Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 599

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 599
---
 (110,501 | ) |
| Net loss for the year ended December 31, 2023   |     |              |         - |     |        |       - |     |                 |         - |     |        |       - |     |                     |  (43,219 | ) |     |                        |  (43,219 | ) |
| Balance at December 31, 2023                    |     |              | 8,924,201 |     | $      | 144,897 |     |                 | 1,199,013 |     | $      | 470,000 |     | $                   | (768,617 | ) |     | $                      | (153,720 | ) |

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

| F-80 |

aegeria soft tissue llc

StatementS of cash flows

|                                                  |     | Year Ended December 31, 
 2023                    |         |   |     | 2022 |          |   |
|:-------------------------------------------------|:----|:------------------------|--------:|:--|:----|:-----|---------:|:--|
| Operating activities:                            |     |                         |         |   |     |      |          |   |
| Net (loss) income                                |     | $                       | (43,219 | ) |     | $    |  100,512 |   |
| Net changes in operating assets and liabilities: |     |                         |         |   |     |      |          |   |
| Prepaid expenses                                 |     |                         |  (5,141 | ) |     |      |    4,818 |   |
| Accounts payable                                 |     |                         |   1,925 |   |     |      |   (1,925 | ) |
| Accounts payable-related party                   |     |                         |   8,483 |   |     |      |   (6,049 | ) |
| Accrued liabilities                              |     |                         |    (424 | ) |     |      |      424 |   |
| Accrued liabilities-related party                |     |                         |   6,147 |   |     |      | (136,027 | ) |
| Accrued interest payable-related party           |     |                         |   2,500 |   |     |      |    2,500 |   |
| Net cash