UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended: December 31, 2025
☐
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from _____________ to _________________
Commission
File No. 001-41478
ADDENTAX
GROUP CORP.
(Exact
name of registrant as specified in its charter)
Nevada
35-2521028
(State
or other jurisdiction of
(I.R.S.
Employer
incorporation
or formation)
Identification
Number)
Kingkey
100, Block A , Room 4805 ,
Luohu
District , Shenzhen City , China 518000
(Address
of principal executive offices) (Zip Code)
+
(86) 755 86961 405
(Registrant’s
telephone number )
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
ATXG
Nasdaq
Capital Markets
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 such shorter period that the registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past 90 days.
☒
Yes ☐ No
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files).
☒
Yes ☐ No
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”
and “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
APPLICABLE
ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS
DURING
THE PRECEDING FIVE YEARS:
Indicate
by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. ☐ Yes ☐ No
APPLICABLE
ONLY TO CORPORATE ISSUERS:
Indicate
the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
As
of February 13, 2026, there were 11,715,348 shares outstanding of the registrant’s shares of common stock issued and outstanding.
TABLE
OF CONTENTS
PART I – FINANCIAL INFORMATION
Item
1.
Financial Statements (Unaudited)
F-1
Item
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
3
Item
3.
Quantitative and Qualitative Disclosures About Market Risk
15
Item
4.
Controls and Procedures
15
PART II – OTHER INFORMATION
Item
1.
Legal Proceedings
16
Item
1A.
Risk Factors
16
Item
2.
Unregistered Sales of Equity Securities and Use of Proceeds
16
Item
3.
Defaults Upon Senior Securities
16
Item
4.
Mine Safety Disclosures
16
Item
5.
Other Information
16
Item
6.
Exhibits
16
2
PART
I – FINANCIAL INFORMATION
Item
1. Financial Statements.
ADDENTAX
GROUP CORP.
FINANCIAL
STATEMENTS
For
the nine months ended December 31, 2025 and 2024
TABLE
OF CONTENTS
Condensed Consolidated Balance sheets as of December 31, 2025 and March 31, 2025 (unaudited)
F-2
Condensed Consolidated Statements of Income and Comprehensive Income for the nine months ended December 31, 2025 and 2024 (unaudited)
F-3
Condensed Consolidated Statements of Changes in Equity for the nine months ended December 31, 2025 and 2024 (unaudited)
F-4
Condensed Consolidated Statements of Cash Flows for the nine months ended December 31, 2025 and 2024 (unaudited)
F-5
Notes to Condensed Consolidated Financial Statements for the nine months ended December 31, 2025 and 2024 (unaudited)
F-6
– F-15
F- 1
ADDENTAX
GROUP CORP. AND SUBSIDIARIES
UNAUDITED
CONDENSED CONSOLIDATED BALANCE SHEETS
(In
U.S. Dollars, except share data or otherwise stated)
(UNAUDITED)
December
31, 2025
March
31, 2025
ASSETS
CURRENT
ASSETS
Cash
and cash equivalents
$ 238,466
$ 324,953
Restricted
cash
10,756
2,750,000
Accounts
receivables, net
890,809
929,817
Debt
securities held-to-maturity
17,500,000
17,500,000
Inventories
178,014
166,874
Prepayments
and other receivables
3,482,884
3,638,347
Advances
to suppliers
249,400
198,494
Amount
due from related party
5,323,739
4,283,129
Total
current assets
27,874,068
29,791,614
NON-CURRENT
ASSETS
Plant
and equipment, net
355,714
387,997
Operating
lease right of use asset
-
18,722,277
Long-term
prepayments
20,039
265,449
Total
non-current assets
375,753
19,375,723
TOTAL
ASSETS
$ 28,249,821
$ 49,167,337
LIABILITIES
AND EQUITY
CURRENT
LIABILITIES
Short-term
loan
$ 717,849
$ 640,878
Accounts
payable
49,370
53,199
Amount
due to related parties
216,508
161,594
Advances
from customers
21,966
332,492
Accrued
expenses and other payables
280,814
1,858,198
Operating
lease liability current portion
-
905,958
Total
current liabilities
1,286,507
3,952,319
NON-CURRENT
LIABILITIES
Convertible
debts
-
2,900,160
Derivative
liabilities
5,332,415
2,772,350
Operating
lease liability
-
17,810,700
Total
non-current liabilities
5,332,415
23,483,210
TOTAL
LIABILITIES
$ 6,618,922
$ 27,435,529
EQUITY
Common
stock ($ 0.001 par value, 250,000,000 shares authorized, 11,715,348 and 6,043,769 shares issued and outstanding at December 31 and
March 31, 2025, respectively)
$ 11,715
$ 6,044
Additional
paid-in capital
39,948,903
35,240,981
Accumulated
Deficit
( 18,355,287 )
( 13,663,790 )
Statutory
reserve
37,020
37,422
Accumulated
other comprehensive loss
( 11,452 )
111,151
Total
equity
21,630,899
21,731,808
TOTAL
LIABILITIES AND EQUITY
$ 28,249,821
$ 49,167,337
See
accompanying notes to the unaudited condensed consolidated financial statements.
F- 2
ADDENTAX
GROUP CORP. AND SUBSIDIARIES
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(In
U.S. Dollars, except share data or otherwise stated)
2025
2024
2025
2024
Three
months ended
December
31,
Nine
months ended
December
31,
2025
2024
2025
2024
REVENUES
$ 975,823
$ 864,876
$ 2,622,869
$ 2,550,884
COST
OF REVENUES
( 680,910 )
( 674,709 )
( 1,912,395 )
( 1,625,159 )
GROSS
PROFIT
294,913
190,167
710,474
925,725
OPERATING
EXPENSES
Selling
and marketing
( 9,109 )
( 28,819 )
( 20,413 )
( 124,821 )
General
and administrative
( 354,597 )
( 311,383 )
( 1,563,577 )
( 1,291,478 )
Total
operating expenses
( 363,706 )
( 340,202 )
( 1,583,990 )
( 1,416,299 )
INCOME
(LOSS) FROM OPERATIONS
( 68,793 )
( 150,035 )
( 873,516 )
( 490,574 )
Fair
value gain or loss
( 4,141,237 )
( 648,051 )
( 4,140,772 )
( 1,045,448 )
Interest
income
288
308
860
985
Interest
expenses
( 10,569 )
( 124,984 )
( 605,662 )
( 1,030,585 )
Other
income, net
24,337
31,807
460,820
97,903
(LOSS)
INCOME BEFORE INCOME TAX EXPENSE
( 4,195,974 )
( 890,955 )
( 5,158,270 )
( 2,467,719 )
INCOME
TAX EXPENSE
( 248 )
( 3,116 )
( 1,082 )
( 4,643 )
LOSS
FROM CONTINUING OPERATIONS, NET OF INCOME TAXES
( 4,196,222 )
( 894,071 )
( 5,159,352 )
( 2,472,362 )
Income
(loss) on discontinued operations
-
( 191,650 )
467,855
( 556,002 )
NET
(LOSS) INCOME
( 4,196,222 )
( 1,085,721 )
( 4,691,497 )
( 3,028,364 )
Foreign
currency translation gain
( 45,781 )
107,565
( 122,603 )
62,515
TOTAL
COMPREHENSIVE INCOME (LOSS)
$ ( 4,242,003 )
$ ( 978,156 )
$ ( 4,814,100 )
$ ( 2,965,849 )
LOSS
PER SHARE FROM CONTINUING OPERATIONS - Basic and diluted
( 0.45 )
( 0.16 )
( 0.55 )
( 0.43 )
EARNINGS
(LOSS) PER SHARE FROM DISCONTINUED OPERATIONS - Basic and diluted
-
( 0.03 )
0.05
( 0.10 )
Weighted
average number of shares outstanding – Basic and diluted
9,298,652
5,750,523
9,298,652
5,750,523
See
accompanying notes to the unaudited condensed consolidated financial statements.
