0000732026 TRIO-TECH INTERNATIONAL false --06-30 Q1 2026 59 35 823 851 0 0 15,000,000 15,000,000 4,312,805 4,312,805 4,312,805 4,312,805 14,200 2,000 6 15 4 0 2 2 2 6 0 9 7 6 17 17 1.25 1.25 2 1.25 1.25 2 http://fasb.org/us-gaap/2025#PrimeRateMember http://fasb.org/us-gaap/2025#PrimeRateMember 2.00 2.00 4.85 4.85 2,318 2,351 3.2 3.2 3.0 3.0 3.0 3.0 0 true 0 0 0 0 0 0 10 5 5 0 0 0 0 0 0 1 5 2 false false false false 100% owned by Trio-Tech International Pte. Ltd. For periods in which the Company has reported net loss, diluted net loss per share attributable to common stockholders is the same as basic net loss per share attributable to common stockholders, because dilutive common shares are not assumed to have been issued if their effect is anti-dilutive. 00007320262025-07-012025-09-30 xbrli:shares 00007320262025-11-01 iso4217:USD 00007320262025-09-30 00007320262025-06-30 iso4217:USDxbrli:shares 0000732026trt:SemiconductorBackendSolutionsMember2025-07-012025-09-30 0000732026trt:SemiconductorBackendSolutionsMember2024-07-012024-09-30 0000732026trt:IndustrialElectronicsMember2025-07-012025-09-30 0000732026trt:IndustrialElectronicsMember2024-07-012024-09-30 0000732026us-gaap:ProductAndServiceOtherMember2025-07-012025-09-30 0000732026us-gaap:ProductAndServiceOtherMember2024-07-012024-09-30 00007320262024-07-012024-09-30 0000732026us-gaap:CommonStockMember2025-06-30 0000732026us-gaap:AdditionalPaidInCapitalMember2025-06-30 0000732026us-gaap:RetainedEarningsMember2025-06-30 0000732026us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-06-30 0000732026us-gaap:NoncontrollingInterestMember2025-06-30 0000732026us-gaap:CommonStockMember2025-07-012025-09-30 0000732026us-gaap:AdditionalPaidInCapitalMember2025-07-012025-09-30 0000732026us-gaap:RetainedEarningsMember2025-07-012025-09-30 0000732026us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-07-012025-09-30 0000732026us-gaap:NoncontrollingInterestMember2025-07-012025-09-30 0000732026us-gaap:CommonStockMember2025-09-30 0000732026us-gaap:AdditionalPaidInCapitalMember2025-09-30 0000732026us-gaap:RetainedEarningsMember2025-09-30 0000732026us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-09-30 0000732026us-gaap:NoncontrollingInterestMember2025-09-30 0000732026us-gaap:CommonStockMember2024-06-30 0000732026us-gaap:AdditionalPaidInCapitalMember2024-06-30 0000732026us-gaap:RetainedEarningsMember2024-06-30 0000732026us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-30 0000732026us-gaap:NoncontrollingInterestMember2024-06-30 00007320262024-06-30 0000732026us-gaap:CommonStockMember2024-07-012024-09-30 0000732026us-gaap:AdditionalPaidInCapitalMember2024-07-012024-09-30 0000732026us-gaap:RetainedEarningsMember2024-07-012024-09-30 0000732026us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-07-012024-09-30 0000732026us-gaap:NoncontrollingInterestMember2024-07-012024-09-30 0000732026us-gaap:CommonStockMember2024-09-30 0000732026us-gaap:AdditionalPaidInCapitalMember2024-09-30 0000732026us-gaap:RetainedEarningsMember2024-09-30 0000732026us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-09-30 0000732026us-gaap:NoncontrollingInterestMember2024-09-30 00007320262024-09-30 xbrli:pure 0000732026trt:ExpressTestCorporationDormantMember2025-09-30 0000732026trt:TrioTechReliabilityServicesDormantMember2025-09-30 0000732026trt:KtsIncorporatedDbaUniversalSystemsDormantMember2025-09-30 0000732026trt:EuropeanElectronicTestCentreDormantMember2025-09-30 0000732026trt:TrioTechInternationalPteLtdMember2025-09-30 0000732026trt:UniversalFarEastPteLtdMember2025-09-30 0000732026trt:TriotechInternationalThailandCoLtdMember2025-09-30 0000732026trt:TriotechBangkokCoLtdMember2025-09-30 0000732026trt:TriotechMalaysiaSdnBhdMember2025-09-30 0000732026trt:PrestalEnterpriseSdnBhdMember2025-09-30 0000732026trt:TrioTechSipCoLtdMember2025-09-30 0000732026trt:TriotechChongqingCoLtdMember2025-09-30 0000732026trt:ShiInternationalPteLtdDormantMember2025-09-30 0000732026trt:PtShiIndonesiaDormantMember2025-09-30 0000732026trt:TriotechTianjinCoLtdMember2025-09-30 0000732026trt:TriotechJiangsuCoLtdMember2025-09-30 0000732026trt:TriotechTianjinCoLtdMember2025-09-30 0000732026trt:TriotechJiangsuCoLtdMembertrt:TrioTechSipCoLtdMember2025-09-172025-09-17 iso4217:MYR 0000732026trt:TriotechMalaysiaSdnBhdMember2025-09-172025-09-17 00007320262024-07-012025-06-30 iso4217:CNY 00007320262014-06-30 0000732026trt:MaoYeMember2025-09-30 0000732026trt:MaoYeMember2025-06-30 0000732026trt:JiangHuaiMember2025-09-30 0000732026trt:JiangHuaiMember2025-06-30 0000732026trt:FuliMember2025-09-30 0000732026trt:FuliMember2025-06-30 0000732026trt:MaoYeMember2025-07-012025-09-30 0000732026trt:MaoYeMember2024-07-012024-09-30 0000732026trt:MaoYeMember2023-02-012023-02-01 0000732026trt:JiangHuaiMember2025-07-012025-09-30 0000732026trt:JiangHuaiMember2024-07-012024-09-30 0000732026trt:JiangHuaiMember2025-01-012025-01-01 0000732026trt:JiangHuaiMember2025-09-172025-09-17 0000732026trt:JiangHuaiMemberus-gaap:SubsequentEventMember2025-10-302025-10-30 0000732026trt:FuliMember2025-07-012025-09-30 0000732026trt:FuliMember2024-07-012024-09-30 0000732026trt:FuliMember2024-10-102024-10-10 0000732026country:CN2025-07-012025-09-30 0000732026country:CN2024-07-012024-09-30 00007320262021-04-012021-06-30 0000732026trt:TrioTechInternationalPteLtdMember2025-07-012025-09-30 0000732026trt:TrioTechInternationalPteLtdMember2025-09-30 0000732026trt:UniversalFarEastPteLtdMember2025-07-012025-09-30 0000732026trt:UniversalFarEastPteLtdMember2025-09-30 0000732026trt:TriotechMalaysiaSdnBhdMember2025-07-012025-09-30 0000732026trt:TriotechMalaysiaSdnBhdMember2025-09-30 0000732026trt:TrioTechInternationalPteLtdMembersrt:MaximumMember2024-07-012025-06-30 0000732026trt:TrioTechInternationalPteLtdMember2025-06-30 0000732026trt:UniversalFarEastPteLtdMembersrt:MaximumMember2024-07-012025-06-30 0000732026trt:UniversalFarEastPteLtdMember2025-06-30 0000732026trt:TriotechMalaysiaSdnBhdMember2024-07-012025-06-30 0000732026trt:TriotechMalaysiaSdnBhdMember2025-06-30 thunderdome:item 0000732026trt:NotesPayableToBanks1Member2025-07-012025-09-30 0000732026trt:NotesPayableToBanks1Member2024-07-012025-06-30 0000732026trt:NotesPayableToBanks1Member2025-09-30 0000732026trt:NotesPayableToBanks1Member2025-06-30 0000732026trt:NotesPayableToBanks2Member2025-09-30 0000732026trt:NotesPayableToBanks2Member2025-06-30 0000732026trt:NotesPayableToBank3Member2025-09-30 0000732026trt:NotesPayableToBank3Member2025-06-30 0000732026trt:NotesPayableToBank4Member2025-09-30 0000732026trt:NotesPayableToBank4Member2025-06-30 0000732026us-gaap:IntersegmentEliminationMember2025-07-012025-09-30 0000732026us-gaap:IntersegmentEliminationMember2024-07-012024-09-30 0000732026us-gaap:OperatingSegmentsMembertrt:SemiconductorBackendSolutionsMember2025-07-012025-09-30 0000732026us-gaap:OperatingSegmentsMembertrt:SemiconductorBackendSolutionsMember2025-09-30 0000732026us-gaap:OperatingSegmentsMembertrt:SemiconductorBackendSolutionsMember2024-07-012024-09-30 0000732026us-gaap:OperatingSegmentsMembertrt:SemiconductorBackendSolutionsMember2024-09-30 0000732026us-gaap:OperatingSegmentsMembertrt:IndustrialElectronicsMember2025-07-012025-09-30 0000732026us-gaap:OperatingSegmentsMembertrt:IndustrialElectronicsMember2025-09-30 0000732026us-gaap:OperatingSegmentsMembertrt:IndustrialElectronicsMember2024-07-012024-09-30 0000732026us-gaap:OperatingSegmentsMembertrt:IndustrialElectronicsMember2024-09-30 0000732026us-gaap:CorporateNonSegmentMember2025-07-012025-09-30 0000732026us-gaap:CorporateNonSegmentMember2025-09-30 0000732026us-gaap:CorporateNonSegmentMember2024-07-012024-09-30 0000732026us-gaap:CorporateNonSegmentMember2024-09-30 0000732026trt:FinancialAssistanceReceivedFromTheSingaporeGovernmentMember2025-07-012025-09-30 0000732026trt:FinancialAssistanceReceivedFromTheChineseGovernmentMember2025-07-012025-09-30 0000732026trt:FinancialAssistanceReceivedFromTheSingaporeGovernmentMember2024-07-012024-09-30 0000732026trt:FinancialAssistanceReceivedFromTheChineseGovernmentMember2024-07-012024-09-30 0000732026us-gaap:ProductMember2025-07-012025-09-30 0000732026us-gaap:ProductMember2024-07-012024-09-30 0000732026us-gaap:ServiceMember2025-07-012025-09-30 0000732026us-gaap:ServiceMember2024-07-012024-09-30 utr:Y 0000732026srt:MinimumMember2025-07-012025-09-30 0000732026srt:MaximumMember2025-07-012025-09-30 0000732026srt:MinimumMember2024-07-012025-06-30 0000732026srt:MaximumMember2024-07-012025-06-30 0000732026srt:MinimumMember2024-07-012024-09-30 0000732026srt:MaximumMember2024-07-012024-09-30 0000732026trt:EmployeeStockOptionPlan2017Member2017-09-24 0000732026trt:EmployeeStockOptionPlan2017Member2021-12-012021-12-31 0000732026trt:EmployeeStockOptionPlan2017Member2021-12-31 0000732026trt:EmployeeStockOptionPlan2017Memberus-gaap:ShareBasedCompensationAwardTrancheOneMember2021-12-012021-12-31 0000732026trt:EmployeeStockOptionPlan2017Member2025-07-012025-09-30 0000732026trt:EmployeeStockOptionPlan2017Member2024-07-012024-09-30 0000732026trt:EmployeeStockOptionPlan2017Member2025-09-30 0000732026trt:EmployeeStockOptionPlan2017Member2024-09-30 0000732026trt:EmployeeStockOptionPlan2017Member2025-06-30 0000732026trt:EmployeeStockOptionPlan2017Member2024-07-012025-06-30 0000732026trt:EmployeeStockOptionPlan2017Member2024-06-30 0000732026trt:EmployeeStockOptionPlan2017Member2023-07-012024-06-30 0000732026trt:DirectorPlan2017Member2017-09-24 0000732026trt:DirectorPlan2017Member2020-09-012020-09-30 0000732026trt:DirectorPlan2017Member2020-09-30 0000732026trt:DirectorPlan2017Member2023-10-31 0000732026trt:DirectorPlan2017Member2025-07-012025-09-30 0000732026trt:DirectorPlan2017Member2024-07-012024-09-30 0000732026trt:DirectorPlan2017Member2025-09-30 0000732026trt:DirectorPlan2017Member2024-09-30 0000732026trt:DirectorPlan2017Member2025-06-30 0000732026trt:DirectorPlan2017Member2024-07-012025-06-30 0000732026trt:DirectorPlan2017Member2024-06-30 0000732026trt:DirectorPlan2017Member2023-07-012024-06-30 utr:M 0000732026srt:MinimumMember2025-09-30 0000732026srt:MaximumMember2025-09-30 0000732026trt:LeaseAgreementsBeginningNovember12025Memberus-gaap:SubsequentEventMember2025-11-01 0000732026us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMembertrt:CustomerAMember2025-07-012025-09-30 0000732026us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMembertrt:CustomerAMember2024-07-012024-09-30 0000732026us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMembertrt:CustomerBMember2025-07-012025-09-30 0000732026us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMembertrt:CustomerBMember2024-07-012024-09-30 0000732026us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMembertrt:CustomerCMember2025-07-012025-09-30 0000732026us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMembertrt:CustomerCMember2024-07-012024-09-30 0000732026us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMembertrt:CustomerAMember2025-07-012025-09-30 0000732026us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMembertrt:CustomerAMember2024-07-012024-09-30 0000732026us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMembertrt:CustomerBMember2025-07-012025-09-30 0000732026us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMembertrt:CustomerBMember2024-07-012024-09-30 0000732026us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMembertrt:CustomerCMember2025-07-012025-09-30 0000732026us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMembertrt:CustomerCMember2024-07-012024-09-30 00007320262025-05-08 00007320262025-05-082025-05-08 0000732026us-gaap:SubsequentEventMember2025-11-03

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 September 30, 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 1-14523

TRIO-TECH INTERNATIONAL

(Exact name of Registrant as specified in its Charter)

California	95-2086631
(State or other jurisdiction of	(I.R.S. Employer
incorporation or organization)	Identification Number)

Block 1008 Toa Payoh North
Unit 03-09 Singapore	318996
(Address of principal executive offices)	(Zip Code)

Registrant's Telephone Number, Including Area Code: (65) 6265 3300

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

		Name of each exchange
Title of each class	Trading Symbol	on which registered
Common Stock, no par value	TRT	NYSE American

Securities registered pursuant to Section 12(g) of the Act: None

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 during the preceding 12 months (or for such shorter period that the registrant was required to submit and post 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. (Check one):

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 November 1, 2025, there were 4,350,555 shares of the issuer’s Common Stock, no par value, outstanding.

