# EDGAR Filing Document

**Accession Number:** 0002001288
**File Stem:** 0001213900-25-084724
**Filing Date:** 2025-9
**Character Count:** 94099
**Document Hash:** 123f9c0d14a7ad8aeec693519badd6d6
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001213900-25-084724.hdr.sgml**: 20250905

**ACCESSION NUMBER**: 0001213900-25-084724

**CONFORMED SUBMISSION TYPE**: 6-K

**PUBLIC DOCUMENT COUNT**: 2

**CONFORMED PERIOD OF REPORT**: 20250905

**FILED AS OF DATE**: 20250905

**DATE AS OF CHANGE**: 20250905

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Skycorp Solar Group Ltd
- **CENTRAL INDEX KEY:** 0002001288
- **STANDARD INDUSTRIAL CLASSIFICATION:** WHOLESALE-COMPUTER & PERIPHERAL EQUIPMENT & SOFTWARE [5045]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 000000000

**FILING VALUES:**
- **FORM TYPE:** 6-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-42544
- **FILM NUMBER:** 251295023

**BUSINESS ADDRESS:**
- **STREET 1:** ROOM 303, BLOCK B, NO.188 JINGHUA ROAD
- **STREET 2:** YINZHOU DISTRICT, NINGBO CITY
- **CITY:** ZHEJIANG PROVINCE
- **STATE:** F4
- **ZIP:** 315048
- **BUSINESS PHONE:** 86 0547 87966876

**MAIL ADDRESS:**
- **STREET 1:** ROOM 303, BLOCK B, NO.188 JINGHUA ROAD
- **STREET 2:** YINZHOU DISTRICT, NINGBO CITY
- **CITY:** ZHEJIANG PROVINCE
- **STATE:** F4
- **ZIP:** 315048

**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 September 2025**

**Commission File Number: 001-42544**

**Skycorp Solar Group Limited**

**Room 303, Block B, No.188 Jinghua Road, Yinzhou District,<br> Ningbo City, Zhejiang Province, China 315048<br> +86 0574 87966876**

(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** |
| 99.1 | [Skycorp Solar Group Limited Reports 2025 Interim Unaudited Financial Results](ea025544301ex99-1_skycorp.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.

---

| | | |
|:---|:---|:---|
|  | **Skycorp Solar Group Limited** | **Skycorp Solar Group Limited** |
| Date: September 5, 2025 | By: | /s/ Weiqi Huang |
|  | Name: | Weiqi Huang |
|  | Title: | Chief Executive Officer, Chairman of the Board, Director |

---

## Exhibit 99.1

**Exhibit 99.1**

**Skycorp Solar Group Limited reports first half 2025 financial results**

**Financial Highlights**

● Revenue were $24,176,271 for the six months ended March 31, 2025 compared with $22,483,601 for the six months ended March 31, 2024, representing an increase of 7.53%, primarily driven by solar PV product sales.

● Gross profit was $3,703,925 for the six months ended March 31, 2025 compared with $3,395,547 for the six months ended March 31, 2024, representing 15.32% and 15.10% of revenue, respectively.

● Selling and marketing expense increased by 23.15% to 973,207 for the six months ended March 31, 2025 from $790,232 for the six months ended March 31, 2024, as a result of our continues effort in expanding our business.

● Net income was $391,967 for the six months ended March 31, 2025, representing a decrease of 39.09% from $643,498 for the six months ended March 31, 2024.

**Semi-annual Financial Results as of March 31, 2025**

Revenues

A detailed breakdown of revenues for the six months ended March 31, 2025 and 2024 is set forth below:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the six<br> months ended<br> March 31, 2025** | **For the six<br> months ended<br> March 31, 2024** | **Variance Amount** | **%** |
| **Revenues** |  |  |  |  |
| Solar PV products | 22915062 | 20168103 | 2746959 | 13.62% |
| High performance computing products | 1261209 | 2315498 | (1054289) | -45.53% |
| **Total revenues** | 24176271 | 22483601 | 1692670 | 7.53% |

---

Our revenue for the six months ended March 31, 2025 and 2024 was $24,176,271 and $22,483,601, respectively. The $1,692,670, or 7.53% increase in revenue mainly resulted from the $2,746,959, or 13.62% increase in solar PV products sales though offset by $1,054,289, or 45.53% decrease in HPC products sales.

The booming global photovoltaic market, coupled with the shortage of electricity in many countries, has led to a huge growth in our PV product revenue for the six months ended March 31, 2025.

The significant decrease in HPC product revenue was due to the global economic slowdown, and our relatively conservative investment in HPC for the six months ended March 31, 2025.

*Cost of revenues*

Cost of revenues consists primarily of manufacturing and purchase cost of servers, photovoltaic cable, and photovoltaic connectors etc., depreciation, maintenance, and other overhead expenses.

Our cost of revenue for solar PV products increased by $2,568,852, or15.01%, to $19,683,435 for the six months ended March 31, 2025 from $17,114,583 for the six months ended March 31, 2024. The percentage increase in cost of revenue was consistent with the 13.62% increase in solar PV products sales revenue.

Our cost of revenue for HPC products sales decreased by $1,184,560, or 60.02%, to $788,911 for the six months ended March 31, 2025 from $1,973,471 for the six months ended March 31, 2024. The percentage decrease in cost of revenue was consistent with the 45.53% decrease in HPC products sales revenue.

 

*Gross profit and margin*

Gross profit for the six months ended March 31, 2025 and 2024 was $3,703,925 and $3,395,547, representing 15.32% and 15.10% of revenue, respectively. The increase from 15.10% to 15.32% in gross margin for the six months ended March 31, 2025 was due to the increase of 13.62% in solar PV products sales.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the six months ended <br> March 31,** | **For the six months ended <br> March 31,** | | |
|  | **2025** | **2024** | <br>**Variance** | <br>**%** |
| Revenues | 24176271 | 22483601 | 1692670 | 7.53% |
| Cost of revenues | (20472346) | (19088054) | (1384292) | 7.25% |
| **Gross Profit** | **3703925** | **3395547** | **308378** | 9.08% |
| Gross Margin | 15.32% | 15.10% |  |  |
| **Operating expenses** |  |  |  |  |
| Selling and marketing expenses | (973207) | (790232) | (182975) | 23.15% |
| General and administrative expenses | (1850399) | (1198885) | (651514) | 54.34% |
| Research and development expenses | (376000) | (828848) | 452848 | (54.64%) |
| **Total operating expenses** | **(3199606)** | **(2817965)** | **(381641)** | 13.54% |
| **Operating income** | **504319** | **577582** | **(73263)** | **（12.68** **%)** |
| Other income (expenses): |  |  |  |  |
| Interest expense | (76431) | (58961) | (17470) | 29.63% |
| Interest income | 44068 | 11671 | 32397 | 277.59% |
| Foreign exchange gain (loss), net | 9722 | 32596 | (22874) | (70.17%) |
| Other income, net | 92276 | 224485 | (132209) | (58.89%) |
| Total other expenses, net | 69635 | 209791 | (140156) | (66.81%) |
| **Income before income tax expense** | **573954** | **787373** | **(213419)** | (27.11%) |
| Income tax expense | (181987) | (143875) | (38112) | 26.49% |
| **Net Income** | **391967** | **643498** | **(251531)** | (39.09%) |

---

*Selling and marketing expenses*

Our selling and marketing expenses primarily consist of salaries and benefits, office expense, and freight expense. Our selling and marketing expenses were $973,207 and $790,232 for the six months ended March 31, 2025 and 2024, respectively. The selling and marketing increased by $182,975, or 23.15%, primarily due to increase transport expense for the six months ended March 31, 2025.

 

*General and administrative expenses*

Our general and administrative expenses consist primarily of salaries and welfare expenses, rent expense, depreciation and bad debt provision. Our general and administrative expenses were $1,850,399 and $1,198,885 for the six months ended March 31, 2025 and 2024 respectively, representing a increased of $651,514, or 54.34%, primarily due to increased service fees and consultant fee for the six months ended March 31, 2025.

 

*Research and development expenses*

Research and development expenses are related to improvement expenses for solar PV products. Research and development expenses primarily consist of employee salaries and benefit costs. Research and development expenses were $376,000 and $828,848 for the six months ended March 31, 2025 and 2024, respectively.

 

*Income tax expense*

The PRC EIT is calculated based on the taxable income determined under the applicable EIT Law and its implementation rules, which became effective on January 1, 2008. The EIT Law applies a uniform 25% income tax rate for all resident enterprises in China. Income tax expenses amounted to $181,987 and $143,875 for the six months ended March 31, 2025 and 2024, respectively. The change resulted from the change in our taxable income.

 

*Net income*

As a result of the foregoing, our net incomes for the six months ended March 31, 2025 and 2024 were $391,967 and $643,498, respectively, representing an decrease of $251,531, or 39.09%.

**About Skycorp Solar Group Limited**

Skycorp Solar Group Limited is a solar photovoltaic (PV) product provider focused on manufacturing and selling solar cables and connectors. Our operations are managed through our subsidiaries, including Ningbo Skycorp Solar Co., Ltd., in China.

The Company's mission is to become a green energy solutions provider by utilizing solar power and delivering eco-friendly solar PV products. By leveraging the Company's expertise in solar technologies and relationships with worldwide clients, it aims to expand offerings of solar PV products and energy solutions for enterprise customers. For more information, please visit: https://ir.skycorp.com/.

**Forward-Looking Statements**

This press release contains forward-looking statements. Forward-looking statements include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements that are other than statements of historical facts. When the Company uses words such as "may, "will, "intend," "should," "believe," "expect," "anticipate," "project," "estimate" or similar expressions that do not relate solely to historical matters, it is making forward-looking statements. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that may cause the actual results to differ materially from the Company's expectations discussed in the forward-looking statements. These statements are subject to uncertainties and risks including, but not limited to, factors discussed in the "Risk Factors" section of the registration statement filed 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 :

Skycorp Solar Group Limited

Cathy Li

Investor Relations

Email: ir@skycorp.com

Tel: +86 185 0252 9641 (CN)

WFS Investor Relations Inc.