F- 3
ADDENTAX
GROUP CORP. AND SUBSIDIARIES
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(In
U.S. Dollars, except share data or otherwise stated)
Shares
Amount
capital
Unrestricted
reserve
loss
Equity
Retained
earnings
Accumulated
Additional
(accumulated
deficit)
other
Common
Stock
paid-in
Statutory
comprehensive
Total
Shares
Amount
capital
Unrestricted
reserve
loss
Equity
BALANCE
AT OCTOBER 1, 2024
6,043,769
$ 6,044
$ 35,240,981
$ ( 10,511,833 )
$ 37,020
$ 17,967
$ 24,790,179
Appropriation
for Statutory reserve
-
-
-
( 662 )
662
-
-
Foreign
currency translation
-
-
-
-
-
107,565 )
107,565
Net
income for the period
-
-
-
( 1,085,721 )
-
-
( 1,085,721 )
BALANCE
AT DECEMBER 312024
6,043,769
$ 6,044
$ 35,240,981
$ ( 11,598,216 )
$ 37,682
$ 125,532
$ 23,812,023
BALANCE
AT OCTOBER1, 2025
11,715,348
$ 11,715
$ 39,948,903
$ ( 14,159,065 )
$ 37,020
$ 34,329
$ 25,872,902
Additional
paid-in capital from conversion of convertible debts
-
-
780,945
-
-
-
780,945
Foreign
currency translation
-
-
-
-
-
( 45,781 )
( 45,781 )
Net
income for the period
-
-
-
( 4,196,222 )
-
-
( 4,196,222 )
BALANCE
AT DECEMBER 31, 2025
11,715,348
$ 11,715
$ 39,948,903
$ ( 18,355,287 )
$ 37,020
$ ( 11,452 )
$ 21,630,899
BALANCE AT APRIL
1, 2024
5,383,769
$ 5,384
$ 34,510,869
$ ( 8,569,190 )
$ 37,020
$ 63,017
$ 26,047,100
Issuance of new shares
660,000
660
646,140
-
-
-
646,800
Additional
paid-in capital from conversion of convertible debts
-
-
83,972
-
-
-
83,972
Appropriation
for Statutory reserve
-
-
-
( 662 )
662
-
-
Foreign
currency translation
-
-
-
-
-
62,515
62,515
Net
income for the period
-
-
-
( 3,028,364 )
-
-
( 3,028,364 )
BALANCE
AT DECEMBER 31, 2024
6,043,769
$ 6,044
$ 35,240,981
$ ( 11,598,216 )
$ 37,682
$ 125,532
$ 23,812,023
BALANCE AT APRIL
1, 2025
6,043,769
$ 6,044
$ 35,240,981
$ ( 13,663,790 )
$ 37,422
$ 111,151
$ 21,731,808
Balance
6,043,769
$ 6,044
$ 35,240,981
$ ( 13,663,790 )
$ 37,422
$ 111,151
$ 21,731,808
Issuance of new shares
5,671,579
5,671
64,330
-
-
-
70,001
Additional
paid-in capital from conversion of convertible debts
-
-
4,643,592
-
-
-
4,643,592
Apropriation
for Statutory reserve
-
-
-
-
( 402 )
-
( 402 )
Foreign
currency translation
-
-
-
-
-
( 122,603 )
( 122,603 )
Net
income for the period
-
-
-
( 4,691,497 )
-
-
( 4,691,497 )
BALANCE
AT DECEMBER 31, 2025
11,715,348
$ 11,715
$ 39,948,903
$ ( 18,355,287 )
$ 37,020
$ ( 11,452 )
$ 21,630,899
Balance
11,715,348
$ 11,715
$ 39,948,903
$ ( 18,355,287 )
$ 37,020
$ ( 11,452 )
$ 21,630,899
See
accompanying notes to the unaudited condensed consolidated financial statements.
F- 4
ADDENTAX
GROUP CORP. AND SUBSIDIARIES
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In
U.S. Dollars, except share data or otherwise stated)
2025
2024
Nine
Months Ended
December
31
2025
2024
CASH
FLOWS FROM OPERATING ACTIVITIES:
Net
profit (loss)
$ ( 4,691,497 )
$ ( 3,028,364 )
Adjustments
to reconcile net income (loss) to net cash used in operating activities:
Depreciation
500,903
1,258,591
Non-cash
financial cost
572,449
989,930
Stock-Based
Compensation Expense
70,001
( 330,000 )
Investment
income
( 364,583 )
1,045,448
Fair
value gain or loss
4,140,783
( 103,785 )
Gain
on debts extinguishment
( 8,979 )
-
(Gain)
Loss from sale of property and equipment
( 23,394 )
73,430
Loss
on disposal of subsidiaries
18,004
334,135
Changes
in operating assets and liabilities
Accounts
receivable
1,192
641,574
Inventories
( 11,140 )
( 114,872 )
Advances
to suppliers
( 82,376 )
( 67,419 )
Other
receivables
( 553,867 )
1,000,232
Accounts
payables
10,689
( 314,771 )
Accrued
expenses and other payables
( 720,385 )
( 677,335 )
Advances
from customers
59,827
95,585
Net
cash used in operating activities
$ ( 1,082,373 )
$ 802,379
CASH
FLOWS FROM INVESTING ACTIVITIES
Purchase
of property and equipment and intangible assets
( 149,260 )
( 145,520 )
Proceeds from sale of property and equipment and intangible assets
23,743
-
Cash
decreased in disposal of subsidiaries
( 155,563 )
( 8,219 )
Net
cash used in investing activities
$ ( 281,080 )
$ ( 153,739 )
CASH
FLOWS FROM FINANCING ACTIVITIES:
Proceeds
from related party borrowings
92,560
908,290
Repayment
of related party borrowings
( 43,660 )
( 726,524 )
Proceeds
from bank borrowings
505,918
167,783
Repayment
of bank borrowings
( 436,952 )
( 298,772 )
Cash
advance to related parties
( 2,578,153 )
( 3,549,135 )
Repayment
from related parties
1,393,380
2,409,923
Redemption
of convertible debt
( 390,000 )
( 544,706 )
Release
of restricted cash
2,739,244
646,800
Net
cash provided by financing activities
$ 1,282,337
$ ( 986,341 )
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
( 81,116 )
( 337,701 )
Effect
of exchange rate changes on cash and cash equivalents
( 5,371 )
1,597
Cash
and cash equivalents, beginning of the period
324,953
816,186
CASH
AND CASH EQUIVALENTS, END OF THE PERIOD
$ 238,466
$ 480,082
Supplemental
disclosure of cash flow information:
Cash
paid during the period for interest
$ 32,220
$ 39,768
Cash
paid during the period for income tax
$ 1,082
$ 4,662
See
accompanying notes to the unaudited condensed consolidated financial statements.