Table of Contents

TRIO-TECH INTERNATIONAL

INDEX TO CONDENSED CONSOLIDATED FINANCIAL INFORMATION, OTHER INFORMATION AND SIGNATURE

		Page
Part I.	Financial Information

Item 1.	Financial Statements	1
	(a) Condensed Consolidated Balance Sheets as of September 30, 2025 (Unaudited), and June 30, 2025	1
	(b) Condensed Consolidated Statements of Operations and Comprehensive Income / (Loss) for the Three Months Ended September 30, 2025 (Unaudited), and September 30, 2024 (Unaudited)	2
	(c) Condensed Consolidated Statements of Shareholders’ Equity for the Three Months Ended September 30, 2025 (Unaudited), and September 30, 2024 (Unaudited)	4
	(d) Condensed Consolidated Statements of Cash Flows for the Three Months Ended September 30, 2025 (Unaudited), and September 30, 2024 (Unaudited)	5
	(e) Notes to Condensed Consolidated Financial Statements (Unaudited)	6
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	6
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	38
Item 4.	Controls and Procedures	38

Part II.	Other Information

Item 1.	Legal Proceedings	39
Item 1A.	Risk Factors	39
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	39
Item 3.	Defaults upon Senior Securities	39
Item 4.	Mine Safety Disclosures	39
Item 5.	Other Information	39
Item 6.	Exhibits	39

Signatures		40

-i-

Table of Contents

FORWARD-LOOKING STATEMENTS

The discussions of Trio-Tech International’s (the “Company”) business and activities set forth in this Quarterly Report on Form 10-Q (this “Quarterly Report”) and in other past and future reports and announcements by the Company may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and assumptions regarding future activities and results of operations of the Company. In light of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, the following factors, among others, could cause actual results to differ materially from those reflected in any forward-looking statements made by or on behalf of the Company: market acceptance of Company products and services; changing business conditions or technologies and volatility in the semiconductor industry, which could affect demand for the Company’s products and services; the impact of competition; problems with technology; product development schedules; delivery schedules; changes in military or commercial testing specifications which could affect the market for the Company’s products and services; difficulties in profitably integrating acquired businesses, if any, into the Company; or the divestiture in the future of one or more business segments; risks associated with conducting business internationally and especially in Asia, including currency fluctuations and devaluation, currency restrictions, local laws and restrictions and possible social, political and economic instability; changes in U.S. and global financial and equity markets, including market disruptions and significant interest rate fluctuations; the trade tension between U.S. and China; inflation; the war in Ukraine and Russia, the ongoing conflict between Israel and Hamas; other economic, financial and regulatory factors beyond the Company’s control and uncertainties relating to our ability to operate our business in China; uncertainties regarding the enforcement of laws and the fact that rules and regulation in China can change quickly with little advance notice, along with the risk that the Chinese government may intervene or influence our operation at any time, or may exert more control over offerings conducted overseas and/or foreign investment in China-based issuers could result in a material change in our operations, financial performance and/or the value of our common stock, no par value (“Common Stock”), or impair our ability to raise money. Other than statements of historical fact, all statements made in this Quarterly Report are forward-looking, including, but not limited to, statements regarding industry prospects, future results of operations or financial position, and statements of our intent, belief and current expectations about our strategic direction, prospective and future financial results and condition. In some cases, you can identify forward-looking statements by the use of terminology such as “may,” “will,” “expects,” “plans,” “anticipates,” “estimates,” “potential,” “believes,” “can impact,” “continue,” or the negative thereof or other comparable terminology. Forward-looking statements involve risks and uncertainties that are inherently difficult to predict, which could cause actual outcomes and results to differ materially from our expectations, forecasts and assumptions.

Unless otherwise required by law, we undertake no obligation to update forward-looking statements to reflect subsequent events, changed circumstances, or the occurrence of unanticipated events. You are cautioned not to place undue reliance on such forward-looking statements.

Table of Contents

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

TRIO-TECH INTERNATIONAL AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (IN THOUSANDS, EXCEPT NUMBER OF SHARES)

	September 30,		June 30,
	2025		2025
	(Unaudited)
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	12,262	$	10,890
Short-term deposits		5,101		5,817
Trade accounts receivable, less allowance for expected credit losses of $59 and $35, respectively		15,860		10,804
Other receivables		705		608
Inventories, less provision for obsolete inventories of $823 and $851, respectively		2,404		2,262
Prepaid expense and other current assets		494		384
Restricted term deposits		815		816
Total current assets		37,641		31,581
NON-CURRENT ASSETS:
Deferred tax assets		92		91
Investment properties, net		330		345
Property, plant and equipment, net		5,753		6,021
Operating lease right-of-use assets		1,401		864
Other assets		236		231
Restricted term deposits		1,925		1,935
Total non-current assets		9,737		9,487
TOTAL ASSETS	$	47,378	$	41,068

LIABILITIES
CURRENT LIABILITIES:
Lines of credit	$	-	$	141
Accounts payable		7,821		1,896
Accrued expense		2,969		3,036
Contract liabilities		255		250
Income taxes payable		93		122
Current portion of bank loans payable		257		256
Current portion of finance leases		32		43
Current portion of operating leases		527		540
Total current liabilities		11,954		6,284
NON-CURRENT LIABILITIES:
Bank loans payable, net of current portion		365		428
Operating leases, net of current portion		874		324
Deferred tax liabilities		9		10
Other non-current liabilities		32		31
Total non-current liabilities		1,280		793
TOTAL LIABILITIES	$	13,234	$	7,077

EQUITY
TRIO-TECH INTERNATIONAL SHAREHOLDERS’ EQUITY:
Common stock, no par value, 15,000,000 shares authorized; 4,312,805 shares issued outstanding as at September 30, 2025 and June 30, 2025, respectively	$	13,490	$	13,490
Paid-in capital		6,037		5,979
Accumulated retained earnings		12,114		12,037
Accumulated other comprehensive income-translation adjustments		2,415		2,522
Total Trio-Tech International shareholders’ equity		34,056		34,028
Non-controlling interest		88		(37	)
TOTAL EQUITY	$	34,144	$	33,991
TOTAL LIABILITIES AND EQUITY	$	47,378	$	41,068

See notes to condensed consolidated financial statements.

- 1 -

Table of Contents

TRIO-TECH INTERNATIONAL AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME / (LOSS)

UNAUDITED (IN THOUSANDS, EXCEPT EARNINGS PER SHARE)

	Three Months Ended
	September 30,			September 30,
	2025			2024
Revenue
Semiconductor Back-end Solutions	$	11,452		$	6,879
Industrial Electronics		4,052			2,914
Others		10			6
		15,514			9,799

Cost of Sales		12,929			7,477

Gross Margin		2,585			2,322

Operating Expense:
General and administrative		2,174			1,964
Selling		271			150
Research and development		94			88
Gain on disposal of property, plant and equipment		-			(13	)
Total operating expense		2,539			2,189

Income from Operations		46			133

Other Income / (Expense)
Interest expense		(8	)		(13	)
Other income / (expense), net		185			(365	)
Government grant		4			66
Total other income / (expense)		181			(312	)

Income / (Loss) from Continuing Operations before Income Taxes		227			(179	)

Income Tax Expense		(64	)		(51	)

Income / (Loss) from Continuing Operations before Non-controlling Interest, Net of Taxes		163			(230	)

Discontinued Operations
Income from discontinued operations, net of tax		2			7
Net Income / (Loss)		165			(223	)

Less: Net income attributable to non-controlling interest		88			13
Net Income / (Loss) Attributable to Common Shareholders	$	77		$	(236	)

Amounts Attributable to Common Shareholders:
Income / (loss) from continuing operations, net of tax		76			(240	)
Income from discontinued operations, net of tax		1			4
Net Income / (Loss) Attributable to Common Shareholders	$	77		$	(236	)

Basic Earnings / (Loss) per Share:
Basic earnings /(loss) per share from continuing operations	$	0.02		$	(0.06	)
Basic earnings / (loss) from discontinued operations		-			-
Basic Earnings / (Loss) per Share from Net Income / (Loss)	$	0.02		$	(0.06	)

Diluted Earnings / (Loss) per Share:
Diluted earnings / (loss) per share from continuing operations	$	0.02		$	(0.06	)
Diluted earnings / (loss) per share from discontinued operations		-			-
Diluted Earnings / (Loss) per Share from Net Income / (Loss)	$	0.02		$	(0.06	)

Weighted Average Number of Common Shares Outstanding
Basic		4,313			4,250
Dilutive effect of stock options		49			85
Number of Shares Used to Compute Earnings Per Share Diluted		4,362			4,335

See notes to condensed consolidated financial statements.

- 2 -

Table of Contents

TRIO-TECH INTERNATIONAL AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

UNAUDITED (IN THOUSANDS)

	Three Months Ended
	September 30,			September 30,
	2025			2024
Comprehensive (Loss) / Income Attributable to Common Shareholders:

Net income / (loss)	$	165		$	(223	)
Foreign currency translation, net of tax		(70	)		2,014
Comprehensive Income		95			1,791
Less: comprehensive income attributable to non-controlling interest		125			139
Comprehensive (Loss) / Income Attributable to Common Shareholders	$	(30	)	$	1,652

See notes to condensed consolidated financial statements.

- 3 -

Table of Contents

TRIO-TECH INTERNATIONAL AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

UNAUDITED (IN THOUSANDS)

Three months ended September 30, 2025

									*Accumulated*
							*Accumulated*		*Other*			*Non-*
	*Common Stock*				*Paid-in*		*Retained*		*Comprehensive*			*controlling*
	*Shares*		*Amount*		*Capital*		*Earnings*		*Income*			*Interest*			*Total*
			$		$		$		$			$			$

Balance at June 30, 2025		4,313		13,490		5,979		12,037		2,522			(37	)		33,991
Stock option expense		-		-		58		-		-			-			58
Net income		-		-		-		77		-			88			165
Translation adjustment		-		-		-		-		(107	)		37			(70	)
Balance at September 30, 2025		4,313		13,490		6,037		12,114		2,415			88			34,144

Three months ended September 30, 2024

										*Accumulated*
							*Accumulated*			*Other*		*Non-*
	*Common Stock*				*Paid-in*		*Retained*			*Comprehensive*		*controlling*
	*Shares*		*Amount*		*Capital*		*Earnings*			*Income*		*Interest*		*Total*
			$		$		$			$		$		$

Balance at June 30, 2024		4,250		13,325		5,531		11,813			660		249		31,578
Stock option expenses		-		-		71		-			-		-		71
Net (loss) / income		-		-		-		(236	)		-		13		(223	)
Translation adjustment		-		-		-		-			1,888		126		2,014
Balance at September 30, 2024		4,250		13,325		5,602		11,577			2,548		388		33,440

See notes to condensed consolidated financial statements.

