Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 627

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 627
---
 |

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

| F-105 |

<div align='center'>CEREVAST MEDICAL, INC.

STATEMENTS OF SHAREHOLDERS’ DEFICIT</div>

|                                               |     | Shares |           |     | Amount |     |     | Additional      
 Paid-in Capital |            |     | Accumulated 
 Deficit     |             |   |     | Total                 
 Shareholders’ Deficit |            |   |
|:----------------------------------------------|:----|:-------|----------:|:----|:-------|----:|:----|:----------------|-----------:|:----|:------------|:------------|:--|:----|:----------------------|-----------:|:--|
| Balance at January 1, 2022                    |     |        | 1,976,201 |     | $      | 198 |     | $               | 21,300,742 |     | $           | (21,632,550 | ) |     | $                     |   (331,610 | ) |
| Stock-based compensation                      |     |        |         - |     |        |   - |     |                 |    177,162 |     |             | -           |   |     |                       |    177,162 |   |
| Net loss for the year ended December 31, 2022 |     |        |         - |     |        |   - |     |                 |          - |     |             | (1,260,267  | ) |     |                       | (1,260,267 | ) |
| Balance at December 31, 2022                  |     |        | 1,976,201 |     |        | 198 |     |                 | 21,477,904 |     |             | (22,892,817 | ) |     |                       | (1,414,715 | ) |
| Stock-based compensation                      |     |        |         - |     |        |   - |     |                 |     34,048 |     |             | -           |   |     |                       |     34,048 |   |
| Net loss for the year ended December 31, 2023 |     |        |         - |     |        |   - |     |                 |          - |     |             | (75,532     | ) |     |                       |    (75