(“Parent Company” in the tables below), and its subsidiaries, together with eliminating adjustments: Consolidated Statements of Operations Information As of December 31, 2023 As of December 31, 2022 As of December 31, 2021 Parent Subsidiaries Subtotal Elimination Consolidated Parent Subsidiaries Subtotal Elimination Consolidated Parent Subsidiaries Subtotal Elimination Consolidated Assets Current assets Cash 2,364 5,876,070 5,878,434 - 5,878,434 6,417,339 649,908 7,067,247 - 7,067,247 - 5,174,693 5,174,693 - 5,174,693 A/R, net - 6,253,189 6,253,189 - 6,253,189 - 9,961,343 9,961,343 - 9,961,343 - 1,753,880 1,753,880 - 1,753,880 Inventories - 7,056,459 7,056,459 - 7,056,459 - 6,227,456 6,227,456 - 6,227,456 - 3,902,067 3,902,067 - 3,902,067 Prepaids and other current assets 5,000,000 1,910,108 6,910,108 (4,000,000 ) 2,910,108 4,201,354 779,328 4,980,682 (1,000 ) 4,979,682 - 2,663,417 2,663,417 - 2,663,417 Due from related parties - - - - - - - - - - Due from subsidiaries 1,569,000 - 1,569,000 (1,569,000 ) - - - - - - Due from parent - 21,510 21,510 (21,510 ) - - - - - - - - - - - Total current assets 6,571,364 21,117,336 27,688,700 (5,590,510 ) 22,098,190 10,618,693 17,618,035 28,236,728 (1,000 ) 28,235,728 - 13,494,057 13,494,057 - 13,494,057 PPE, net - 1,924,975 1,924,975 - 1,924,975 - 1,662,155 1,662,155 - 1,662,155 - 1,079,983 1,079,983 - 1,079,983 Intangibles, net - 31,853 31,853 - 31,853 - 8,814 8,814 - 8,814 - 11,093 11,093 - 11,093 ROU, net - 7,338,505 7,338,505 - 7,338,505 - 7,665,013 7,665,013 - 7,665,013 - 8,849,073 8,849,073 - 8,849,073 Deferred tax assets - 32,534 32,534 - 32,534 - 33,490 33,490 - 33,490 - 36,247 36,247 - 36,247 Deffered expenses - - - - - - - - - - Other non-current assets - 3,859,209 3,859,209 - 3,859,209 Investment in subsidiaries 4,090,573 - 4,090,573 (4,090,573 ) - 29,472 - 29,472 (29,472 ) - 1,061,410 - 1,061,410 (1,061,410 ) - Total assets 10,661,938 34,304,412 44,966,350 (9,681,083 ) 35,285,266 10,648,165 26,987,507 37,635,672 (30,472 ) 37,605,200 1,061,410 23,470,453 24,531,863 (1,061,410 ) 23,470,453 Liabilities Current liabilities A/P - 5,689,101 5,689,101 - 5,689,101 - 4,729,174 4,729,174 - 4,729,174 - 4,151,749 4,151,749 - 4,151,749 Accrued exp and other current liabilities - 7,876,981 7,876,981 (4,000,000 ) 3,876,981 1,000 1,501,620 1,502,620 (1,000 ) 1,501,620 - 1,168,464 1,168,464 - 1,168,464 Notes payable - - - - - - - - - - S/T borrowings - 70,424 70,424 - 70,424 - 6,227,165 6,227,165 - 6,227,165 - 5,756,146 5,756,146 - 5,756,146 Tax payables - 1,066,569 1,066,569 - 1,066,569 - 844,925 844,925 - 844,925 - 633,919 633,919 - 633,919 Due to related parties 161,101 2,122,028 2,283,129 - 2,283,129 391,151 391,151 391,151 158,198 158,198 - 158,198 Due to subsidiaries 21,510 - 21,510 (21,510 ) - - - - - - - - - - - Due to parent - 1,569,000 1,569,000 (1,569,000 ) - - - - L/T payable - current - 225,383 225,383 - 