Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 588

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 588
---
 $    |     (0.00 | ) |     | $                               |     (0.00 | ) |     | $    |     (0.00 | ) |
| Basic and diluted weighted average common units outstanding |     |                                  | 8,924,201 |   |     |      | 8,924,201 |   |     |                                 | 8,924,201 |   |     |      | 8,924,201 |   |

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

| F-69 |

Aegeria soft tissue llc

CONDENSED statements of CHANGES IN MEMBERS’ DEFICIT

(unaudited)

|                                                        |     | Common Units |           |     | Amount |         |     | Preferred Units |           |     | Amount |         |     | Accumulated Deficit |          |   |     | Total Members' Deficit |          |   |
|:-------------------------------------------------------|:----|:-------------|----------:|:----|:-------|--------:|:----|:----------------|----------:|:----|:-------|--------:|:----|:--------------------|:---------|:--|:----|:-----------------------|:---------|:--|
| Balance at January 1, 2024                             |     |              | 8,924,201 |     | $      | 144,897 |     |                 | 1,199,013 |     | $      | 470,000 |     | $                   | (768,617 | ) |     | $                      | (153,720 | ) |
| Net loss for the three months ended March 31, 2024     |     |              |         - |     |        |       - |     |                 |         - |     |        |       - |     |                     | (7,854   | ) |     |                        | (7,854   | ) |
| Balance at March 31, 2024                              |     |              | 8,924,201 |     | $      | 144,897 |     |                 | 1,199,013 |     | $      | 470,000 |     | $                   | (776,471 | ) |     | $                      | (161,574 | ) |
| Net loss for the three months ended June 30, 2024      |     |              |