UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~December~~March 31, ~~2024~~ 2025

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number: 001-42099

Armlogi Holding Corp.

(Exact name of registrant as specified in its charter)

Nevada		92-0483179
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

20301 East Walnut Drive North

Walnut, California, 91789

(Address of principal executive offices) (Zip Code)

(888) 691-2911

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each Class		Trading Symbol(s)		Name of each exchange on which registered
Common stock, par value $0.00001 per share		BTOC		The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☐☒ No ☒☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☒
		Emerging growth company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of ~~February~~May 14, 2025, there were 4142,~~677~~112,~~147~~026 shares of ~~Class A~~ common stock, par value $0.00001 per share, outstanding.

Armlogi Holding Corp.

Form 10-Q

For the Quarterly Period Ended ~~December~~March 31, ~~2024~~ 2025

Contents

Part I	Financial Information	1
Item 1	Financial Statements	1
	Condensed Consolidated Balance Sheets as of December 31, 2024 (Unaudited) and June 30, 2024	1
	Condensed Consolidated Balance Sheets as of March 31, 2025 (Unaudited) and June 30, 2024	1
	Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) for the Three and Six Months Ended December 31, 2024 and 2023 (Unaudited)	2
	Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) for the Three and Nine Months Ended March 31, 2025 and 2024 (Unaudited)	2
	Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three and Six Months Ended December 31, 2024 and 2023 (Unaudited)	3
	Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three and Nine Months Ended March 31, 2025 and 2024 (Unaudited)	3
	Condensed Consolidated Statements of Cash Flows for the Six Months Ended December 31, 2024 and 2023 (Unaudited)	4
	Condensed Consolidated Statements of Cash Flows for the Nine Months Ended March 31, 2025 and 2024 (Unaudited)	4
	Notes to Condensed Consolidated Financial Statements (Unaudited)	5
Item 2	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2123
Item 3	Quantitative and Qualitative Disclosures about Market Risk	3032
Item 4	Controls and Procedures	3032
Part II	Other Information	3133
Item 1	Legal Proceedings	3133
Item 1A	Risk Factors	3133
Item 2	Unregistered Sales of Equity Securities and Use of Proceeds	3133
Item 3	Defaults Upon Senior Securities	3133
Item 4	Mine Safety Disclosures	3133
Item 5	Other Information	3133
Item 6	Exhibits	3133
Signatures		3335

ARMLOGI HOLDING CORP.

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

ARMLOGI HOLDING CORP. CONDENSED CONSOLIDATED BALANCE SHEETS AS OF ~~DECEMBER~~MARCH 31, ~~2024~~2025 AND JUNE 30, 2024 (US$, except share data, or otherwise noted)

	December 31, 2024		June 30, 2024
	March 31, 2025		June 30, 2024
	US$		US$
	Unaudited		~~Audited~~
Assets
Current assets
Cash		5,~~118~~631,~~815~~247		7,888,711
Accounts receivable and other receivable, net		3126,~~204~~843,~~112~~491		25,465,044
Other current assets		12,~~905~~222,~~457~~012		1,624,611
Prepaid expenses		~~879~~1,~~768~~204,992		1,129,435
Loan receivables		3,~~812~~845,~~293~~402		1,877,131
Total current assets		4239,~~920~~747,~~445~~144		37,984,932
Non-current assets
Restricted cash		23,~~259~~779,~~932~~572		2,061,673
Long-term loan receivables		—		2,908,636
Property and equipment, net		11,~~796~~660,~~130~~557		11,010,407
Intangible assets, net		7566,~~051~~002		92,708
Right-of-use assets – operating leases		~~105~~122,~~512~~126,~~506~~701		111,955,448
Right-of-use assets – finance leases		~~235~~201,~~447~~012		309,496
Other non-current assets		~~915~~459,~~199~~555		711,556
Total assets		~~163~~178,~~714~~040,~~710~~543		167,034,856
LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities:
Current liabilities
Accounts payable and accrued liabilities		56,~~533~~870,~~126~~867		7,502,339
Contract liabilities		1468,~~248,844~~128		276,463
Income taxes payable		—		57,589
Due to related parties		—		350,209
Accrued payroll liabilities		~~389~~687,~~070~~530		405,250
Commitment fee payable		250,000		—
Convertible notes		6,337,398		—
Convertible notes		7,664,657		—
Operating lease liabilities – current		28,297,648		24,216,446
Operating lease liabilities – current		25,021,785		24,216,446
Finance lease liabilities – current		139,331		155,625
Finance lease liabilities – current		117,500		155,625
Total current liabilities		42,800,902		32,963,921
Total current liabilities		40,224,982		32,963,921
Non-current liabilities
Operating lease liabilities – non-current		90104,~~172~~986,~~693~~058		93,126,092
Finance lease liabilities – non-current		~~135~~77,~~441~~042		169,683
Deferred income tax liabilities		—-		1,536,455
Total liabilities		~~130~~147,~~533~~864,~~116~~002		127,796,151
Commitments and contingencies
Stockholders’ equity
Common stock, US$0.00001 par value, 100,000,000 shares authorized, 41,677,147 and 41,634,000 issued and outstanding as of December 31 and June 30, 2024, respectively		417		416
Common stock, US$0.00001 par value, 100,000,000 shares authorized, 42,112,026 and 41,634,000 issued and outstanding as of March 31, 2025 and June 30, 2024, respectively		421		416
Additional paid-in capital		1516,~~718~~468,~~863~~859		15,468,864
Retained earnings		1713,~~462~~707,~~314~~261		23,769,425
Total stockholders’ equity		3330,~~181~~176,~~594~~541		39,238,705
Total liabilities and stockholders’ equity		~~163~~178,~~714~~040,~~710~~543		167,034,856

The accompanying notes form an integral part of these condensed consolidated financial statements.

ARMLOGI HOLDING CORP. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE THREE AND ~~SIX~~NINE MONTHS ENDED ~~DECEMBER~~MARCH 31, ~~2024~~2025 AND ~~2023~~2024 (US$, except share data, or otherwise noted)

Three Months Ended December 31, 2024

Three Months Ended December 31, 2023

Six Months Ended December 31, 2024

Six Months Ended December 31, 2023

Three Months Ended March 31, 2025

Three Months Ended March 31, 2024

Nine Months Ended March 31, 2025

Nine Months Ended March 31, 2024

US$

Unaudited

Revenue

5145,~~143~~844,~~682~~322

4238,~~004~~439,~~083~~935

93139,~~625~~469,~~578~~900

83121,~~249~~689,~~928~~863

Costs of sales

5045,~~660~~566,~~690~~202

3435,~~326~~115,~~234~~736

96142,~~749~~315,~~376~~578

70105,~~345~~461,~~647~~383

Gross profit (loss)

~~482~~278,~~992~~120

73,~~677~~324,~~849~~199

(32,~~123~~845,~~798~~678

)

1216,~~904~~228,~~281~~480

Operating costs and expenses:

General and administrative

24,~~659~~472,~~156~~813

23,~~919~~269,~~547~~493

610,~~327~~800,~~981~~794

48,~~827~~097,~~703~~196

Total operating costs and expenses

24,~~659~~472,~~156~~813

23,~~919~~269,~~547~~493

610,~~327~~800,~~981~~794

48,~~827~~097,~~703~~196

Income (loss) from operations

(24,~~176~~194,~~164~~693

)

454,~~758,302~~706

(913,~~451~~646,~~779~~472

)

8,~~076~~131,~~578~~284

Other (income) expenses:

Other income, net

(~~564~~718,~~656~~025

)

(~~446~~914,~~179~~419

)

(12,~~770~~488,~~321~~346

)

(~~988~~1,~~394~~902,813

)

Loss on disposal of assets

~~43,625~~—

—

43,625

—

Finance costs

79278,~~989~~385

1311,~~351~~041

88367,~~997~~382

2637,~~738~~779

Total other (income) expenses

(~~441~~439,~~042~~640

)

(~~432~~903,~~828~~378

)

(12,~~637~~077,~~699~~339

)

(~~961~~1,~~656~~865,034

)

Income (loss) before provision for income taxes

(13,~~735~~755,~~122~~053

)

5958,~~191,130~~084

(711,~~814~~569,~~080~~133

)

9,~~038~~996,~~234~~318

Current income tax expense

—

1200,~~229,121~~612

—

12,~~878~~079,~~426~~038

Deferred income tax (recovery) expense

~~(75,882~~—

)

~~217~~75,~~184~~252

(1,506,969

)

~~660~~735,~~207~~459

Total income tax (recovery) expenses

~~(75,882~~—

)

1275,~~446,305~~864

(1,506,969

)

2,~~538~~814,~~633~~497

Net income (loss)

(13,~~659~~755,~~240~~053

)

3682,~~744,825~~220

(610,~~307~~062,~~111~~164

)

67,~~499~~181,~~601~~821

Total comprehensive (loss) income

(1,659,240

)

3,744,825

(6,307,111

)

6,499,601

Total comprehensive income (loss)

(3,755,053

)

682,220

(10,062,164

)

7,181,821

Basic & diluted net (loss) earnings per share

(0.0409

)

0.0902

(0.1524

)

0.1618

Weighted average number of shares of common stock-basic and diluted

41,~~642~~714,~~442~~608

40,000,000

41,~~638~~651,~~221~~007

40,000,000

The accompanying notes form an integral part of these condensed consolidated financial statements.

ARMLOGI HOLDING CORP. CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKOLDERS’ EQUITY FOR THE THREE ADAND ~~SIX~~NINE MONTHS ENDED ~~DECEMBER~~MARCH 31, ~~2024~~2025 AND ~~2023~~2024 (US$, except share data, or otherwise noted)

	Common Stock		Amount		Additional paid-in capital		Retained earnings			Total equity
Six Months Ended
Nine Months Ended
Balance as of June 30, 2023		40,000,000		400		8,985,007		16,328,207			25,313,614
Net income		—		—		—		67,~~499~~181,~~601~~821			67,~~499~~181,~~601~~821
Contribution from stockholders		—		—		~~565~~766,~~000~~156		—			~~565~~766,~~000~~156
Balance as of December 31, 2023 (unaudited)		40,000,000		400		9,550,007		22,827,808			32,378,215
Balance as of March 31, 2024 (unaudited)		40,000,000		400		9,751,163		23,510,028			33,261,591
Three Months ended
Balance as of September 30, 2023 (unaudited)		40,000,000		400		9,080,007		19,082,983			28,163,390
Net income		—		—		—		3,744,825			3,744,825
Contribution from stockholders		—		—		470,000		—			470,000
Balance as of December 31, 2023 (unaudited)		40,000,000		400		9,550,007		22,827,808			32,378,215
Six Months Ended
Net income		—		—		—		682,220			682,220
Contribution from stockholders		—		—		201,156		—			201,156
Balance as of March 31, 2024 (unaudited)		40,000,000		400		9,751,163		23,510,028			33,261,591
Nine Months Ended
Balance as of June 30, 2024		41,634,000		416		15,468,864		23,769,425			39,238,705
Net income(loss)		—		—		—		(6,307,111	)		(6,307,111	)
Net loss		—		—		—		(10,062,164	)		(10,062,164	)
Shares issued pursuant to Standby Equity Purchase Agreement (SEPA)		434,879		4		749,996		—			750,000
Issuance of common stock for commitment fee		43,147		1		249,999		—			250,000
Balance as of December 31, 2024 (unaudited)		41,677,147		417		15,718,863		17,462,314			33,181,594
Balance as of March 31, 2025 (unaudited)		42,112,026		421		16,468,859		13,707,261			30,176,541
Three Months ended
Balance as of September 30,2024 (unaudited)		41,634,000		416		15,468,864		19,121,554			34,590,834
Net income(loss)		—		—		—		(1,659,240	)		(1,659,240	)
Issuance of common stock for commitment fee		43,147		1		249,999		—			250,000
Balance as of December 31, 2024 (unaudited)		41,677,147		417		15,718,863		17,462,314			33,181,594
Net loss		—		—		—		(3,755,053	)		(3,755,053	)
Shares issued pursuant to SEPA		434,879		4		749,996		—			750,000
Balance as of March 31, 2025 (unaudited)		42,112,026		421		16,468,859		13,707,261			30,176,541

The accompanying notes form an integral part of these condensed consolidated financial statements.