225,383 4,349,591 4,349,591 4,349,591 Total current liabilities 182,611 18,619,486 18,802,097 (5,590,510 ) 13,211,587 1,000 18,043,626 18,044,626 (1,000 ) 18,043,626 - 11,868,476 11,868,476 - 11,868,476 Lease liability - - - - - - - - - - - - - - - L/T payable - 1,871,591 1,871,591 - 1,871,591 - 217,523 217,523 - 217,523 - 4,707,655 4,707,655 - 4,707,655 Total liabilities 182,611 20,491,077 20,673,688 (5,590,510 ) 15,083,178 1,000 18,261,149 18,262,149 (1,000 ) 18,261,149 - 16,576,131 16,576,131 - 16,576,131 Shareholders’ equity Ordinary shares, $0.0001 par, 500,000,000 shares authorized, 11,000,000 Class A and 1,000,000 Class B ordinary shares issued and o/s 1,200 4,090,573 4,091,773 (4,090,573 ) 1,200 1,200 29,472 30,672 (29,472 ) 1,200 900 1,061,410 1,062,310 (1,061,410 ) 900 Additional paid in capital 10,645,122 - 10,645,122 - 10,645,122 10,645,122 - 10,645,122 - 10,645,122 1,060,510 0 1,060,510 - 1,060,510 Statutory surplus reserve - 1,113,170 1,113,170 - 1,113,170 - 916,912 916,912 916,912 - 568,418 568,418 - 568,418 R/E (166,989 ) 9,354,204 9,187,215 - 9,187,215 850 8,163,909 8,164,759 8,164,759 - 5,037,292 5,037,292 - 5,037,292 ) AOCI(loss) (7 ) (744,612 ) (744,619 ) - (744,619 ) (7 ) (383,935 ) (383,942 ) (383,942 ) - 227,202 227,202 - 227,202 ) Total shareholders’ equity 10,479,327 13,813,334 24,292,661 (4,090,573 ) 20,202,087 10,647,165 8,726,358 19,373,523 (29,472 ) 19,344,051 1,061,410 6,894,322 7,955,732 (1,061,410 ) 6,894,322 Total liabilities and shareholders’ equity 10,661,938 34,304,411 44,966,349 (9,681,083 ) 35,285,266 10,648,165 26,987,507 37,635,672 (30,472 ) 37,605,200 1,061,410 23,470,453 24,531,863 (1,061,410 ) 23,470,453 1 For the year ended December 31, 2023 For the year ended December 31, 2022 For the year ended December 31, 2021 Parent Subsidiaries Subtotal Elimination Consolidated Parent Subsidiaries Subtotal Elimination Consolidated Parent Subsidiaries Subtotal Elimination Consolidated Cash flows from operating activities Net income (167,839 ) 1,386,552 1,218,714 - 1,218,714 850 3,475,111 3,475,961 - 3,475,961 - 3,394,649 3,394,649 - 3,394,649 Adj for items not affecting cash Depreciation and amortization - 388,002 388,002 - 388,002 - 269,817 269,817 - 269,817 - 215,121 215,121 - 215,121 Deferred tax assets - - - - - - - - - - ) Bad debt expense - 36,972 36,972 - 36,972 - - - - - - 2,649 2,649 - 2,649 Inventory impairment provision - 81,621 81,621 - 81,621 ) - (31,668 ) (31,668 ) - (31,668 ) Deferred expenses - - - - - - - - - - ) Imputed interest expenses - 17,755 17,755 - 17,755 - 27,121 27,121 - 27,121 - 70,195 70,195 - 70,195 Right of use lease asset - 514,691 514,691 - 514,691 - 523,774 523,774 - 523,774 - 546,362 546,362 - 546,362 Changes in peration assets and liabilities: Accounts receivable - 3,395,976 3,395,976 - 3,395,976 ) - (8,549,354 ) (8,549,354 ) - (8,549,354 - 3,380,552 3,380,552 - 3,380,552 ) Inventories - (1,091,117 ) (1,091,117 ) - (1,091,117 ) - (2,656,056 ) (2,656,056 ) - (2,656,056 ) - (2,200,180 ) (2,200,180 ) - (2,200,180 ) Advances to suppliers - (1,250,467 ) (1,250,467 ) - (1,250,467 ) - 1,227,244 1,227,244 - 1,227,244 ) - (1,109,383 ) (1,109,383 ) - (1,109,383 ) Prepaid expenses and Other receivables - (126,386 ) (126,386 ) - (126,386 ) - 428,846 428,846 (1,000 ) 427,846 - (361,983 ) (361,983 ) - (361,983 ) Loan receivable - 163,821 163,821 - 163,821 ) (172,388 ) (172,388 ) - (172,388 ) Accounts payable - 1,085,320 1,085,320 - 1,085,320 - 661,080 661,080 - 661,080 - 803,612 803,612 - 803,612 ) Accrued expenses and other current liabilities - 6,382,631 6,382,631 (4,021,510 ) 2,361,121 (1,000 ) 164,303 163,303 1,000 164,303 - 356,061 356,061 - 356,061 Advances from customers - (334,225 ) (334,225 ) - (334,225 ) - 215,483 215,483 - 215,483 - (276,454 ) (276,454 ) - (276,454 ) Tax payable - 246,425 246,425 - 246,425 - 265,702 265,702 - 265,702 - (195,033 ) (195,033 ) - (195,033 ) Net cash provided by (used in) operating (167,839 ) 10,897,572 10,729,733 (4,000,000 ) 6,729,733 ) (150 ) (4,150,985 ) (4,151,135 ) - (4,151,135 ) - 4,642,893 4,642,893 - 4,642,893 Cash flows from investing activities Purchases of property, plant and equipment - (684,210 ) (684,210 ) - (684,210 ) - (694,813 ) (694,813 ) - (694,813 ) - (244,018 ) (244,018 ) - (244,018 ) Purchases of intangible assets - (25,689 ) (25,689 ) - (25,689 ) - - - - - - (155 ) (155 ) - (155 ) Fixed deposit - (3,869,565 ) (3,869,565 ) - (3,869,565 ) Long-term investment (3,900,000 ) (8,010,035 ) (11,910,035 ) 11,910,035 - Advance payment of potential LT warehouse lease (1,000,000 ) - (1,000,000 ) - (1,000,000 ) Advance payment of potential oversea land purchase 201,354 - 201,354 4,000,000 4,201,354 ) (4,201,354 ) - (4,201,354 ) - (4,201,354 ) Net cash provided by (used in) investing (4,698,646 ) (12,589,499 ) (17,288,145 ) 15,910,035 (1,378,110 ) (4,201,354 ) (694,813 ) (4,896,167 ) - (4,896,167 ) - (244,173 ) (244,173 ) - (244,173 ) Cash flows from financing activities Proceeds from short-term borrowings - 4,653,363 4,653,363 - 4,653,363 - 8,381,681 8,381,681 - 8,381,681 - 4,284,208 4,284,208 - 4,284,208 Repayments on short-term borrowings - (10,231,750 ) (10,231,750 ) - (10,231,750 ) - (7,450,134 ) (7,450,134 ) - (7,450,134 ) - (4,182,881 ) (4,182,881 ) - (4,182,881 ) Proceeds from related parties - 16,968,314 16,968,314 - 16,968,314 - 24,015,431 24,015,431 - 24,015,431 - 15,311,425 15,311,425 - 15,311,425 Repayments to related parties - (15,064,679 ) (15,064,679 ) - (15,064,679 ) - (23,930,302 ) (23,930,302 ) (23,930,302 ) - (16,172,950 ) (16,172,950 ) - (16,172,950 ) Proceeds from parent - 1,570,000 1,570,000 (1,547,490 ) 22,510 Payments to parent - (21,510 ) (21,510 ) 21,510 - Proceeds from subsidiaries 21,510 - 21,510 (21,510 ) - Payments to subsidiaries (1,570,000 ) - (1,570,000 ) 1,547,490 (22,510 ) Proceeds(repayment) of notes payable - - - - - - - (7,285,918 ) (7,285,918 ) - (7,285,918 ) Proceeds from long-term loans - 6,312,856 6,312,856 - 6,312,856 - 1,235,004 1,235,004 - 1,235,004 Repayments on long-term loans - (9,075,497 ) (9,075,497 ) - (9,075,497 ) - (1,012,044 ) (1,012,044 ) - (1,012,044 ) Proceeds from share issuance - - - - - 10,080,231 - 10,080,231 - 10,080,231 APIC received - 11,910,035 11,910,035 (11,910,035 ) - - - - - - - - - - - Net cash provided by (used in) financing (1,548,490 ) 7,021,132 5,472,642 (11,910,035 ) (6,437,393 ) 10,080,231 1,239,636 11,319,867 - 11,319,867 - (3,395,530 ) (3,395,530 ) - (3,395,530 ) Effect of foreign exchange - (103,044 ) (103,044 ) - (103,044 ) 538,612 (918,623 ) (380,011 ) - (380,011 ) - 109,448 109,448 - 109,448 Net increase (decrease) in cash (6,414,975 ) 5,329,205 (1,085,770 ) - (1,085,770 ) 6,417,339 (4,524,785 ) 1,892,554 - 1,892,554 - 1,003,190 1,003,190 - 1,003,190 Cash, beginning 6,417,339 649,908 7,067,247 - 7,067,247 - 5,174,693 5,174,693 - 5,174,693 - 4,062,055 4,062,055 - 4,062,055 Cash, end 2,364 5,876,070 5,878,434 - 5,878,434 6,417,339 649,908 7,067,247 - 7,067,247 - 5,174,693 5,174,693 - 5,174,693 Cash paid during the period for: - 410,922 410,922 - 410,922 Interest - 831,755 831,755 - 831,755 - 99,690 99,690 - 99,690 Income taxes - - - - - - 123,608 123,608 - 123,608 - 365,752 365,752 - 365,752 The parent company, Erayak Power Solution Group Inc, does not conduct operations separately from its China-based subsidiaries.
As of Dec 31, 2024, 49,588,235 Class A shares issued and o/s; As of Dec 31, 2023 and 2022, 11,000,000 Class A shares issued and o/s. 1,000,000 Class B ordinary shares issued and o/s 5,059 4,090,580 4,093,380 (4,090,580 ) 5,059 1,200 4,090,573 4,091,773 (4,090,573 ) 1,200 1,200 29,472 30,672 (29,472 ) 1,200 Additional paid in capital 18,641,264 - 18,641,264 18,641,264 10,645,122 - 10,645,122 - 10,645,122 10,645,122 - 10,645,122 - 10,645,122 Statutory surplus reserve - 1,123,204 1,123,204 1,123,204 - 1,113,170 1,113,170 - 1,113,170 - 916,912 916,912 916,912 R/E (281,075 ) 8,342,280 8,061,204 8,061,204 (166,989 ) 9,354,204 9,187,215 - 9,187,215 850 8,163,909 8,164,759 8,164,759 ) AOCI(loss) (1,244,996 ) (1,244,996 ) (1,244,996 ) (7 ) (744,612 ) (744,619 ) - (744,619 ) (7 ) (383,935 ) (383,942 ) (383,942 ) Total shareholders’ equity 18,365,247 12,311,068 30,676,315 (4,090,580 ) 26,585,735 10,479,327 13,813,334 24,292,661 (4,090,573 ) 20,202,087 10,647,165 8,726,358 19,373,523 (29,472 ) 19,344,051 Total liabilities and shareholders’ equity 18,977,637 44,965,147 63,942,784 (17,909,580 ) 46,033,203 10,661,938 34,304,411 44,966,349 (9,681,083 ) 35,285,266 10,648,165 26,987,507 37,635,672 (30,472 ) 37,605,200 14 For the year ended December 31, 2024 For the year ended December 31, 2023 For the year ended December 31, 2022 Parent Subsidiaries Subtotal Elimination