Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 244

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 244
---
 —       |   |     |          | —       |   |     |          | —       |   |     |          |    978 |   |     |          |   3,651 |   |     |          |   6,146 |   |     |          |     8,735 |   |     |          |    10,825 |   |
| Total Cost of Sales |     |          | —       |   |     |          | —       |   |     |          | —       |   |     |          | 30,936 |   |     |          | 215,157 |   |     |          | 510,645 |   |     |          |   898,515 |   |     |          | 1,188,726 |   |
| Total Gross Profit  |     |          | —       |   |     |          | —       |   |     |          | —       |   |     |          | 28,318 |   |     |          | 162,965 |   |     |          | 412,904 |   |     |          |   781,848 |   |     |          | 1,066,244 |   |
| Gross Profit %      |     |          | n/a     |   |     |          | n/a     |   |     |          | n/a     |   |     |          |     48 | % |     |          |      43 | % |     |          |      45 | % |     |          |        47 | % |     |          |        47 | % |
| EBITDA              |     |          | (10,149 | ) |     |          | (16,311 | ) |     |          | (16,178 | ) |     |          |  1,532 |   |     |          |  43,795 |   |     |          | 129,505 |   |     |          |   290,540 |   |     |          |   440,194 |   |

| 121 |

Longevity’s
management prepared the Projections in July 2024, and the Projections were shared with FutureTech’s management on July 3, 2024 in
connection with the Business Combination. At the time of consideration by the FutureTech Board when evaluating the proposed Business Combination,
the Pro