# EDGAR Filing Document

**Accession Number:** 0001903995
**File Stem:** 0001213900-25-056719
**Filing Date:** 2025-6
**Character Count:** 28217
**Document Hash:** 2603084f111d85cca1def18cd0413e8d
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001213900-25-056719.hdr.sgml**: 20250623

**ACCESSION NUMBER**: 0001213900-25-056719

**CONFORMED SUBMISSION TYPE**: 6-K

**PUBLIC DOCUMENT COUNT**: 3

**CONFORMED PERIOD OF REPORT**: 20250623

**FILED AS OF DATE**: 20250623

**DATE AS OF CHANGE**: 20250623

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Millennium Group International Holdings Ltd
- **CENTRAL INDEX KEY:** 0001903995
- **STANDARD INDUSTRIAL CLASSIFICATION:** COMMERCIAL PRINTING [2750]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 000000000
- **STATE OF INCORPORATION:** E9
- **FISCAL YEAR END:** 0630

**FILING VALUES:**
- **FORM TYPE:** 6-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41673
- **FILM NUMBER:** 251065290

**BUSINESS ADDRESS:**
- **STREET 1:** RM 2722, 27/F
- **STREET 2:** NO. 1 HUNG TO ROAD,
- **CITY:** KWUN TONG, KOWLOON,
- **STATE:** K3
- **ZIP:** 999077
- **BUSINESS PHONE:** 85236195768

**MAIL ADDRESS:**
- **STREET 1:** RM 2722, 27/F
- **STREET 2:** NO. 1 HUNG TO ROAD,
- **CITY:** KWUN TONG, KOWLOON,
- **STATE:** K3
- **ZIP:** 999077

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 6-K**

**REPORT OF FOREIGN PRIVATE ISSUER**

**PURSUANT TO RULE 13a-16 OR 15d-16**

**UNDER THE SECURITIES EXCHANGE ACT OF 1934**

**For the month of June 2025**

**Commission File Number: 001-41673**

**Millennium Group International Holdings Limited**

(Translation of registrant's name into English)

**Flat B-C, 1st Floor, Wang Kwong Industrial Building, <br> 45 Hung To Road, Kwun Tong, Kowloon 999077**

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

Form 20-F ☒ Form 40-F ☐

**EXHIBIT INDEX**

---

| | |
|:---|:---|
| **Exhibit No.** | **Description** |
| Exhibit 99.1 | [Millennium Group International Holdings Limited Announces Fiscal 2024 First Half Financial Results](ea024480201ex99-1_millennium.htm) |
| Exhibit 99.2 | [Unaudited Interim Condensed Consolidated Financial Statements](ea024480201ex99-2_millennium.htm) |

---

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | Millennium Group International Holdings Limited | Millennium Group International Holdings Limited |
| Date: June 23, 2025 | By: | */s/ Ming Hung Lai* |
|  | Name: | Ming Hung Lai |
|  | Title: | Chairman |

---

## Exhibit 99.1

**Exhibit 99.1**

**Millennium Group International Holdings Limited Announces<br> Fiscal 2024 First Half Financial Results** 

Hong Kong, June 23, 2025 -- Millennium Group International Holdings Limited (Nasdaq: MGIH) (the "Company", "we", "our", "us" or "MGIH"), a long-established paper-based packaging solutions supplier headquartered in Hong Kong with operations mainly in the People's Republic of China ("PRC") and Vietnam, today announced its unaudited financial results for the six months ended December 31, 2024.

**First Half Financial Results for Fiscal 2024 Compared to First Half Financial Results for Fiscal 2023**

● Revenues were $14.1 million for the six months ended December 31, 2024, a 40.6% decrease from $23.8 million for the six months ended December 31, 2023;

● Gross profit was $2.9 million for the six months ended December 31, 2024, or 20.2% of revenues compared to $6.2 million, or 26.0% of revenues for the six months ended December 31, 2023;

● Net loss was $3.1 million for the six months ended December 31, 2024, compared to net loss of $0.9 million for the six months ended December 31, 2023;

● Basic and diluted loss per share ("EPS") was $0.27 for the six months ended December 31, 2024 compared to $0.08 for the six months ended December 31, 2023; and

● Cash and cash equivalents were $11.2 million as of December 31, 2024, a 16.1% decrease from $13.3 million as of June 30, 2024.

"I am pleased to report the operating and financial performance of our company for the six months ended December 31, 2024," stated Mr. Ming Hung Lai, Chairman of MGIH. "Despite persistent macroeconomic pressures, our recent financial results reflect the broader trends faced by businesses worldwide. Nevertheless, we remain committed to pursuing of sustainable growth and long-term success."

