Biggest changeOur historical results are not necessarily indicative of the results that may be expected in the future. 6 Condensed Consolidated Statements of Operations Information Year Ended June 30, 2024 PARENT SUBSIDIARIES WOFE VIE Elimination Consolidated Revenue - third parties $ - $ - $ 69,541 $ 23,906,326 $ 23,975,867 Revenue - Parent provided service to WOFE 275,100 (275,100 ) - Revenue-Parent provided service to VIE 143,600 (143,600 ) - Revenue - WOFE provided service to VIE 489,386 (489,386 ) - Revenue - VIE purchased materials from WOFE 57,082 (57,082 ) Revenue - from VIE’s label that was used by WOFE 264,533 (264,533 ) - Revenue - WOFE purchased materials from VIE 57,082 (57,082 ) - Cost of Revenue - third parties 69,156 23,432,606 23,501,762 COST - VIE purchased materials from WOFE 57,082 (57,082 ) COST - WOFE purchased materials from VIE - 57,082 (57,082 ) - - Gross profit 418,700 - 489,771 738,253 (1,172,619 ) 474,105 Operating expenses 6,996,227 324,954 3,535,554 1,742,757 12,599,492 Operating expenses - VIE expenses, corresponding to services provided by WOFE 489,386 (489,386 ) - Operating expenses - WOFE expenses for using VIE’s label 264,533 (264,533 ) Operating expenses – WOFE expenses, corresponding to services provided by Parent 278,862 (278,862 ) Operating expenses - VIE expenses, corresponding to services provided by Parent 146,150 (146,150 ) - Loss from operations (6,577,527 ) (324,954 ) (3,589,178 ) (1,640,040 ) 6,312 (12,125,387 ) Other income (expenses), net (1,665 ) (61 ) 3,108 (97,300 ) (95,918 ) Income tax expense - Loss before noncontrolling interest (6,579,192 ) (325,015 ) (3,586,070 ) (1,737,340 ) 6,312 (12,221,305 ) Less: loss attributable to noncontrolling interest (10,695 ) (10,695 ) Net loss to the Company (6,579,192 ) (325,015 ) (3,586,070 ) (1,726,645 ) 6,312 (12,210,610 ) 7 Year Ended June 30, 2023 PARENT SUBSIDIARIES WOFE VIE Elimination Consolidated Revenue - third parties $ - $ - $ - $ 7,045,311 $ 7,045,311 Revenue - Parent provided service to VIE 453,500 (453,500 ) - Revenue - WOFE’s label that was used by VIE 81,544 (81,544 ) - Revenue - from VIE’s label that was used by WOFE 751,125 (751,125 ) - Cost of Revenue - third parties 6,704,380 6,704,380 Gross profit 453,500 81,544 1,092,056 (1,286,169 ) 340,931 Operating expenses 5,082,029 366,767 766,269 3,811,086 10,026,151 Operating expenses -VIE expenses, corresponding to services provided by WOFE 81,544 (81,544 ) - Operating expenses -WOFE expenses for using VIE’s label 751,460 (751,460 ) - Operating expenses -VIE expenses, corresponding to services provided by Parent 453,500 (453,500 ) - Loss from operations (4,628,529 ) (366,767 ) (1,436,185 ) (3,253,739 ) (9,685,220 ) Other income (expenses), net (1,005 ) (584 ) (5,260 ) (5,946 ) (12,795 ) Income tax expense - Loss before noncontrolling interest (4,629,534 ) (367,351 ) (1,441,455 ) (3,259,685 ) (9,698,015 ) Less: loss attributable to noncontrolling interest (218,323 ) (218,323 ) Net loss to the Company (4,629,534 ) (367,351 ) (1,441,445 ) (3,041,362 ) - (9,479,692 )* * Include the operation of Zhangxun (see Note 13 Disposal of Subsidiary) 8 Condensed Consolidated Balance Sheets Information As of June 30, 2024 PARENT