Company: AOAO
Filing Date: 2025-12-12
Form Type: S-1/A
Source: 0001493152-25-027381
Chunk: 92

Company: Alpha One Inc.
Filing Date: 2025-12-12
Form: S-1/A
Chunk 92
---
 accompanying notes to the consolidated financial statements</div>

| F-4 |

<div align='center'>Alpha One Inc. and Subsidiaries

Consolidated Statements of Stockholders’ Equity

For the Years ended March 31, 2025 and 2024</div>

|                                         |     | No. of 
 Shares |            |     | Common 
 Stock* |        |     | Additional Paid-in 
 Capital*           |           |     | Statutory 
 Reserves  |         |     | Retained              
 earnings (accumulated 
 Deficits)             |            |   |     | Accumulated Other 
 Comprehensive     
 Income (Loss)     |          |   |     | Total Stockholders’ 
 Equity              |            |   |
|:----------------------------------------|:----|:-------|-----------:|:----|:-------|-------:|:----|:-------------------|----------:|:----|:----------|--------:|:----|:----------------------|-----------:|:--|:----|:------------------|---------:|:--|:----|:--------------------|-----------:|:--|
| Balance as of March 31, 2023            |     |        | 10,973,087 |     | $      | 10,973 |     | $                  | 1,269,809 |     | $         |  34,602 |     | $                     |     87,791 |   |     | $                 |  (24,019 | ) |     | $                   |  1,379,156 |   |
| Foreign currency translation adjustment |     |        |          - |     |        |      - |     |                    |         - |     |           |       - |     |                       |            |   |     |                   |  (77,800 | ) |     |                     |    (77,800 | ) |
| Additional paid in capital              |     |        |          - |     |        |      - |     |                    |   316,920 |     |           |       - |     |                       |            |   |     |                   |        - |   |     |                     |    316,920 |   |
| Net income                              |     |        |          - |     |        |      - |     |                    |         - |     |           | 129,109 |     |                       |  1,116,441 |