net cash provided by/(used in) operating activities $ (511,693 ) $ (2,837 ) $ (1,043,939 ) $ (2,389,879 ) $ (3,948,349 ) Net cash provided by/(used in) operating activities (WFOE to VIE) (36,172 ) 36,172 (0 ) Net cash provided by/(used in) investing activities (105,907 ) (62,777 ) (168,685 ) Net cash provided by/(used in) investing activities (Parent investment to HK, but proceeds went to WFOE directly) (1,360,000 )* 1,360,000 Net cash provided by/(used in) investing activities (HK to WFOE) (10,689 )* 10,689 - Net cash provided by/(used in) financing activities 1,000,529 29,190 1,419,128 2,448,847 Net cash provided by/(used in) financing activities (Parent to WFOE) (30,529 ) 30,178 351 0 Net cash provided by/(used in) financing activities (WFOE’s cash inflow from parent and HK) 123 * 1,372,067 * (1,372,190 ) - Net cash provided by/(used in) financing activities (WFOE to VIE) (866,660 ) 866,660 0 Net increase (decrease) in cash and cash equivalents $ (901,693 ) $ (13,403 ) $ (568,521 ) $ (131,493 ) $ (1,150 ) $ (1,616,260 ) * Parent company invested $1,360,000 to HK entity, but the payment went to WFOE bank account directly, WFOE $1,372,067 cash inflow from financing activities included the Parent’s investment of $1,360,000, HK’s investment to WFOE of $10,689, and WFOE paid an expense of $123 for HK entity; the difference of $1,501 is exchange rate difference. 9 Dividend Distribution Shuhai Beijing receives substantially all of its revenue in RMB.