SUBSIDIARIES WOFE VIE Elimination Consolidated Cash $ 79,225 $ 1,249 $ 7,634 $ 93,154 $ 181,262 Accounts receivable 718,546 718,546 Accounts receivable - VIE 760,708 (760,708 ) - Accounts receivable - WOFE - Inventory 34,530 119,053 153,583 Inventory - VIE - - Inventory - WOFE 41,147 (41,147 ) - Other receivables-Subsidiaries 5,015 832 2,427 (8,274 ) - Other receivables - VIE 475,223 12,971,457 (13,446,680 ) - Other receivables - WOFE 6,304,226 1,412,607 (7,716,833 ) - Other receivables - Parent 5,000 (5,000 ) Other current assets 5,000 - 1,292,945 295,305 1,251 1,594,501 Total current assets 6,868,689 6,249 15,068,106 2,682,239 (21,977,391 ) 2,647,892 Property and equipment, net 17,532 30,934 48,466 Intangible assets, net 101,042 62,406 441,485 (58,932 ) 546,001 Right of use asset, net 38,300 11,045 49,345 Investment into subsidiaries 14,320,480 (14,320,480 ) - Investment into WOFE 12,450,340 (12,450,340 ) - Other non-current assets - - - - Total non-current assets 14,320,480 12,551,382 118,238 483,464 (26,829,752 ) 643,812 Total Assets $ 21,189,169 $ 12,557,631 $ 15,186,344 $ 3,165,703 (48,807,143 ) $ 3,291,704 Accounts payable $ 262,385 2,500 $ 44,758 $ 765,998 $ 1,075,641 Accounts payable - VIE - - - Accounts payable - WOFE 760,708 (760,708 ) - Short term loan 1,170,298 1,170,298 Advance from customers 463 48,776 49,239 Accrued expenses and other payables 23,254 109,121 713,827 (249,488 ) 596,714 Lease liability 41,549 11,981 53,530 Loan payable - - Other payables - Datasea 5,015 6,182,249 468,998 (6,656,262 ) - Other payables - Subsidiaries 5,000 (5,000 ) Other payables - VIE 2,536 1,412,607 (1,415,143 ) - Other payables - WOFE 845 12,971,457 (12,972,302 ) - Other current liabilities 32,000 520,501 102,059 654,560 Total current liabilities 322,639 10,896 8,311,248 17,014,102 (22,058,903 ) 3,599,982 Accumulated deficit (13,649,331 ) (1,773,745 ) (9,705,672 ) (14,479,788 ) 168,214 (39,440,322 ) Other equity 34,515,861 14,320,480 16,580,768 631,389 (26,916,454 ) 39,132,044 Total equity 20,866,530 12,546,735 6,875,096 (13,848,399 ) (26,748,240 ) (308,278 ) Total liabilities and stockholders’ equity $ 21,189,169 $ 12,557,631 $ 15,186,344 $ 3,165,703 (48,807,143 ) $ 3,291,704 9 As of June 30, 2023 PARENT SUBSIDIARIES WOFE VIE Elimination Consolidated Cash $ 1,487 $ 809 $ 3,715 $ 13,717 $ 19,728 Accounts receivable 255,725 255,725 Accounts receivable - VIE 1,181,256 (1,181,256 ) - Accounts receivable - WOFE 754,242 (754,242 ) - Inventory 241,380 241,380 Inventory - VIE - Inventory - WOFE 26,562 (26,562 ) - Other receivables -Subsidiaries 111 2,394 (2,505 ) - Other receivables - VIE 8,601,966 (8,601,966 ) - Other receivables - WOFE 88,145 (88,145 ) - Other receivables - Parent 5,000 14,884 (19,884 ) - Other current assets 123,251 649,433 772,684 Total current assets 89,632 5,809 9,910,299 1,958,337 (10,674,560 ) 1,289,517 Property and equipment, net 43,044 42,886 85,930 Intangible assets, net 417,708 68,504 757,700 (58,125 ) 1,185,787 Right of use asset, net 77,508 60,348 137,856 Investment into subsidiaries 12,920,480 (12,920,480 ) - Investment into WOFE 11,050,890 (11,050,890 ) - Other non -current assets 55,358 55,358 Total non-current assets 12,920,480 11,468,598 