ARMLOGI HOLDING CORP. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE ~~SIX~~NINE MONTHS ENDED ~~DECEMBER~~MARCH 31, ~~2024~~2025 AND ~~2023~~2024 (UNAUDITED) (US$, except share data, or otherwise noted)

	For The Six Months Ended December 31, 2024			For The Six Months Ended December 31, 2023
	For The Nine Months Ended March 31, 2025			For The Nine Months Ended March 31, 2024
	US$			US$
	Unaudited			Unaudited
Cash Flows from Operating Activities:
Net income (loss)		(6,307,111	)		6,499,601
Net (loss) income		(10,062,164	)		7,181,821
Net loss from disposal of fixed assets		43,625			6,895
Depreciation of property and equipment and right-of-use financial assets		1,~~290~~983,~~471~~166			~~919~~1,~~273~~444,441
Amortization		1726,~~659~~706			1726,~~659~~488
Non-cash operating leases expense		45,~~358~~833,~~758~~789			3,~~155~~450,~~637~~304
Accretion of convertible note		72,184			—
Gain from settlement of commitment payable		(100,000	)		—
Current estimated credit loss		228,363			(24,563	)
Accretion of convertible note		344,925			—
Deferred income taxes		(1,506,969	)		660,207
Current estimated credit loss		228,363			(22,827	)
Interest income		(63,233	)		(54,374	)
Deferred income taxes		(1,536,455	)		735,459
Interest income		(96,340	)		(87,923	)
Changes in working capital:
Accounts receivable and other receivables		(51,~~967~~606,~~431~~810	)		(7,~~651~~685,~~253~~423	)
Other current assets		(~~280~~597,~~846~~401	)		(~~358~~376,~~368~~820	)
Other non-current assets		~~(203~~252,~~643~~001	)		—
Prepaid expenses		~~249~~(75,~~667~~557	)		~~652~~(425,~~335~~146	)
Accounts payable & accrued liabilities		(1631,~~969,214~~472	)		(2,~~022~~212,~~280~~137	)
Contract liabilities		~~972~~191,~~381~~665			(~~244~~187,~~403~~925	)
Income tax payable		(8757,~~075~~589	)		1,~~706~~907,~~868~~403
Accrued payroll liabilities		~~(16~~282,~~180~~280	)		~~231~~199,~~701~~806
Net changes in derecognized ROU and operating lease liabilities		(63,874	)		—
Net cash (used in) provided from operating activities		(95,~~232~~641,~~468~~142	)		3,~~494~~954,~~935~~416
Cash Flows from Investing Activities:
Purchase of property and equipment		(2,~~070~~593,~~770~~457	)		(23,~~948~~080,~~594~~643	)
Loan disbursement		(1,000,000	)		(1,~~000~~600,000	)
Proceeds from loan repayments		2,036,705			—
Proceeds from repayment of loan receivables		2,036,705			—
Proceeds from sale of property and equipment		25,000			—
Net cash used in investing activities		(1,~~009~~531,~~065~~752	)		(34,~~948~~680,~~594~~643	)
Cash Flows from Financing Activities:
Proceeds received from related parties		—			1,~~012,353~~000
Deferred issuance costs for initial public offering		—			(~~282~~638,~~742~~231	)
Repayment to related parties		(350,209	)		—511,353
Net proceeds from Standby Equity Purchase		8,092,473			—
Net proceeds from SEPA		8,092,473			—
Repayment of finance lease liabilities		(72,368	)		(83,196	)
Repayment of commitment payable		(150,000	)		—
Capital contributions from stockholders		—			265,000
Repayment of finance lease liabilities		(108,935	)		(125,474	)
Net cash provided by financing activities		7,669,896			911,415
Repayment of SEPA		(850,000	)		—
Net increase (decrease) in cash and restricted cash		(2,571,637	)		457,756
Capital contributions from stockholders		—			466,156
Net cash provided by financing activities		6,633,329			214,804
Net decrease in cash and restricted cash		(539,565	)		(511,423	)
Cash and restricted cash, beginning of year		9,950,384			6,558,099
Cash and restricted cash, end of six months periods		7,378,747			7,015,855
Cash and restricted cash, end of nine months periods		9,410,819			6,046,676
The following table provides a reconciliation of cash and restricted cash reported within the Consolidated Balance Sheets that equal the totals of the same amounts shown in the Consolidated Statements of Cash Flows:
Cash		5,~~118~~631,~~815~~247			43,~~954~~985,~~182~~003
Restricted cash – non-current		23,~~259~~779,~~932~~572			2,061,673
Total cash and restricted cash shown in the Consolidated Balance Sheet		79,~~378~~410,~~747~~819			76,~~015~~046,~~855~~676
Supplemental Disclosure of Cash Flows Information:
Cash paid for income tax		(87,074	)		(171,~~559~~635	)
Cash paid for interest		~~(16~~22,~~813~~457	)		~~(26,738~~—	)
Non-cash Transactions:
Right-of-use assets acquired in exchange for operating lease liabilities		628,~~184~~685,~~333~~914			3781,~~607~~927,~~178~~507
Decrease in right-of-use assets due to remeasurement of lease terms		884,394			—
Shares issued to settle commitment fee		250,000			—
IPO expenses paid by stockholders		—			300,000
Shares issued pursuant to SEPA		750,000			—

The accompanying notes form an integral part of these condensed consolidated financial statements.

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1. Organization and principal activities

Armlogi Holding Corp. and its consolidated subsidiaries (the “Company”) operate as a third-party logistics company, providing multi-model transportation and logistics services primarily in the United States.

The Company’s primary transportation services involve arranging shipments, on behalf of its customers, of materials that are generally larger than shipments handled by integrated carriers of primarily small parcels, such as FedEx, and UPS, including arranging and monitoring all aspects of material flow activity utilizing advanced information technology systems. The Company also provides other value-added logistics services, including warehousing services, materials management and distribution services, and customs house brokerage services, to complement its core transportation service offering.

2. Summary of significant accounting policies

Basis of presentation

The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X of the SEC. Certain information or footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position, results of operations, or cash flows. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in ~~our~~the Company’s annual ~~Report~~report on Form 10-K for the year ended June 30, 2024.

In the opinion of the Company’s management, the unaudited interim condensed consolidated financial statements include all adjustments, which are only of a normal and recurring nature, necessary for a fair statement of the financial position of the Company as of ~~December~~March 31, ~~2024~~2025, and its results of operations and cash ~~flows~~ flows for the ~~six~~nine-month period then ended. Operating results for the three and ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025 are not necessarily ~~indicative~~ indicative of the results that may be expected for the fiscal year ended June 30, 2025.

Principal of consolidation

The unaudited interim condensed consolidated financial statements include the financial statements of the Company and its subsidiaries. All transactions and balances among the Company and its subsidiaries have been eliminated upon consolidation.

	Principal activities	Percentage of ownership			Date of incorporation	Place of incorporation
Armlogi Holding Corp.	Holding company		—		September 27, 2022	Nevada, U.S.
Armstrong Logistic Inc.	Logistic services		100	%	April 16, 2020	California, U.S.
Armlogi Truck Dispatching LLC	Truck dispatching services		100	%	February 26, 2021	California, U.S.
Andtech Trucking LLC	Trucking services		100	%	May 7, 2021	California, U.S.
Armlogi Trucking LLC	Trucking services		100	%	March 25, 2021	California, U.S.
Andtech Customs Broker LLC	Customs house brokerage services		100	%	June 8, 2021	California, U.S.
Armlogi Group LLC	Leasing services		100	%	October 19, 2021	California, U.S.

Use of Estimates

The preparation of financial statements and related disclosures in accordance with accounting principles generally accepted in the United States (‘U.S. GAAP”) requires 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 financial statements and the reported amounts of revenue and expenses during the reporting period. There were no critical accounting estimates affecting the unaudited condensed consolidated financial statements for the three and ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024.

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

2. Summary of significant accounting policies (cont.)

Cash

Cash consists of petty cash on hand and cash held in banks, which is highly liquid and has original maturities of three months or less and is unrestricted as to withdrawal or use.

Restricted Cash

Restricted cash represents the cash restricted for ~~three~~five standby letters of credit with Eastwest Bank as collateral for certain of the Company’s lease agreements. The terms of the letters of credit start from August 1, 2023, November 7, 2023, ~~and~~ December 27, 2024, January 14, 2025, and March 20, 2025, respectively. The letters of credit are renewable on an annual basis until the termination thereof.

Certain risks and concentration

The Company’s financial instruments that potentially subject the Company to significant concentrations of credit risk consist primarily of cash and restricted cash, receivables, loan receivables and other current assets. As of ~~December~~March 31, ~~2024~~2025 and June 30, 2024, substantially all of the Company’s cash and ~~restricted~~ restricted cash were held in ~~EastWest~~Eastwest Bank located in the U.S., which management considers to be of high credit quality.

Accounts receivable and other receivables

The Company’s receivables are recorded when billed and represent amounts owed by third-party customers. The carrying value of the Company’s receivables, net of the expected credit loss, represents their estimated net realizable value. The Company evaluates the expected credit loss of accounts receivable and other receivables on a loss rate method based on historical information adjusted for current conditions and future estimated economic performance.

Property and equipment

Property and equipment are recorded at cost, less accumulated depreciation and impairment. Depreciation of property and equipment is calculated on a straight-line basis, after consideration of expected useful lives and estimated residual values. The estimated annual deprecation rates of these assets are generally as follows:

Category	Depreciation method	Depreciation rate
Furniture and fixtures	Straight-line	7 years
Auto & trucks	Straight-line	5 – 8 years
Trailers & truck chassis	Straight-line	15 – 17 years
Machinery & equipment	Straight-line	2 – 7 years
Leasehold improvements	Straight-line	Shorter of lease term or 15 years

Expenditures for maintenance and repairs are expensed as incurred. Gains and losses on disposals are the differences between net sales proceeds and carrying amounts of the relevant assets and are recognized in the unaudited condensed consolidated statements of operations and comprehensive income (loss).

Long-Lived Assets

Long-lived assets, such as property and equipment, and definite-lived intangible assets, right-of-use assets (operating lease and finance lease) are reviewed for impairment whenever events or changes in circumstances indicate the carrying amount of the assets may not be recoverable. If circumstances require a long-lived asset or asset group to be tested for possible impairment, the Company compares the undiscounted expected future cash flows to be generated by that asset or asset group to its carrying amount. If the carrying amount of the long-lived asset or asset group is not recoverable on an undiscounted cash flow basis, an impairment charge is recognized to the extent the carrying amount of the asset or asset group exceeds the fair value. Fair values of long-lived assets are determined through various techniques, such as applying probability weighted, expected present value calculations to the estimated future cash flows using assumptions a market participant would utilize or through the use of a third-party independent appraiser or valuation specialist. No impairment losses of long-lived assets were recorded during the three and ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024.

Intangible assets consist of software and security systems, which are amortized using the straight-line method over five to seven years.

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

2. Summary of significant accounting policies (cont.)

Revenue recognition

The Company provides one-stop logistic services. The Company’s revenue is primarily from transportation services, which include the arrangement of freight services. The Company generates its transportation services revenue by purchasing transportation from direct carriers and reselling those services to its customers.

In general, each shipment transaction or service order constitutes a separate contract with the customer. A performance obligation is created once a customer agreement with an agreed-upon transaction price exists. The transaction price is typically fixed and not contingent upon the occurrence or non-occurrence of any other event. The Company’s transportation transactions provide for the arrangement of the movement of freight to a customer’s destination. The transportation services that are provided to the customer, including certain ancillary services, such as loading/unloading, freight insurance, and customs clearance, represent a single performance obligation, as these promises are not distinct in the context of the contract. This performance obligation is satisfied over time and recognized in revenue upon the transfer of control of the services over the requisite transit period as the customer’s goods move from origin to destination. The Company determines the period to recognize revenue in transit based on the departure date and the delivery date. Determination of the transit period and the percentage of completion of the shipment as of the reporting date will affect the timing of revenue recognition. The Company has determined that revenue recognition over the transit period provides a reasonable estimate of the transfer of services to its customers as it depicts the pattern of the Company’s performance under the contracts with its customers. The change in contract liabilities is due to the timing of customer deposits for orders, offset by customer deposits recognized as revenue during the period. WeThe ~~expect~~Company expects to recognize revenue for any performance obligations ~~within~~ within a twelve-month period and have elected not to provide disclosures regarding remaining performance obligations for contracts with a term of one year or less.

The Company also provides warehousing services for its customers. These warehousing service contracts include two performance obligations: i) inventory management and order fulfilment and ii) storage services. The Company’s performance obligation for inventory management and order fulfilment is satisfied at a point in time as services are generally priced based on the number of items processed and handled. The benefits are consumed by the customers at the point in time when such specific services are performed by the Company. Performance of such services generally takes less than one day to process. The performance obligation for storage services is satisfied over time as the storage service is based on a term period and the customers simultaneously receive and consume the services provided by the Company as they are performed. The transaction price for the warehousing services is based on the consideration specified in the contract with the customer and contains fixed and variable consideration. In general, the fixed consideration component of a contract represents reimbursement for facility and equipment costs incurred to satisfy the performance obligation and is recognized on a straight-line basis over the term of the contract. The variable consideration component is comprised of cost reimbursement per unit pricing for time and pricing for materials used and is determined based on cost plus a mark-up for hours of services provided and materials used and is recognized based on the level of activity volume.

Other services include primarily customs house brokerage services sold on a stand-alone basis as a single performance obligation. The Company recognizes revenue from this performance obligation at a point in time, which is the completion of the services. Duties and taxes collected from the customer and paid to the customs agent on behalf of the customers are excluded from revenue.

The Company uses independent contractors and third-party carriers in the performance of its transportation services. The Company evaluates who controls the transportation services to determine whether its performance obligation is to transfer services to the customer or to arrange for services to be provided by another party. The Company determined it acts as the principal for its transportation services performance obligation, since it is in control of establishing the prices for the specified services, managing all aspects of the shipment process, and assuming the risk of loss for delivery and collection. Such transportation services revenue is presented on a gross basis in the unaudited condensed consolidated statements of operations and comprehensive income (loss).

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

2. Summary of significant accounting policies (cont.)

Revenue recognition (cont.)

A summary of the Company’s revenue disaggregated by major service lines is as follows:

	December 31, 2024		December 31, 2023
	March 31, 2025		March 31, 2024
	US$		US$
Transportation services		6493,~~617~~102,~~825~~755		5984,~~639~~664,~~714~~603
Warehousing services		2846,~~984~~323,~~064~~372		2336,~~234~~606,~~845~~859
Other services		2343,~~689~~773		~~375~~418,~~369~~401
Total		93139,~~625~~469,~~578~~900		83121,~~249~~689,~~928~~863

Contract liabilities

Contract liabilities represent payments received from customers in excess of the revenue recognized. The contract liabilities are reported in a net position on a customer-by-customer ~~basis~~ basis at the end of each reporting year. WeThe ~~classify~~Company classifies these customer deposits as short-term contract liabilities, as wethe ~~expect~~Company expects to satisfy these obligations within ~~our~~its normal operating cycle, which is generally one year. For the ~~six~~nine months ended ~~December~~March 31, 2025 ~~2024~~ and ~~2023~~2024, the amounts transferred from contract liabilities at the beginning of the fiscal year to revenue were US$~~245~~276,~~716~~463 and US$~~423~~424,~~932~~182, respectively.

Practical Expedients

The Company has elected to not disclose the aggregate amount of the transaction price allocated to performance obligations that are unsatisfied as of the end of the period, as the Company’s contracts with its transportation customers have an expected duration of one year or less.

For the performance obligation to transfer warehousing services in contracts with customers, revenue is recognized in the amount for which the Company has the right to invoice the customer, as this amount corresponds directly with the value provided to the customer for the Company’s performance completed to date.

