Company: RETO
Filing Date: 2025-09-15
Form Type: F-1
Source: 0001213900-25-087644
Chunk: 43

Company: ReTo Eco-Solutions, Inc.
Filing Date: 2025-09-15
Form: F-1
Chunk 43
---
 |     |             |    (10,896 | ) |     | 4b    |     |           |     (85,143 | ) |
| Non-controlling interest                                                                                                                             |     |            |           - |   |     |               |        - |   |     |             |  4,903,014 |   |     | 4d    |     |           |   4,903,014 |   |
| Total Shareholders’ Equity                                                                                                                           |     |            |  29,924,686 |   |     |               |  (62,301 | ) |     |             |  1,721,347 |   |     |       |     |           |  31,583,732 |   |
| Total Liabilities and Shareholders’ Equity                                                                                                           |     | $          |  34,256,918 |   |     | $             |  508,666 |   |     | $           |  6,298,151 |   |     |       |     | $         |  41,063,735 |   |

| * | All share and per-share amounts have been retroactively adjusted to reflect: |

| (ii) | the change in par value of Class A shares from $1.00 each to no par value, effective May 12, 2025. |

25 RETO ECO-SOLUTIONS, INC. AND SUBSIDIARIES UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME For the Year Ended December 31, 2024

|                                                                           |     | Historical 
 ReTo       |            |   |     | MeinMalzeBier |          |   |     | Transaction 
 Accounting  
 Adjustments |            |   |     | Notes |     | Pro Forma 
 Combined  |             |   |
|:--------------------------------------------------------------------------|:----|:-----------|-----------:|:--|:----|:--------------|---------:|:--|:----|:------------|-----------:|:--|:----|:------|:----|:----------|------------:|:--|
| Revenues                                                                  |     | $          |  1,599,376 |   |     | $             |  111,460 |   |     | $           |          - |   |     |       |     | $         |   1,710,836 |   |
| Revenues –