189,056 916,292 (24,029,495 ) 1,464,931 Total Assets $ 13,010,112 $ 11,474,407 $ 10,099,355 $ 2,874,629 $ (34,704,055 ) $ 2,754,448 Accounts payable $ 288,020 $ 66,633 $ 650,406 $ 1,005,059 Accounts payable - VIE 754,242 (754,242 ) - Accounts payable - WOFE 1,181,256 (1,181,256 ) - Short term loan 594,906 594,906 Advance from customers 456 608,719 609,175 Accrued expenses and other payables 34,780 107,881 1,480,947 (213,669 ) 1,409,939 Lease liability 85,417 39,223 124,640 Other payables - Datasea 78,926 (78,926 ) - Other payables - VIE 2,536 (2,536 ) - Other payables - WOFE 122 8,596,015 (8,596,137 ) - Other current liabilities 32,000 100,165 1,030,691 1,162,856 Total current liabilities 354,800 2,658 1,193,720 14,182,163 (10,826,766 ) 6,216,881 Lease liability - noncurrent 26,449 26,449 Long term loan 1,401,521 91,215 Total non-current liabilities 1,427,970 117,664 Total liabilities 354,800 2,658 1,193,720 15,610,133 (10,826,766 ) 6,334,545 Accumulated deficit (7,069,628 ) (1,448,731 ) (6,136,980 ) (13,586,686 ) 178,767 (28,063,258 ) Other equity 19,724,940 12,920,480 15,042,615 851,182 (24,056,056 ) 24,483,161 Total equity 12,655,312 11,471,749 8,905,635 (12,735,504 ) (23,877,289 ) (3,580,097 ) Total liabilities and stockholders’ equity $ 13,010,112 $ 11,474,407 $ 10,099,355 $ 2,874,629 (34,704,055 ) $ 2,754,448 10 Condensed Consolidated Statements of Cash Flows Information Year Ended June 30, 2024 PARENT SUBSIDIARIES WOFE VIE Elimination Consolidated Net cash provided by/(used in) operating activities $ 134,284 $ (5,849 ) $ (5,076,644 ) $ (1,450,675 ) $ (6,398,884 ) Net cash provided by/(used in) operating activities (WOFE to VIE) (1,992,684 ) 1,992,684 - - Net cash provided by/(used in) investing activities - (167,957 ) (167,957 ) Net cash provided by/(used in) investing activities (Parent to subsidiaries) (1,405,015 ) 1,405,015 - Net cash provided by/(used in) investing activities (Parent to WOFE) (6,231,281 ) 6,231,281 Net cash provided by/(used in) investing activities (Subsidiaries to WOFE) (1,399,449 ) 1,399,449 - Net cash provided by/(used in) investing activities (WOFE to VIE) (2,859,142 ) 2,859,142 - Net cash provided by/(used in) investing activities (Parent to VIE) (475,223 ) 475,223 - Net cash provided by/(used in) investing activities (VIE to subsidiaries) 2,536 (2,536 ) - Net cash provided by/(used in) financing activities 8,061,286 418,608 (1,640,317 ) 6,839,577 Net cash provided by/(used in) financing activities (Parent to VIE) 483,698 (483,698 ) - Net cash provided by/(used in) financing activities (Parent to Subsidiaries) 1,405,015 (1,405,015 ) - Net cash provided by/(used in) financing activities (VIE to subsidiaries) (2,536 ) 2,536 - Net cash provided by/(used in) financing activities (parent to WOFE) 6,097,306 (6,097,306 ) - Net cash provided by/(used in) financing activities (subsidiaries to WOFE) 1,424,455 (1,424,455 ) - Net cash provided by/(used in) financing activities (WOFE to VIE) 2,859,142 (2,859,142 ) - Net increase (decrease) in cash and cash equivalents $ 77,738 $ (2,819 ) $ (1,988,041 ) $ 2,074,656 - $ 161,534 11 Year Ended June 30, 2023 PARENT SUBSIDIARIES WOFE VIE Elimination Consolidated Net cash provided by/(used in) operating