(“Parent Company” in the tables below), and its subsidiaries, together with eliminating adjustments: Consolidated Statements of Operations Information As of December 31, 2022 As of December 31, 2021 As of December 31, 2020 Parent Subsidiaries Subtotal Elimination Consolidated Parent Subsidiaries Subtotal Elimination Consolidated Parent Subsidiaries Subtotal Elimination Consolidated Assets Current assets Cash 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 A/R, net - 9,961,343 9,961,343 - 9,961,343 - 1,753,880 1,753,880 - 1,753,880 - 5,057,645 5,057,645 - 5,057,645 Inventories - 6,227,456 6,227,456 - 6,227,456 - 3,902,067 3,902,067 - 3,902,067 - 1,682,588 1,682,588 - 1,682,588 Prepaids and other current assets 4,201,354 779,328 4,980,682 (1,000 ) 4,979,682 - 2,663,417 2,663,417 - 2,663,417 - 1,146,575 1,146,575 - 1,146,575 Due from related parties - - - - - - - - - - - - - - - Due from subsidiaries - - - - - Due from parent - - - - - - - - - - - - - - - Total current assets 10,618,693 17,618,035 28,236,728 (1,000 ) 28,235,728 - 13,494,057 13,494,057 - 13,494,057 - 11,948,863 11,948,863 - 11,948,863 PPE, net - 1,662,155 1,662,155 - 1,662,155 - 1,079,983 1,079,983 - 1,079,983 - 978,714 978,714 - 978,714 Intangibles, net - 8,814 8,814 - 8,814 - 11,093 11,093 - 11,093 - 12,063 12,063 - 12,063 ROU, net - 7,665,013 7,665,013 - 7,665,013 - 8,849,073 8,849,073 - 8,849,073 - 9,182,540 9,182,540 - 9,182,540 Deferred tax assets - 33,490 33,490 - 33,490 - 36,247 36,247 - 36,247 - 5,116 5,116 - 5,116 Deffered expenses - - - - - - - - - - - - - - - Investment in subsidiaries 29,472 - 29,472 (29,472 ) - 1,061,410 - 1,061,410 (1,061,410 ) - 1,060,511 - 1,060,511 (1,060,511.00 ) - Total assets 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 1,060,511 22,127,296 23,187,807 (1,060,511.00 ) 22,127,296 Liabilities Current liabilities A/P - 4,729,174 4,729,174 - 4,729,174 - 4,151,749 4,151,749 - 4,151,749 - 3,214,212 3,214,212 - 3,214,212 Accrued exp and other current liabilities 1,000 1,501,620 1,502,620 (1,000 ) 1,501,620 - 1,168,464 1,168,464 - 1,168,464 - 1,099,044 1,099,044 - 1,099,044 Notes payable - - - - - - - - - - - 7,203,065 7,203,065 - 7,203,065 S/T borrowings - 6,227,165 6,227,165 - 6,227,165 - 5,756,146 5,756,146 - 5,756,146 - 3,882,994 3,882,994 - 3,882,994 Tax payables - 844,925 844,925 - 844,925 - 633,919 633,919 - 633,919 - 811,928 811,928 - 811,928 Due to related parties 391,151 391,151 391,151 158,198 158,198 - 158,198 - 1,007,109 1,007,109 - 1,007,109 Due to subsidiaries - - - - - - - - - - - - - - - Due to parent - - - L/T payable - current 4,349,591 4,349,591 4,349,591 Total current liabilities 1,000 18,043,626 18,044,626 (1,000 ) 18,043,626 - 11,868,476 11,868,476 - 11,868,476 - 17,218,352 17,218,352 - 17,218,352 Lease liability - - - - - - - - - - - - - - - L/T payable - 217,523 217,523 - 217,523 - 4,707,655 4,707,655 - 4,707,655 - 1,532,567 1,532,567 - 1,532,567 Total liabilities 1,000 18,261,149 18,262,149 (1,000 ) 18,261,149 - 