UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
DC 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 June 30, 2026
OR
☐
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from ___________ to __________
Commission
File Number: 001-41574
AMC
Robotics Corporation
(Exact
name of registrant as specified in its charter)
Delaware
41-3041844
(State
or other jurisdiction
(IRS
Employer
of
incorporation or organization)
Identification
Number)
12
East 49 th Street , Suite
1805 , New
York , NY
10017
(Address
of principal executive offices)
(Zip
code)
(734)
709-5127
(Issuer’s
telephone number including area code)
N/A
(Former
name, former address and former fiscal year, if changed since last report)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
symbol(s)
Name
of each exchange on which registered
Common
Stock, par value $0.0001 per share
AMCI
The
Nasdaq Stock Market LLC
Indicate
by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. ☒ Yes No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes
☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting
company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,”
and “emerging growth company” in Rule 12b-2 of the Exchange Act:
Large
accelerated filer ☐
Accelerated
filer ☐
Non-accelerated
filer ☒
Smaller
reporting company ☒
Emerging
growth company ☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As
of August 11, 2026, the registrant had 22,600,363 shares of common stock, $ 0.0001 par value, outstanding.
INDEX
Part I - Financial Information
Item 1 – Financial Statements
2
Condensed Consolidated Balance Sheets (Unaudited)
2
Condensed Consolidated Statements of Operations and Comprehensive Loss (Unaudited)
3
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) (Unaudited)
4
Condensed Consolidated Statements of Cash Flows (Unaudited)
5
Notes to Unaudited Condensed Consolidated Financial Statements
6
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
30
Item 3 – Quantitative and Qualitative Disclosures About Market Risk
40
Item 4 – Controls and Procedures
40
Part II - Other Information
Item 5 – Other Information
40
Item 6 – Exhibits
41
Signatures
42
1
Part
I - Financial Information
Item
1 – Financial Statements
AMC
ROBOTICS CORPORATION
CONDENSED
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
June 30,
December 31,
2026
2025
(Unaudited)
ASSETS
Current assets
Cash and cash equivalents
$ 4,544,353
$ 7,004,601
Accounts receivable
268
427
Accounts receivable - related party
3,251,050
2,065,890
Accounts receivable
3,251,050
2,065,890
Inventories, net
771,483
1,069,465
Prepaid expenses
239,884
355,467
Other receivable
1,607
-
Other receivable - related party, net
216,960
475,909
Other receivable
216,960
475,909
Advance to suppliers
3,677
3,677
Advance to suppliers – related party
1,077,914
21,387
Advance to supplier
1,077,914
21,387
Prepayment - related party (current)
36,844
60,000
Total current assets
10,144,040
11,056,823
Right-of-use asset
75,298
101,221
Other non-current assets
7,697
7,697
Prepayment - related party
-
6,845
Long-term investment
1,000,000
-
TOTAL ASSETS
$ 11,227,035
$ 11,172,586
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Accounts payable - related party
$ 1,795
$ -
Accounts payable
1,795
-
Accrued and other liabilities
786,931
701,844
Tax payable
9,401
6,627
Other payable - related party
1,787
-
Other payable
1,787
-
Lease liability - current
58,901
57,349
Warranty liabilities - current
32,004
30,023
Total current liabilities
890,819
795,843
Lease liability - noncurrent
22,909
52,753
Warranty liabilities - noncurrent
6,839
6,810
TOTAL LIABILITIES
920,567
855,406
Commitments
and contingencies
-
-
Stockholders’ equity
Common stock, $ 0.0001 par value, 100,000,000 shares authorized, 22,600,363 and 22,595,363 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively
2,260
2,260
Additional paid-in capital
37,673,115
37,653,029
Accumulated deficit
( 27,368,238 )
( 27,338,109 )
Accumulated other comprehensive loss
( 669 )
-
Total stockholders’ equity
10,306,468
10,317,180
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 11,227,035
$ 11,172,586
The
accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
2
AMC
ROBOTICS CORPORATION
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(UNAUDITED)
2026
2025
2026
2025
Three months ended
Six months ended
June 30,
June 30,
2026
2025
2026
2025
REVENUES
Product revenue
$ 157,947
$ 749,313
$ 259,965
$ 1,971,116
Product revenue - related party
5,143
146,655
141,691
146,789
Revenue share – related party
774,087
501,307
1,720,137
1,071,895
Total Revenues
937,177
1,397,275
2,121,793
3,189,800
COST OF REVENUES
E-commerce platform expenses
( 38,463 )
( 213,049 )
( 55,039 )
( 569,017 )
Product cost - related party
( 92,490 )
( 836,639 )
( 233,292 )
( 1,746,262 )
Delivery and freight cost
( 5,997 )
( 20,358 )
( 12,270 )
( 33,536 )
Inventory impairment losses
( 49,620 )
( 60,648 )
( 49,929 )
( 86,073 )
Total Cost of Revenues
( 186,570 )
( 1,130,694 )
( 350,530 )
( 2,434,888 )
Gross Profit
750,607
266,581
1,771,263
754,912
OPERATING EXPENSES
General and administrative expenses
( 884,349 )
( 784,236 )
( 1,739,135 )
( 1,601,648 )
Sales and marketing expenses
( 19,758 )
( 208,107 )
( 34,090 )
( 612,219 )
Research and development expenses
( 3,000 )
( 9,274 )
( 25,999 )
( 23,833 )
Total Operating Expenses
( 907,107 )
( 1,001,617 )
( 1,799,224 )
( 2,237,700 )
LOSS FROM OPERATIONS
( 156,500 )
( 735,036 )
( 27,961 )
( 1,482,788 )
OTHER INCOME (EXPENSES)
Other income - related party
-
533,688
-
1,217,586
Other income (loss), net
( 53,927 )
( 17,863 )
( 63,417 )
( 10,678 )
Interest income
33,042
131
61,693
448
Interest expense
-
( 8,082 )
-
( 24,584 )
Total Other Income (loss), Net
( 20,885 )
507,874
( 1,724 )
1,182,772
LOSS BEFORE INCOME TAX
( 177,385 )
( 227,162 )
( 29,685 )
( 300,016 )
Income tax benefit (expense)
1,655
( 1,751 )
( 444 )
( 6,074 )
NET LOSS
$ ( 175,730 )
$ ( 228,913 )
$ ( 30,129 )
$ ( 306,090 )
Other comprehensive loss
( 182 )
( 63 )
( 669 )
( 173 )
TOTAL COMPREHENSIVE LOSS
$ ( 175,912 )
$ ( 228,976 )
$ ( 30,798 )
$ ( 306,263 )
NET LOSS PER SHARE: BASIC
$ ( 0.01 )
$ ( 0.01 )
$ ( 0.00 )
$ ( 0.02 )
NET LOSS PER SHARE: DILUTED
$ ( 0.01 )
$ ( 0.01 )
$ ( 0.00 )
$ ( 0.02 )
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING: BASIC
22,600,363
18,000,000
22,598,291
18,000,000
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING: DILUTED
22,600,363
18,000,000
22,598,291
18,000,000
The
accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
3
AMC
ROBOTICS CORPORATION
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)
(UNAUDITED)
Number of
Shares
Amount
Paid-in
Capital
Accumulated
Deficit
Comprehensive
Loss
Total
Common stock
Additional
Accumulated Other
Number of
Shares
Amount
Paid-in
Capital
Accumulated
Deficit
Comprehensive
Loss
Total
Balance as of January 1, 2025
18,000,000
$ 1,800
$ 142,899
$ ( 2,470,588 )
$ ( 5,726 )
$ ( 2,331,615 )
Net loss
-
-
-
( 77,177 )
-
( 77,177 )
Other comprehensive loss
-
-
-
-
( 110 )
( 110 )
Balance as of March 31, 2025
18,000,000
$ 1,800
$ 142,899
$ ( 2,547,765 )
$ ( 5,836 )
$ ( 2,408,902 )
Kami subscription contribution
-
-
5,000,000
-
-
5,000,000
Net loss
-
-
-
( 228,913 )
-
( 228,913 )
Other comprehensive loss
-
-
-
-
( 63 )
( 63 )
Balance as of June 30, 2025
18,000,000
$ 1,800
$ 5,142,899
$ ( 2,776,678 )
$ ( 5,899 )
$ 2,362,122
Balance as of January 1, 2026
22,595,363
$ 2,260
$ 37,653,029
$ ( 27,338,109 )
$ -
$ 10,317,180
Issuance of shares from exercise of warrants
5,000
-
20,085
-
-
20,085
Net income
-
-
-
145,601
145,601
Other comprehensive loss
-
-
-
-
( 487 )
( 487 )
Balance as of March 31, 2026
22,600,363
$ 2,260
$ 37,673,115
$ ( 27,192,508 )
$ ( 487 )
$ 10,482,380
Net loss
-
-
-
( 175,730 )
-
( 175,730 )
Net income (loss)
-
-
-
( 175,730 )
-
( 175,730 )
Other comprehensive loss
-
-
-
-
( 182 )
( 182 )
Balance as of June 30, 2026
22,600,363
$ 2,260
$ 37,673,115
$ ( 27,368,238 )
$ ( 669 )
$ 10,306,468
The
accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
4
AMC
ROBOTICS CORPORATION
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
2026
2025
Six months ended
June 30,
2026
2025
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss
$ ( 30,129 )
$ ( 306,090 )
Adjustments to reconcile net loss to net cash (used in)/provided by operating activities:
Provision for warranty
2,169
18,645
Inventory impairment losses
49,929
86,073
Non-cash lease expenses
25,923
49,734
Changes in operating assets and liabilities:
Accounts receivable
159
47,396
Accounts receivable - related party
( 1,185,159 )
190,168
Inventories, net
248,053
1,941,962
Prepaid expenses
115,583
1,980
Other receivable
( 1,607 )
( 154,351 )
Other receivable - related party, net
258,949
1,858,608
Advance to suppliers
-
( 23 )
Advance to suppliers – related party
( 1,056,527 )
-
Prepayment - related party
30,001
30,121
Accounts payable
46
-
Accounts payable - related party
1,795
( 3,425,910 )
Accrued and other liabilities
85,041
373,524
Tax payable
2,774
( 53 )
Other payable - related party
1,787
2,203
Warranty liabilities
( 159 )
( 342 )
Lease liability
( 28,292 )
( 38,485 )
Net cash (used in) / provided by operating activities
$ ( 1,479,664 )
$ 675,160
CASH FLOWS FROM INVESTING ACTIVITIES
Long-term investment
( 1,000,000 )
-
Repayment of note receivable - stockholder
-
15,862
Issuance of promissory note
-
( 545,294 )
Net cash used in investing activities
$ ( 1,000,000 )
$ ( 529,432 )
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from exercised warrants
20,085
-
Capital contribution from the shareholder
-
500,000
Repayment of short-term loan
-
( 821,982 )
Net cash provided by (used in) financing activities
$ 20,085
$ ( 321,982 )
Effect of exchange-rate changes on cash and cash equivalents
( 669 )
( 173 )
Net decrease in cash and cash equivalents
( 2,460,248 )
( 176,427 )
Cash and cash equivalents - beginning of the period
7,004,601
358,887
Cash and cash equivalents - end of the period
$ 4,544,353
$ 182,460
Supplemental Cash Flow Disclosures
Cash paid for interest expenses
$ -
$ 17,605
Cash paid for income taxes
$ 1,594
$ 1,332
NON-CASH INVESTING AND FINANCING ACTIVITIES
Common shares issued but not paid
$ -
$ 4,500,000
Right-of-use asset obtained in exchange for lease obligation
-
168,418
Unpaid deferred offering cost
$ -
$ 156,865
The
accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
5
AMC
ROBOTICS CORPORATION
Notes
to CONSOLIDATED financial statements ( UNAUDITED )
1.
ORGANIZATION
AND BUSINESS BACKGROUND
Organization
and Business
AMC
Robotics Corporation (formerly known as AlphaVest Acquisition Corp.) (the “Company”) is a Delaware corporation and a publicly
traded holding company. The Company conducts its operations through its wholly owned subsidiaries.
The
Company and its consolidated subsidiaries as of June 30, 2026 are as follows:
SCHEDULE OF COMPANY AND ITS SUBSIDIARIES AND CONSOLIDATED ENTITIES
Company
Name
Date of
Incorporation
Place of
Incorporation
Ownership
Interest
Principal
Activities
AMC
Robotics Corporation (F/K/A AlphaVest Acquisition Corp.)
January
14, 2022
Delaware,
USA
-
Public
holding company
AMC
Corporation
October
21, 2021
Washington,
USA
100%
Sale
of security camera products
AMCV
Company Limited
January
5, 2026
Vietnam
100%
Manufacturing
and operational support
AMC
Corporation (“AMC” or the “Predecessor”) was incorporated in the State of Washington on October 21, 2021. The
Company designs and sells residential and small-business security camera products, including indoor and outdoor camera devices, which
are sourced from suppliers in Asia and sold primarily through e-commerce platforms in the United States, Canada, and Europe.
Formation
of New Subsidiary
On
January 5, 2026, the Company established a wholly owned subsidiary, AMCV Company Limited (“AMCV”), in Vietnam to support
manufacturing and operational activities related to the Company’s robotics products. As of June 30, 2026, AMCV had not generated
external revenues and continued to conduct operational setup activities, including administrative, hiring, procurement, and manufacturing
support functions. The accompanying unaudited condensed consolidated financial statements include the accounts of AMCV from its date
of incorporation. Although AMCV incurred operating expenses during the six months ended June 30, 2026, its impact on the Company’s
consolidated financial position and results of operations remained immaterial.
Reverse
Recapitalization and Basis of Presentation
On
December 9, 2025, the Company consummated a business combination (“Business Combination”) with AlphaVest Acquisition Corp.,
a special purpose acquisition company (the “SPAC” or “AlphaVest”). The transaction was accounted for as a reverse
recapitalization in accordance with ASC 805-40, with AMC determined to be the accounting acquirer.
Under
this method of accounting, the transaction is treated as a capital transaction rather than a business combination. Accordingly, the assets
and liabilities of AlphaVest were recognized at their historical carrying values, with no goodwill or identifiable intangible assets
recorded. AlphaVest’s historical equity accounts were eliminated, and the equity structure was retroactively adjusted to reflect
that of the combined company. The net assets received from AlphaVest were recognized as a capital contribution, with the offset recorded
within additional paid-in capital (“APIC”).
6
As
a result, the unaudited condensed consolidated financial statements represent a continuation of AMC’s historical financial statements.
All share and per-share information has been retroactively adjusted to reflect the legal capital structure of AMC Robotics Corporation
for all periods presented.
The
significant equity transactions completed in connection with the Business Combination, including the issuance of shares to public shareholders,
PIPE investors, sponsor and founder shareholders, and the conversion of sponsor-related instruments, are disclosed in Note 12 –
Stockholders’ Equity.
As
of June 30, 2026, the Company had 22,600,363 shares of common stock issued and outstanding. During the six months ended June 30, 2026,
there were no significant changes to the Company’s capital structure, except for the exercise of 5,000 warrants for 5,000 shares
of common stock.
Variable
Interest Entities
Historically,
the Company conducted certain e-commerce operations through contractual arrangements with Shanghai Xiaoyun Technology Limited (“Xiaoyun”)
and Kunshan Yishijue Technology Limited (“Yishijue”), which were determined to be variable interest entities (“VIEs”)
under ASC 810. The Company was previously the primary beneficiary and consolidated these entities.
On
December 1, 2025, the Company terminated the contractual arrangements with Xiaoyun and Yishijue and transferred the ownership and operational
control of the related e-commerce platform accounts to the Company. As a result, the Company ceased to be the primary beneficiary and
deconsolidated these entities as of that date.
Accordingly,
as of June 30, 2026, the Company does not have any VIEs and does not have any continuing involvement with Xiaoyun or Yishijue through
the former VIE contractual arrangements or exposure to losses as the primary beneficiary of either entity. Following the deconsolidation,
Xiaoyun and Yishijue have been treated as related parties, and the Company continued to engage in limited ordinary-course and transitional
transactions with these entities, as further described in Note 6 – Related Party Balances and Transactions.
2.
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation and Principles of Consolidation
The
accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. GAAP for interim financial
information and pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, certain
information and disclosures normally included in annual financial statements have been condensed or omitted.
