UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended ~~March~~June 3130, 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: 0-56677

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED

(Exact name of registrant as specified in its charter)

Nevada		93-4332287
(State or other jurisdiction of		(I.R.S. Employer
incorporation or organization)		Identification Number)

Room 202, Gate 6, Building 9, Yayuan,
Anhui Beili, Chaoyang District, Beijing,
China 100000
Office: +86 (010) 6492 7946
(Address, including zip code, and telephone number, including area code, of Registrant’s principal executive offices)

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

Title of Each Class		Trading Symbol		Name of Each Exchange on Which Registered
None		None		Not Applicable

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 12 b-2 of the Act). Yes ☐ No ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

As of the date of filing of this report, there were outstanding 60,500,000 shares of the issuer’s common stock, par value $0.001 per share.

* * * * *

TABLE OF CONTENTS

		Page
	PART I—FINANCIAL INFORMATION
Item 1	Financial Statements	1
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	6
Item 4.	Controls and Procedures	6

	PART II—OTHER INFORMATION
Item 1.	Legal Proceedings	7
Item 1A.	Risk Factors	7
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	7
Item 3.	Defaults Upon Senior Securities	7
Item 4.	Mine Safety Disclosure	7
Item 5.	Other Information	7
Item 6.	Exhibits	8

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

		Page
Consolidated Balance Sheets as of March 31, 2025 (Unaudited) and September 30, 2024		F-1
Consolidated Balance Sheets as of June 30, 2025 (Unaudited) and September 30, 2024		F-1
Consolidated Statements of Operations and Comprehensive Income for the Three and Six Months Ended March 31, 2025 and 2024 (Unaudited)		F-2
Consolidated Statements of Operations and Comprehensive Income for the Three and Nine Months Ended June 30, 2025 and 2024 (Unaudited)		F-2
Consolidated Statements of Changes in Shareholders’ Deficit for the Six Months Ended March 31, 2025 and 2024 (Unaudited)		F-3
Consolidated Statements of Changes in Shareholders’ Deficit for the Nine Months Ended June 30, 2025 and 2024 (Unaudited)		F-3
Consolidated Statements of Cash Flows for the Six Months Ended March 31, 2025 and 2024 (Unaudited)		F-4
Consolidated Statements of Cash Flows for the Nine Months Ended June 30, 2025 and 2024 (Unaudited)		F-4
Notes to Consolidated Financial Statements (Unaudited)		F-5 – F-16

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(EXPRESSED IN US DOLLARS)

	As of March 31,			As of September 30,
	As of			As of
	June 30,			September 30,
	2025			2024
	(Unaudited)
Assets
Current Assets:
Cash and cash equivalents	$	~~577~~249,~~058~~692		$	698,307
Prepayments		~~170~~172,~~516~~064			44,352
Other receivables		2,~~092~~952			713
Inventories		~~259~~263			-
Total current assets		~~749~~424,~~925~~971			743,372
Property and equipment, net		21,~~125~~858			2,803
Right-of-use assets		2315,~~632~~033			6,159
Total assets	$	~~775~~441,~~682~~862		$	752,334
Liabilities and Stockholders’ Equity (Deficit)
Current Liabilities:
Accounts payable	$	-		$	8,991
Advance from customers		~~242~~155,~~794~~452			461,946
Accrued expenses		2021,~~798~~082			77,696
Due to related parties		~~386~~181,~~139~~410			200,481
Other payables		794,148			3,086
Income tax payable		-			1,724
Operating lease liabilities, current		2315,~~632~~033			6,159
Total current liabilities		~~673~~377,~~442~~125			760,083
Total liabilities		~~673~~377,~~442~~125			760,083
Equity (Deficit):
Preferred stock; $0.001 par value, 1,000,000 shares authorized, no shares issued and outstanding at March 31, 2025 and September 30, 2024		-			-
Preferred stock; $0.001 par value, 1,000,000 shares authorized, no shares issued and outstanding at June 30, 2025 and September 30, 2024		-			-
Common stock; $0.001 par value, 150,000,000 shares authorized; 60,500,000 and 60,000,000 shares issued and outstanding at March 31, 2025 and September 30, 2024, respectively		60,500			60,000
Common stock; $0.001 par value, 150,000,000 shares authorized; 60,500,000 and 60,000,000 shares issued and outstanding at June 30, 2025 and September 30, 2024, respectively		60,500			60,000
Additional paid-in capital		74,500			-
Retained Earnings (Accumulated deficit)		(2971,~~585~~303	)		(71,312	)
Accumulated other comprehensive income (loss)		(31,~~175~~040	)		3,563
Total stockholders’ equity (deficit)		~~102~~64,~~240~~737			(7,749	)
Total liabilities and equity (deficit)	$	~~775~~441,~~682~~862		$	752,334

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

F-1

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (INCOME)

(UNAUDITED) (EXPRESSED IN US DOLLARS)

	For the Three Months Ended March 31,						For the Six Months Ended March 31,
	For the Three Months Ended						For the Nine Months Ended
	June 30,						June 30,
	2025			2024			2025			2024
Revenue	$	7182,~~892~~485		$	~~140~~260,~~986~~916		$	1,~~094~~176,~~047~~532		$	~~264~~525,~~956~~872
Cost of revenue		4448,~~878~~453			8590,~~911~~569			~~687~~735,~~225~~678			~~161~~252,~~750~~319
Gross profit		2734,~~014~~032			55170,~~075~~347			~~406~~440,~~822~~854			~~103~~273,~~206~~553
Selling, general and administrative expenses		~~152~~75,~~280~~750			7971,~~701~~006			~~258~~333,~~195~~945			~~180~~251,~~134~~140
Income from operations		(~~125~~41,~~266~~718	)		~~(24~~99,~~626~~341	)		~~148~~106,~~627~~909			~~(76~~22,~~928~~413	)
Other income (expense)		-			-			-			(107	)
Income before provision for income taxes		(~~125~~41,~~266~~718	)		~~(24~~99,~~626~~341	)		~~148~~106,~~627~~909			~~(77~~22,~~035~~306	)
Provision for income taxes		-			~~282~~5,662			106,900			~~367~~6,029
Net income	$	(125,266	)	$	(24,908	)	$	41,727		$	(77,402	)
Net income / (loss)	$	(41,718	)	$	93,679		$	9		$	16,277
Comprehensive income:
Net income	$	(~~125~~41,~~266~~718	)	$	~~(24~~93,~~908~~679	)	$	~~41,727~~9		$	~~(77~~16,~~402~~277	)
Foreign currency translation adjustment		14,~~835~~215			(11394	)		(62,~~738~~524	)		21(373	)
Comprehensive income	$	(~~123~~37,~~431~~503	)	$	~~(24~~93,~~919~~285	)	$	34(2,~~989~~515	)	$	~~(77~~15,~~381~~904	)
Basic and diluted earnings per share	$	(0.~~0021~~0007	)	$	(0.~~0004~~0016	)	$	~~0.0007~~-		$	(0.~~0015~~0003	)
Weighted average number of shares outstanding		60,~~188~~500,~~889~~000			60,000,000			60,~~093~~228,~~407~~938			5053,~~301~~522,~~639~~628

The accompanying notes are an integral part of these consolidated financial statements

F-2

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY/(DEFICIT)

(UNAUDITED) (EXPRESSED IN US DOLLARS, EXCEPT SHARES)