Connie Kang

Partner

Email: ckang@wealthfsllc.com

Tel: +86 1381 185 7742 (CN)

**Skycorp Solar Group Limited<br> UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS<br> (In U.S. dollars except for number of shares)**

---

| | | |
|:---|:---|:---|
|  | **March 31,<br> 2025** | **September 30,<br> 2024** |
|  | **(Unaudited)** | **(Audited)** |
| **Assets** | | |
| Current assets: |  |  |
| Cash and cash equivalents | $9741586 | $5166851 |
| Restricted cash |  |  |
| Notes receivable | 580656 | 237092 |
| Accounts receivable, net | 9873208 | 10656432 |
| Inventory, net | 3751975 | 2597322 |
| Due from related party | 121611 | 2314477 |
| Prepaid expenses and other current assets | 9007200 | 4457783 |
| Total current assets | **33076236** | **25429957** |
| Property, plant and equipment, net | 669338 | 538708 |
| Intangible asset | 1581354 | 1742458 |
| Investment | 1543402 |  |
| Down-payment for investment | 5350756 | 4136577 |
| Right-of-use Asset | 1769493 | 104223 |
| Total non-current assets | **10914343** | **6521966** |
| **Total Assets** | $**43990579** | $**31951923** |
| **Liabilities and Shareholders' Equity** |  |  |
| Current liabilities: |  |  |
| Bank borrowings – current | $3322903 | $2363303 |
| Note payable | 673653 |  |
| Advance from customer | 4837518 | 4350421 |
| Account payable & other payables | 3680827 | 1815751 |
| Tax payables | 4219883 | 4125038 |
| Lease Liabilities, Current | 374750 | 84492 |
| Due to related party | 17947 | 21157 |
| Total current liabilities | **17127481** | **12760162** |
| Bank borrowings – non-current | 242848 | 427421 |
| Lease Liabilities, Non-Current | 1391516 | - |
| Total non-current liabilities | **1634364** | **427421** |
| Total liabilities | **18761845** | **13187583** |
| **Equity:** |  |  |
| Common stock ($0.0001 par value, 500,000,000 shares authorized, 27,000,000 and 25,000,000 share issued and outstanding as of March 31, 2025 and September 30, 2024\*) | 2700 | 2500 |
| Additional Paid-In Capital | 8996955 | 2032655 |
| Retained earnings | 14209693 | 14275450 |
| Accumulated other comprehensive (loss)/income | (426781) | 109082 |
| **Total Equity attributable to owners of the capital stock of the parent** | **22782567** | **16419687** |
| Non-controlling interest | 2446167 | 2344653 |
| Total equity | **25228734** | **18764340** |
| **Total Liabilities and Shareholders' Equity** | $**43990579** | $**31951923** |

---

\* The shares and per share data are presented on a retroactive basis to reflect the share split completed on October 21, 2024 (Notes 22).

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

**Skycorp Solar Group Limited<br> UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME<br> (In U.S. dollars except for number of shares)**

---

| | | |
|:---|:---|:---|
|  | **Six Months Ended <br> March 31,** | **Six Months Ended <br> March 31,** |
|  | **2025** | **2024** |
|  | **(Unaudited)** | **(Unaudited)** |
| Revenue | $24176271 | $22483601 |
| Cost of revenues | (20472346) | (19088054) |
| **Gross profit** | **3703925** | **3395547** |
| **Operating expenses:** |  |  |
| Selling and marketing expenses | (973207) | (790232) |
| General and administrative expenses | (1850399) | (1198885) |
| Research and development expenses | (376000) | (828848) |
| Total operating expenses | **(3199606)** | **(2817965)** |
| **Operating income** | **504319** | **577582** |
| **Other income (expenses):** |  |  |
| Interest expense | (76431) | (58961) |
| Interest income | 44068 | 11671 |
| Foreign exchange gain (loss), net | 9722 | 32596 |
| Other income, net | 92276 | 224485 |
| Total other income (expense), net | **69635** | **209791** |
| **Income before income tax expense** | **573954** | **787373** |
| Income tax expense | (181987) | (143875) |
| **Net income** | **391967** | **643498** |
| **Other comprehensive income:** |  |  |
| Foreign currency translation (loss) gain | (622393) | 39197 |
| **Total comprehensive (loss)/income** | **(230426)** | **682695** |
| **Net income attributable to:** |  |  |
| Owners of the Company | (65757) | 377745 |
| Non-controlling interest | 457724 | 265753 |
|  | **391967** | **643498** |
| **Total comprehensive (loss)/income attributable to:** |  |  |
| Owners of the Company | (601620) | 446622 |
| Non-controlling interest | 371194 | 236073 |
|  | (230426) | **682695** |
| Earning per share: Basic and diluted | 0.001 | 0.02 |
| Weighted Average Number of Common Share Outstanding: <br> Basic and Diluted\* | 25296703 | 25000000 |

---

\* The shares and per share data are presented on a retroactive basis to reflect the share split completed on October 21, 2024 (Notes 22).

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

**Skycorp Solar Group Limited<br> UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF EQUITY FOR THE SIX MONTHS ENDED MARCH 31, 2025 AND 2024<br> (In U.S. dollars except for number of shares)**

**For the six months ended March 31, 2025 (Unaudited)**

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | | | | | | |
|  | **Shares\*** | **Amount** | **Additional <br> Paid In**<br>**Capital** | **Retained**<br>**Earnings** | **Accumulated<br> Other<br> Comprehensive**<br>**(Loss)/Income** | **Total<br> Shareholders'**<br>**Equity** | **Non-<br> controlling**<br>**Interest** | **Total**<br>**Equity** |
| **Balance at, Sep 30, 2024** | **25000000** | **2500** | **2032655** | **14275450** | **109082** | **16419687** | **2344653** | **18764340** |
| Issuance of ordinary shares | 2000000 | 200 | 6964300 |  |  | 6964500 |  | 6964500 |
| Net income |  |  |  | (65757) |  | (65757) | 457724 | 391967 |
| Foreign currency translation adjustments |  |  |  |  | (535863) | (535863) | (86530) | (622393) |
| Dividends |  |  |  |  |  |  | (276595) | (276595) |
| Capital contribution | - | - | - | - | - | - | 6915 | 6915 |
| **Balance at, March 31, 2025** | **27000000** | **2700** | **8996955** | **14209693** | **(426781)** | **22782567** | **2446167** | **25228734** |

---

\* The shares and per share data are presented on a retroactive basis to reflect the share split completed on October 21, 2024 (Notes 22).

**For the six months ended March 31, 2024 (Unaudited)**

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | | | | | | |
|  | **Shares\*** | **Amount** | **Additional <br> Paid In**<br>**Capital** | **Retained**<br>**Earnings** | **Accumulated<br> Other<br> Comprehensive**<br>**(Loss)/Income** | **Total<br> Shareholders'**<br>**Equity** | **Non-<br> controlling**<br>**Interest** | **Total<br> Equity**<br>**Shares** |
| **Balance at, Sep 30, 2023** | **25000000** | **2500** | **2032655** | **13804463** | **(551869)** | **15287749** | **1746391** | **17034140** |
| Net income |  |  |  | 377745 |  | 377745 | 265753 | 643498 |
| Appropriation of statutory reserve |  |  |  |  |  |  |  |  |
| Foreign currency translation adjustments |  |  |  |  | 68877 | 68877 | (29680) | 39197 |
| Capital contribution |  |  |  |  |  |  | (138766) | (138766) |
| **Balance at, March 31, 2024** | **25000000** | **2500** | **2032655** | **14182208** | **(482992)** | **15734371** | **1843698** | **17578069** |

---

\* The shares and per share data are presented on a retroactive basis to reflect the share split completed on October 21, 2024 (Notes 22).

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

**Skycorp Solar Group Limited<br> UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS<br> (In U.S. dollars except for number of shares)**

---

| | | |
|:---|:---|:---|
|  | **Six Months Ended <br> March 31,** | **Six Months Ended <br> March 31,** |
|  | **2025** | **2024** |
|  | **(Unaudited)** | **(Unaudited)** |
| **CASH FLOWS FROM OPERATING ACTIVITIES** |  |  |
| Net Income | 391967 | 643498 |
| **Adjustments to reconcile net income to net cash provided by operating activities:** |  |  |
| Depreciation and amortization | 176175 | 148190 |
| Amortization of right-of-used asset | 231811 | 76855 |
| Provision for expected credit loss | 191437 | 107577 |
| **Changes in Operating Assets and Liabilities:** |  |  |
| Accounts receivable, net | 281777 | (1916377) |
| Inventories, net | (1244674) | (1174864) |
| Notes receivable,net | (352635) | (9561) |
| Prepaid expenses and other current assets | (4740203) | 612948 |
| Accounts payable | 1855273 | (525490) |
| Other payable | 76270 | 51774 |
| Advance from customer | 632697 | 516880 |
| Tax payable | 231586 | 120340 |
| Note payable | 676066 | 401497 |
| **Net Cash Used In Operating Activities** | **(1592453)** | **(946733)** |
| **CASH FLOWS FROM INVESTING ACTIVITIES** |  |  |
| Purchase of property, plant and equipment | (221024) | (153341) |
| Down-payment for investments | (1452121) | (2227187) |
| Purchase of investments | (1446938) | - |
| **Net Cash Used in Investing Activities** | **(3120083)** | **(2380528)** |
| **CASH FLOWS FROM FINANCING ACTIVITIES** |  |  |
| Proceeds of bank borrowings | 1713503 | 1360236 |
| Repayment of bank borrowings | (843419) | (1937730) |
| Amount due from related party | 2120858 | 1906091 |
| Amount due to related party | (2523) | (235702) |
| Capital contributed by minor shareholders | 6915 |  |
| Dividend paid to non-controlling shareholders | (276595) | (138766) |
| Gross proceeds from initial public offering | 8000000 |  |
| Expenses related to initial public offering | (1035500) |  |
| Principal portion of lease liability | (178363) | (78469) |
| Interest portion of lease liability | (37538) | (4790) |
| **Net Cash Provided by Financing Activities** | **9467338** | **870870** |
| **Effect of exchange rate changes on cash and restricted cash** | **(180067)** | **66251** |
| **NET INCREASE(DECREASE) IN CASH AND RESTRICTED CASH** | **4574735** | **(2390140)** |
| CASH AND RESTRICTED CASH, beginning of period | **5166851** | **5930340** |
| CASH AND RESTRICTED CASH, end of period | **9741586** | **3540200** |
| **SUPPLEMENTAL CASH FLOW INFORMATION** |  |  |
| Cash paid during the period for: |  |  |
| Income taxes | **15** | **-** |
| Interest | **76431** | **58961** |