- 4 -

Table of Contents

TRIO-TECH INTERNATIONAL AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS)

	Three Months Ended
	September 30,			September 30,
	2025			2024
	(Unaudited)			(Unaudited)
Cash Flow from Operating Activities
Net income / (loss)	$	165		$	(223	)
Adjustments to reconcile net income to net cash flow provided by operating activities
Unrealized foreign exchange (gain) / loss		(9	)		460
Depreciation and amortization		532			711
(Reversal) / Provision for obsolete inventories, net		(53	)		29
Stock compensation		58			71
Allowance for expected credit losses		24			-
Accrued interest expense, net accrued interest income		6			(5	)
Payment of interest portion of finance lease		-			(1	)
Warranty expense, net		-			(7	)
Reversal of income tax provision		-			(1	)
Deferred tax expense		3			5
Repayment of operating lease		(205	)		(363	)
Trade accounts receivable		(5,080	)		(1,427	)
Other receivables		(97	)		(114	)
Other assets		(5	)		93
Inventories		(131	)		409
Prepaid expense and other current assets		(104	)		(37	)
Accounts payable, accrued expense and contract liabilities		5,862			(1,312	)
Income taxes payable		(34	)		(148	)
Other non-current liabilities		1			3
Net Cash Provided by / (Used in) Operating Activities	$	933		$	(1,857	)

Cash Flow from Investing Activities
Withdrawal from unrestricted term deposits, net		698			140
Additions to property, plant and equipment		(46	)		(69	)
Proceeds from disposal of property, plant and equipment		-			10
Net Cash Provided by Investing Activities	$	652		$	81

Cash Flow from Financing Activities
Payment on lines of credit		(141	)		-
Payment of bank loans		(66	)		(70	)
Payment of finance leases		(12	)		(23	)
Net Cash Used in Financing Activities	$	(219	)	$	(93	)

Effect of Changes in Exchange Rate	$	(5	)	$	963

Net Increase / (Decrease) in Cash, Cash Equivalents, and Restricted Cash		1,361			(906	)
Cash, Cash Equivalents, and Restricted Cash at Beginning of Period		13,641			12,556
Cash, Cash Equivalents, and Restricted Cash at End of Period	$	15,002		$	11,650

Supplementary Information of Cash Flows
Cash paid during the period for:
Interest	$	7		$	11
Income taxes	$	18		$	193

Reconciliation of Cash, Cash Equivalents, and Restricted Cash
Cash		12,262			8,948
Restricted Term-Deposits in Current Assets		815			804
Restricted Term-Deposits in Non-Current Assets		1,925			1,898
Total Cash, Cash Equivalents, and Restricted Cash Shown in Statements of Cash Flows	$	15,002		$	11,650

Restricted deposits represent the amount of cash pledged to secure loans payable or trade financing granted by financial institutions, serve as collateral for public utility agreements such as electricity and water, and performance bonds related to customs duty payable. Restricted deposits are classified as current and non-current depending on whether they relate to long-term or short-term obligations. Restricted deposits of $815 and $804 as at September 30, 2025 and 2024, respectively are classified as current assets as they relate to short-term trade financing. On the other hand, restricted deposits of $1,925 and $1,898 as at September 30, 2025 and 2024, respectively are classified as non-current assets as they relate to long-term obligations and will become unrestricted only upon discharge of the obligations.

See notes to condensed consolidated financial statements.

- 5 -

Table of Contents

TRIO-TECH INTERNATIONAL AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT EARNINGS PER SHARE AND NUMBER OF SHARES)

1.	ORGANIZATION AND BASIS OF PRESENTATION

Trio-Tech International (the “Company”, or “TTI”) was incorporated in fiscal year ended June 30, 1958 under the laws of the State of California. The Company has traditionally been a provider of reliability test equipment and services to the semiconductor and other industries. The Company provides comprehensive electrical, environmental, and burn-in testing services to semiconductor manufacturers in Asia. The Company designs and manufactures an extensive range of burn-in and reliability test equipment used in the “back-end” manufacturing processes of semiconductors. The Company also designs, manufactures and distributes an extensive range of test, process and other equipment used in the manufacturing processes of customers in various industries in the consumer and industrial market. The Company also acts as a design-in reseller of a wide range of camera modules, LCD displays and touch screen panels.

TTI has subsidiaries in the U.S., Singapore, Malaysia, Thailand, Indonesia, Cayman Islands and China as follows:

	Ownership			Location
Express Test Corporation (Dormant)		100	%	Van Nuys, California
Trio-Tech Reliability Services (Dormant)		100	%	Van Nuys, California
KTS Incorporated, dba Universal Systems (Dormant)		100	%	Van Nuys, California
European Electronic Test Centre (Dormant)		100	%	Cayman Islands
Trio-Tech International Pte. Ltd.		100	%	Singapore
Universal (Far East) Pte. Ltd.*		100	%	Singapore
Trio-Tech International (Thailand) Co. Ltd. *		100	%	Bangkok, Thailand
Trio-Tech (Bangkok) Co. Ltd. *		100	%	Bangkok, Thailand
Trio-Tech (Malaysia) Sdn. Bhd. (55% owned by Trio-Tech International Pte. Ltd.)		55	%	Penang and Selangor, Malaysia
Prestal Enterprise Sdn. Bhd. (76% owned by Trio-Tech International Pte. Ltd.)		76	%	Selangor, Malaysia
Trio-Tech (SIP) Co., Ltd. *		100	%	Suzhou, China
Trio-Tech (Chongqing) Co. Ltd. *		100	%	Chongqing, China
SHI International Pte. Ltd. (Dormant) (55% owned by Trio-Tech International Pte. Ltd)		55	%	Singapore
PT SHI Indonesia (Dormant) (95% owned by SHI International Pte. Ltd.)		52	%	Batam, Indonesia
Trio-Tech (Tianjin) Co., Ltd. *		100	%	Tianjin, China
Trio-Tech (Jiangsu) Co., Ltd. (100% owned by Trio-Tech (SIP) Co., Ltd.)		100	%	Suzhou, China

* 100% owned by Trio-Tech International Pte. Ltd.

# On September 17, 2025, the Company and Lodestar Enterprise Sdn. Bhd. (“Lodestar”) entered into an Equity Purchase Agreement (“Agreement”) pursuant to which the Company, through its wholly-owned subsidiary, Trio-Tech International Pte. Ltd (Singapore) (“Trio-Tech Singapore”) agreed to acquire from Lodestar the remaining 50% of the total share capital of Trio-Tech (Malaysia) Sdn. Bhd. owned by Lodestar and not already owned by Trio-Tech Singapore (the “Acquisition”). The Acquisition is subject to conditions to closing, including approval of the Acquisition by the Ministry of Investment, Trade and Industry in Malaysia. The purchase price for the Acquisition is RM14,200 payable in cash, or approximately $3,357. Upon consummation of the Acquisition, the Company will indirectly through Trio-Tech Singapore own 100% of the share capital of Trio-Tech Malaysia.

- 6 -

Table of Contents

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with United States Generally Accepted Accounting Principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. All significant intercompany accounts and transactions have been eliminated in consolidation. The unaudited condensed consolidated financial statements are presented in U.S. dollars unless otherwise stated. The accompanying condensed consolidated financial statements do not include all the information and footnotes required by GAAP for complete financial statements. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's Annual Report for the fiscal year ended June 30, 2025 (“Fiscal 2025”). The Company’s operating results are presented based on the translation of foreign currencies using the respective quarter’s average exchange rate.

On July 1, 2025, the Company’s subsidiary Universal (Far East) Pte. Ltd. changed its functional currency from the Singapore Dollar to the U.S. Dollar ("USD"). Management concluded that significant economic facts and circumstances changed such that the new functional currency better reflects the subsidiary’s operating environment. The change has been accounted for prospectively from July 1, 2025. Prior periods have not been restated. Non-monetary assets and liabilities at the date of change were translated at the rates as of that date, and translation gains/losses arising after that date are recognized in other comprehensive income.

The results of operations for the three months ended September 30, 2025 are not necessarily indicative of the results that may be expected for any other interim period or for the full year ending June 30, 2026.

Use of Estimates. The preparation of consolidated financial statements in conformity with 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 consolidated financial statements and the reported amounts of revenues and expense during the reporting period. Among the more significant estimates included in these consolidated financial statements are the estimated allowance for credit losses on account receivables, reserve for obsolete inventory, impairments, provision of income tax, stock options and the deferred income tax asset allowance. Actual results could materially differ from those estimates.

Significant Accounting Policies. There have been no material changes to our significant accounting policies summarized in Note 1 “Basis of Presentation and Summary of Significant Accounting Policies” to our consolidated Financial Statements included in our Annual Report on Form 10-K for Fiscal 2025.

2.	NEW ACCOUNTING PRONOUNCEMENTS

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740), Improvements to Income Tax Disclosures. The new guidance requires enhanced disclosures about income tax expense. This standard update is effective for Company beginning in the fiscal year ending June 30, 2026. Early adoption is permitted on a prospective basis. The Company is currently evaluating the impact of this ASU on annual income tax disclosures.

In November 2024, the FASB released ASU No. 2024-03, Disaggregation of Income Statement Expenses. This ASU’s purpose is to improve the disclosures about a public business entity’s expenses and address requests from investors for more detailed information about the types of expenses in commonly presented expense captions. Early adoption is permitted. This standard update is effective for Company beginning in the fiscal year ending June 30, 2028.

In July 2025, the FASB issued ASU 2025-05, Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses for Accounts Receivable and Contract Assets. The new guidance allows companies to apply a practical expedient when estimating credit losses on current accounts receivable and contract assets. The standard update is effective for our annual and interim reports beginning in the first quarter of our fiscal year ending June 30, 2027. Early adoption is permitted for periods in which financial statements have not yet been issued or made ready for issuance. The amendments in this ASU should be applied on a prospective basis. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements.

New pronouncements issued but not yet effective until after September 30, 2025, are not expected to have a significant effect on the Company’s consolidated financial position or results of operations.

- 7 -

Table of Contents

3.	TERM DEPOSITS

	September 30,			June 30,
	2025			2025
	(Unaudited)

Short-term deposits	$	5,113		$	5,571
Currency translation effect on short-term deposits		(12	)		246
Total short-term deposits	$	5,101		$	5,817
Restricted term deposits - Current		824			768
Currency translation effect on restricted term deposits		(9	)		48
Total restricted term deposits - Current	$	815		$	816
Restricted term deposits – Non-current		1,943			1,797
Currency translation effect on restricted term deposits		(18	)		138
Total restricted term deposits - Non-current	$	1,925		$	1,935
Total term deposits	$	7,841		$	8,568

Restricted deposits represent the amount of cash pledged to secure loans payable or trade financing granted by financial institutions, serve as collateral for public utility agreements such as electricity and water, and performance bonds related to customs duty payable. Restricted deposits are classified as current and non-current depending on whether they relate to long-term or short-term obligations. Restricted deposits of $815 and $816 as at September 30 and June 30, 2025, respectively are classified as current assets as they relate to short-term trade financing. On the other hand, restricted deposits of $1,925 and $1,935 as at September 30 and June 30, 2025, respectively are classified as non-current assets as they relate to long-term obligations and will become unrestricted only upon discharge of the obligations.

4.	TRADE ACCOUNTS RECEIVABLE AND ALLOWANCE FOR EXPECTED CREDIT LOSSES

Accounts receivable are customer obligations due under normal trade terms. The Company performs continuing credit evaluations of its customers’ financial conditions, and although management generally does not require collateral, letters of credit may be required from the customers in certain circumstances.

The allowance for trade receivable represents management’s expected credit losses in our trade receivables as of the date of the financial statements. The allowance provides for probable losses that have been identified with specific customer relationships and for probable losses believed to be inherent in the trade receivables, but that have not been specifically identified.

The following table represents the changes in the allowance for expected credit losses:

	September 30,		June 30,
	2025		2025
	(Unaudited)

Beginning	$	35	$	209
Additions charged to expense		24		62
Recovered		-		(61	)
Written off		-		(178	)
Currency translation effect		-		3
Ending	$	59	$	35

- 8 -

Table of Contents

5.	LOANS RECEIVABLE FROM PROPERTY DEVELOPMENT PROJECTS

The following table presents Trio-Tech (Chongqing) Co. Ltd (“TTCQ”)’s loan receivables from property development projects in China as of September 30, 2025.

	*Loan Expiry*	*Loan Amount*			*Loan Amount*
	*Date*	*(RMB)*			*(U.S. Dollars)*
Short-term loan receivables
JiangHuai (Project – Yu Jin Jiang An)	May 31, 2013		2,000			274
Less: allowance for expected credit losses			(2,000	)		(274	)
Net loan receivables from property development projects			-			-

The short-term loan receivables amounting to renminbi (“RMB”) 2,000, or approximately $274 arose due to TTCQ entering into a Memorandum Agreement with JiangHuai Property Development Co. Ltd. (“JiangHuai”) to invest in their property development projects (Project - Yu Jin Jiang An) located in Chongqing City, China in the fiscal year ended June 30, 2011 (“Fiscal 2011”). Based on the Company’s financial policy, an allowance for expected credit losses of $274 on the investment in JiangHuai was recorded during the fiscal year ended June 30, 2014 (“Fiscal 2014”). TTCQ did not generate other income from JiangHuai for the three months ended September 30, 2025 and 2024. TTCQ is in the legal process of recovering the outstanding amount of approximately $274.

6.	INVENTORIES

Inventories consisted of the following:

	September 30,			June 30,
	2025			2025
	(Unaudited)

Raw materials	$	1,458		$	1,438
Work in progress		631			658
Finished goods		1,155			838
Less: provision for obsolete inventories		(823	)		(851	)
Currency translation effect		(17	)		179
	$	2,404		$	2,262

The following table represents the changes in provision for obsolete inventories:

	September 30,			June 30,
	2025			2025
	(Unaudited)

Beginning	$	851		$	679
Additions charged to expense		-			160
Usage – disposition		(53	)		(10	)
Currency translation effect		25			22
Ending	$	823		$	851

- 9 -

Table of Contents

7.	INVESTMENT PROPERTIES

The following table presents the Company’s investment in properties in China as of September 30, 2025. The exchange rate is based on the market rate as of September 30, 2025.

	September 30,			June 30,
	2025			2025
	(Unaudited)

Property I – MaoYe Property
Cost	$	301		$	301
Less: Accumulated depreciation		(254	)		(250	)
Currency translation effect		(10	)		(11	)
	$	37			40

	September 30,			June 30,
	2025			2025
	(Unaudited)

Property II – JiangHuai Property
Cost	$	137		$	137
Less: Accumulated depreciation		(31	)		(25	)
Currency translation effect		1			1
	$	107		$	113

	September 30,			June 30,
	2025			2025
	(Unaudited)

Property III – FuLi Property
Cost	$	648		$	648
Less: Accumulated depreciation		(389	)		(382	)
Currency translation effect		(73	)		(74	)
	$	186		$	192

Rental Property I – MaoYe Property

MaoYe Property generated a rental income of $6 during the three months ended September 30, 2025, and 2024, respectively.