16,576,131 16,576,131 - 16,576,131 - 18,750,919 18,750,919 - 18,750,919 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 29,472 30,672 (29,472 ) 1,200 900 1,061,410 1,062,310 (1,061,410 ) 900 1 1,060,511 1,060,512 (1,060,511.00 ) 1 Additional paid in capital 10,645,122 - 10,645,122 - 10,645,122 1,060,510 0 1,060,510 - 1,060,510 1,060,510 - 1,060,510 - 1,060,510 Statutory surplus reserve - 916,912 916,912 916,912 - 568,418 568,418 - 568,418 - 222,081 222,081 - 222,081 R/E 850 8,163,909 8,164,759 8,164,759 - 5,037,292 5,037,292 - 5,037,292 - 1,988,980 1,988,980 - 1,988,980 ) AOCI(loss) (7 ) (383,935 ) (383,942 ) (383,942 ) - 227,202 227,202 - 227,202 - 104,805 104,805 - 104,805 ) Total shareholders’ equity 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 1,060,511 3,376,377 4,436,888 (1,060,511.00 ) 3,376,377 Total liabilities and shareholders’ equity 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 1,060,511 22,127,296 23,187,807 (1,060,511.00 ) 22,127,296 1 For the year ended December 31, 2022 For the year ended December 31, 2021 For the year ended December 31, 2020 Parent Subsidiaries Subtotal Elimination Consolidated Parent Subsidiaries Subtotal Elimination Consolidated Parent Subsidiaries Subtotal Elimination Consolidated Cash flows from operating activities Net income 850 3,475,111 3,475,961 - 3,475,961 - 3,394,649 3,394,649 - 3,394,649 - 2,213,372 2,213,372 - 2,213,372 Adj for items not affecting cash Depreciation and amortization - 269,817 269,817 - 269,817 - 215,121 215,121 - 215,121 - 148,194 148,194 - 148,194 Deferred tax assets - - - - - - - - - - - (648 ) (648 ) - (648 ) Bad debt expense - - - - - - 2,649 2,649 - 2,649 - 15,112 15,112 - 15,112 Inventory impairment provision - (31,668 ) (31,668 ) - (31,668 ) Deferred expenses - - - - - - - - - - - 30,744 30,744 - 30,744 ) Imputed interest expenses - 27,121 27,121 - 27,121 - 70,195 70,195 - 70,195 - 56,987 56,987 - 56,987 Right of use lease asset - 523,774 523,774 - 523,774 - 546,362 546,362 - 546,362 - 188,879 188,879 - 188,879 Changes in operating assets and liabilities: Accounts receivable - (8,549,354 ) (8,549,354 ) - (8,549,354 ) - 3,380,552 3,380,552 - 3,380,552 - (4,078,270 ) (4,078,270 ) - (4,078,270 ) Inventories - (2,656,056 ) (2,656,056 ) - (2,656,056 ) - (2,200,180 ) (2,200,180 ) - (2,200,180 ) - (329,435 ) (329,435 ) - (329,435 ) Advances to suppliers - 1,227,244 1,227,244 - 1,227,244 - (1,109,383 ) (1,109,383 ) - (1,109,383 ) - (730,042 ) (730,042 ) - (730,042 ) Prepaid expenses and Other receivables - 428,846 428,846 (1,000 ) 427,846 - (361,983 ) (361,983 ) - (361,983 ) - (96,160 ) (96,160 ) - (96,160 ) Loan receivable (172,388 ) (172,388 ) - (172,388 ) Accounts payable - 661,080 661,080 - 661,080 - 803,612 803,612 - 803,612 - 274,724 274,724 - 274,724 ) Accrued expenses and other current liabilities (1,000 ) 164,303 163,303 1,000 164,303 - 356,061 356,061 - 356,061 - (90,921 ) (90,921 ) - (90,921 ) Advances from customers - 215,483 215,483 - 215,483 - (276,454 ) (276,454 ) - (276,454 ) - 338,968 338,968 - 338,968 ) Lease liability - - - - - - - - - - - (6,437,325 ) (6,437,325 ) - (6,437,325 ) Tax payable - 265,702 265,702 - 265,702 - (195,033 ) (195,033 ) - (195,033 ) - 569,330 569,330 - 569,330 Net cash provided by (used in) operating (150 ) (4,150,985 ) (4,151,135 ) - (4,151,135 ) - 4,642,893 4,642,893 - 4,642,893 - (7,926,491 ) (7,926,491 ) - (7,926,491 ) Cash flows from investing activities Purchases of property, plant and equipment - (694,813 ) (694,813 ) - (694,813 ) - (244,018 ) (244,018 ) - (244,018 ) - (176,649 ) (176,649 ) - (176,649 ) Purchases of intangible assets - - - - - - (155 ) (155 ) - (155 ) - (9,357 ) (9,357 ) - (9,357 ) Advance payment of potential oversea land purchase (4,201,354 ) - (4,201,354 ) - (4,201,354 ) Net cash provided by (used in) investing (4,201,354 ) (694,813 ) (4,896,167 ) - (4,896,167 ) - (244,173 ) (244,173 ) - (244,173 ) - (186,006 ) (186,006 ) - (186,006 ) Cash flows from financing activities Proceeds from short-term borrowings - 8,381,681 8,381,681 - 8,381,681 - 4,284,208 4,284,208 - 4,284,208 - 3,692,217 3,692,217 - 3,692,217 Repayments on short-term borrowings - (7,450,134 ) (7,450,134 ) - (7,450,134 ) - (4,182,881 ) (4,182,881 ) - (4,182,881 ) - (799,373 ) (799,373 ) - (799,373 ) Proceeds from related parties - 24,015,431 24,015,431 - 24,015,431 - 15,311,425 15,311,425 - 15,311,425 - 6,882,563 6,882,563 - 6,882,563 Repayments to related parties - (23,930,302 ) (23,930,302 ) (23,930,302 ) - (16,172,950 ) (16,172,950 ) - (16,172,950 ) - (5,651,853 ) (5,651,853 ) - (5,651,853 ) Proceeds(repayment) of notes payable - - (7,285,918 ) (7,285,918 ) - (7,285,918 ) - 6,807,451 6,807,451 - 6,807,451 ) Proceeds from long-term loans - 1,235,004 1,235,004 - 1,235,004 Repayments on long-term loans - (1,012,044 ) (1,012,044 ) - (1,012,044 ) Proceeds from share issuance 10,080,231 - 10,080,231 - 10,080,231 Proceeds from government loan - - - - - - 4,650,586 4,650,586 - 4,650,586 - - - - - Net cash provided by (used in) financing 10,080,231 1,239,636 11,319,867 - 11,319,867 - (3,395,530 ) (3,395,530 ) - (3,395,530 ) - 10,931,005 10,931,005 - 10,931,005 Effect of foreign exchange 538,612 (918,623 ) (380,011 ) - (380,011 ) - 109,448 109,448 - 109,448 - 231,547 231,547 - 231,547 ) Net increase (decrease) in cash 6,417,339 (4,524,785 ) 1,892,554 - 1,892,554 - 1,003,190 1,003,190 - 1,003,190 - 2,818,508 2,818,508 - 2,818,508 Cash, beginning - 5,174,693 5,174,693 - 5,174,693 - 4,062,055 4,062,055 - 4,062,055 - 1,012,000 1,012,000 - 1,012,000 Cash, end 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 paid during the period for: Interest - 831,755 831,755 - 831,755 - 99,690 99,690 - 99,690 - 26,669 26,669 - 26,669 Income taxes - 123,608 123,608 - 123,608 - 365,752 365,752 - 365,752 - 94,631 94,631 - 94,631 The parent company, Erayak Power Solution Group Inc, does not conduct operations separately from its China-based subsidiaries.
(“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.