In
the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation
of the financial position, results of operations, and cash flows for the interim periods presented have been included. The results of
operations for the six months ended June 30, 2026, are not necessarily indicative of the results that may be expected for the full year
ending December 31, 2026.
These
condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements
and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025.
7
Foreign
Currency translation
The
Company’s reporting currency is the U.S. dollar (“USD”). The functional currency of the Company and AMC, its wholly
owned U.S. subsidiary, is the USD. The functional currency of the Company’s Vietnam subsidiary, AMCV, is the Vietnamese Dong (“VND”).
Transactions
denominated in currencies other than the functional currency are translated at exchange rates prevailing on the transaction dates, with
resulting gains and losses recorded in other income (expense). Assets and liabilities of foreign operations are translated into USD at
period-end exchange rates, while revenues and expenses are translated at average exchange rates for the period. Translation adjustments
are recorded in accumulated other comprehensive income (loss).
For
the six months ended June 30, 2026, the Company used the following exchange rates for its Vietnam subsidiary:
SCHEDULE OF FOREIGN CURRENCY TRANSLATION
Period ended June 30, 2026
Balance sheet,
except for equity accounts
₫ 26,296
VND to $ 1 USD
Income statement and cash
flows
₫ 26,250
VND to $ 1 USD
For the six months ended June 30, 2026, the Company recognized a foreign currency translation loss of approximately $ 669
in other comprehensive loss, primarily related to the translation of AMCV’s VND-denominated financial statements.
Prior
to the deconsolidation of Xiaoyun and Yishijue on December 1, 2025, these VIE entities used the Renminbi (“RMB”) as their
functional currency. For the six months ended June 30, 2025, the Company recognized a foreign currency translation
loss of approximately $ 173 in other comprehensive loss. The following table presents the RMB exchange rates used for translation purposes
during the six months ended June 30, 2025:
Balance sheet, except for equity accounts
¥ 7.1721
RMB to $ 1 USD
Income statement and cash flows
¥ 7.2550
RMB to $ 1 USD
Cash
and Cash Equivalents
For
purposes of the unaudited condensed consolidated statements of cash flows, the Company considers all highly liquid investments with an
original maturity of three months or less when purchased to be cash equivalents. Cash equivalents primarily consist of money market funds.
As
of June 30, 2026 and December 31, 2025, the Company had cash and cash equivalents of $ 4,544,353 and $ 7,004,601 , respectively.
8
Accounts
Receivable and Accounts Receivable - Related Party
Accounts receivable -
related party primarily represents amounts due from Kami Vision Incorporated (“Kami”) under revenue-sharing and service arrangements.
Refer to Note 6 - Related Party Balances and Transactions.
The
Company evaluates expected credit losses on accounts receivable, including related party balances, in accordance with ASC 326 using
a loss-rate method that considers historical loss experience, current conditions, and reasonable and supportable
forecasts.
As
of June 30, 2026 and December 31, 2025, no allowance for expected credit losses was recorded, as historical credit losses have been insignificant and management determined
that expected credit losses were not material.
Other
receivable - related party
Other
receivables - related party primarily consist of amounts due from Kami for marketing-related activities and from Ants Technology (HK)
Limited (“Ants”) for operational and settlement-related transactions.
The
Company evaluates expected credit losses on other receivables - related party in accordance with ASC 326 using a loss-rate methodology
described in “Accounts Receivable and Accounts Receivable - Related Party” above.
As
of June 30, 2026 and December 31, 2025, no allowance for expected credit losses was recorded, as management determined that expected credit losses were not material.
Inventories,
Net
Inventories
consist primarily of finished goods and include product costs and freight-in costs. Inventories are stated at the lower of cost or net realizable value (“NRV”).
Inventory write-downs, if any, are recognized in cost of revenues when carrying amounts exceed estimated NRV.
A
significant portion of the Company’s inventories is purchased from related parties. Refer to Note 6 - Related Party Balances and Transactions and Note 11 - Concentration Risk for additional information.
Revenue
The
Company generated revenues of $ 937,177 and $ 2,121,793 for the three and six months ended June 30, 2026, respectively, compared with $ 1,397,275
and $ 3,189,800 for the corresponding periods ended June 30, 2025.
SCHEDULE OF REVENUE
2026
2025
2026
2025
Three months ended
Six months ended
June 30,
June 30,
2026
2025
2026
2025
Revenues
Product revenue
$ 157,947
$ 749,313
$ 259,965
$ 1,971,116
Product revenue - related party
5,143
146,655
141,691
146,789
Revenue share - related party
774,087
501,307
1,720,137
1,071,895
Total revenues
$ 937,177
$ 1,397,275
$ 2,121,793
$ 3,189,800
The
Company recognizes revenue in accordance with ASC 606, Revenue from Contracts with Customers . Revenue is recognized when control
of promised goods or services is transferred to customers in an amount that reflects the consideration to which the Company expects to
be entitled. Revenue is reported net of applicable value
added taxes.
Revenue
Recognition
Product
Revenue
The
Company generates product revenue from both third-party customers and related parties, including ZKCam Technology Limited, Xiaoyun and
Yishijue.
Revenue
from product sales is recognized at a point in time when control of the products transfers to the customer, generally upon shipment or
delivery, depending on the contractual terms.
For
product sales to related parties, including Kami and ZKCam, the terms are generally consistent with those of third-party transactions.
9
Revenue
Share – Related Party (Kami)
The
revenue-sharing arrangements with its related party, Kami, relate to cloud-based services, AI service sharing and intelligent information
services.
Cloud-based
services & AI service sharing
The
Company has entered into a revenue-sharing agreement with Kami, under which the Company refers customers to Kami’s cloud-based
services. The Company does not control the underlying services provided by Kami and acts as an agent in the arrangement.
Accordingly, revenue is recognized on a net basis representing the Company’s contractual share of the underlying subscription revenue
earned by Kami from referred customers.
Effective
July 1, 2025, the
agreement was amended to provide the Company with 30% of subscription revenues from new customers referred by the Company during the
first three years of their recurring subscriptions. The modification is accounted for prospectively.
In
January 2026, a new AI service module was added to the existing cloud services, providing AI-enabled capabilities such as face
recognition, motion capture, and fall detection. Revenue generated from these services is included within “Revenue Share - related
party” in the accompanying condensed consolidated statements of operations. The Company’s revenue-sharing percentage for AI
services is 30%.
Intelligent
information services
Beginning
in the fourth quarter of 2025, the Company generated revenue from arrangements with related parties associated with intelligent information
services. These arrangements are linked to products previously sold by the Company, where the Company enables access to downstream data-related
monetization channels developed and operated by its business partners.
The Company does not control the underlying services provided to end users and acts as an agent in these arrangements.
Revenue is recognized on a net basis when the underlying services are delivered by the business partners and the related consideration
is earned and becomes determinable. Revenue generated from these services is included within “Revenue Share - related party”
in the accompanying condensed consolidated statements of operations.
10
Product
Return Policy
The Company recognizes revenue net of estimated product returns based on e-commerce platform activity and subsequent
return information. During the six months ended June 30, 2026 and 2025, product returns did not have a significant impact on revenue.
Revenue-sharing arrangements with Kami do not give rise to product return rights or refund obligations for the Company;
accordingly, no return or refund estimates are recorded for these revenue streams.
Product
Warranty
The
Company provides standard product warranties on products sold through e-commerce platforms, generally for one year in North
America and two years in Europe.
These
warranties are assurance-type warranties under ASC 606 and are not accounted for as separate
performance obligations.
The Company records a warranty liability for estimated replacement costs at the time of sale based on historical
experience and current expectations.
Cost
of revenues
Cost
of revenues consists primarily of product costs, e-commerce platform fees, delivery and freight costs, and inventory impairment losses. The Company incurred cost of revenues of $ 186,570 and $ 350,530
for the three and six months ended June 30, 2026, respectively, compared with $ 1,130,694 and $ 2,434,888 for the three and six months
ended June 30, 2025, respectively.
General
and administrative expenses
General
and administrative expenses consist primarily of consulting fees, payroll and employee-related expenses, storage fees, and professional
fees. The Company recorded general and administrative expenses of $ 884,349
and $ 1,739,135 for the three and six months ended June 30, 2026, respectively, compared with $ 784,236 and $ 1,601,648 for the three and
six months ended June 30, 2025, respectively.
11
Sales
and marketing expenses
Sales
and marketing expenses consist primarily of brand promotion,
product marketing, and warranty costs. The Company incurred sales and marketing
expenses of $ 19,758 and $ 34,090 for the three and six
months ended June 30, 2026, respectively, compared with $ 208,107 and $ 612,219
for the corresponding periods in 2025.
Provision
for credit losses
For
the six months ended June 30, 2026 and 2025, the Company did no t record a provision for expected credit losses.
Comprehensive
loss
For
the periods presented, the Company’s comprehensive income (loss) consists of net income (loss) and foreign currency
translation adjustments. During the three months ended June 30, 2026 and 2025, the Company recognized other comprehensive loss of
$ 182 and
$ 63 ,
respectively. During the six months ended June 30, 2026 and 2025, the Company recognized other comprehensive loss of $ 669 and
$ 173 ,
respectively. The 2026 foreign currency translation adjustments primarily relate to AMCV, the Company’s Vietnam subsidiary, while the 2025 adjustments relate to the Company’s former VIEs in China prior to their
deconsolidation on December 1, 2025.
Income
taxes
The
Company accounts for income taxes in accordance with ASC 740, Income Taxes . Deferred tax assets and liabilities are recognized for temporary differences
between the financial statement carrying amounts and the tax bases of assets and liabilities.
As of June 30, 2026 and December 31, 2025, the Company maintained a full valuation allowance against its deferred
tax assets. Refer to Note 14 – Taxation for additional information.
12
Private
Investment in Public Equity (“PIPE”) Financing and PIPE Warrants
In
connection with the Business Combination completed in December 2025, the Company issued PIPE Warrants that, following a reset event on
December 30, 2025, became exercisable for an aggregate of 5,576,301
shares of common stock. Following the reset, the PIPE Warrants met the criteria for equity classification and were
reclassified from derivative liabilities to equity.
The
PIPE Warrants contain dividend participation rights and are considered participating securities for purposes of computing earnings per
share in accordance with ASC 260, Earnings Per Share.
Earnings/loss
Per Share
The
Company applies the two-class method in computing earnings per share because its PIPE Warrants are participating securities. Undistributed earnings are allocated between common stockholders and participating securities based on their respective
participation rights. Participating securities do not share in the Company’s losses.
For
the three and six months ended June 30, 2026 and 2025, the Company incurred net losses. Accordingly, no losses were allocated to the
PIPE Warrants because the participating securities do not have a contractual obligation to share in the Company’s losses.
Basic
and diluted loss per share were calculated as follows:
SCHEDULE OF EARNINGS PER SHARE BASIC AND DILUTED
2026
2025
2026
2025
Three Months Ended
June 30,
Six Months Ended
June 30,
2026
2025
2026
2025
Basic loss per share:
Net loss
$ ( 175,730 )
$ ( 228,913 )
$ ( 30,129 )
$ ( 306,090 )
Less: income allocated to participating securities
$ -
$ -
$ -
$ -
Net loss allocated to common stockholders
$ ( 175,730 )
$ ( 228,913 )
$ ( 30,129 )
$ ( 306,090 )
Weighted-average shares outstanding – basic
22,600,363
18,000,000
22,598,291
18,000,000
Loss per share – basic
$ ( 0.01 )
$ ( 0.01 )
$ ( 0.00 )
$ ( 0.02 )
Diluted loss per share:
Net loss
$ ( 175,730 )
$ ( 228,913 )
$ ( 30,129 )
$ ( 306,090 )
Weighted-average shares outstanding – diluted
22,600,363
18,000,000
22,598,291
18,000,000
Loss per share – diluted
$ ( 0.01 )
$ ( 0.01 )
$ ( 0.00 )
$ ( 0.02 )
For
the three and six months ended June 30, 2026 and 2025, the PIPE Warrants were excluded from the computation of diluted
loss per share because their effect would have been anti-dilutive. Accordingly, diluted loss per share was equal to basic loss per
share for all periods presented.
13
Fair value measurements
The Company applies ASC 820, Fair Value Measurement , to financial assets and liabilities measured at fair
value. The carrying amounts of the Company’s short-term financial assets and liabilities approximate fair value due primarily to
their short-term maturities. Cash equivalents are measured using Level 1 inputs.
The
Company’s long-term investment is accounted for under the measurement alternative in ASC 321 and is carried at cost, less impairment,
and adjusted for observable price changes resulting from orderly transactions involving an identical or similar investment of the same
issuer.
As
of June 30, 2026 and December 31, 2025, the Company did not have any financial assets or liabilities measured at fair value on a recurring
basis using Level 2 or Level 3 inputs.
Segment
reporting
The
Company applies ASC 280, Segment Reporting , which requires operating segments to be identified based on the internal reporting
reviewed by the chief operating decision maker (“CODM”) to allocate resources and assess performance. The Company’s
chief executive officer serves as the CODM.
As of June 30, 2026, the Company had two reportable segments: North America and Europe. Refer to Note 13 – Segment Reporting for additional information.
Revision
of Previously Issued Consolidated Financial Statements
During
the preparation of the Company’s unaudited condensed consolidated financial statements for the three months ended
March 31, 2026, management identified certain immaterial errors primarily related to the accrual of certain general and administrative
expenses in the Company’s previously issued consolidated financial statements for the year ended December 31, 2025.
The
errors primarily related to professional service fees for services substantially performed prior to December 31, 2025, that were not
accrued as of year-end. Management evaluated the errors in accordance with ASC 250, Accounting Changes and Error Corrections ,
SEC Staff Accounting Bulletin (“SAB”) No. 99, Materiality , and SAB No. 108, Considering the Effects of Prior Year
Misstatements when Quantifying Misstatements in Current Year Financial Statements .
Management
concluded that the errors were not material, individually or in the aggregate, to the Company’s previously issued consolidated
financial statements for the year ended December 31, 2025. Accordingly, amendment or reissuance of those financial statements was not
required. However, management further concluded that correcting the errors entirely in the current reporting period would materially
misstate the Company’s results of operations for the three and six months ended June 30, 2026. Accordingly, the comparative prior-period
balances presented in these unaudited condensed consolidated financial statements have been revised to correct the immaterial prior-period
errors.
14
The
effect of the revision on the Company’s previously reported consolidated balance sheet as of December 31, 2025 was as follows:
SCHEDULE OF PREVIOUSLY REPORTED CONSOLIDATED BALANCE SHEET
As
Previously Reported
Adjustment
As Revised
Accrued and other liabilities
$ 592,822
$ 109,022
$ 701,844
Accumulated deficit
$ ( 27,229,088 )
$ ( 109,022 )
$ ( 27,338,109 )
Recently
issued accounting pronouncements
In November 2024, the FASB issued ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense
Disaggregation Disclosures (Subtopic 220-40) , which requires public business entities to provide additional disaggregation of certain
expenses in the notes to the financial statements. The guidance is effective for annual reporting periods beginning after December 15,
2026, and for interim periods within annual reporting periods beginning after December 15, 2027. Early adoption is permitted. The Company
is evaluating the potential impact of this guidance on its consolidated financial statements and related disclosures.
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 Company adopted the guidance effective January 1, 2026. The adoption
did not have a material impact on the Company’s condensed consolidated financial statements or related disclosures.
The Company does not expect other recently issued accounting standards not yet adopted to have a material impact
on its condensed consolidated financial statements or related disclosures.
Emerging
Growth Company
The Company is an “emerging growth company” under the Jumpstart Our Business Startups Act of 2012 and
continues to qualify as such as of June 30, 2026.
The Company has elected to use the extended transition period for complying with new or revised accounting standards.
Accordingly, the Company may adopt such standards on the effective dates applicable to private companies when different effective dates
apply.
15
3.
ACCOUNTS
RECEIVABLE
Accounts
receivable represent amounts due from customers in the ordinary course of business, primarily from e-commerce platform sales. Accounts
receivable are recorded at the invoiced amount and are generally due within normal trade terms.