F- 5
ADDENTAX
GROUP CORP. AND SUBSIDIARIES
NOTES
TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1.
ORGANIZATION AND BUSINESS ACQUISITIONS
Addentax
Group Corp. and its subsidiaries (“ATXG” or the “Company”) are engaged in the business of garment manufacturing,
providing logistic services, property leasing and management services in the People’s Republic of China (“PRC” or “China”).
2.
BASIS OF PRESENTATION
In
the opinion of management, the unaudited condensed consolidated financial statements reflect all adjustments of a normal recurring nature
that are necessary for a fair presentation of the results for the interim periods presented. All significant intercompany transactions
and balances are eliminated in consolidation. However, the results of operations included in such financial statements may not necessarily
be indicative of annual results.
The
Company uses the same accounting policies in preparing quarterly and annual financial statements. Certain information and footnote disclosures
normally included in the annual consolidated financial statements prepared in accordance with accounting principles generally accepted
in the United States of America (“U.S. GAAP”) have been condensed or omitted. These unaudited 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 March 31, 2025 filed with the Securities and Exchange Commission
(“SEC”) on June 30 2025 (“2024 Form 10-K”).
3.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use
of Estimates
The
preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated
financial statements and the reported amounts of revenues and expenses during the reporting periods. Management makes these estimates
using the best information available at the time the estimates are made; however actual results could differ materially from those estimates.
Stock-Based
Compensation
The
compensation expense for all share-based payment awards made to employees and directors, including stock options and restricted stock
units (“RSUs”) is measured and recognized based on the fair value of the awards on the date of grant. The compensation expense,
net of estimated forfeitures, is recognized on a straight-line basis over the requisite service period, which is generally the vesting
period of the award. The fair value of RSUs is determined based on the closing market price of our common stock on the date of grant.
There
is no change in the accounting policies for the nine months ended December 31, 2025.
Recently
issued accounting pronouncements
Accounting
for Convertible Instruments: In August 2020, FASB issued ASU 2020-06, Accounting for Convertible Instruments and Contracts in an Entity’s
Own Equity (ASU 2020-06), as part of its overall simplification initiative to reduce costs and complexity of applying accounting standards
while maintaining or improving the usefulness of the information provided to users of financial statements. Among other changes, the
new guidance removes from GAAP separation models for convertible debt that require the convertible debt to be separated into a debt and
equity component, unless the conversion feature is required to be bifurcated and accounted for as a derivative or the debt is issued
at a substantial premium. As a result, after adopting the guidance, entities will no longer separately present such embedded conversion
features in equity and will instead account for the convertible debt wholly as debt. The new guidance also requires use of the “if-converted”
method when calculating the dilutive impact of convertible debt on earnings per share, which is consistent with the Company’s current
accounting treatment under the current guidance. The guidance is effective for financial statements issued for fiscal years beginning
after December 15, 2021, and interim periods within those fiscal years, with early adoption permitted, but only at the beginning of the
fiscal year.
The
Company reviews new accounting standards as issued. Management has not identified any other new standards that it believes will have
a significant impact on the Company’s consolidated financial statements.
F- 6
4.
DISPOSITION OF SUBSIDIARIES AND DISCONTINUED OPERATIONS
In
May 2025, the Company disposed of Dongguan Aotesi Garments Co., Ltd., (“AOT”). The Company will carry on the garment manufacturing
segment business through other subsidiaries. The disposition of AOT did not qualify as discontinued operations.
Financial
position of the entities at disposal date and gain or loss on disposal:
Garment
Manufacturing Segment
SCHEDULE OF FINANCIAL POSITION OF ENTITIES AND GAIN OR LOSS ON DISPOSAL
Financial
position of AOT
May
6, 2025,
date
of disposal
Current
assets
$ 71,373
Noncurrent
assets
-
Current
liabilities
( 45,194 )
Net
assets
$ 26,179
The
consideration was $ 13,829 , resulting in a loss of $ 12,137 recognized on the disposal.
At
end of June 2025, the Company disposed of Dongguan Hongxiang Commercial Co., Ltd., a PRC company (“HX”) to the management
of the subsidiary. The property management and subleasing business was then classified as discontinued operation. Comparative period
amounts have been restated retrospectively.
Financial
position of the entities at disposal date and gain or loss on disposal:
Property
Management and Subleasing Business Segment
Financial
position of HX
July
1, 2025,
date
of disposal
Current
assets
$ 1,227,389
Noncurrent
assets
354,622
Current
liabilities
( 1,588,983 )
Net
assets
$ 6,972
The
consideration was $ 13,829 , with the reversal of over-accrual of lease payment, resulting in an income of $ 6,857 recognized on the disposal.
5.
RELATED PARTY TRANSACTIONS
SCHEDULE OF RELATED PARTIES RELATIONSHIP WITH COMPANY
Name
of Related Parties
Relationship
with the Company
Zhida
Hong
President,
CEO, and a director of the Company
Hongye
Financial Consulting (Shenzhen) Co., Ltd.
A
company controlled by CEO, Mr. Zhida Hong
Bihua
Yang
A
legal representative of Shenzhen Xin Kuai Jie Transportation (“XKJ”)
Jinlong
Huang
Management
of Dongguan Heng Sheng Wei Garments Co., Ltd (“HSW”)
The
Company leases XKJ’s office rent-free from Bihua Yang.
Hongye
Financial Consulting (Shenzhen) Co., Ltd. provided a guarantee to the consideration receivable for the transfer of a debt security to
a third party.
The
Company had the following related party balances as of December 31, 2025 and March 31, 2025:
SCHEDULE
OF RELATED PARTY BALANCES
Amount
due from related party
December
31, 2025
March
31, 2025
Zhida
Hong (1)
$ 3,943,541
$ 2,856,262
Bihua
Yang (2)
1,380,198
1,426,867
Amount
due from related party
$ 5,323,739
$ 4,283,129
Related
party borrowings
December
31, 2025
March
31, 2025
Hongye
Financial Consulting (Shenzhen) Co., Ltd.
99,819
39,174
Jinlong
Huang
116,689
122,420
Amount
due to related party
$ 216,508
$ 161,594
(1)
The
increase of related party from Zhida Hong was short term loan to Zhida Hong, which is interest-free and would be repaid in one year.
(2)
The
decrease of related party debt from Bihua Yang was mainly due to the repayment from Bihua Yang.
The
borrowing balances with related parties are unsecured, non-interest bearing and repayable on demand.
F- 7
6.
DEBT SECURITIES HELD-TO-MATURITY
SCHEDULE OF DEBT SECURITIES HELD TO MATURITY
December
31, 2025
March
31, 2025
Debt
securities held-to-maturity
$ 17,500,000
$ 17,500,000
The
Company purchased a note issued by a third-party investment company on August 24, 2022. The principal amount of the note was $ 17,500,000 .
