Company: IDVV
Filing Date: 2025-05-30
Form Type: 10-12G
Source: 0001683168-25-004098
Chunk: 178

Company: ModuLink Inc.
Filing Date: 2025-05-30
Form: 10-12G
Chunk 178
---
0034 and reverse recapitalization adjustments. |

| F-40 |

<div align='center'>UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2025
(In US dollars except for number of shares and per share data)</div>

| (In US$)                                                          |     | IDVV        |               |   |     | Modulink BVI |          |   |     | Proforma |               |   |
|                                                                   |     | -Historical |               |   |     | -Historical  |          |   |     | Combined |               |   |
| REVENUES                                                          |     |             |               |   |     |              |          |   |     |          |               |   |
| Service income                                                    |     |             |             – |   |     |              |  429,096 |   |     |          |       429,096 |   |
| COST OF REVENUES                                                  |     |             |               |   |     |              |          |   |     |          |               |   |
| Cost of services                                                  |     |             |             – |   |     |              | (379,550 | ) |     |          |      (379,550 | ) |
| GROSS PROFIT                                                      |     |             |             – |   |     |              |   49,546 |   |     |          |        49,546 |   |
| OPERATING EXPENSES                                                |     |             |               |   |     |              |          |   |     |          |               |   |
| General and administrative                                        |     |             |       (15,213 | ) |     |              | (234,712 | ) |     |          |      (249,925 | ) |
| Total operating expenses                                          |     |             |       (15,213 | ) |     |              | (234,712 | ) |     |          |      (249,925 | ) |
| LOSS FROM OPERATIONS                                              |     |             |       (15,213 | ) |     |              | (185,166 | ) |     |          |      (200,379 | ) |
| OTHER INCOME (EXPENSES)                                           |     |             |               |   |     |              |          |   |     |          |               |   |
| Interest