activities $ (41,815 ) $ (3,185 ) $ (528,833 ) $ (2,527,577 ) $ (3,101,410 ) Net cash provided by/(used in) operating activities (WOFE to VIE) (34,671 ) (34,671 ) Net cash provided by/(used in) investing activities (113,131 ) (113,131 ) Net cash provided by/(used in) investing activities (WOFE to VIE) 407,905 (407,905 ) - Net cash provided by/(used in) investing activities (Parent to VIE) 14,622 (14,622 ) - Net cash provided by/(used in) investing activities (VIE to HK entity) 2,536 (2,536 ) - Net cash provided by/(used in) financing activities 32,000 73,151 3,004,056 3,109,207 Net cash provided by/(used in) financing activities (Parent to VIE ) (14,622 ) 14,622 - Net cash provided by/(used in) financing activities (VIE to HK entity) (2,536 ) 2,536 - Net cash provided by/(used in) financing activities (WOFE to VIE) (407,905 ) 407,905 - Net increase (decrease) in cash and cash equivalents $ 9,209 $ (5,649 ) $ (86,346 ) $ (61,703 ) - $ (144,489 ) 12 cash transfers and Dividend Distribution Shuhai Beijing receives substantially all of its revenue in RMB.
Biggest changeOur historical results are not necessarily indicative of the results that may be expected in the future. 4 Condensed Consolidated Statements of Operations Information Year Ended June 30, 2025 PARENT SUBSIDIARY WOFE VIE Elimination Consolidated Revenue - third parties $ - $ - $ - $ 71,616,820 $ 71,616,820 Revenue-Parent provide service to WOFE 99,200 (99,200 ) - Revenue-Parent provide service to VIE 154,200 (154,200 ) - Revenue - WOFE’s provide service to VIE 1,350,560 (1,350,560 ) - Revenue - VIE purchase materials from WOFE 121,072 (121,072 ) - Revenue - from VIE’s label that is used by WOFE 926,286 (926,286 ) - Revenue - WOFE purchase materials from VIE 400 (400 ) - Cost of Revenue - third parties 90,763 69,082,109 69,172,872 COST - VIE purchase materials from WOFE 400 (400 ) - COST - WOFE purchase materials from VIE - 121,072 (121,072 ) - - - Gross profit 253,400 - 1,380,469 3,340,325 (2,530,246 ) 2,443,948 Operating expenses 2,391,610 130,465 2,410,541 2,666,047 7,598,663 Operating expenses-VIE cost that was purchased from WOFE 1,350,560 (1,350,560 ) - Operating expenses-WOFE cost that was purchased from VIE 926,286 (926,286 ) - Operating expenses-WOFE cost that service provided by Parent 100,641 (100,641 ) - Operating expenses-VIE cost that service provided by Parent 155,799 (155,799 ) - Loss from operations (2,138,210 ) (130,465 ) (2,056,999 ) (832,081 ) 3,040 (5,154,715 ) Other income (expenses), net 2,533 (5 ) 119,757 (47,100 ) 75,185 Income tax expense 6,596 6,596 Loss before noncontrolling interest (2,135,677 ) (130,470 ) (1,937,242 ) (885,777 ) 3,040 (5,086,126 ) Less: loss attributable to noncontrolling interest (432 ) (432 ) Net loss to the Company from continuing operation (2,135,677 ) (130,470 ) (1,937,242 ) (885,345 ) 3,040 (5,085,694 ) 5 Year Ended June 30, 2024 PARENT SUBSIDIARIES WOFE VIE Elimination Consolidated Revenue - third parties $ - $ - $ 69,541 $ 23,906,326 $ 23,975,867 Revenue - Parent provided service to WOFE 275,100 (275,100 ) - Revenue-Parent provided service to VIE 143,600 (143,600 ) - Revenue - WOFE provided service to VIE 489,386 (489,386 ) - Revenue - VIE purchased