The note was renewable with a one-year term on August 23, 2023 and it was a 2.5 % p.a. coupon. On August 23, 2023, the Company entered
into an agreement to transfer the principal and coupon receivable to a third party. The debt is guaranteed by Hongye Financial Consulting
(Shenzhen) Co., Ltd., the company controlled by our CEO, Mr. Zhida Hong. On August 24, 2024, a Supplemental Agreement to the note was
signed to extend the maturity date to August 24, 2025. As of December 31, and March 31, 2025, the coupon receivable was $ 437,500 and
$ 365,000 .
7.
INVENTORIES
Inventories
consist of the following as of December 31, and March 31, 2025:
SCHEDULE OF INVENTORIES
December
31, 2025
March
31, 2025
Raw
materials
$ 10,670
$ 10,623
Finished
goods
167,344
156,251
Total
inventories
$ 178,014
$ 166,874
8.
ADVANCES TO SUPPLIERS
The
Company has made advances to third-party suppliers in advance of receiving inventory parts. These advances are generally made to expedite
the delivery of required inventory when needed and to help to ensure priority and preferential pricing on such inventory. The amounts
advanced to suppliers are fully refundable on demand.
The
Company reviews a supplier’s credit history and background information before advancing a payment. If the financial condition of
its suppliers were to deteriorate, resulting in an impairment of their ability to deliver goods or provide services, the Company would
recognize bad debt expense in the period they are considered unlikely to be collected.
9.
PREPAYMENTS AND OTHER RECEIVABLES
Prepayments
and other receivables consist of the following as of December 31 and March 31, 2025:
SCHEDULE OF PREPAYMENTS AND OTHER RECEIVABLES
December
31, 2025
March
31, 2025
Prepayment
52,257
50,590
Deposit
32,377
722,035
Receivable
of consideration on disposal of subsidiaries
14,251
-
Coupon
receivable of debt security held-to-maturity
437,500
-
Loan
to third party
2,500,000
2,500,000
Other
receivables
446,499
365,722
Prepayments
and other receivables
$ 3,482,884
$ 3,638,347
10.
PROPERTY, PLANT AND EQUIPMENT
Property,
plant and equipment consists of the following as of December 31 and March 31, 2025:
SCHEDULE OF PROPERTY PLANT AND EQUIPMENT
December
31, 2025
March
31, 2025
Production
plant
$ 64,929
$ 103,242
Motor
vehicles
783,512
734,990
Office
equipment
35,661
52,194
Property,
plant and equipment gross
884,102
890,426
Less:
accumulated depreciation
( 528,388 )
( 502,429 )
Plant
and equipment, net
$ 355,714
$ 387,997
Depreciation
expense for the three and nine months ended December 31, 2025 and 2024 was $ 19,833 and $ 23,262 , $ 57,565 and $ 99,181 , respectively.
F- 8
11.
SHORT-TERM BANK LOAN
In
August 2019, HSW entered into a facility agreement with Agricultural Bank of China and obtained a line of credit, which allows the Company
to borrow up to approximately $ 153,172 (RMB 1,000,000 ) for daily operations. The loans are guaranteed at no cost by the legal representative
of HSW. As of December 31, 2025, the Company has borrowed $ 134,568 (RMB 944,255 ) (March 31, 2025: $ 130,051 ) under this line of credit
with various annual interest rates from 4.34 % to 4.9 %. The outstanding loan balance was due on September 30, 2021. The Company was not
able to renew the loan facility with the bank. The Company is negotiating with the bank on repayment schedule of the loan balance and
interest payable.
In
February 2023, XKJ entered into a facility agreement with China Construction Bank and obtained a line of revolving credit, which allows
the Company to borrow up to approximately $ 1,254,858 (RMB 9,000,000 ) for daily operations, with Loan Prime Rate of the day prior to the
draw down day. The loans are guaranteed by the legal representative of XKJ at no cost. As of December 31, 2025, the Company has borrowed
$ 562,923 (RMB 3,950,000 ) (March 31, 2025: $ 406,300 ) under this line of credit with annual interest rate of 3.9 %. The revolving credit
facility will expire on February 1, 2026 .
In
December 2023, Shenzhen Yingxi Peng Fa Logistic Co., Ltd (“PF”) entered into a facility agreement with Sichuan Xinwang Bank
Co., Ltd. and obtained a line of credit, which allows the Company to borrow up to approximately $ 69,714 (RMB 500,000 ) for daily operations.
The annual interest rate of this line of credit is 16.2 %. The loan facility will expire on December 26, 2025 . As of September 30, 2025,
the Company has fully repaid this loan facility (March 31, 2025: $ 25,824 )
In
March 2024, PF entered into a new facility agreement with WeBank Co., Ltd. and obtained a line of credit, which allows the Company to
borrow up to approximately $ 139,429 (RMB 1,000,000 ) for daily operations. As of December 31, 2025, the Company has borrowed $ 20,359 (RMB 142,857 )
(March 31, 2025: $ 78,702 ) under this line of credit with annual interest rate of 8.244 %. The loan facility will expire on March 22, 2026 .
12.
TAXATION
(a)
Enterprise
Income Tax (“EIT”)
The
Company operates in the PRC and files tax returns in the PRC.
Yingxi
Industrial Chain Group Co., Ltd was incorporated in the Republic of Seychelles and, under the current laws of Seychelles, is not subject
to income taxes. It is a wholly owned subsidiary of Addentax Group Corp.
Yingxi
HK (Yingxi Industrial Chain Investment Co., Ltd.) was incorporated in Hong Kong, is indirectly wholly-owned by Addentax Group Corp.,
and is subject to Hong Kong income tax at a progressive rate of 16.5 %. No provision for income taxes in Hong Kong has been made as Yingxi
HK had no taxable income for the nine months ended December 31, 2025 and 2024.
Shenzhen
Yingxi Industrial Chain Services Co., Ltd (“YX”), our wholly-owned subsidiary, was incorporated in the PRC and is subject
to the EIT tax rate of 25 %. No provision for income taxes in the PRC has been made as YX had no taxable income for the nine months ended
December 31, 2025 and 2024.
YX
is governed by the Income Tax Laws of the PRC. All YX’s operating companies were subject to progressive EIT rates from 5 % to 15 %
in 2025 and 2024. The preferential tax rate will expire at end of year 2026 and the EIT rate will be 25% from year 2027.
YX’s
parent entity, Addentax Group Corp. is a U.S. entity and is subject to the United States federal income tax. No provision for income
taxes in the United States has been made as Addentax Group Corp. had no U.S. taxable income for the nine months ended December 31, 2025
and 2024.