As
of June 30, 2026 and December 31, 2025, accounts receivable were $ 268 and $ 427 , respectively. The Company evaluates accounts receivable
for expected credit losses in accordance with ASC 326, Financial Instruments—Credit Losses. Based on the short-term nature of the
receivables, the credit quality of the Company’s customers, historical collection experience, and management’s assessment
of current and expected economic conditions, no allowance for expected credit losses was considered necessary as of June 30, 2026 or
December 31, 2025.
4.
INVENTORIES
- NET
Inventories
consist primarily of finished goods held for sale and are stated at the lower of cost or net realizable value. Cost is determined using
the moving average cost method and includes the purchase price of inventory and directly attributable freight-in costs.
As
of June 30, 2026 and December 31, 2025, inventories consisted of the following:
SCHEDULE OF INVENTORY NET
JUNE 30,
2026
(Unaudited)
December 31,
2025
Purchased goods
$ 934,283
$ 1,274,700
Freight-in costs
62,258
63,025
Inventory
996,541
1,337,725
Less: inventory impairment
( 225,058 )
( 268,260 )
Inventory, net
$ 771,483
$ 1,069,465
The
Company evaluates inventories periodically to determine whether their carrying amounts exceed estimated net realizable value. Inventory
impairment losses are recognized in cost of revenues in the period in which the decline in value is identified. Amounts previously included
in the inventory impairment reserve are utilized when the related inventories are sold, disposed of, otherwise utilized, or replaced
under warranty.
During
the three months ended June 30, 2026, the Company recognized an inventory impairment provision of approximately $ 49,620 ,
as the cost of certain inventories exceeded their estimated net realizable value. During the same period, the Company utilized
approximately $ 37,200
of the inventory impairment reserve in connection with inventories sold or otherwise utilized. As a result, the inventory impairment
reserve increased from $ 212,638 to $ 225,058
during the three-month period.
During
the six months ended June 30, 2026, the Company recognized inventory impairment provisions of approximately $ 49,929 and utilized approximately
$ 93,131 of the inventory impairment reserve, primarily related to inventories sold or otherwise utilized during the period. As a result,
the inventory impairment reserve decreased from $ 268,260 as of December 31, 2025 to $ 225,058 as of June 30, 2026.
During
the three months ended June 30, 2025, the Company recognized an inventory impairment provision of $ 60,648 , as inventory cost exceeded
net realizable value, and recorded reductions of $ 234,841 for inventories sold, removed, or replaced under warranty. As a result, the
inventory impairment reserve decreased from $ 551,925 as of March 31, 2025 to $ 377,732 as of June 30, 2025.
During
the six months ended June 30, 2025, the Company recognized inventory impairment provisions of $ 86,073 and utilized $ 506,387 of the inventory
impairment reserve in connection with inventories sold, removed, or replaced under warranty. As a result, the inventory impairment reserve
decreased from $ 798,046 as of January 1, 2025 to $ 377,732 as of June 30, 2025.
The
activity in the inventory impairment reserve was as follows:
SCHEDULE OF INVENTORY IMPAIRMENT RESERVE
2026
2025
2026
2025
Three months ended
Six months ended
June 30,
June 30,
2026
2025
2026
2025
Balance at the beginning of the period
$ 212,638
$ 551,925
$ 268,260
$ 798,046
Addition
49,620
60,648
49,929
86,073
Deletion
( 37,200 )
( 234,841 )
( 93,131 )
( 506,387 )
Balance at the end of the period
$ 225,058
$ 377,732
$ 225,058
$ 377,732
16
5.
PREPAID
EXPENSES
As
of June 30, 2026 and December 31, 2025, the Company had prepaid expenses of $ 239,884 and $ 355,467 , respectively. Prepaid expenses primarily
consisted of prepaid insurance premiums, professional and regulatory fees, research and development services, logistics and shipping
costs, software subscriptions, and other routine operating expenses. The decrease during the six months ended June 30, 2026 was primarily
attributable to the amortization or utilization of prepaid insurance and other operating prepayments in the ordinary course of business.
6.
RELATED
PARTY BALANCES AND TRANSACTIONS
The
Company’s principal related parties with which it had transactions during the three and six months ended June 30, 2026 and 2025,
or had balances as of June 30, 2026 and December 31, 2025, are as follows:
Name
Relationship
with the Company
Sean
Da
Chief
Executive Officer, Chairman of the Board, and majority stockholder
Senslab
HK Limited (hereinafter referred to as “Senslab HK”)
Affiliate
of Sean Da
Senslab
Technology Co., Ltd
Affiliate
of Sean Da
Ants
Technology (HK) Limited
Affiliate
of Sean Da
Kami
Vision Incorporated
Affiliate
of Sean Da
Yunyizhilian
Information Technology Co., Ltd (hereinafter referred to as “Yunyizhilian”)
Entity
under common control with Sean Da
Shanghai
Xiaoyun Technology Co., Ltd.
Former
variable interest entity (“Former VIE”)
Kunshan
Yishijue Technology Limited.
Former
variable interest entity (“Former VIE”)
ZKCam
Co., Ltd.
Minority
Stockholder of the Company
Impact
of Related Party Transactions on Operations
During
the three and six months ended June 30, 2026 and 2025, related-party transactions had the following impact on income (loss) before income
taxes:
SCHEDULE OF RELATED PARTY TRANSACTIONS
2026
2025
2026
2025
Related Party Transactions
Impact on pre-tax loss
Income Statement
Three months ended
Six months ended
June 30,
June 30,
2026
2025
2026
2025
Revenue share – related party (Kami)
$ 594,238
$ 501,307
$ 1,350,246
$ 1,071,895
Product revenue -related party (Kami)
-
-
-
134
Product revenue -related party (ZKCam)
5,143
146,655
140,507
146,655
Product revenue – related party (Xiaoyun)
-
-
517
-
Product revenue – related party (Yishijue)
-
667
Intelligent Information Service revenue – related party (Kami)
152,719
-
310,101
-
AI Service Sharing revenue – related party (Kami)
27,130
-
59,790
-
Product cost -related party
( 92,490 )
( 836,639 )
( 233,292 )
( 1,746,262 )
General and administrative expenses - Consulting fee-related party (Kami)
( 33,869 )
( 74,996 )
( 67,480 )
( 149,482 )
General and administrative expenses - Shareholder’s business travel expense (Sean)
( 16,378 )
( 25,800 )
( 38,114 )
( 25,800 )
General and administrative expenses - Financial consulting fee (Ants)
( 15,000 )
( 15,000 )
( 30,000 )
( 30,000 )
Other income - Marketing incentive subsidy income (Kami)
-
533,688
-
1,217,586
Total impact on pre-tax income/(loss)
$ 621,493
$ 229,215
$ 1,492,942
$ 484,726
17
Related
Party Balances
As
of June 30, 2026 and December 31, 2025, balances with related parties were as follows.
Balance Sheet
Ants
Senslab SH
Senslab HK
ZKCam
Kami
Sean Da
Yi
shijue
Xiao
Yun
Total
Related Party Transactions
As of June 30, 2026
Balance Sheet
Ants
Senslab SH
Senslab HK
ZKCam
Kami
Sean Da
Yi
shijue
Xiao
Yun
Total
Accounts receivable - related party
$ -
$ -
$ -
$ 505,775
$ 2,744,091
$ -
$ 667
$ 517
$ 3,251,050
Other receivable - related party, net
4,872
42,083
-
-
-
165,862
-
4,143
216,960
Prepayment - related party
36,844
-
-
-
-
-
36,844
Advance to suppliers – related party
-
1,056,527
21,387
-
-
-
-
-
1,077,914
Accounts payable - related party
1,795
-
-
-
-
-
-
-
1,795
Other payable - related party
-
-
-
-
-
-
1,787
-
1,787
Balance Sheet
Ants
Senslab SH
Senslab HK
Xiaoyun
ZKCam
Kami
Sean Da
Total
Related Party Transactions
As of December
31, 2025
Balance Sheet
Ants
Senslab SH
Senslab HK
Xiaoyun
ZKCam
Kami
Sean Da
Total
Accounts receivable - related party
$ -
$ -
$ -
$ -
$ 433,888
$ 1,632,002
$ -
$ 2,065,890
Other receivable - related party, net
4,872
26,406
4,035
-
-
440,596
475,909
Advance to suppliers – related party
-
-
21,387
-
-
-
-
21,387
Prepayment - related party
66,845
-
-
-
-
-
66,845
Specifically,
transactions with each related party presented in the above tables are as follows:
Senslab
HK Limited and Senslab Technology Co., Ltd
Balance
% of Total
Assets
Balance
% of Total
Assets
June 30,
December 31,
2026
2025
Balance
% of Total
Assets
Balance
% of Total
Assets
Advance to suppliers - related party (Senslab HK)
$ 21,387
0 %
$ 21,387
0 %
Advance to suppliers – related party (Senslab SH)
1,056,527
9 %
-
- %
Other receivable - related party (Senslab SH)
42,083
0 %
26,406
0 %
Total
$ 1,119,997
10 %
$ 47,793
0 %
Sean
Da, the Company’s Chief Executive Officer, Chairman of the Board, and majority stockholder, owns approximately 38 % of Senslab SH,
which in turn owns 100 % of Senslab HK. Accordingly, Senslab SH and Senslab HK are considered related parties of the Company.
Historically,
the Company purchased security camera products from Senslab HK, which sourced the products from Senslab SH and exported them to the Company.
Beginning in the fourth quarter of 2023, following Senslab SH’s receipt of import and export qualifications, the Company also began
purchasing products directly from Senslab SH.
During
the six months ended June 30, 2026, the Company made advance payments of $ 1,056,527 to Senslab SH for anticipated inventory purchases.
As of June 30, 2026, the related inventory had not yet been received, and the amount remained recorded as advance to suppliers—related
party.
The
increase in balances with Senslab SH during the six months ended June 30, 2026 primarily reflects these advance payments for anticipated
inventory procurement.
Ants
Technology (HK) Limited
Balance
% of Total
Asset
Balance
% of Total
Asset
June 30,
December 31,
2026
2025
Balance
% of Total
Asset
Balance
% of Total
Asset
Prepayment - related party
$ 36,844
0 %
$ 66,845
1 %
Other receivable - related party
4,872
0 %
4,872
0 %
Total
$ 41,716
0 %
$ 71,717
1 %
Balance
% of Total
Asset
Balance
% of Total
Asset
June 30,
December 31,
2026
2025
Balance
% of Total
liabilities
Balance
% of Total
liabilities
Accounts Payable-related party
$ 1,795
0 %
$ -
- %
Total
$ 1,795
0 %
$ -
- %
Accounts Payable
$ 1,795
0 %
$ -
- %
18
Sean
Da, the Company’s Chief Executive Officer, Chairman of the Board, and majority stockholder, owns 95 % of Ants. Accordingly, Ants
is considered a related party of the Company.
The
Company entered into a consulting agreement with Ants under which Ants provides financial consulting and advisory services. Consulting
fees recognized under this agreement were $ 15,000 and $ 30,000 for the three and six months ended June 30, 2026, respectively compared
to $ 15,000 and $ 30,000 for the three and six months ended June 30, 2025, respectively.
The
prepayment balance represents advance payments for future consulting services under the agreement. The decrease in the prepayment balance
during the six months ended June 30, 2026 primarily reflects the amortization of prepaid consulting fees as services were rendered.
As
of June 30, 2026, accounts payable due to Ants totaled $ 1,795 , compared with $ nil as of December 31, 2025.
Prepayment
– Related Party
The
prepayment balance primarily relates to (i) advance payments for inventory purchases from Ants, (ii) amounts advanced to Ants for costs
incurred on behalf of the Company, and (iii) advance payments for financial consulting and bookkeeping support services provided by Ants
pursuant to a consulting agreement at a monthly fee of $ 5,000 , effective January 1, 2025.
During
the three and six months ended June 30, 2026, the Company recognized financial consulting fees of $ 15,000 and $ 30,000 , respectively,
compared with $ 15,000 and $ 30,000 for the corresponding periods in 2025. Revenue generated from the sale of inventory purchased from
Ants was not material during any of the periods presented.
As
of June 30, 2026 and December 31, 2025, the remaining prepayment balances were $ 36,844 and $ 66,845 , respectively. The decrease during
the six months ended June 30, 2026 primarily reflects the amortization of prepaid consulting fees as the related services were rendered.
Other
receivable – related party
As
of June 30, 2026 and December 31, 2025, the Company had gross other receivable – related party balances due from Ants of $ 4,872 .
Accounts
Payable – related party
During
the six months ended June 30, 2026, AMCV purchased security cameras from Ants in the amount of $ 1,799 . No purchases from Ants were made during the three months ended June 30, 2026. During
the three and six months ended June 30, 2025, AMCV did not purchase any security cameras from Ants.
As
of June 30, 2026 and December 31, 2025, accounts payable due to Ants were $ 1,795 and $ nil , respectively.
The
following table presents the movement in other receivable – related party balances due from Ants:
SCHEDULE OF OTHER RECEIVABLE - RELATED PARTY
June 30,
December 31,
2026
2025
Balance at the beginning of the period
$ 4,872
$ 1,790,009
Repayment from Ants (1)
-
( 1,790,009 )
Inventory Transfer /(Procurement) (2)
-
4,872
Balance at the end of the period
$ 4,872
$ 4,872
(1)
Prior
to April 2022, Ants collected payments from Amazon customers on behalf of the Company. Beginning in April 2022, the Company obtained
direct access to the third-party cross-border payment platform and began receiving customer payments directly. Accordingly, amounts
previously held by Ants were repaid to the Company.
(2)
Inventory-related
movements reflect transfers and procurement arrangements between the Company and Ants. For the six months ended June 30, 2026 and
the year ended December 31, 2025, such activities resulted in net increases of $ nil and $ 4,872 , respectively, to the related-party
receivable balance.
Kami
Vision Incorporated
Sean
Da, the Company’s Chief Executive Officer, Chairman of the Board, and majority stockholder, also serves as the Chief Executive
Officer of Kami and holds approximately 80 % of its outstanding equity interests. Accordingly, Kami is considered a related party of the
Company, and transactions between the Company and Kami are accounted for as related-party transactions.
19
Revenue-Sharing
Arrangement – Cloud Services & AI Service Sharing
In
October 2021, the Company entered into a revenue-sharing agreement with Kami related to cloud-based services associated with the Company’s
products. These services include cloud storage of recorded video data, image analysis, alert notifications, and intelligent detection
services provided to end users.
Under
the arrangement, the Company refers customers to Kami and is entitled to a portion of the subscription revenue generated from those customers.
Effective
July 1, 2025, the Company entered into an amended agreement with Kami to revise the revenue-sharing percentages applicable to subscription
revenue generated from referred customers. The amended terms apply prospectively and do not affect revenue recognized prior to the modification
date.
SCHEDULE OF ANNUAL SUBSCRIPTIONS REVENUES
Annual subscription periods
Percentage basis
Inception
through
June 30, 2025
From
July 1, 2025
Onwards
First year during which an end user starts the cloud service subscription from Kami
30 %
30 %
Second year during which an end user continues the cloud service
15 %
30 %
Third year and thereafter during which an end user continues the service subscription from Kami
0 %
30 %
In
January 2026, the Company expanded its revenue-sharing arrangement with Kami to include AI service offerings that provide end users with
advanced artificial intelligence capabilities, including facial recognition, motion detection, and fall detection. Under the expanded
arrangement, the Company is entitled to receive 30 % of the subscription revenue generated from these AI services, consistent with the
revenue-sharing percentage applicable to cloud service subscriptions under the amended agreement.
For
the three months ended June 30, 2026 and 2025, the Company recognized revenue-sharing income from Kami of $ 774,087 and $ 501,307 , respectively.
Revenue recognized during the three months ended June 30, 2026 consisted of:
● Cloud
service revenue-sharing: $ 594,238
● AI
service-sharing: $ 27,130
● Intelligent
information service revenue-sharing: $ 152,719
For
the six months ended June 30, 2026 and 2025, the Company recognized revenue-sharing income from Kami of $ 1,720,137
and $ 1,071,895 ,
respectively. Revenue recognized during the six months ended June 30, 2026 consisted of:
●
Cloud
service revenue-sharing: $ 1,350,246
●
AI
service-sharing: $ 59,790
●
Intelligent
information service revenue-sharing: $ 310,101
Revenue
- sharing arrangement - Intelligent Information Service Agreement
Effective
October 1, 2025, the Company entered into an Intelligent Information Service Agreement with Kami.