A lease agreement was entered into on February 1, 2023 for a period of 4 years at a monthly rate of RMB15, or approximately $1. Pursuant to the agreement, monthly rental will increase by 5% after the second year.

Depreciation expense for MaoYe Property was $4 for the three months ended September 30, 2025, and 2024, respectively.

- 10 -

Table of Contents

Rental Property II – JiangHuai

JiangHuai Property generated rental income of $1 and $nil or the three months ended September 30, 2025 and 2024, respectively. On January 1, 2025, the Company entered into a three-year lease agreement with a monthly rental payment of RMB2, or approximately $0.3. On September 17, 2025, the Company entered into another one-year lease with a monthly rental of RMB2, or approximately $0.3. Additionally, on October 30, 2025, the Company executed three separate lease agreements with terms of three years each and a monthly rental of RMB2, or approximately $0.3.

Depreciation expense for JiangHuai was $6 for the three months ended September 30, 2025, and 2024, respectively.

Rental Property III – FuLi

FuLi Property generated a rental income of $3 and $nil for the three months ended September 30, 2025, and 2024, respectively.

A lease agreement was entered into October 10, 2024 for a period of 4 years at a monthly rate of RMB9, or approximately $1. Pursuant to the agreement, monthly rental will increase by 5% after the second year.

Depreciation expense for FuLi was $7 for the three months ended September 30, 2025, and 2024, respectively.

Summary

Total rental income for all investment properties in China was $10 and for the three months ended September 30, 2025, as compared to $6 for three months ended September 30, 2024, respectively.

Depreciation expense for all investment properties in China was $17 for the three months ended September 30, 2025, and 2024, respectively.

8.	OTHER ASSETS

Other assets consisted of the following:

	September 30,			June 30,
	2025			2025
	(Unaudited)
Deposits for rental and utilities and others	$	236		$	219
Downpayment for purchase of investment properties*		1,580			1,580
Less: provision for impairment		(1,580	)		(1,580	)
Currency translation effect		-			12
Total	$	236		$	231

*Down payment for purchase of investment properties included downpayment relating to shop lots in Singapore Themed Resort Project in Chongqing, China. The shop lots are to be delivered to TTCQ upon completion of the construction. The initial targeted date of completion was in Fiscal 2017. However, progress has stalled because the developer is currently reorganizing assets and renegotiating with the creditors to complete the project.

- 11 -

Table of Contents

During the fourth quarter of Fiscal 2021, the Company accrued an impairment charge of $1,580 related to the doubtful recovery of the down payment on property in the Singapore Themed Resort Project in Chongqing, China. The Company elected to take this non-cash impairment charge due to increased uncertainties regarding the project’s viability, given the developers’ weakening financial condition as well as uncertainties arising from the negative real-estate environment in China, implementation of control measures on real-estate lending in China and its relevant government policies.

9.	LINES OF CREDIT

The carrying value of the Company’s lines of credit approximates its fair value because the interest rates associated with the lines of credit are adjustable in accordance with market situations when the Company borrowed funds with similar terms and remaining maturities.

The Company’s credit rating provides it with ready and adequate access to funds in global markets.

As of September 30, 2025, the Company had certain lines of credit that are collateralized by restricted deposits.

Entity with

Type of

Interest

Credit

Unused

Facility

Facility

Rate

Limitation

Credit

Trio-Tech International Pte. Ltd., Singapore

Lines of Credit

Cost of Funds Rate +1.25%

4,109

3,718

Universal (Far East) Pte. Ltd.

Lines of Credit

Cost of Funds Rate +1.25%

1,938

1,900

Trio-Tech Malaysia Sdn. Bhd.

Revolving credit

Cost of Funds Rate +2%

356

As of June 30, 2025, the Company had certain lines of credit that are collateralized by restricted deposits.

Entity with

Type of

Interest

Credit

Unused

Facility

Facility

Rate

Limitation

Credit

Trio-Tech International Pte. Ltd., Singapore

Lines of Credit

Cost of Funds Rate +1.25%

4,155

3,856

Universal (Far East) Pte. Ltd.

Lines of Credit

Cost of Funds Rate +1.25%

1,960

1,864

Trio-Tech Malaysia Sdn. Bhd.

Revolving credit

Cost of Funds Rate +2%

354

- 12 -

Table of Contents

10.

ACCRUED EXPENSE

Accrued expense consisted of the following:

	September 30,		June 30,
	2025		2025
	(Unaudited)

Payroll and related costs	$	1,278	$	1,040
Commissions		255		155
Legal and audit		346		302
Sales tax and withholding tax		59		61
Sales rebate		26		46
Travel expense		18		24
Utilities		96		95
Warranty		18		17
Accrued purchase		121		339
Provision for reinstatement		568		555
Other accrued expense		183		125
Acquisition of subsidiary shares from non-controlling interest		-		141
Currency translation effect		1		136
Total	$	2,969	$	3,036

11.

ASSURANCE WARRANTY ACCRUAL

The Company provides for the estimated costs that may be incurred under its warranty program at the time the sale is recorded. The warranty period of the products manufactured by the Company is generally one year or the warranty period agreed upon with the customer. The Company estimates the warranty costs based on the historical rates of warranty returns. The Company periodically assesses the adequacy of its recorded warranty liability and adjusts the amounts as necessary.

	September 30,		June 30,
	2025		2025
	(Unaudited)

Beginning	$	17	$	27
Additions charged to cost and expense		-		4
Utilization		-		(15	)
Currency translation effect		1		1
Ending	$	18	$	17

- 13 -

Table of Contents

12.

BANK LOANS PAYABLE

Bank loans payable consisted of the following:

	September 30,		June 30,
	2025		2025
	(Unaudited)

Note payable denominated in the Malaysian Ringgit for expansion plans in Malaysia, maturing in July 2028, bearing interest at the bank’s prime rate less 2.00% (4.85% for both September 30, 2025 and June 30, 2025) per annum, with monthly payments of principal plus interest through July 2028, collateralized by the acquired building with a carrying value of $2,318 and $2,351, as at September 30, 2025 and June 30, 2025, respectively.	$	472	$	508
Financing arrangement at fixed interest rate 3.2% per annum, with monthly payments of principal plus interest through July 2025.		-		4
Financing arrangement at fixed interest rate 3.0% per annum, with monthly payments of principal plus interest through December 2026.		72		85
Financing arrangement at fixed interest rate 3.0% per annum, with monthly payments of principal plus interest through August 2027.		78		87
Total bank loans payable	$	622	$	684

Current portion of bank loans payable		255		225
Currency translation effect on current portion of bank loans		2		31
Current portion of bank loans payable		257		256
Long-term portion of bank loans payable		363		368
Currency translation effect on long-term portion of bank loans		2		60
Long-term portion of bank loans payable	$	365	$	428

Future minimum payments (excluding interest) as at September 30, 2025, were as follows:

Remainder of Fiscal 2026	$	192
2027		237
2028		182
Thereafter		11
Total obligations and commitments	$	622

Future minimum payments (excluding interest) as at June 30, 2025, were as follows:

2026	$	256
2027		236
2028		181
2029		11
Total obligations and commitments	$	684

- 14 -

Table of Contents

13.

COMMITMENTS AND CONTINGENCIES

The Company has capital commitments for capital expenditure amounting to $nil as at September 30, 2025, as compared to capital commitment of $16 as at June 30, 2025.

Deposits with banks are not fully insured by the local government or agency and are consequently exposed to risk of loss. The Company believes that the probability of bank failure, causing loss to the Company, is remote.

The Company is, from time to time, the subject of litigation claims and assessments arising out of matters occurring in its normal business operations. In the opinion of management, resolution of these matters will not have a material adverse effect on the Company’s consolidated financial statements.

14.

BUSINESS SEGMENTS

ASC Topic 280, Segment Reporting, establishes standards for reporting information about operating segments. Operating segments are defined as components of a reporting entity, the operating results of which are reviewed regularly by the chief operating decision maker (“CODM”) to make decisions about resource allocation and to assess performance. Our CODM is our Chief Executive Officer.

Our operating businesses are organized based on the nature of markets. The SBS segment comprises our core semiconductor back-end equipment manufacturing and testing operations that serve the semiconductor industry. Our value-added distribution business, along with our services and equipment manufacturing operations that serve various industries are being reported together in our IE segment. A detailed description of our operating segments as of September 30, 2025 can be found in the overview section of Item 2 of this Quarterly Report, entitled "Management's Discussion and Analysis of Financial Condition and Results of Operations". A mapping of our previous presentation and the new segments is presented below:

●	Manufacturing – Manufacturing of equipment that solely serves the back-end processes of the semiconductor industry is presented under the SBS segment, and manufacturing of equipment that serves various industries is presented under the IE segment.

●	Testing Services – Testing services are presented under the SBS segment.

- 15 -

Table of Contents

●	Distribution – Value-added distribution of burn-in test related equipment is presented under the SBS segment, and value-added distribution of other electronic products is presented under the IE segment.

●

Real estate – Real-estate segment relates to real estate investments made in ChongQing, China. When identifying reportable segments, management evaluates the contribution of each segment to the overall business strategy and whether the segment reported provides meaningful information to users about the Company’s performance and prospects. Revenue from the real-estate segment has been below 1% of total revenue in the past five fiscal years due to the negative real-estate environment in China.

Our CODM uses total revenue, gross profit, operating income and total assets in assessing segment performance and deciding how to allocate resources. Segment operating income includes corporate allocations. Segment revenue includes sales of equipment and services by our segments. Total intersegment sales were $11 and $36 in the three months ended September 30, 2025 and September 30, 2024 respectively. Certain corporate costs, including those related to legal, information technology, human resources and shared services are allocated to our segments based on their relative revenue, manpower costs and fixed assets.

The amounts related to revenue and earnings presented as Others include the results of an immaterial real estate business and includes certain costs incurred at the corporate-level, including the cost of our stock compensation plans not allocated to our reportable segments. Assets presented under Others segment consisted primarily of cash and cash equivalents, prepaid expense and investment properties.

The cost of equipment, current year investment in new equipment and depreciation expense is allocated into respective reportable segments based on the primary purpose for which the equipment was acquired.

- 16 -

Table of Contents

The following segment information is unaudited for the three months ended September 30, 2025, and September 30, 2024:

Business Segment Information:

	Three Months			Gross			Operating
	Ended	Net		Profit /			Income /			Total		Depr. and		Capital
	September 30,	Revenue		(Loss)			(Loss)			Assets		Amort.		Expenditures
Semiconductor Back-end Solutions	2025	$	11,452	$	1,710		$	(80	)	$	29,712	$	455	$	38
	2024	$	6,879	$	1,794		$	177		$	26,265	$	636	$	133

Industrial Electronics	2025		4,052		882			198			7,432		60		8
	2024		2,914		539			(7	)		6,297		58		-

Others	2025		10		(7	)		(72	)		10,234		17		-
	2024		6		(11	)		(37	)		10,378		17		-

Total Company	2025	$	15,514	$	2,585		$	46		$	47,378	$	532	$	46
	2024	$	9,799	$	2,322		$	133		$	42,940	$	711	$	133

Management periodically evaluates the ongoing contributions of each of its business segments to its current and future revenue and prospects. As a result, it may divest one or more business segments in the future to enable management to concentrate on segments where it anticipates opportunities for future revenue growth, thereby maximizing shareholder value.

15.

OTHER INCOME / (EXPENSE)

Other income / (expense) consisted of the following:

	Three Months Ended
	September 30,		September 30,
	2025		2024
	(Unaudited)		(Unaudited)
Interest income	$	61	$	101
Other rental income		30		38
Exchange gain / (loss)		76		(506	)
Other miscellaneous income		18		2
Total	$	185	$	(365	)

16.

GOVERNMENT GRANTS

	Three Months Ended
	September 30,		September 30,
	2025		2024
	(Unaudited)		(Unaudited)
Government grant	$	4	$	66

In the three months ended September 30, 2025, the Company received government grants amounting to $4, $2 of which was an incentive from the Singapore government for local resident recruitment, and $2 related to capital expenditure subsidy received from the government in China.

During the same period in Fiscal 2025, the Company received government grants amounting to $66, $62 of which was an incentive from the Singapore government for local resident recruitment, and $4 related to capital expenditure subsidy received from the government in China.

- 17 -

Table of Contents

17.

INCOME TAX

The provision for income taxes has been determined based upon the tax laws and rates in the countries in which we operate. The Company is subject to income taxes in the U.S. and numerous foreign jurisdictions. Significant judgment is required in determining the provision for income taxes and income tax assets and liabilities, including evaluating uncertainties in the application of accounting principles and complex tax laws.

Due to the enactment of the Tax Cuts and Jobs Act, the Company is subject to a tax on global intangible low-taxed income (“GILTI”). GILTI is a tax on foreign income in excess of a deemed return on tangible assets of foreign corporations. Companies subject to GILTI have the option to account for the GILTI tax as a period cost if and when incurred, or to recognize deferred taxes for temporary differences including outside basis differences expected to reverse as GILTI. The Company has elected to account for GILTI as a period cost. GILTI expense was $nil for the three months ended September 30, 2025 and 2024, respectively.

The Company's income tax expense was $64 for the three months ended September 30, 2025, as compared to $51 for the same period in Fiscal 2025. Income tax expense increased due to higher chargeable income. Our effective tax rate (“ETR”) from continuing operations was 28.2% and 28.5% for the three months ended September 30, 2025 and September 30, 2024, respectively.