The Company also applies the practical expedient that permits the recognition of employee sales commissions related to transportation services as an expense when incurred, since the amortization period of such costs is less than one year. These costs are included in the unaudited condensed consolidated statements of operations and comprehensive income (loss).

Leases

The Company determines if an arrangement is a lease at inception. Leases are classified as either operating leases or finance leases pursuant to ASC 842.

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

2. Summary of significant accounting policies (cont.)

Leases (cont.)

i) Operating leases

Operating leases are recognized as right-of-use (“ROU”) assets in non-current assets and lease liabilities in current and non-current liabilities in the consolidated balance sheets if the initial lease term is greater than 12 months. For leases with an initial term of 12 months or less, the Company recognizes those lease payments on a straight-line basis over the lease term.

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. Operating lease ROU assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, management uses the incremental borrowing rate based on the information available at the commencement date in determining the present value of lease payments. Management uses the implicit rate when readily determinable. Lease expenses for lease payments are recognized on a straight-line basis over the lease term and are included in general and administrative expenses, costs of sales and other expenses.

ii) Finance leases

Finance lease ROU assets are included in ROU and current lease liabilities, and other non-current lease liabilities in the unaudited condensed consolidated balance sheets.

Finance lease ROU assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, management uses the incremental borrowing rate based on the information available at the commencement date in determining the present value of lease payments. Management uses the implicit rate when readily determinable. Finance lease ROU assets are generally amortized over the lease term and are included in depreciation expenses. The interest on the finance lease liabilities is included in interest expense.

The Company has elected the accounting policy to account for leases with both lease and non-lease components as a single lease component. For leases with an initial term of 12 months or less, the Company elected the exemption from recording ROU assets and lease liabilities for all leases that qualify, and records rent expenses on a straight-line basis over the lease term.

Taxation

Current income taxes are provided on the basis of net profit or loss for financial reporting purposes, adjusted for income and expense items which are not assessable or deductible for income tax purposes, in accordance with the regulations of the relevant tax jurisdictions.

Deferred income taxes are recognized for temporary differences between the tax bases of assets and liabilities and their reported amounts in the consolidated financial statements, net operating loss carry forwards and credits. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Current income taxes are provided in accordance with the laws of the relevant taxing authorities. Deferred tax assets and liabilities are measured using enacted rates expected to apply to taxable income in which temporary differences are expected to be reversed or settled. The effect on deferred tax assets and liabilities of changes in tax rates is recognized in the statement of operations in the period of the enactment of the change.

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

2. Summary of significant accounting policies (cont.)

Taxation (cont.)

The Company considers positive and negative evidence when determining whether a portion or all of its deferred tax assets will more likely than not be realized. This assessment considers, among other matters, the nature, frequency, and severity of current and cumulative losses, forecasts of future profitability, the duration of statutory carry-forward periods, its experience with tax attributes expiring unused, and its tax planning strategies. The ultimate realization of deferred tax assets is dependent upon its ability to generate sufficient future taxable income within the carry-forward periods provided for in the tax law and during the periods in which the temporary differences become deductible. When assessing the realization of deferred tax assets, the Company has considered possible sources of taxable income, including (i) future reversals of existing taxable temporary differences, (ii) future taxable income exclusive of reversing temporary differences and carry-forwards, (iii) future taxable income arising from implementing tax planning strategies, and (iv) specific known trend of profits expected to be reflected within the industry.

The Company recognizes a tax benefit associated with an uncertain tax position when, in its judgment, it is more likely than not that the position will be sustained upon examination by a taxing authority. For a tax position that meets the more-likely-than-not recognition threshold, the Company initially and subsequently measures the tax benefit as the largest amount that the Company judges to have a greater than 50% likelihood of being realized upon ultimate settlement with a taxing authority. The Company’s liability associated with unrecognized tax benefits is adjusted periodically due to changing circumstances, such as the progress of tax audits, case law developments and new or emerging legislation. Such adjustments are recognized entirely in the period in which they are identified. The Company’s effective tax rate includes the net impact of changes in the liability for unrecognized tax benefits and subsequent adjustments as considered appropriate by management. The Company classifies interest and penalties recognized on the liability for unrecognized tax benefits as income tax expense. The Company did not have any unrecognized tax benefits as of ~~December~~March 31, ~~2024~~2025 and June 30, 2024.

Earnings per share

Basic earnings per share of common stock are computed by dividing net income allocable to common stockholders by the weighted average number of shares of common stock outstanding. Diluted earnings per share is computed by dividing net income allocable to common stockholders by the weighted average number of shares outstanding, plus the number of additional shares that would have been outstanding if the potential shares, such as restricted stock awards and stock options, had been issued and were considered dilutive.

Segment Reporting

The Company follows FASB ASC Topic 280, Segment Reporting, which requires that companies disclose segment data based on how management makes decisions about allocating resources to segments and evaluating their performance. Reportable operating segments include components of an entity about which separate financial information is available and which operating results are regularly reviewed by the chief operating decision maker to make decisions about resources to be allocated to the segment and assess each operating segment’s performance.

Based on the guidance provided by ASC Topic 280, management has determined that the Company operates in one segment and consists of one reporting unit, given the similarities in economic characteristics between its operations and the common nature of its services and customers. All the Company’s business activities for the three and ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024 were conducted in the U.S.

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

2. Summary of significant accounting policies (cont.)

Fair value measurement

Fair value is the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When determining the fair value measurements for assets and liabilities required or permitted to be recorded at fair value, the Company considers the principal or most advantageous market in which it would transact and it considers assumptions that market participants would use when pricing the asset or liability.

The established fair value hierarchy requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. A financial instrument’s categorization within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The three levels of inputs that may be used to measure fair value are as follows:

	Level 1:	Quoted prices (unadjusted) in active markets for identical assets or liabilities.

	Level 2:	Observable, market-based inputs, other than quoted prices, in active markets for identical assets or liabilities.

	Level 3:	Unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.

The Company’s financial instruments include cash and restricted cash, accounts receivable and other receivables, loan receivables, long-term loan ~~receivable~~receivables, other current assets, accounts payable and accrued liabilities, income tax payable, due to related parties, accrued payroll liabilities, commitment fee payable, convertible notes and lease liabilities. The carrying amounts of cash and restricted cash, accounts receivable and other receivables, loan receivables, other current assets, accounts payable and accrued liabilities, due to related parties, accrued payroll liabilities, commitment fee payable, convertible notes, and short-term lease liabilities approximate their fair values due to the short-term nature of these instruments. The carrying value of the Company’s long-term loan receivables and long-term lease liabilities would not differ significantly from fair value (based on Level 2 inputs) if recalculated based on current interest rates.

The Company noted no transfers between levels during any of the periods presented. The Company did not have any instruments that were measured at fair value on a recurring or non-recurring basis as of ~~December~~March 31, ~~2024~~2025 and June 30, 2024.

Costs of sales

Costs of sales primarily consist of amortization and depreciation, equipment lease and warehouse lease expenses, freight expenses, port handling and customs fees, salary and benefits, temporary labor expenses, warehouse expenses, utilities and other expenses.

General and administrative expenses

General and administrative expenses primarily consist of office equipment and furniture depreciation expenses, office expenses, professional fees, office space rental expenses, repairs and maintenance, salary and benefits, sundry costs, vehicle expenses, tax and licenses, credit loss expenses, and other expenses.

Recently issued accounting standards

Management does not believe that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on the Company’s unaudited condensed consolidated financial statements.

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

3. Accounts Receivable and Other Receivables, Net

Accounts receivable and other receivables, net consisted of the following:

	December 31, 2024			June 30, 2024
	March 31, 2025			June 30, 2024
	US$			US$
Accounts receivable – third parties		3127,~~125~~066,~~059~~667			24,239,599
Accounts receivable – a related party		341,~~137~~990			1,067,729
Other receivables – third parties*		2146,~~307~~635			65,835
Other receivables – a related party*		~~571~~275,~~219~~820			499,063
Gross total		3127,~~751~~391,~~722~~112			25,872,226
Less: allowance for credit loss		(547,~~610~~621	)		(407,182	)
Total		3126,~~204~~843,~~112~~491			25,465,044

The balance is comprised primarily of accounts receivable associated with service arrangements that are not within the scope of ASC 606.

The movement of allowance for credit loss for the ~~six~~nine months ended ~~December~~ March 31, ~~2024~~2025 and the fiscal year ended June 30, 2024:

	December 31, 2024			June 30, 2024
	March 31, 2025			June 30, 2024
	US$			US$
Balance as of beginning		407,182			666,531
Additional provision		228,363			94,694
Write-off		(87,~~935~~924	)		(354,043	)
Ending balance		547,~~610~~621			407,182

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

4. Property and Equipment, Net

Property and equipment, net consisted of the following:

	December 31, 2024			June 30, 2024
	March 31, 2025			June 30, 2024
	US$			US$
Furniture and fixtures		10,~~191~~414,~~891~~191			9,845,383
Auto & Truck		2,~~731~~827,~~094~~605			2,080,830
Trailers & track chassis		1,~~880~~793,~~274~~811			1,161,811
Machinery & equipment		12,~~793~~084,~~811~~149			1,611,720
Leasehold improvement		139,542			74,098
Total		1617,~~736~~259,~~612~~298			14,773,842
Less: Accumulated depreciation		(45,~~940~~598,~~482~~741	)		(3,763,435	)
Property and equipment, net		11,~~796~~660,~~130~~557			11,010,407

Depreciation expenses are recorded in costs of sales and general and administrative expenses. The Company recorded depreciation expenses of US$~~637~~658,~~990~~260 and US$~~485~~525,~~906~~167 during the three months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024, respectively. Specifically, US$~~582~~609,~~182~~189 and US$~~417~~436,~~180~~084 of the depreciation expenses were recorded in costs of sales for the three months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024, respectively. US$5549,~~808~~071 and US$6889,~~726~~083 of the depreciation ~~expenses~~ expenses were recorded in general and administrative expenses for the three months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024, respectively.

The Company recorded depreciation expenses of US$1,~~216~~874,~~422~~681 and US$~~919~~1,~~272~~313,684 during the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024, respectively. Specifically, US$1,~~108~~717,~~175~~363 and US$~~786~~1,~~466~~091,795 of the depreciation expenses were recorded in costs of sales for the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024, respectively, US$~~108~~157,~~247~~318 and US$~~132~~221,~~806~~889 of the depreciation expenses were recorded in general and administrative expenses for the ~~six~~nine months ended ~~December~~March 31, ~~2024~~ 2025 and ~~2023~~2024, respectively.

5. Intangible Assets, Net

Intangible assets, net consisted of the following:

	December 31, 2024			June 30, 2024
	March 31, 2025			June 30, 2024
	US$			US$
Security Systems		85,758			85,758
Software		100,021			100,021
Total		185,779			185,779
Less: Accumulated depreciation		(~~110~~119,~~728~~777	)		(93,071	)
Intangible assets, net		7566,~~051~~002			92,708

The Company recorded amortization of US$1726,~~659~~706 and US$1726,~~659~~488, which were included in costs of sales, for the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024, respectively. The Company recorded amortization of US$8,829 and US$8,829, which were included in costs of sales, for the three months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024, respectively.

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

6. Loan ~~Receivable~~Receivables

The Company’s loan receivables were consisted of the following:

i) On July 10, 2023, the Company entered into a loan agreement with Pundarika LLC ~~for~~in athe principal amount of US$1,000,000. The loan matured on August 31, 2024 and bore interest at a rate of 3.2% annually. The loan was fully repaid on August 30, 2024. ii) On January 24, 2024, the Company entered into a loan agreement with Athena Home Inc.in ~~for~~the a principal amount of US$600,000. The loan originally matured on January 24, 2025 and bears interest at a rate of 3.2% annually. The maturity date of the loan was extended to ~~April~~July 24, 2025 on ~~January~~April 2018, 2025. The Company expects the loan to be repaid upon maturity. iii) On May 22, 2024, the Company entered into a loan agreement with MYJW LLC. ~~for~~in athe principal amount of US$400,000. The loan matures on December 31, 2025 and bears interest at a rate of 3.2% annually. The Company expects the loan to be repaid upon maturity. iv) On May 28, 2024, the Company entered into a loan agreement with Pundarika LLC. ~~for~~in athe principal amount of US$1.5 million. As security for loan repayment, Pundarika LLC has pledged its inventory currently held in the Company’s warehouse as collateral. The value of the collateralized inventory is equivalent to the outstanding loan amount, ensuring a 1:1 collateral coverage ratio. The loan matures on December 31, 2025 and bears interest at a rate of 3.2% annually. The Company expects the loan to be repaid upon maturity. A partial payment of US$1 million ~~has~~was ~~been~~repaid ~~received~~by Pundarika LLC on November 14, 2024. v) On June 6, 2024, the Company entered into a loan agreement with Pundarika LLC. ~~for~~in athe principal amount of US$1.0 million. As security for loan repayment, Pundarika LLC has pledged its inventory currently held in the Company’s warehouse as collateral. The value of the collateralized inventory is equivalent to the outstanding loan amount, ensuring a 1:1 collateral coverage ratio. The loan matures on December 31, 2025 and bears interest at a rate of 3.2% annually. The Company expects the loan to be repaid upon maturity. vi) On June 13, 2024, the Company entered into a loan agreement with Bacalar Enterprise Freight Inc. ~~for~~in athe principal amount of US$250,000. The loan matures on June 13, 2025 and bears interest at a rate of 3.2% annually. The Company expects the loan to be repaid upon maturity. vii) On August 29, 2024, the Company entered into a loan agreement with Pundarika LLC. ~~for~~in athe principal amount of US$1.0 million. As security for loan repayment, Pundarika LLC has pledged its inventory currently held in the Company’s warehouse as collateral. The value of the collateralized inventory is equivalent to the outstanding loan amount, ensuring a 1:1 collateral coverage ratio. The loan matures on December 31, 2025 and bears interest at a rate of 3.2% annually. The Company expects the loan to be repaid upon maturity.