---

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**1.** **ORGANIZATION AND PRINCIPAL ACTIVITIES** 

SKYCORP SOLAR GROUP LIMITED ("Skycorp Solar Group," "the Company") was incorporated as an exempted holding company under the laws of the Cayman Islands on January 19, 2022. Skycorp Solar Group does not conduct any substantive operations on its own, but instead conducts its business operations through its wholly-owned subsidiary in the People's Republic of China (the "PRC") and the subsidiaries of such entity. Skycorp Solar Group and its subsidiaries are hereinafter collectively referred to as "the Company." Skycorp Solar Group designs, develops, manufactures and sells solar PV products and solar power system solutions service, through its indirectly wholly-owned subsidiary, Ningbo Skycorp, and subsidiaries, Zhejiang Pntech and Ningbo Pntech. Skycorp Solar Group also provides High-Performance Computing ("HPC") products, through its indirectly wholly-owned subsidiaries, Ningbo Dcloud Information and Zhejiang Skycorp. As described below, Skycorp Solar Group became the ultimate parent entity of its subsidiaries. Accordingly, these consolidated financial statements reflect the historical operations of the Company as if the current organization structure had been in existence throughout the periods presented.

Skycorp Solar Group controls its PRC subsidiaries through equity ownership.

The following table describes each subsidiary under the Company:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| **No.** | **Name** | **Date of <br> Incorporation** | **Place of <br> Incorporation** | **Percentage <br> of effective <br> ownership for <br> six month <br> ended <br> March 31, <br> 2024** | **Percentage <br> of effective <br> ownership for <br> year ended <br> September 30, <br> 2023** | **Principal Activities** |
| 1 | Skycorp Digital Limited | Feb 16, 2022 | BVI | 100% | 100% | Investment holding company |
| 2 | GreenHash Limited | March 30, 2022 | Hong Kong | 100% | 100% | Investment holding company |
| 3 | GreenHash PTE. Ltd. | April 12, 2022 | Singapore | 100% | 100% | Investment holding company |
| 4 | Ningbo eZsolar Co., Ltd. ("Ningbo WFOE") | June 29, 2023 | PRC | 100% | 100% | WFOE, a holding company |
| 5 | Guangzhou Skycorp Consulting Co., Ltd. ("Guangzhou WFOE") | July 14, 2020 | PRC | 100% | 100% | WFOE, a holding company |
| 6 | Ningbo Skycorp Solar Co, Ltd. ("Ningbo Skycorp") | April 26, 2011 | PRC | 100% | 100% | Operating entity for HPC severs and solar PV products |
| 7 | Ningbo Dcloud Information Technology Co., Ltd. ("Ningbo Dcloud Information") | July 27, 2015 | PRC | 100% | 100% | Operating entity engaged in the sale of HPC servers |
| 8 | Zhejiang Skycorp New Energy Co., Ltd. (FKA Zhejing QuinnTek Co, Ltd.) ("Zhejiang Skycorp") | April 23, 2015 | PRC | 100% | 100% | Operating entity engaged in the sale of HPC servers |
| 9 | Zhejiang Pntech Technology Co., Ltd. ("Zhejiang Pntech") | April 26, 2021 | PRC | 65% | 65% | Operating entity engages in the manufacture and sale of solar PV products |
| 10 | Ningbo Pntech New Energy Co, Ltd. ("Ningbo Pntech") | April 22, 2011 | PRC | 75% | 75% | Operating entity engaged in the manufacture and sale of solar PV products |
| 11 | Shaoxing Pntech New Energy Co, Ltd. ("Shaoxing Pntech") | April 26, 2021 | PRC | 100% | 100% | Operating entity engages in the manufacture and sale of solar PV products |
| 12 | Ningbo Yijiaren New Energy Technology Co,.Ltd | December 21, 2023 | PRC | 100% | 100% | Operating entity engaged in the sale of solar PV product and services |

---

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**2.** **SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** 

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(a)* *Basis of presentation and principles of consolidation* 

The accompanying financial statements include the balances and results of operations of the Company have been prepared pursuant to the rules and regulations of the U.S. Securities and Exchanges Commission ("SEC") and in conformity with generally accepted accounting principles in the U.S. ("US GAAP").

A subsidiary is an entity in which the Company directly or indirectly controls more than one half of the voting power, has the power to appoint or remove the majority of the members of the board of directors, to cast a majority of notes at the meeting of the board of directors or to govern the financial and operating policies of the investee under a statute or agreement among the shareholders or equity holders.

All inter-company transactions and balances have been eliminated upon consolidation.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(b)* *Use of estimates* 

The preparation of consolidated financial statements in conformity with U.S. GAAP requires the Company's management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period and accompanying notes, including allowance for doubtful accounts, lower of cost and net realizable value of inventory, the useful lives of property, plant and equipment, and long-lived assets, valuation allowance for deferred tax assets and uncertain tax opinions. Actual results could differ from those estimates.

Management bases the estimates on historical experience and on various other assumptions that are believed to be reasonable, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results could differ from these estimates.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(c)* *Foreign Currency Translation* 

The reporting currency of the Company is the U.S. dollar ("$"). The functional currency of subsidiaries located in China is the Chinese Renminbi ("RMB"), the functional currency of subsidiaries located in Hong Kong and Singapore are the Hong Kong dollars ("HK$") and Singapore dollars ("S$") respectively. For the entities whose functional currency is the RMB, HK$ and S$, results of operations and cash flows are translated at average exchange rates during the period, assets and liabilities are translated at the unified exchange rate at the end of the period, and equity is translated at historical exchange rates. As a result, amounts relating to assets and liabilities reported on the statements of cash flows may not necessarily agree with the changes in the corresponding balances on the balance sheets. Translation adjustments are reported as foreign currency translation adjustment and are shown as a separate component of other comprehensive loss in the Consolidated Statements of Operations and Comprehensive Income.

Transactions denominated in foreign currencies are translated into the functional currency at the exchange rates prevailing on the transaction dates. Assets and liabilities denominated in foreign currencies are translated into the functional currency at the exchange rates prevailing at the balance sheet date with any transaction gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the results of operations as incurred.

The Company's assets and liabilities are translated into United States dollars from RMB at year-end exchange rates, and its revenues and expenses are translated at the average exchange rate during the year. Capital accounts are translated at their historical exchange rates when the capital transactions occurred.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**2.** **SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

---

| | | | |
|:---|:---|:---|:---|
|  | **As of and for <br> the six months <br> ended <br> March 31,<br> 2025** | **As of and for <br> the six months <br> ended <br> March 31,<br> 2024** | **As of <br> September 30,<br> 2024** |
| Period end RMB: US$ exchange rate | 7.2567 | 7.2203 | 7.0176 |
| Period average RMB: US$ exchange rate | 7.2308 | 7.2064 | 7.2043 |
| Period end HK$: US$ exchange rate | 7.7799 | 7.8308 | 7.7693 |
| Period average HK$: US$ exchange rate | 7.7771 | 7.831 | 7.8127 |
| Period end S$: US$ exchange rate | N/A | 1.3656 | 1.3656 |
| Period average S$: US$ exchange rate | N/A | 1.3518 | 1.3518 |

---

The RMB is not freely convertible into foreign currencies and all foreign exchange transactions must be conducted through authorized financial institutions.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(d)* *Fair Value Measurement* 

The Company applies Accounting Standards Codification ("ASC") Topic 820, Fair Value Measurements and Disclosures which defines fair value, establishes a framework for measuring fair value and expands financial statement disclosure requirements for fair value measurements.

ASC Topic 820 defines fair value as the price that would be received from the sale of an asset or paid to transfer a liability (an exit price) on the measurement date in an orderly transaction between market participants in the principal or most advantageous market for the asset or liability.

ASC Topic 820 specifies a hierarchy of valuation techniques, which is based on whether the inputs into the valuation technique are observable or unobservable. The hierarchy is as follows:

---

| | |
|:---|:---|
| Level 1 | inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. |
| Level 2 | inputs to the valuation methodology include quoted prices for identical or similar assets and liabilities in active markets or in inactive markets, and inputs that are observable for the assets or liability, either directly or indirectly, for substantially the full term of the financial instruments. |
| Level 3 | inputs to the valuation methodology are unobservable and significant to the fair value. |

---

The carrying amounts of the Company's financial instruments approximate their fair values because of their short-term nature. The Company's financial instruments include cash, accounts receivable, amounts due from related parties, prepaid expenses and other current assets, amounts due to related parties, accounts payable, advances from customers, other current payables, VAT payable and taxes payable.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(e)* *Cash and cash equivalents* 

Cash and cash equivalents consist of cash on hand, deposits from banks, loans and advances to banks that are payable on demand, and short-term, highly liquid investments that are readily convertible to known amounts of cash and have insignificant risk of changes in value related to changes in interest rates and have original maturities of three months or less when purchased.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**2.** **SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(g)* *Accounts and notes receivables, net* 

Accounts receivable are stated at the original amount less an allowance for doubtful receivables, if any, based on a review of all outstanding amounts at period end. An allowance is also made when there is objective evidence that the Company will not be able to collect all amounts due according to the original terms of the receivables. The Company analyzes the aging of the customer accounts, coverage of credit insurance, customer concentrations, customer credit-worthiness, historical and current economic trends and changes in its customer payment patterns when evaluating the adequacy of the allowance for doubtful accounts.