	Common stock				Additional		Capital stock						Accumulated Other			Total Stockholders’
	Number of Shares		Amount		Paid-in Capital		subscription receivable			Accumulated Deficit			Comprehensive Loss			Equity (Deficit)
Balance at September 30, 2023		60,000,000	$	60,000	$	-	$	(60,000	)	$	(40,502	)	$	(12	)	$	(40,514	)
Capital subscription received		-		-		-		60,000			-			-			60,000
Net loss		-		-		-		-			(52,494	)		-			(52,494	)
Foreign currency translation adjustment		-		-		-		-			-			32			32
Balance at December 31, 2023		60,000,000	$	60,000	$	-	$	-		$	(92,996	)	$	20		$	(32,976	)
Net loss		-		-		-		-			(24,908	)		-			(24,908	)
Foreign currency translation adjustment		-		-		-		-			-			(11	)		(11	)
Balance at March 31, 2024		60,000,000	$	60,000	$	-	$	-		$	(117,904	)	$	9		$	(57,895	)
Net loss		-		-		-		-			93,679			-			93,679
Foreign currency translation adjustment		-		-		-		-			-			(394	)		(394	)
Balance at June 30, 2024		60,000,000	$	60,000	$	-	$	-		$	(24,225	)	$	(385	)	$	35,390

	Common stock				Additional		Capital stock		Retained Earnings			Accumulated Other			Total Stockholders’
	Number of Shares		Amount		Paid-in Capital		Subscription Receivable		(Accumulated Deficit)			Comprehensive Income (Loss)			Equity (Deficit)
Balance at September 30, 2024		60,000,000	$	60,000	$	-	$	-	$	(71,312	)	$	3,563		$	(7,749	)
Net profit		-		-		-		-		166,993			-			166,993
Foreign currency translation adjustment		-		-		-		-		-			(8,573	)		(8,573	)
Balance at December 31, 2024		60,000,000	$	60,000	$	-	$	-	$	95,681		$	(5,010	)	$	150,671
Net profit (loss)		-		-		-		-		(125,266	)		-			(125,266	)
Shares issued		500,000		500		74,500		-		-			-			75,000
Foreign currency translation adjustment		-		-		-		-		-			1,835			1,835
Balance at March 31, 2025		60,500,000	$	60,500	$	74,500	$	-	$	(29,585	)	$	(3,175	)	$	102,240
Net profit (loss)		-		-		-		-		(41,718	)		-			(41,718	)
Shares issued		-		-		-		-		-			-			-
Foreign currency translation adjustment		-		-		-		-		-			4,215			4,215
Balance at June 30, 2025		60,500,000		60,500		74,500		-		(71,303	)		1,040			64,737

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

F-3

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED) (EXPRESSED IN US DOLLARS)

	For the Six Months Ended March 31,
	For the Nine Months Ended
	June 30,
	2025			2024
Cash Flows from Operating Activities
Income before provision for income taxes	$	148,627		$	(77,035	)
Net income	$	9		$	16,277
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization		~~586~~875			~~401~~694
Operating lease expense		1726,~~649~~339			1726,~~535~~346
Interest expense		~~298~~422			~~536~~689
Shares Compensation		75,000			-
Changes in operating assets and liabilities:
Prepayments		(~~128~~126,~~098~~599	)		(38,~~982~~878	)
Inventories		(~~260~~258	)		-
Accounts payable		~~(8,721~~-	)		-
Customer deposits		(~~204~~292,~~407~~566	)		-
Other receivables		(12,~~408~~218	)		~~1,159~~462
Accrued expenses		(56,~~383~~305	)		(1513,~~319~~667	)
Lease payment		(1726,~~948~~761	)		(1827,~~071~~035	)
Income tax payable		(107,~~990~~393	)		-5,693
Other payables		(21,~~914~~107	)		2(15,~~192~~722	)
Net cash provided by (used in) operating activities		(~~285~~508,~~969~~348	)		(~~127~~45,~~584~~141	)
Cash Flows from Investing Activities
Purchase of fixed assets		-			(3,~~729~~719	)
Net cash (used in) investing activities		-			(3,~~729~~719	)
Cash Flows from Financing Activities
Proceeds from subscription		-			60,000
Loans from related parties		~~189~~(14,~~300~~922	)		94166,~~056~~294
Net cash provided by financing activities		~~189~~(14,~~300~~922	)		~~154~~226,~~056~~294
Effect of exchange rate fluctuation on cash and cash equivalents		~~(24~~74,~~580~~655	)		(64901	)
Net increase (decrease) in cash and cash equivalents		(~~121~~448,~~249~~615	)		22176,~~679~~533
Cash and cash equivalents, beginning of year		698,307			-
Cash and cash equivalents, end of period	$	~~577~~249,~~058~~692		$	22176,~~679~~533
Supplemental disclosure of cash flow information
Cash paid for income taxes	$	107,990		$	367
Cash paid for interest expense	$	298		$	~~536~~689
Supplemental disclosure of non-cash activities
Right-of-use assets and related lease liabilities	$	2315,~~632~~033		$	2314,~~725~~799

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

F-4

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~SIX~~NINE MONTHS ENDED ~~MARCH~~JUNE 3130, 2025 AND 2024

(UNAUDITED) (AMOUNTS IN US DOLLARS)

NOTE 1. NATURE OF OPERATIONS AND BASIS OF PRESENTATION

Maitong Sunshine Cultural Development Co., Limited (“MGSD”, together as a group with its subsidiaries referred to as “Maitong Sunshine”, “Company”, “us” or “we”) was incorporated in the State of Nevada on October 26, 2023.

MGSD through its operating subsidiary Tongzhilian, which has headquarters in Beijing, China, has provided cultural tourism (including Education Tours and Family Tours) and the sale of gift products, Chinese cultural and creative products, as well as a hotel reservation service. MGSD plans to market arts expositions in the future. The Company currently has 12 full-time employees.

MGSD’s subsidiaries includes:

	Maitong Sunshine Cultural Development Co., Limited (Samoa) (“MGSD Samoa”), initially named Oriental Culture Development Co., Limited, was established on September 7, 2023 under the laws of Samoa. On November 27, 2023, MGSD issued 60,000,000 shares of its common stock to the original shareholders of MGSD Samoa, in exchange for 100% of the outstanding shares of MGSD Samoa (the “Share Exchange”).

	Maitong Sunshine Cultural Development Co., Limited (Hong Kong) (“MGSD HK”), initially named Oriental Culture Development Co., Limited, was established on September 13, 2023 under the laws of Hong Kong. MGSD Samoa holds a 100% interest in MGSD HK.

	Beijing Tongzhilian Cultural Development Co., Limited (“Tongzhilian”) is a privately held Limited Company that was approved on September 13, 2023 and registered on October 11, 2023 in Beijing, China. MGSD HK holds a 100% interest in Tongzhilian.

The transactions summarized above are treated in our financial statements as a corporate restructuring (reorganization) of entities under common control, as each of the four entities has at all times been under the control of Ms. Huang Fang. Therefore, in accordance with ASC 805-50-45-5, the current capital structure has been retroactively presented in prior periods as if such structure existed at that time and the entities under common control are presented on a combined basis for all periods. Since all of the subsidiaries were under common control for all periods presented, the results of these subsidiaries are included in the Company’s financial statements for all periods.

F-5

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~SIX~~NINE MONTHS ENDED ~~MARCH~~JUNE 3130, 2025 AND 2024

(UNAUDITED) (AMOUNTS IN US DOLLARS)

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A.	Basis of presentation

The accompanying consolidated financial statements are expressed in U.S. Dollars and have been prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).

B.	Principles of consolidation

The consolidated financial statements include the accounts of MGSD and its subsidiaries. All significant inter-company accounts and transactions have been eliminated. The consolidated financial statements include 100% of assets, liabilities, and net income or loss of these subsidiaries.

MGSD’s subsidiaries as of ~~March~~June 3130, 2025 are listed as follows:

Name	Place of Incorporation	Attributable equity interest %	Authorized capital
Maitong Sunshine Cultural Development Co., Limited	Samoa	100	USD	1,000,000
Maitong Sunshine Cultural Development Co., Limited	Hong Kong	100	HKD	10,000
Beijing Tongzhilian Cultural Development Co., Ltd	China	100	~~HKD~~RMB	1,000,000

C.	Use of 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, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting periods. Management makes these estimates using the best information available at the time the estimates are made. Actual results could differ from these estimates.