The Company accrues penalties and interest related to unrecognized tax benefits when necessary, as a component of penalties and interest expense, respectively. The Company had no unrecognized tax benefits or related accrued penalties or interest expense at September 30, 2025 and September 30, 2024, respectively.

In assessing the ability to realize the deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. Based on these criteria, management believes it is more likely than not the Company will not realize all of the benefits of the federal, state, and foreign deductible differences. Accordingly, a valuation allowance has been established against portion of the deferred tax assets recorded in the U.S. and various foreign jurisdictions.

18.

REVENUE

The Company generates revenue primarily from two segments: Semiconductor Back-end Solutions ("SBS") and Industrial Electronics ("IE"). The Company accounts for a contract with a customer when there is approval and commitment from both parties, the rights of the parties are identified, payment terms are identified, the contract has commercial substance and collectability of consideration is probable. The Company’s revenues are measured based on consideration stipulated in the arrangement with each customer, net of any sales incentives and amounts collected on behalf of third parties, such as sales taxes. The revenues are recognized as separate performance obligations that are satisfied by transferring control of the product or service to the customer.

Significant Judgments

The Company’s arrangements with its customers include various combinations of products and services, which are generally capable of being distinct and accounted for as separate performance obligations. A product or service is considered distinct if it is separately identifiable from other deliverables in the arrangement and if a customer can benefit from it on its own or with other resources that are readily available to the customer.

- 18 -

Table of Contents

The Company allocates the transaction price to each performance obligation on a relative standalone selling price basis (“SSP”). Determining the SSP for each distinct performance obligation and allocation of consideration from an arrangement to the individual performance obligations and the appropriate timing of revenue recognition are significant judgments with respect to these arrangements. The Company typically establishes the SSP based on observable prices of products or services sold separately in comparable circumstances to similar clients. The Company may estimate SSP by considering internal costs, profit objectives and pricing practices in certain circumstances.

Warranties, discounts and allowances are estimated using historical and recent data trends. The Company includes estimates in the transaction price only to the extent that a significant reversal of revenue is not probable in subsequent periods. The Company’s products and services are generally not sold with a right of return, nor has the Company experienced significant returns from or refunds to its customers.

Products

The Company derives SBS segment revenue from the sale of burn-in and reliability test equipment used in the “back-end” manufacturing processes of semiconductors. Our equipment includes burn-in systems, burn-in boards and related equipment that is used in the testing of structural integrity of integrated circuits.

Under the IE segment, the Company designs, manufactures and distributes an extensive range of test, process and other equipment used in the manufacturing processes of customers in various industries in the consumer and industrial market. The Company also acts as a design-in reseller of a wide range of camera module, LCD displays and touch screen panels.

The Company recognizes revenue at a point in time when the Company has satisfied its performance obligation by transferring control of the product to the customer. The Company uses judgment to evaluate whether the control has transferred by considering several indicators, including whether:

●	the Company has a present right to payment;

●	the customer has legal title;

●	the customer has physical possession;

●	the customer has significant risk and rewards of ownership; and

●

the customer has accepted the product, or whether customer acceptance is considered a formality based on history of acceptance of similar products (for example, when the customer has previously accepted the same equipment, with the same specifications, and when we can objectively demonstrate that the tool meets all the required acceptance criteria, and when the installation of the system is deemed perfunctory).

Not all indicators need to be met for the Company to conclude that control has transferred to the customer. In circumstances in which revenue is recognized prior to the product acceptance, the portion of revenue associated with its performance obligations of product installation and training services are deferred and recognized upon acceptance.

Majority of equipment sales include a 12-month warranty. The Company generally provides a limited warranty that our products comply with applicable specifications at the time of delivery. Under our standard terms and conditions of sale, liability for certain failures of product during a stated warranty period is usually limited to repair or replacement of defective parts. The Company has concluded that the warranty provided for standard products are assurance type warranties and are not separate performance obligations.

Customized products are generally more complex and, as a result, may contain unforeseen faults that could lead to additional costs for us, including increased servicing or the need to provide product modifications. Warranty provided for customized products are service warranties and are separate performance obligations. Transaction prices are allocated to this performance obligation using cost plus method. The portion of revenue associated with warranty service is deferred and recognized as revenue over the warranty period, as the customer simultaneously receives and consumes the benefits of warranty services provided by the Company.

Product sales were $6,220 for the three months ended September 30, 2025, as compared to $5,354 for the three months ended September 30, 2024.

- 19 -

Table of Contents

Services

The Company renders testing services to manufacturers and purchasers of semiconductors and other entities who either lack testing capabilities or whose in-house screening facilities are insufficient. The Company primarily derives services revenue from burn-in test services, manpower supply and other associated services and also from equipment maintenance. SSP is directly observable from the sales orders. Revenue is allocated to performance obligations satisfied at a point in time depending upon terms of the sales order. Generally, there is no other performance obligation other than what has been stated inside the sales order for each of these sales.

Terms of contract that may indicate potential variable consideration include warranty, late delivery penalty and reimbursement to solve non-conformance issues for rejected products. Based on historical and recent data trends, it is concluded that these terms of the contract do not represent potential variable consideration. The transaction price is not contingent on the occurrence of any future event.

Service sales were $9,284 for the three months ended September 30, 2025, as compared to $4,440 for the three months ended September 30, 2024.

Contract Balances

The timing of revenue recognition, billings and collections may result in billed accounts receivable, unbilled receivables, contract assets, customer advances, deposits and contract liabilities. The Company’s payment terms and conditions vary by contract type, although terms generally include a requirement of payment of 70% to 90% of total contract consideration within 30 to 60 days of shipment with the remainder payable within 30 days of acceptance. In instances where the timing of revenue recognition differs from the timing of invoicing, the Company has determined that its contracts generally do not include a significant financing component.

The following table is the reconciliation of contract balances.

	September 30,		June 30,
	2025		2025
	(Unaudited)

Trade Accounts Receivable	$	15,860	$	10,804
Accounts Payable		7,821		1,896
Contract Liabilities		255		250

Remaining Performance Obligation

The Company had $nil remaining performance obligations, which represents our obligation to deliver products and services for both period ended September 30, 2025 and September 30, 2024.

19.

EARNINGS PER SHARE

Options to purchase 863,750 shares of Common Stock at exercise prices ranging from $3.73 to $7.76 per share were outstanding as of September 30, 2025. 75,125 stock options were excluded in the computation of diluted earnings per share (“EPS”) for the three months ended September 30, 2025, because they were anti-dilutive.

Options to purchase 741,750 shares of Common Stock at exercise prices ranging from $2.53 to $7.76 per share were outstanding as of September 30, 2024. 180,500 stock options were excluded in the computation of EPS for the three months ended September 30, 2024, because they were anti-dilutive.

- 20 -

Table of Contents

The following table is a reconciliation of the weighted average shares used in the computation of basic and diluted EPS for the period presented herein:

	Three Months Ended
	September 30,		September 30,
	2025		2024
	(Unaudited)		(Unaudited)

Income / (Loss) attributable to Trio-Tech International common shareholders from continuing operations, net of tax	$	76	$	(240	)
Income attributable to Trio-Tech International common shareholders from discontinued operations, net of tax		1		4
Net Income / (Loss) Attributable to Trio-Tech International Common Shareholders	$	77	$	(236	)

Weighted average number of common shares outstanding - basic		4,313		4,250
Dilutive effect of stock options		49		85
Number of shares used to compute earnings per share - diluted		4,362		4,335

Basic earnings / (loss) per share from continuing operations attributable to Trio-Tech International	$	0.02	$	(0.06	)
Basic earnings / (loss) per share from discontinued operations attributable to Trio-Tech International		-		-
Basic Earnings / (Loss) per Share from Net Income / (Loss) Attributable to Trio-Tech International	$	0.02	$	(0.06	)

Diluted earnings / (loss) per share from continuing operations attributable to Trio-Tech International	$	0.02	$	(0.06	)
Diluted earnings / (loss) per share from discontinued operations attributable to Trio-Tech International		-		-
Diluted Earnings / (Loss) per Share from Net Income / (Loss) Attributable to Trio-Tech International¹	$	0.02	$	(0.06	)

¹For periods in which the Company has reported net loss, diluted net loss per share attributable to common stockholders is the same as basic net loss per share attributable to common stockholders, because dilutive common shares are not assumed to have been issued if their effect is anti-dilutive.

20.

STOCK OPTIONS

On September 14, 2017, the Company’s Board of Directors unanimously adopted the 2017 Employee Stock Option Plan (the “2017 Employee Plan”) and the 2017 Directors Equity Incentive Plan (the “2017 Directors Plan”) each of which was approved by the shareholders on December 4, 2017.

Assumptions

The fair value for the stock options granted to both employees and directors was estimated using the Black-Scholes option pricing model with the following weighted average assumptions, assuming:

●	An expected life varying from 2.50 to 3.25 years, calculated in accordance with the guidance provided in SEC Staff bulletin No. 110 for plain vanilla options using the simplified method, since the Company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term;
●	A risk-free interest rate varying from 3.15% to 4.59% (2025: 0.11% to 4.59%);
●	No expected dividend payments; and
●	Expected volatility of 73.92% to 121.23% (2025: 46.0% to 73.9%).

- 21 -

Table of Contents

2017 Employee Stock Option Plan

The Company’s 2017 Employee Plan permits the grant of stock options to its employees covering up to an aggregate of 300,000 shares of Common Stock. In December 2021, the Company’s Board of Directors approved an amendment to the 2017 Employee Plan to increase the shares covered thereby from 300,000 shares to an aggregate of 600,000 shares, which amendment was approved by the Company’s shareholders at the annual meeting held in December 2021.

Under the 2017 Employee Plan, all options must be granted with an exercise price of no less than fair value as of the grant date and the options granted must be exercisable within a maximum of ten years after the date of grant, or such lesser period of time as is set forth in the stock option agreements. The options may be exercisable (a) immediately as of the effective date of the stock option agreement granting the option, or (b) in accordance with a schedule related to the date of the grant of the option, the date of first employment, or such other date as may be set by the Compensation Committee. Generally, options granted under the 2017 Employee Plan are exercisable within five years after the date of grant and vest over the period as follows: 25% vesting on the grant date and the remaining balance vesting in equal installments on the next three succeeding anniversaries of the grant date. The share-based compensation will be recognized in terms of the grade method on a straight-line basis for each separately vesting portion of the award. Certain option awards provide for accelerated vesting if there is a change in control (as defined in the 2017 Employee Plan).

During the three-month period ended September 30, 2025, there were 44,500 stock options granted and no stock options were exercised under the 2017 Employee Plan. The Company recognized $58 in stock-based compensation expense during the three months ended September 30, 2025.

During the three-month period ended September 30, 2024, there were 40,000 stock options granted and no stock options were exercised under the 2017 Employee Plan. The Company recognized $71 in stock-based compensation expense during the three months ended September 30, 2024.

As of September 30, 2025, there were vested stock options granted under the 2017 Employee Plan covering a total of 250,125 shares of Common Stock. The weighted-average exercise price was $5.55 and the weighted average remaining contractual term was 2.31 years.

As of September 30, 2024, there were vested stock options granted under the 2017 Employee Plan covering a total of 164,500 shares of Common Stock. The weighted-average exercise price was $5.54 and the weighted average remaining contractual term was 2.84 years.

A summary of option activities under the 2017 Employee Plan during the three months ended September 30, 2025, is presented as follows:

					Weighted
					Average
			Weighted		Remaining
			Average		Contractual		Aggregate
			Exercise		Term		Intrinsic
	Options		Price		(Years)		Value

Outstanding at July 1, 2025		348,250	$	5.55		2.88	$	113
Granted		44,500		5.24		-		-
Exercised		-		-		-		-
Forfeited or expired		-		-		-		-
Outstanding at September 30, 2025		392,750	$	5.51		2.87	$	260
Exercisable at September 30, 2025		250,125	$	5.55		2.31	$	176

- 22 -

Table of Contents

A summary of the status of the Company’s non-vested employee stock options during the three months ended September 30, 2025, is presented below:

				Weighted
				Average
				Grant-Date
	Options			Fair Value

Non-vested at July 1, 2025		137,500		$	5.47
Granted		44,500			5.24
Vested		(39,375	)		-
Non-vested at September 30, 2025		142,625		$	5.43

A summary of option activities under the 2017 Employee Plan during the three months ended September 30, 2024, is presented as follows:

					Weighted
					Average
			Weighted		Remaining
			Average		Contractual		Aggregate
			Exercise		Term		Intrinsic
	Options		Price		(Years)		Value

Outstanding at July 1, 2024		270,750	$	5.35		3.43	$	268
Granted		40,000		6.17		-		-
Exercised		-		-		-		-
Forfeited or expired		-		-		-		-
Outstanding at September 30, 2024		310,750	$	5.45		3.38	$	142
Exercisable at September 30, 2024		164,500	$	5.54		2.84	$	73

A summary of the status of the Company’s non-vested employee stock options during the three months ended September 30, 2024, is presented below:

				Weighted
				Average
				Grant-Date
	Options			Fair Value

Non-vested at July 1, 2024		134,500		$	5.12
Granted		40,000			6.17
Vested		(28,250	)		-
Non-vested at September 30, 2024		146,250		$	5.35

2017 Directors Equity Incentive Plan

The 2017 Directors Plan permits the grant of options to its directors in the form of non-qualified options and restricted stock, and initially covered up to an aggregate of 300,000 shares of Common Stock. In September 2020, the Company’s Board of Directors approved an amendment to the 2017 Directors Plan to increase the shares covered thereunder from 300,000 shares to an aggregate of 600,000 shares, which amendment was approved by the Company’s shareholders at the annual meeting held in December 2020. In October 2023, the Company’s Board of Directors approved an amendment to the 2017 Directors Plan to increase the shares covered thereunder from 600,000 shares to an aggregate of 900,000 shares, which amendment was approved by the Company’s shareholders at the annual meeting held in December 2023.