Under
the arrangement, Kami operates an artificial intelligence-driven information distribution platform and related applications that utilize
hardware products sold by the Company to generate monetization opportunities. Kami is responsible for all aspects of platform operations,
including content distribution, pricing, bidding processes, and relationships with third-party traffic and content providers.
The
Company does not operate or control the platform or applications, does not control the services provided to end users, and has no ongoing
performance obligations after the sale of its hardware products. Instead, the Company is contractually entitled to receive 30 % of the
net monetization revenue generated by Kami from users associated with the Company’s products. Net monetization revenue represents
gross receipts collected by Kami from third-party platforms, less applicable platform fees and other related charges.
The
Company concluded that it acts as an agent in this arrangement because it does not control the underlying services provided to end users,
does not establish pricing, and does not receive the gross consideration from third-party platforms. Accordingly, revenue is recognized
on a net basis equal to the Company’s contractual share of net monetization revenue in accordance with ASC 606, Revenue from Contracts
with Customers.
For
the three months ended June 30, 2026 and 2025, the Company recognized revenue of $ 152,719 and $ nil , respectively, under this agreement.
For
the six months ended June 30, 2026 and 2025, the Company recognized revenue of $ 310,101 and $ nil , respectively, under this agreement.
In
total, revenue recognized from the Company’s cloud service, AI service-sharing, and intelligent information service arrangements
with Kami was $ 774,087 and $ 501,307 for the three months ended June 30, 2026 and 2025, respectively, and $ 1,720,137 and $ 1,071,895 for
the six months ended June 30, 2026 and 2025, respectively.
20
Accounts
receivable – related party
Accounts
receivable – related party primarily represents amounts due from Kami under the Company’s revenue-sharing arrangements, including
the Cloud Services and AI Service Sharing Agreement and the Intelligent Information Service Agreement described above. The balance also
includes trade receivables due from ZKCam, Xiaoyun, and Yishijue arising from product sales. These balances represent amounts earned
but not yet collected from the related parties as of the respective reporting dates.
The
increase in accounts receivable – related party as of June 30, 2026, compared with December 31, 2025, was primarily attributable
to increased revenue generated under the Company’s revenue-sharing arrangements with Kami, partially offset by collections received
during the period. In addition, outstanding trade receivables from ZKCam contributed to the increase in the related-party accounts receivable
balance.
Other
Receivable – Related Party and Marketing Incentive Subsidy Income
Effective
January 1, 2025, the Company entered into a Market Promotion Subsidy Agreement with Kami pursuant to which Kami agreed to provide an
annual subsidy of up to $ 2.0 million to support the Company’s marketing activities related to Kami’s cloud services. The
agreement expired on December 31, 2025 and was not renewed. Accordingly, no such arrangement was in effect during the three and six months
ended June 30, 2026.
Under
the 2025 agreement, subsidy amounts were determined based on agreed-upon marketing activities performed by the Company and were invoiced
periodically to Kami. Because the subsidy was not generated from the Company’s principal revenue-producing activities, the Company
recognized the subsidy as other income, with the corresponding receivable recorded as other receivable – related party.
For
the three and six months ended June 30, 2026, the Company recognized no marketing incentive subsidy income under this agreement. For
the three and six months ended June 30, 2025, the Company recognized marketing incentive subsidy income of $ 533,688 and $ 1,217,586 , respectively,
which was included in other income.
As
of June 30, 2026 and December 31, 2025, there were no outstanding other receivable – related party balances related to the Market
Promotion Subsidy Agreement.
Product
revenue – related party
Historically,
to promote adoption of Kami’s cloud subscription services, Kami conducted a promotional campaign under which customers received
a complimentary security camera upon subscribing to Kami’s cloud services. As part of this campaign, Kami purchased security cameras
from the Company.
During
2026, the Company also sold security camera products to certain other related parties, including ZKCam, in the ordinary course of business.
For
the three months ended June 30, 2026 and 2025, product revenue recognized from related parties totaled $ 5,143 and $ 146,655 , respectively.
For
the six months ended June 30, 2026 and 2025, product revenue recognized from related parties totaled $ 141,691 and $ 146,789 , respectively.
The decrease in related-party product revenue during 2026 was primarily attributable to sales to ZKCam, while purchases by Kami remained
insignificant following the conclusion of its promotional procurement activities.
Consulting
fee
The
Company has entered into consulting arrangements with Kami, pursuant to which certain Kami personnel provide consulting and technical
support services to the Company. The related consulting fees are recognized as general and administrative expenses in the accompanying
condensed consolidated statements of operations.
During
the three months ended June 30, 2026 and 2025, the Company incurred consulting fees payable to Kami of $ 33,869 and $ 74,996 , respectively.
During the six months ended June 30, 2026 and 2025, the Company incurred consulting fees of $ 67,480 and $ 149,482 , respectively. The decrease
in consulting fees during the 2026 periods primarily reflects reduced utilization of Kami personnel as the Company continued to internalize
certain operational and technical functions.
There
were no outstanding amounts payable to Kami for consulting services as of June 30, 2026 or December 31, 2025.
Sean
Da
Balance
% of Total
Asset
Balance
% of Total
Asset
June 30,
December 31,
2026
2025
Balance
% of Total
Asset
Balance
% of Total
Asset
Other receivable – related party
165,862
1 %
440,596
4 %
Total
$ 165,862
1 %
$ 440,596
4 %
Sean
Da, the Company’s Chief Executive Officer, Chairman of the Board, and majority stockholder, periodically incurs business travel
and other operating expenditures on behalf of the Company. The Company also advances funds to Sean Da to cover such expenditures, which
are recorded as other receivable – related party until the related expenditures are substantiated and recognized in the Company’s
condensed consolidated financial statements.
As
of December 31, 2025, the balance due from Sean Da consisted primarily of an other receivable of $ 440,596 . During the six months ended
June 30, 2026, the other receivable was fully repaid. As of June 30, 2026, the remaining balance of $ 165,862 primarily represented advances
for business travel and other operating expenditures that had not yet been substantiated or settled as of the balance sheet date.
During
the three months ended June 30, 2026 and 2025, the Company recognized business travel expenses of $ 16,378 and $ 25,800 , respectively,
as general and administrative expenses. During the six months ended June 30, 2026 and 2025, the Company recognized business travel expenses
of $ 38,114 and $ 25,800 , respectively. All business travel expenses recognized during the six months ended June 30, 2025 were incurred
during the second quarter of 2025.
21
ZKCam
Technology Limited
Balance
% of Total
Assets
Balance
% of Total
Assets
June 30,
December 31,
2026
2025
Balance
% of Total
Assets
Balance
% of Total
Assets
Accounts receivable - related party
$ 505,775
5 %
$ 433,888
4 %
Total
$ 505,775
5 %
$ 433,888
4 %
ZKCam
is a minority stockholder of the Company and is therefore considered a related party. The Company commenced product sales to ZKCam in
2025 following the execution of a product sales agreement. Transactions with ZKCam are conducted in the ordinary course of business and
primarily consist of the sale of security camera products.
During
the three months ended June 30, 2026 and 2025, the Company recognized product revenue from ZKCam of $ 5,143 and $ 146,655 , respectively. During
the six months ended June 30, 2026 and 2025, product revenue recognized from ZKCam totaled $ 140,507 and $ 146,655 , respectively.
During
the three months ended June 30, 2026, the Company recognized product costs of $ 7,358 associated with product sales to ZKCam. During the corresponding period in 2025, the Company recognized product costs of approximately $ 277,386 associated
with product sales to ZKCam.
Amounts
due from ZKCam primarily arise from these product sales and are included in accounts receivable – related party in the accompanying
condensed consolidated balance sheets. As of June 30, 2026 and December 31, 2025, outstanding accounts receivable due from ZKCam were
$ 505,775 and $ 433,888 , respectively. The receivables are unsecured, non-interest-bearing, and are expected to be collected in accordance
with the agreed payment terms. The Company evaluates the collectability of related-party receivables on an ongoing basis and believes
the outstanding balances were fully collectible as of June 30, 2026.
Shanghai
Xiaoyun Technology Co., Ltd.
Balance
% of Total
Assets
Balance
% of Total
Assets
June 30,
December 31,
2026
2025
Balance
% of Total
Assets
Balance
% of Total
Assets
Other receivable - related party
$ 4,143
0 %
$ 4,035
0 %
Accounts Receivable - related party
$ 517
0 %
$ -
- %
Total
$ 4,660
0 %
$ 4,035
0 %
Xiaoyun
was previously a VIE of the Company and was deconsolidated in December 2025 when the Company no longer met the criteria for consolidation
under U.S. GAAP. Following the deconsolidation, Xiaoyun has been treated as a related party.
Following
the deconsolidation, certain product listings on Amazon UK remained active during a transition period. As a result, the Company continued
to facilitate limited product sales associated with Xiaoyun through Amazon’s European marketplace. Management concluded that these
transactions should be accounted for as direct transactions with Xiaoyun.
During
the three months ended June 30, 2026 and 2025, the Company recognized product revenue from Xiaoyun of $ nil and $ nil , respectively. During
the six months ended June 30, 2026 and 2025, product revenue recognized from Xiaoyun totaled $ 517 and $ nil , respectively.
As
of June 30, 2026 and December 31, 2025, balances due from Xiaoyun consisted of accounts receivable of $ 517 and $ nil , respectively, and
other receivables of $ 4,143 and $ 4,035 , respectively. These balances primarily arose from transactions conducted in the ordinary course
of business following the deconsolidation and are unsecured and non-interest-bearing.
The
Company evaluates the collectability of related-party receivables on an ongoing basis and believes that no allowance for expected credit
losses was required for amounts due from Xiaoyun as of June 30, 2026.
22
Kunshan
Yishijue Technology Limited
Balance
% of Total
Assets
Balance
% of Total
Assets
June 30,
December 31,
2026
2025
Balance
% of Total
Assets
Balance
% of Total
Assets
Accounts Receivable - related party
$ 667
0 %
$ -
- %
Total
667
0 %
$ -
- %
Balance
% of Total
Liabilities
Balance
% of Total
Liabilities
June 30,
December 31,
2026
2025
Balance
% of Total
Liabilities
Balance
% of Total
Liabilities
Other payable - related party
$ 1,787
0 %
$ -
- %
Total
$ 1,787
0 %
$ -
- %
Yishijue
was previously a VIE of the Company and was deconsolidated effective December 1, 2025 when the Company no longer met the criteria for
consolidation under U.S. GAAP. Following the deconsolidation, Yishijue has been treated as a related party.
Following
the deconsolidation, certain product listings on Amazon’s European marketplaces remained active during a transition period. As
a result, the Company continued to facilitate limited product sales associated with Yishijue through Amazon’s European marketplaces.
Management concluded that these transactions should be accounted for as direct transactions with Yishijue.
During
the three months ended June 30, 2026 and 2025, the Company recognized product revenue from Yishijue of $ nil and $ nil , respectively. During
the six months ended June 30, 2026 and 2025, product revenue recognized from Yishijue totaled $ 667 and $ nil , respectively.
As
of June 30, 2026, balances with Yishijue consisted of accounts receivable of $ 667 and other payable of $ 1,787 . There were no outstanding
balances as of December 31, 2025. The receivable arose from product sales conducted in the ordinary course of business following the
deconsolidation, while the payable primarily represents operating expenditures incurred on behalf of the Company during the transition
period. The receivable is unsecured and non-interest-bearing.
The
Company evaluates the collectability of related-party receivables on an ongoing basis and believes that no allowance for expected credit
losses was required for amounts due from Yishijue as of June 30, 2026.
7.
ACCRUED
AND OTHER LIABILITIES
Accrued
expenses and other liabilities primarily consist of amounts payable for professional services, insurance premiums, payroll and employee-related
obligations, and other operating expenses incurred but not yet paid.
The
components of accrued expenses and other liabilities were as follows:
SCHEDULE OF ACCRUED AND OTHER LIABILITIES
June 30,
December 31,
2026
2025
Credit card payable
$ 11,609
$ -
Insurance premiums
81,253
187,198
Payroll and employee-related liabilities
34,107
-
Professional fees
646,370
217,964
Other payable
13,592
296,682
Total accrued and other liabilities
$ 786,931
$ 701,844
8.
WARRANTY
LIABILITIES
The
Company provides warranties on certain products sold to customers. Warranty liabilities are estimated at the time of sale based on historical
product replacement rates, expected future warranty claims, estimated replacement costs, and shipping and handling costs associated with
warranty claims. Management periodically evaluates the adequacy of the warranty reserve and records adjustments as necessary based on
actual claims experience, product performance, and updated assumptions.
In
estimating warranty liabilities, the Company considers historical claim rates, product-specific experience, and applicable warranty terms,
including extended warranty periods in certain markets. Products sold in Europe are generally subject to a two-year warranty period,
and the Company’s estimates incorporate expected warranty claims over the applicable coverage period.
As
of June 30, 2026 and December 31, 2025, total warranty liabilities were $ 38,843 and $ 36,833 , respectively. Of these amounts, $ 32,004
and $ 30,023 were classified as current liabilities, while $ 6,839 and $ 6,810 were classified as non-current liabilities, respectively.
The
following table summarizes the activity in the Company’s warranty liabilities for the six months ended June 30, 2026 and 2025:
SCHEDULE OF WARRANTY LIABILITY
2026
2025
Six months ended June 30,
2026
2025
Balance at the beginning of the period
$ 36,833
$ 83,284
Provision for warranties, net
2,169
18,645
Warranty costs incurred
( 159 )
( 342 )
Balance at the end of the period
$ 38,843
$ 101,587
Including:
Current portion
$ 32,004
$ 82,030
Non-current portion
$ 6,839
$ 19,557
23
9.
LEASES
The
Company determines whether an arrangement is or contains a lease at contract inception. Lease agreements under which the Company is the
lessee are evaluated for classification as either finance or operating leases. The Company’s leases are classified as operating
leases. Operating lease right-of-use (“ROU”) assets and corresponding lease liabilities are recognized at the commencement
date based on the present value of lease payments over the lease term. The ROU asset represents the Company’s right to use the
underlying leased asset during the lease term, while the lease liability represents the Company’s obligation to make lease payments.
As most of the Company’s leases do not provide an implicit interest rate, the Company uses its incremental borrowing rate, determined
based on information available at the lease commencement date, to measure the present value of lease payments.
Leases
with an initial term of 12 months or less are not recognized on the Company’s condensed consolidated balance sheets. Lease expense
for these short-term leases is recognized on a straight-line basis over the lease term. The Company has elected the practical expedient
to account for lease and non-lease components as a single lease component.
The
Company leases office space in New York City under an operating lease agreement with a remaining lease term through November 2027. The
lease requires fixed monthly rental payments and does not include material variable lease payments based on an index or rate.
In
addition, on January 5, 2026, the Company’s subsidiary , AMCV , entered into a lease agreement for office space in
Vietnam with an initial term of 12 months. This lease qualifies for the short-term lease exemption under ASC 842. Accordingly, no right-of-use
asset or lease liability has been recognized for this lease, and lease payments are recognized as short-term lease expense on a straight-line
basis over the lease term. Short-term lease expense related to the Vietnam office lease was approximately $ 320 and $ 960 for the three
and six months ended June 30, 2026, respectively.
For
the three and six months ended June 30, 2026, the Company recognized operating lease expense related to its New York office lease of
approximately $ 14,210 and $ 28,419 , respectively. For the three and six months ended June 30, 2025, the Company recognized operating lease
expense of approximately $ 49,734 .
Operating
Lease Expense
SCHEDULE OF LEASE COST
2026
2025
2026
2025
Three Months Ended
Six Months Ended
June 30,
June 30,
2026
2025
2026
2025
Operating lease expense
$ 14,210
$ 49,734
$ 28,419
$ 49,734
Right-of-Use
Asset and Lease Liability
June 30,
December 31,
2026
2025
Operating lease right-of-use assets
$ 75,298
$ 101,221
Short-term operating lease liabilities
( 58,901 )
( 57,349 )
Long-term operating lease liabilities
( 22,909 )
( 52,753 )
Total operating lease liabilities
$ ( 81,810 )
$ ( 110,102 )
Weighted-Average
Lease Term and Discount Rate
June 30,
December 31,
2026
2025
Weighted average lease term (years)
1.4
1.9
Weighted average discount rate
5.49 %
5.49 %
Supplemental
Cash Flow Information
June 30,
December 31,
2026
2025
Supplemental noncash information:
Right-of-use asset obtained in exchange for lease obligations
$ -
$ 168,418
24
Future
Minimum Lease Payments
The
following table summarizes the Company’s future lease payments under the operating lease as of June 30, 2026:
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS
Future lease commitments
Commitments
2026 (remaining of the year)
$ 30,788
2027
53,878
Total Lease Payments
$ 84,666
Less: imputed interest
( 2,856 )
Less: prepayments
-
Present value of lease liabilities
$ 81,810
Current portion of obligations under operating leases
58,901
Obligations under operating leases, non-current
22,909
10.