"We are excited to report that our strategic expansion into Vietnam and Indonesia is progressing as planned. The upcoming launch of our new factories in these regions marks a significant milestone in our growth journey. These facilities will enhance operational efficiency, strengthen supply chain resilience, and unlock access to dynamic new markets."

"As we navigate ongoing market uncertainty, our group will continue to implement targeted initiatives aimed at cost optimization, operational efficiency, and our customer diversification. We remain firmly committed to driving innovation, achieving operational excellence, and delivering long-term value for all our stakeholders." Mr. Lai concluded.

**Unaudited Financial Results for the Six Months Ended December 31, 2024 and 2023**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **2024** | **2023** | **Change** | **Change** |
|  | **USD** | **USD** | **USD** | **%** |
| **Selected Unaudited Interim Condensed Consolidated Statements of Operations Data:** |  |  |  |  |
| Revenues | 14147044 | 23810824 | (9663780) | -40.6 |
| Cost of revenue | (11295418) | (17620765) | 6325347 | -35.9 |
| Gross profit | 2851626 | 6190059 | (3338433) | -53.9 |
| Selling and marketing | (1843288) | (2968425) | 1125137 | -37.9 |
| General and administrative | (3789427) | (3652478) | (136949) | 3.7 |
| Total operating expenses | (5632715) | (6620903) | 988188 | -14.9 |
| Interest expense | (191583) | (471995) | 280412 | -59.4 |
| Other income | 147510 | 152084 | (4574) | -3.0 |
| Other expenses | (203071) | (293216) | 90145 | -30.7 |
| Loss before provision for income taxes | (3028233) | (1043971) | (1984262) | 190.1 |
| Income taxes credit (expenses) | (62690) | 151510 | (214200) | -141.4 |
| Net loss | (3090923) | (892461) | (2198462) | 246.3 |
| Loss per share – basic and diluted | (0.27) | (0.08) | (0.19) | 237.5 |

---

**Revenues**

For the six months ended December 31, 2024 and 2023, our total revenues were $14.1 million and $23.8 million, respectively, mainly from the sale of packaging products, corrugated products and supply chain management solutions. The decrease was primarily attributed to the increase in the average selling price offset by a decrease in sales volume. The average selling price increased from $1,613 per ton for the six months ended December 31, 2023 to $2,111 per ton for the six months ended December 31, 2024. The increased pricing was mainly due to an increase in raw paper cost. The volume of sales decreased from 14,759 to 6,701 tons in the comparable periods, primarily due to Company's customers experiencing a decline in their business during the 2024 period. However, with the Company's effort to strengthen existing customer relationships, the total sales revenue from our top 10 customers compared to our total sales revenue increased from 51.6% to 69.0%. To counter the decline in revenue, management implemented initiatives to reinforce relationships with existing customers, broaden the Company's global customer base, refine pricing strategies, and enhance operational efficiency. These efforts focus on strengthening customer loyalty while actively recruiting additional sales talent to support expansion and diversification. Furthermore, management is analyzing competitor pricing to maintain competitiveness and optimizing processes, including inventory management, to elevate the overall customer experience.

**Cost of Revenues**

Cost of revenues mainly consists of raw paper, staff, auxiliary material, depreciation, utilities and outsourcing costs.

For the six months ended December 31, 2024 and 2023, cost of revenues were $11.3 million and $17.6 million, respectively. The decrease is mainly attributable to the increase in the unit cost of raw materials and reduced consumption of materials associated with lower sales volumes during the 2024 period. Management is conducting a comprehensive review of our production processes to enhance efficiency and reduce costs. This analysis focuses on identifying trends within our production data to support data-driven decisions that will lead to process improvements. Additionally, the review aims to pinpoint key areas where cost savings can be achieved without sacrificing product quality or customer satisfaction. Potential measures may include renegotiating material costs with suppliers, optimizing workforce allocation, and eliminating non-essential expenditures.

**Gross Profit**

Gross profit for the six months ended December 31, 2024, was $2.85 million, with a profit margin of 20.2%, compared to $6.19 million and 26.0% for the comparable period in 2023. The $3.34 million decrease in gross profit was primarily due to a combination of lower sales volumes and deteriorating margins in our packaging and corrugated product lines. A breakdown of contributing factors is as follows:

(1) Paper Packaging Products: Revenue declined by $4.77 million,
or 36.3%, mainly due to a 24.6% drop in sales volume and a 15.5% decline in average selling price. Although average cost per unit decreased
by 1.4%, this was insufficient to offset the impact of reduced pricing and production scale, resulting in a lower gross margin.

