Company: XXC
Filing Date: 2025-09-08
Form Type: F-1/A
Source: 0001213900-25-085500
Chunk: 304

Company: XINXU COPPER INDUSTRY TECHNOLOGY Ltd
Filing Date: 2025-09-08
Form: F-1/A
Chunk 304
---
        |     |            |     |           |     |             |   |     | (45,276       | ) |     |       (45,276 | ) |
| Net income                          |     |            |     |        |     |            |     |           |     |   1,495,093 |   |     |               |   |     |     1,495,093 |   |
| Balance at December 31, 2024        |     | 20,000,000 |     |  1,275 |     |  2,798,895 |     | 2,686,899 |     |     341,181 |   |     | (648,008      | ) |     |     5,180,242 |   |

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

F-35

XINXU COPPER INDUSTRY TECHNOLOGY LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED DECEMBER 31, 2024 AND 2023
(UNAUDITED, IN U.S. DOLLARS)

| Cash Flows from Operating Activities:                                                       |     | 2024 |            |   |     | 2023 |            |   |
|:--------------------------------------------------------------------------------------------|:----|:-----|-----------:|:--|:----|:-----|-----------:|:--|
| Net income (loss)                                                                           |     | $    |  1,495,093 |   |     | $    |   (294,264 | ) |
| Adjustments to reconcile net income to net cash (used in) provided by operating activities: |     |      |            |   |     |      |            |   |
| Depreciation and amortization                                                               |     |      |    357,744 |   |     |      |    136,249 |   |
| Gain on PPE disposal                                                                        |     |      |     (2,486 | ) |     |      |          — |   |
| Other current assets                                                                        |     |      |   (297,955 | ) |     |      |     61,034 |   |
| Deferred revenue                                                                            |     |      |     (1,693 | ) |     |      |     (1,679 | ) |
| Long-term deferred expenses