Company: NCL
Filing Date: 2025-11-18
Form Type: 424B3
Source: 0001575872-25-000699
Chunk: 6

Company: Northann Corp.
Filing Date: 2025-11-18
Form: 424B3
Chunk 6
---
 of common stock              |     |           |         - |     |       |     - |     |           |  80,000,000 |     |       |  80,000 |     |              | (11,427,200 | ) |     |            | 11,347,200 |     |             | -           |   |     |               |         - |   |     |               |          - |   |
| Issuance of common stock for services |     |           |         - |     |       |     - |     |           |   4,333,595 |     |       |   4,334 |     |              | -           |   |     |            |  6,340,050 |     |             | -           |   |     |               |         - |   |     |               |  6,344,384 |   |
| Accumulated other comprehensive       
 income                                |     |           |         - |     |       |     - |     |           |           - |     |       |       - |     |              | -           |   |     |            |            |     |             |             |   |     |               |   (80,186 | ) |     |               |    (80,186 | ) |
| Balance - September 30, 2025          |     |           | 5,000,000 |     | $     | 5,000 |     |           | 179,797,995 |     | $     | 179,798 |     | $            | (16,395,050 | ) |     |            | 39,156,915 |     | $           | (23,385,418 | ) |     | $             | 2,283,378 |   |     | $             |  1,844,623 |   |

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

| F-3 |

<div align='center'>NORTHANN CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In U.S. dollars)</div>

| CASH FLOWS FROM OPERATING ACTIVITIES                                              
 Net loss                                                                          
 Adjustments to reconcile net income to net cash provided by operating activities: 
 Depreciation and amortization                                                     
 Share-based Compensation                                                          
 Income from settlement of convertible notes