materials from WOFE 57,082 (57,082 ) Revenue - from VIE’s label that was used by WOFE 264,533 (264,533 ) - Revenue - WOFE purchased materials from VIE 57,082 (57,082 ) - Cost of Revenue - third parties 69,156 23,432,606 23,501,762 COST - VIE purchased materials from WOFE 57,082 (57,082 ) COST - WOFE purchased materials from VIE - 57,082 (57,082 ) - - Gross profit 418,700 - 489,771 738,253 (1,172,619 ) 474,105 Operating expenses 6,996,227 324,954 3,535,554 1,742,757 12,599,492 Operating expenses - VIE expenses, corresponding to services provided by WOFE 489,386 (489,386 ) - Operating expenses - WOFE expenses for using VIE’s label 264,533 (264,533 ) Operating expenses – WOFE expenses, corresponding to services provided by Parent 278,862 (278,862 ) Operating expenses - VIE expenses, corresponding to services provided by Parent 146,150 (146,150 ) - Loss from operations (6,577,527 ) (324,954 ) (3,589,178 ) (1,640,040 ) 6,312 (12,125,387 ) Other income (expenses), net (1,665 ) (61 ) 3,108 (97,300 ) (95,918 ) Income tax expense - Loss before noncontrolling interest (6,579,192 ) (325,015 ) (3,586,070 ) (1,737,340 ) 6,312 (12,221,305 ) Less: loss attributable to noncontrolling interest (10,695 ) (10,695 ) Net loss to the Company (6,579,192 ) (325,015 ) (3,586,070 ) (1,726,645 ) 6,312 (12,210,610 ) 6 Condensed Consolidated Balance Sheets Information As of June 30, 2025 PARENT SUBSIDIARY WOFE VIE Elimination Consolidated Cash $ 24,488 $ 1,598 $ 14,481 $ 580,240 $ 620,807 Accounts receivable 789,095 585,085 1,374,180 Accounts receivable - VIE - - Accounts receivable - WOFE 31,766 (31,766 ) Inventory 206,610 206,610 Inventory - VIE - Inventory - WOFE 47,738 (47,738 ) - Value-added tax prepayment 22,088 114,937 137,025 Other receivables-Subsidiaries 32,515 2,666 2,417 (37,598 ) - Other receivables - VIE 993,088 14,187,221 (15,180,309 ) - Other receivables - WOFE 10,249,731 1,423,840 (11,673,571 ) - Other receivables - Parent 5,000 (5,000 ) Other current assets 336,120 247,530 - 583,650 Total current assets 11,299,822 6,598 15,351,671 3,240,163 (26,975,982 ) 2,922,272 Property and equipment, net 6,920 18,640 25,560 Intangible assets, net 3,045,369 503,000 (52,385 ) 3,495,984 Right of use asset, net 7,720 284,345 292,065 Investment into subsidiaries 15,820,480 (15,820,480 ) - Investment into WOFE 13,949,894 (13,949,894 ) - Other non-current assets - - - - Total non-current assets 15,820,480 13,949,894 3,060,009 805,985 (29,822,759 ) 3,813,609 Total Assets $ 27,120,302 $ 13,956,492 $ 18,411,680 $ 4,046,148 (56,798,741 ) $ 6,735,881 Accounts payable $ 260,700 2,500 $ 41,066 $ 115,772 $ 420,038 Accounts payable - VIE 31,766 - (31,766 ) Accounts payable - WOFE - - Short term loan - Advance from customer 461 149,627 150,088 Accrued expense and other payable 750 1,117 804,862 (259,023 ) 547,706 Due to ralated parties 4,961 1,165 6,126 Lease liability 5,764 122,761 128,525 Loan payable - 2,374,767 2,374,767 Other payables - Datasea 32,514 10,031,174 726,742 (10,790,430 ) - Other payables - Subsidiaries 5,000 (5,000 ) Other payables - VIE 2,536 1,423,840 (1,426,376 ) - Other payables - WOFE 2,677 14,187,221 (14,189,898 ) - Other current liabilities - Total current liabilities 266,450 40,227 