Company: FTII
Filing Date: 2025-01-21
Form Type: 10-Q/A
Source: 0001493152-25-003104
Chunk: 4

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-01-21
Form: 10-Q/A
Chunk 4
---
     | $                        |     (0.11 | ) |     | $    |      (0.07 | ) |

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

| F-2 |

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

CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT

FOR SIX MONTHS ENDED JUNE 30, 2024 AND 2023

(unaudited)</div>

|                             |     | Shares       
 Class A      
 Common Stock 
 Shares       |         |     | Amounts 
 Amounts |    |     | Shares       
 Class B      
 Common Stock 
 Shares       |           |     | Amounts 
 Amounts |     |     | Capital    
 Additional 
 Paid in    
 Capital    |   |     | Deficit     
 Accumulated 
 Deficit     |            |   |     | Deficit       
 Total         
 Stockholders’ 
 Deficit       |            |   |
|:----------------------------|:----|:-------------|--------:|:----|:--------|---:|:----|:-------------|----------:|:----|:--------|----:|:----|:-----------|:--|:----|:------------|-----------:|:--|:----|:--------------|-----------:|:--|
| Balance - December 31, 2022 |     |              | 635,075 |     | $       | 64 |     |              | 2,875,000 |     | $       | 288 |     | $          | - |     | $           | (3,229,704 | ) |     | $             | (3,229,352 | ) |
| Remeasurement adjustment    |     |              |       - |     |         |  - |     |              |         - |     |         |   - |     |            | - |     |             | (2,128,414 | ) |     |               | (2,128,414 |   |
| Net income                  |     |              |       - |     |         |  - |     |              |         - |     |         |   - |     |            | - |     |             |    807,289 |   |     |               |    807,289 |   |
| Balance March 31, 2023      |