(2) Corrugated Packaging Products: Revenue decreased by $4.86 million,
or 59.6%, primarily due to a 72.7% drop in sales volume. Although average selling price increased by 48.0%, this was offset by a 56.0%
increase in average cost per unit due to under-utilized capacity and higher fixed cost absorption, leading to reduced gross profit.

(3) Supply Chain Management Services: Revenue and cost remained
relatively stable, with minor variations in unit pricing and cost. This segment had a minimal impact on the overall gross profit change.

The overall decline in gross profit was predominantly driven by lower volume and pricing pressures in our core business lines, as well as less favorable cost absorption resulting from lower production levels.

**Selling and Marketing Expenses**

Selling and marketing expenses consisted primarily of sales and administrative employee-related expenses and commissions. For the six months ended December 31, 2024 and 2023, selling and marketing expenses were $1.8 and $3.0 million respectively, reflecting a decline consistent with the decrease in sales revenue.

**General and Administrative Expenses**

General and administrative expenses mainly included staff cost for general and administrative purposes. For the six months ended December 31, 2024 and 2023, administrative expenses were relative stable at $3.8 and $3.7 million respectively.

**Other Income (Expenses)**

Other income and expenses mainly included realized exchange gain/loss, impairment of inventories and gain or loss on disposal of property, plant and equipment. Other expenses, net decreased from $0.14 million in six months ended December 31, 2023 to other expenses, net $0.06 million in six months ended December 31, 2024 mainly due to the decrease in realized exchange loss for the 2024 reporting period.

**Net Income** 

As a result of the factors described above, net loss for the six months ended December 31, 2024 was $3.1 million, compared to net loss of $0.9 million, for the six months ended December 31, 2023.

**Earnings per Share - Basic and Diluted**

Loss per basic and diluted share for the six months ended December 31, 2024 was $0.27, compared to $0.08 for the comparable period of 2023.

**Liquidity and Capital Resources**

As of December 31, 2024, we had cash and cash equivalents of $11.2 million, compared to $13.3 million as of June 30, 2024. The decrease was primarily attributable to net cash used in cash used in operating activities of $0.4 million, capital expenditures of $1.0 million, and net repayments of bank borrowings.

As of December 31, 2024, our total current assets were $23.4 million, including $11.2 million in cash and cash equivalents, $8.6 million in accounts receivable, and $2.0 million in inventory. Our current liabilities totaled $10.9 million, comprising primarily $4.8 million in bank borrowings, $4.2 million in accounts payable, and $1.7 million in other payables and accrued liabilities. This resulted in positive working capital of $12.5 million and a current ratio of 2.1. The level of working capital is sufficient to support our near-term operational and financial obligations.

The management believes the Company can effectively addresses its primary liquidity requirements through the use of cash reserves, operating cash flows, and access to short-term credit facilities.

**Cash Flows**

The following summarizes the key components of our cash flows for the six months ended December 31, 2024, and 2023:

 

*Operating Activities*

 

During the six months ended December 31, 2024 and 2023, cash used in operating activities was primarily derived from revenue from the sale of paper products and from provision of supply chain management solutions, whereas the cash outflows for our operating activities mainly comprised the purchase of raw paper and finished goods, shipping costs, staff costs and administrative expenses.

Our net cash used in operating activities is primarily from net loss, as adjusted for items, such as depreciation and amortization, impairment of inventories, (reversal) provision for bad debts and effects of changes in operating assets and liabilities such as an increase or decrease in inventories, accounts receivable, accounts payable, other payables and accruals, related party balances in trade nature, right-of-use of assets and lease obligations.

Cash used in operating activities was $0.4 million compared to $3.3 million for the comparable period in 2023 a decrease of $2.7 million. The improvement was primarily driven by favorable changes in working capital, including a $2.0 million reduction in accounts receivable and a $1.6 million decrease in prepayments and other current assets, which more than offset the impact of the higher net loss during the period.

*Investing Activities*

 

Our cash flows used in investing activities primarily consisted of (i) the purchases of property, plant and equipment, net of the proceeds from sale of property, plant and equipment;

For the six months ended December 31, 2024, net cash used in investing activities was $0.8 million, mainly from the purchase of property, plant and equipment.