11,540,149 18,482,917 (26,702,493 ) 3,627,250 Lease liability - noncurrent 166,436 166,436 Long term loan - - Total non-current liabilities - - - 166,436 - 166,436 Total liabilities 266,450 40,227 11,540,149 18,649,353 (26,702,493 ) 3,793,686 Accumulated deficit (15,519,912 ) (1,904,215 ) (11,652,066 ) (15,363,739 ) (86,084 ) (44,526,016 ) Other equity 42,373,764 15,820,480 18,523,597 760,534 (30,010,164 ) 47,468,211 Total equity 26,853,852 13,916,265 6,871,531 (14,603,205 ) (30,096,248 ) 2,942,195 Total liabilities and stockholders’ equity $ 27,120,302 $ 13,956,492 $ 18,411,680 $ 4,046,148 (56,798,741 ) $ 6,735,881 7 As of June 30, 2024 PARENT SUBSIDIARIES WOFE VIE Elimination Consolidated Cash $ 79,225 $ 1,249 $ 7,634 $ 93,154 $ 181,262 Accounts receivable 718,546 718,546 Accounts receivable - VIE 760,708 (760,708 ) - Accounts receivable - WOFE - Inventory 34,530 119,053 153,583 Inventory - VIE - - Inventory - WOFE 41,147 (41,147 ) - Other receivables-Subsidiaries 5,015 832 2,427 (8,274 ) - Other receivables - VIE 475,223 12,971,457 (13,446,680 ) - Other receivables - WOFE 6,304,226 1,412,607 (7,716,833 ) - Other receivables - Parent 5,000 (5,000 ) Other current assets 5,000 - 1,292,945 295,305 1,251 1,594,501 Total current assets 6,868,689 6,249 15,068,106 2,682,239 (21,977,391 ) 2,647,892 Property and equipment, net 17,532 30,934 48,466 Intangible assets, net 101,042 62,406 441,485 (58,932 ) 546,001 Right of use asset, net 38,300 11,045 49,345 Investment into subsidiaries 14,320,480 (14,320,480 ) - Investment into WOFE 12,450,340 (12,450,340 ) - Other non-current assets - - - - Total non-current assets 14,320,480 12,551,382 118,238 483,464 (26,829,752 ) 643,812 Total Assets $ 21,189,169 $ 12,557,631 $ 15,186,344 $ 3,165,703 (48,807,143 ) $ 3,291,704 Accounts payable $ 262,385 2,500 $ 44,758 $ 765,998 $ 1,075,641 Accounts payable - VIE - - - Accounts payable - WOFE 760,708 (760,708 ) - Short term loan 1,170,298 1,170,298 Advance from customers 463 48,776 49,239 Accrued expenses and other payables 23,254 109,121 713,827 (249,488 ) 596,714 Lease liability 41,549 11,981 53,530 Loan payable - - Other payables - Datasea 5,015 6,182,249 468,998 (6,656,262 ) - Other payables - Subsidiaries 5,000 (5,000 ) Other payables - VIE 2,536 1,412,607 (1,415,143 ) - Other payables - WOFE 845 12,971,457 (12,972,302 ) - Other current liabilities 32,000 520,501 102,059 654,560 Total current liabilities 322,639 10,896 8,311,248 17,014,102 (22,058,903 ) 3,599,982 Accumulated deficit (13,649,331 ) (1,773,745 ) (9,705,672 ) (14,479,788 ) 168,214 (39,440,322 ) Other equity 34,515,861 14,320,480 16,580,768 631,389 (26,916,454 ) 39,132,044 Total equity 20,866,530 12,546,735 6,875,096 (13,848,399 ) (26,748,240 ) (308,278 ) Total liabilities and stockholders’ equity $ 21,189,169 $ 12,557,631 $ 15,186,344 $ 3,165,703 (48,807,143 ) $ 3,291,704 8 Condensed Consolidated Statements of Cash Flows Information Year Ended June 30, 2025 PARENT SUBSIDIARIES - HK entity WOFE VIE Elimination Consolidated Net cash provided by/(used in) operating activities $ (258,984 ) $ (29,428 ) $ (186,960 ) $ (1,899,308 ) $ (2,374,680 ) Net cash provided by/(used in) operating activities (WOFE to VIE) - - Net cash