D.	Functional currency and foreign currency translation

An entity’s functional currency is the currency of the primary economic environment in which it operates. Normally that is the currency of the environment in which the entity primarily generates and expends cash. Management’s judgment is essential to determining the functional currency by assessing various indicators, such as cash flows, sales price and market, expenses, financing and inter-company transactions and arrangements. Based on that assessment, the functional currency of the Company is the Chinese Renminbi (“RMB’). The functional currency of MGSD HK is the Hong Kong Dollar and the functional currency of MGSD Samoa and MGSD is the United States dollar (“US Dollars” or “$”). The reporting currency of these consolidated financial statements is in US Dollars.

The financial statements of MGSD’s subsidiaries, which are prepared using the RMB, are translated into the Company’s reporting currency, the US Dollar. Assets and liabilities are translated using the exchange rate at each reporting period end date. Revenue and expenses are translated using weighted average rates prevailing during each reporting period, and stockholders’ equity (deficit) is translated at historical exchange rates. Adjustments resulting from the translation are recorded as a separate component of accumulated other comprehensive income or expense.

F-6

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~SIX~~NINE MONTHS ENDED ~~MARCH~~JUNE 3130, 2025 AND 2024

(UNAUDITED) (AMOUNTS IN US DOLLARS)

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transactions. Foreign currency exchange gains and losses resulting from these transactions are included in operations.

The exchange rates used for foreign currency translation are as follows:

For the Three Months Ended March 31,

For the Six Months Ended March 31,

For the Three Months Ended June 30,

For the Nine Months Ended June 30,

2025

2024

2025

2024

(USD to RMB/ USD to HKD)

~~(USD to RMB/ USD to HKD)~~

(USD to RMB/ USD to HKD)

~~(USD to RMB/ USD to HKD)~~

(USD to RMB/ USD to HKD)

~~(USD to RMB/ USD to HKD)~~

(USD to RMB/ USD to HKD)

~~(USD to RMB/ USD to HKD)~~

Assets and liabilities

period end exchange rate

7.~~2579~~1586/7.~~7793~~8498

7.~~2221~~2675/7.~~8253~~8081

7.~~2579~~1586/7.~~7793~~8498

7.~~2221~~2675/7.~~8253~~8081

Revenue and expenses

period weighted average

7.~~2725~~1828/7.~~7801~~7849

7.~~1602~~2407/7.~~8203~~8175

7.~~2323~~2725/7.~~7772~~7801

7.~~1828~~2020/7.~~8170~~8172

E.	Concentration of credit risk

Financial instruments that potentially subject the Company to concentrations of credit risk are due from related parties and other receivables arising from its normal business activities. The carrying amounts of these financial instruments represent the maximum amount of loss due to credit risk. The deposits placed with financial institutions are not protected by statutory or commercial insurance. In the event of bankruptcy of one of these financial institutions, the Company may be unlikely to reclaim its deposits in full. Management believes that these financial institutions are of high credit quality and continually monitors the credit worthiness of these financial institutions. The Company places its cash in what it believes to be credit-worthy financial institutions.

The Company has a diversified customer base. The majority of sales are cash receipt in advance. For those credit sales, the Company routinely assesses the financial strength of its customers and, based upon factors surrounding the credit risk, establishes an allowance, if required, for uncollectible accounts and, as a consequence, believes that its accounts receivable credit risk exposure beyond such allowance is limited.

For the ~~six~~nine months ended ~~March~~June 3130, 2025, the Company did not have a single customer that accounted for more than 10% of its total revenue. For the ~~six~~nine months ended ~~March~~ 31June 30, 2024, the Company had 43 major customers that each accounted for over 10% of its total revenue.

	For the Six Months Ended March 31, 2025				For the Six Months Ended March 31, 2024
	For the Nine Months Ended June 30, 2025				For the Nine Months Ended June 31, 2024
	Revenue		Percentage of revenue		Revenue		Percentage of revenue
Customer A	$	-		-	$	52154,~~380~~462		2029	%
Customer B		-		-		41129,~~651~~220		1625	%
Customer C		-		-		3452,~~461~~380		1310	%
Customer D		-		-		27,569		10	%

For the three months ended ~~March~~June 3130, 2025, the Company did not have a single customer that accounted for more than 10% of its total revenue. For the three months ended ~~March~~June 3130, 2024, the Company had 42 major customers that each accounted for over 10% of its total revenue.

	For the Three Months Ended March 31, 2025				For the Three Months Ended March 31, 2024
	For the Three Months Ended June 30, 2025				For the Three Months Ended June 30, 2024
	Revenue		Percentage of revenue		Revenue		Percentage of revenue
Customer A	$	-		-	$	52129,~~524~~220		3750	%
Customer B		-		-		34112,~~555~~811		2543	%
Customer C		-		-		24,880		18	%
Customer D		-		-		19,351		14	%

F-7

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~SIX~~NINE MONTHS ENDED ~~MARCH~~JUNE 3130, 2025 AND 2024

(UNAUDITED) (AMOUNTS IN US DOLLARS)

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

For the ~~six~~nine months ended ~~March~~June 3130, 2025 and 2024, the Company had 1 major supplier in each year that accounted for over 10% of its total cost of revenue.

	For the Six Months Ended March 31, 2025					For the Six Months Ended March 31, 2024
	For the Nine Months Ended June 30, 2025					For the Nine Months Ended June 30, 2024
	Cost of Revenue		Percentage of Cost of revenue			Cost of Revenue		Percentage of Cost of revenue
Supplier A	$	~~472~~545,~~593~~186		6970	%	$	-160,564		-64	%
Supplier B		-		-			~~160~~73,~~564~~335		9929	%

For the three months ended ~~March~~June 3130, 2025 and 2024, the Company had 2 and 1 major supplier in each year that accounted for over 10% of its total cost of revenue.

	For the Three Months Ended March 31, 2025					For the Three Months Ended March 31, 2024
	For the Three Months Ended June 30, 2025					For the Three Months Ended June 30, 2024
	Cost of Revenue		Percentage of Cost of revenue			Cost of Revenue		Percentage of Cost of revenue
Supplier A	$	-		-		$	~~85,439~~		99	%
Supplier B		24,~~473~~985		5553	%		-73,335		-81	%
Supplier C		56,~~512~~014		1213	%		-		-

F.	Fair value measurements

The Company applies the provisions of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Section 820, Fair Value Measurements (“ASC 820”), for fair value measurements of financial assets and financial liabilities and for fair value measurements of nonfinancial items that are recognized or disclosed at fair value in the financial statements. ASC 820 also establishes a framework for measuring fair value and expands disclosures about fair value measurements.

Fair value is defined as the price that would be received when selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In determining the fair value for the assets and liabilities required or permitted to be recorded, 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.

ASC 820 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 establishes three levels of inputs that may be used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to measurements involving significant unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:

Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;

Level 2: Quoted prices, other than those in Level 1, in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability,

Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity).

There were no transfers between level 1, level 2 or level 3 measurements during the ~~six~~nine months ended ~~March~~June 3130, 2025 and 2024.

F-8

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~SIX~~NINE MONTHS ENDED ~~MARCH~~JUNE 3130, 2025 AND 2024

(UNAUDITED) (AMOUNTS IN US DOLLARS)

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Financial assets and liabilities of the Company are primarily comprised of cash, receivable from payment collection service institution, prepayments, other receivables, accounts payable, advance from customers, accrued expenses, other payables, income tax payable and due to related parties. As of ~~March~~June 3130, 2025 and 2024, the carrying values of these financial instruments approximated their fair values due to the short-term maturity of these instruments.

