SELECTED CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS For the Year Ended December 31, 2023 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Revenue $ - $ - $ 4,948,427 $ 2,938,505 $ 9,365,730 $ - $ 17,252,662 Cost of revenue $ - $ - $ 2,447,095 $ 1,909,026 $ 4,749,216 $ - $ 9,105,337 Income from VIEs $ - $ - $ 1,765,358 $ - $ - $ (1,765,358 ) $ - Loss for equity method investment $ (567,809 ) $ (567,809 ) $ - $ - $ - $ 1,135,618 $ - Net income (loss) $ 33,588 $ (567,809 ) $ 1,716,755 $ (2,284,564 ) $ 1,765,358 $ (629,740 ) $ 33,588 Comprehensive income (loss) $ 33,588 $ (302,426 ) $ 9,892,175 $ (10,194,601 ) $ 1,499,301 $ (1,025,227 ) $ (97,190 ) 10 For the Year Ended December 31, 2022 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Revenue $ - $ - $ 4,292,218 $ 3,780,867 $ 5,198,990 $ - $ 13,272,075 Cost of revenue $ - $ - $ 2,598,039 $ 2,088,788 $ 2,482,577 $ - $ 7,169,404 Income from VIEs $ - $ - $ 829,557 $ - $ - $ (829,557 ) $ - Loss for equity method investment $ (1,288,205 ) $ (1,288,205 ) $ - $ - $ - $ 2,576,410 $ - Net income (loss) $ (1,288,205 ) $ (1,288,205 ) $ 924,321 $ (2,212,526 ) $ 829,557 $ 1,746,853 $ (1,288,205 ) Comprehensive income (loss) $ (1,288,205 ) $ (841,074 ) $ 1,439,330 $ (2,280,404 ) $ 12,721 $ 1,299,722 $ (1,657,910 ) For the Year Ended December 31, 2021 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Revenue $ - $ - $ 4,544,478 $ 1,894,207 $ 8,251,610 $ - $ 14,690,295 Cost of revenue $ - $ - $ 2,516,966 $ 1,177,410 $ 4,065,496 $ - $ 7,759,872 Income from VIEs $ - $ - $ 1,875,684 $ - $ - $ (1,875,684 ) $ - Income for equity method investment $ 506,769 $ 506,769 $ - $ - $ - $ (1,013,538 ) $ - Net income (loss) $ 506,769 $ 506,769 $ 2,027,809 $ (1,521,040 ) $ 1,875,684 $ (2,889,222 ) $ 506,769 Comprehensive income (loss) $ 506,769 $ 328,920 $ 1,849,960 $ (1,521,040 ) $ 2,142,485 $ (2,711,373 ) $ 595,721 11 SELECTED CONDENSED CONSOLIDATING BALANCE SHEETS As of December 31, 2023 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/ Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Cash and cash equivalents $ 30,269 $ - $ 21,340 $ 562,267 $ 867,426 $ - $ 1,481,302 Intercompany receivable $ 4,009,100 $ - $ 414,424 $ 746,500 $ 7,748,737 $ (12,918,761 ) $ - Total current assets $ 4,039,369 $ - $ 2,269,219 $ 3,610,137 $ 16,386,644 $ (16,970,922 ) $ 9,334,447 Investment in subsidiaries, equity method $ (6,202,086 ) $ (5,690,844 ) $ - $ - $ - $ 11,892,930 $ - Financial interest in VIEs $ - $ - $ 5,476,107 $ - $ - $ (5,476,107 ) $ - Total non-current assets $ 2,399,311 $ (5,690,844 ) $ 7,224,733 $ 13,984,265 $ 4,765,561 $ 6,416,823 $ 29,099,849 Total Assets $ 6,438,680 $ (5,690,844 ) $ 9,493,952 $ 17,594,402 $ 21,152,205 $ (10,554,099 ) $ 38,434,296 Intercompany payable $ 1,095,872 $ - $ 7,632,749 $ 4,060,036 $ - $ (12,788,657 ) $ - Total Liabilities $ 1,095,872 $ - $ 1,075,811 $ 31,703,387 $ 9,385,688 $ (16,840,818 ) $ 26,419,940 Total Shareholders’ Equity (Deficit) $ 5,342,808 $ (5,690,844 ) $ 8,418,141 $ (14,108,985 ) $ 11,766,517 $ 6,286,719 $ 12,014,356 Total Liabilities and Shareholders’ Equity (Deficit) $ 6,438,680 $ (5,690,844 ) $ 9,493,952 $ 17,594,402 $ 21,152,205 $ (10,554,099 ) $ 38,434,296 As of December 31, 2022 