provided by/(used in) investing activities (3,847,448 ) (237,749 ) (4,085,197 ) Net cash provided by/(used in) investing activities (Parent to subsidiaries) (1,500,000 ) 1,500,000 - Net cash provided by/(used in) investing activities (Parent to WOFE) - Net cash provided by/(used in) investing activities (Subsidiaries to WOFE) (1,499,554 ) 1,524,032 (24,478 ) - Net cash provided by/(used in) investing activities (WOFE to VIE) (1,255,657 ) 1,255,657 - Net cash provided by/(used in) investing activities (Parent to VIE) - - Net cash provided by/(used in) financing activities 5,939,133 (102,795 ) 1,109,032 6,945,370 Net cash provided by/(used in) financing activities ( Parent to VIE ) (258,842 ) 3,875,709 259,782 (3,876,649 ) - Net cash provided by/(used in) financing activities ( Parent to subsidiaries) (27,500 ) 1,527,500 (1,500,000 ) - Net cash provided by/(used in) financing activities ( VIE to subsidiaries ) - - Net cash provided by/(used in) financing activities WOFE to parent) (3,945,505 ) 3,945,505 - Net cash provided by/(used in) financing activities (WOFE to subsidiaries ) 1,830 (1,830 ) - Net cash provided by/(used in) financing activities (WOFE to VIE) 1,255,657 (1,255,657 ) - Net increase (decrease) in cash and cash equivalents $ (51,698 ) $ (2,691 ) $ 6,848 $ 487,086 - $ 439,545 9 Year Ended June 30, 2024 PARENT SUBSIDIARIES WOFE VIE Elimination Consolidated Net cash provided by/(used in) operating activities $ 134,284 $ (5,849 ) $ (5,076,644 ) $ (1,450,675 ) $ (6,398,884 ) Net cash provided by/(used in) operating activities (WOFE to VIE) (1,992,684 ) 1,992,684 - - Net cash provided by/(used in) investing activities - (167,957 ) (167,957 ) Net cash provided by/(used in) investing activities (Parent to subsidiaries) (1,405,015 ) 1,405,015 - Net cash provided by/(used in) investing activities (Parent to WOFE) (6,231,281 ) 6,231,281 Net cash provided by/(used in) investing activities (Subsidiaries to WOFE) (1,399,449 ) 1,399,449 - Net cash provided by/(used in) investing activities (WOFE to VIE) (2,859,142 ) 2,859,142 - Net cash provided by/(used in) investing activities (Parent to VIE) (475,223 ) 475,223 - Net cash provided by/(used in) investing activities (VIE to subsidiaries) 2,536 (2,536 ) - Net cash provided by/(used in) financing activities 8,061,286 418,608 (1,640,317 ) 6,839,577 Net cash provided by/(used in) financing activities (Parent to VIE) 483,698 (483,698 ) - Net cash provided by/(used in) financing activities (Parent to Subsidiaries) 1,405,015 (1,405,015 ) - Net cash provided by/(used in) financing activities (VIE to subsidiaries) (2,536 ) 2,536 - Net cash provided by/(used in) financing activities (parent to WOFE) 6,097,306 (6,097,306 ) - Net cash provided by/(used in) financing activities (subsidiaries to WOFE) 1,424,455 (1,424,455 ) - Net cash provided by/(used in) financing activities (WOFE to VIE) 2,859,142 (2,859,142 ) - Net increase (decrease) in cash and cash equivalents $ 77,738 $ (2,819 ) $ (1,988,041 ) $ 2,074,656 - $ 161,534 10 cash transfers and Dividend Distribution The revenue of Shuhai Beijing (the VIE entity) is primarily denominated in RMB, and its fund transfers must comply with China’s foreign exchange management regulations.