Notes receivable, net represent short-term notes receivable issued by reputable financial institutions entitle the Company to receive the full-face amount from the financial institutions at maturity, which generally range from one to twelve months from the date of issuance.

The Company adopted ASU 2016-13 Financial Instruments — Credit Losses (ASC Topic 326): Measurement of Credit Losses on Financial Instruments, which replaced the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss ("CECL") methodology. The measurement of expected credit losses under CECL is applicable to financial assets measured at amortized cost, including accounts receivable. After the Company's assessment of CECL, no material difference was found comparing to the amount recorded in accordance with the previous method.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(h)* *Inventories* 

Inventories, primarily consisting of (1) assembly items, such as PV cable, PV connectors and accessories, etc., (2) trading goods for sales, including servers and PV cables, etc;(3) parts, mainly refers to raw materials for solar PV products. They are stated at the lower of cost or net realizable value. The Company applies the weighted average cost method to its inventory. Where there is evidence that the utility of inventories, in their disposal in the ordinary course of business, will be less than cost, whether due to physical deterioration, obsolescence, changes in price levels, or other causes, the inventories are written down to net realizable value.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(i)* *Property, plant and equipment, net* 

Property, plant and equipment are stated at cost less accumulated depreciation and depreciated on a straight-line basis over the estimated useful lives of the assets. Cost represents the purchase price of the asset and other costs incurred to bring the asset into its intended use. The cost of repairs and maintenance is expensed as incurred; major replacements and improvements are capitalized. When assets are retired or disposed of, the cost and accumulated depreciation are removed from the accounts, and any resulting gains or losses are included in income/loss in the year of disposition. Estimated useful lives are as follows:

Production equipment 5 – 10 Years <br> Furniture, fixtures and office equipment 3 – 5 Years <br> Vehicles 4 – 10 Years

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(j)* *Intangible asset, net* 

Intangible assets are carried at cost less accumulated amortization and impairment, if any. Intangible assets are amortized using the straight-line method over the estimated useful lives as below:

Patent rights 10 years

The Company's intangible assets with definite useful lives primarily consist of patent rights. The Company typically amortizes its intangible assets with definite useful lives on a straight-line basis over the shorter of the contractual terms or the estimated useful lives of ten years or twenty years. In accordance with Article 42 of the Patent Law of the people's Republic of China, management clearly confirm that the term of patent right for invention is 20 years, and that for utility model and design patent is 10 years.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**2.** **SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(k)* *Impairment of Long-lived Assets* 

Long-lived assets including property, plant and equipment, intangible assets and other non-current assets other than goodwill are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. Determination of recoverability is based on an estimate of undiscounted future cash flows resulting from the use of the asset and its eventual disposition. Measurement of any impairment loss for long-lived assets that management expects to hold or use is based on the amount by which the carrying value exceeds the fair value of the asset. Judgment is used in estimating future cash flows, determining appropriate discount rates and making other assumptions. Changes in these estimates and assumptions could materially affect the determination of the long-live assets' fair value.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(l)* *Value Added Tax* 

Skycorp Solar Group's China subsidiaries are subject to value-added tax ("VAT") for providing services and sales of products.

Revenue from providing services and sales of products is generally subject to VAT at applicable tax rates, and subsequently paid to PRC tax authorities after netting input VAT on purchases. The excess of output VAT over input VAT is reflected in tax payable. The Company reports revenue net of PRC's VAT for all the periods presented in the Consolidated Statements of Operations and Comprehensive Income.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(m)* *Lease* 

The Company adopted ASC 842, "Leases" ("ASC 842") on January 1, 2019, using the modified retrospective transition method through a cumulative-effect adjustment in the period of adoption rather than retrospectively adjusting prior periods and the package of practical expedient. The Group categorized leases with contractual terms longer than twelve months as either operating or finance lease.

Right-of-use ("ROU') assets represent the Company's rights to use underlying assets for the lease terms and lease liabilities represent the Company's obligation to make lease payments arising from the leases. Operating lease ROU assets and lease liabilities are recognized at commencement date based on the present value of lease payments over the lease term, reduced by lease incentives received, plus any initial direct costs, using the discount rate for the lease at the commencement date. If the implicit rate in lease is not readily determinable for the Company's operating leases, the Company generally uses the incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The Company's lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term. The Company elected not to separate non-lease components from lease components; therefore, it will account for lease components and the non-lease components as a single lease component when there is only one vendor in the lease contract for the office leases. Lease payments may be fixed or variable; however, only fixed payments or in-substance fixed payments are included in the lease liability calculation. Variable lease payments mainly include costs related to certain IDC facilities leases which are determined based on actual number of usages. Variable lease payments are recognized in operating expenses in the period in which the obligation for those payments is incurred.

For operating leases, lease expense is recognized on a straight-line basis over the lease term. For finance leases, lease expense is recognized as depreciation on a straight-line basis over the lease term and interest using the effective interest method.

Any lease with a term of 12 months or less is considered short-term. As permitted by ASC 842, short-term leases are excluded from the ROU asset and lease liabilities on the consolidated balance sheets. Consistent with all other operating leases, short-term lease expense is recorded on a straight-line basis over the lease term.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(n)* *Short-term loan* 

Borrowings are initially recognized at fair value, net of upfront fees incurred. Borrowings are subsequently measured at amortized cost. Any difference between the proceeds (net of transaction costs) and the redemption amount is recognized in profit or loss over the period of the borrowings using the effective interest method.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**2.** **SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(o)* *Investment* 

The Company makes investment in other Companies as part of company business strategy. The Company evaluates each investment in accordance with ASU 2016-01, which provides guidance on the classification and measurement of investments in equity securities. The Company evaluates accounting for each investment under the equity or cost method depending on whether or not the Company has significant influence or control over the investee. If an investment is considered an equity investment, when the Company has significant influence over the entity's decision making and in such case the Company will record its share of earnings in the income statement. An investment may be determined to be measured at cost, when the Company has no control or significant influence in decisions and in such case, the Company will record its investment at cost and evaluate it for impairment at each period reported.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(p)* *Revenue Recognition* 

The Company adopted ASU 2014-09, Revenue from Contracts with Customers ("ASC Topic 606") from October 1, 2019 and used the modified retrospective method for the revenue from sales of Solar PV products and high performance computing products.

The core principle of ASC Topic 606 is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. The following five steps are applied to achieve that core principle:

Step 1: Identify the contract with the customer

Step 2: Identify the performance obligations in the contract

Step 3: Determine the transaction price

Step 4: Allocate the transaction price to the performance obligations in the contract

Step 5: Recognize revenue when the company satisfies a performance obligation

Revenue recognition policies are discussed as follows:

<u>Revenue from sales of solar PV products and HPC products</u>

The Company sells solar PV products, HPC server products and their accessories to customers. The transaction price in the contract is fixed and reflected in the sales order and invoice. The performance obligation is to transfer promised products to a customer upon acceptance by customers, and the Company is primarily responsible for fulfilling the promise to deliver the products to the customers. There is only one performance obligation in the contract and there is no need for allocation. The Company presents the revenue generated from its sales of products on a gross basis as the Company is a principal. The revenue is recognized at a point in time when the Company satisfies the performance obligation.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(q)* *Research and Development Expenses* 

Research and development ("R&D") expenses are expensed as incurred. R&D costs are related to certain software research and development for internal use.

R&D expenses primarily consist of employee salary and benefit costs.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(r)* *Income Taxes* 

The Company accounts for income taxes using the asset/liability method prescribed by ASC 740 Income Taxes. Under this method, deferred tax assets and liabilities are determined based on the difference between the financial reporting and tax bases of assets and liabilities using enacted tax rates that will be in effect in the period in which the differences are expected to reverse. The Company records a valuation allowance to offset deferred tax assets if, based on the weight of available evidence, it is more-likely-than-not that some portion, or all, of the deferred tax assets will not be realized. The effect on deferred taxes of a change in tax rates is recognized as income or loss in the period that includes the enactment date.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**2.** **SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

The provisions of ASC 740-10-25, "Accounting for Uncertainty in Income Taxes," prescribe a more-likely-than-not threshold for consolidated financial statement recognition and measurement of a tax position taken (or expected to be taken) in a tax return. This interpretation also provides guidance on the recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions, and related disclosures. The Company's operating subsidiaries in PRC are subject to examination by the relevant tax authorities. According to the PRC Tax Administration and Collection Law, the statute of limitations is three years if the underpayment of taxes is due to computational errors made by the taxpayer or the withholding agent. The statute of limitations is extended to five years under special circumstances, where the underpayment of taxes is more than RMB100,000 ($14,498). In the case of transfer pricing issues, the statute of limitation is ten years. There is no statute of limitation in the case of tax evasion. Penalties and interest incurred related to underpayment of income tax are classified as income tax expense in the period incurred.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(s)* *Related parties* 

In general, related parties exist when there is a relationship that offers the potential for transactions at less than arm's-length, favorable treatment, or the ability to influence the outcome of events different from that which might result in the absence of that relationship. A related party may be any of the followings: a) affiliate, a party that directly or indirectly controls, is controlled by, or is under common control with another party; b) principle owner, the owner of record or known beneficial owner of more than 10% of the voting interest of an entity; c) management, persons having responsibility for achieving objectives of the entity and requisite authority to make decision; d) immediate family of management or principal owners; e) a parent company and its subsidiaries; f) other parties that has ability to significant influence the management or operating policies of the entity.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(t)* *Non-controlling Interest* 

A non-controlling interest in subsidiaries of the Company represents the portion of the equity (net assets) in the subsidiaries not directly or indirectly attributable to the Company. Non-controlling interests are presented as a separate component of equity on the Consolidated Balance Sheets, and net income and other comprehensive income attributable to non-controlling shareholders are presented as a separate component on the Consolidated Statements of Operations and Comprehensive Income.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(u)* *Segment Reporting* 

The Company has organized its operations into two operating segments. The segments reflect the way the Company evaluates its business performance and manages its operations by the Company's chief operating decision maker ("CODM") for making decisions, allocating resources and assessing performance. The Company's CODM has been identified as the chief executive officer, who reviews consolidated results when making decisions about allocating resources and assessing performance of the Company.