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/ Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Cash and cash equivalents $ - $ - $ 499,696 $ 121,719 $ 2,294,055 $ - $ 2,915,470 Intercompany receivable $ 9,000 $ - $ - $ - $ 6,371,993 $ (6,380,993 ) $ - Total current assets $ 9,000 $ - $ 1,692,294 $ 741,891 $ 13,495,628 $ (9,472,535 ) $ 6,466,278 Investment in subsidiaries, equity method $ (5,634,277 ) $ (5,388,418 ) $ - $ - $ - $ 11,022,695 $ - Financial interest in VIEs $ - $ - $ 3,710,749 $ - $ - $ (3,710,749 ) $ - Total non-current assets $ (5,634,277 ) $ (5,388,418 ) $ 5,612,115 $ 14,882,563 $ 4,078,979 $ 7,311,946 $ 20,862,908 Total Assets $ (5,625,277 ) $ (5,388,418 ) $ 7,304,409 $ 15,624,454 $ 17,574,607 $ (2,160,589 ) $ 27,329,186 Intercompany payable $ - $ - $ 6,380,993 $ - $ - $ (6,380,993 ) $ - Total Liabilities $ - $ - $ 8,778,443 $ 19,538,838 $ 7,307,391 $ (9,472,535 ) $ 26,152,137 Total Shareholders’ Equity (Deficit) $ (5,625,277 ) $ (5,388,418 ) $ (1,474,034 ) $ (3,914,384 ) $ 10,267,216 $ 7,311,946 $ 1,177,049 Total Liabilities and Shareholders’ Equity (Deficit) $ (5,625,277 ) $ (5,388,418 ) $ 7,304,409 $ 15,624,454 $ 17,574,607 $ (2,160,589 ) $ 27,329,186 12 SELECTED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the Year Ended December 31, 2023 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/ Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Net cash (used in) provided by operating activities $ - $ - $ (1,345,862 ) $ (2,476,288 ) $ 868,297 $ - $ (2,953,853 ) Net cash used in investing activities $ (12,000,100 ) $ - $ (99,784 ) $ (1,776,975 ) $ (586,657 ) $ 4,000,100 $ (10,463,416 ) Net cash provided by (used in) financing activities $ 12,030,369 $ - $ 960,974 $ 4,693,811 $ (1,626,029 ) $ (4,000,100 ) $ 12,059,025 For the Year Ended December 31, 2022 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/ Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Net cash (used in) provided by operating activities $ - $ - $ (243,785 ) $ (1,349,539 ) $ 2,144,672 $ - $ 551,348 Net cash used in investing activities $ - $ - $ (473,486 ) $ (188,069 ) $ (198,479 ) $ - $ (860,034 ) Net cash provided by (used in) financing activities $ - $ - $ 1,446,025 $ 1,491,643 $ (2,927,739 ) $ - $ 9,929 For the Year Ended December 31, 2021 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/ Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Net cash (used in) provided by operating activities $ - $ - $ (953,910 ) $ (1,704,654 ) $ 4,436,810 $ - $ 1,778,246 Net cash used in investing activities $ - $ - $ (799,123 ) $ (942,003 ) $ (289,795 ) $ - $ (2,030,921 ) Net cash provided by (used in) financing activities $ - $ - $ 1,534,818 $ 1,965,970 $ (3,679,028 ) $ - $ (178,240 ) 13 ROLL-FORWARD OF INVESTMENT IN SUBSIDIARIES AND VIES Balance, December 31, 2020 $ (4,852,841 ) Comprehensive income for the year 506,769 Balance, December 31, 2021 $ (4,346,072 ) Comprehensive loss for the year (1,288,205 ) Balance, December 31, 2022 $ (5,634,277 ) Comprehensive loss for the year (567,809 ) Balance, December 31, 2023 $ (6,202,086 ) A. [Reserved] B.