G.	Segment information and geographic data

The Company is operating in one segment in accordance with the accounting guidance in FASB ASC Topic 280, Segment Reporting. The company’s revenues are from customers in People’s Republic of China (“PRC”). Most assets of the Company are located in the PRC.

H.	Revenue recognition

The Company adopted FASB ASC Section 606 — Revenue from Contracts with Customers. Under ASC 606, the Company recognizes revenue from the sales of products and services by applying the following steps: (1) identify the contract with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to each performance obligation in the contract; and (5) recognize revenue as each performance obligation is satisfied.

The Company recognizes revenue when the amount of revenue can be reliably measured, it is probable that economic benefits will flow to the entity, and specific criteria have been met for each of the Company’s activities as described below.

Service Revenue

The Company provides cultural tourism services, small-scale training services and hotel reservation services. The Company’s policy is to recognize revenue at that time the services have been performed.

Cost of service revenue consists primarily of the purchase cost, staff cost and other cost to fulfill a contract with a customer.

Products sales revenue

Products sales revenue mainly includes sales of cultural and creative products and sales of gift products. The Company’s policy is to recognize the sales when the products, ownership and risk of loss have transferred to the purchasers, and collection of the sales proceeds, if not prepaid, is reasonably assured, all of which generally occur when the customer receives the products. Accordingly, revenue is recognized at the point in time when delivery is made.

Cost of product sale consists primarily of the cost of product procurement, and other cost to fulfill a contract with a customer

I.	Income taxes

The Company follows FASB ASC Section 740, Income Taxes, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

ASC 740-10-30 requires income tax positions to meet a more-likely-than-not recognition threshold to be recognized in the financial statements. Under ASC 740-10-30, tax positions that previously failed to meet the more-likely-than-not threshold should be recognized in the first subsequent financial reporting period in which that threshold is met.

F-9

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~SIX~~NINE MONTHS ENDED ~~MARCH~~JUNE 3130, 2025 AND 2024

(UNAUDITED) (AMOUNTS IN US DOLLARS)

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

The application of tax laws and regulations is subject to legal and factual interpretation, judgment and uncertainty. Tax laws and regulations themselves are subject to change as a result of changes in fiscal policy, changes in legislation, the evolution of regulations and court rulings. Therefore, the actual liability may be materially different from our estimates, which could result in the need to record additional tax liabilities or potentially reverse previously recorded tax liabilities or the deferred tax asset valuation allowance.

As a result of the implementation of ASC 740-10, the Company made a comprehensive review of its portfolio of tax positions in accordance with recognition standards established by ASC 740-10. The Company recognized no material adjustments to liabilities or shareholder’s equity as a result of the implementation.

J.	Earnings (loss) per share

The Company computes earnings (loss) per share (“EPS”) in accordance with ASC 260, Earnings Per Share. ASC 260 requires companies with complex capital structures to present basic and diluted EPS. Basic EPS is measured as net income (loss) divided by the weighted average common shares outstanding during the period.

Diluted EPS is similar to basic EPS but presents the dilutive effect on a per share basis of contracts to issue ordinary common shares (e.g., convertible securities, options and warrants) as if they had been converted at the beginning of the periods presented, or issuance date, if later. The computation of diluted EPS includes the estimated impact of the exercise of contracts to purchase common stock using the treasury stock method and the potential shares of converted common stock associated with the convertible debt using the if-converted method. Potential common shares that have an anti-dilutive effect (i.e., those that increase earnings per share or decrease loss per share) are excluded from the calculation of diluted EPS.

Leases

In February 2016, the FASB issued ASU 2016-02–Leases (Topic 842), which increases transparency and comparability among organizations by recognizing right-of-use (“ROU”) lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The ASU maintains a distinction between finance leases and operating leases, which is substantially similar to the classification criteria for distinguishing between capital leases and operating leases in the previous lease guidance. Retaining this distinction allows the recognition, measurement and presentation of expenses and cash flows arising from a lease to remain similar to the previous accounting treatment. A lessee is permitted to make an accounting policy election by class of underlying asset to exclude from balance sheet recognition any lease assets and lease liabilities with a term of 12 months or less, and instead to recognize lease expense on a straight-line basis over the lease term. For both financing and operating leases, the ROU asset and lease liability is initially measured at the present value of the lease payments in the consolidated balance sheet. In July 2018, the FASB issued ASU 2018-11 which provides entities with the option to initially apply the new lease standard at the adoption date and recognize a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption, if necessary.

Cash

As of ~~March~~June 3130, 2025, cash consists of bank deposits and deposits in Alipay, which are unrestricted as to withdrawal and use. All highly liquid investments with original stated maturities of three months or less are classified as cash.

M.	Recently adopted accounting pronouncements

We do not believe that any recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the consolidated financial position, statements of operations and cash flows.

F-10

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~SIX~~NINE MONTHS ENDED ~~MARCH~~JUNE 3130, 2025 AND 2024

(UNAUDITED) (AMOUNTS IN US DOLLARS)

NOTE 3. PREPAYMENTS

At ~~March~~June 3130, 2025 and September 30, 2024, prepayments consisted of:

	March 31,			September 30,
	June 30,			September 30,
	2025			2024
Shenzhen Hongyuexing Technology Co., Ltd	$	68,890		$	-
Hainan Jintongyuan Technology Co., Ltd.	$	20,954		$	-
Hainan Wanshishunda Technology Co., Ltd		41,334			-
Beijing Shuangjiang Huixin Trading Co., Ltd.		(274	)		4,018
Jinjiu International Consulting Services (Beijing) Co., Ltd		38,579			39,915
Beijing Yijiaguan Health Technology Co., Ltd.		46			140
Hainan Jintongyuan Technology Co., Ltd		20,667			-
Shenzhen Huayufeng Technology Co., Ltd.		(419	)		-
Beijing Shuangjiang Huixin Trading Co., Ltd		9			4,018
Dongguan Jiasheng Daily Use Plastic Products Co., Ltd.		191			-
Beijing Shengrui Minghua Tea Industry Co., Ltd		-			279
Hainan Wanshishundada Technology Co., Ltd.		41,908			-
Beijing Yiguanjia Health Technology Co., Ltd		71			140
Shenzhen Hongyuexing Technology Co., Ltd.		69,846			-
Others		966			-
Jinjiu International Consulting Service (Beijing) Co., Ltd.		39,114			39,915
Total Prepayments	$	170,516		$	44,352
Others		698			279
Total Prepayments	$	172,064		$	44,352

NOTE 4. OTHER RECEIVABLES

At ~~March~~June 3130, 2025 and September 30, 2024, other receivables consisted of:

	March 31,		September 30,
	June 30,		September 30,
	2025		2024
Shanghai Ctrip International Travel Agency Co., Ltd	$	~~689~~698	$	713
Receivable from UnionPay Business Co., Ltd. Beijing Branch (payment collection service institution)		12,~~403~~254		-
Total other receivables	$	2,~~092~~952	$	713

NOTE 5. INVENTORIES

At ~~March~~June 3130, 2025 and September 30, 2024, Inventories consisted of the following:

	March 31, 2025		September 30, 2024
	June 30, 2025		September 30, 2024
Inventories	$	~~259~~263	$	-
Total	$	~~259~~263	$	-

F-11

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~SIX~~NINE MONTHS ENDED ~~MARCH~~JUNE 3130, 2025 AND 2024

(UNAUDITED) (AMOUNTS IN US DOLLARS)

NOTE 6. ADVANCE FROM CUSTOMERS

At ~~March~~June 3130, 2025 and September 30, 2024, advance from customers consisted of the following:

Name	~~March~~June 3130, 2025		September 30, 2024
Pre-collected member funds	$	~~242~~155,~~794~~452	$	461,946
Total	$	~~242~~155,~~794~~452	$	461,946

As of ~~March~~June 3130, 2025 and September 30, 2024, advances from customers totaled $~~242~~155,~~794~~452 and 461,946. The Company receives prepayments from customers who subscribe for a membership in the Company. These pre-collected member funds can be used by customers to offset purchases of the company’s products.