Consolidated Parent Subsidiaries Subtotal Elimination Consolidated Parent Subsidiaries Subtotal Elimination Consolidated Cash flows from operating activities Net income (114,086 ) (1,001,890 ) (1,115,977 ) - (1,115,977 ) (167,839 ) 1,386,552 1,218,714 - 1,218,714 850 3,475,111 3,475,961 - 3,475,961 Adj for items not affecting cash Depreciation and amortization - 431,921 431,921 - 431,921 - 388,002 388,002 - 388,002 - 269,817 269,817 - 269,817 Deferred tax assets - (70,346 ) (70,346 ) - (70,346 ) - - - - - ) Bad debt expense - 224,534 224,534 - 224,534 - 36,972 36,972 - 36,972 - - - - - Inventory impairment provision - 295,907 295,907 - 295,907 - 81,621 81,621 - 81,621 ) - (31,668 ) (31,668 ) - (31,668 Deferred expenses - - - - - - - - - - ) Imputed interest expenses - - - - - - 17,755 17,755 - 17,755 - 27,121 27,121 - 27,121 Right of use lease asset - 689,922 689,922 - 689,922 - 514,691 514,691 - 514,691 - 523,774 523,774 - 523,774 Changes in operation assets and liabilities: Accounts receivable - (6,261,153 ) (6,261,153 ) - (6,261,153 ) - 3,395,976 3,395,976 - 3,395,976 ) - (8,549,354 ) (8,549,354 ) - (8,549,354 ) Inventories - (2,297,437 ) (2,297,437 ) - (2,297,437 ) - (1,091,117 ) (1,091,117 ) - (1,091,117 ) - (2,656,056 ) (2,656,056 ) - (2,656,056 ) Advances to suppliers - (6,947,539 ) (6,947,539 ) (6,947,539 ) - (1,250,467 ) (1,250,467 ) - (1,250,467 ) - 1,227,244 1,227,244 - 1,227,244 ) Prepaid expenses and Other receivables (21,510 ) 1,949 (19,561 ) - (19,561 ) - (126,386 ) (126,386 ) - (126,386 ) - 428,846 428,846 (1,000 ) 427,846 ) Loan receivable - - - - - - 163,821 163,821 - 163,821 ) (172,388 ) (172,388 ) - (172,388 Accounts payable - 2,644,525 2,644,525 - 2,644,525 - 1,085,320 1,085,320 - 1,085,320 - 661,080 661,080 - 661,080 ) Accrued expenses and other current liabilities - (2,498,165 ) (2,498,165 ) - (2,498,165 ) - 6,382,631 6,382,631 (4,021,510 ) 2,361,121 (1,000 ) 164,303 163,303 1,000 164,303 Advances from customers - 284,372 284,372 - 284,372 - (334,225 ) (334,225 ) - (334,225 ) - 215,483 215,483 - 215,483 ) Tax payable - (16,269 ) (16,269 ) - (16,269 ) - 246,425 246,425 - 246,425 - 265,702 265,702 - 265,702 ) - - - - - Net cash provided by (used in) operating (85,596 ) (15,791,043 ) (15,876,639 ) - (15,876,639 ) (167,839 ) 10,897,572 10,729,733 (4,000,000 ) 6,729,733 ) (150 ) (4,150,985 ) (4,151,135 ) - (4,151,135 Cash flows from investing activities Purchases of property, plant and equipment - (517,813 ) (517,813 ) - (517,813 ) - (684,210 ) (684,210 ) - (684,210 ) - (694,813 ) (694,813 ) - (694,813 ) Purchases of intangible assets - (37,082 ) (37,082 ) - (37,082 ) - (25,689 ) (25,689 ) - (25,689 ) - - - - - ) Fixed deposit - (3,869,565 ) (3,869,565 ) - (3,869,565 ) Long-term investment - (416,916 ) (416,916 ) (416,916 ) (3,900,000 ) (8,010,035 ) (11,910,035 ) 11,910,035 - Advance payment of potential LT warehouse lease - - - - - (1,000,000 ) - (1,000,000 ) - (1,000,000 ) Advance payment of potential oversea land purchase - - - - - 201,354 - 201,354 4,000,000 4,201,354 ) (4,201,354 ) - (4,201,354 ) - (4,201,354 Net cash provided by (used in) investing - (971,811 ) (971,811 ) - (971,811 ) (4,698,646 ) (12,589,499 ) (17,288,145 ) 15,910,035 (1,378,110 ) (4,201,354 ) (694,813 ) (4,896,167 ) - (4,896,167 ) - - - - - Cash flows from financing activities - - - - - Proceeds from short-term borrowings - 1,310,576 1,310,576 - 1,310,576 - 4,653,363 4,653,363 - 4,653,363 - 8,381,681 8,381,681 - 8,381,681 Repayments on short-term borrowings - (309,032 ) (309,032 ) - (309,032 ) - (10,231,750 ) (10,231,750 ) - (10,231,750 ) - (7,450,134 ) (7,450,134 ) - (7,450,134 ) Proceeds from related parties 2,081,165 9,644,699 11,725,864 - 11,725,864 - 16,968,314 16,968,314 - 16,968,314 - 24,015,431 24,015,431 - 24,015,431 Repayments to related parties (1,629,876 ) (8,780,767 ) (10,410,643 ) - (10,410,643 ) - (15,064,679 ) (15,064,679 ) - (15,064,679 ) - (23,930,302 ) (23,930,302 ) (23,930,302 ) Proceeds from parent - 8,250,000 8,250,000 (8,250,000 ) - - 1,570,000 1,570,000 (1,547,490 ) 22,510 Payments to parent - - - - - - (21,510 ) (21,510 ) 21,510 - Proceeds from subsidiaries - - - - - 21,510 - 21,510 (21,510 ) - Payments to subsidiaries (8,250,000 ) - (8,250,000 ) 8,250,000 - (1,570,000 ) - (1,570,000 ) 1,547,490 (22,510 ) Proceeds from long-term loans - 3,846,742 3,846,742 - 3,846,742 - 6,312,856 6,312,856 - 6,312,856 - 1,235,004 1,235,004 - 1,235,004 Repayments on long-term loans - (1,782,400 ) (1,782,400 ) - (1,782,400 ) - (9,075,497 ) (9,075,497 ) - (9,075,497 ) - (1,012,044 ) (1,012,044 ) - (1,012,044 Proceeds from share issuance - - - - - - - - - - 10,080,231 - 10,080,231 - 10,080,231 APIC received 8,000,000 - 8,000,000 8,000,000 - 11,910,035 11,910,035 (11,910,035 ) - - - - - - Net cash provided by (used in) financing 201,289 12,179,818 12,381,107 - 12,381,107 (1,548,490 ) 7,021,132 5,472,642 (11,910,035 ) (6,437,393 ) 10,080,231 1,239,636 11,319,867 - 11,319,867 ) Effect of foreign exchange - (86,282 ) (86,282 ) - (86,282 ) - (103,044 ) (103,044 ) - (103,044 ) 538,612 (918,623 ) (380,011 ) - (380,011 Net increase (decrease) in cash 115,693 (4,583,036 ) (4,467,343 ) - (4,467,343 ) (6,414,975 ) 5,329,205 (1,085,770 ) - (1,085,770 ) 6,417,339 (4,524,785 ) 1,892,554 - 1,892,554 Cash, beginning 2,364 5,876,070 5,878,434 - 5,878,434 6,417,339 649,908 7,067,247 - 7,067,247 - 5,174,693 5,174,693 - 5,174,693 Cash, end 118,057 1,206,752 1,324,809 - 1,324,809 2,364 5,876,070 5,878,434 - 5,878,434 6,417,339 649,908 7,067,247 - 7,067,247 Cash paid during the period for: - 410,922 410,922 - 410,922 Interest - 831,755 831,755 - 831,755 Income taxes - - - - - - 123,608 123,608 - 123,608 The parent company, Erayak Power Solution Group Inc, does not conduct operations separately from its China-based subsidiaries.