As of ~~December~~March 31, ~~2024~~2025, the Company recorded a loan receivable balance of US$3,~~812~~845,~~293~~402, including accrued interest income of US$6295,~~293~~402.

As of June 30, 2024, the Company recorded a loan receivable balance of US$1,877,131 and long-term loan receivable of US$2,908,636, including accrued interest income of US$35,767.

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

7. Leases

As of ~~December~~March 31, ~~2024~~2025, the Company had operating and finance leases for office space, warehouse space, and forklifts. Lease terms expire at various dates from ~~February~~September 2025 through November 2034 with options to renew for varying terms at the Company’s sole discretion. The Company has not included these options to extend or terminate in the calculation of ROU assets or lease liabilities, as there is no reasonable certainty, as of the date of this Quarterly Report, that these options will be exercised. The Company had certain sublease contracts and recognized US$~~916~~1,~~184~~093,104 and US$12,~~162~~133,~~538~~ 436 lease income, recorded in other income, during the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024, respectively.

During the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025, the Company recognized additional operating lease liabilities of US$628,~~184~~685,~~333~~914, as a result of entering into a new operating lease agreement. The ROU assets were recognized at the discount rate range from 9.50% to 910.7500%, resulting in US$628,~~184~~685,~~333~~914 on the commencement dates.

During the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025, the Company terminated certain operating lease agreements prior to the original expiration dates. As a result, the ROU assets and lease liabilities were derecognized of US$1,861,834 and US$1,925,708, respectively.

The components of lease expenses were as follows:

	December 31, 2024		December 31, 2023
	March 31, 2025		March 31, 2024
	US$		US$
Operating:
Operating lease expenses		1525,~~858~~279,~~308~~522		1119,~~245~~011,~~735~~330
Financing:
Accretion		1622,~~813~~457		2637,~~738~~779
Amortization – included in costs of sales		74108,~~048~~483		87130,~~756~~757
Total		90130,~~861~~940		~~114~~168,~~494~~536

~~The~~Cash ~~Company~~paid recorded operating lease expenses of US$7,746,884 and US$6,027,177 in the three months ended December 31, 2024 and 2023, respectively. Specifically, US$7,654,268 and US$5,107,579 of operating lease expenses were recorded in costs of sales for ~~the~~amounts ~~three~~included ~~months ended December 31, 2024 and 2023, respectively. US$92,616 and US$66,707 of operating lease expenses were recorded~~ in ~~general and administrative expenses for~~ the ~~three~~measurement ~~months ended December 31, 2024 and 2023, respectively. nil and US$852,891~~ of ~~operating lease expenses were recorded in other expenses for the three months ended December 31, 2024 and 2023, respectively.~~liabilities:

The Company recorded operating lease expenses of US$15,858,308 and US$11,245,735 during the six months ended December 31, 2024 and 2023, respectively. Specifically, US$15,276,038 and US$10,227,316 of operating lease expenses were recorded in costs of sales for the six months ended December 31, 2024 and 2023, respectively. US$185,616 and US$165,528 of operating lease expenses were recorded in general and administrative expenses for the six months ended December 31, 2024 and 2023, respectively. US$396,654 and US$852,891 of operating lease expenses were recorded in other expenses for the six months ended December 31, 2024 and 2023, respectively.

Operating cash flows from operating leases	19,181,671	15,561,025
Financing cash flows from finance leases	108,935	125,474
Right-of-use assets obtained in exchange for lease liabilities:
Operating leases	28,685,914	81,927,507
Finance leases	-	-

AsThe Company recorded operating lease expenses of ~~December~~US$9,421,215 and US$7,892,313 in the three months ended March 31, 2025 and 2024, ~~maturities~~respectively. Specifically, US$8,337,256 and US$7,282,718 of operating lease ~~liabilities~~ expenses were recorded in costs of sales for ~~each~~the three months ended March 31, 2025 and 2024, respectively. US$1,083,959 and US$85,838 of operating lease expenses were recorded in general and administrative expenses for the ~~following~~three ~~fiscal~~months ~~years~~ended ~~ending~~March ~~June~~31, 302025 and 2024, respectively. Nil and ~~thereafter~~US$523,757 of operating lease expenses were asrecorded ~~follows:~~in other expenses for the three months ended March 31, 2025 and 2024, respectively.

	Operating			Finance
	US$			US$
2025		12,261,677			86,699
2026		28,442,219			129,332
2027		30,055,170			61,194
2028		31,108,699			5,866
2029 and beyond		56,070,308			-
Total minimum lease payment		157,938,073			283,091
Less: imputed interest		(42,743,595	)		(30,150	)
Total lease liabilities		115,194,478			252,941
Less: current potion		(25,021,785	)		(117,500	)
Non-current portion		90,172,693			135,441

The Company recorded operating lease expenses of US$25,279,522 and US$19,011,330 during the nine months ended March 31, 2025 and 2024, respectively. Specifically, US$23,539,448 and US$16,527,288 operating lease expenses were recorded in costs of sales for the nine months ended March 31, 2025 and 2024, respectively. US$1,343,420 and US$1, 087,471 of operating lease expenses were recorded in general and administrative expenses for the nine months ended March 31, 2025 and 2024, respectively. US$396,654 and US$1,396,571 of operating lease expenses were recorded in other expenses for the nine months ended March 31, 2025 and 2024, respectively.

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

7. Leases (cont.)

As of March 31, 2025, maturities of lease liabilities for each of the following fiscal years ending June 30 and thereafter were as follows:

	Operating			Finance
	US$			US$
2025		7,456,884			43,019
2026		34,828,940			129,332
2027		36,840,342			61,194
2028		38,139,011			5,866
2029 and beyond		62,143,619			—
Total minimum lease payment		179,408,796			239,411
Less: imputed interest		(46,125,090	)		(23,038	)
Total lease liabilities		133,283,706			216,373
Less: current potion		(28,297,648	)		(139,331	)
Non-current portion		104,986,058			77,042

Weighted average remaining lease term:

Operating leases		~~5.67 years~~	5.35 years
Finance leases		~~1.98 years~~	1.73 years

Weighted average discount rate:

Operating leases			10.2824	%
Finance leases			11.25	%

8. Accounts Payable and Accrued Liabilities

Accounts payable and accrued liabilities consisted of the following:

	December 31, 2024		June 30, 2024
	March 31, 2025		June 30, 2024
	US$		US$
Accounts payable		46,~~398~~261,~~396~~432		6,003,542
Credit card Payable		1556,~~013,912~~531		1,446,549
Other liabilities		~~120~~52,~~818~~904		52,248
Total		56,~~533~~870,~~126~~867		7,502,339

Other liabilities as of ~~December~~March 31, ~~2024~~2025 and ~~June~~ June 30, 2024 mainly consisted of tenant’s deposit.

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

9. Convertible notes

~~On November 25, 2024, the Company entered into a Standby Equity Purchase Agreement (the “~~SEPA”) with YA II PN, Ltd. (the “Investor”), pursuant to which the Company has the right to sell to the Investor up to $50.0 million (the “Commitment Amount”) of the Company’s common stock, subject to certain limitations and ~~conditions~~Modification ~~set~~Agreement forth in the SEPA, from time to time during the term of the SEPA. In connection with the SEPA, and subject to the conditions set forth therein, the Investor has agreed to advance to the Company in the form of convertible promissory notes (the “Convertible Notes”) an aggregate principal amount of up to $21.0 million (the “Pre-Paid Advance”), subject to a 10% original issue discount, to be disbursed to the Company in three tranches:

On November 25, 2024, the Company entered into a Standby Equity Purchase Agreement (the “SEPA”) with YA II PN, Ltd. (the “Investor”), pursuant to which the Company has the right to sell to the Investor up to $50.0 million (the “Commitment Amount”) of the Company’s common stock, subject to certain limitations and conditions set forth in the SEPA, from time to time during the term of the SEPA. In connection with the SEPA, and subject to the conditions set forth therein, the Investor agreed to advance to the Company pursuant to certain convertible promissory notes (the “Convertible Notes”) an aggregate principal amount of up to $21.0 million (the “Pre-Paid Advance”), subject to a 10% original issue discount, to be disbursed to the Company in three tranches:

●

The first Pre-Paid Advance was disbursed on November 25, 2024, in the amount of $5.0 million and the Company received $4.5 million in cash, net of the 10% original issue discount.

●

The second Pre-Paid Advance was disbursed on December 17, 2024, in the amount of $5.0 million and the Company received $4.5 million in cash, net of the 10% original issue discount.

● The third Pre-Paid Advance, isoriginally expected to be advanced in the principal amount of $11.0 million on the second trading day after the initial Registration Statement (as defined in the SEPA) first ~~becomes~~became effective., Asis ofno ~~December~~longer ~~31,~~expected ~~2024~~to be disbursed, since the ~~third~~initial ~~Pre-Paid~~Registration ~~Advance~~Statement ~~has~~did not ~~been~~become ~~disbursed~~effective within 75 calendar days of the date of the registration rights agreement entered into between the Company and the Investor in connection with the SEPA, which was a condition precedent to such advance.

According to the SEPA, the Company, at its sole discretion, has the right, but not the obligation, to issue and sell to the Investor, and the Investor will subscribe for and purchase the Company’s common stock by the delivery to the Investor of Advance Notices (as defined in the SEPA). In addition, the Investor, at its sole discretion has the right, but not the obligation, by the delivery to the Company of Investor Notices, to cause an Advance Notice to be deemed delivered to the Investor and the issuance and sale of the Company’s common stock to the Investor as long as there is a balance outstanding under a Convertible Note.

The Company ~~shall~~agreed to pay a commitment fee of $500,000, representing 1% of the Commitment Amount (the “Commitment Fee”). The Commitment Fee ~~shall~~was to be satisfied as follows: (a) Initial Payment: One-half of the Commitment Fee, amounting to $250,000, was paid on December 13, 2024, through the issuance of 43,147 shares of common stock to the Investor. The number of shares of common stock was determined by dividing one-half of the Commitment Fee by the average of the daily volume-weighted average price (“VWAP”) of the Company’s common shares during the three trading days immediately preceding November 25, 2024. The remaining one-half of the Commitment Fee, amounting to $250,000 (the “Deferred Fee”) iswas initially expected to be paid on the three-month anniversary of the date of the SEPA, ~~The~~either ~~Deferred Fee shall be payable~~ in cash or, at the Company’s election, by way of a Pre-paid Advance. Pursuant to a modification agreement (the “Modification Agreement”) entered into by and between the Company and the Investor, the Company agreed to pay to the Investor a reduced amount of $150,000 in cash on March 24, 2025, and the Investor agreed to accept such reduced amount in full satisfaction of the Deferred Fee.

~~Unless~~Pursuant ~~earlier~~to ~~terminated~~the asModification ~~provided thereunder~~Agreement, the ~~SEPA~~Company also ~~shall~~agreed ~~terminate~~to ~~automatically~~make, cash payments on the ~~earliest~~dates ofand ~~(i)~~in ~~November~~the ~~25,~~minimum ~~2026,~~amounts ~~provided~~under ~~that~~the ifpromissory ~~any~~notes ~~Convertible~~in ~~Notes~~the ~~are then outstanding~~aggregate, ~~such~~ ~~termination~~as ~~shall~~set beforth ~~delayed~~below. The ~~until~~Company ~~such~~may, ~~date~~at ~~that~~its ~~all~~option, ~~Convertible~~make ~~Notes~~cash ~~that~~payments ~~were~~in ~~outstanding~~excess ~~have~~of ~~been~~the ~~repaid,~~minimum oramounts ~~(ii)~~set ~~the~~forth ~~date on~~below. ~~which~~Such ~~the~~payments ~~Investor~~shall ~~has~~be ~~made~~applied ~~payment~~to the reduction of ~~Pre-paid~~the ~~Advances~~original ~~pursuant~~principal toamount ~~SEPA~~of ~~for~~the ~~common~~convertible ~~shares~~promissory ~~equal~~note todated ~~the~~November ~~$50~~25,~~000,000~~ 2025 first.

Date	Minimum Payment
March 24, 2025 (paid)	$	850,000
During the week of March 31, 2025 (paid)	$	200,000
During the week of April 7, 2025 (paid)	$	200,000
During the week of April 14, 2025 (paid)	$	200,000
During the week of April 21, 2025 (paid)	$	200,000
During the week of April 28, 2025 (paid)	$	200,000
During the week of May 5, 2025 (paid)	$	200,000
During the week of May 12, 2025	$	200,000
During the week of May 19, 2025	$	200,000

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

9. Convertible notes (cont.)

As of March 31, 2025, the Company had paid the minimum payment of $850,000 and the remaining commitment fee payable of $250,000, resulting in a gain in settlement amounting to $100,000.

Unless earlier terminated as provided thereunder, the SEPA shall terminate automatically on the earliest of (i) November 25, 2026, provided that if any Convertible Notes are then outstanding, such termination shall be delayed until such date that all Convertible Notes that were outstanding have been repaid, or (ii) the date on which the Investor has made payment of Pre-paid Advances pursuant to SEPA for common shares equal to the $50,000,000.

Advance Notice

If the Company requests a purchase of common stock from the Investor by the delivery of an Advance Notice to the Investor, the purchase price therefor shall be the price per share of common stock obtained by multiplying the market price by (i) 95% in respect of an Advance Notice within an Option 1 Pricing Period (as defined below) or (ii) 97% in respect of an Advance Notice with an Option 2 Pricing Period (as defined below).

The “Option 1 Pricing Period” means the period on the applicable advance notice date with respect to an Advance Notice selecting an Option 1 Pricing Period commencing (i) if submitted to Investor prior to 9:00 a.m. Eastern Time on a trading day, the open of trading on such day or (ii) if submitted to Investor after 9:00 a.m. Eastern Time on a trading day, upon receipt by the Company of written confirmation (which may be by e-mail) of acceptance of such Advance Notice by the Investor (or the open of regular trading hours, if later), and which confirmation shall specify such commencement time, and, in either case, ending on 4:00 p.m. New York City time on the applicable Advance Notice date, or such other time as maybe agreed by the parties. The “Option 1 market price” means the VWAP of the common stock during the Option 1 Pricing Period.