Under the 2017 Directors Plan, the exercise price of the non-qualified options is required to be 100% of the fair value of the underlying shares on the grant date. The options have five-year contractual terms and are exercisable immediately as of the grant date.

- 23 -

Table of Contents

During the three-month period ended September 30, 2025, the Company did not grant any stock options under the 2017 Directors Plan. There were no stock options exercised and the Company did not recognize any stock-based compensation expense during the three months ended September 30, 2025.

During the three-month period ended September 30, 2024, the Company did not grant any stock options and no stock options were exercised under the 2017 Directors Plan. The Company did not recognized any stock-based compensation expense during the three months ended September 30, 2024.

As all the stock options granted under the 2017 Directors Plan vest immediately on the date of grant, there were no unvested stock options granted under the 2017 Directors Plan as of September 30, 2025, or September 30, 2024.

As of September 30, 2025, there were vested stock options granted under the 2017 Directors Plan covering a total of 471,000 shares of Common Stock. The weighted average exercise price was $5.80 and the weighted average remaining contractual term was 2.51 years.

As of September 30, 2024, there were vested stock options granted under the 2017 Directors Plan covering a total of 431,000 shares of Common Stock. The weighted average exercise price was $5.24 and the weighted average remaining contractual term was 2.63 years.

A summary of option activity under the 2017 Directors Plan during the three months ended September 30, 2025, is presented as follows:

					Weighted
					Average
			Weighted		Remaining
			Average		Contractual		Aggregate
			Exercise		Term		Intrinsic
	Options		Price		(Years)		Value

Outstanding at July 1, 2025		471,000	$	5.80		2.76	$	136
Granted		-		-		-		-
Exercised		-		-		-		-
Forfeited or expired		-		-		-		-
Outstanding at September 30, 2025		471,000	$	5.80		2.51	$	274
Exercisable at September 30, 2025		471,000	$	5.80		2.51	$	274

A summary of option activity under the 2017 Directors Plan during the three months ended September 30, 2024, is presented as follows:

					Weighted
					Average
			Weighted		Remaining
			Average		Contractual		Aggregate
			Exercise		Term		Intrinsic
	Options		Price		(Years)		Value

Outstanding at July 1, 2024		431,000	$	5.24		2.88	$	531
Granted		-		-		-		-
Exercised		-		-		-		-
Forfeited or expired		-		-		-		-
Outstanding at September 30, 2024		431,000	$	5.24		2.63	$	349
Exercisable at September 30, 2024		431,000	$	5.24		2.63	$	349

- 24 -

Table of Contents

21.

LEASES

Company as Lessor

Operating leases under which the Company is the lessor arise from leasing the Company’s commercial real estate investment property to third parties. Initial lease terms generally range from 12 to 48 months. Depreciation expense for assets subject to operating leases is taken into account primarily on the straight-line method over a period of 20 years in amounts necessary to reduce the carrying amount of the asset to its estimated residual value. Depreciation expense relating to the property held as investments in operating leases was $17 and $17 for the three months ended September 30, 2025, and September 30, 2024, respectively.

Future minimum rental income in China and Thailand to be received from Fiscal 2026 to the fiscal year ended June 30, 2029 (“Fiscal 2029”) on non-cancelable operating leases is contractually due as follows as of September 30, 2025:

Remainder of 2026	$	134
2027		152
2028		149
2029		27
	$	462

Future minimum rental income in China and Thailand to be received from Fiscal 2026 to Fiscal 2027 on non-cancelable operating leases is contractually due as follows as of June 30, 2025:

2026	$	65
2027		23
2028		18
2029		4
	$	110

Company as Lessee

The Company is the lessee under operating leases for corporate offices and manufacturing and testing facilities with remaining lease terms of one year to five years and finance leases for plant and equipment.

Supplemental balance sheet information related to leases was as follows (in thousands):

Components of Lease Balances	September 30,			June 30,
	2025			2025
	(Unaudited)
Finance Leases (Plant and Equipment)
Plant and equipment, at cost	$	396		$	400
Accumulated depreciation		(150	)		(131	)
Plant and Equipment, Net	$	246		$	269

Current portion of finance leases	$	32		$	43
Total Finance Lease Liabilities	$	32		$	43

Operating Leases (Corporate Offices, Manufacturing and Testing Facilities)
Operating lease right-of-use assets, Net	$	1,401		$	864

Current portion of operating leases		527			540
Current portion of operating leases, Net		874			324
Total Operating Lease Liabilities	$	1,401		$	864

- 25 -

Table of Contents

As of September 30, 2025, the Company has entered into lease agreements for properties that have been signed but have not yet commenced. The leases agreements are expected to begin on November 1, 2025. The future minimum lease payments are $44 for the remainder of Fiscal 2026, $66 for Fiscal 2027, $66 for Fiscal 2028 and $161 thereafter. Since the lease terms have yet to commence, the Company has not recognized a Right-of-Use (ROU) asset and its corresponding lease liability in the balance sheet as of September 30, 2025. The ROU asset and lease liabilities will be recognized in the financial statements when the lease term commences.

	Three Months Ended
	September 30,		September 30,
	2025		2024
	(Unaudited)		(Unaudited)

Lease Cost
Finance lease cost:
Interest on finance lease	$	-	$	1
Amortization of right-of-use assets		20		15
Total finance lease cost	$	20	$	16

Operating Lease Costs	$	205	$	388

Other information related to leases was as follows (in thousands except lease term and discount rate):

	Three Months Ended
	September 30,			September 30,
	2025			2024
	(Unaudited)			(Unaudited)
Cash Paid for Amounts Included in the Measurement of Lease Liabilities
Operating cash flows from finance leases	$	-		$	(1	)
Operating cash flows from operating leases		(205	)		(363	)
Finance cash flows from finance leases		(12	)		(23	)
Right-of-Use Assets Obtained in Exchange for New Operating Lease Liabilities		737			-

Weighted-Average Remaining Lease Term:
Finance leases		0.38			1.73
Operating leases		2.42			1.42
Weighted-Average Discount Rate:
Finance leases		1.75	%		2.35	%
Operating leases		4.81	%		5.41	%

- 26 -

Table of Contents

As of September 30, 2025, future minimum lease payments under finance leases and noncancelable operating leases were as follows:

	*Operating*			*Finance*
	*Lease*			*Lease*
	*Liabilities*			*Liabilities*
Fiscal Year
Remainder of Fiscal 2026	$	473		$	32
2027		297			-
2028		277			-
Thereafter		477			-
Total future minimum lease payments	$	1,524		$	32
Less: amount representing interest		(123	)		-
Present value of net minimum lease payments	$	1,401		$	32

Presentation on statement of financial position
Current	$	527		$	32
Non-Current	$	874		$	-

As of June 30, 2025, future minimum lease payments under finance leases and noncancelable operating leases were as follows:

	*Operating*			*Finance*
	*Lease*			*Lease*
	*Liabilities*			*Liabilities*
Fiscal Year
2026	$	560		$	44
2027		146			-
2028		117			-
Thereafter		100			-
Total future minimum lease payments	$	923		$	44
Less: amount representing interest		(59	)		(1	)
Present value of net minimum lease payments	$	864		$	43

Presentation on statement of financial position
Current	$	540		$	43
Non-Current	$	324		$	-

- 27 -

Table of Contents

22.

FAIR VALUE OF FINANCIAL INSTRUMENTS APPROXIMATE CARRYING VALUE

In accordance with ASC Topics 825 and 820, the following presents assets and liabilities measured and carried at fair value and classified by level of fair value measurement hierarchy:

There were no transfers between Levels 1 and 2 during the three months ended September 30, 2025 and year ended June 30, 2025.

Term deposits (Level 2) – The carrying amount approximates fair value because of the short maturity of these instruments.

Restricted term deposits (Level 2) – The carrying amount approximates fair value because of the short maturity of these instruments or internal rate are at prevailing market rate.

Lines of credit (Level 3) – The carrying value of the lines of credit approximates fair value due to the short-term nature of the obligations.

Bank loans payable (Level 3) – The carrying value of the Company’s bank loans payable approximates its fair value as the interest rates associated with long-term debt is adjustable in accordance with market situations when the Company borrowed funds with similar terms and remaining maturities.

23.

CONCENTRATION OF CUSTOMERS

The Company had three major customers that accounted for the following revenue and trade account receivables:

	For the Three Months Ended
	September 30,
	2025			2024
	(Unaudited)			(Unaudited)
Revenue
- Customer A		39.8	%		0.0	%
- Customer B		12.4	%		21.8	%
- Customer C		10.2	%		22.5	%
Trade Account Receivables
- Customer A		39.9	%		0.0	%
- Customer B		18.7	%		23.7	%
- Customer C		9.9	%		22.1	%

24. STOCK REPURCHASE PROGRAM

On May 8, 2025, the Company’s Board of Directors authorized a share repurchase program under which the Company may repurchase up to $1 million of its issued and outstanding common stock over a period of two years. Any and all share repurchase transactions are subject to market condition and applicable legal requirements.

As of September 30, 2025, $1 million remained available for repurchases under our repurchase program.

25. SUBSEQUENT EVENTS

On November 3, 2025, the Company filed a shelf registration statement with the Securities and Exchange Commission, pursuant to which we may raise capital of up to $50,000,000 in any combination of securities, including common stock, warrants and units, for certain capital expenditures, to finance possible acquisitions, to increase ownership or purchase the remaining equity in subsidiaries partially owned by the Company, and/or for general corporate purposes, including working capital.

- 28 -

Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

Overview

The following should be read in conjunction with the condensed consolidated financial statements and notes in Item I above and with the audited consolidated financial statements and notes, the information under the headings “Management’s discussion and analysis of financial condition and results of operations” in our Annual Report on Form 10-K for the fiscal year ended June 30, 2025 (“Fiscal 2025”).

Trio-Tech International (“TTI”) was incorporated in 1958 under the laws of the State of California. As used herein, the term “Trio-Tech” or “Company” or “we” or “us” or “Registrant” includes Trio-Tech International and its subsidiaries unless the context otherwise indicates. Our mailing address and executive offices are located at Block 1008 Toa Payoh North, Unit 03-09 Singapore 318996, and our telephone number is (65) 6265 3300.

The Company has traditionally been a provider of reliability test equipment and services to the semiconductor and other industries. Our customers rely on us to verify that their semiconductor components meet or exceed the rigorous reliability standards demanded for automotive electronics, industrial electronics, computing and data storage, consumer electronics, and communication markets. We act as a global one-stop solution for our customers by designing and building reliability test solutions and offering comprehensive testing services. The Company also develops and manufactures an extensive range of equipment used in the manufacturing processes of semiconductors and various other industries.

The types of products and services provided by each segment are summarized below:

Semiconductor Back-end Solutions

The SBS segment of the Company designs and manufactures an extensive range of burn-in and reliability test equipment used in the “back-end” manufacturing processes of semiconductors. Our equipment includes burn-in systems, burn-in boards and related equipment that is used in the testing of structural integrity of integrated circuits. We also act as an extended development team of Integrated Device Manufacturers (“IDMs”) and Fabless semiconductor companies in the testing process with our expert technical skills, especially in the New Product Introduction (“NPI”) process.

The Company also provides comprehensive electrical, environmental, and burn-in testing services to semiconductor manufacturers in our testing laboratories in Asia. Our customers include both manufacturers and end users of semiconductor and electronic components who look to us when they decide to outsource their testing process. We also support the asset-light strategy of our customers by setting up test facilities and providing component level, package level and system level testing services with expert technology that improves the productivity of our customers. The independent tests are performed to industry and customer specific standards.

Industrial Electronics

The IE segment of the Company includes the design, manufacture and distribution of an extensive range of test, process and other equipment used in the manufacturing processes of customers in various industries in the consumer and industrial market. Our equipment includes environmental chambers, leak detectors, autoclaves, centrifuges, dynamic testers, HAST testers, temperature-controlled chucks, and more. This segment also provides preventive maintenance, calibration services, repair services and upgrading and refurbishment services for temperature, humidity and pressurization equipment.

In addition to marketing our proprietary products, we distribute mechanical, electrical and electronic products made by manufacturers around the world. The products include environmental chambers, mechanical shock and vibration testers, specialized equipment for aerospace applications and more. We also distribute a wide range of components such as connectors, sockets, cables, LCD displays and touch screen panels. We act as value-added resellers by enhancing the value of the distributed products by customizing each to the needs of our customers through our expert engineering and integration services. We also support our customers as their extended research and development arm in product design, leveraging the expert skills of our component engineers and design engineers.

Critical Accounting Estimates & Policies

The preparation of our Condensed Consolidated Financial Statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions in applying our accounting policies that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. We base these estimates and assumptions on historical experience and evaluate them on an ongoing basis to ensure that they remain reasonable under current conditions. Actual results could differ from those estimates. We discuss the development and selection of the critical accounting estimates with the Audit Committee of our Board of Directors.

There have been no material changes in our critical accounting estimates and policies since our Annual Report on Form 10-K for Fiscal 2025. Refer to Note 1 “Basis of Presentation and Summary of Significant Accounting Policies” to our Condensed Consolidated Financial Statements for additional details. In addition, please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” contained in Part II, Item 7 of our Annual Report on Form 10-K for Fiscal 2025 for a complete description of our critical accounting policies and estimates.