F- 9
The
reconciliation of income taxes computed at the PRC statutory tax rate applicable to the PRC, to income tax expenses are as follows:
SCHEDULE OF EFFECTIVE INCOME TAX RATE RECONCILIATION
2025
2024
2025
2024
Three
months ended
Nine
months ended
December
31,
December
31,
2025
2024
2025
2024
PRC
statutory tax rate
25 %
25 %
25 %
25 %
Computed
expected benefits (expense)
( 1,048,994 )
( 270,651 )
( 1,289,568 )
( 616,930 )
Temporary
differences
878,917
36,665
1,088,150
30,420
Permanent
difference
170,316
30,109
202,470
( 16,087 )
Changes
in valuation allowance
9
206,993
30
607,240
Income
tax expense
$ 248
$ 3,116
1,082
4,643
Deferred
tax assets had not been recognized in respect of any potential tax benefit that may be derived from non-capital loss carry forward and
property and equipment due to past negative evidence of previous cumulative net losses and uncertainty upon restructuring. The management
will continue to assess at each reporting period to determine the realizability of deferred tax assets.
(b)
Value
Added Tax (“VAT”)
In
accordance with the relevant taxation laws in the PRC, the normal VAT rate for domestic sales is 13 %, which is levied on the invoiced
value of sales and is payable by the purchaser. The subsidiaries HSW, AOT and YS enjoyed preferential VAT rate of 13 %. The companies
are required to remit the VAT they collect to the tax authority. A credit is available whereby VAT paid on purchases can be used to offset
the VAT due on sales.
For
services, the applicable VAT rate is 9 % under the relevant tax category for a logistics company, except that PF enjoys the preferential
VAT rate of 3 % in 2025 and 2024. XKJ and PF are required to pay the full amount of VAT calculated at the applicable VAT rate of the invoiced
value of sales as required. A credit is available whereby VAT paid on gasoline and toll charges can be used to offset the VAT due on
service income.
13.
CONSOLIDATED SEGMENT DATA
Segment
information is consistent with how chief operating decision maker reviews the businesses, makes investing and resource allocation decisions
and assesses operating performance. The segment data presented reflects this segment structure. The Company reports financial and operating
information in the following three segments:
(a)
Garment
manufacturing . Including manufacturing and distribution of garments;
(b)
Logistics
services . Providing logistic services; and
(c)
Property
management and subleasing. Providing subleasing of shops and property management services for garment wholesalers and retailers
in garment market. At end of June 2025, the Company disposed of HX to the management of the subsidiary. The property management and
subleasing business was then classified as discontinued operation.
The
Company also provides general corporate services to its segments and these costs are reported as “Corporate and others”.
F- 10
Selected
information in the segment structure is presented in the following tables:
Revenues
by segment for the three and nine months ended December 31, 2025 and 2024 are as follows:
SCHEDULE OF SEGMENT REPORTING FOR REVENUE
Revenues
from external customers
2025
2024
2025
2024
Three
months ended
Nine
months ended
December
31,
December
31,
Revenues
from external customers
2025
2024
2025
2024
Garments
manufacturing segment
4,764
33,773
37,595
268,845
Logistics
services segment
971,059
831,103
2,585,274
2,282,039
Total
of reportable segments and consolidated revenue
$ 975,823
$ 864,876
$ 2,622,869
$ 2,550,884
Intersegment
revenue
Garments
manufacturing segment
-
-
-
-
Income
(Loss) from operations by segment for the three and nine ended December 31, 2025 and 2024 is as follows:
SCHEDULE OF SEGMENT REPORTING FOR INCOME FROM OPERATION
2025
2024
2025
2024
Three
months ended
Nine
months ended
December
31,
December
31,
2025
2024
2025
2024
Garments
manufacturing segment
( 10,859 )
( 31,220 )
( 43,169 )
( 93,243 )
Logistics
services segment
141,921
8,707
191,698
259,144
Total
of reportable segments
$ 131,062
$ ( 22,513 )
$ 148,529
$ 165,901
Corporate
and other
( 199,855 )
( 127,522 )
( 1,022,045 )
( 656,475 )
Total
consolidated income (loss) from operations
( 68,793 )
( 150,035 )
( 873,516 )
( 490,574 )
Total
assets by segment as of December 30 and March 31, 2025 are as follows:
SCHEDULE OF SEGMENT REPORTING FOR ASSETS
Total
assets
December
31, 2025
March
31, 2025
Garment
manufacturing segment
$ 170,683
$ 238,981
Logistics
services segment
3,251,911
3,167,654
Property
management and subleasing
-
19,855,305
Total
of reportable segments
3,422,593
23,261,939
Corporate
and other
24,827,228
25,905,398
Consolidated
total assets
$ 28,249,821
$ 49,167,337
Geographical
Information
The
Company operates predominantly in China. In presenting information on the basis of geographical location, revenue is based on the geographical
location of customers and long-lived assets are based on the geographical location of the assets.
Geographic
Information
SCHEDULE OF GEOGRAPHICAL INFORMATION
Three
months ended
December
31,
Nine
months ended
December
31,
2025
2024
2025
2024
Revenues
China
975,823
864,876
2,622,869
2,550,884
December
31, 2025
March
31, 2025
Long-Lived
Assets
China
375,753
19,375,723
F- 11
14.
FINANCIAL INSTRUMENTS
On
January 4, 2023, the Company entered into a series of agreements with certain accredited investors, pursuant to which the Company received
a net proceed of $ 15,000,000 in consideration of the issuance of:
●
senior
secured convertible notes in the aggregate original principal amount of approximately $ 16.7 million with an interest rate of 5 % per
annum (the “Convertible Notes”); The Convertible Notes matured on July 4, 2024 . The conversion price is $ 1.25 , subject
to adjustment under several conditions.
●
warrants
(“Warrants”) to purchase up to approximately 16.1 million shares of common stock of the Company (the “Common Stock”)
until on or prior to 11:59 p.m. (New York time) on the five-year anniversary of the closing date at an exercise price of $ 1.25 per
share, also subject to adjustment under several conditions.
The
Warrants are considered a freestanding instrument issued together with the Convertible Notes and measured at their issuance date fair
value. Proceeds received were first allocated to the Warrants based on their initial fair value. The initial fair value of the Warrants
was $ 3.9 million. The Warrants were marked to the market with the changes in the fair value of warrant recorded in the consolidated statements
of operations and comprehensive loss. As of December 30, 2025, the balance of the Warrants was approximately $ 0.8 million (March 31,
2025: $ 1.0 million).
The
Convertible Notes are classified as a liability and is subsequently stated at amortized cost with any difference between the initial
carrying value and the repayment amount as interest expenses using the effective interest method over the period from the issuance date
to the maturity date. The embedded conversion feature should be bifurcated and separately accounted for using fair value, as this embedded
feature is considered not clearly and closely related to the debt host. The bifurcated conversion feature was recorded at fair value
with the changes recorded in the consolidated statements of operations and comprehensive loss. The initial fair value of the embedded
conversion feature was $ 1.2 million. As of December 31, 2025, the fair value of the conversion option was $ Nil (March 31, 2025: $ 1.4
million).
The
Company determined that the other embedded features do not require bifurcation as they either are clearly and closely related to the
Convertible Notes or do not meet the definition of a derivative.
