Company: AIRJW
Filing Date: 2025-03-27
Form Type: S-1
Source: 0001013762-25-002897
Chunk: 165

Company: AirJoule Technologies Corp.
Filing Date: 2025-03-27
Form: S-1
Chunk 165
---
.

F-4

AIRJOULE TECHNOLOGIES CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS’ AND STOCKHOLDERS’ EQUITY (DEFICIT) For the Year Ended December 31, 2024

| Shares                                                     |     | Members’     
 Contribution 
 Amount       |            |   | Shares | Preferred 
 Units     |            | Amount |     |      Class A 
 Common Stock |     |   |       |     |      Class B 
 Common Stock |   |     |   |      |   |     | Subscription 
 Receivable   |            |   |     | Additional 
 Paid-In    
 Capital    |             |   |     | Retained     
 Earnings     
 (Accumulated 
 Deficit)     |             |   |     | Total         
 Stockholders’ 
 Equity        
 (Deficit)     |             |   |
|:-----------------------------------------------------------|:----|:-------------|-----------:|:--|:-------|:----------|-----------:|:-------|:----|-------------:|:----|:--|------:|:----|-------------:|:--|:----|:--|-----:|:--|:----|:-------------|-----------:|:--|:----|:-----------|------------:|:--|:----|:-------------|------------:|:--|:----|:--------------|------------:|:--|
| Balance at December 31, 2023                               |     | $            |  2,109,310 |   |        | $         |  9,158,087 |        |     |            — |     | $ |     — |     |            — |   |     | $ |    — |   |     | $            |          — |   |     | $          |           — |   |     | $            | (17,168,101 | ) |     | $             |  (5,900,704 | ) |
| Retroactive application of recapitalization                |     |              | (2,109,310 | ) |        |           | (9,158,087 | )      |     |   32,731,583 |     |   | 3,274 |     |    4,759,642 |   |     |   |  476 |   |     |              |          — |   |     |            |  11,263,647