LONG-TERM INVESTMENT
On
April 7, 2026 and May 19, 2026, the Company invested $ 500,000 on each date, for an aggregate investment of $ 1,000,000 , in Etronium AI
Inc., a privately held artificial intelligence technology company, through the purchase of two Simple Agreements for Future Equity (“SAFE
Agreements”).
Under
the terms of the SAFE Agreements, the Company has contractual rights to receive equity securities of Etronium AI Inc. upon the occurrence
of specified future financing or liquidity events, subject to the terms and conditions of the agreements. The SAFE Agreements include
a post-money valuation cap of $ 10,000,000 , do not bear interest, and do not have stated maturity dates. The SAFE Agreements generally
do not require repayment of the invested amounts except under limited contractual circumstances.
The
SAFE Agreements do not currently provide the Company with voting rights, any contractual right to board representation, or rights to
participate in the management or operating decisions of Etronium AI Inc. The Company is not deemed a holder of Etronium AI Inc.’s
capital stock and does not have current ownership of Etronium AI Inc. capital stock or stockholder rights unless and until shares are
issued upon conversion of the SAFE Agreements. Accordingly, the Company does not have control or significant influence over Etronium
AI Inc.
Management evaluated the SAFE Agreements under the applicable accounting
guidance and concluded that the investment did not qualify for equity method accounting and should be accounted for under ASC 321, Investments—Equity
Securities . Accordingly, the investment is accounted for under the measurement alternative at cost, less impairment, and adjusted
for observable price changes, if any.
Because
Etronium AI Inc. is privately held, no active market or quoted market price exists for the SAFE Agreements, and the investment does not
have a readily determinable fair value. Accordingly, the Company elected the measurement alternative under ASC 321. Under the measurement
alternative, the investment is carried at cost, less impairment, and adjusted for observable price changes resulting from orderly transactions
involving an identical or similar investment of the same issuer.
The
Company performs a qualitative impairment assessment each reporting period and evaluates whether observable transactions have occurred
that would require an adjustment to the carrying amount. As of June 30, 2026, management identified no observable price changes and no
qualitative indicators of impairment.
As
of June 30, 2026, the carrying amount of the Company’s investment in Etronium AI Inc. was $ 1,000,000 . The investment is classified
as a long-term investment in the condensed consolidated balance sheet because the SAFE Agreements do not contain contractual maturity
dates, realization depends primarily on future financing or liquidity events, and management does not intend to dispose of the investment
within one year after the balance sheet date. The related cash payments of $ 1,000,000 were classified as investing activities in the
condensed consolidated statement of cash flows.
During
the six months ended June 30, 2026, the Company recognized no impairment losses or observable price adjustments related to the investment.
11.
CONCENTRATION
RISK
Customer
Concentration
SCHEDULE OF CONCENTRATION RISK
The
Company generates a significant portion of its revenues from a limited number of customers. Customers accounting for 10% or more of total
revenues for the three and six months ended June 30, 2026 and 2025 were as follows:
Three months ended
Six months ended
June 30,
June 30,
2026
2025
2026
2025
Kami Vision Incorporated
83 %
36 %
81 %
34 %
As
of June 30, 2026 and December 31, 2025, customers representing 10% or more of total accounts receivable – related party were as
follows:
June 30,
December 31,
2026
2025
Kami Vision Incorporated
84 %
79 %
ZKCam Technology Limited
16 %
21 %
The
loss of, or a significant reduction in business from, any of these customers could have a material adverse effect on the Company’s
business, financial condition, and results of operations.
25
Supplier
Concentration
The
Company relies on a limited number of suppliers for the procurement of inventory and related products. Suppliers accounting for 10% or
more of total inventory purchases for the three and six months ended June 30, 2026 and 2025 were as follows:
Three months ended
Six months ended
June 30,
June 30,
2026
2025
2026
2025
Ants Technology (HK) Limited (related party)
-
-
100 %
-
Senslab Technology Co., Ltd (related party)
-
100 %
-
100 %
The
Company periodically evaluates alternative sources of supply; however, the loss of a significant supplier, or an interruption in the
supply of inventory from such supplier, could adversely affect the Company’s ability to fulfill customer orders until alternative
sources are obtained.
Cash
Concentration
The Company maintains cash and cash equivalents with
financial institutions in the United States. These balances may, at times, exceed the FDIC insurance limit of $ 250,000 per depositor,
per insured financial institution . Certain cash equivalents, including amounts held in money market funds, may not be insured by the
FDIC.
As of June 30, 2026 and December 31, 2025, the Company had cash and cash equivalents of $ 4,544,353 and $ 7,004,601 ,
respectively. The Company has not experienced any losses on these balances.
12.
STOCKHOLDERS’
EQUITY
The
Company’s stockholders’ equity reflects the capital structure established upon the completion of the Business Combination
on December 9, 2025, which was accounted for as a reverse recapitalization in accordance with ASC 805-40, with AMC Corporation treated
as the accounting acquirer and AlphaVest treated as the accounting acquiree for financial reporting purposes .
In
connection with the Business Combination, AlphaVest held approximately $ 11.5 million in its trust account prior to stockholder redemptions.
Following redemptions of approximately $ 2.6 million, the Company received net trust proceeds of approximately $ 8.9 million. Concurrently
with the closing of the Business Combination, the Company completed a private investment in public equity (“PIPE”) financing,
receiving gross proceeds of approximately $ 8.0 million.
The
PIPE financing included the issuance of warrants that were initially classified as a derivative liability under ASC 815, Derivatives
and Hedging . Upon the occurrence of the reset event on December 30, 2025, the exercise price and number of shares issuable under
the PIPE Warrants became fixed. As a result, the warrants met the criteria for equity classification, and their remaining fair value
was reclassified from derivative liabilities to additional paid-in capital. Accordingly, no PIPE warrant liability remained outstanding
as of June 30, 2026 or December 31, 2025.
As
a result of the reverse recapitalization, AlphaVest’s historical equity was eliminated and replaced with the equity structure of
the combined company. Accordingly, all share and per-share amounts presented in the accompanying condensed consolidated financial statements
have been retroactively restated to reflect the exchange ratio established in the Business Combination.
During
the six months ended June 30, 2026, holders of the Company’s warrants exercised warrants to purchase 5,000 shares of common stock
at an exercise price of $ 4.017 per share, resulting in aggregate cash proceeds of $ 20,085 . The proceeds were recorded as increases to
common stock and additional paid-in capital. As a result, the number of shares of common stock outstanding increased from 22,595,363
shares as of December 31, 2025 to 22,600,363 shares as of June 30, 2026.
Except
for the warrant exercises and the effects of the Company’s net loss and other comprehensive loss, there were no material changes
to the Company’s stockholders’ equity during the six months ended June 30, 2026. Refer to the Company’s Annual Report
on Form 10-K for the year ended December 31, 2025 for additional information regarding the Business Combination and related equity transactions.
13.
SEGMENT
REPORTING
The
Company determines its reportable operating segments using the management approach in accordance with ASC 280, Segment Reporting .
Operating segments are identified based on the internal reports regularly reviewed by the Company’s Chief Executive Officer, who
serves as the CODM, for purposes of evaluating performance and allocating resources.
The
Company conducts its operations primarily through online e-commerce platforms serving customers in North America and Europe. Accordingly,
the Company has identified two reportable operating segments: North America and Europe.
Following
the termination of the Company’s VIE arrangements in December 2025, the Company no longer conducts operations in China . Accordingly,
beginning in 2026, China is no longer presented as a reportable operating segment.
Revenue
is attributed to the geographic region in which the related sales are generated. Cost of revenues and operating expenses are directly
assigned or allocated to the reportable segments based on the nature of the underlying activities. For costs and expenses that are not directly attributable to a specific
segment, the Company generally allocates such amounts based on each segment’s proportionate share of revenue for the applicable
quarterly period. For interim year-to-date reporting, the quarterly allocations are aggregated to derive the cumulative year-to-date segment
amounts. Interest income and interest expense
are allocated based on the use of the related assets and liabilities.
Certain
expenses, assets, liabilities and other amounts associated with AMCV are included solely to reconcile the Company’s reportable
segment information to the corresponding consolidated amounts. These items are presented separately as Reconciliation and Other and do
not represent a separate operating or reportable segment.
26
The
following tables present selected financial information for the Company’s reportable operating segments.
SCHEDULE OF SEGMENT REPORTING
North America
Europe
Reconciliation
and Other
Total
North America
Europe
China
Total
Three months ended
Three months ended
June 30, 2026
June 30, 2025
North America
Europe
Reconciliation
and Other
Total
North America
Europe
China
Total
REVENUES
Product revenue
$ 157,947
$ -
$ -
$ 157,947
$ 536,139
$ 213,174
$ -
$ 749,313
Product revenue - related party
103
5,040
-
5,143
104,933
41,722
-
146,655
Revenue share – related party
575,874
18,364
-
594,238
354,831
146,476
-
501,307
Intelligent Information Service - related party
147,999
4,720
-
152,719
-
-
-
-
AI Service Sharing - related party
26,292
838
-
27,130
-
-
-
-
Total Revenues
908,215
28,962
-
937,177
995,903
401,372
-
1,397,275
Less:
Cost of Revenue:
E-commerce platform expenses
37,274
1,189
-
38,463
152,571
60,478
-
213,049
Product cost
86,161
6,329
-
92,490
598,566
238,073
-
836,639
Delivery and freight cost
5,812
185
-
5,997
14,253
6,105
-
20,358
Inventory impairment losses
48,087
1,533
-
49,620
42,246
18,402
-
60,648
Total Cost of Revenue
177,334
9,236
-
186,570
807,636
323,058
-
1,130,694
Gross Profit
730,881
19,726
-
750,607
188,267
78,314
-
266,581
Less:
Operating Expenses:
Marketing and advertising
2,854
91
42
2,987
143,405
55,483
-
198,888
Consulting fee
32,822
1,047
-
33,869
53,140
21,855
-
74,995
Warranty expense
669
-
-
669
6,509
2,710
-
9,219
Payroll expenses
165,803
5,287
-
171,090
59,845
24,150
-
83,995
Professional fees
487,988
15,561
29,885
533,434
316,972
132,773
-
449,745
Travel and entertainment
16,478
525
-
17,003
17,132
7,112
-
24,244
Credit loss
-
-
-
-
-
-
-
-
Office expenses
14,987
478
320
15,785
2,858
1,147
-
4,005
Sales tax
4,291
137
-
4,428
3,751
1,304
-
5,055
State B&O tax
-
-
-
-
-
-
-
-
Other segment expenses
123,131
3,927
784
127,842
117,144
33,836
491
151,471
Plus:
Other Income/(Expenses):
Marketing campaign
-
-
-
-
378,945
154,743
-
533,688
Interest income
31,610
1,008
424
33,042
131
-
-
131
Loss on deconsolidation
-
-
-
-
-
-
-
-
Interest expense
-
-
-
-
( 31,834 )
-
23,752
( 8,082 )
Other income
-
-
-
-
-
-
-
-
Other expense
( 51,884 )
( 1,655 )
( 388 )
( 53,927 )
( 17,863 )
-
-
( 17,863 )
Add (Less):
Income tax (provision) benefit
1,604
51
-
1,655
( 1,751 )
-
-
( 1,751 )
Segment Net Income (Loss)
$ ( 136,812 )
$ ( 7,923 )
( 30,995 )
$ ( 175,730 )
$ ( 204,861 )
$ ( 47,313 )
$ 23,261
$ ( 228,913 )
27
North America
Europe
Reconciliation
and Other
Total
North America
Europe
China
Total
Six months ended
Six months ended
June 30, 2026
June 30, 2025
North
America
Europe
Reconciliation
and Other
Total
North
America
Europe
China
Total
REVENUES
Product revenue
$ 259,965
$ -
$ -
$ 259,965
$ 1,360,081
$ 611,035
$ -
$ 1,971,116
Product revenue - related party
135,467
6,224
-
141,691
105,067
41,722
-
146,789
Revenue share – related party
1,328,130
22,116
-
1,350,246
739,636
332,259
-
1,071,895
Intelligent Information Service - related party
304,600
5,501
-
310,101
-
-
-
-
AI Service Sharing - related party
58,790
1,000
-
59,790
-
-
-
-
Total Revenues
2,086,952
34,841
-
2,121,793
2,204,784
985,016
-
3,189,800
Less:
Cost of Revenue:
E-commerce platform expenses
53,768
1,271
-
55,039
392,637
176,380
-
569,017
Product cost
225,779
7,513
-
233,292
1,204,968
541,294
-
1,746,262
Delivery and freight cost
12,054
216
-
12,270
23,141
10,395
-
33,536
Inventory impairment losses
48,394
1,535
-
49,929
59,393
26,680
-
86,073
Total Cost of Revenue
339,995
10,535
-
350,530
1,680,139
754,749
-
2,434,888
Gross Profit
1,746,957
24,306
-
1,771,263
524,645
230,267
-
754,912
Less:
Operating Expenses:
Marketing and advertising
12,251
138
64
12,453
409,583
183,992
-
593,575
Consulting fee
66,267
1,213
-
67,480
113,192
50,848
-
164,040
Warranty expense
2,161
7
-
2,168
12,865
5,779
-
18,644
Payroll expenses
384,617
6,379
-
390,996
141,253
63,454
-
204,707
Professional fees
796,262
17,099
42,300
855,661
603,371
271,046
-
874,417
Travel and entertainment
46,068
673
-
46,741
34,531
15,512
-
50,043
Credit loss
-
-
-
-
-
-
-
-
Office expenses
33,702
571
960
35,233
6,925
3,111
-
10,036
Sales tax
18,800
209
-
19,009
15,111
6,788
-
21,899
State B&O tax
-
-
-
-
30
-
-
30
Other segment expenses
363,509
5,125
849
369,483
217,234
82,159
916
300,309
Plus:
Other Income/(Expenses):
Marketing campaign
-
-
-
-
840,167
377,419
-
1,217,586
Interest income
59,702
1,148
843
61,693
449
-
( 1 )
448
Loss on deconsolidation
-
-
-
-
-
-
-
-
Interest expense
-
-
-
-
( 31,843 )
7,259
-
( 24,584 )
Other income
-
-
-
-
-
-
-
-
Other expense
( 61,047 )
( 1,700 )
( 670 )
( 63,417 )
( 7,368 )
( 3,310 )
-
( 10,678 )
Add (Less):
Income tax (provision) benefit
( 485 )
41
-
( 444 )
( 6,074 )
-
-
( 6,074 )
Segment Net Income (Loss)
$ 21,490
$ ( 7,619 )
( 44,000 )
$ ( 30,129 )
$ ( 234,119 )
$ ( 71,054 )
$ ( 917 )
$ ( 306,090 )
The
following table presents total assets by segment as of June 30, 2026 and December 31, 2025.
North
America
Europe
Reconciliation
and Other
Total
North
America
Europe
China
Total
June 30, 2026
December 31, 2025
North
America
Europe
Reconciliation
and Other
Total
North
America
Europe
China
Total
TOTAL SEGMENT ASSETS
$ 10,267,052
$ 880,528
79,456
$ 11,227,035
$ 7,595,063
$ 3,577,523
- -
$ 11,172,586
28
14.