The
total proceeds of the Convertible Notes and the Warrants, net of issuance cost, of $ 15.0 million were received by the Company in January
2023, and allocated to each of the financial instruments as following:
SCHEDULE OF FINANCIAL INSTRUMENTS
As
of
January 4, 2023
Derivative
liabilities – Fair value of the Warrants
$ 3,858,521
Derivative
liabilities – Embedded conversion feature
1,247,500
Convertible
Notes
9,893,979
$ 15,000,000
In
January 2023, the Company also granted to the placement agent a warrant as partial payment of an agency fee to purchase 0.7 million shares
of Common Stock of the Company. The warrant matures in five years with an exercise price of $ 1.25 subject to adjustments under different
conditions. The warrant was recognized as a derivative liability with an initial fair value of $ 0.168 million.
The
Company’s Convertible Notes’ obligations were as the following for the three and nine months ended December 31, 2025 and
2024:
SCHEDULE OF CONVERTIBLE NOTES OBLIGATION
Three
months ended
Nine
months ended
December
31,
December
31,
2025
2024
2025
2024
Carrying
value – beginning balance
$ -
$ 3,214,514
$ 2,900,160
$ 2,684,697
Converted
to ordinary shares
-
-
( 3,054,240 )
( 82,642 )
Redemption
-
( 544,706 )
( 334,534 )
( 544,706 )
Amortization
of debt discount
-
74,113
418,510
756,761
Deferred
debt discount and cost of issuance
-
15,633
-
( 250,136 )
Interest
charge
-
37,589
70,104
233,169
Carrying
value – ending balance
$ Nil
$ 2,797,143
$ Nil
$ 2,797,143
During
the nine months ended December 31, 2025, approximately $ 3.1 million of the Convertible Notes was converted into approximately 5.7 million
shares of Common Stock, with an average effective conversion price of $ 0.5327 per share.
During
the three and nine months ended December 30, 2024, $ Nil and $ 82,642 of the Convertible Notes was converted into 132,994 shares of Common
Stock, with average effective conversion price of $ 0.6214 per share.
F- 12
The
Company’s derivative liabilities were as the following for the three and nine months ended December 31, 2025 and 2024:
SCHEDULE OF DERIVATIVE LIABILITIES
2025
2024
2025
2024
Three
months ended
Nine
months ended
December
31,
December
31,
2025
2024
2025
2024
Derivative
liabilities –Warrants
$
$
$
$
Beginning
balance
1,191,178
301,989
989,852
251,657
Marked
to the market
4,141,237
352,320
4,342,563
402,652
Ending
fair value
5,332,415
654,309
5,332,415
654,309
Derivative
liabilities – Embedded conversion feature
Beginning
balance
-
645,958
1,782,498
36,298
Converted
to shares of Common Stock
-
-
( 1,589,352 )
( 1,330 )
Remeasurement
on change of convertible price
-
( 15,633 )
17,625
248,292
Redemption
-
( 103,786 )
( 8,979 )
( 103,786 )
Marked
to the market
297,575
( 201,792 )
644,641
Ending
fair value
Nil
824,115
Nil
824,115
Total
Derivative fair value at end of period
$ 5,332,415
$ 1,478,424
$ 5,332,415
$ 1,478,424
15.
LEASE
As
a lessee
Right-of-use
asset and lease liabilities
The
Company recognized right-of-use asset as well as lease liability according to the ASC 842, Leases (with the exception of short-term leases).
Lease liabilities are measured at present value of the sum of remaining rental payments as of December 31, 2025, with a discounted rate
of 4.9 % . A single lease cost is recognized over the lease term on a generally straight-line basis. All cash payments of operating lease
cost are classified within operating activities in the statement of cash flows.
The
Company leases its head office. The lease period is 5 years with an option to extend the lease. The Company leases its plant and dormitory
for 4.5 years with an option to extend the lease. The Company leased several floors in a commercial building for its subleasing and property
management services business for 16 years with an option to extend the lease.
The
following table summarizes the components of lease expense:
SCHEDULE OF LEASE EXPENSES
2025
2024
2025
2024
Three
months ended
December
31,
Nine
months ended
December
31,
2025
2024
2025
2024
Operating
lease cost
-
238,245
339,428
763,220
Short-term
lease cost
31,698
31,366
94,461
100,237
Lease
Cost
$ 31,698
$ 269,611
$ 433,889
$ 863,457
The
following table summarizes supplemental information related to leases:
SCHEDULE OF SUPPLEMENTAL INFORMATION RELATED TO LEASES
2025
2024
2025
2024
Three
months ended
December
31,
Nine
months ended
December
31,
2025
2024
2025
2024
Cash paid for amounts
included in the measurement of lease liabilities
Operating
cash flow from operating leases
$ 31,698
$ 269,611
433,889
863,457
Right-of-use
assets obtained in exchange for new operating leases liabilities
-
-
-
1,233,672
Weighted
average remaining lease term - Operating leases (years)
-
13.8
-
13.8
Weighted
average discount rate - Operating leases
-
4.90 %
4.90 %
There
are no operating lease liabilities for the following five years and the years after due to disposal of the subsidiary, HX, on July 1,
2025.
As
a lessor
The
Company subleased its leased commercial building by entering into operating leases with third party garment wholesalers and retailers.
These leases are negotiated for terms ranging from one to five years. All leases include the term to enable upward revision of the rental
charge on an annual basis according to prevailing market conditions.
Rental
income from subleasing is disclosed in Note 13 segment data.
There
will be no future rental income as HX, the subsidiary conducting the subleasing and property management services business was disposed
of on July 1, 2025.
F- 13
16.
SHARE CAPITAL AND RESERVE
Common
Stock
In
August 2022, the Company completed its IPO and 5,000,000 shares of Common Stock were issued and sold to the public, with proceeds of
approximately $ 20.2 million, net of underwriter commissions and relevant offering expenses.
In
September, 2022, 391,666 shares of Common Stock were issued upon cashless exercise of Underwriter Warrants.
On
February 3, 2023, 3,370,000 shares of Common Stock were issued as pre-delivery shares to the placement agents.
In
January 2023, the Company increased its authorized share capital and the authorized share capital is $ 250,000 divided into 250,000,000
shares of Common Stock with par value of US$ 0.001 per share.
The
Company effected the amendment and combination to the outstanding shares of its Common Stock into fewer number of outstanding shares
(the “Reverse Stock Split Amendment”) at a ratio of one-for-ten, with effect on September 26, 2023. As a result, the number
of shares was reduced by 33,655,839 shares.
After
the Reverse Stock Split Amendment, the Company issued 1,644,188 shares of Common Stock with par value of US$ 0.001 per share.
On
April 29, 2024, the Company entered into two private placement agreements (the “Agreements”) with certain individual investors
(the “Investors”) who are independent third parties, pursuant to which the Company issued to each of the Investors 330,000
shares of its Common Stock, par value $ 0.001 per share, at a price of $ 0.98 per share, resulting in aggregate gross proceeds to the Company
of $ 646,800 , which closed on the same day. Pursuant to the Agreements, the Company issued an aggregate of 660,000 unregistered shares
of Common Stock to the Investors.
There
are 11,715,348 and 6,043,769 shares of Common Stock issued and outstanding at December 31, 2025 and March 31, 2025, respectively.