First Quarter Fiscal Year 2026 Highlights

●	Total revenue increased by $5,715, or 58.3%, to $15,514 in the first quarter of Fiscal 2026, compared to $9,799 for the same period in Fiscal 2025.
●	SBS segment revenue increased by $4,573, or 66.5% to $11,452 for the first quarter of Fiscal 2026, compared to $6,879 for the same period in Fiscal 2025.
●	IE segment revenue increased by $1,138, or 39.1%, to $4,052 for the first quarter of Fiscal 2026, compared to $2,914 for the same period in Fiscal 2025.
●	The overall gross profit margin decreased by 7.0% to 16.7% for the first quarter of Fiscal 2026, from 23.7% for the same period in Fiscal 2025.

- 29 -

Table of Contents

●	General and administrative expense increased by $210, or 10.7%, to $2,174 for the first quarter of Fiscal 2026, from $1,964 for the same period in Fiscal 2025.
●	Selling expense increased by $121, or 80.7%, to $271 for the first quarter of Fiscal 2026, from $150 for the same period in Fiscal 2025.
●	Income from operations was $46 for the first quarter of Fiscal 2026, reflecting a decline of $87 as compared to income from operations of $133 for the same period in Fiscal 2025.
●	Other income was $181 for the first quarter of Fiscal 2026, representing an favorable variance of $493 as compared to other expense of $312 for the same period in Fiscal 2025.
●	Income tax expense was $64 in the first quarter of Fiscal 2026, an increase of $13 as compared to $51 for the same period in Fiscal 2025.
●	During the first quarter of Fiscal 2026, income from continuing operations before non-controlling interest, net of tax was $163, as compared to loss from continuing operations before non-controlling interest of $230 for the same period in Fiscal 2025.
●	Net income attributable to non-controlling interest for the first quarter of Fiscal 2026 was $88, an increase of $75 as compared to net income of $13 for the same period in Fiscal 2025.
●	Basic earnings per share for the first quarter of Fiscal 2026 was $0.02, as compared to loss per share of $0.06 for the same period in Fiscal 2025.
●	Diluted earnings per share for the first quarter of Fiscal 2026 was $0.02, as compared to loss per share of $0.06 for the same period in Fiscal 2025.
●	Total assets increased by $6,310 to $47,378 as of September 30, 2025, compared to $41,068 as of June 30, 2025.
●	Total liabilities increased by $6,157 to $13,234 as of September 30, 2025, compared to $7,077 as of June 30, 2025.

Results of Operations and Business Outlook

The following table sets forth our revenue components for both three months ended September 30, 2025 and 2024.

Revenue Components	Three Months Ended
	September 30,			September 30,
	2025			2024
	(Unaudited)			(Unaudited)

Semiconductor Back-end Solutions (SBS)		73.8	%		70.2	%
Industrial Electronics (IE)		26.1	%		29.7	%
Others		0.1	%		0.1	%
Total		100	%		100	%

Revenue for the three months ended September 30, 2025 was $15,514, representing an increase of $5,715 when compared to revenue of $9,799 for the same period of Fiscal 2025. As a percentage, revenue increased by 58.3% for the three months ended September 30, 2025, when compared to revenue for the same period of Fiscal 2025.

Revenue within our two current segments for the three months ended September 30, 2025, is discussed below.

Semiconductor Back-end Solutions (SBS)

Revenue in the SBS segment as a percentage of total revenue was 73.8% for the three months ended September 30, 2025, an increase of 3.6% of total revenue when compared to 70.2% in the same period of Fiscal 2025. Total SBS revenue increased by $4,573 to $11,452 from $6,879 for the three months ended September 30, 2025.

SBS segment demonstrated strong revenue growth for three month period ended September 30, 2025, primarily driven by the launch of final test services for AI chips which commenced in the final month of the first quarter of Fiscal 2026, as one of our customers shifted toward alternative geographies for testing solutions. Testing services demand in markets outside China are showing signs of recovery and this has further supported the segment’s revenue momentum.

However, revenue from equipment sales within the SBS segment continues to be impacted by broader market headwinds, as customers remain cautious with capital expenditures amid ongoing economic uncertainty.

The SBS segment reported overall revenue growth, supported by stronger results in key markets. However, the market remains highly sensitive to global economic shifts and changes in consumer demand, leading to fluctuations in performance. While these developments suggest a gradual recovery from the industry’s cyclical downturn, we continue to adopt a prudent and balanced approach toward growth and risk management.

Industrial Electronics (IE)

Revenue in the IE segment as a percentage of total revenue was 26.1% for the three months ended September 30, 2025, representing a decrease of 3.6% when compared to 29.7% in the same period of Fiscal 2025. Total IE revenue increased by $1,138 from $2,914 to $4,052 for the three months ended September 30, 2025 as compared to the same period of Fiscal 2025.

The increase in IE revenue was primarily driven by higher sales of aerospace related products coupled with an increase in equipment sales. Since Fiscal 2025, the Company mitigated revenue volatility through service portfolio diversification and expanded into aerospace business, offsetting softer demand in existing markets. Our ability to deliver customized, value-added solutions has enabled us to capitalize on new partnership opportunities while strengthening market penetration for our proprietary product lines, including Highly Accelerated Stress Test (HAST) systems, bubble testers, centrifuges, and Artic systems. These strategic initiatives underscore our commitment to long-term growth and adaptability amid evolving market conditions.

The equipment and electronic components market is highly competitive, with commoditized products widely available. Our differentiation lies in our value-added distribution model, with enhancement of standard products through customized design, engineering, integration, and sub-assembly services tailored to customer specifications, securing a competitive advantage for the long term.

- 30 -

Table of Contents

Uncertainties and Remedies

There are several influencing factors which create uncertainties when forecasting performance, such as the changing nature of technology, specific customer requirements, decline in demand for certain types of burn-in devices or equipment, decline in demand for testing services and fabrication services, and other factors. One factor that influences uncertainty is the highly competitive nature of the semiconductor industry. Additionally, certain customers are unable to provide a forecast of the products required in the upcoming weeks, rendering it, difficult to plan adequate resources needed to meet these customers’ requirements because of short lead time and last-minute order confirmation. This will normally result in a lower margin for these products as it is often more expensive to purchase materials in a short time frame. However, the Company has taken certain actions and formulated certain plans to deal with and to help mitigate these unpredictable factors. For example, to meet manufacturing customers’ demands upon short notice, the Company maintains higher inventories but continues to work closely with its customers to avoid stockpiling. We believe that we have improved customer service through our efforts to keep our staff up to date on the newest technology and stressing the importance of understanding and meeting the stringent requirements of our customers. Finally, the Company is exploring new markets and products, looking for new customers, and upgrading and improving burn-in technology while at the same time searching for improved testing methods for higher technology chips.

The Company’s primary exposure to movements in foreign currency exchange rates relates to non-U.S. dollar-denominated sales and operating expense in its subsidiaries. Strengthening of the U.S. dollar relative to foreign currencies adversely affects the U.S. dollar value of the Company’s foreign currency-denominated sales and earnings, and generally leads the Company to raise international pricing, potentially reducing demand for the Company’s products. Margins on sales of the Company’s products in foreign countries and on sales of products that include components obtained from foreign suppliers could be materially adversely affected by foreign currency exchange rate fluctuations. In some circumstances, for competitive or other reasons, the Company may decide not to raise local prices to fully offset the U.S. dollar’s strengthening, or at all, which would adversely affect the U.S. dollar value of the Company’s foreign currency-denominated sales and earnings. Conversely, a strengthening of foreign currencies relative to the U.S. dollar, recently observed as a result of current U.S. economic and trade policies, while generally beneficial to the Company’s foreign currency denominated sales and earnings, could cause the Company to reduce international pricing, thereby limiting the benefit. Additionally, strengthening of foreign currencies may also increase the Company’s cost of product components denominated in those currencies, thus adversely affecting gross margins.

We may experience supply shortages as well as inflationary cost pressures in at least the near term. Risks and uncertainties related to supply chain challenges, and inflationary pressures may continue to negatively impact our revenue and gross margin. We continue to monitor and evaluate the business impact to react proactively.

On August 9, 2022, the CHIPS and Science Act of 2022 (“CHIPS Act”) was enacted in the U.S. The CHIPS Act will provide financial incentives to the semiconductor industry which are primarily directed at manufacturing activities within the U.S. We continue to evaluate the business impact and potential opportunities related to the CHIPS Act. To date, we do not see any direct effect of the CHIPS Act on the Company in the foreseeable future. Meanwhile, the One Big Beautiful Bill Act enacted on July 2025 extended key business provisions of the Tax Cuts and Jobs Act, which are expected to benefit the Company by allowing immediate expensing of qualified capital investments, thereby reducing taxable income, tax expenses and improving operating cash flow to support ongoing growth.

The recent U.S. tariff regime announced in April 2025 could potentially influence downstream demand variability among our customers. While we have no direct significant exposure to these tariffs, secondary effects may arise if customers adjust their procurement strategies in response to trade policy changes. However, the tariff environment remains fluid, with ongoing policy adjustments continuing to reshape regional trade dynamics. Based on our preliminary observations, demand appears to shift from China to other countries in the region. However, potential effects on macro demand in the future are far from clear, although we recognize the risk of revenue volatility should global demand continue to weaken due to the continued trade tensions between China and the U.S. and the potential that such continued trade tensions result in declining economic conditions. We continue to evaluate capacity adjustments in alignment with observable demand signals while maintaining operational flexibility to adapt to changing market conditions.

As of September 30, 2025, although we have seen improvements in both our operations and those of our suppliers, we may continue to experience supply shortages as well as inflationary cost pressures in at least the near term. Risks and uncertainties related to supply chain challenges, uncertainty regarding tariffs, and inflationary pressures may continue to negatively impact our revenue and gross margin. We continue to monitor and evaluate the business impact to react proactively.

- 31 -

Table of Contents

Comparison of the Three Months Ended September 30, 2025, and September 30, 2024

The following table sets forth certain consolidated statements of income data as a percentage of revenue for the three months ended September 30, 2025 and 2024 respectively:

	Three Months Ended
	September 30,
	2025			2024
	(Unaudited)			(Unaudited)
Revenue		100.0	%		100.0	%
Cost of sales		83.3	%		76.3	%
Gross Margin		16.7	%		23.7	%
Operating expense
General and administrative		14.0	%		20.0	%
Selling		1.7	%		1.5	%
Research and development		0.6	%		0.9	%
Gain on disposal of property, plant and equipment		0.0	%		(0.1	)%
Total operating expense		16.4	%		22.3	%
Income from Operations		0.3	%		1.4	%

Overall Gross Margin

Overall gross margin as a percentage of revenue decreased by 7.0% to 16.7% for the three months ended September 30, 2025, from 23.7% for the same period of Fiscal 2025. Gross profits increased by $263 to $2,585 for the three months ended September 30, 2025, from $2,322 for the same period in Fiscal 2025.

Gross profit margin as a percentage of revenue in the SBS segment decreased by 11.2% to 14.9% for the three months ended September 30, 2025, as compared to 26.1% for the same period in Fiscal 2025. In absolute dollar amounts, gross profit in the SBS segment for the three months ended September 30, 2025, was $1,710, a decrease of $84, compared to $1,794 in the same period in Fiscal 2025.

During the three-month period ended September 30, 2025, the SBS segment experienced a notable decline in gross profit margins attributable to its China operations, primarily due to reduced revenue contributions compared to the same period in Fiscal 2025. While revenue from markets outside China showed an upward trend, the associated margins remained relatively compressed. The incremental revenue relating to final testing services that commenced in the final moth of the first quarter was derived from new service streams that required no capital investment, resulting in lower margin profiles that reflect the reduced risk exposure. As the revenue mix increasingly shifts toward final testing services, gross profit margins are expected to trend below historical levels for the SBS segment. Nevertheless, the additional revenue is anticipated to enhance overall profitability in absolute dollar terms.

Gross profit margin as a percentage of revenue in the IE segment increased by 3.3% to 21.8% for the three months ended September 30, 2025, from 18.5% for the same period in Fiscal 2025. In absolute dollar amounts, gross profit in the IE segment for the three months ended September 30, 2025, was $882, indicating an increase of $343, compared to $539 in the same period in Fiscal 2025. The gross profit margin improvement in the IE segment reflects a more favorable product mix of equipment sales this quarter, with higher-margin products accounting for a significantly larger proportion of total sales compared to previous periods. This shift in mix dynamics where higher-value products drive more revenue has lifted overall profitability. This is in contrast with same quarter in last Fiscal 2024 when margins were diluted by greater volume of lower-margin sales.

- 32 -

Table of Contents

Operating Expense

Operating expense for the three months ended September 30, 2025 and 2024 was as follows:

	Three Months Ended
	September 30,
	2025		2024
	(Unaudited)		(Unaudited)
General and administrative	$	2,174	$	1,964
Selling		271		150
Research and development		94		88
Gain on disposal of property, plant and equipment		-		(13	)
Total	$	2,539	$	2,189

General and administrative expense increased by $210, or 10.7%, from $1,964 to $2,174 for the three months ended September 30, 2025, compared to the same period in Fiscal 2025. The increase in general and administrative expense was mainly due to higher personnel-related costs and headcount growth in the Singapore operations across both the SBS and IE segments. For the IE segment, the increase was largely attributable to expansion into new markets and related business development activities. In the SBS segment, remuneration expense rose to enhance operational efficiency and support future business growth.