The Company has determined that it operates in two operating segments, i.e. the business to manufacture and sell solar PV products and solar power system solutions service, the business to sell High Performance Computing products and others.

Although the Company's long-lived assets are substantially all located in the PRC, for the six months ended March 31, 2025, 64% solar PV products sold to PRC and 31% sold to other countries, and 5% HPC products sold to PRC and no HPC products sold to other countries. So the Company disclosed geographical segments information.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**2.** **SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(v)* *Net Income Per Share* 

Basic income per share is computed by dividing net income attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding for the period. Diluted income per share is calculated by dividing net income attributable to ordinary shareholders as adjusted for the effect of dilutive ordinary equivalent shares, if any, by the weighted average number of ordinary and dilutive ordinary equivalent shares outstanding during the period. Potentially dilutive shares are excluded from the computation if their effect is anti-dilutive.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(w)* *Comprehensive Income* 

Comprehensive income comprised the Company's net income and other comprehensive income (loss). The components of other comprehensive loss consist solely of foreign currency translation adjustments.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(x)* *Commitments and Contingencies* 

Liabilities for loss contingencies arising from claims, assessments, litigation, fines, and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated. If a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material, is disclosed. Legal costs incurred in connection with loss contingencies are expensed as incurred.

 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*(y)* *Recently adopted and issued accounting pronouncements* 

On October 1<sup>st</sup>, 2022, the Company adopted ASU No. 2021-10, Government Assistance (Topic 832): This ASU requires business entities to disclose information about government assistance they receive if the transactions were accounted for by analogy to either a grant or a contribution accounting model. The disclosure requirements include the nature of the transaction and the related accounting policy used, the line items on the balance sheets and statements of operations that are affected and the amounts applicable to each financial statement line item and the significant terms and conditions of the transactions. The ASU is effective for annual periods beginning after December 15, 2021. The disclosure requirements can be applied either retrospectively or prospectively to all transactions in the scope of the amendments that are reflected in the financial statements at the date of initial application and new transactions that are entered into after the date of initial application. The Company adopted the ASU prospectively on October 1<sup>st</sup>, 2022. Adoption of this ASU did not have a material impact on our consolidated financial statements.

In June 2022, the FASB issued ASU 2022-03 Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions. The update clarifies that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. The update also clarifies that an entity cannot, as a separate unit of account, recognize and measure a contractual sale restriction. The update also requires certain additional disclosures for equity securities subject to contractual sale restrictions. The amendments in this update are effective for the Group beginning January 1, 2024 on a prospective basis. Early adoption is permitted for both interim and annual financial statements that have not yet been issued or made available for issuance. The Company does not expect that the adoption of this guidance will have a material impact on its financial position, results of operations and cash flows.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**3.** **REVENUES AND COST OF REVENUES** 

The following table identifies the disaggregation of the Company's revenues for the six months ended March 31, 2025 and 2024, respectively:

---

| | | |
|:---|:---|:---|
|  | **For the <br> six months <br> ended <br> March 31, <br> 2025** | **For the <br> six months <br> ended <br> March 31, <br> 2024** |
| **Revenues** | | |
| Solar PV products | 22915062 | 20168103 |
| High performance computing products | 1261209 | 2315498 |
| **Total revenues** | 24176271 | 22483601 |

---

Solar PV products mainly consist of servers, photovoltaic cable and photovoltaic connectors.

High performance computing ("HPC") products mainly refer to the HPC servers and accessories delivered to the Customers. These HPC Customers are potential solar PV products Customers.

Cost of solar PV products and HPC products revenues consist primarily of cost of products, labor cost, and other overhead expenses. The following table identifies the disaggregation of the Company's cost of revenues for the six months ended March 31, 2025 and 2024, respectively:

---

| | | |
|:---|:---|:---|
|  | **For the <br> six months <br> ended <br> March 31, <br> 2025** | **For the <br> six months <br> ended <br> March 31, <br> 2024** |
| **Cost of revenues** | | |
| Solar PV products | 19683435 | 17114583 |
| High performance computing products | 788911 | 1973471 |
| **Total cost of revenues** | 20472346 | 19088054 |

---

**4.** **NOTES RECEIVABLE** 

Notes receivable was $580,656 and $237,092 as of March 31, 2025 and September 30, 2024 respectively. Notes receivables relate to commercial notes issued by banks for outstanding balances from customers. These will be released to the Company on maturity date and is interest free.

**5.** **ACCOUNTS RECEIVABLE** 

As of March 31, 2025 and September 30, 2024, accounts receivable consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **March 31, <br> 2025** | **September 30, <br> 2024** |
| Accounts receivable | $10488436 | $11136130 |
| Accumulated allowance for doubtful debts | (615227) | (479698) |
| **Accounts receivable, net** | $9873209 | $10656432 |

---

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**5.** **ACCOUNTS RECEIVABLE** (cont.)

The movement in the allowance for account receivable during the six months was as follows:

---

| | | |
|:---|:---|:---|
|  | **March 31,** | **March 31,** |
|  | **2025** | **2024** |
| Balance at beginning of the period | $479698 | 143115 |
| Additions | 151877 | 107159 |
| Effects of currency translation | (16348) | 1277 |
| Balance at end of the period | $615227 | 251551 |

---

**6.** **INVENTORIES** 

As of March 31, 2025 and September 30, 2024, inventories consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **March 31, <br> 2025** | **September 30, <br> 2024** |
| Assembly items<sup>(1)</sup> | $1758152 | $1101757 |
| Trading goods<sup>(2)</sup> | 1194158 | 1473420 |
| Parts<sup>(3)</sup> | 968833 | 551748 |
| Accumulated impairment for inventory | (169168) | (529603) |
| **Total Inventory** | $3751975 | $2597322 |

---

(1) Assembly
items includes PV cable, PV connectors and accessories.

(2) Trading
goods mainly refers to the inverters.

(3) Parts
mainly refers to raw materials for solar PV products.

For six months ended on March 31, 2025, the Company has determined the inventory are subjected to impairment analysis by various indicators. Impairment test was conducted for inventory items, the Company compares book value to Net Realizable Value (sale price less cost) and result shows impairment loss should be recognized.

The movement in the allowance for impairment in respect of inventory during the six months was as follows:

---

| | | |
|:---|:---|:---|
|  | **March 31,** | **March 31,** |
|  | **2025** | **2024** |
| Balance at beginning of the period | $529603 | $971328 |
| Additions | 57088 | 282964 |
| Written off of allowance for impairment | (401310) |  |
| Effects of currency translation | (16213) | 9532 |
| Balance at end of the period | $169168 | $1263824 |

---

**7.** **PREPAID EXPENSES AND OTHER CURRENT ASSETS** 

Prepaid expenses and other current assets consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **March 31, <br> 2025** | **September 30, <br> 2024** |
| Advances paid to suppliers<sup>(1)</sup> | $7296764 | $3470557 |
| Deposit | 174797 | 137142 |
| Advances to non-directors/office employees<sup>(2)</sup> | 236511 | 67687 |
| VAT | 376258 | 426390 |
| Other <sup>(3)</sup> | 793190 | 439666 |
| Lend to third party | 250000 |  |
| Allowance for bad debt | (120320) | (83659) |
| Total prepaid expenses and other current assets | $9007200 | $4457783 |

---

(1) The
balance represented advances that the Company's subsidiaries have paid to the suppliers.

(2) The
balance represented advances that the Company's subsidiaries have advanced to non-director/officer employees. The advance is interest-free.

(3) Other
mainly comprises prepaid construction project expenses, representing miscellaneous prepaid expenses such as prepaid highway usage fees
and prepaid hotel fees for employees attending trade shows.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**8.** **PROPERTY, PLANT AND EQUIPMENT, NET** 

As of March 31, 2025 and September 30, 2024, property, plant and equipment, net consisted of the following:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Furniture, <br> fixtures <br> and office <br> equipment** | **Production <br> equipment** | **Vehicles** | **Total** |
| **Cost** | | | | |
| At September 30, 2024 | 65576 | 510888 | 189800 | 766264 |
| Additions during the year | 6442 | 174708 | 39874 | 221024 |
| Effects of currency translation | (2183) | (17457) | (6396) | (26036) |
| At March 31, 2025 | 69835 | 668139 | 223278 | 961252 |
| **Accumulated depreciation** |  |  |  |  |
| At September 30, 2024 | 30031 | 142554 | 54971 | 227556 |
| Depreciation during the year | 9611 | 23458 | 39043 | 72112 |
| Effects of currency translation | (1023) | (4781) | (1950) | (7754) |
| At March 31, 2025 | 38619 | 161231 | 92064 | 291914 |
| **Net book value** |  |  |  |  |
| At September 30, 2024 | 35545 | 368334 | 134829 | 538708 |
| At March 31, 2025 | 31216 | 506908 | 131214 | 669338 |

---

For the six months ended March 31, 2025 and 2024, depreciation expense amounted to $72,112 and $52,049, respectively.

**9.** **INTANGIBLE ASSETS** 

Intangible assets consist of the following:

---

| | | |
|:---|:---|:---|
|  | **March 31, <br> 2025** | **September 30, <br> 2024** |
| Patent right | $2300010 | $2300010 |
| Subtotal | 2300010 | 2300010 |
| Less: accumulated amortization | (499871) | (395808) |
| Effects of currency translation | (218785) | (161744) |
| **Intangible asset, net book value** | $1581354 | $1742458 |

---

The Company recorded amortization expenses of $104,063 and $96,141 for the six months ended March 31, 2025 and 2024 respectively.