*Financing Activities*

 

Our cash flows used in financing activities consisted of (i) proceeds from new bank borrowings; and (ii) repayment of bank borrowing.

For the six months ended December 31, 2024, net cash used in financing activities was $0.8 million, due to the net effect of (i) repayment of bank borrowings of $5.7 million; and (ii) proceeds from new bank borrowings of $4.9 million.

**Capital Expenditures**

The Company had capital expenditures of $0.96 million and $0.04 million for the six months ended December 31, 2024 and 2023, respectively. Our capital expenditures were mainly for improvement of our production equipment. Management intends to fund future capital expenditures from working capital, bank borrowings, lease financing and other financings. The Company will continue to make capital expenditures as appropriate to support its business growth.

**Recently Completed Initial Public Offering and Use of Proceeds** 

On April 6, 2023, the Company closed its initial public offering ("IPO") of 1,250,000 ordinary shares at $4.00 per share. The net proceeds from the offering were approximately $4.2 million, after deducting underwriting discounts and other offering expenses payable by the Company. The ordinary shares of the Company began trading on The Nasdaq Capital Market on April 4, 2023, under the ticker symbol "MGIH".

Due to the recent change in market conditions, our management decided to reallocate the proceeds from our IPO to focus more on the expansion of our overseas sales team, especially in the United States . Our overseas expansion has the goal to reach new customers and capture new market opportunities, which is expected to increase company revenue and market share. Meanwhile, our management team will continue to expand our supply chain management services available in Southeast Asia to explore potential opportunities.

**About Millennium Group International Holdings Limited**

Founded in 1978, Millennium Group is a long-established paper-based packaging solutions supplier committed to providing creative and sustainable packaging solutions to worldwide brands. The Company manufactures packaging and corrugated products, and provides packaging products supply chain management solutions to a wide range of industries. Headquartered in Hong Kong with operations mainly in the PRC and Vietnam, the Company has a one-stop integrated service approach to cover the entire value chain of its customers, with sales of our products to customers in PRC, Hong Kong, Vietnam, Myanmar, Australia, Indonesia, Cambodia, Taiwan, Thailand, United States, India and Germany. For more information, please visit the Company's website at https://investors.millennium-gp.com/

***Forward-Looking Statements***

*This press release contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. Statements that are not historical facts, including statements about the Company's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties, and a number of factors could cause actual results to differ materially from those contained in any forward-looking statement. In some cases, forward-looking statements can be identified by words or phrases such as "may," "will," "expect," "anticipate," "target," "aim," "estimate," "intend," "plan," "believe," "potential," "continue," "is/are likely to" or other similar expressions. The Company may also make written or oral forward-looking statements in its reports filed with, or furnished to, the U.S. Securities and Exchange Commission, in its annual reports to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. These statements are subject to uncertainties and risks including, but not limited to, the following: the Company's goals and strategies; the Company's future business development; financial condition and results of operations; product and service demand and acceptance; reputation and brand; the impact of competition and pricing; changes in technology; government regulations; fluctuations in general economic and business conditions in U.S., Hong Kong and China and assumptions underlying or related to any of the foregoing and other risks contained in reports filed by the Company with the SEC. For these reasons, among others, investors are cautioned not to place undue reliance upon any forward-looking statements in this press release. Additional factors are discussed in the Company's filings with the SEC, which are available for review at www.sec.gov. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.*

**For more information, please contact:**

**Millennium Group International Holdings Limited** 

Investor Relations

Email: ir@millennium-gp.com

Lambert Global

Jackson Lin

Phone: +1-646-717-4593

Email: jlin@lambert.com

## Exhibit 99.2

**Exhibit 99.2**

**INDEX TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

---

| | |
|:---|:---|
|  | **Page** |
| **Interim condensed consolidated financial statements** |  |
| [Interim Condensed Consolidated Balance Sheets as of December 31, 2024 (unaudited) and June 30, 2024](#F_001) | F-2 |
| [Unaudited Interim Condensed Consolidated Statements of Income and Comprehensive Loss for the Six Months Ended December 31, 2024 and 2023](#F_002) | F-3 |
| [Unaudited Interim Condensed Consolidated Statements of Changes In Shareholders' Equity for the Six Months Ended December 31, 2024 and 2023](#F_003) | F-4 |
| [Unaudited Interim Condensed Consolidated Statements of Cash Flows for the Six Months Ended December 31, 2024 and 2023](#F_004) | F-5 |