TAXATION
The
Company’s provision for income taxes for the three and six months ended June 30, 2026 and 2025 consisted of the
following:
SCHEDULE OF PROVISION FOR INCOME TAXES
2026
2025
2026
2025
Three months ended
Six months ended
June 30,
June 30,
2026
2025
2026
2025
Current tax provision (benefit)
$ ( 1,655 )
$ 1,751
$ 444
$ 6,074
Deferred tax provision
-
-
-
-
Total provision (benefit) for income taxes
$ ( 1,655 )
$ 1,751
$ 444
$ 6,074
The
Company calculates its interim income tax provision in accordance with ASC 740-270, Income Taxes—Interim Reporting , using
an estimated annual effective tax rate applied to year-to-date ordinary income or loss, with the tax effects of discrete items recognized
in the period in which they occur.
For
the three months ended June 30, 2026 and 2025, the Company recorded an income tax benefit of approximately $ 1,655 and
income tax expense of approximately $ 1,751 ,
respectively. For the six months ended June 30, 2026 and 2025, the Company recorded income tax expense of approximately $ 444 and
$ 6,074 ,
respectively. The Company’s current income tax provision primarily relates to state income taxes, as the Company does not
expect to incur federal current income tax for the periods presented. No material discrete tax items were identified during the
three and six months ended June 30, 2026.
For
the six months ended June 30, 2026, the Company’s estimated annual effective tax rate differed from the U.S. federal statutory
income tax rate primarily as a result of state income taxes and the effect of the valuation allowance maintained against the Company’s
deferred tax assets.
As
of June 30, 2026 and December 31, 2025, the Company maintained a full valuation allowance against its deferred tax assets. In assessing
realizability, management considered available positive and negative evidence, including historical operating results, cumulative losses,
projected future taxable income, reversal of existing temporary differences, available tax-planning strategies, and applicable carryforward
periods and expiration dates, and concluded that it was more likely than not that the deferred tax assets would not be realized. Accordingly,
the Company had no net deferred tax assets recognized as of June 30, 2026 or December 31, 2025.
The
Company has identified uncertain tax positions related to potential state income tax filing obligations in jurisdictions where it may
have nexus but has not filed income tax returns. There were no material changes in the Company’s uncertain tax positions during
the six months ended June 30, 2026.
The
Company’s ability to utilize its net operating loss and tax credit carryforwards may be subject to limitations under Section 382
of the Internal Revenue Code if an ownership change has occurred. Based on information currently available to management, including the
Company’s ownership history, management is not aware of any transaction or series of transactions that would have resulted in an
ownership change under Section 382. However, the Company has not completed a formal Section 382 study, and therefore no assurance can
be provided that an ownership change has not occurred.
15.
COMMITMENTS
AND CONTINGENCIES
In
the ordinary course of business, the Company is subject to various commitments and contingencies, including contractual obligations,
commercial commitments, and potential legal proceedings.
The
Company accounts for contingencies in accordance with ASC 450, Contingencies . A liability is recognized when it is probable that
a loss has been incurred and the amount of the loss can be reasonably estimated. If a loss is reasonably possible but not probable, or
if the amount of the loss cannot be reasonably estimated, the nature of the contingency is disclosed, if material.
From
time to time, the Company may become involved in legal proceedings, claims, and regulatory matters arising in the ordinary course of
business. Management reviews the status of such matters on an ongoing basis and establishes reserves when appropriate in accordance with
ASC 450.
As
of June 30, 2026 and December 31, 2025, the Company was not a party to any material pending or threatened legal proceedings, claims,
or assessments, and management is not aware of any matters that would require recognition of a material liability or disclosure in the
accompanying condensed consolidated financial statements.
The
Company has also entered into agreements that contain customary representations, warranties, and indemnification provisions. Management
does not believe that any material liabilities have arisen under these arrangements as of June 30, 2026.
16.
SUBSEQUENT
EVENTS
In
accordance with ASC Topic 855, Subsequent Events , which establishes general standards for the accounting and disclosure of events
that occur after the balance sheet date but before the financial statements are issued, the Company has evaluated all events and transactions
that occurred after June 30, 2026 through the date the consolidated financial statements were issued.
Based
on this evaluation, management determined that there were no subsequent events that required recognition or disclosure in the accompanying
consolidated financial statements.
29
Item
2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
References
to the “Company,” “our,” “us,” or “we” refer to AMC Robotics Corporation. The following
discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying unaudited
condensed consolidated financial statements and related notes included elsewhere in this Quarterly Report on Form 10-Q. The discussion
below contains forward-looking statements that involve risks and uncertainties. Actual results may differ materially from those anticipated
in these forward-looking statements due to various factors, including those discussed under “Risk Factors” in our Annual
Report on Form 10-K and other filings with the Securities and Exchange Commission.
Overview
Our
Company and our Business Overview
AMC
Robotics Corporation became a publicly traded company upon the completion of its business combination with AlphaVest Acquisition Corp.
on December 9, 2025. The transaction was accounted for as a reverse recapitalization, with AMC Corporation deemed the accounting acquirer.
Accordingly, the historical financial statements of AMC Corporation became those of the combined company.
The
Company primarily distributes intelligent security camera products through e-commerce platforms serving customers in the United States,
Canada, and Europe. In addition to product sales, the Company generates recurring revenue through cloud-based intelligent information
services, artificial intelligence service-sharing arrangements, intelligent information services, and revenue-sharing arrangements with
strategic business partners. During 2026, the Company continued to expand its emphasis on higher-margin service-based revenue while maintaining
a more disciplined approach to inventory management and operating expenses.
Prior
to December 2025, certain e-commerce platform accounts were operated through contractual arrangements with third-party entities, including
Ants, Xiaoyun, and Yishijue. Effective December 1, 2025, the Company terminated the contractual arrangements with Xiaoyun and Yishijue
and deconsolidated those variable interest entities (“VIEs”). Since that time, the Company has conducted its operations without
reliance on VIE structures. Limited transitional transactions associated with certain former VIE marketplace accounts continued during
2026 and were accounted for as related-party transactions.
Recent
Development and Future Objectives
Business
Combination
In
December 2025, the Company completed its business combination with AlphaVest Acquisition Corp., pursuant to which AMC Corporation became
a wholly owned subsidiary of AMC Robotics Corporation. The transaction significantly strengthened the Company’s capital structure
and provided access to the public capital markets.
Private
Investment in Public Equity Financing
Concurrently
with the Business Combination, the Company completed a private investment in public equity (“PIPE”) financing that generated
gross proceeds of approximately $8.0 million. The financing enhanced the Company’s liquidity and financial flexibility to support
working capital requirements, strategic initiatives, and future growth opportunities.
Strategic
Investment
During
the second quarter of 2026, the Company invested an aggregate of $1.0 million in Etronium AI Inc . through two Simple Agreements
for Future Equity (“SAFEs”). The investment reflects management’s strategy of pursuing opportunities in artificial
intelligence technologies that may complement the Company’s long-term robotics and intelligent security solutions. The investment
is accounted for as a long-term investment under the applicable provisions of U.S. GAAP.
Revenue
Strategy
The
Company’s revenue mix has continued to evolve from traditional product sales toward higher-margin recurring revenue generated through
cloud-based intelligent information services, artificial intelligence service offerings, and revenue-sharing arrangements with strategic
partners, including Kami Vision Inc. Management believes this transition reduces working capital requirements associated with inventory-intensive
product sales while supporting improved gross margins and more predictable recurring revenue.
During
the six months ended June 30, 2026, the Company continued to generate a significant portion of its revenue from cloud-service revenue
sharing, AI service sharing, and intelligent information service arrangements with Kami. The Company also continued to generate product
revenue through sales to related and unrelated customers.
Business
Outlook
Management
remains focused on expanding the Company’s intelligent security and robotics business while continuing to improve operating efficiency
and profitability. Key strategic priorities include:
● expanding
recurring service-based revenue and artificial intelligence solutions;
● strengthening
strategic relationships with technology partners;
● maintaining
disciplined inventory and working capital management;
● pursuing
selective investments that complement the Company’s long-term growth strategy; and
● evaluating
additional financing and strategic opportunities that enhance shareholder value.
The Company may evaluate financing alternatives from time to time to support its working capital requirements, strategic
investments, and long-term growth objectives. There can be no assurance that additional financing will be available on acceptable terms
or at all.
While
management believes the Company is well positioned to execute its long-term strategy, future operating results will continue to depend
on customer demand, technological innovation, competitive market conditions, the successful execution of strategic initiatives, and general
economic conditions.
30
Executive
Summary of Financial Performance
Three months ended June 30,
(in USD)
2026
2025
$ change
% Change
Total Revenue
$ 937,177
$ 1,397,275
$ (460,098 )
(33 )%
Cost of Revenue
(186,570 )
(1,130,694 )
944,124
83 %
Gross Profit
750,607
266,581
484,026
182 %
Operating Income (Loss)
(156,500 )
(735,036 )
578,536
NM
Net Income (Loss)
$ (175,730 )
$ (228,913 )
$ 53,183
NM
Six months ended June 30,
(in USD)
2026
2025
$ change
% Change
Total Revenue
$ 2,121,793
$ 3,189,800
$ (1,068,007 )
(33 )%
Cost of Revenue
(350,530 )
(2,434,888 )
2,084,358
86 %
Gross Profit
1,771,263
754,912
1,016,351
135 %
Operating loss
(27,961 )
(1,482,788 )
1,454,827
NM
Net loss
$ (30,129 )
$ (306,090 )
$ 275,961
NM
The
Company’s financial performance during the three and six months ended June 30, 2026 reflected a continued shift toward higher-margin
revenue streams and improved operating efficiency. Although total revenues declined compared with the corresponding periods in 2025,
gross profit increased significantly as a result of a more favorable revenue mix and substantially lower product-related costs.
For
the three months ended June 30, 2026, total revenues decreased by $460,098, or 33%, to $937,177, compared with $1,397,275 for the corresponding
period in 2025. The decrease was primarily attributable to lower product revenue, partially offset by an increase in revenue share and
other service-based revenue included within revenue share.
Cost
of revenues decreased by $944,124, or 83%, to $186,570, compared with $1,130,694 for the corresponding period in 2025. The decrease primarily
reflected lower product costs, e-commerce platform expenses, delivery and freight costs, and inventory impairment losses associated with
the reduction in product sales.
As
a result, gross profit increased by $484,026, or 182%, to $750,607, compared with $266,581 for the prior-year period. Gross margin increased
to approximately 80% for the three months ended June 30, 2026, from approximately 19% for the corresponding period in 2025. The improvement
was primarily attributable to a greater contribution from higher-margin revenue-sharing and service-based activities and lower product-related
costs.
The
Company reported a loss from operations of $156,500 for the three months ended June 30, 2026, compared with a loss from operations of
$735,036 for the corresponding period in 2025, representing an improvement of $578,536. The improvement was primarily attributable to
increased gross profit and lower sales and marketing expenses, partially offset by higher general and administrative expenses.
The
Company reported a net loss of $175,730 for the three months ended June 30, 2026, compared with a net loss of $228,913 for the corresponding
period in 2025, representing an improvement of $53,183. The current-year period included an income tax benefit of approximately $1,655,
compared with income tax expense of approximately $1,751 in the prior-year period. The improvement in operating results was partially
offset by total other expense, net, of $20,885 during the current-year quarter, compared with total other income, net, of $507,874 during
the prior-year quarter. The prior-year quarter included $533,688 of other income from a related party.
For
the six months ended June 30, 2026, total revenues decreased by $1,068,007, or 33%, to $2,121,793, compared with $3,189,800 for the corresponding
period in 2025. The decrease was primarily attributable to lower product revenue, partially offset by increased revenue share and service-based
revenue.
Cost
of revenues decreased by $2,084,358, or 86%, to $350,530, compared with $2,434,888 for the corresponding period in 2025. Consequently,
gross profit increased by $1,016,351, or 135%, to $1,771,263, compared with $754,912 in the prior-year period. Gross margin increased
to approximately 83% for the six months ended June 30, 2026, from approximately 24% for the corresponding period in 2025.
The
Company reported a loss from operations of $27,961 for the six months ended June 30, 2026, compared with a loss from operations of $1,482,788
for the corresponding period in 2025, representing an improvement of $1,454,827. The improvement primarily reflected increased gross
profit and significantly lower sales and marketing expenses, partially offset by higher general and administrative and research and development
expenses.
The
Company reported a net loss of $30,129 for the six months ended June 30, 2026, compared with a net loss of $306,090 for the corresponding
period in 2025, representing an improvement of $275,961. Total other expense, net, was $1,724 for the first six months of 2026, compared
with total other income, net, of $1,182,772 for the corresponding period in 2025. The prior-year period included $1,217,586 of other
income from a related party. The Company recorded income tax expense of approximately $444 and $6,074 for the six months ended June 30,
2026 and 2025, respectively.
During
the second quarter of 2026, the Company invested an aggregate of $1.0 million in Etronium AI Inc. through two Simple Agreements for Future
Equity. The investment supports the Company’s long-term strategy of pursuing artificial intelligence technologies that may complement
its robotics and intelligent security solutions.
Overall,
the results for the first six months of 2026 reflected significantly improved gross margins, reduced sales and marketing expenditures,
and a substantial reduction in operating loss, despite lower total revenues.
Revision
of Previously Issued Financial Statements
During
the preparation of the Company’s unaudited condensed consolidated financial statements for the three months ended March 31, 2026,
management identified certain immaterial errors in the Company’s previously issued consolidated financial statements as of and
for the year ended December 31, 2025. The errors primarily related to the omission of accrued professional service fees.
Management
evaluated the errors in accordance with applicable accounting guidance and concluded that they were not material, individually or in
the aggregate, to the Company’s previously issued consolidated financial statements as of and for the year ended December 31, 2025.
Accordingly, an amendment or restatement of those financial statements was not required.
31
Management
also concluded that correcting the errors entirely in the three months ended March 31, 2026 would have materially misstated the Company’s
results of operations for that interim period. Therefore, the Company revised the December 31, 2025 comparative balance sheet included
in the unaudited condensed consolidated financial statements to reflect the correction of the immaterial prior-period errors.
The
revisions increased accrued expenses and other current liabilities and accumulated deficit by approximately $109,000 as of December 31,
2025. The revisions had no effect on the Company’s cash flows for the year ended December 31, 2025.
Results
of Operations
The
Company’s results of operations for the three and six months ended June 30, 2026 reflected continued progress in its transition
toward a higher-margin, more capital-efficient business model. Although total revenues declined compared with the corresponding periods
in 2025, the Company achieved significant improvements in gross profit and operating results through changes in revenue composition,
disciplined cost management, and reduced product-related expenses.
The
most significant drivers of the year-over-year changes include:
●
A
continued shift away from traditional inventory-intensive product sales toward higher-margin revenue-sharing arrangements;
●
Continued
growth in recurring revenue generated through revenue-sharing and related-party service arrangements;
●
A
substantial reduction in product costs, e-commerce platform expenses, freight costs, and inventory impairment losses resulting from
lower inventory-related activities;
●
Significantly
lower sales and marketing expenditures while maintaining disciplined operating cost management; and
●
Continued
strategic collaboration with related parties, which remained an important source of revenue during the periods presented.
Management
believes these changes reflect its long-term strategy of improving profitability, reducing working capital requirements, and expanding
recurring revenue streams.
Revenue
Three months ended June 30,
Revenue Component
2026
2025
$ Change
% Change
Product revenue
$ 157,947
$ 749,313
(591,366 )
(79 )%
Product revenue – related party
5,143
146,655
(141,512 )
(97 )%
Revenue share – related party
774,087
501,307
272,780
54 %
Total Revenue
$ 937,177
$ 1,397,275
(460,098 )
(33 )%
Six months ended June 30,
Revenue Component
2026
2025
$ Change
% Change
Product revenue
$ 259,965
$ 1,971,116
(1,711,151 )
(87 )%
Product revenue – related party
141,691
146,789
(5,098 )
(3 )%
Revenue share – related party
1,720,137
1,071,895
648,242
60 %
Total Revenue
$ 2,121,793
$ 3,189,800
(1,068,007 )
(33 )%
Total
revenues for the three months ended June 30, 2026 were $937,177, a decrease of $460,098, or 33%, compared with $1,397,275 for the same
period in 2025. Total revenues for the six months ended June 30, 2026 were $2,121,793, a decrease of $1,068,007, or 33%, compared with
$3,189,800 for the corresponding period in 2025.
The
decrease in revenues during both periods was primarily attributable to lower third-party product sales as the Company continued to reduce
its emphasis on inventory-intensive product distribution. This decline was partially offset by continued growth in revenue generated
through revenue-sharing arrangements with related parties.