There were no intangible assets being disposed or pledged for the six months ended March 31, 2025 and 2024.

No impairment losses were recognized on intangible assets for the six months ended March 31, 2025 and 2024.

Total future amortization expenses for finite-lived intangible assets were estimated as follows:

---

| | | |
|:---|:---|:---|
|  | **March 31,<br> 2025** | **September 30, <br> 2024** |
| Finite-lived intangible assets |  |  |
| Within 1 year | $196536 | $208891 |
| 1 – 2 years | 196536 | 208891 |
| 2 – 3 years | 196536 | 208891 |
| 3 – 4 years | 196536 | 208891 |
| 4 – 5 years | 196536 | 208891 |
| Thereafter | 598674 | 698003 |
| **Total** | $1581354 | $1742458 |

---

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**10.** **RIGHT-OF-USE ASSETS** 

---

| |
|:---|
| **Cost** |
| **At September 30, 2024** |
| Additions during the year |
| Write-off during the year) |
| Effects of currency translation |
| **At March 31, 2025** |
| **Accumulated depreciation** |
| **At September 30, 2024** |
| Depreciation during the year |
| Write-off during the year |
| Effects of currency translation |
| **At March 31, 2025** |
| **Net book value** |
| **At September 30, 2024** |
| **At March 31, 2025** |

---

Right of use assets consisted of renting of offices and warehouses. The terms of right of use assets ranged for five years with the earliest start date being October, 2024.

For six months ended March 31, 2025, the Company relocate for its factory site to satisfy for larger production needs.

**11.** **INVESTMENTS** 

As of March 31, 2025, the Company has accounted for its long term investment using the cost method as the Company does not have the ability to excerpt significant influence over for invested companies. The aggregate balance of long term investments were $1,543,402.

 **

***Suqian Shuyong New Energy Co., Ltd- Investment***

 **

The Suqian company incorporated in 2024, and it has been operating in the field of new energy. Major business functions includes solar power, new energy solution development, and PV product sales.

As of the period ended on March 31, 2025, investment balance were $96,463.

***PNSOLAR GmbH - Investment***

 ****

PNSOLAR company specialized in the field of energy storage system and inverters. As of the period ended on March 31, 2025, investment balance were $1,446,939.

**12.** **DOWNPAYMENT FOR INVESTMENTS** 

On October 25, 2023, the Company committed to invest $6,000,000 (RMB43,321,800) to establish a new company, Nanjing Cesun Power Co., Ltd. with other parties. As of March 31, 2025, the Company had paid a down-payment for this investment of $5,350,756 (RMB38,828,840), and had $649,244 (RMB 4,711,369) outstanding. The purpose of the investment is to develop solar power stations and conduct joint research and development of new solar products with other parties. Huang Weiqi is the common director of both companies.

The Company expected to pay off the outstanding capital fund before September 30, 2025.

The Company does not involve in the operation into any of the invested company mentioned above.

**13.** **ADVANCES FROM CUSTOMERS** 

The advances from customers were $4,837,518 and $4,350,421 as of March 31, 2025 and September 30, 2024. The advances from customers are interest free and generated in the normal course of business.

The Company shipped the HPC products based on customers' instructions which could happen months after receiving advance payments.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**14.** **TAX PAYABLES** 

As of March 31, 2024 and September 30, 2023, tax payables consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **March 31, <br> 2025** | **September 30, <br> 2024** |
| VAT and other tax payables | $1621324 | $1625444 |
| Income taxes payable | 2598322 | 2499350 |
| Others | 237 | 244 |
| Tax payables | $4219883 | $4125038 |

---

**15.** **ACCOUNT PAYABLE AND OTHER PAYABLES** 

---

| | | |
|:---|:---|:---|
|  | **March 31, <br> 2025** | **September 30,<br> 2024** |
| Account payable | $3100187 | $1316949 |
| Accrued payroll and welfare payables | 277341 | 158580 |
| Others | 303299 | 340222 |
|  | $3680827 | $1815751 |

---

For six months ended March 31, 2025, the increase in account payable mainly due to the increase in purchasing inventory to supply for increasing demand for manufacturing of PV product.

**16.** **OPERATING LEASE LIABILITIES** 

<u>Operating Leases</u>

Right-of-use ("ROU") assets represent the right to use an underlying asset for the lease term, and lease liabilities represent the obligation to make lease payments arising from the lease. ROU assets and liabilities are recognized at the lease commencement date based on the estimated present value of lease payments over the lease term. The Company entered into multiple operating leases for new offices and facility spaces in China. The Company measured and recorded right of use assets and corresponding operating lease liabilities at the lease commencement dates. The Company has elected to not recognize lease assets and liabilities for these leases with a term less than twelve months.

Significant assumptions and judgments made as part of the adoption of this new lease standard include determining (i) whether a contract contains a lease, (ii) whether a contract involves an identified asset, and (iii) which party to the contract directs the use of the asset. The discount rates used to calculate the present value of lease payments were determined based on hypothetical borrowing rates available to the Company over terms similar to the lease terms.

The Company's future minimum payments under long-term non-cancellable operating leases are as follows:

---

| |
|:---|
| Within 1 year |
| After 1 year but within 5 years |
| Total lease payments |
| Less: imputed interest |
| Total lease obligations |
| Less: current obligations |
| Long-term lease obligations |

---

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**16.** **OPERATING LEASE LIABILITIES** (cont.)

A summary of supplemental information related to operating leases are as follows:

---

| | | |
|:---|:---|:---|
|  | **March 31, <br> 2025** | **September 30 <br> 2024** |
| Weighted average remaining lease term | 4.5 years | 0.67 years |
| Weighted average discount rate | 3.60% | 4.75% |

---

Supplemental cash flow information and non-cash activity related to our operating leases is as follows :

---

| | | |
|:---|:---|:---|
|  | **March 31,<br> 2025** | **March 31,<br> 2024** |
| **Operating cash flow information:** | | |
| Cash paid for operating lease liabilities | (215901) | (83259) |
| **Non-cash activities** |  |  |
| Net additions to right-of-use assets obtained in exchange for lease obligations | 1956273 | 0 |

---

Upon termination of old lease contract, the Company relocated its factory building and entered into new lease contract for the term of 5 years, with commence date of October 1, 2024 and end date of September 20, 2029. The location for new lease contract is China, 1500 Ningbo Yin county Grand St, Junhe Pump Industry factory site, North Building 4 & 2<sup>nd</sup> floor, and office building 3-4<sup>th</sup> floor.

**17.** **BANK BORROWINGS** 

The following table sets forth information of the bank borrowings:

---

| | | |
|:---|:---|:---|
|  | **March 31, <br> 2025** | **September 30, <br> 2024** |
| Short-term loan | 3322903 | 2363303 |
| Long-term loan | 242848 | 427421 |
| Total bank borrowings | 3565751 | 2790724 |

---

For the six months ended March 31, 2025, the loans bear annual interest rate ranging from 3.80% to 12.6%. The long term loans are repayable in two years and are guaranteed by Gaokui Zhang, Yi Lin and Weiqi Huang.

**18.** **NOTES PAYABLE** 

Notes payable was $673,653 and nil as of March 31, 2025 and September 30, 2024 respectively.

Notes payables relate to commercial notes issued by banks for outstanding balances from suppliers. These will be released to the suppliers on maturity date and is interest free.

**19.** **RELATED PARTY TRANSACTIONS AND BALANCES** 

The following is a list of related parties which the Company had transactions with during the six months ended March 31, 2025 and September 30, 2024.

---

| | | |
|:---|:---|:---|
| **Name** | **Name** | **Relationship** |
| (a) | Weiqi Huang | Director, Chairman of the Board, Chief Executive Officer |
| (b) | Gaokui Zhang | Director and Chief Operating Officer |
| (c) | Xufeng Lu | Chief Technology Officer |
| (d) | Yi Lin | Wife of Gaokui Zhang |
| (e) | Skyline Tech Limited | A Company 100% owned by Weiqi Huang |
| (f) | Baili Group Limited | A Company 100% owned by Gaokui Zhang |
| (g) | Linshan Group Limited | Minority shareholder |
| (h) | Helios Tech Limited | Minority shareholder |
| (i) | Ningbo Yiqiying New Energy Co., Ltd. | Invested company of Zhejiang Pntech |
| (j) | Nanjing Cesun Power Co., Ltd. | Invested company of Ningbo Skycorp |
| (k) | Suqian Shuyong New Energy Co., Ltd | Invested company of Zhejiang Pntech |

---

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**19.** **RELATED PARTY TRANSACTIONS AND BALANCES** (cont.)

*<u>Due from related parties</u>*

As of March 31, 2025 and September 30, 2024, balances due from related parties, consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **March 31, <br> 2025** | **September 30, <br> 2024** |
| Weiqi Huang |  | 2193086 |
| Skyline Tech Limited (BVI) | 31000 | 31000 |
| Baili Group Limited (BVI) | 15500 | 15000 |
| Linshan Group Limited (BVI) | 1500 | 1500 |
| Helios Tech Limited (BVI) | 2000 | 2000 |
| Ningbo Yiqiying New Energy Co., Ltd | 41234 | 71249 |
| Suqian Shuyong New Energy Co., Ltd | 30377 | 142 |
| **Total due from related parties** | $121611 | 2314477 |

---

The movement of due from Weiqi Huang from September 30, 2024 up to the filling date is presented as follows.

---

| | | |
|:---|:---|:---|
|  | **Balance/Amount<br> USD** | **Balance/Amount<br> CNY** |
| **Due from Weiqi Huang Balance as of September 30, 2024** | 2193086 | 15857766 |
| Advance to Weiqi Huang | 309579 | 2238504 |
| Repayment from Weiqi Huang | 2433018 | 17592667 |
| Exchange rate effect | (69647) | (503604) |
| **Due from Weiqi Huang Balance as of March 31, 2025** | - | - |

---

The loans provided to Weiqi Huang were interest free and with a maturity date of November 1, 2024.