Statutory
reserve
In
accordance with the relevant laws and regulations of the PRC, a subsidiary of the Company established in the PRC is required to transfer
10% of its profit after taxation prepared in accordance with the accounting regulations of the PRC to the statutory reserve until the
reserve balance reaches 50% of the subsidiary’s paid-up capital. Such reserve may be used to offset accumulated losses or increase
the registered capital of the subsidiary, subject to the approval from the PRC authorities, and are not available for dividend distribution
to the shareholders . The amount appropriated to statutory reserve for the nine months ended December 31, 2025 and 2024 was $ 402 and ($ 662 ),
respectively. The balance of paid-up statutory reserve was $ 37,020 and $ 37,682 as at December 31, 2025 and 2024.
17.
2024 EQUITY INCENTIVE PLAN
On
August 11, 2025, 161,665 shares of Common Stock were issued and granted to the directors and executive officers pursuant to the 2024
Equity Incentive Plan. These incentive shares were vested immediately. The stock-based payment was measured at fair value using closing
market price of the day prior to the grant date. The fair value was charged to income statement when the common stocks were granted.
During the three months ended December 31, 2025, the stock-based payment expense was $ 70,001 (2024: Nil ).
18.
RISKS AND UNCERTAINTIES
(a)
Economic
and Political Risks
The
Company’s operations are conducted in the PRC. Accordingly, the Company’s business, financial condition and results of operations
may be influenced by the political, economic and legal environment in the PRC, and by the general state of the PRC economy.
The
Company’s operations in the PRC are subject to special considerations and significant risks not typically associated with companies
in North America and Western Europe. These include risks associated with, among others, the political, economic and legal environment
and foreign currency exchange. The Company’s results may be adversely affected by changes in the political and social conditions
in the PRC, and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion,
remittances abroad, and rates and methods of taxation.
(b)
Foreign
Currency Translation
The
Company’s reporting currency is the U.S. dollar. The functional currency of the parent company is the U.S. dollar and the functional
currency of the Company’s operating subsidiaries is the Chinese Renminbi (“RMB”). For the subsidiaries whose functional
currencies are the RMB, all assets and liabilities are translated at exchange rates at the balance sheet date, which was 7.02 and 7.26
as of December 31, 2025 and March 31, 2025, respectively. Revenue and expenses are translated at the average yearly exchange rates, which
was 7.091 and 7.188 , 7.160 and 7.197 for the three and nine months ended December 31, 2025 and 2024, respectively. Equity is translated
at historical exchange rates. Any translation adjustments resulting are not included in determining net income but are included in foreign
exchange adjustments to other comprehensive loss, a component of equity.
(c)
Concentration
Risks
The
followings are the percentages of accounts receivable balance of the top customers over accounts receivable for each segment as of December
31, 2025 and March 31, 2025.
Garment
manufacturing segment
SCHEDULE OF CONCENTRATION RISKS
December
31, 2025
March
31, 2025
Customer
A
100.0 %
100.0 %
F- 14
The
high concentration as of December 31, 2025 was mainly due to business development of a large distributor of garments.
Logistics
services segment
December
31, 2025
March
31, 2025
Customer
A
23.4 %
20.2 %
Customer
B
23.1 %
17.6 %
Customer
C
6.6 %
3.4 %
Customer
D
6.0 %
5.4 %
Customer
E
5.9 %
5.9 %
Property
management and subleasing segment
There
was no account receivable for the property management and subleasing segment as of December 31, 2025 and March 31, 2025.
Concentration
on customers
For
the three months ended December 31, 2025, three customers from the logistics services segment provided more than 10% of total revenue
of the Company, representing 63.5 % of total revenue of the Company for that period. For the nine months ended December 31, 2025, three
customers from the logistics services segment provided more than 10% of total revenue of the Company, representing 53.8 % of total revenue
of the Company for that period .
For
the three months ended December 31, 2024, three customers from the logistics services segment provided more than 10% of total revenue
of the Company, representing 48.6 % of total revenue of the Company for that period. For the nine months ended December 31, 2024, two
customers from logistics services segment provided more than 10% of total revenue of the Company, representing 36.5 % of total revenue
of the Company for that period.
Concentration
on suppliers
The
following tables summarize the purchases from five largest suppliers of each of the reportable segments for the three and nine months
ended December 31, 2025 and 2024.
SCHEDULE OF PURCHASES FROM SUPPLIERS
Three
months ended
Nine
months ended
December
31,
December
31,
2025
2024
2025
2024
Garment
manufacturing segment
Nil %
60.6 %
100 %
41.8 %
Logistics
services segment
100 %
100 %
100 %
100 %
(d)
Interest
Rate Risk
The
Company’s exposure to interest rate risk primarily relates to the interest expenses on our outstanding bank borrowings and the
interest income generated by cash invested in cash deposits and liquid investments. As of December 31, 2025, the total outstanding borrowings
amounted to $ 717,849 (RMB 5,037,112 ) with various interest rate from 4.34 % to 16.2 % p.a. (Note 12)
19.
SUBSEQUENT EVENTS
Subsequent to December 31, 2025, the Company
evaluated subsequent events through the date the financial statements are issued.
On January 30, 2026, the Company held
its annual stockholders’ meeting. Stockholders elected five directors and authorized the board to effect a reverse stock split
at a ratio between 1-for-2 and 1-for-250 .
On
February 6, 2026, the Company announced a proposed strategic acquisition of the offshore wealth management and cross-border service business
of Riches Group.
On
February 10, 2026, the Company entered into non-binding Memoranda of Understanding (“MOUs”) with two institutional investors
for a potential strategic equity investment of up to $ 200 million at a proposed price of $ 1.50 per share. Definitive agreements are subject
to good faith negotiations and customary closing conditions.
On
February 11, 2026, the Company announced a proposed strategic acquisition of a Hong Kong–based AI-enabled licensed digital lending
platform. The transaction, if completed, would expand the Company’s Asia-Pacific digital finance presence through AI credit technologies
and digital asset-related capabilities.
On
February 12, 2026, the Company announced advanced discussions with a significant global Bitcoin investor to explore collaboration on
a sovereign-aligned, regulatory-compliant stablecoin initiative in Southeast Asia. These discussions align with its July 2025 disclosed
plan to pursue a strategic investment involving up to 12,000 BTC, are preliminary with no definitive agreements executed, and no assurance
of transaction completion.
Other
than the foregoing, there were no material subsequent events requiring recognition or disclosure in the financial statements as of December
31, 2025.
F- 15
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The
following discussion and analysis of our financial condition and results of operations for the three and nine months ended December 31,
2025 and 2024 should be read in conjunction with the Financial Statements and corresponding notes included in this Report on Form 10-Q.
Our discussion includes forward-looking statements based upon current expectations that involve risks and uncertainties, such as our
plans, objectives, expectations, and intentions. Actual results and the timing of events could differ materially from those anticipated
in these forward-looking statements as a result of a number of factors, including those set forth under the Risk Factors and Special
Note Regarding Forward-Looking Statements in this report. We use words such as “anticipate,” “estimate,” “plan,”
“project,” “continuing,” “ongoing,” “expect,” “believe,” “intend,”
“may,” “will,” “should,” “could,” “target”, “forecast” and similar
expressions to identify forward-looking statements.