Selling expense increased by $121, or 80.7%, from $150 to $271 for the three months ended September 30, 2025, compared to the same period in Fiscal 2025. The increase in selling expense was primarily attributable to an increase in commissionable sales in both the SBS and IE segments.

Income from Operations

Income from operations was $46 for the three months ended September 30, 2025, a decrease of $87, as compared to income of $133 from operations for the same period in Fiscal 2025. Despite an overall increase in revenue, compressed gross margins in the SBS segment, and an increase in operating expense limited the positive impact of revenue growth, resulting in a decline in operating profitability.

- 33 -

Table of Contents

Interest Expense

Interest expense for the three months ended September 30, 2025 and 2024 was as follows:

	Three Months Ended
	September 30,
	2025		2024
	(Unaudited)		(Unaudited)
Interest expense	$	8	$	13

Interest expense was $8 for the three months ended September 30, 2025, a decrease of $5, or 38.5%, compared to $13 for the same period of Fiscal 2025 due to lower utilization of credit facilities and a reduction in outstanding loans. As of September 30, 2025, the Company had an unused line of credit of $5,974 as compared to $6,134 as at September 30, 2024.

Other Income / (Expense)

Other Income / (Expense) for the three months ended September 30, 2025 and 2024 was as follows:

	Three Months Ended
	September 30,
	2025		2024
	(Unaudited)		(Unaudited)
Interest income	$	61	$	101
Other rental income		30		38
Exchange gain / (loss)		76		(506	)
Other miscellaneous income		18		2
Total	$	185	$	(365	)

There was a favorable shift by $550 in other expense to $185 for the three months ended September 30, 2025 as compared to other expense of $365 for the same period in Fiscal 2025. The shift was primarily driven by a favorable foreign currency movement, for the three months ended September 30, 2025, in contrast with an unrealized exchange loss of $460 recorded during the same period in Fiscal 2025.

Our net income is exposed to foreign exchange fluctuations as our subsidiaries' functional currencies differ from the U.S. dollar. For the three months ended September 30, 2025, the weakening of the Singapore dollar against the U.S. dollar resulted in an unrealized foreign exchange gain, primarily from the remeasurement of U.S. dollar denominated monetary assets and liabilities. The impact of such fluctuations was partially mitigated by the change in functional currency of Universal Far East, which reduced the overall exposure to U.S. dollar movements.

Government Grant

	Three Months Ended
	September 30,
	2025		2024
	(Unaudited)		(Unaudited)

Government Grant	$	4	$	66

In the three months ended September 30, 2025, the Company received government grants amounting to $4, $2 of which was an incentive from the Singapore government for local resident recruitment, and $2 related to a capital expenditure subsidy received from the government in China.

During the same period in Fiscal 2025, the Company received government grants amounting to $66, $62 of which was an incentive from the Singapore government for local resident recruitment, and $4 related to capital expenditure subsidy received from the government in China.

- 34 -

Table of Contents

Income Tax Expense

The Company's income tax expense was $64 and $51 for the three months ended September 30, 2025, and 2024, respectively. Income tax expense increased in line with higher taxable income.

Non-controlling Interest

As of September 30, 2025, we held a 55% interest in Trio-Tech (Malaysia) Sdn. Bhd., SHI International Pte. Ltd., and 52% interest in PT. SHI Indonesia. We also held a 76% interest in Prestal Enterprise Sdn. Bhd. The share of non-controlling interest in the net income from the subsidiaries for the three months ended September 30, 2025 was $88 compared to the share of income from the non-controlling interest of $13 for the same period in Fiscal 2025. The increase in net income shared by non-controlling interest in the subsidiaries was attributable to the increase in net income generated by the Company.

Net Income / (Loss) Attributable to Trio-Tech International Common Shareholders

Net income attributable to Company’s common shareholders was $77 for the three months ended September 30, 2025, compared to a net loss of $236 for the same period in Fiscal 2025.

Earning / Loss per Share

Basic earnings per share from continuing operations were $0.02 for three months ended September 30, 2025 as compared to basic loss per share of $0.06 for the same period in Fiscal 2025. Basic earnings per share from discontinued operations were $nil for three months ended September 30, 2025 and September 30, 2024 respectively.

Diluted earnings per share from continuing operations were $0.02 for three months ended September 30, 2025 as compared to diluted loss per share of $0.06 for the same period in Fiscal 2025. Diluted earnings per share from discontinued operations were $nil for three months ended September 30, 2025 and September 30, 2024.

Segment Information

The revenue, gross margin, and (loss) / income from operations for each segment during the first quarter of Fiscal 2026 and Fiscal 2025 are presented below. As the revenue and gross margin for each segment were discussed in the previous section, only the comparison of (loss) / income from operations is discussed below.

Semiconductor Back-end Solutions (SBS)

The revenue, gross margin and income from operations for the SBS segment for the three months ended September 30, 2025 and 2024 were as follows:

	Three Months Ended
	September 30,
	2025			2024
	(Unaudited)			(Unaudited)
Revenue	$	11,452		$	6,879
Gross margin		14.9	%		26.1	%
(Loss) / Income from operations	$	(80	)	$	177

Loss from operations from the SBS segment was $80 compared to income from operations of $177 in the same period in Fiscal 2025. The decline primarily reflects the notable reduction in gross profit from China operations, coupled with higher operating expenses across other operations. As previously discussed, despite strong revenue growth during the quarter, the significant increase in revenue only began in the final month of the quarter ended September 30, 2025, and compressed margins limited its impact on operating income. Operating expense increased from $1,617 for the three months ended September 30, 2024 to $1,790 for the three months ended September 30, 2025. This increase of $173 in operating expenses was primarily driven by additional operational, logistics, and personnel-related costs associated with supporting the incremental revenue growth.

- 35 -

Table of Contents

Industrial Electronics (IE)

The revenue, gross margin, and (loss) / income from operations for the IE segment for the three months ended September 30, 2025 and 2024 were as follows:

	Three Months Ended
	September 30,
	2025			2024
	(Unaudited)			(Unaudited)
Revenue	$	4,052		$	2,914
Gross margin		21.8	%		18.5	%
Income from operations	$	198		$	(7	)

Income for operations from IE segment for the three months ended September 30, 2025 was $198, an increase of $205 from loss from operations of $7 in the same period in Fiscal 2025. The increase was mainly attributable to an increase in revenue and gross profit in absolute dollar amounts. Operating expense increased from $546 for the three months ended September 30, 2024 to $684 for the three months ended September 30, 2025. The enhancement in gross profitability more than offset the impact of operating expenses, resulting in a higher operating income compared to the three months ended September 30, 2024.

- 36 -

Table of Contents

Financial Condition

During the three months ended September 30, 2025, total assets increase by $6,310 to $47,378 compared to $41,068 as of June 30, 2025. The increase was primarily due to an increase in cash and cash equivalents. trade accounts receivable, inventories, other receivables and prepaid expenses, which was partially offset by a decrease in property, plant and equipment and operating right-of-use assets

Cash and cash equivalents were $12,262 at September 30, 2025, reflecting an increase of $1,372 from $10,890 at June 30, 2025. The net increase in cash and cash equivalents was primarily attributable to higher customer collections from the China, Singapore, and Thailand operations, as well as favorable changes in working capital during the current quarter. In addition, a portion of short-term deposits was held as cash to enhance liquidity for working capital and investment activities

The trade accounts receivable balance as of September 30, 2025 increased by $5,056 to $15,860, from $10,804 at June 30, 2025, primarily reflecting higher overall revenue across both segment between June 30, 2025 and September 30, 2025. The number of days’ sales outstanding in accounts receivables for the group was 77 days and 106 days for the first quarter of Fiscal 2026 and the end of Fiscal 2025, respectively.

Other receivables at September 30, 2025, were $705, an increase of $97, compared to $608 at June 30, 2025. The increase was mainly due to the recognition of deferred costs and advance payments made to our suppliers for goods and services in our Singapore operations.

Inventories at September 30, 2025, were $2,404, an increase of $142, compared to $2,262 at June 30, 2025. The increase in inventories was primarily attributable to higher inventory levels in the IE segment to support anticipated order fulfillment in the upcoming fiscal quarters.

Prepaid expense was $494 at September 30, 2025 compared to $384 at June 30, 2025. Prepaid expense mainly consists of insurance, rental and software license fees. The increase in prepayments primarily reflected upfront payments for annual insurance premiums and software licenses entered into during the current quarter.

Investment properties’ net in China was $330 at September 30, 2025 and $345 at June 30, 2025. The decrease was primarily due to the depreciation charged and foreign currency exchange movement between June 30, 2025 and September 30, 2025.

Property, plant and equipment decreased by $268 from $6,021 at June 30, 2025, to $5,753 at September 30, 2025, mainly due to depreciation charged for the period and asset disposals.

Other assets increased by $5 to $236 at September 30, 2025 compared to $231 at June 30, 2025. Other assets mainly consists of rental and utilities deposits.

Accounts payable increased by $5,925 to $7,821 at September 30, 2025, compared to $1,896 at June 30, 2025. The increase in trade payables was primarily attributable to higher procurement activity in line with increased sales.

Accrued expense decreased by $67 to $2,969 at September 30, 2025, as compared to $3,036 at June 30, 2025. The decrease in accrued expense was mainly due to payments made out of provisions and a decrease in accrued purchases.

Contract liabilities increased by $5 to $255 at September 30, 2025 as compared to $250 at June 30, 2025. The increase in contract liabilities mainly reflects higher customer deposits from our Singapore operations, as additional service contracts were secured during the period for delivery in subsequent quarters.

- 37 -

Table of Contents

Bank loans payable decreased by $62 to $622 as of September 30, 2025, as compared to $684 as of June 30, 2025. The decrease was mainly due to scheduled debt repayments, absence of new loan arrangements coupled with foreign currency exchange movement between June 30, 2025 and September 30, 2025.

Finance leases decreased by $11 to $32 at September 30, 2025, as compared to $43 at June 30, 2025. This was due to the repayments of leases in our Singapore and Malaysia operations, with no new lease additions during the period between June 30, 2025 and September 30, 2025.

Operating lease right-of-use assets and the corresponding lease liability increased by $537 to $1,401 at September 30, 2025, as compared to $864 at June 30, 2025. The increase was due to the renewal of several lease agreements during quarter ended September 30, 2025.

Other non-current liabilities increased to $32 as at September 30, 2025, as compared to $31 at June 30, 2025.

Liquidity Comparison

Net cash provided by operating activities increased by $2,790 to an inflow of $933 for the three months ended September 30, 2025, from an outflow of $1,857 for the same period in Fiscal 2025. The increase was primarily attributable to higher trade payables of $5,862, as certain payments were not yet due at quarter end, and lower depreciation expenses of $179. These factors were partially offset by higher trade receivables of $5,080, reflecting increased sales with collections not yet due, and higher inventory levels of $131 maintained to support anticipated order fulfillment in upcoming fiscal quarters, resulting in higher cash outflows during the period.

Net cash provided by investing activities was $652 for the three months ended September 30, 2025 an increase of $571 compared to net cash provided by investing activities of $81 for the same period in Fiscal 2025. This was primarily due to a higher net withdrawal from unrestricted term deposits upon maturity for the three months ended September 30, 2025, and were held in cash to enhance liquidity for working capital and investment activities.

Net cash used in financing activities for the three months ended September 30, 2025, was $219, representing an increase of $126, compared to cash outflows of $93 during the three months ended September 30, 2024. The changes in cashflow from financing activities was mainly due to the payment on lines of credit of $141 for the three months ended September 30, 2025 compared to nil in the three months ended September 30, 2024.

Subsequent to the quarter ended September 30, 2025, on November 3, 2025, the Company filed a shelf registration statement with the Securities and Exchange Commission, pursuant to which we may raise capital of up to $50,000,000 in any combination of securities including common stock, warrants and units, for certain capital expenditures, to finance possible acquisitions, to increase ownership or purchase the remaining equity in subsidiaries partially owned by the Company, and/or for general corporate purposes, including working capital.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not applicable.

ITEM 4. CONTROLS AND PROCEDURES

An evaluation was carried out by the Company’s Chief Executive Officer and Chief Financial Officer of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) or 15d-15(e) under the Securities Exchange Act of 1934, as amended) as of September 30, 2025, the end of the period covered by this Form 10-Q. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that these disclosure controls and procedures were effective at a reasonable level.

Changes in Internal Control Over Financial Reporting

There has been no change in the Company’s internal control over financial reporting during the fiscal quarter ended September 30, 2025, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

- 38 -

Table of Contents

TRIO-TECH INTERNATIONAL

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Not applicable.

ITEM 1A. RISK FACTORS

Not applicable.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Not applicable.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not applicable.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

Not applicable.

ITEM 6. EXHIBITS

31.1	Rule 13a-14(a) Certification of Principal Executive Officer of Registrant
31.2	Rule 13a-14(a) Certification of Principal Financial Officer of Registrant
32	Section 1350 Certification
101.INS	Inline XBRL Instance Document
101.SCH	Inline XBRL Taxonomy Extension Schema
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase
101.LAB	Inline XBRL Taxonomy Extension Label Linkbase
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase
104	Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

- 39 -

Table of Contents

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.

TRIO-TECH INTERNATIONAL

By:

/s/ Srinivasan Anitha

SRINIVASAN ANITHA

Chief Financial Officer

(Principal Financial Officer)

Dated: November 14, 2025

- 40 -

TRIO-TECH INTERNATIONAL 10-Q