NOTE 7. DUE TO RELATED PARTIES

Due to related parties consists of the following:

Name of related party	~~March~~June 3130, 2025		September 30, 2024
Interest-free loan and payment of company expenses:
Huang Fang	$	~~375~~170,~~293~~564	$	190,855
Beijing Devoter Oriental Co., Ltd.		9,626		9,626
Shanghai Maitong Cultural Technology Co., Ltd		1,220		-
Total	$	~~386~~181,~~139~~410	$	200,481

As of ~~March~~June 3130, 2025 and September 30, 2024, the Company owed Huang Fang a balance of $~~375~~170,~~293~~564 and $190,855, which represented expenses paid on behalf of the Company and the interest-free loan she provided to the Company.

As of ~~March~~June 3130, 2025 and September 30, 2024, the Company had a balance of $9,626 and $9,626 due to Beijing Devoter Oriental Co., Ltd, which represented expenses paid on behalf of the Company.

As of ~~March~~June 3130, 2025, the Company had a balance of $1,220 due to Shanghai Maitong Cultural Technology Co., Ltd, which represented expenses paid on behalf of the Company.

NOTE 8. ACCRUED EXPENSES

At ~~March~~June 3130, 2025 and September 30, 2024, accrued expenses consisted of:

	March 31,		September 30,
	June 30,		September 30,
	2025		2024
Audit fee	$	6,000	$	60,000
Payroll payable		10,~~598~~823		11,052
Social security payable		4,~~200~~259		4,346
PragerMetis		-		1,500
Vstock Transfer		-		798
Total accrued expenses	$	2021,~~798~~082	$	77,696

As of ~~March~~June 3130, 2025 and September 30, 2024, the Company recorded payables to its auditor of $6,000 and $60,000 for services in connection with the audit of the Company’s financial statements for the quarter ended ~~March~~June 3130, 2025 and the year ended September 30, 2024.

As of ~~March~~June 3130, 2025 and September 30, 2024, the Company recorded payroll payable of $10,~~598~~823 and $11,052.

As of ~~March~~June 3130, 2025, and September 30,2024, the Company recorded social security payable of $4,~~200~~259 and 4,346.

F-12

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~SIX~~NINE MONTHS ENDED ~~MARCH~~JUNE 3130, 2025 AND 2024

(UNAUDITED) (AMOUNTS IN US DOLLARS)

NOTE 9. OTHER PAYABLES

At ~~March~~June 3130, 2025 and September 30, 2024, other payables consisted of:

	March 31,		September 30,
	June 30,		September 30,
	2025		2024
Value added tax and surtax	$	794,148	$	3,086
Total	$	794,148	$	3,086

NOTE 10. LEASE

On September 1, 2023, Huang Fang, the CEO of the holding company of Tongzhilian, arranged to lease an office for the soon-to-be-established company, and Tongzhilian signed and confirmed the agreement when it was officially established. Under the terms of the agreement, Tongzhilian leased office space (approximately 144 square meters) under an operating lease agreement with Devoter (Beijing) Technology Co., Ltd, and was committed to make lease payments of approximately $44,482 (RMB 324,506) for the period between September 1, 2023 and November 30, 2024. On October 9, 2024, Tongzhilian renewed the operating lease agreement for the period from December 1, 2024 to November 30, 2025. Under the terms of the agreement, Tongzhilian committed to make lease payments of approximately $36,000 (RMB 259,605) for that period.

For the ~~six~~Nine months ended ~~March~~June 3130, 2025 and 2024, the lease amortization expense was $17,649 and $17,535, respectively.

Huang Fang is the President, CEO, Chairwoman of the Board and a major shareholder of the Company. She is also the CEO and controlling shareholder of Beijing Devoter Oriental Co., Ltd, and Beijing Devoter Oriental Co., Ltd owns 85% of the registered equity of Devoter (Beijing) Technology Co., Ltd. For this reason, Devoter (Beijing) Technology Co., Ltd is a related party of Tongzhilian.

As of ~~March~~June 3130, 2025 and September 30, 2024, the Company had the following amounts with respect to its lease recorded on the Company’s consolidated balance sheet:

	As of
	March 31, 2025		September 30, 2024
	June 30, 2025		September 30, 2024
Assets
Right-of-use asset	$	2315,~~632~~033	$	6,159
Total	$	2315,~~632~~033	$	6,159
Liabilities
Operating lease liability, current	$	2315,~~632~~033	$	6,159
Operating lease liability, less current portion		-		-
Total	$	2315,~~632~~033	$	6,159

Future annual minimum lease payments for non-cancellable operating leases are as follows:

Period Ending March 31,
Period Ending June 30,
2025	$	179,~~885~~066
Thereafter		56,~~961~~044
Total		2315,~~846~~110
Less: imputed interest		~~214~~77
Total	$	2315,~~632~~033

F-13

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~SIX~~NINE MONTHS ENDED ~~MARCH~~JUNE 3130, 2025 AND 2024

(UNAUDITED) (AMOUNTS IN US DOLLARS)

NOTE 11. INCOME TAXES

United States

MGSD is a Nevada corporation that is subject to U.S. federal tax and state tax. On December 31, 2017 the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (the “Tax Act”). The Tax Act made broad and complex changes to the U.S. tax code, including, but not limited to, (1) reducing the U.S. federal corporate income tax rate from 35 percent to 21 percent; (2) requiring companies to pay a one-time transition tax on certain unrepatriated earnings of foreign subsidiaries; (3) generally eliminating U.S. federal corporate income taxes on dividends from foreign subsidiaries; (4) providing modification to subpart F provisions and new taxes on certain foreign earnings such as Global Intangible Low-Taxed Income (GILTI). Except for the one-time transition tax, most of these provisions went into effect starting January 1, 2018.

Samoa

MGSD Samoa was incorporated in Samoa and, under the current laws of Samoa, is not subject to income tax.

Hong Kong

MGSD HK was incorporated in Hong Kong and is subject to Hong Kong profits tax. MGSD HK is subject to Hong Kong taxation on its activities conducted in Hong Kong and income arising in or derived from Hong Kong. The applicable statutory tax rate is 16.5%. The Company did not have any income (loss) subject to the Hong Kong profits tax.

China

Tongzhilian is subject to a 25% standard enterprise income tax in the PRC. Due to the fact that Tongzhilian’s revenue exceeded the upper limit for small-scale taxpayers in ~~last~~the second quarter, Tongzhilian has been converted to a general taxpayer. All income for the last tax year (from January 1, 2024, to December 31, 2024) is subject to a corporate income tax rate of 25%. Therefore, the company had accrued additional corporate income tax for the period from January to September of 2024 at a rate of 25%, amounting to $29,524.

A reconciliation of income before income taxes for domestic and foreign locations for the ~~six~~nine months ended ~~March~~June 3130, 2025 and 2024 is as follows:

	For the Six Months Ended March 31,
	For the Nine Months Ended June 30,
	2025			2024
United States	$	(~~126~~142,~~665~~836	)	$	(6987,242	)
Foreign		~~275~~249,~~292~~745			(7109,~~793~~548	)
Before income taxes	$	~~148~~106,~~627~~909		$	~~(77~~22,~~035~~306	)

The difference between the U.S. federal statutory income tax rate and the Company’s effective tax rate was as follows:

	For the Six Months Ended March 31,
	2025			2024
Income tax (benefit) at USA statutory rate		21	%		21	%
U.S. valuation allowance		(21	)%		(21	)%
Effective combined tax rate		0	%		0	%

F-14

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~SIX~~NINE MONTHS ENDED ~~MARCH~~JUNE 3130, 2025 AND 2024

(UNAUDITED) (AMOUNTS IN US DOLLARS)

NOTE 11. INCOME TAXES (continued)

The difference between the U.S. federal statutory income tax rate and the Company’s effective tax rate was as follows:

	For the Nine Months Ended June 30,
	2025			2024
Income tax (benefit) at USA statutory rate		21	%		21	%
U.S. valuation allowance		(21	)%		(21	)%
Effective combined tax rate		0	%		0	%

The difference between the PRC statutory income tax rate and the PRC effective tax rate was as follows:

	For the Six Months Ended March 31,
	For the Nine Months Ended June 30,
	2025			2024
Income tax (benefit) at PRC statutory rate		25	%		25	%
PRC valuation allowance		2.869	%		39(1	)%
Tax preference		1011.669	%		(5119	)%
Effective combined tax rate		3839.438	%		135	%

The Company did not recognize deferred tax assets since it is not likely to incur taxes against which such deferred tax assets may be offset. The deferred tax would apply to MGSD in the U.S. and Tongzhilian in China.