---

**MILLENNIUM GROUP INTERNATIONAL HOLDINGS LIMITED**

**INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS**

**AS OF DECEMBER 31, 2024 AND JUNE 30, 2024**

---

| | | |
|:---|:---|:---|
|  | **December 31,**<br>**2024** | **June 30,**<br>**2024** |
|  | **(Unaudited)** | **(Audited)** |
| **ASSETS** |  |  |
| **Current assets:** |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $11202543 | $13346584 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net | 8622951 | 9462980 |
| &nbsp;&nbsp;&nbsp;Prepayments, other receivables and other current assets | 1598936 | 1240639 |
| &nbsp;&nbsp;&nbsp;Inventory | 1985373 | 3715494 |
| **Total current assets** | **23409803** | **27765697** |
| **Non-current assets:** |  |  |
| &nbsp;&nbsp;&nbsp;Property, plant and equipment, net | 7715409 | 7792835 |
| &nbsp;&nbsp;&nbsp;Right-of-use assets, net | 3305260 | 3474737 |
| &nbsp;&nbsp;&nbsp;Intangible assets, net | 148615 | 197787 |
| &nbsp;&nbsp;&nbsp;Deferred tax assets, net | 329874 | 329594 |
| &nbsp;&nbsp;&nbsp;Other non-current assets | 4246374 | 4076456 |
| **Total non-current assets** | **15745532** | **15871409** |
| **Total Assets** | $**39155335** | $**43637106** |
| **LIABILITIES AND SHAREHOLDERS' EQUITY** |  |  |
| **Current Liabilities:** |  |  |
| &nbsp;&nbsp;&nbsp;Bank borrowings | $4766820 | $5582665 |
| &nbsp;&nbsp;&nbsp;Lease obligation – current | 224515 | 218578 |
| &nbsp;&nbsp;&nbsp;Accounts payable | 4159868 | 3648331 |
| &nbsp;&nbsp;&nbsp;Other payables and accrued liabilities | 1713288 | 2684556 |
| &nbsp;&nbsp;&nbsp;Tax payable | 69681 | - |
| **Total current liabilities** | **10934172** | **12134130** |
| **Non-current liabilities:** |  |  |
| &nbsp;&nbsp;&nbsp;Lease obligation – non-current | 297702 | 456933 |
| **Total non-current liabilities** | **297702** | **456933** |
| **Total liabilities** | **11231874** | **12591063** |
| **COMMITMENTS AND CONTINGENCIES** |  |  |
| **SHAREHOLDERS' EQUITY** |  |  |
| Ordinary shares: USD $0.002 par value per share, 125,000,000 authorized; 11,250,000 shares issued and outstanding | 22500 | 22500 |
| &nbsp;&nbsp;&nbsp;Additional paid-up capital | 34361149 | 34361149 |
| &nbsp;&nbsp;&nbsp;Statutory reserves | 1049119 | 1049119 |
| &nbsp;&nbsp;&nbsp;Accumulated other comprehensive loss | (3919929) | (3888270) |
| &nbsp;&nbsp;&nbsp;Accumulated deficit | (3589378) | (498455) |
| **Total shareholders' equity** | **27923461** | **31046043** |
| **Total liabilities and shareholders' equity** | $**39155335** | $**43637106** |

---

**MILLENNIUM GROUP INTERNATIONAL HOLDINGS LIMITED**

**UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND<br> COMPREHENSIVE LOSS**

**FOR THE SIX MONTHS ENDED DECEMBER 31, 2024 AND 2023**

---

| | | |
|:---|:---|:---|
|  | **2024** | **2023** |
| Revenues | $14147044 | $23810824 |
| Cost of revenues | (11295418) | (17620765) |
| Gross Profit | 2851626 | 6190059 |
| Operating expenses: |  |  |
| &nbsp;&nbsp;&nbsp;Selling and marketing | (1843288) | (2968425) |
| &nbsp;&nbsp;&nbsp;General and administrative | (3789427) | (3652478) |
| Total operating expenses | (5632715) | (6620903) |
| (Loss) from operations | (2781089) | (430844) |
| Other income/ (loss): |  |  |
| &nbsp;&nbsp;&nbsp;Other income | 147510 | 152084 |
| &nbsp;&nbsp;&nbsp;Other expenses | (203071) | (293216) |
| &nbsp;&nbsp;&nbsp;Interest expense | (191583) | (471995) |
|  | (247144) | (613127) |
| (Loss) before tax expenses | (3028233) | (1043971) |
| Income tax credit/ (expense) | (62690) | 151510 |
| Net (loss) | $(3090923) | $(892461) |
| **Other Comprehensive Income (Loss)** |  |  |
| &nbsp;&nbsp;&nbsp;Foreign currency translation adjustment | $(31659) | $806172 |
| **Total Comprehensive (Loss)** | $(3122582) | $(86289) |
| **Net (loss) per share attributable to ordinary shareholders basic and diluted** | $(0.27) | $(0.08) |
| **Weighted average number of ordinary shares used in computing net income per share basic and diluted** | 11250000 | 11250000 |