In order to link our onshore and offshore companies and control our operating entities, Ningbo WFOE and Guangzhou WFOE should invest in cash to purchase shares of Ningbo Skycorp. In March and April 2024, Ningbo WFOE and Guangzhou WFOE paid a total consideration of $1,805,169 to purchase 100% shares of Ningbo Skycorp. Weiqi Huang will ultimately bear the consideration of $1,805,169, and thus debiting due from related parties as of March 31, 2024. As of the date of this prospectus, amount due from Weiqi Huang was fully repaid.

Amounts due from related parties are stated at the original amount less an allowance for doubtful receivables, if any, based on a review of all outstanding amounts at period end. An allowance is also made when there is objective evidence that the Company will not be able to collect all amounts due according to the original terms of the receivables. The Company often assesses the creditworthiness of related parties before entering into transactions with them. The assessment may include reviewing the related party's financial statements, payment history, and other relevant information.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**19.** **RELATED PARTY TRANSACTIONS AND BALANCES** (cont.)

*<u>Due to Related Parties</u>*

As of March 31, 2025 and September 30, 2024, balances due to related parties consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **March 31, <br> 2025** | **September 30, <br> 2024** |
| Xufeng Lu | $17947 | 21157 |
| Total due to related parties | $17947 | 21157 |

---

For the six months ended March 31, 2025 , the Company repaid $2,523 (RMB18,242) to Xufeng Lu. As a result, balance due to Xufeng Lu decreased from $21,157 as of September 30, 2024 to $17,947 as of March 31, 2025.

The balance above mainly represented the interest-free loan payables to the shareholders and related entity. These loans were made for expanding business of the Company, and were due on demand, unsecured, unless further disclosed.

**20.** **NON-CONTROLLING INTERESTS (NCI)** 

Non-controlling interests ("NCI") represent the portion of net assets in consolidated entities that are not owned by the Company.

The following tables represent the non-controlling ownership interests and non-controlling interest balances reported in stockholder's equity as of March 31, 2025 and 2024 respectively.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Ningbo Pntech** | **Ningbo Pntech** | **Zhejiang Pntech** | **Zhejiang Pntech** | **Total** | **Total** |
|  | **Mar 31, <br> 2025** | **Sep 30, <br> 2024** | **Mar 31, <br> 2025** | **Sep 30, <br> 2024** | **Mar 31, <br> 2025** | **Sep 30, <br> 2024** |
| NCI ownership interest | 25% | 25% | 35% | 35% |  |  |
| NCI balances | 464241 | 493678 | 1981926 | 1850975 | 2446167 | 2344653 |

---

The summarized financial information for subsidiaries that have non-controlling interests which are material to the Company are provided below. This information is based on amounts before inter-company elimination.

Summarized statement of financial position as at

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Ningbo Pntech** | **Ningbo Pntech** | **Zhejiang Pntech** | **Zhejiang Pntech** | **Total** | **Total** |
|  | **Mar 31, <br> 2025** | **Sep 30, <br> 2024** | **Mar 31, <br> 2025** | **Sep 30, <br> 2024** | **Mar 31, <br> 2025** | **Sep 30, <br> 2024** |
| Non-current assets | 12643 | 19840 | 3920642 | 2405099 | 3933285 | 2424939 |
| Current assets | 2473425 | 2606695 | 15835363 | 12271413 | 18308788 | 14878108 |
| Current liabilities | (604463) | (627179) | (11770712) | (8681034) | (12375175) | (9308213) |
| Non-current liabilities |  |  | (1391516) |  | (1391516) |  |
| Net assets | 1881605 | 1999356 | 6593777 | 5995478 | 8475382 | 7994834 |

---

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**20.** **NON-CONTROLLING INTERESTS (NCI)** (cont.)

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Ningbo Pntech** | **Ningbo Pntech** | **Zhejiang Pntech** | **Zhejiang Pntech** | **Total** | **Total** |
|  | **Mar 31, <br> 2025** | **Sep 30, <br> 2024** | **Mar 31, <br> 2025** | **Sep 30, <br> 2024** | **Mar 31, <br> 2025** | **Sep 30, <br> 2024** |
| Net Assets | 1881605 | 1999356 | 6593777 | 5995478 | 8475382 | 7994834 |
| Less: Capital and additional paid-in capital | (559621) | (559621) | (317221) | (310395) | (876842) | (870016) |
| Less: OCI | 124300 | 58609 | 409220 | 208913 | 533520 | 267522 |
| Retained earnings | 1446284 | 1498344 | 6685776 | 5893996 | 8132060 | 7392340 |
| Retained earnings attributable to NCI | 361571 | 374587 | 2340022 | 2062898 | 2701593 | 2437485 |
| Plus: OCI attributable to NCI | 102670 | 119091 | (81501) | (73117) | 21169 | 45974 |
| Plus: Dividends to minority shareholders |  |  | (276595) | (138806) | (276595) | (138806) |
| NCI balances | 464241 | 493678 | 1981926 | 1850975 | 2446167 | 2344653 |

---

**21.** **INCOME TAXES** 

<u>Cayman Islands</u>

Under the current laws of the Cayman Islands, The Company is not subject to tax on income or capital gain. In addition, payments of dividends by the Company to their shareholders are not subject to withholding tax in the Cayman Islands.

<u>BVI</u>

Under the current laws of the BVI, Skycorp Digital Limited, the Company's BVI subsidiary, is not subject to income or capital gains taxes. In addition, dividend payments are not subject to with-holdings tax in the BVI.

<u>Hong Kong</u>

On March 21, 2018, the Hong Kong Legislative Council passed The Inland Revenue (Amendment) (No. 7) Bill 2017 (the "Bill") which introduces the two-tiered profits tax rates regime. The Bill was signed into law on March 28, 2018 and was announced on the following day. Under the two-tiered profits tax rates regime, the first 2 million Hong Kong Dollar ("HK$") of profits of the qualifying group entity will be taxed at 8.25%, and profits above HK$2 million will be taxed at 16.5%. The Company's Hong Kong subsidiaries, GreenHash Limited, did not have assailable profits that were derived in Hong Kong for the six months ended March 31, 2024 and 2023. Therefore, no Hong Kong profit tax has been provided for the six months ended March 31, 2024 and 2023.

<u>Singapore</u>

GreenHash PTE. Ltd., the Company's Singaporean subsidiary, is incorporated in Singapore where tax is levied on profits at rate of 17.0%. Singapore uses a territorial tax system. Post-tax profit distributions (i.e. dividends) to shareholders are tax-free. Singapore does not tax on capital gains.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**21.** **INCOME TAXES** (cont.)

<u>PRC</u>

The Company's PRC subsidiaries are subject to the PRC Enterprise Income Tax Law ("EIT Law") and are taxed at the statutory income tax rate of 25%, unless otherwise specified.

The components of the income tax provision are:

---

| | | |
|:---|:---|:---|
|  | **For the six months ended <br> March 31,** | **For the six months ended <br> March 31,** |
|  | **2025** | **2024** |
| Current | $181987 | $143875 |
| Deferred | - | - |
| Total income tax provision | $181987 | $143875 |

---

The income tax provision is included in our consolidated statement of operations and comprehensive income.

The reconciliations of the statutory income tax rate and the Company's effective income tax rate are as follows:

---

| | | |
|:---|:---|:---|
|  | **For the six months ended <br> March 31,** | **For the six months ended <br> March 31,** |
|  | **2025** | **2024** |
| Net income before provision for income taxes | $573954 | $938039 |
| PRC statutory tax rate | 25% | 25% |
| Income tax at statutory tax rate | 143488 | 234510 |
| Non-deductible expenses | 38499 | (90635) |
| Income tax expense | $181987 | $143875 |
| Effective tax rates | 32% | 15% |

---

The current PRC EIT Law imposes a 10% withholding income tax for dividends distributed by foreign invested enterprises to their immediate holding companies outside the PRC. A lower withholding tax rate will be applied if there is a tax treaty arrangement between the PRC and the jurisdiction of the foreign holding company. Distributions to holding companies in Hong Kong that satisfy certain requirements specified by the PRC tax authorities, for example, will be subject to a 5% withholding tax rate.

As of March 31, 2025 and 2024, the Company had not recorded any withholding tax on the retained earnings of its foreign invested enterprises in the PRC, since the Company intends to reinvest its earnings to further expand its business in mainland China, and its foreign invested enterprises do not intend to declare dividends to their immediate foreign holding companies.

As of March 31, 2025 and 2024, there was no tax effect of temporary difference under ASC Topic 740 "Accounting for Income Taxes" that gives rise to deferred tax asset and liability.

As of March 31, 2025 and 2024, there was no net operating loss carried forward.

 ****

***Accounting for uncertainty tax position***

The Company did not identify significant unrecognized tax benefits for the six months ended March 31, 2025 and 2024. The Company did not incur any interest or penalties related to potential underpaid income tax expenses. In general, the PRC tax authority has up to five years to conduct examinations of the Company's tax filings. Accordingly, the tax years from 2020 to 2024 of the Company's PRC subsidiaries remain open to examination by the taxing jurisdictions. The Company does not expect that its assessment regarding unrecognized tax positions will materially change over the next 12 months.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**22.** **EQUITY** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**(a) Common stock and Additional Paid In Capital**

The Company was established under the laws of the Cayman Islands on January 31, 2022. The Company's shareholders have planned to fund the $50,000 capital in Cayman Islands.

On October 21, 2024, the Company effected a 1-for-10,000 forward split of our Ordinary Shares and the surrender of 475,000,000 Ordinary Shares, approved by the Company's shareholders and board of directors. As a result, the authorized share capital of the Company is $50,000 divided into 500,000,000 shares of a par value of $0.0001.

As a result, the balance of common stock and additional paid-in capital was $2,700 and $8,996,955 respectively, as of March 31, 2025.

As of March 31, 2025, the Company had authorized common shares of 500,000,000, and 27,000,000 common shares issued and outstanding with par value of $0.0001 per share.