The “Option 2 Pricing Period” means the three consecutive trading days commencing on the Advance Notice Date. The Option 2 market price shall mean the VWAP of the common stock during the Option 1 Pricing Period.

Investor Notice

If the Investor requests a sale from the Company by the delivery of an Investor Notice to the Company, the purchase price, as of any conversion date or other date of determination, will be the lower of (i) $7.5937 per share of common stock, or (ii) 94% of the lowest daily VWAP during the 5 consecutive trading days immediately preceding the conversion date or other date of determination (the “Variable Price”), which Variable Price shall not be lower than the floor price ($1.1880) (the “Floor Price”) then in effect.

In March 2025, the Company issued 434,879 shares of common stock, par value of US$0.00001 per share, at a price of US$1.73 per share, for an aggregate amount of US$750,000, representing the conversion of the SEPA loan for Investor Notices pursuant to the SEPA.

Repayments of Convertible Notes

Interest ~~shall~~accrues ~~accrue~~ on the outstanding principal balance of the Convertible Notes at an annual rate equal to 0% (“Interest Rate”), which Interest Rate shall increase to an annual rate of 18% upon the occurrence of an event of default (for so long as such event remains uncured).

If, any time after the issuance date of a Convertible Note, and from time to time thereafter, an Amortization Event (as defined below) has occurred, then the Company shall make monthly payments beginning on the 7th trading day after the Amortization Event Date and continuing on the same day of each successive calendar month until the entire outstanding principal amount shall have been repaid. Each monthly payment shall be in an amount equal to the sum of (i) $5,000,000 of the principal in the aggregate (or the outstanding principal if less than such amount) (the “Amortization Principal Amount”), plus (ii) 10% of the Amortization Principal Amount, and (iii) the accrued and unpaid interest under the Convertible Note as of each payment date.

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

9. Convertible notes (cont.)

An “Amortization Event” means (i) the daily VWAP is less than the floor price then in effect for five trading days during a period of seven consecutive trading days, (ii) the Company has issued to the Investor, pursuant to the transactions contemplated in a convertible note, the other notes and the SEPA, in excess of 99% of the common stock available under the exchange cap of 8,322,636 shares of common stock, which represent 19.99% of the aggregate number of shares common stock issued and outstanding as of the effective date of the SEPA, or (iii) any time after the effectiveness deadline of February 8, 2025, the Investor is unable to utilize a registration statement to resell underlying common stock for a period of ten (10) consecutive trading days (the last day of each such occurrence, an “Amortization Event Date”).

~~The~~Pursuant to the Modification Agreement, the Company acknowledged, and agreed that an event described in Section 1(c) of the Convertible Notes ~~are~~had ~~accounted~~occurred ~~for~~(the as“Floor aPrice ~~single~~Event”) ~~liability~~and ~~measured~~was continuing atpursuant ~~amortized~~to ~~costs~~the Convertible Notes, because the VWAP was less than the Floor Price for five consecutive Trading Days. The ~~original~~Company ~~issue~~acknowledged and ~~discount~~agreed ~~and~~that ~~all~~the Floor Price Event constituted an Amortization Event under the ~~transaction~~Convertible ~~costs~~Notes ~~related~~which thereupon required the Company to ~~issuance~~make monthly cash payments in accordance with Section 1(c) of the ~~convertible~~Convertible ~~notes~~Notes. ~~are~~The ~~capitalized~~ Company also agreed to make, cash payments on the ~~carrying~~dates ~~amount~~and ofin the ~~convertible~~minimum amounts under the promissory notes ~~and~~in ~~presented~~the aggregate, as aset ~~direct~~forth ~~deduction~~in ~~from~~the table referenced above under the ~~debt~~“SEPA ~~liability~~and Modification Agreement” section. The ~~discount~~Company ~~and~~may, ~~transaction costs~~at ~~are~~its ~~amortized~~option, ~~into~~make ~~expenses~~cash ~~based~~payments onin ~~the~~excess ~~effective~~of ~~interest~~the ~~rate~~specified minimum ~~method~~amounts. ~~The~~Such ~~effective~~payments ~~interest~~shall ~~rate~~be ~~related~~applied to the reduction of the original principal amount of the convertible promissory note dated ~~notes~~November is25, 132025 first.~~85%.~~

As of March 31, 2025, the Company had paid the minimum payment of $850,000 as a result of the above-mentioned amortization event.

The Convertible Notes are accounted for as a single liability measured at amortized costs. The original issue discount and all the transaction costs related to issuance of the convertible notes are capitalized to the carrying amount of the convertible notes and presented as a direct deduction from the debt liability. The discount and transaction costs are amortized into expenses based on the effective interest rate method. The effective interest rate related to the convertible notes is 19.95%.

10. Other Income (Expenses)

Other income and expenses consisted of the following:

	December 31, 2024			December 31, 2023
	March 31, 2025			March 31, 2024
	US$			US$
Rental income		~~916~~1,~~184~~093,104			12,~~162~~133,~~538~~436
Rental expense		(408,098	)		(~~852~~1,~~891~~403,129	)
Interest income		73114,~~603~~410			3444,~~814~~106
Credit card rebate income		~~531~~713,~~469~~577			~~571~~537,~~787~~941
Other income		657,163			72,146
Gain on lease settlement and modification		209,800			—
Total		1,770,321			988,394
Other income		765,553			590,459
Total		2,488,346			1,902,813

1719

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

11. Stockholders’ Equity

The Company is authorized to issue 100,000,000 shares of common stock, par value US$0.00001 per share, 4142,~~677~~112,~~147~~026 and 41,634,000 shares were issued and outstanding as of ~~December~~March 31, ~~2024~~ 2025 and June 30, 2024, respectively.

On May 15, 2024, the Company issued to EF Hutton LLC (now known as D. Boral Capital LLC; hereinafter, the “Representative”) , as representative of the several underwriters with respect to the Company’s initial public offering (the “IPO”) and its affiliates warrants, exercisable during the five-year period from the commencement of sales of the shares of common stock offered in the IPO , entitling the Representative to purchase an aggregate of up to 80,000 shares of common stock at a per share price equal to 125.0% of the public offering price per share in the IPO, or US$6.25 (the “Representative’s Warrants”). The fair value of US$268,430 of the Representative’s Warrants, using the Black Scholes Model with the following weighted-average assumptions: market value of underlying share of US$4.62, risk free rate of 4.46%, expected term of five years; exercise price of the warrants of US$6.25, volatility of 100%; and expected future dividends of nil, was recorded in the Additional Paid-in Capital.

On December 13, 2024, the Company issued 43,147 shares of common stock, par value of US$0.00001 per share, for a price of US$5.79 per share, for an aggregate amount of US$250,000 as 50% of the commitment fee to an investor. ~~The remainder of the commitment fee will be paid on the three-month anniversary of such issuance date in cash.~~

In March 2025, the Company issued 434,879 shares of common stock, par value of US$0.00001 per share, at a price of US$1.73 per share, for an aggregate amount of US$750,000, for Investor Notices pursuant to the SEPA.

12. Earnings per Share

Basic and diluted net earnings per share for the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024 were as follows:

	December 31, 2024			December 31, 2023
	March 31, 2025			March 31, 2024
	US$			US$
Numerator:
Net income (loss) attributable to stockholders – basic and diluted		(610,~~307~~062,~~111~~164	)		67,~~499~~181,~~601~~821
Denominator:
Weighted average number of shares of common stock outstanding – basic		41,~~638~~651,~~221~~007			40,000,000
(Loss) Earnings per share attributable to stockholders – basic		(0.1524	)		0.1618
Weighted average number of shares of common stock outstanding – diluted		41,~~638~~651,~~221~~007			40,000,000
(Loss) Earnings per share attributable to stockholders – diluted		(0.1524	)		0.1618

Basic earnings per share is computed using the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed using the weighted average number of shares and dilutive share equivalents outstanding during the period. For the three and ~~six~~nine months ended ~~December~~March 31, ~~2024,~~ 2025, the computation of diluted loss per share does not assume the impacts from the exercise of the Company’s outstanding unexercised warrants and the convertible debt, due to its loss position for the three months and ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025.

1820

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

13. Commitments and Contingencies

Other commitments

Other than the standby letters of credit with Eastwest Bank in the aggregate amount of US$23,~~259~~779,~~932~~572 (see Note 2) and the operating and finance leases (See Note 7), the Company did not have other significant commitments, long-term obligations, or guarantees as of ~~December~~March 31, ~~2024~~2025 and June 30, 2024.

Contingencies

The Company is subject to legal proceedings and regulatory actions in the ordinary course of business. The results of such proceedings cannot be predicted with certainty, but the Company does not anticipate that the final outcome arising out of any such matter will have a material adverse effect on the Company’s consolidated financial position, cash flows or results of operations taken as a whole. As of ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024, the Company was not a party to to any material legal or administrative proceedings.

14. Related Party Transactions and Balances

Related Parties

Name of related parties		Relationship with the Company
Jacky Chen		Former CEO of the Company’s significant operating subsidiary, Armstrong Logistic Inc. (from January 1, 2021 to December 31, 2021)
Aidy Chou		Founder, CEO, and substantial stockholder
Tong Wu		Founder, Secretary, Treasurer, director, and substantial stockholder
DNA Motor Inc.		A company wholly-owned by Jacky Chen
Junchu Inc.		A company wholly-owned by Tong Wu

Related ~~Party~~party transactions

The Company had the following related party transactions:

(i) During the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025, the Company’s related parties, Jacky Chen, Aidy Chou and Tong Wu, together advanced nil (~~2023~~2024: US$~~501~~1,000) to support the Company’s working capital needs. The Company made the repayment of US$352,909 (2023: nil) to its related parties. During the six months ended December 31, 2023, Junchu Inc., a company wholly owned by Tong Wu, repaid the loan with a principal of US$500,000 and interest expense of US$11,353.

(ii) DNA Motor Inc. (“DNA”), the landlord of five of the Company’s operating leases, is owned by Jacky Chen. During the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025, for these operating leases, US$~~189~~283,~~466~~339 (~~2023~~2024: US$~~201~~302,~~805~~537) lease expense was recorded in general and administrative expenses, US$58,~~923~~815,~~494~~346 (~~2023~~2024: US$58,~~840~~724,~~554~~422) was recorded in costs of sales and US$~~408~~422,~~098~~521 (~~2023~~2024: US$~~551~~829,~~261~~563) was recorded in other expenses. The aggregate lease liability associated with these operating leases as of ~~December~~March 31, ~~2024~~2025 and June 30, 2024 was US$2725,~~513~~827,~~398~~810 and US$3734,~~409~~714,~~782~~898, respectively.

(iii) During the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025, the Company generated revenue of US$553 (~~2023~~2024: US$~~291~~1,~~465~~362,898) for providing freight services to DNA. During the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025, the Company generated revenue of US$884,700 (~~2023~~2024: nil) for providing ~~warehouse~~warehousing services to DNA. During the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025, the Company paid expenses in the total amount of US$52470,~~802~~912 (2024: US$3,030,583) on behalf of DNA. ~~The amount due from DNA is included in accounts receivable and other receivables from a related party as disclosed in Note 3.~~

1921

ARMLOGI HOLDING CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

14. Related Party Transactions and Balances (cont.)

Related ~~Party~~party transactions (cont.)

(v) During the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025, the Company incurred ~~general~~cost ~~and~~of ~~administrative~~sales ~~expenses~~ of US$1,~~526~~603,146 (~~2023~~2024: US$1552,000) for services and other expenses provided by DNA.

(vi)

On January 22, 2024, the Company entered into a loan agreement with Tong Wu in the principal amount of US$700,000. The loan matured on January 24, 2025, bearing interest at an annual rate of 3.2%. On March 6, 2024, the loan was repaid by Tong Wu in full, including the principal and interest expense of US$2,700.

Due to related party balance

The Company’s balances due to related parties as of ~~December~~March 31, ~~2024~~2025 and June 30, 2024 were as follows:

	December 31, 2024		June 30, 2024
	March 31, 2025		June 30, 2024
	US$		US$
Tong Wu		—		181,971
Jacky Chen		—		168,238
Total		—		350,209

The due to related party balances as of ~~December~~March 31, ~~2024~~2025 and June 2024 are unsecured, interest-free, and are due on demand.

15. Subsequent Events

The Company has evaluated the impact of events that have occurred subsequent to ~~December~~March 31, ~~2024~~2025, through the date the consolidated financial statements were available to issue, and ~~concluded~~ concluded that no subsequent events have occurred that would require recognition in the consolidated financial statements or disclosure in the notes to the unaudited interim condensed consolidated financial statements.

2022

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with the consolidated financial statements and the related notes included elsewhere in this Quarterly Report on Form 10-Q.

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains “forward-looking statements.” All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to: any projections of earnings, revenue, or other financial items; any statements regarding the adequacy, availability, and sources of capital, any statements of the plans, strategies, and objectives of management for future operations; any statements concerning proposed new products, services, or developments; any statements regarding future economic conditions or performance; any statements of belief; and any statements of assumptions underlying any of the foregoing. Forward-looking statements may include the words “may,” “will,” “estimate,” “intend,” “continue,” “believe,” “expect,” “plan,” “project,” or “anticipate,” and other similar words. In addition to any assumptions and other factors and matters referred to specifically in connection with such forward-looking statements, factors that could cause actual results or outcomes to differ materially from those contained in the forward-looking statements include those factors set forth in the “Item 1A. Risk Factors” ~~section~~ included in our ~~registration~~annual ~~statement~~report on Form S10-1K (File No. ~~333~~001-~~274667~~42099)~~, which~~ ~~was initially filed with the U.S. Securities and Exchange Commission~~ (the “~~SEC~~Annual Report”) ~~on September 25~~, ~~2023,~~which aswas ~~amended, and~~filed ~~declared~~with ~~effective by~~ the SEC on ~~May~~September 1326, 2024.

