Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 497

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 497
---
 $       | 64 |     |              | 2,875,000 |     | $       | 288 |     | $          | - |     | $           | (7,375,020 | ) |     | $             | (7,374,668 | ) |
| Accretion to redemption value |     |              |       - |     |         |  - |     |              |         - |     |         |   - |     |            | - |     |             |   (343,992 | ) |     |               |   (343,992 | ) |
| Capital contribution          |     |              |       - |     |         |  - |     |              |         - |     |         |   - |     |            | - |     |             |     79,399 |   |     |               |     79,399 |   |
| Net income                    |     |              |       - |     |         |  - |     |              |         - |     |         |   - |     |            | - |     |             |   (123,127 | ) |     |               |   (123,127 | ) |
| Balance September 30, 2024    |     |              | 635,075 |     | $       | 64 |     |              | 2,875,000 |     | $       | 288 |     | $          | - |     | $           | (7,762,739 | ) |     | $             | (7,762,387 | ) |
| Balance                       |     |              | 635,075 |     | $       | 64 |     |              | 2,875,000 |     | $       | 288 |     | $          | - |     | $           | (7,762,739 | ) |     | $             | (7,762,387 | ) |

<div align='center'>The accompanying notes are an integral part of these unaudited condensed financial statements.</div>

| F-5 |

<div align='center'>FUTURETECH II ACQUISITION CORP.

CONDENSED STATEMENTS OF CASH FLOWS

(unaudited)</div>

|                                                                                         |     | For the Nine       
 Months Ended       
 September 30, 2024 |             |   |     | September 30, 2023 |             |   |
|