---

**MILLENNIUM GROUP INTERNATIONAL HOLDINGS LIMITED**

**UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN<br> SHAREHOLDERS' EQUITY**

**FOR THE SIX MONTHS ENDED DECEMBER 31, 2024 AND 2023**

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  |<br>**Ordinary Share** | | | | | | |
|  | **No. of**<br>**Shares** |<br><br>**Amount** |<br>**Additional**<br>**paid-in**<br>**capital** |<br>**Statutory**<br>**Reserve** | **Accumulated**<br>**other**<br>**comprehensive**<br>**(loss)** | **Retained**<br>**Earnings**<br>**(Accumulated**<br>**<br> Deficit)** |<br><br>**Total** |
|  |  |  | $— | $— | $— |  |  |
| Balance as of July 1, 2023 (audited) | 11250000 |  |  |  |  |  |  |
| Appropriations to statutory reserves |  |  |  |  |  |  |  |
| Foreign currency translation adjustment |  |  |  |  |  |  |  |
| Net loss | - |  |  |  |  |  |  |
| Balance as of December 31, 2023 | 11250000 |  |  |  |  |  |  |
| Balance as of July 1, 2024 (audited) | 11250000 |  |  |  |  |  |  |
| Foreign currency translation adjustment |  |  |  |  |  |  |  |
| Net loss | - |  |  |  |  |  |  |
| Balance as of December 31, 2024 | 11250000 |  |  |  |  |  |  |

---

**MILLENNIUM GROUP INTERNATIONAL HOLDINGS LIMITED**

**UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

**FOR THE SIX MONTHS ENDED DECEMBER 31, 2024 AND 2023**

---

| | | |
|:---|:---|:---|
|  | **2024** | **2023** |
| **Cash Flows from Operating Activities:** |  |  |
| Net (loss) | $(3090923) | $(892461) |
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |  |  |
| Depreciation and amortization | 543362 | 689807 |
| Impairment (reversal) of inventories | (56960) | 21795 |
| Gain (loss) on disposal of property, plant and equipment | 269664 | (28476) |
| Provision for bad debts | 259455 | 52887 |
| Changes in operating assets and liabilities: |  |  |
| Deferred tax | (1136) | (231117) |
| Accounts receivable | 577970 | (1401648) |
| Prepayments, other receivables and other assets | (166507) | (1781779) |
| Inventory | 1800330 | 531593 |
| Prepaid tax | (201487) | (292461) |
| Right-of-use assets | 166022 | (1676402) |
| Lease obligation | (154706) | 1702724 |
| Accounts payable | 527213 | (33228) |
| Other payables and accruals | (980508) | 420301 |
| Related party balances |  | (357619) |
| Tax payable | 70835 | (3428) |
| **Net Cash used in Operating Activities** | (437376) | (3279512) |
| **Cash Flows from Investing Activities:** |  |  |
| Purchases of property, plant and equipment | (964949) | (18526) |
| Prepayment land cost | (165165) | - |
| Proceeds from sale of property, plant and equipment | 290672 | 101499 |
| Purchase of intangible assets | - | (17742) |
| **Net Cash (used in) provided by Investing Activities** | (839442) | 65231 |
| **Cash Flows from Financing Activities:** |  |  |
| Repayment of bank borrowings | (5725970) | (8220651) |
| Proceeds from bank borrowings | 4881974 | 7046172 |
| **Net Cash (used in) Financing Activities** | (843996) | (1174479) |
| **Effect of Exchange Rate Changes on Cash and Cash Equivalents** | (23227) | 258538 |
| **Net Decrease in Cash and Cash Equivalents** | (2144041) | (4130222) |
| **Cash, Cash Equivalents and Restricted Cash – Beginning of Period** | 13346584 | 27576622 |
| **Cash, Cash Equivalents and Restricted Cash – End of Period** | $11202543 | $23446400 |
| **Supplemental Disclosure of Cash Flow Information:** |  |  |
| Cash paid for interest | $193050 | $471955 |
| Cash recovered from income taxes | $(128961) |  |

---