Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 598

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 598
---
 |     |                         | 8,924,201 |   |     |   | 10,120,693 |   |

The accompanying notes are an integral part of these financial statements.

| F-79 |

Aegeria soft tissue llc

statements of CHANGES IN MEMBERS’ DEFICIT

|                                                 |     | Common Units |           |     | Amount |         |     | Preferred Units |           |     | Amount |         |     | Accumulated Deficit |          |   |     | Total Members’ Deficit |          |   |
|:------------------------------------------------|:----|:-------------|----------:|:----|:-------|--------:|:----|:----------------|----------:|:----|:-------|--------:|:----|:--------------------|---------:|:--|:----|:-----------------------|---------:|:--|
| Balance at January 1, 2022                      |     |              | 8,924,201 |     | $      | 144,897 |     |                 | 1,179,013 |     | $      | 420,000 |     | $                   | (825,910 | ) |     | $                      | (261,013 | ) |
| Issuance 20,000 Series A Preferred units        |     |              |           |     |        |         |     |                 |           |     |        |         |     |                     |          |   |     |                        |          |   |
| at $2.50 per unit                               |     |              |         - |     |        |       - |     |                 |    20,000 |     |        |  50,000 |     |                     |        - |   |     |                        |   50,000 |   |
| Net income for the year ended December 31, 2022 |     |              |         - |     |        |       - |     |                 |         - |     |        |       - |     |                     |  100,512 |   |     |                        |  100,512 |   |
| Balance at December 31, 2022                    |     |              | 8,924,201 |     |        | 144,897 |     |                 | 1,199,013 |     |        | 470,000 |     |                     | (725,398 | ) |     |                        |