Although we believe that the expectations reflected in our forward-looking statements are reasonable, actual results could differ materially from those projected or assumed. Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and to inherent risks and uncertainties, such as those disclosed in this Quarterly Report. We do not intend, and undertake no obligation, to update any forward-looking statement, except as required by law.

The information included in this Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with our unaudited condensed consolidated financial statements and the notes included in this Quarterly Report, and the audited consolidated financial statements and notes and Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in ~~our annual report on Form 10-K (File No. 001-42099), filed with~~ the ~~SEC~~Annual ~~on September 26, 2024.~~ Report

Overview

We are a fast-growing U.S.-based warehousing and logistics service provider that offers a comprehensive package of supply-chain solutions relating to warehouse management and order fulfillment.

With the boom of e-commerce and Internet technology, along with the development of global supply chains, a growing number of merchants are seeking to sell their products through international e-commerce platforms, such as Amazon and eBay. These merchants, however, are confronted with major logistical challenges because of the complexities involved in shipping goods across borders. Specifically, when a foreign consumer places an order online, it can take a long time for the goods to be delivered from one country to another (especially for bulky items), while facing high damage rates and congestion during peak seasons. One of the solutions to such problems is to set up overseas warehouses, which are local storage facilities established in a foreign country where the cross-border merchants intend to sell their goods. Cross-border e-commerce merchants can export goods in batches in advance to overseas warehouses, which can then be delivered to overseas consumers once orders are placed via e-commerce platforms. As a result, the delivery time and the rate of damaged and lost packages may be reduced significantly, therefore enhancing the shopping experience of consumers.

We provide one-stop warehousing and logistics services to cross-border e-commerce merchants outside the U.S. who seek to sell in the U.S. market. We currently operate ten warehouses across the country, with an aggregate gross floor area of approximately 3,858,667 square feet. Aside from a nationwide footprint and large storage space, our warehouses are equipped with automated sorting systems, heavy-duty forklifts, and pallets and trays that are suitable for processing bulky items. As a one-stop warehousing and logistics service provider, we offer a full spectrum of services, including (i) customs brokerage services; (ii) transportation of merchandise to U.S. warehouses; and (iii) warehouse management and order fulfillment services, which further include (a) product storage and retrieval, (b) product packing and labeling, (c) kitting and repackaging, (d) order assembly and load consolidation, (e) inventory management and sales forecasting, (f) third-party distribution coordination, and (g) other value-added services. We also provide warehousing and logistics services to our U.S.-based commercial customers, who are typically domestic e-commerce merchants seeking efficient and reliable warehousing and logistics solutions to support their operations. In general, the warehousing and logistics services we provide to our domestic customers are similar to those we provide to our overseas customers. This allows us to provide integrated solutions for our customers, whether they need domestic or international warehousing and logistics support. As of December 31, 2024 and June 30, 2024 and 2023, we had an active customer base of 298, 105, and 83, respectively, for our warehousing and logistics services.23

~~For~~We provide one-stop warehousing and logistics services to cross-border e-commerce merchants outside the ~~six~~U.S. who ~~months~~seek ~~ended~~to ~~December~~sell ~~31,~~in ~~2024~~the ~~and~~U.S. market. We currently operate ten ~~2023~~warehouses across the country, wewith ~~had~~an ~~total~~aggregate ~~revenue~~gross floor area of ~~$93~~approximately 3,925,020 square feet.6 ~~million~~Aside from a nationwide footprint and ~~$83.2~~large ~~million~~storage space, our warehouses are equipped with automated sorting systems, heavy-duty forklifts, and ~~net~~pallets ~~loss~~and oftrays $6that are suitable for processing bulky items.3 ~~million~~As a one-stop warehousing and ~~net~~logistics ~~income~~service ofprovider, ~~$6.5~~we ~~million~~offer a full spectrum of services, including ~~respectively~~(i) customs brokerage services; (ii) transportation of merchandise to U.S. warehouses; and (iii) warehouse ~~While~~management weand doorder ~~not~~fulfillment ~~have~~services, ~~any~~which ~~subsidiaries~~further include (a) product storage and retrieval, ~~assets~~(b) product packing and labeling, or(c) kitting ~~employees~~and inrepackaging, ~~the~~(d) order ~~PRC~~assembly and load consolidation, we(e) inventory ~~generate~~management aand ~~significant~~sales ~~portion~~forecasting, (f) third-party ofdistribution coordination, and (g) other value-added services. We also provide warehousing and logistics services to our ~~revenue~~U.S.-based ~~from~~commercial customers, who are typically domestic e-commerce merchants seeking efficient and reliable warehousing and ~~based~~logistics insolutions ~~China~~to support their operations. ~~During~~In general, the ~~six~~warehousing ~~months~~and ~~ended~~logistics ~~December~~services we provide to our domestic customers are similar to those we provide to our overseas customers. This allows us to provide integrated solutions for our customers, whether they need domestic or international warehousing and logistics support. As of March 31, 2025 and June 30, 2024 and 2023, we ~~generated~~had ~~approximately~~an ~~86%~~active ~~and~~customer base ~~96%~~ of ~~our~~395, ~~revenue~~105, ~~from PRC-based~~and ~~customers~~83, respectively, for our warehousing and logistics services.

21For the nine months ended March 31, 2025 and 2024, we had total revenue of $139.5 million and $121.7 million, and net loss of $10.1 million and net income of $7.2 million, respectively. While we do not have any subsidiaries, assets, or employees in the PRC, we generate a significant portion of our revenue from customers based in China. During the nine months ended March 31, 2025 and 2024, we generated approximately 87.0% and 94.2% of our revenue from PRC-based customers, respectively.

Results of Operations

The following table outlines our consolidated statements of operations for the three and ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024:

	For Three Months Ended December 31, 2024			For Three Months Ended December 31, 2023			For Six Months Ended December 31, 2024			For Six Months Ended December 31, 2023
	For Three Months Ended March 31, 2025			For Three Months Ended March 31, 2024			For Nine Months Ended March 31, 2025			For Nine Months Ended March 31, 2024
	US$			US$			US$			US$
Revenue		5145,~~143~~844,~~682~~322			4238,~~004~~439,~~083~~935			93139,~~625~~469,~~578~~900			83121,~~249~~689,~~928~~863
Costs of sales		5045,~~660~~566,~~690~~202			3435,~~326~~115,~~234~~736			96142,~~749~~315,~~376~~578			70105,~~345~~461,~~647~~383
Gross profit		~~482~~278,~~992~~120			73,~~677~~324,~~849~~199			(32,~~123~~845,~~798~~678	)		1216,~~904~~228,~~281~~480
Operating costs and expenses:
General and administrative		24,~~659~~472,~~156~~813			23,~~919~~269,~~547~~493			610,~~327~~800,~~981~~794			48,~~827~~097,~~703~~196
Total operating costs and expenses		24,~~659~~472,~~156~~813			23,~~919~~269,~~547~~493			610,~~327~~800,~~981~~794			48,~~827~~097,~~703~~196
Income (loss)from operations		(2,176,164	)		4,758,302			(9,451,779	)		8,076,578
Income (loss) from operations		(4,194,693	)		54,706			(13,646,472	)		8,131,284
Other (income) expenses:
Other income, net		(~~564~~718,~~656~~025	)		(~~446~~914,~~179~~419	)		(12,~~770~~488,~~321~~346	)		(~~988~~1,~~394~~902,813	)
Loss on disposal of assets		~~43,625~~—			—			43,625			—
Finance costs		79278,~~989~~385			1311,~~351~~041			88367,~~997~~382			2637,~~738~~779
Total other (income) expenses		(~~441~~439,~~042~~640	)		(~~432~~903,~~828~~378	)		(12,~~637~~077,~~699~~339	)		(~~961~~1,~~656~~865,034	)
Income before provision for income taxes		(1,735,122	)		5,191,130			(7,814,080	)		9,038,234
Income (loss) before provision for income taxes		(3,755,053	)		958,084			(11,569,133	)		9,996,318
Current income tax expense		—			1200,~~229,121~~612			—			12,~~878~~079,~~426~~038
Deferred income tax expense (recovery)		~~(75,882~~—	)		~~217~~75,~~184~~252			(1,506,969	)		~~660~~735,~~207~~459
Total income tax expenses		~~(75,882~~—	)		1275,~~446,305~~864			(1,506,969	)		2,~~538~~814,~~633~~497
Net income (loss)		(13,~~659~~755,~~240~~053	)		3682,~~744,825~~220			(610,~~307~~062,~~111~~164	)		67,~~499~~181,~~601~~821
Total comprehensive income		(1,659,240	)		3,744,825			(6,307,111	)		6,499,601
Total comprehensive income (loss)		(3,755,053	)		682,220			(10,062,164	)		7,181,821
Basic & diluted net earnings per share		(0.0409	)		0.0902			(0.1524	)		0.1618
Weighted average number of shares of common stock-basic and diluted		41,~~642~~714,~~442~~608			40,000,000			41,~~638~~651,~~221~~007			40,000,000

2224

Revenue, costs of sales, and gross profit margin

The following table sets forth our revenue for the three and ~~six~~nine months ended ~~December~~ March 31, ~~2024~~2025 and ~~2023~~2024:

For the Three Months Ended December 31, 2024

For the Three Months Ended December 31, 2023

For the Six Months Ended December 31, 2024

For the Six Months Ended December 31, 2023

For the Three Months Ended March 31, 2025

For the Three Months Ended March 31, 2024

For the Nine Months Ended March 31, 2025

For the Nine Months Ended March 31, 2024

US$

Revenue

5145,~~143~~844,~~682~~322

4238,~~004~~439,~~083~~935

93139,~~625~~469,~~578~~900

83121,~~249~~689,~~928~~863

Costs of sales

5045,~~660~~566,~~690~~202

3435,~~326~~115,~~234~~736

96142,~~749~~315,~~376~~578

70105,~~345~~461,~~647~~383

Gross profit (loss)

~~482~~278,~~992~~120

73,~~677~~324,~~849~~199

(32,~~123~~845,~~798~~678

)

1216,~~904~~228,~~281~~480

Gross profit (loss) margin %

0.96

188.36

-32.30

1513.53

The following table outlines the compositions of our revenue streams:

For the Three Months Ended December 31, 2024

For the Three Months Ended December 31, 2023

For the Six Months Ended December 31, 2024

For the Six Months Ended December 31, 2023

For the Three Months Ended March 31, 2025

For the Three Months Ended March 31, 2024

For the Nine Months Ended March 31, 2025

For the Nine Months Ended March 31, 2024

US$

Transportation services

3628,~~127~~484,~~069~~930

2925,~~901~~024,~~184~~889

6493,~~617~~102,~~825~~756

5984,~~639~~664,~~714~~603

Warehousing services

1517,~~010~~345,~~370~~315

1113,~~945~~372,~~232~~014

2846,~~984~~323,~~064~~371

2336,~~234~~606,~~845~~859

Other services

614,~~243~~077

~~157~~43,~~667~~032

2343,~~689~~773

~~375~~418,~~369~~401

Total

5145,~~143~~844,~~682~~322

4238,~~004~~439,~~083~~935

93139,~~625~~469,~~578~~900

83121,~~249~~689,~~928~~863

Three Months Ended ~~December~~March 31, ~~2024 and~~2025 ~~2023~~and 2024

Our revenue increased by $97.14 million, or 2119.83%, to $5145.18 million during the three months ended ~~December~~ March 31, ~~2024~~2025, compared to $4238.04 million for the same period in ~~2023~~in 2024. The increase was due to the following factors:

1) Revenue from our transportation services increased by $63.25 million, or 2013.8%, due to the addition of new warehouse locations, which has enabled an increase in shipment volume compared to the same period in ~~the 2023~~2024.

2) Revenue from our warehousing services increased by $34.10 million, or 2529.7%, driven by the addition of new warehouses acquired in the last fiscal quarter.

3) Revenue from other services decreased by $0.203 million, or 9667.3%. Other revenue mainly consisted of revenue from our customs brokerage services.

Our costs of sales mainly represented the costs incurred for the use of third-party direct freight service carriers, such as FedEx and UPS, warehouse rental expenses, costs of labor, and trucking expenses. Costs of sales increased by $1610.35 million, or 4730.60%, during the three months ended ~~December~~March 31, ~~2024~~2025, compared with the same period in ~~2023~~2024. The increase was driven by two main factors. First, there was a rise in freight expenses due to higher UPS shipping charges. Second, lease expenses, employee salary and benefits, and temporary labor costs increased as we expanded our warehouse and operations team to support growth.

Six Months Ended December 31, 2024 and 2023

Our revenue increased by $10.4 million, or 12.5%, to $93.6 million during the six months ended December 31, 2024, compared to $83.2 million for the same period in 2023. The increase was due to the following factors:

1) Revenue from our transportation services increased by $5.0 million, or 8.3%, due to due to the addition of new warehouse locations, which has enabled an increase in shipment volume compared to the same period in the 2023.

2) Revenue from our warehousing services increased by $5.7 million, or 24.7%, driven by the addition of new warehouses acquired in the last fiscal quarter.

3) Revenue from other services decreased by $0.4 million, or 93.7%. Other revenue mainly consisted of revenue from our customs brokerage services.

Our costs of sales mainly represented the costs incurred for the use of third-party direct freight service carriers, such as FedEx and UPS, warehouse rental expenses, costs of labor, and trucking expenses. Costs of sales increased by $26.4 million, or 37.5%, during the six months ended December 31, 2024, compared with the same period in 2023. The increase was driven by two main factors. First, there was a rise in freight expenses due to higher UPS shipping charges. Second, lease expenses, employee salary and benefits, and temporary labor costs increased as we expanded our warehouse and operations team to support growth.