On March 4, 2025, the Company issued 2,000,000 shares of common stock at $4.00 per share for total gross proceeds of $8,000,000 in its Initial Public Offering (IPO). Net proceeds from the IPO were $6,964,500, after deducting expenses primarily consisting of underwriting compensation, legal fees, and audit fees.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**(b) Retained Earnings**

Retained earnings refer to the profits that the Company reserves for future distribution or uncertain how to distribute. As of March 31, 2025 and September 30, 2024, the total retained earnings were $14,209,693 and $14,275,450, respectively.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**(c) Non-controlling interest**

As of March 31, 2025 and September 30, 2024, the Company's non-controlling interest were $2,446,167 and $2,344,653 respectively, representing 35% equity interest of Zhejiang Pntech, 25% equity interest of Ningbo Pntech.

**23.** **SEGMENT REPORTING** 

The Company has determined that it operates in two operating segments: (1) Solar PV products and (2) High performance computing products.

The Company's CODM, Chief executive officer (Huang Weiqi), measures the performance of each segment based on metrics of revenue and profit before taxes from operations and uses these results to evaluate the performance of, and to allocate resources to each of the segments. Although most of the Company's long-lived assets are located in the PRC, for the six months ended March 31, 2024, 71% solar PV products sold to PRC and 19% sold to other countries, and 10% HPC products sold to PRC and no HPC products sold to other countries. So the Company presented geographical information as requested.

The breakdown of total revenues by geographic market for each of the six months ended March 31, 2025 and 2024 is presented as follows.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Six Month Ended March 31,** | **For the Six Month Ended March 31,** | **For the Six Month Ended March 31,** | **For the Six Month Ended March 31,** |
|  | **2025** | **2025** | **2024** | **2024** |
|  | **Amount** | **%** | **Amount** | **%** |
| Mainland China | $16700200 | 69% | $18277168 | 81% |
| Asia other than mainland China | 4890194 | 20% | 1465944 | 7% |
| Europe | 1183259 | 5% | 2232434 | 10% |
| Others | 1402618 | 6% | 508055 | 2% |
| Total | $24176271 | 100% | $22483601 | 100% |

---

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**23.** **SEGMENT REPORTING** (cont.)

The following tables present the summary of each reportable segment's revenue and income, which is considered as a segment operating performance measure, for the six months ended March 31, 2025, and 2024:

**For the Year Ended March 31, 2025**

---

| | | | |
|:---|:---|:---|:---|
|  | **Solar PV <br> products** | **High <br> performance <br> computing <br> products** | **Consolidated** |
| Current assets | $32754430 |  | 32754430 |
| Non-current assets | 11337844 |  | 11337844 |

---

**For the Year Ended September 30, 2024**

---

| | | | |
|:---|:---|:---|:---|
|  | **Solar PV <br> products** | **High <br> performance <br> computing <br> products** | **Consolidated** |
| Current assets | $18494905 | 6935052 | 25429957 |
| Non-current assets | 6521966 |  | 6521966 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Six Months Ended March 31, 2025**

---

| | | | |
|:---|:---|:---|:---|
|  | **Solar PV <br> products** | **High <br> performance <br> computing <br> products** | **Consolidated** |
| Revenues | 22915062 | 1261209 | 24176271 |
| Segment gross profit | 3231627 | 472298 | 3703925 |
| Segment gross margin | 14.10% | 37.45% | 15.32% |

---

**Six Months Ended March 31, 2024**

---

| | | | |
|:---|:---|:---|:---|
|  | **Solar PV <br> products** | **High <br> performance <br> computing <br> products** | **Consolidated** |
| Revenues | 20168103 | 2315498 | 22483601 |
| Segment gross profit | 3053520 | 342027 | 3395547 |
| Segment gross margin | 15.14% | 14.77% | 15.10% |

---

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**24.** **CONCENTRATIONS** 

**Concentrations of Credit Risk**

As of March 31, 2025 and March 31, 2024, cash and cash equivalents balances in the PRC are $9,741,586 and $3,540,200, respectively, which were primarily deposited in financial institutions located in Mainland China. Each bank account is insured by PBOC (the central bank of China) with the maximum limit of RMB500,000 (equivalent to $68,902). To limit exposure to credit risk relating to deposits, the Company primarily places cash and cash equivalent deposits with large financial institutions in China which management believes are of high credit quality and management also continually monitors the financial institutions' credit worthiness.

**Concentrations of Customers**

The following table sets forth information as to each customer that accounted for 10% or more of the Company's revenues for the six months ended March 31, 2025, and 2024.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Six months ended <br> March 31, 2025** | **Six months ended <br> March 31, 2025** | **Six months ended <br> March 31, 2024** | **Six months ended <br> March 31, 2024** |
| <br>**Customers** | **Amount** | **Percentage** | **Amount** | **Percentage** |
| A | $&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;\* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;\* | $3584249 | 15.94% |

---

\* represented the percentage below 10%

A — regular customer for the six months ended March 31, 2024 , but with less than 10% of the Company's revenue for the six months ended March 31, 2025.

The following table sets forth information as to each supplier that accounted for 10% or more of the Company's purchase for the six months ended March 31, 2025 and 2024.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Six months ended <br> March 31, 2025** | **Six months ended <br> March 31, 2025** | **Six months ended <br> March 31, 2024** | **Six months ended <br> March 31, 2024** |
| <br>**Suppliers** | **Amount** | **Percentage** | **Amount** | **Percentage** |
| A | $3652041 | 20.88% | $4322533 | 20.90% |
| B | \* | \* | 3664951 | 17.72% |
| C | 4224590 | 24.15% | 2973809 | 14.38% |
| D |  |  | 2603129 | 12.58% |
| E | 5379314 | 30.75% | 2585688 | 12.50% |
| F | 1962518 | 11.22% | \* | \* |

---

\* represented the percentage below 10%

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A,C,E — regular supplier for the six months ended March 31, 2025 and 2024;

F — regular supplier for the six months ended March 31, 2025, but with less than 10% of the Company's purchase for the six months ended March 31, 2024;

B,D — regular supplier for the six months ended March 31, 2024, but with less than 10% of the Company's purchase for the six months ended March 31, 2025.

**25.** **COMMITMENTS AND CONTINGENCIES** 

 

*<u>Lease Commitments</u>*

The Company entered into an operating lease of building for production, office and warehouse in Ningbo City, Zhejiang Province, China with a term of 3 years. Our commitment for minimum lease payment under this operating lease as of March 31, 2025 and September 30, 2024 are disclosed in Note 16.

 

*<u>Capital commitment</u>*

During the six months ended March 31, 2024, the Company committed to invest $68,902 (RMB500,000) to Ningbo Yiqiying New Energy Co., Ltd. As of March 31, 2025, the Company had outstanding balances of $68,902(RMB 500,000). The Company expected to pay off the outstanding capital fund before September 30, 2025. Ningbo Yiqiying New Energy Co., Ltd. has begun its business activities until the date of this prospectus.

**SKYCORP SOLAR GROUP LIMITED<br> NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**25.** **COMMITMENTS AND CONTINGENCIES** (cont.)

On October 25, 2023, the Company committed to invest $6,000,000 (RMB43,540,200) to establish a new company, Nanjing Cesun Power Co., Ltd., with other parties. As of March 31, 2025, the Company paid $5,350,756 (RMB38,828,840), and had $649,244 (RMB4,711,360) outstanding. The Company expected to pay off the outstanding capital fund before September 30, 2025. Nanjing Cesun Power Co., Ltd. has begun its business activities in developing solar power stations and conducting joint research and development of new solar products until the date of this prospectus.

On March 19, 2024, the Company committed to invest $68,902 (RMB500,000) to Suqian Shuyong New Energy Co., Ltd., with other party. As of March 31, 2025, the Company had no balance outstanding. The Company was expected to pay off the outstanding capital fund before September 30, 2025. Additional $27,561 (RMB 200,000) was invested. Suqian Shuyong New Energy Co., Ltd. has begun its business activities until the date of this prospectus.

On July 17, 2024, the Company committed to invest $137,804 (RMB1,000,000) to establish a new company Hubei Nanzhuo New Energy Co., Ltd., with other parties. As of March 31, 2025, the Company had $137,804 (RMB1,000,000) outstanding. The company expected to pay off the outstanding capital fund before September 30, 2025.Hubei Nanzhuo New Energy Co., Ltd.has begun its business activities until the date of this prospectus.

On October 24, 2024, the Company committed to invest $34,451 (RMB250,000) to Taizhou Shuyong New Energy Co., Ltd. As of March 31, 2025, the Compant had $34,451 (RMB250,000) outstanding. The Company expected to pay off the outstanding capital fund before September 30, 2025. Taizhou Shuyong New Energy Co., Ltd.,has begun its business activities until the date of this prospectus.

The Company does not involve in the operation into any of the three newly invested companies mentioned above.

*<u>Contingencies</u>*

In the ordinary course of business, the Company may be subject to legal proceedings regarding contractual and employment relationships and a variety of liabilities resulting from such claim, when a loss is assessed to be probable, and the amount of the loss is reasonably estimable. In the opinion of management, there were no pending or threatened claims and litigation as of March 31, 2025 and September 30, 2024 and through the issuance date of these consolidated financial statements.

**26.** **SUBSEQUENT EVENTS** 

The Company's previous holding of PNSOLAR GmbH 40% equity interest will no longer be valid, subsequently, on July 18, 2025, the Company has invested in Singapore Matrix SEA Limited company (pre-IPO), after the event, the Company experience an increase of 4.9% in equity interest for the Matrix SEA Limited.

On May 23, 2025, Zhejiang Pntech Technology Co., Ltd. ("Zhejiang Pntech") acuqired 100% ownership of Ningbo Yijiaren New Energy Technology Co,.Ltd from Yufang Zhang.

The Company has performed an evaluation of subsequent events through August 26, 2025, which was the date of the issuance of the consolidated financial statements, and determined that no other events would have required adjustment or disclosure in the consolidated financial statements other than that discussed above.