Product
revenue decreased by $591,366, or 79%, during the second quarter and by $1,711,151, or 87%, during the first six months of 2026 compared
with the corresponding periods in 2025. The decrease primarily reflected lower sales volumes as management continued to shift its business
strategy away from lower-margin product sales toward higher-margin service-based activities.
Product
revenue from related parties totaled $5,143 for the three months ended June 30, 2026, compared with $146,655 for the corresponding period
in 2025. For the six months ended June 30, 2026, product revenue from related parties totaled $141,691, compared with $ 146,789
for the corresponding period in 2025.
Revenue
share from related parties increased by $272,780, or 54%, during the second quarter and by $648,242, or 60%, during the first six months
of 2026. Revenue-sharing arrangements represented approximately 83% and 81% of total revenues during the three- and six-month periods
ended June 30, 2026, respectively, compared with approximately 36% and 34%, respectively, during the corresponding periods in 2025.
The
Company’s revenue mix continued to evolve during 2026, with revenue-sharing arrangements becoming the primary source of revenues.
Management believes these arrangements generally require substantially less working capital, involve lower direct costs than traditional
product sales, and support higher gross margins. The Company expects to continue pursuing opportunities that expand recurring and service-based
revenue while maintaining a disciplined approach to inventory investment.
32
Cost
of Revenue and Gross Profit
Three months ended June 30,
2026
2025
$ Change
Cost of Revenue
$ (186,570 )
$ (1,130,694 )
$ 944,124
Gross Profit
$ 750,607
$ 266,581
$ 484,026
Gross Margin
80 %
19 %
61
pts
Six months ended June 30,
2026
2025
$ Change
Cost of Revenue
$ (350,530 )
$ (2,434,888 )
$ 2,084,358
Gross Profit
$ 1,771,263
$ 754,912
$ 1,016,351
Gross Margin
83 %
24 %
59
pts
Cost
of revenues for the three months ended June 30, 2026 was $186,570, compared with $1,130,694 for the corresponding period in 2025, representing
a decrease of $944,124, or 83%. Cost of revenues for the six months ended June 30, 2026 was $350,530, compared with $2,434,888 for the
corresponding period in 2025, representing a decrease of $2,084,358, or 86%.
The
decrease in cost of revenues during both periods was primarily attributable to lower product-related costs resulting from reduced product
sales volumes, together with significant reductions in e-commerce platform expenses, product procurement costs, delivery and freight
costs, and inventory impairment losses. These reductions reflect management’s continued efforts to reduce inventory-intensive operations
and improve operating efficiency.
Gross
profit increased to $750,607 for the three months ended June 30, 2026 from $266,581 for the corresponding period in 2025, representing
an increase of $484,026, or 182%. For the six months ended June 30, 2026, gross profit increased to $1,771,263 from $754,912 for the
corresponding period in 2025, representing an increase of $1,016,351, or 135%.
Gross
margin improved to approximately 80% and 83% for the three- and six-month periods ended June 30, 2026, respectively, compared with approximately
19% and 24%, respectively, for the corresponding periods in 2025. The increase primarily reflected a significant change in revenue mix.
Revenue-sharing and service-based arrangements, which generally have limited direct costs and are recognized on a net basis, represented
approximately 83% and 81% of total revenue for the three and six months ended June 30, 2026, respectively. By comparison, product revenue
declined substantially and represented a smaller portion of total revenue. Accordingly, the improvement in consolidated gross margin
was primarily attributable to the increased proportion of revenue generated from higher-margin revenue-sharing and service-based activities,
together with lower product-related costs and inventory impairment charges.
Management
believes the continued shift toward service-based and recurring revenue, together with disciplined inventory and cost management, has
strengthened the Company’s gross profitability and positioned the business for more capital-efficient growth.
Operating
Expenses
Three months ended June 30,
Expense Category
2026
2025
$ Change
% Change
General & Administrative
$ 884,349
$ 784,236
$ 100,113
13 %
Sales & Marketing
19,758
208,107
(188,349 )
(91 )%
Research & Development
3,000
9,274
(6,274 )
(68 )%
Total Operating Expenses
$ 907,107
$ 1,001,617
$ (94,510 )
(9 )%
Six months ended June 30,
Expense Category
2026
2025
$ Change
% Change
General & Administrative
$ 1,739,135
$ 1,601,648
$ 137,487
9 %
Sales & Marketing
34,090
612,219
(578,129 )
(94 )%
Research & Development
25,999
23,833
2,166
9 %
Total Operating Expenses
$ 1,799,224
$ 2,237,700
$ (438,476 )
(20 )%
Total
operating expenses for the three months ended June 30, 2026 were $907,107, compared with $1,001,617 for the corresponding period in 2025,
representing a decrease of $94,510 or 9%. For the six months ended June 30, 2026, total operating expenses were $1,799,224, compared
with $2,237,700 for the corresponding period in 2025, representing a decrease of $438,476, or 20%. The overall decrease during both periods
was primarily attributable to significantly lower sales and marketing expenditures, partially offset by higher general and administrative
expenses.
General
and Administrative Expenses
General
and administrative expenses were $884,349 for the three months ended June 30, 2026, compared with $784,236 for the corresponding period
in 2025, representing an increase of $100,113, or 13%. For the six months ended June 30, 2026, general and administrative expenses were
$1,739,135, compared with $1,601,648 for the corresponding period in 2025, representing an increase of $137,487, or 9%. The increases
primarily reflected higher professional fees, public company compliance costs, legal and accounting fees, and other administrative expenses
incurred following the Company’s Business Combination and continued operation as a publicly traded company.
Sales
and Marketing Expenses
Sales
and marketing expenses decreased to $19,758 for the three months ended June 30, 2026 from $208,107 for the corresponding period in 2025,
representing a decrease of $188,349, or 91%. For the six months ended June 30, 2026, sales and marketing expenses decreased to $34,090
from $612,219, representing a decrease of $578,129, or 94%. The decreases primarily reflected substantially reduced advertising, promotional,
and customer acquisition activities as the Company continued to emphasize higher-margin revenue-sharing arrangements rather than expanding
traditional product sales.
Research
and Development Expenses
Research
and development expenses were $3,000 for the three months ended June 30, 2026, compared with $9,274 for the corresponding period in 2025,
representing a decrease of $6,274, or 68%. For the six months ended June 30, 2026, research and development expenses were $25,999, compared
with $23,833 for the corresponding period in 2025, representing an increase of $2,166, or 9%. The year-to-date increase primarily reflected
continued investment in product development and technology initiatives, while quarterly expenditures may fluctuate depending on the timing
of development activities.
33
Overall,
the Company’s operating expense profile reflects management’s continued emphasis on cost discipline. The substantial reduction
in sales and marketing expenditures, together with disciplined management of operating costs, partially offset the increase in public
company compliance and administrative expenses and contributed to the Company’s improved operating results during the three- and
six-month periods ended June 30, 2026.
Other
Income (Expense)
Three months ended June 30,
2026
2025
$ Change
Other income – related party
$ -
$ 533,688
$ (533,688 )
Other income (expense), net
(53,927 )
(17,863 )
(36,064 )
Interest income
33,042
131
32,911
Interest expense
-
(8,082 )
8,082
Total Other Income (loss), Net
$ (20,885 )
$ 507,874
$ (528,759 )
Six months ended June 30,
2026
2025
$ Change
Other income – related party
$ -
$ 1,217,586
$ (1,217,586 )
Other income (expense), net
(63,417 )
(10,678 )
(52,739 )
Interest income
61,693
448
61,245
Interest expense
-
(24,584 )
24,584
Total Other Income (loss), Net
$ (1,724 )
$ 1,182,772
$ (1,184,496 )
Total
other loss, net was $20,885 for the three months ended June 30, 2026, compared with total other income, net of $507,874 for the corresponding
period in 2025. For the six months ended June 30, 2026, total other loss, net was $1,724, compared with total other income, net of $1,182,772
for the corresponding period in 2025.
The
most significant factor affecting the year-over-year comparison was the absence of other income from related parties during the 2026
periods. During the three and six months ended June 30, 2025, the Company recognized $533,688 and $1,217,586, respectively, of other
income from related parties, while no comparable income was recognized during the corresponding periods in 2026. As a result, total other
income declined significantly despite improvements in other components.
Other
income (expense), net decreased by $36,064 during the three months ended June 30, 2026 and by $52,739 during the six months ended June
30, 2026, compared with the corresponding periods in 2025, primarily reflecting higher non-operating expenses.
Interest
income increased to $33,042 for the three months ended June 30, 2026 from $131 for the corresponding period in 2025, and increased to
$61,693 for the six months ended June 30, 2026 from $448 for the corresponding period in 2025. The increases primarily reflected higher
average cash balances following the Company’s Business Combination and PIPE financing completed in December 2025.
No
interest expense was recognized during the three or six months ended June 30, 2026, compared with $8,082 and $24,584, respectively, during
the corresponding periods in 2025, reflecting the repayment or settlement of interest-bearing obligations.
Liquidity
and Capital Resources
Liquidity
Overview
As
of June 30, 2026, the Company had cash and cash equivalents of approximately $4.5 million, compared with approximately $7.0 million as
of December 31, 2025, representing a decrease of approximately $2.5 million during the first six months of 2026. The decrease primarily
reflected approximately $1.5 million of net cash used in operating activities and the Company’s $1.0 million investment in Etronium
AI Inc., partially offset by approximately $20,000 of proceeds from the exercise of warrants.
Compared
to June 30, 2025, the Company’s cash and cash equivalents increased significantly, primarily reflecting the proceeds received from
the Business Combination and the related PIPE financing completed in December 2025, which substantially strengthened the Company’s
liquidity position.
The
Company’s liquidity continues to be influenced by several key factors, including:
● operating
performance, particularly revenue growth, gross margins, and expense management;
● working
capital management, including the collection of trade receivables and the timing of payments
to vendors and related parties;
● inventory
management and the Company’s continued transition toward a less inventory-intensive
business model;
● strategic
investments that support the Company’s long-term growth objectives; and
● access
to external financing through equity or debt capital markets, if additional capital is required.
During
the second quarter of 2026, the Company invested an aggregate of $1.0 million in Etronium AI Inc. through two SAFEs. Management believes
this strategic investment complements the Company’s long-term strategy of expanding its artificial intelligence and robotics capabilities
while maintaining sufficient liquidity to support its ongoing operations.
Management
believes that the Company’s existing cash and cash equivalents, together with anticipated cash flows from operations, will be sufficient
to meet its expected working capital requirements, planned operating activities, and capital expenditure needs for at least the next
twelve months from the date these unaudited condensed consolidated financial statements are issued. However, the Company’s future
liquidity will continue to depend on its ability to generate positive operating cash flows, effectively manage working capital, successfully
execute its strategic initiatives, and, if necessary, obtain additional financing on acceptable terms. There can be no assurance that
any financing will be completed on acceptable terms or at all.
Cash
Flow Analysis
Six months ended June 30,
2026
2025
$ Change
Net cash (used in)/provided by operating activities
(1,479,664 )
675,160
(2,154,824 )
Net cash used in investing activities
(1,000,000 )
(529,432 )
(470,568 )
Net cash provided by (used in) financing activities
20,085
(321,982 )
342,067
34
Operating
Activities
Net
cash used in operating activities was $1.5 million for the six months ended June 30, 2026, compared to net cash provided by operating
activities of $675,160 for the corresponding period in 2025, representing a decrease of approximately $2.2 million.
The
use of cash during the 2026 period was primarily attributable to changes in working capital. Accounts receivable—related party
increased by approximately $1.2 million, primarily reflecting amounts due under the Company’s revenue-sharing arrangements and
product sales to related parties. Advances to suppliers—related party increased by approximately $1.1 million, primarily reflecting
advance payments for inventory and other anticipated operating requirements. These uses of cash were partially offset by an approximately
$259,000 decrease in other receivables—related party, an approximately $248,000 decrease in inventories, and an approximately $116,000
decrease in prepaid expenses.
Investing
Activities
Net
cash used in investing activities was $1.0 million for the six months ended June 30, 2026, compared to $529,432 during the corresponding
period in 2025.
The
cash used in investing activities during 2026 consisted primarily of the Company’s $1.0 million strategic investment in Etronium
AI Inc. through two SAFEs. During the corresponding period in 2025, investing activities primarily consisted of the issuance of a promissory
note, partially offset by collections on a note receivable from a stockholder.
Financing
Activities
Net
cash provided by financing activities was $20,085 for the six months ended June 30, 2026, compared to net cash used in financing activities
of $321,982 during the corresponding period in 2025.
Financing
activities during 2026 primarily reflected proceeds received from the exercise of warrants. Financing activities during the corresponding
period in 2025 primarily reflected a $500,000 capital contribution from a shareholder, partially offset by the repayment of a short-term
loan of $821,982.
As
a result of the foregoing activities, cash and cash equivalents decreased by $2.5 million during the first six months of 2026, from $7.0
million at December 31, 2025 to $4.5 million at June 30, 2026. The decrease primarily reflected cash used in operating activities and
the $1.0 million strategic investment, partially offset by warrant exercise proceeds.
Capital
Resources
The
Company’s principal sources of capital are its cash and cash equivalents, cash generated from operations, and, when appropriate,
access to equity and other financing sources. Following the Business Combination completed in December 2025, the Company significantly
strengthened its capital structure through the receipt of trust proceeds and PIPE financing. During the six months ended June 30, 2026,
the Company also received proceeds of approximately $20 thousand from the exercise of warrants.
The
Company’s capital requirements are primarily driven by working capital needs, operating expenses associated with its business and
public company reporting obligations, strategic investments, and the continued development of its products and technology offerings.
During the second quarter of 2026, the Company invested $1.0 million in Etronium AI Inc. through two SAFEs, which management believes
support the Company’s long-term artificial intelligence and robotics strategy.
The
Company does not maintain a revolving credit facility or other committed borrowing arrangements. Although the Company may continue to
evaluate additional financing opportunities to support future growth initiatives, management believes that its existing cash resources
and anticipated operating cash flows will be sufficient to fund its operating requirements, capital expenditures, and other contractual
obligations for at least the next twelve months from the date these unaudited condensed consolidated financial statements are issued.
However, the Company’s future capital requirements will depend on its operating performance, working capital needs, strategic initiatives,
and ability to obtain additional financing on acceptable terms. There can be no assurance that any financing will be completed on acceptable
terms or at all.
Contractual
Obligations and Commitments
The
Company’s contractual obligations consist primarily of operating lease obligations and other operating liabilities, as disclosed
in Note 9 – Leases and Note 15 – Commitments and Contingencies to the unaudited condensed consolidated financial statements.
Lease
Obligations (ASC 842)
As
of June 30, 2026, the Company had operating lease liabilities of approximately $81,800, consisting of $58,900 classified as current and
$22,900 classified as non-current. The Company had approximately $84,700 of undiscounted future minimum lease payments remaining under
its operating lease agreements. Management believes these obligations do not represent a significant liquidity burden.
Purchase
Commitments
The
Company enters into purchase commitments with suppliers in the ordinary course of business. These commitments are generally short-term
in nature and are intended to support anticipated customer demand. Management continues to monitor inventory levels and procurement activities
to efficiently manage working capital and minimize exposure to long-term purchase commitments.
35
Related
Party Obligations
The
Company continues to conduct transactions with related parties in the ordinary course of business. As of June 30, 2026, accounts receivable—related
party were approximately $3.3 million, compared with approximately $2.1 million as of December 31, 2025. Advances to suppliers—related
party were approximately $1.1 million as of June 30, 2026, compared with approximately $21,000 as of December 31, 2025. Other receivables—related
party decreased to approximately $217,000 from approximately $476,000 during the same period. These balances affected the Company’s
operating cash flows during the first six months of 2026. Management continues to monitor the collection, settlement and realization
of these balances. Additional information regarding related-party balances and transactions is included in Note 6 - Related Party Balances
and Transactions.
Other
Commitments and Contingencies
The
Company may be involved in legal proceedings, claims, and other contingencies arising in the ordinary course of business. Management
does not believe that any currently pending matters, individually or in the aggregate, will have a material adverse effect on the Company’s
financial position, results of operations, or cash flows.