The Company incurred losses from its United States operations during the six months ended March 31, 2025 and 2024 of $126,665 and $69,242. The Company’s United States operations consist solely of ownership of its foreign subsidiaries, and the losses arise from administration expenses. Accordingly, management provided a 100% valuation allowance of $67,977 against the deferred tax assets related to the Company’s United States operations as of March 31, 2025, because the deferred tax benefits of the net operating loss carry forwards in the United States are not likely to be utilized. The US valuation allowance has increased by $26,600 for the six months ended March 31, 2025.

The Company is subject to examination by the Internal Revenue Service (IRS) in the United States as well as by the taxing authorities in China, where the firm has significant business operations. The tax years under examination vary by jurisdiction. The table below presents the earliest tax year that remain subject to examination by major jurisdiction.

		The year as of
U.S. Federal		September 30, ~~2023~~2024
China		December 31, ~~2023~~2024

F-15

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~SIX~~NINE MONTHS ENDED ~~MARCH~~JUNE 3130, 2025 AND 2024

(UNAUDITED) (AMOUNTS IN US DOLLARS)

NOTE 12. CONTINGENCIES

Contingencies

Certain conditions may exist as of the date the consolidated financial statements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur. The Company’s management and legal counsel assess such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company’s legal counsel evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought.

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material would be disclosed.

Loss contingencies considered to be remote by management are generally not disclosed unless they involve guarantees, in which case the guarantee would be disclosed.

The Company was not subject to any material loss contingency as of ~~March~~June 3130, 2025.

NOTE 13. BASIC AND DILUTED EARNINGS PER SHARE

Basic net income per share is computed using the weighted average number of common shares outstanding during the period. Diluted net income per share is computed using the weighted average number of common shares and, if dilutive, potential common shares outstanding during the period. Potential common shares comprise shares issuable upon the exercise of share-based awards, using the treasury stock method. The reconciliation of the numerators and denominators of the basic and diluted earnings per share computations for income from continuing operations is shown as follows:

	For the Three Months Ended March 31,
	For the Three Months Ended June 30,
	2025			2024
Numerator:
Net income (loss) attributable to common stockholders	$	(~~125~~41,~~266~~718	)	$	~~(24~~93,~~908~~679	)
Denominator:
Basic and diluted weighted-average number of shares outstanding		60,~~188~~500,~~889~~000			60,000,000
Net income (loss) per share:
Basic and diluted	$	(0.~~0021~~0007	)	$	(0.~~0004~~0016	)

	For the Six Months Ended March 31,
	For the Nine Months Ended June 30,
	2025		2024
Numerator:
Net income (loss) attributable to common stockholders	$	~~41,727~~9	$	~~(77~~16,~~402~~277	)
Denominator:
Basic and diluted weighted-average number of shares outstanding		60,~~093~~228,~~407~~938		5053,~~301~~522,~~639~~628
Net income (loss) per share:
Basic and diluted	$	0~~.0007~~	$	(0.~~0015~~0003	)

NOTE 14. SUBSEQUENT EVENTS

Management has evaluated subsequent events through the date on which the consolidated financial statements were available to be issued. All subsequent events requiring recognition as of ~~March~~June 3130, 2025 have been incorporated into these consolidated financial statements and there are no other subsequent events that require disclosure in accordance with FASB ASC Topic 855, “Subsequent Events.”

F-16

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

The following discussion and analysis of our financial condition and results of operations are based upon our condensed consolidated financial statements and the notes thereto included elsewhere in this Quarterly Report on Form 10-Q, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of such financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses. On an ongoing basis, we evaluate these estimates, including those related to useful lives of real estate assets, bad debts, impairment, contingencies and litigation. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. There can be no assurance that actual results will not differ from those estimates.

Application of Critical Accounting Policies

The discussion and analysis of the Company’s financial condition and results of operations is based upon its condensed consolidated financial statements, which have been prepared in accordance with United States generally accepted accounting principles. The preparation of these financial statements requires us to make significant estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. These items are monitored and analyzed by management for changes in facts and circumstances, and material changes in these estimates could occur in the future. Changes in estimates are recorded in the period in which they become known. The Company bases its estimates on historical experience and various other assumptions that we believe to be reasonable under the circumstances. Actual results may differ from our estimates if past experience or other assumptions do not turn out to be substantially accurate.

In connection with the preparation of our financial statements for the ~~six~~nine months ended ~~March~~June 3130, 2025, there was no accounting estimate made which was (a) subject to a high degree of uncertainty and (b) material to our results.

Results of Operations

Three Months Ended ~~March~~June 3130, 2025 Compared to Three Months Ended ~~March~~June 3130, 2024

The following table summarizes our operating results for three months ended ~~March~~June 3130, 2025 and 2024.

	For the Three Months Ended
	March 31,
	June 30,
	2025			2024			Change
	(Unaudited)			(Unaudited)			$			%
Revenue	$	7182,~~892~~485		$	~~140~~260,~~986~~916		$	(69178,~~094~~431	)		(4968	)%
Cost of revenue		4448,~~878~~453			8590,~~911~~569			(4142,~~033~~116	)		(4847	)%
Gross Profit		2734,~~014~~032			55170,~~075~~347			(28136,~~061~~315	)		(5180	)%
Selling, general and administrative expenses		~~152~~75,~~280~~750			7971,~~701~~006			7275,~~579~~750			91107	%
Income (loss) from operations		(~~125~~41,~~266~~718	)		~~(24~~99,~~626~~341	)		(~~100~~141,~~640~~059	)		~~409~~(142	)%
Other income(expense)		-			-			-			-0	%
Income before provision for income taxes		(~~125~~41,~~266~~718	)		~~(24~~99,~~626~~341	)		(~~100~~141,~~640~~059	)		~~409~~(142	)%
Provision for income taxes		-			~~282~~5,662			(~~282~~5,662	)		(100	)%
Net Income (Loss)	$	(~~125~~41,~~266~~718	)	$	~~(24~~93,~~908~~679	)	$	(~~100~~135,~~358~~397	)		~~403~~(145	)%

Tongzhilian’s revenue was $7182,~~892~~485 during the three months ended ~~March~~June 3130, 2025. All our revenue was generated by our subsidiary Tongzhilian, which provided its cultural tourism services, hotel reservation services and product sales throughout the period.

Revenue during the three months ended ~~March~~June 3130, 2025 decrease by 4968% compared to the operating revenue of $~~140~~260,~~986~~916 for the three months ended ~~March~~June 3130, 2024. Recent revenue was primarily attributable to our sale of products, with 92% of our revenue, or $66,401, during the three months ended March 31, 2025, derived from such sales. The cost of revenue attributable to the sale of products was $41,264, which was our procurement cost for products sold.