Accordingly, for the years ended December 31, 2024 , 2023, and 2022, Xinjiang United Family recognized the income from VIEs representing net income of the VIEs and financial interest in VIEs since the commencement of the VIE Agreements. 11 SELECTED CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS For the Year Ended December 31, 2024 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Revenue $ - $ - $ 4,798,614 $ 2,084,844 $ 11,344,079 $ - $ 18,227,537 Cost of revenue $ - $ - $ 2,320,657 $ 2,071,982 $ 6,640,580 $ - $ 11,033,219 Income from VIEs $ - $ - $ 2,060,482 $ - $ - $ (2,060,482 ) $ - Loss for equity method investment $ (37,073 ) $ (37,073 ) $ - $ - $ - $ 74,146 $ - Net income (loss) $ 756,285 $ (37,073 ) $ 2,146,934 $ (2,184,007 ) $ 2,060,482 $ (1,986,336 ) $ 756,285 Comprehensive income $ 756,285 $ 1,849,394 $ 1,765,196 $ 84,198 $ 1,731,759 $ (5,714,736 ) $ 472,096 For the Year Ended December 31, 2023 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Revenue $ - $ - $ 4,948,427 $ 2,938,505 $ 9,365,730 $ - $ 17,252,662 Cost of revenue $ - $ - $ 2,447,095 $ 1,909,026 $ 4,749,216 $ - $ 9,105,337 Income from VIEs $ - $ - $ 1,765,358 $ - $ - $ (1,765,358 ) $ - Loss for equity method investment $ (567,809 ) $ (567,809 ) $ - $ - $ - $ 1,135,618 $ - Net income (loss) $ 33,588 $ (567,809 ) $ 1,716,755 $ (2,284,564 ) $ 1,765,358 $ (629,740 ) $ 33,588 Comprehensive income (loss) $ 33,588 $ (302,426 ) $ 9,892,175 $ (10,194,601 ) $ 1,499,301 $ (1,025,227 ) $ (97,190 ) For the Year Ended December 31, 2022 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Revenue $ - $ - $ 4,292,218 $ 3,780,867 $ 5,198,990 $ - $ 13,272,075 Cost of revenue $ - $ - $ 2,598,039 $ 2,088,788 $ 2,482,577 $ - $ 7,169,404 Income from VIEs $ - $ - $ 829,557 $ - $ - $ (829,557 ) $ - Loss for equity method investment $ (1,288,205 ) $ (1,288,205 ) $ - $ - $ - $ 2,576,410 $ - Net income (loss) $ (1,288,205 ) $ (1,288,205 ) $ 924,321 $ (2,212,526 ) $ 829,557 $ 1,746,853 $ (1,288,205 ) Comprehensive income (loss) $ (1,288,205 ) $ (841,074 ) $ 1,439,330 $ (2,280,404 ) $ 12,721 $ 1,299,722 $ (1,657,910 ) 12 SELECTED CONDENSED CONSOLIDATING BALANCE SHEETS As of December 31, 2024 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/ Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Cash and cash equivalents $ 16,575 $ - $ 47,479 $ 108,150 $ 11,930,559 $ - $ 12,102,763 Intercompany receivable $ 9,013,055 $ - $ 338,903 $ 746,500 $ 2,069,015 $ (12,167,473 ) $ - Total current assets $ 11,029,630 $ - $ 2,240,578 $ 2,382,177 $ 17,653,086 $ (14,877,051 ) $ 18,428,420 Investment in subsidiaries, equity method $ (6,239,159 ) $ (3,841,450 ) $ - $ - $ - $ 10,080,609 $ - Financial interest in VIEs $ - $ - $ 7,536,589 $ - $ - $ (7,536,589 ) $ - Total non-current assets $ 2,110,382 $ (3,841,450 ) $ 9,297,626 $ 9,262,717 $ 5,950,096 $ 568,043 $ 23,347,414 Total Assets $ 13,140,012 $ (3,841,450 ) $ 11,538,204 $ 11,644,894 $ 23,603,182 $ (14,309,008 ) $ 41,775,834 Intercompany payable $ 1,101,925 $ - $ 5,384,558 $ 5,684,930 $ - $ (12,171,413 ) $ - Total Liabilities $ 1,101,925 $ - $ 1,354,867 $ 25,669,681 $ 10,104,906 $ (14,880,991 ) $ 23,350,388 Total Shareholders’ Equity (Deficit) $ 12,038,087 $ (3,841,450 ) $ 10,183,337 $ (14,024,787 ) $ 13,498,276 $ 571,983 $ 18,425,446 Total Liabilities and Shareholders’ Equity (Deficit) $ 13,140,012 $ (3,841,450 ) $ 11,538,204 $ 11,644,894 $ 23,603,182 $ (14,309,008 ) $ 41,775,834 As of December 31, 2023 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/ Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Cash and cash equivalents $ 30,269 $ - $ 21,340 $ 562,267 $ 867,426 $ - $ 1,481,302 Intercompany receivable $ 4,009,100 $ - $ 414,424 $ 746,500 $ 7,748,737 $ (12,918,761 ) $ - Total current assets $ 4,039,369 $ - $ 2,269,219 $ 3,610,137 $ 16,386,644 $ (16,970,922 ) $ 9,334,447 Investment in subsidiaries, equity method $ (6,202,086 ) $ (5,690,844 ) $ - $ - $ - $ 11,892,930 $ - Financial interest in VIEs $ - $ - $ 5,476,107 $ - $ - $ (5,476,107 ) $ - Total non-current assets $ 2,399,311 $ (5,690,844 ) $ 7,224,733 $ 13,984,265 $ 4,765,561 $ 6,416,823 $ 29,099,849 Total Assets $ 6,438,680 $ (5,690,844 ) $ 9,493,952 $ 17,594,402 $ 21,152,205 $ (10,554,099 ) $ 38,434,296 Intercompany payable $ 1,095,872 $ - $ 7,632,749 $ 4,060,036 $ - $ (12,788,657 ) $ - Total Liabilities $ 1,095,872 $ - $ 1,075,811 $ 31,703,387 $ 9,385,688 $ (16,840,818 ) $ 26,419,940 Total Shareholders’ Equity (Deficit) $ 5,342,808 $ (5,690,844 ) $ 8,418,141 $ (14,108,985 ) $ 11,766,517 $ 6,286,719 $ 12,014,356 Total Liabilities and Shareholders’ Equity (Deficit) $ 6,438,680 $ (5,690,844 ) $ 9,493,952 $ 17,594,402 $ 21,152,205 $ (10,554,099 ) $ 38,434,296 13 SELECTED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the Year Ended December 31, 2024 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/ Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Net cash (used in) provided by operating activities $ (36,123 ) $ - $ (5,782,130 ) $ (1,017,590 ) $ 10,373,881 $ - $ 3,538,038 Net cash (used in) provided by investing activities $ (5,916,565 ) $ - $ 1,922,774 $ 1,394,709 $ (489,361 ) $ 4,997,903 $ 1,909,460 Net cash provided by (used in) financing activities $ 5,938,994 $ - $ 3,832,063 $ (831,236 ) $ 1,408,828 $ (4,997,903 ) $ 5,350,746 For the Year Ended December 31, 2023 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/ Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Net cash (used in) provided by operating activities $ - $ - $ (1,345,862 ) $ (2,476,288 ) $ 868,297 $ - $ (2,953,853 ) Net cash used in investing activities $ (12,000,100 ) $ - $ (99,784 ) $ (1,776,975 ) $ (586,657 ) $ 4,000,100 $ (10,463,416 ) Net cash provided by (used in) financing activities $ 12,030,369 $ - $ 960,974 $ 4,693,811 $ (1,626,029 ) $ (4,000,100 ) $ 12,059,025 For the Year Ended December 31, 2022 Chanson International (Cayman Islands) Subsidiaries (British Virgin Islands/ Hong Kong) Xinjiang United Family (PRC) Xinjiang United Family’s Subsidiaries (USA) VIEs (PRC) Eliminations Consolidated Total Net cash (used in) provided by operating activities $ - $ - $ (243,785 ) $ (1,349,539 ) $ 2,144,672 $ - $ 551,348 Net cash used in investing activities $ - $ - $ (473,486 ) $ (188,069 ) $ (198,479 ) $ - $ (860,034 ) Net cash provided by (used in) financing activities $ - $ - $ 1,446,025 $ 1,491,643 $ (2,927,739 ) $ - $ 9,929 14 ROLL-FORWARD OF INVESTMENT IN SUBSIDIARIES AND VIES Balance, December 31, 2022 $ (5,634,277 ) Comprehensive loss for the year (567,809 ) Balance, December 31, 2023 $ (6,202,086 ) Comprehensive income/loss for the year (37,073 ) Balance, December 31, 2024 $ (6,239,159 ) A. [Reserved] B.