The following table sets forth a breakdown of our costs of sales for the three months and six months ended December 31, 2024 and 2023:

	For the Three Months Ended December 31, 2024		For the Three Months Ended December 31, 2023		For the Six Months Ended December 31, 2024		For the Six Months Ended December 31, 2023
	US$		US$		US$		US$
Amortization		8,830		8,830		17,659		17,659
Depreciation		707,122		417,180		1,182,223		786,466
Lease expenses		8,943,724		6,400,215		18,050,328		13,203,955
Freight expenses		28,715,466		20,416,139		54,421,945		42,893,684
Port handling and customs fees		189,143		168,847		341,888		319,091
Salary and benefits		2,509,610		1,846,834		5,074,473		3,461,173
Temporary labor expenses		6,230,201		3,319,464		11,951,127		6,280,614
Warehouse expenses		2,240,217		1,079,247		4,299,328		2,467,978
Utilities		245,877		116,196		475,097		259,974
Other expenses		870,500		553,282		935,308		655,053
Total		50,660,690		34,326,234		96,749,376		70,345,647

Three Months Ended December 31, 2024 and 2023

Our freight expenses, lease expenses (primarily warehouse operating lease expenses), temporary labor expenses, warehouse expenses, and salary and benefits increased significantly by $8.3 million, $2.5 million, $2.9 million, $1.2 million and $0.7 million, respectively, during the three months ended December 31, 2024, compared to the same period in 2023. The increases in lease expenses were due to the additional operating leases acquired in the last and current fiscal quarter. The increases in freight expenses were due to the increase in UPS expenses. The increases in temporary labor expenses, warehouse expenses, and salary and benefits were due to the expansion of the warehouse operations.

Our overall gross profit margin decreased from 18.3% for the three months ended December 31, 2023 to 0.9% for the same period in 2024, primarily due to the increase of the surcharge by UPS and the decreases in customer order volume, as well as some of the recently leased warehouses that are not fully utilized.

Six Months Ended December 31, 2024 and 2023

Our freight expenses, lease expenses (primarily warehouse operating lease expenses), temporary labor expenses, warehouse expenses, and salary and benefits increased significantly by $11.5 million, $4.8 million, $5.7 million, $1.8 million and $1.6 million, respectively, during the six months ended December 31, 2024 compared to the same period in 2023. The increases in lease expenses were due to the additional operating leases acquired in the last and current fiscal quarter. The increases in freight expenses were due to the increase in UPS expense. The increases in temporary labor expenses, warehouse expenses, and salary and benefits were due to the expansion of the warehouse operations.

Our overall gross profit (loss) margin decreased from 15.5% for the for the six months ended December 31, 2023 to (3.3%) for the same period in 2024, primarily due to the increase of the surcharge by UPS and the decreases in customer order volume, as well as some of the recently leased warehouses that are not fully utilized.

Operating expenses

Our operating expenses consist primarily of general and administrative expenses. The following table sets forth a breakdown of our general and administrative expenses for the three and six months ended December 31, 2024 and 2023:

	For the Three Months Ended December 31, 2024		For the Three Months Ended December 31, 2023		For the Six Months Ended December 31, 2024		For the Six Months Ended December 31, 2023
	US$		US$		US$		US$
Bank charges		12,727		34,565		53,117		49,543
Amortization		55,808		68,726		108,247		132,806
Office expenses		351,217		668,101		1,605,056		1,310,579
Professional fees		846,705		47,388		1,233,968		113,563
Rental expenses		105,670		84,818		219,024		201,806
Repairs and maintenance		82,682		270,676		421,750		432,776
Salary and benefits		820,963		1,262,996		2,002,243		2,239,990
Sundries		111,252		23,653		158,997		36,460
Tax and licenses		72,405		123,221		139,860		167,468
Vehicle expenses		29,607		2,820		63,245		98,488
Other expenses		68,693		21,808		94,111		68,787
Credit loss expenses (recovery)		101,427		310,775		228,363		(24,563	)
Total		2,659,156		2,919,547		6,327,981		4,827,703

~~Three~~Nine Months Ended ~~December~~March 31, ~~2024 and~~2025 ~~2023~~and 2024

Our ~~general~~revenue ~~and~~increased ~~administrative expenses decreased~~ by $017.2 8 million, or 9or 14.6%, ~~from~~to $2139.9 5 million ~~for~~during the ~~three~~nine months ended ~~December~~ March 31, ~~2023~~2025, compared to $2121.7 million for the same period in 2024. ~~The~~ The increase was due to the ~~net of the~~ following ~~factor~~factors:

1) ~~Professional~~Revenue ~~fees~~from ~~increased~~our bytransportation ~~$0.8 million, or 1,686.7%, mainly due to fees for the consulting~~ services ofincreased ~~an investment financial advisor. 2) Office expenses decreased~~ by $08.34 million, or ~~47.4~~10%, ~~mainly~~ due to ~~the large insurance refund received during the period. 3) Salary expenses decreased by $0.4 million, or 35.0%, mainly~~ due to ~~a decrease in bonus payout, a lower salary range adjustment for one employee and~~ the ~~resignation~~addition of ~~several~~new ~~employees~~warehouse ~~during~~locations, ~~the~~which ~~period.~~has 4)enabled ~~Credit~~an ~~loss~~increase ~~expenses~~in ~~decreased~~shipment byvolume ~~$0.2~~compared ~~million, or 67.4%, mainly due~~ to the ~~better~~same ~~receivable~~period ~~collection~~in ~~(low loss rate) during~~ the ~~period~~2024.

~~Six~~2) ~~Months~~Revenue ~~Ended~~from ~~December~~our 31warehousing services increased by $9.7 million, ~~2024 and~~or ~~2023~~26.5%, driven by the addition of new warehouses acquired in the last fiscal quarter.

~~Our~~3) ~~general~~Revenue ~~and~~from ~~administrative~~other ~~expenses~~services ~~increased~~ decreased by $10.5 4 million, or 3189.5%~~, from $4~~.~~8 million~~ ~~for~~Other ~~the~~revenue ~~three months~~mainly ~~ended~~consisted ~~December 31,~~of ~~2023~~revenue tofrom ~~$6.3 million~~our ~~for~~customs ~~the same~~brokerage ~~period in 2024~~services. ~~The increase was due to the following factors:~~

	1)	Office expenses increased by $0.3 million, or 23%, mainly due to an increase in general insurance associated with the rapid expansion of our business.
	2)	Professional fees increased by $1.1 million, or 987%, mainly due to the fees for the consulting services of an investment financial advisor and audit fees.

Our costs of sales mainly represented the costs incurred for the use of third-party direct freight service carriers, such as FedEx and UPS, warehouse rental expenses, costs of labor, and trucking expenses. Costs of sales increased by $36.9 million, or 35.0%, during the nine months ended March 31, 2025, compared with the same period in 2024. The increase was driven by two main factors. First, there was a rise in freight expenses due to higher UPS shipping charges. Second, lease expenses, employee salary and benefits, and temporary labor costs increased as we expanded our warehouse and operations team to support growth.

The following table sets forth a breakdown of our costs of sales for the three months and nine months ended March 31, 2025 and 2024:

	For the Three Months Ended March 31, 2025		For the Three Months Ended March 31, 2024		For the Nine Months Ended March 31, 2025		For the Nine Months Ended March 31, 2024
	US$		US$		US$		US$
Amortization		8,829		8,829		26,706		26,488
Depreciation		643,624		436,084		1,825,847		1,222,550
Lease expenses		10,408,649		7,633,143		28,458,977		20,837,098
Freight expenses		22,358,929		19,872,642		76,780,873		62,766,326
Port handling and customs fees		20,475		51,347		362,363		370,438
Salary and benefits		2,851,067		2,095,115		7,925,540		5,556,288
Temporary labor expenses		6,002,564		3,118,921		17,953,689		9,399,535
Warehouse expenses		2,516,595		1,767,328		6,815,924		4,235,306
Utilities		249,637		102,494		724,735		362,468
Other expenses		505,833		29,833		1,440,924		684,886
Total		45,566,202		35,115,736		142,315,578		105,461,383

Three Months Ended March 31, 2025 and 2024

Our freight expenses, lease expenses (primarily warehouse operating lease expenses), temporary labor, salary benefits, and warehouse expenses increased significantly by $2.5 million, $2.8 million, $2.9 million, $0.8 million, and $0.7 million, respectively, during the three months ended March 31, 2025, compared to the same period in 2024. The increases in lease expenses were due to the additional operating leases acquired in the last and current fiscal quarter. The increases in freight expenses were due to the increase in UPS expenses. The increases in salary and benefits were due to the expansion of the warehouse operations.

Our overall gross profit margin decreased from 8.6% for the three months ended March 31, 2024 to 0.6% for the same period in 2025, primarily due to the increase in lease expenses, temporary labor expense for new warehouses, and UPS expenses.

Nine Months Ended March 31, 2025 and 2024

Our freight expenses, lease expenses (primarily warehouse operating lease expenses), temporary labor expenses, salary and benefits, and warehouse expenses increased significantly by $14.0 million, $7.6 million, $8.6 million, $2.4 million and $2.6 million, respectively, during the nine months ended March 31, 2025 compared to the same period in 2024. The increases in lease expenses were due to the additional operating leases acquired in the last and current fiscal quarter. The increases in freight expenses were due to the increase in UPS expense. The increases in temporary labor expenses, warehouse expenses, and salary and benefits were due to the expansion of the warehouse operations.

Our overall gross profit (loss) margin decreased from 13.3% for the for the nine months ended March 31, 2025 to (2.0%) for the same period in 2025, primarily due to the increase in lease expenses, temporary labor expense for new warehouses, and UPS expenses.

Operating expenses

	For the Three Months Ended March 31, 2025		For the Three Months Ended March 31, 2024		For the Nine Months Ended March 31, 2025		For the Nine Months Ended March 31, 2024
	US$		US$		US$		US$
Bank charges		37,230		2,347		90,347		51,890
Amortization		49,071		89,083		157,318		221,889
Office expenses		547,861		470,490		2,201,554		1,846,669
Professional fees		980,224		103,849		2,214,192		217,412
Rental expenses		1,267,649		1,056,224		1,486,673		1,258,030
Repairs and maintenance		215,279		383,941		637,028		816,717
Salary and benefits		1,008,032		950,441		3,010,275		3,190,431
Sundries		198,708		121,136		303,034		157,596
Tax and licenses		40,198		21,216		180,058		123,084
Vehicle expenses		32,010		47,209		95,255		145,697
Other expenses		96,551		21,821		196,697		90,608
Credit loss expenses (recovery)		-		1,736		228,363		(22,827	)
Total		4,472,813		3,269,493		10,800,794		8,097,196

Three Months Ended March 31, 2025 and 2024

Our general and administrative expenses increased by $1.2 million, or 36.8%, from $3.3 million for the three months ended March 31, 2025 to $4.5 million for the same period in 2025. The increase was mainly due to the following factor:

Professional fees increased by $0.9 million, or 843.9%, mainly due to fees for the consulting services of two investment financial advisors.

Nine Months Ended March 31, 2025 and 2024

Our general and administrative expenses increased by $2.7 million, or 33%, from $8.1 million for the nine months ended March 31, 2025 to $10.8 million for the same period in 2025. The increase was mainly due to the following factors:

	1)	Office expenses increased by $0.4 million, or 19%, mainly due to an increase in general insurance associated with the rapid expansion of our business.

	2)	Professional fees increased by $2.0 million, or 918%, mainly due to the fees for the consulting services of two investment financial advisors and audit fees.

Income Tax

Our income tax expense decreased by $10.53 million for the three months ended ~~December~~March 31, ~~2024~~2025, compared to the same period in ~~2023~~2024, mainly due to the decrease in profit before tax by $64.94 million during the three months ended ~~December~~March 31, ~~2024~~2025.

Our income tax expense decreased by $4.03 million for the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025, compared to the same period in ~~2023~~2024, mainly due to the decrease in profit before tax by $1721.03 million during the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025.

Net income (loss)

As a result of the foregoing, our net (loss) income for the three months ended ~~December~~ March 31, ~~2024~~2025 was $(13.78) million, compared with the net income of $30.7 million for the same period in ~~2023~~2024, representing a decrease by $54.4 million.

Our net (loss) income for the ~~six~~nine months ended ~~December~~ March 31, ~~2024~~2025 was $(610.31) million, compared with the net income of $67.52 million for the same period in ~~2023~~2024, representing a decrease by $1217.83 million.

2628

Liquidity and Capital Resources

In assessing our liquidity, management monitors and analyzes our cash on-hand, our ability to generate sufficient revenue sources in the future, and our operating and capital expenditure commitments. As of the date of this Quarterly Report, we have financed our operations primarily through cash generated by operating activities and proceeds from the Convertible Note. As of ~~December~~March 31, ~~2024~~2025 and June 30, 2024, we had cash and restricted cash of $79.4 million and $10.0 million, respectively, which primarily consisted of cash deposited in banks.

Our working capital requirements mainly consist of costs of sales and general and administrative expenses. We expect that our capital requirements will be met by cash generated from our financing activities. On November 25, 2024, we entered into the SEPA with the Investor, pursuant to which we have the right to sell to the Investor up to $50.0 million of our common stock. We believe that our current cash and cash generated from our financing activities will be sufficient to meet our current and anticipated working capital requirements and capital expenditures for at least the next 12 months. We may, however, need additional cash resources in the future if we experience changes in our business conditions or other developments.

Cash Flows for the ~~Six~~Nine Months Ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024

	For the Six Months Ended December 31, 2024			For the Six Months Ended December 31, 2023
	For the Nine Months Ended March 31, 2025			For the Nine Months Ended March 31, 2024
	US$			US$
Net cash provided by (used in) operating activities		(9,232,468	)		3,494,935
Net cash (used in) provided by operating activities		(5,641,142	)		3,954,416
Net cash used in investing activities		(1,~~009~~531,~~065~~752	)		(34,~~948~~680,~~594~~643	)
Net cash provided by financing activities		76,~~669~~633,~~896~~329			~~911~~214,~~415~~804
Net increase (decrease) in cash and restricted cash		(2539,~~571,637~~565	)		~~457~~(511,~~756~~423	)
Cash and restricted cash at beginning of six months period		9,950,384			6,558,099
Cash and restricted cash at beginning of nine months period		9,950,384			6,558,099
Cash and restricted cash at end of six months period		7,378,747			7,015,855
Cash and restricted cash at end of nine months period		9,410,819			6,046,676

We had a balance of cash and restricted cash of $79.4 million as of ~~December~~March 31, ~~2024~~2025, compared with a balance of $10.0 million as of June 30, 2024. During the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025, changes in our cashflow were mainly due to the following activities:

Operating Activities

Net cash used in operating activities was $95.26 million for the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025, compared to net cash provided by operating activities of $34.50 million for the same period in ~~2023~~2024, representing a $129.76 million decrease in the net cash inflow provided by operating activities. The decrease was primarily due to the following:

(i) We had net loss of $610.31 million for the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025. For the ~~six~~nine months ended ~~December~~March 31, ~~2023~~2024, we had net income of $67.52 million, which led to a $1217.83 million decrease in net cash inflow from operating activities.