~~During~~For the three months ended ~~March~~June 3130, 2025, ~~the~~we ~~remaining~~realized 8%a ofgross ~~Tongzhilian’s~~profit ~~revenue~~margin –of ~~i.e. $5~~41%,~~491~~ -as ~~arose~~our ~~from~~gross ~~its~~profit ~~sale~~amounted ofto ~~tourism services and hotel reservation services. The cost of service revenue was~~ $334,~~614, primarily attributable to the costs associated with engaging tour suppliers~~147.

~~For~~Operating expenses for the three months ended ~~March~~June 3130, 2025, weconsisted primarily ~~realized~~of asalaries ~~gross~~and ~~profit margin~~benefits, ofoffice ~~38%,~~expenses asand ~~our~~rentals ~~gross~~and ~~profit~~leases ~~amounted~~and toprofessional fees. Our $2775,~~014.~~750 in operating expenses during this period were primarily attributable to:

In● ~~the three months ended March 31, 2025, our total revenue experienced a significant decline of 93% when compared to the operating revenue of~~ $112,~~022,155~~731 ~~recorded~~ in ~~the~~professional ~~three~~fees ~~months~~and ~~ended~~related ~~December~~expenses ~~31,~~incurred ~~2024. This~~as ~~disparity~~a ~~can~~result ~~primarily be attributed to the surge in sales~~ of ~~products~~our ~~during~~status ~~the~~as ~~three~~a ~~months~~reporting ~~ended~~company ~~December 31, 2024~~ in ~~anticipation of New Year and~~ the ~~Chinese~~United ~~Spring Festival that commenced in January~~States.

~~Operating~~● ~~expenses for the three months ended March 31~~$49,122 ~~2025~~in ~~consisted primarily of~~ salaries and benefits~~, office expenses and rentals and leases and professional fees~~. ~~Our $152,280 in operating expenses during this period were primarily attributable to:~~

● $75,~~000~~313 in ~~professional~~office ~~fees and related~~ expenses ~~incurred as a result of our status as a reporting company in the United States~~,.

● $488,~~450~~584 in ~~salaries~~Rentals and ~~benefits,~~leases.

●For ~~$87,614~~the inreasons ~~office~~described ~~expenses~~above, ~~which~~our ~~included~~net ~~$75,000~~loss ~~represented~~for by the ~~fair~~three ~~value~~months ended ofJune ~~500~~30,~~000~~ ~~shares~~2025 ofwas ~~the Company’s common stock that we issued to StockVest in exchange for investor and public relations services~~$41,718.

●Nine Months $8Ended June 30,~~719~~ in2025 ~~Rentals~~Compared ~~and~~to ~~leases~~Nine Months Ended June 30, 2024.

~~For~~The ~~the~~following ~~reasons~~table ~~described~~summarizes ~~above,~~ our ~~net~~operating ~~loss~~results for ~~the~~nine ~~three~~ months ended ~~March~~June 3130, 2025 ~~was~~and ~~$125,266~~2024.

Six Months Ended March 31, 2025 Compared to Six Months Ended March 31, 2024

	For the Nine Months Ended
	June 30,
	2025		2024		Change
	(Unaudited)		(Unaudited)		$			%
Revenue	$	1,176,532	$	525,872	$	650,660			124	%
Cost of revenue		735,678		252,319		483,359			192	%
Gross Profit		440,854		273,553		167,301			61	%
Selling, general and administrative expenses		333,945		251,140		82,805			33	%
Income (loss) from operations		106,909		22,413		84,496			377	%
Other income(expense)		0		107		107			(100	)%
Income before provision for income taxes		106,909		22,306		84,603			379	%
Provision for income taxes		106,900		6,029		100,871			1673	%
Net Income (Loss)	$	9	$	16,277	$	(16,268	)		(100	)%

The following table summarizes our operating results for six months ended March 31, 2025 and 2024.

	For the Six Months Ended
	March 31,
	2025		2024			Change
	(Unaudited)		(Unaudited)			$		%
Revenue	$	1,094,047	$	264,956		$	829,091		313	%
Cost of revenue		687,225		161,750			525,475		325	%
Gross Profit		406,822		103,206			303,616		294	%
Selling, general and administrative expenses		258,195		180,134			78,061		43	%
Income (loss) from operations		148,627		(76,928	)		225,555		(293	)%
Other income(expense)		-		(107	)		107		(100	)%
Income before provision for income taxes		148,627		(77,035	)		225,662		(293	)%
Provision for income taxes		106,900		367			106,533		29,028	%
Net Income (Loss)	$	41,727	$	(77,402	)	$	119,129		(154	)%

Tongzhilian’s revenue was $1,~~094~~176,~~047~~ 532 during the ~~six~~nine months ended ~~March~~ 31June 30, 2025. All our revenue was generated by our subsidiary Tongzhilian, which provided its cultural tourism services, hotel reservation services and product sales throughout the period.

Revenue during the ~~six~~nine months ended ~~March~~June 3130, 2025 increase by ~~313~~124% compared to the operating revenue of $~~264~~525,~~956~~872 for the ~~six~~nine months ended ~~March~~June 3130, 2024. Recent revenue was primarily attributable to our sale of products, with 81% of our revenue, or $884,720, during the six months ended March 31, 2025, derived from such sales. The cost of revenue attributable to the sale of products was $557,106, which was our procurement cost for products sold.

~~During~~For the ~~six~~nine months ended ~~March~~June 3130, 2025, ~~the~~we ~~remaining~~realized ~~19%~~a ofgross ~~Tongzhilian’s~~profit ~~revenue~~margin –of ~~i.e. $209~~37%,~~327~~ -as ~~arose~~our ~~from~~gross ~~its~~profit ~~sale~~amounted ofto ~~tourism services and hotel reservation services. The cost of service revenue was~~ $~~130,119,~~ ~~primarily attributable to the costs associated with engaging tour suppliers~~440,854.

~~For~~Operating expenses for the ~~six~~nine months ended ~~March~~June 3130, 2025, weconsisted primarily ~~realized~~of asalaries ~~gross~~and ~~profit margin~~benefits, ofoffice ~~37%,~~expenses asand ~~our~~rentals ~~gross~~and ~~profit~~leases ~~amounted~~and toprofessional fees. Our $~~406~~333,~~822.~~945 in operating expenses during this period were primarily attributable to:

~~Operating~~● ~~expenses for the six months ended March 31~~$38,313 ~~2025~~in ~~consisted primarily~~professional offees ~~salaries~~ and ~~benefits,~~related ~~office~~ expenses ~~and~~incurred ~~rentals~~as ~~and~~a ~~leases~~result ~~and~~of ~~professional~~our ~~fees.~~status ~~Our~~as ~~$258,195~~a inreporting ~~operating~~company ~~expenses~~in ~~during this~~the ~~period~~United ~~were primarily attributable to:~~States.

● $25146,~~582~~590 in ~~professional~~salaries ~~fees~~ and ~~related expenses incurred as a result of our status as a reporting company in the United States~~benefits.

● $97121,~~468~~924 in ~~salaries~~office ~~and~~expenses, ~~benefits~~including the $75,000 of stock compensation described above.

● $~~116~~27,~~611~~118 in ~~office~~Rentals ~~expenses,~~and ~~including the $75,000 of stock compensation described above~~leases.

●For ~~$17~~the reasons described above,~~649~~ inour ~~Rentals~~net ~~and~~income ~~leases~~for the nine months ended June 30, 2025 was $9.

For the reasons described above, our net income for the six months ended March 31, 2025 was $41,727.

Liquidity and Capital Resources

On ~~March~~June 3130, 2025, the Company had $~~577~~249,~~058~~692 in cash and cash equivalents, a decrease of $~~121~~448,~~249~~615 during the ~~six~~nine months then ended. ~~The primary cause of the decrease in our cash balance was an increase of $126,164 in the balance to prepaid supplier and a decrease of $219,152 in the balance of advance from customers.~~

The balance of the loan to the Company from Huang Fang, our CEO, increased by $185,658 during the six months ended March 31, 2025. Nevertheless, we improved our working capital from a deficit of $16,711 at September 30, 2024 to working capital of $76,483 at March 31, 2025 by reducing the advance from customer balance by $219,152 as our obligations to members were settled through sales.

