Company: APM
Filing Date: 2025-11-17
Form Type: F-1
Source: 0001213900-25-111548
Chunk: 390

Company: Aptorum Group Ltd
Filing Date: 2025-11-17
Form: F-1
Chunk 390
---
539 |   |
| Non-controlling interests                                                                                                                                                                 |     |                   |  (9,364,968 | ) |     |                  |          - |   |     |                      |         - |   |     |        |     |                                 |         - |     |                         |          - |   |     |            |     |           |  (9,364,968 | ) |
| Total Equity                                                                                                                                                                              |     |                   |  13,768,644 |   |     |                  | (1,088,961 | ) |     |                      |   418,687 |   |     |        |     |                                 | 4,286,162 |     |                         | 32,666,039 |   |     |            |     |           |  50,050,571 |   |
| Total Liabilities and Equity                                                                                                                                                              |     | $                 |  18,104,586 |   |     | $                |    384,624 |   |     | $                    | 1,715,999 |   |     |        |     | $                               |         - |     | $                       | 32,666,039 |   |     |            |     | $         |  52,871,248 |   |

242 UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2025
(In U.S. dollars except share and per share data)

|                                                                              |     | Aptorum 6/30/2025 |           |   |     | DiamiR 5/31/2025 |           |   |     | Offering    
 Transaction 
 accounting  
 adjustments |   |     | Notes |     | Conversion of notes payable (c) |   |     | Acquisition 
 Transaction 
 accounting  
 adjustments |         |     | Notes |     | Pro Forma 
 Combined  |            |   |
|:-----------------------------------------------------------------------------|:----|:------------------|----------:|:--|:----|:-----------------|----------:|:--|:----|:------------|:--|:----|:------|:----|:--------------------------------|:--|:----|:------------|--------:|:----|:------|:----|:----------|-----------:|:--|
| Revenue                                                                      |     | $                 |         - |   |     | $                |