(ii) Changes in accounts receivable and other receivables were $61.06 million cash outflow for the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025. For the ~~six~~nine months ended ~~December~~March 31, ~~2023~~2024, changes in accounts receivable and other receivables were $7.7 million cash outflow, which led to a $16.71 million decrease in net cash outflow from operating activities.

2729

(iii) Changes in accounts payable and accrued liabilities used $2.0.6 million net cash outflow for the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025. For the ~~six~~nine months ended ~~December~~March 31, ~~2023~~2024, changes in accounts payable and accrued liabilities provided net cash outflow of $2.02 million, which led to a $0.1.6 million decrease in net cash outflow from operating activities.

(iv) Changes in tax payable provided used $0.1 million net cash outflow for the six months ended December 31, 2024. For the six months ended December 31, 2023, changes in tax payable provided net cash inflow of $1.7 million, which led to a $1.8 million decrease in net cash inflow from operating activities.

	(iv)	Changes in tax payable provided used $0.1 million net cash outflow for the nine months ended March 31, 2025. For the nine months ended March 31, 2024, changes in tax payable provided net cash inflow of $1.9 million, which led to a $2.0 million decrease in net cash inflow from operating activities.

	(v)	Changes in non-cash items provided $6.7 million net cash inflow for the nine months ended March 31, 2025. For the nine months ended March 31, 2024, changes in non-cash items provided net cash inflow of $5.6 million, which led to a $1.2 million increase in net cash inflow from operating activities.

	(v)	Changes in contract liabilities provided $1.0 million net cash inflow for the six months ended December 31, 2024. For the six months ended December 31, 2023, changes in contract liabilities used net cash outflow of $0.2 million, which led to a $1.2 million increase in net cash inflow from operating activities.
	(vi)	Changes in non-cash items provided $4.4 million net cash inflow for the six months ended December 31, 2024. For the six months ended December 31, 2023, changes in non-cash items provided net cash inflow of $4.7 million, which led to a $0.3 million decrease in net cash inflow from operating activities.

Investing Activities

Net cash used in investing activities was $1.05 million for the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025, primarily attributable to $2.16 million cash used for the purchase of property and equipment, $1.0 million cash used for loans extended to others, and $2.0 million proceeds received from loan repayments.

For the ~~six~~nine months ended ~~December~~March 31, ~~2023~~2024, net cash used in investing activities was $34.97 million, primarily attributable to $23.91 million cash used for the purchase of property and equipment and $1.06 million used for loans extended to others.

Financing Activities

For the ~~six~~nine months ended ~~December~~March 31, ~~2023~~2024, we had net cash provided by financing activities of $0.92 million, which was primarily attributable to the net effects of: (i) $1.0.5 million ~~collected~~ collected from related parties for the ~~repayments~~repayment of loans we previously advanced to them; (ii) $0.36 million used for expenses ~~relating~~ relating to the initial public offering; (iii) $0.1 million used to repay finance lease liabilities; and (iv) $0.35 million in capital contributions from stockholders.

For the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025, we had net cash provided from financing activities of $76.76 million, which was primarily attributable to the net effects of: (i) $0.4 million repayment to related parties; (ii) $8.1 million of net proceeds from the Pre-Paid Advance under the SEPA, (iii) $0.9 million repayment of SEPA, (iv) $0.1 million repayment of finance lease liabilities, and (v) $0.2 million repayment of commitment fee payable.

Commitments and Contractual Obligations

As of ~~December~~March 31, ~~2024~~2025, we had operating and finance leases for office space, warehouse space, and forklifts. Lease terms expire at various dates through ~~February~~September 2025 to November 2034 with options to renew for varying terms at our sole discretion. We have not included these options to extend or terminate in the calculation of ROU assets or lease liabilities, as there is no reasonable certainty, as of the date of this Quarterly Report, that these options will be exercised.

2830

As of ~~December~~March 31, ~~2024~~2025, maturities of lease liabilities for each of the following fiscal years ending June 30 and thereafter were as follows:

	Operating			Finance
	US$			US$
2025		127,~~261~~456,~~677~~884			8643,~~699~~019
2026		2834,~~442~~828,~~219~~940			129,332
2027		3036,~~055~~840,~~170~~342			61,194
2028		3138,~~108~~139,~~699~~011			5,866
2029 and beyond		5662,~~070~~143,~~308~~619			-—
Total minimum lease payment		~~157~~179,~~938~~408,~~073~~796			~~283~~239,~~091~~411
Less: imputed interest		(4246,~~743~~125,~~595~~090	)		(3023,~~150~~038	)
Total lease liabilities		~~115~~133,~~194~~283,~~478~~706			~~252~~216,~~941~~373
Less: current potion		(2528,~~021~~297,~~785~~648	)		(~~117~~139,~~500~~331	)
Non-current portion		90104,~~172~~986,~~693~~058			~~135~~77,~~441~~042

Other than the above leases, we did not have significant commitments, long-term obligations, or guarantees as of ~~December~~March 31, ~~2024~~2025.

Off-balance Sheet Commitments and Arrangements

Other than ~~three~~the standby letters of credit with Eastwest Bank in the aggregate amount of $23,~~259~~779,~~932~~572, we did not have during the period presented, and we do not currently have, any off-balance sheet financing arrangements as defined under the rules and regulations of the SEC, or any relationships with unconsolidated entities or financial partnerships, including entities sometimes referred to as structured finance or special purpose entities, that were established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. As of ~~December~~March 31, ~~2024~~2025, we still have unused credit of $23,~~259~~779,~~932~~572 with Eastwest Bank.

Critical Accounting Policies and Estimates

The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, contingent assets and liabilities, each as of the date of this Quarterly Report, and revenue and expenses during the periods presented. On an ongoing basis, management evaluates their estimates and assumptions, and the effects of any such revisions are reflected in the financial statements in the period in which they are determined to be necessary. Management bases their estimates on historical experience and on various other factors that they believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual outcomes could differ materially from those estimates in a manner that could have a material effect on our consolidated financial statements.

Despite that management determines that there are no critical accounting estimates, the one that requires relatively significant estimates relates to useful lives of property and equipment.

2931

Property and equipment are recorded at cost, less accumulated depreciation and impairment. The estimation of useful lives impacts the level of annual depreciation expenses recorded and the estimation is a matter of judgment based on the experience of our Company and general industry practice with similar assets. The estimated annual deprecation rates of our property and equipment are generally as follows:

Category	Depreciation method	Depreciation rate
Furniture and fixtures	Straight-line	7 years
Auto & trucks	Straight-line	5 – 8 years
Trailers & truck chassis	Straight-line	15 – 17 years
Machinery & equipment	Straight-line	2 – 7 years
Leasehold improvements	Straight-line	Shorter of lease term or 15 years

As of ~~December~~March 31, ~~2024~~2025 and June 30, 2024, the ~~historical~~ historical cost of property and equipment was $1617,~~736~~259,~~612~~298 and $14,773,842, respectively.

We recorded depreciation expenses of $1,~~216~~874,~~422~~681 and $~~919~~1,~~272~~313,684 during ~~the~~nine ~~six~~ months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024, respectively. Specifically, $1,~~108~~717,~~175~~363 and $~~786~~1,~~466~~091,795 of the depreciation expenses were recorded in costs of sales for the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024, respectively, $~~108~~157,~~247~~318 and $~~132~~221,~~806 of~~889 of the depreciation expenses were recorded in general and administrative expenses for the ~~six~~nine months ended ~~December~~March 31, ~~2024~~2025 and ~~2023~~2024, respectively.

Our significant accounting policies are more fully described in Note 2 — Summary of Significant Accounting Policies” in the notes to our unaudited consolidated financial statements. We believe that there were no critical accounting policies that affected the preparation of such financial statements.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

As a smaller reporting company, we are not required to provide this information.

Item 4. Controls and Procedures

Disclosure Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”)) that are designed to provide reasonable assurance that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, we recognize that no controls and procedures, no matter how well designed and operated, can provide absolute assurance of achieving the desired control objectives.

In accordance with Rules 13a-15(b) and 15d-15(b) of the Exchange Act, management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of our disclosure controls and procedures as of ~~December~~March 31, ~~2024~~2025 and determined that the disclosure controls and procedures were effective at a reasonable assurance level as of that date.

Changes in Internal Control Over Financial Reporting

No change occurred in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d -15(f) of the Exchange Act) during the quarter ended ~~December~~March 31, ~~2024~~2025 that ~~has~~ has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

3032

ARMLOGI HOLDING CORP.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

We are not currently involved in any material legal proceedings. From time-to-time we are, and we anticipate that we will be, involved in legal proceedings, claims, and litigation arising in the ordinary course of our business and otherwise. The ultimate costs to resolve any such matters could have a material adverse effect on our financial statements. We could be forced to incur material expenses with respect to these legal proceedings, and in the event that there is an outcome in any that is adverse to us, our financial position and prospects could be harmed.

Item 1A. Risk Factors

As a smaller reporting company, we are not required to provide the information required by this item.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

The following “Use of Proceeds” information relates to the registration statement on Form S-1, as amended (File Number 333-274667), for our initial public offering, which was declared effective by the SEC on May 13, 2024None. In May 2024, we completed our initial public offering in which we issued and sold an aggregate of 1,600,000 shares of common stock, at a price of $5.00 per share for $8,000,000. EF Hutton LLC was the representative of the underwriters of our initial public offering.

We incurred approximately $3.0 million in expenses in connection with our initial public offering, which included approximately $600,000 in underwriting discounts, approximately $25,000 in expenses paid to or for underwriters, and approximately $2.4 million in other expenses. None of the transaction expenses included payments to directors or officers of our Company or their associates, persons owning more than 10% or more of our equity securities or our affiliates. None of the net proceeds we received from the initial public offering were paid, directly or indirectly, to any of our directors or officers or their associates, persons owning 10% or more of our equity securities or our affiliates.

The net proceeds raised from the initial public offering were $5,214,851, after deducting underwriting discounts and the offering expenses payable by us. As of the date of this Quarterly Report, we have fully spent the proceeds for working capital and other general corporate purposes in support of our current business.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

Item 6. Exhibits

The exhibits listed below are filed as part of this Quarterly Report on Form 10-Q.

3133

Index to Exhibits

Exhibit		Incorporated by Reference (Unless Otherwise Indicated)
Number	Exhibit Title	Form	File	Exhibit	Filing Date
3.1	Articles of Incorporation	S-1	333-274667	3.1	September 22, 2023
3.2	Amendment to Articles of Incorporation of the Registrant, dated February 22, 2023, for correction of par value	S-1	333-274667	3.2	September 22, 2023
3.3	Bylaws	S-1	333-274667	3.3	September 22, 2023
4.1	Specimen Stock Certificate	S-1	333-274667	4.1	September 22, 2023
10.1	~~Standby~~Modification ~~Equity Purchase~~ Agreement, dated asMarch ~~of November 25~~21, ~~2024~~2025, by and between ~~Armlogi~~the ~~Holding~~Company ~~Corp.~~ and YA II PN, LTD.	8-K	001-42099	10.1	~~November~~March 2624, ~~2024~~2025
10.2	First Tranche Convertible Promissory Note, dated November 25, 2024, in favor of YA II PN, LTD.	8-K	001-42099	10.2	November 26, 2024
10.3	Global Guaranty Agreement, dated November 25, 2024, by Armlogi Logistic Inc., Armlogi Truck Dispatching LLC, Andtech Trucking LLC, Amlogi Trucking LLC, Armlogi Group LLC, and Andtech Customs Broker LLC in favor of YA II PN, LTD.	8-K	001-42099	10.3	November 26, 2024
10.4	Registration Rights Agreement, dated November 25, 2024 by and between Armlogi Holding Corp. and YA II PN, LTD.	8-K	001-42099	10.4	November 26, 2024
10.5	Second Tranche Convertible Promissory Note, dated December 17, 2024, in favor of YA II PN, LTD.	8-K	001-42099	10.1	December 20, 2024
31.1	Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002	—	—	—	Filed herewith
31.2	Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002	—	—	—	Filed herewith
32.1*	Certification of Principal Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002	—	—	—	Furnished herewith
32.2*	Certification of Principal Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002	—	—	—	Furnished herewith
101.INS	Inline XBRL Instance Document	—	—	—	Filed herewith
101.SCH	Inline XBRL Taxonomy Extension Schema Document	—	—	—	Filed herewith
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document	—	—	—	Filed herewith
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase Document	—	—	—	Filed herewith
101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document	—	—	—	Filed herewith
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document	—	—	—	Filed herewith
104	Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)	—	—	—	Filed herewith

In accordance with Item 601(b)(32)(ii) of Regulation S-K and SEC Release No. 34-47986, the certifications furnished in Exhibits 32.1 and 32.2 herewith are deemed to accompany this Form 10-Q and will not be deemed filed for purposes of Section 18 of the Exchange Act. Such certifications will not be deemed to be incorporated by reference into any filings under the Securities Act or the Exchange Act.

3234

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 hereunto duly authorized.

Date: ~~February~~May 14, 2025

	Armlogi Holding Corp.

	By:	/s/ Aidy Chou
		Aidy Chou
		Chief Executive Officer

3335

Filing Compare · Armlogi Holding Corp.