Overall
Liquidity Assessment
As
of June 30, 2026, the Company had $4.5 million of cash and cash equivalents and believes its liquidity position remains sufficient to
support its ongoing operations. During the first six months of 2026, cash decreased primarily as a result of the Company’s $1.0
million strategic investment in Etronium AI Inc. and changes in working capital, partially offset by proceeds received from the exercise
of warrants.
Management
believes that the Company’s current cash resources, together with anticipated cash flows from operations, provide a solid financial
foundation to meet its near-term operating requirements and execute its strategic initiatives. Nevertheless, the Company will continue
to monitor its liquidity and capital requirements and may pursue additional financing opportunities as market conditions and business
needs warrant.
Critical
Accounting Policies and Estimates
The
preparation of the Company’s unaudited condensed consolidated financial statements in conformity with U.S. generally accepted accounting
principles requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses,
and related disclosures. These estimates are based on historical experience, current conditions, and various other assumptions that management
believes are reasonable under the circumstances.
Because
of the inherent uncertainty involved in making estimates, actual results could differ materially from those estimates. Management continually
evaluates its accounting estimates and assumptions as facts and circumstances change.
There
have been no material changes to the Company’s critical accounting policies or significant estimates during the six months ended
June 30, 2026 from those disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025.
36
Revenue
Recognition (ASC 606)
The
Company recognizes revenue in accordance with ASC 606, Revenue from Contracts with Customers when control of promised goods or
services is transferred to customers in an amount that reflects the consideration the Company expects to receive in exchange for those
goods or services.
The
Company generates revenue primarily from product sales, revenue-sharing arrangements, and related services. A significant area of judgment
involves determining whether the Company acts as a principal or an agent in certain revenue arrangements, particularly those involving:
●
E-commerce
platform sales
●
Revenue-sharing
arrangements; and
●
Transactions
with related parties (see Note 6 – Related Party Balances and Transactions).
This
assessment requires management to evaluate a number of factors, including control over the specified goods or services before transfer
to the customer, inventory risk, discretion in establishing pricing, and primary responsibility for fulfilling contractual obligations.
When
the Company concludes that it is the principal in an arrangement, revenue is recognized on a gross basis. When the Company concludes
that it acts as an agent, revenue is recognized on a net basis. Changes in these judgments could materially affect the amount of revenue
and cost of revenue reported in the Company’s condensed consolidated financial statements.
Revenue-sharing
arrangements also require significant judgment in identifying performance obligations, determining the transaction price, and assessing
the timing of revenue recognition. Differences in contractual terms or changes in the underlying facts and circumstances could affect
the timing and amount of revenue recognized.
Inventory
Valuation (ASC 330)
Inventory
is stated at the lower of cost or net realizable value. Cost is determined using the moving-average cost method, which approximates actual
cost.
Management
evaluates inventory for excess quantities, obsolescence, slow-moving items, and expected future demand. These assessments require significant
judgment regarding forecasted customer demand, product life cycles, technological developments, pricing trends, and competitive market
conditions.
During
the six months ended June 30, 2026, the Company recorded inventory impairment charges of $49,929. Nevertheless, inventory valuation continues
to be sensitive to changes in customer demand, product innovation cycles, and market conditions, which could result in additional write-downs
in future periods.
Allowance
for Expected Credit Losses (ASC 326)
The
Company measures expected credit losses in accordance with ASC 326, Financial Instruments—Credit Losses , using a methodology
that considers historical loss experience, current economic conditions, and reasonable and supportable forecasts.
A
significant portion of the Company’s accounts receivable and other receivables relates to transactions with related parties (see
Note 6 – Related Party Balances and Transactions), resulting in concentrations of credit risk. Management evaluates the collectability
of these balances on an ongoing basis by considering the financial condition of counterparties, historical payment experience, contractual
terms, and other relevant information.
Although
the Company has experienced limited historical credit losses, deterioration in the financial condition of customers or related parties,
changes in business relationships, or adverse economic conditions could require the Company to record additional allowances for expected
credit losses in future periods.
37
Warranty
Liabilities
The
Company provides limited warranties on certain products and records an estimated warranty liability at the time the related revenue is
recognized.
Warranty
liabilities are estimated based on historical claims experience, product failure trends, expected repair or replacement costs, and other
relevant factors. These estimates require significant judgment and are subject to change as additional information becomes available.
Actual warranty costs may differ from management’s estimates due to changes in product design, manufacturing quality, customer
usage patterns, or other factors, and such differences are recognized in the period in which they become known.
During
the six months ended June 30, 2026, the Company continued to experience relatively low warranty claims, and management believes that
the recorded warranty liability appropriately reflects its estimated future warranty obligations. However, actual warranty experience
could differ from current estimates, which may require adjustments to warranty expense and the related liability in future periods.
Variable
Interest Entity (VIE) Consolidation (ASC 810)
The
Company evaluates its involvement with VIEs in accordance with ASC 810, Consolidation. A VIE is consolidated when the Company determines
that it is the primary beneficiary because it has both (i) the power to direct the activities that most significantly affect the VIE’s
economic performance and (ii) the obligation to absorb losses or the right to receive benefits that could potentially be significant
to the VIE.
Historically,
the Company consolidated certain VIEs that operated e-commerce platform accounts. In December 2025, the Company terminated the contractual
arrangements that established its controlling financial interest in those entities and deconsolidated the VIEs. As of June 30, 2026,
the Company no longer consolidates those entities, and management has concluded that no additional entities require consolidation under
ASC 810.
The
evaluation of VIE relationships requires significant judgment, particularly in assessing contractual arrangements, decision-making authority,
and the Company’s economic interests in an entity. Changes in contractual arrangements, ownership interests, or the Company’s
level of involvement could require a reassessment of consolidation conclusions in future reporting periods.
Related
Party Transactions (ASC 850)
The
Company engages in transactions with related parties in the ordinary course of business, including product sales, procurement activities,
revenue-sharing arrangements, and other operating transactions (see Note 6 – Related Party Balances and Transactions).
Accounting
for related-party transactions requires management to exercise judgment in determining the appropriate recognition, measurement, classification,
and disclosure of such transactions. Because these arrangements are not necessarily negotiated on terms equivalent to those that prevail
in arm’s-length transactions, management evaluates the underlying contractual terms and economic substance of each arrangement
to ensure appropriate accounting treatment under U.S. GAAP.
The
Company monitors related-party transactions and outstanding balances on an ongoing basis and believes that all material related-party
transactions have been appropriately recognized and disclosed in the accompanying unaudited condensed consolidated financial statements.
Forward
Purchase Agreement
In
connection with the Business Combination completed in December 2025, the Company entered into a Forward Purchase Agreement (“FPA”)
with Harraden Circle Investments. Under the terms of the arrangement, the Company funded prepayments in exchange for the future settlement
of shares of its common stock.
As
of June 30, 2026, the FPA subscription receivable remained $1,678,678, unchanged from December 31, 2025. The Company continues to account
for the FPA as an equity transaction. Accordingly, the outstanding subscription receivable is presented as a reduction of additional
paid-in capital within stockholders’ equity.
There
were no material changes to the terms or accounting treatment of the FPA during the six months ended June 30, 2026.
Income
Taxes (ASC 740)
The
Company accounts for income taxes in accordance with ASC 740, Income Taxes , which requires the recognition of deferred tax assets
and liabilities for temporary differences between the financial reporting and tax bases of assets and liabilities.
Management
evaluates the realizability of deferred tax assets, including net operating loss carryforwards, and records a valuation allowance when
it is more likely than not that some or all of the deferred tax assets will not be realized.
This
evaluation requires significant judgment regarding:
●
Future
taxable income
●
Timing
of reversals of temporary differences
●
Tax
planning strategies
Changes
in these assumptions could result in adjustments to deferred tax assets, valuation allowances, and income tax expense in future reporting
periods.
38
Sensitivity
of Estimates and Judgments
The
Company’s financial results are particularly sensitive to changes in estimates related to:
●
Revenue
recognition, including principal-versus-agent assessments;
●
Inventory
valuation and impairment;
●
Collectability
of accounts receivable and related-party receivables;
●
Warranty
liabilities;
●
VIE
consolidation conclusions; and
●
The
recoverability of deferred tax assets.
Changes
in these assumptions could materially affect the Company’s reported revenue, gross profit, operating results, net income, financial
position, and cash flows. For example, changes in principal-versus-agent conclusions could significantly affect reported revenue and
cost of revenue, while changes in assumptions regarding inventory obsolescence or the collectability of related-party receivables could
materially affect operating results.
Management
continually evaluates these estimates and assumptions and updates them as facts and circumstances change.
Recently
Issued Accounting Pronouncements
For
a discussion of recently adopted accounting standards and accounting standards issued but not yet adopted, see Note 2 – Recent
Accounting Pronouncements to the accompanying unaudited condensed consolidated financial statements.
Management
does not expect that any accounting standards issued but not yet effective will have a material impact on the Company’s condensed
consolidated financial statements upon adoption.
Off-Balance
Sheet Arrangements
As
of June 30, 2026, the Company did not have any material off-balance sheet arrangements, as defined in Item 303(b)(1) of Regulation S-K.
Historically,
the Company consolidated certain VIEs used in connection with its e-commerce operations. Following the termination of the underlying
contractual arrangements in December 2025, the Company deconsolidated those entities. As of June 30, 2026, the Company has no material
exposure to the assets, liabilities, or operations of those former VIEs other than ordinary-course contractual relationships, which management
does not consider material.
The
Company has no material guarantees, retained interests in transferred assets, unconsolidated special-purpose entities, or other off-balance
sheet arrangements that are reasonably likely to have a material effect on its financial condition, results of operations, or liquidity.
Quantitative
and Qualitative Disclosures About Market Risk
The
Company is exposed to certain market risks in the ordinary course of business, including foreign currency risk, interest rate risk, concentration
risk, and general economic conditions.
Foreign
Currency Risk
A
portion of the Company’s operations is conducted in currencies other than the U.S. dollar, primarily the VND. The Company may also
have limited exposure to other currencies through ordinary-course transactions with international counterparties. Accordingly, fluctuations
in foreign currency exchange rates may affect the translation of revenues, costs of revenues, operating expenses, assets, and liabilities
into U.S. dollars.
The
Company does not currently use derivative financial instruments to hedge its foreign currency exposure.
Interest
Rate Risk
The
Company’s exposure to interest rate risk is limited because it has no significant interest-bearing debt outstanding. Interest income
is earned on cash and cash equivalents balances, and changes in market interest rates may affect future interest income. Management does
not believe that interest rate risk is material to the Company’s financial position or results of operations.
Concentration
Risk
The
Company has concentrations of credit and business risk arising from its relationships with certain customers, suppliers, and related
parties. During the six months ended June 30, 2026, a substantial portion of the Company’s revenue continued to be generated through
revenue-sharing arrangements and transactions involving related parties. As a result, changes in the financial condition or operating
performance of these counterparties could materially affect the Company’s operating results and cash flows.
Sensitivity
Analysis
Management
believes that a hypothetical 10% change in foreign currency exchange rates would not have a material impact on the Company’s financial
position, results of operations, or cash flows based on its current level of foreign currency exposure.
39
Inflation
and Economic Conditions
The
Company’s business is subject to the effects of inflation and broader macroeconomic conditions, which may affect both operating
costs and customer demand.
Inflationary
pressures may increase the costs of components, manufacturing, logistics, labor, and other operating expenses. Although the Company continually
evaluates pricing strategies and cost-control initiatives, it may not be able to fully offset increases in operating costs through price
increases.
Economic
uncertainty, inflation, higher interest rates, or reduced consumer spending could adversely affect demand for the Company’s products
and services. In addition, global supply chain disruptions, changes in component availability, and fluctuations in freight costs could
adversely affect the Company’s ability to procure inventory and maintain operating margins.
Management
continues to monitor these risks and seeks to mitigate their impact through disciplined cost management, strategic sourcing, pricing
initiatives, and ongoing supply chain optimization.
Item
3 – Quantitative and Qualitative Disclosures About Market Risk
We
are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise
required under this item.
Item
4 – Controls and Procedures
Evaluation
of Disclosure Controls and Procedures
Our
management, with the participation of our Principal Executive Officer and Principal Financial Officer, evaluated the effectiveness of
our disclosure controls and procedures as of June 30, 2026, pursuant to Rules 13a-15(b) and 15d-15(b) under the Securities Exchange Act
of 1934, as amended. Disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports
we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s
rules and forms and that such information is accumulated and communicated to management, including our Principal Executive Officer and
Principal Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
Based
on this evaluation, our Principal Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures
were not effective as of June 30, 2026 due to the material weaknesses in our internal control over financial reporting described below.
The
material weaknesses identified by management include the following:
●
Lack
of Experienced Accounting Team - AMC lacks qualified in-house accounting staff and resources with adequate knowledge of U.S.
GAAP, and proper period-end financial closing and accrual processes. A third-party consulting firm has been engaged to prepare financial
statements and footnote disclosures in accordance with U.S. GAAP.
●
Lack
of Segregation of Duties - The Company separates the duties at certain areas, but there is only one person responsible for various
functions of the Company, including processing payments and human resource functions. All other individuals involved in these processes
are engaged through independent contractor roles.
●
Lack
of sufficient inventory management process and control system - AMC does not have a sufficient inventory management process or
control system.
●
Lack
of proper approval for related party transactions - AMC lacks a formal approval process for related party transactions.
In
addition, the Company does not currently maintain an internal audit function. Management considered this factor in evaluating the overall
effectiveness of the Company’s internal control environment.
These
material weaknesses could result in material misstatements of the Company’s annual or interim financial statements that would not
be prevented or detected on a timely basis. Accordingly, management concluded that the Company did not maintain effective disclosure
controls and procedures as of June 30, 2026.
Remediation
Plan
Management
has continued to implement measures designed to remediate the material weaknesses described above. These remediation efforts include
strengthening the Company’s finance and accounting organization, enhancing review and approval procedures, formalizing accounting
policies and internal control documentation, improving inventory management processes, and establishing more formal controls over related-party
transactions.
The
Company also continues to utilize qualified external accounting professionals to assist with its financial reporting process while management
works to strengthen its internal accounting function.
Although
management believes these remediation efforts will improve the Company’s internal control environment, the material weaknesses
will not be considered remediated until the applicable controls have been appropriately designed, implemented, operated for a sufficient
period of time, and management has concluded, through testing, that the controls are operating effectively.
Changes
in Internal Control over Financial Reporting
There
were no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the
Exchange Act) during the quarter ended June 30, 2026 that have materially affected, or are reasonably likely to materially affect, the
Company’s internal control over financial reporting.
Part
II - Other Information
Item
5 – Other Information
During
the quarter ended June 30, 2026, no director or officer of the Company adopted , modified , or terminated any (i) Rule 10b5-1 trading arrangement,
as defined in Item 408(a) of Regulation S-K and intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) under the Securities
Exchange Act of 1934, as amended, or (ii) non-Rule 10b5-1 trading arrangement, as defined in Item 408(c) of Regulation S-K.
40
Item
6 – Exhibits
Exhibit
No.
Description
10.1
Form of Simple Agreement for Future Equity by and Between Etronium AI Inc. and AMC Robotics Corporation (incorporated by reference to Exhibit 10.1 included in the Company’s Current Report on Form 8-K dated April 7, 2026)
31.1*
Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*
Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**
Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2**
Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS
Inline
XBRL Instance Document. The instance document does not appear in the Interactive Data File because its XBRL tags are embedded within
the Inline XBRL document.
101.SCH
Inline
XBRL Taxonomy Extension Schema Document.
101.CAL
Inline
XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF
Inline
XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB
Inline
XBRL Taxonomy Extension Label Linkbase Document.
101.PRE
Inline
XBRL Taxonomy Extension Presentation Linkbase Document.
104
Cover
Page Interactive Data File. The cover page XBRL tags are embedded within the Inline XBRL document.
*
Filed herewith
**
These certifications are furnished to the SEC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and are deemed not filed for
purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall they be deemed incorporated by reference in any
filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
41
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.
AMC
ROBOTICS CORPORATION
Dated:
August 12, 2026
By.
/s/
Shengwei Da
Shengwei
Da
Chief
Executive Officer
(Principal
Executive Officer)
Dated:
August 12, 2026
By.
/s/
Min Ma
Min
Ma
VP,
Finance
(Principal
Financial and Accounting Officer)
42
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.