We anticipate that our future liquidity requirements will arise from the need to fund our growth, pay current obligations and future capital expenditures. The primary sources of funding for such requirements are expected to be cash generated from operations plus additional funds sourced from a public offering and/or debt financing. In the near term, we expect Huang Fang, our President, to continue to provide support, if needed. We do not, however, have any formal agreement with Ms. Huang requiring her to provide financing to the Company nor any method of enforcing our expectation. Therefore, we can provide no assurances that we will be able to generate sufficient cash flows from operations and/or obtain additional financing on terms satisfactory to us, if at all.

Cash Flows

The following unaudited table summarizes our cash flows for the ~~six~~nine months ended ~~March~~June 3130, 2025 and 2024.

	For the Six Months Ended March 31,						Change
	For the Nine Months Ended
	June 30,						Change
	2025			2024			$
Net cash provided by (used in) operating activities	$	(~~285.969~~401,448	)	$	(~~127~~45,~~584~~141	)	$	(~~158~~356,~~385~~307	)
Net cash (used in) Investing activities		-			(3,~~729~~719	)		3,~~729~~719
Net cash provided by financing activities		~~189~~(14,~~300~~922	)		~~154~~226,~~056~~294			35(241,~~244~~216	)
Effect of exchange rate fluctuation on cash and cash equivalents		(2432,~~580~~245	)		(64901	)		(2431,~~516~~344	)
Net increase in cash and cash equivalents		(~~121~~448,~~249~~615	)		22176,~~679~~533			(~~143~~625,~~928~~148	)
Cash and cash equivalents, beginning of period		698,307			-			698,307
Cash and cash equivalents, end of period	$	~~577~~249,~~058~~692		$	22176,~~679~~533		$	~~554~~73,~~379~~159

During the ~~six~~nine months ended ~~March~~June 3130, 2025, our operations used net cash of $~~285~~401,~~969~~448. The main reason for the net cash outflow in the operations is that although the business achieved a net income of $41,727, prepayments increased by $128,098 and advance from customers decreased by $204,407 as customers applied their deposits to the purchase of products.

Our financing activities during the six months ended March 31, 2025 generated $189,300. This reflects an additional $189,300 in interest-free loans provided to the Company by our CEO, Huang Fang, and her affiliate entity. For the six months ended March 31, 2024, our financing activities generated $154,056, consisting of a $94,056 interest-free loan from Huang Fang and her affiliate entity and a $60,000 contributed by Huang Fang to fund our shareholders’ subscriptions.4

Our financing activities during the nine months ended June 30, 2025 generated $(17,012).

Trends, Events and Uncertainties

The Company is expanding its product offerings to include more products. In addition, our marketing personnel are developing new customers with the intention of building a stable base of customers. In this manner, the Company hopes to increase sales to support the future operations and development of the Company. There is no guarantee that the Company’s new strategy will be successful.

The U.S. government, including the SEC, has made statements and taken actions that have led to changes in relations between the U.S. and China, and will impact companies with connections to the United States or China. Those actions by the U.S. government included imposing several rounds of tariffs affecting certain products manufactured in China and imposing sanctions and restrictions in relation to China. Actions by the SEC included issuing statements indicating that it would make enhanced review of companies with significant China-based operations. It is unknown whether and to what extent new legislation, executive orders, tariffs, laws or regulations will be adopted, or the effect that any such actions would have on U.S.-domiciled companies with significant connections to China, our industry or on us. Any unfavorable government policies on cross-border relations, including increased scrutiny on companies with significant China-based operations, capital controls or tariffs, may affect our ability to raise capital and the market price of our shares. If any new legislation, executive orders, tariffs, laws and/or regulations are implemented, if existing trade agreements are renegotiated or if the U.S. or Chinese governments take retaliatory actions due to the recent U.S.-China tensions, such changes could have an adverse effect on our business, financial condition and results of operations, our ability to raise capital and the market price of our shares. Changes in United States and China relations and/or regulations may adversely impact our business, our operating results, our ability to raise capital and the market price of our shares.

Other than the factors listed above we do not know of any trends, events or uncertainties that have had or are reasonably expected to have a material impact on our net sales or revenues or income from continuing operations.

Recent Accounting Pronouncements

There were no recent accounting pronouncements that we expect to have a material effect on the Company’s financial position or results of operations. Please refer to Note 2 of our condensed consolidated financial statements included in this quarterly report.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

Not applicable.

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

Our management maintains disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that are designed to provide reasonable assurance that the material information required to be disclosed by us in our periodic reports filed or submitted under the Exchange Act are processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

Under the supervision and with the participation of our management team, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended, as of ~~March~~June 3130, 2025. Based on this evaluation, we concluded that our disclosure controls and procedures have the following material weaknesses:

●

The relatively small number of employees who are responsible for accounting functions prevents us from segregating duties within our internal control system.

●

Our internal financial staff lack expertise in identifying and addressing complex accounting issue under U.S. Generally Accepted Accounting Principles.

●

Our Chief Financial Officer is not familiar with the accounting and reporting requirements of a U.S. public company.

●

We have not developed sufficient documentation concerning our existing financial processes, risk assessment and internal controls.

Based on their evaluation, our Chief Executive Officer and Chief Financial Officer concluded that the Company’s system of disclosure controls and procedures were not effective as of ~~March~~June 3130, 2025 for the purposes described in this paragraph.

Changes in Internal Control over Financial Reporting

No changes in the Company’s internal control over financial reporting came to management’s attention during the quarter ended ~~March~~June 3130, 2025 that have materially affected, or are likely to materially affect, the Company’s internal control over financial reporting.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings.

We are currently not involved in any litigation that we believe could have a material adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our Company or any of our subsidiaries, threatened against or affecting our Company, our common stock, any of our subsidiaries or of our companies or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

Item 1A. Risk Factors.

There have been no material changes from the risk factors set forth in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended September 30, 2024, as filed with the SEC on November 25, 2024.

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

During the quarter ended ~~March~~June 3130, 2025, the Company recorded one sales of unregistered shares:

On February 25, 2025, the Company issued a total of 500,000 shares with a fair value on the grant date of $0.15 per share to a company in exchange for a market awareness campaign and various public and investor relations services. The shares were sold in a private offering to an investor that was acquiring the shares for its own account. The offering, therefore, was exempt from registration under the Securities Act of 1933 pursuant to Section 4(2) of the Securities Act.

The Company did not repurchase any of its equity securities that were registered under Section 12 of the Securities Act during the quarter ended ~~March~~June 3130, 2025.

Item 3. Defaults upon Senior Securities.

Not applicable

Item 4. Mine Safety Disclosure

Not applicable.

Item 5. Other Information.

During the quarter ended ~~March~~June 3130, 2025, no director or officer adopted or terminated any Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement, as each term is defined in Item 408(a) of Regulation S-K.

Item 6. Exhibits

INDEX TO EXHIBITS

Exhibit No.		Description of Exhibit
31.1		Certification of Chief Executive Officer pursuant to Securities Exchange Act Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2		Certification of Chief Financial Officer pursuant to Securities Exchange Act Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1		Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2		Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS		Inline XBRL Instance Document.
101.SCH		Inline XBRL Taxonomy Extension Schema Document.
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

SIGNATURES

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

MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED

	Signature	Title	Date
By:	/s/ Huang Fang	Chief Executive Officer	~~May~~August 1420, 2025
	Huang Fang	(Principal Executive Officer)
By:	/s/ Shang Jia	Chief Financial Officer	~~May~~August 1420, 2025
	Shang Jia	(Principal Financial and Accounting Officer)

Filing Compare · Maitong Sunshine Cultural Development Co., Ltd