Overview
Our
Business
We
(“Addentax Group Corp.”) are a Nevada holding company with no material operations of our own. We conduct substantially all
of our operations through our operating companies established in the PRC, primarily YX, our wholly-owned subsidiary and its subsidiaries.
We are not a Chinese operating company. We are a holding company and do not directly own any substantive business operations in China.
Therefore, our investors will not directly hold any equity interests in our operating companies. Our holding company structure involves
unique risks to investors. Chinese regulatory authorities could disallow our operating structure, which would likely result in a material
change in our operations and/or the value of our common stock, including that it could cause the value of such securities to significantly
decline or become worthless. Our holding company, Addentax Group Corp., is listed on the Nasdaq Capital Market under the symbol of “ATXG”.
We classify our businesses into three main segments: garment manufacturing, logistics services, and property management and subleasing.
Unless
the context otherwise requires, all references in this quarter report to “ Addentax ” refer to Addentax Group Corp.,
a holding company, and references to “ we, ” “ us, ” “ our, ” the “ Registrant ”,
the “ Company, ” or “ our company ” refer to Addentax and/or its consolidated subsidiaries. Addentax
Group Corp., our Nevada holding company, is the entity in which our investors are investing.
Our
subsidiaries include (i) Yingxi Industrial Chain Group Co., Ltd., a Republic of Seychelles company; (ii) Yingxi Industrial Chain
Investment Co., Ltd., a Hong Kong company (“Yingxi HK”); (iii) Yingxi Textile & Garments Co., Ltd., a PRC company;
(iv) ShenzhenYingxi Industrial Chain Services Co., Ltd, a PRC company (“YX”), (v) Dongguan Heng Sheng Wei Garments Co.,
Ltd, a PRC company (“HSW”), (vi) Dongguan Yushang Clothing Co., Ltd, a PRC company (“YS”), (vii) Shenzhen
Yingxi Peng Fa Logistic Co., Ltd., a PRC company (“PF”); (viii) Shenzhen Xin Kuai Jie Transportation Co., Ltd, a PRC
company (“XKJ”), (ix) Dongguan Aotesi Garments Co., Ltd., a PRC company (“AOT”), and (x) Dongguan Hongxiang
Commercial Co., Ltd., a PRC company (“HX”).
Effective
July 2025, Shenzhen Yingxi Industrial Chain Services Co., Ltd, previously known as Shenzhen Qianhai Yingxi Industrial Chain Services
Co., Ltd, changed its name to Shenzhen Yingxi Industrial Chain Services Co., Ltd due to a relocation of its registered address. The name
change did not result in any material change to the subsidiary’s operations, financial position, or results.
“PRC
Subsidiaries” refers to, collectively, YX, HSW, YS, PF, XKJ, AOT and HX.
“WFOE”
refers to Yingxi Textile & Garments Co., Ltd or “QYTG”, a wholly foreign-owned enterprise in China, which is indirectly
wholly owned by Addentax Group Corp.
Effective
August 2025, Yingxi Textile & Garments Co., Ltd ,
previously known as Qianhai Yingxi Textile & Garments Co., Ltd , changed its name to
Yingxi Textile & Garments Co., Ltd due to a relocation of its registered address. The
name change did not result in any material change to the subsidiary’s operations, financial position, or results.
Our
garment manufacturing business consists of sales made principally to wholesalers located in the PRC. We have our own manufacturing facilities,
with sufficient production capacity and skilled workers on production lines to ensure that we meet our high quality control standards
and delivery requirements for our customers. We conduct our garment manufacturing operations through three wholly-owned subsidiaries,
namely HSW, YS and AOT, which are located in the Guangdong province, China.
In
May 2025, the Company disposed of AOT to the management of AOT.
Our
logistics business consists of delivery and courier services covering 44 cities in 10 provinces and 2 municipalities in China. Although
we have our own motor vehicles and drivers, we currently outsource some of the business to our contractors. We believe outsourcing allows
us to maximize our capacity and maintain flexibility while reducing capital expenditures and the costs of keeping drivers during slow
seasons. We conduct our logistic operations through two wholly-owned subsidiaries, namely XKJ and PF, which are located in the Guangdong
province, China.
Our
property management and subleasing business provides subleasing of shops and property management services to garment wholesalers and
retailers in the garment market. We currently have an aggregate of 56,238 square meters floor space and provide approximately 1,300 shop
space to clients. We conduct our property management and subleasing operation through a wholly-owned subsidiary acquired in September
2023, HX, which is located in the Guangdong province, China. On July 1, 2025, the Company disposed of HX to its management. As of date
of disposal, the net assets of HX was $6,972. The consideration was $13,829, resulting in an income of $6,857 from disposal.
3
Business
Objectives
Garment
Manufacturing Business
We
believe the strength of our garment manufacturing business is mainly due to our consistent emphasis on exceptional quality and timely
delivery of our products. The primary business objective for our garment manufacturing segment is to expand our customer base and improve
our profit.
Logistics
Services Business
The
business objective and future plan for our logistics services segment is to establish an efficient logistics system and to build a nationwide
delivery and courier network in China. As of December 31, 2025, we provide logistics services to over 44 cities in 10 provinces and 2
municipalities. We expect to develop 20 additional logistics routes in existing serving cities and improve the Company’s profit
in the year 2026.
Property
Management and Subleasing Business
The
business objective of our property management and subleasing segment was to integrate resources in a shopping mall, develop e-commerce
and the Internet celebrity economy and increase the value of the stores in that area.
The
Company conducted the business through a wholly-owned subsidiary, HX. In July 2025, the Company disposed of HX to the management of HX.
The property management and subleasing business was then classified as discontinued operation.
Seasonality
of Business
Garment
Manufacturing Business
We
generally receive more purchase orders during our second and third quarters and fewer manufacturing orders during May and June.
Logistics
Services Business
We
generally receive more delivery orders in our third and fourth quarters and are more vulnerable to shipping delays in the PRC during
the Chinese New Year due to traffic and port congestion, border crossing delays and customs clearance issues.
Property
Management and Subleasing Business
There
is no significant seasonality in our business.
Collection
Policy
Garment
manufacturing business
For
our new customers, we generally require orders placed to be backed by advances or deposits. For our long-term and established customers
with good payment track records, we generally provide payment terms between 30 to 180 days following their acknowledgement of receipt
of goods.
Logistics
services business
For
logistics services, we generally receive payments from the customers between 30 to 90 days following the date of the registration of
our receipt of packages.
Property
management and subleasing business
For
property management and subleasing business, we generally collect rental and management fees for the following month each month in advance.
4
Economic
Uncertainty
Our
business is dependent on consumer demand for our products and services. We believe that the significant uncertainty in the economy in
China has increased our clients’ sensitivity to the cost of our products and services. We have experienced continued pricing pressure.
If the economic environment becomes weak, the economic conditions could have a negative impact on our sales growth and operating margins,
cash position and collection of accounts receivable. Additionally, business credit and liquidity have tightened in China. Some of our
suppliers and customers may face credit issues and could experience cash flow problems and other financial hardships. These factors currently
have not had an impact on the timeliness of receivable collections from our customers. We cannot predict at this time how this situation
will develop and whether accounts receivable may need to be allowed for or written off in the coming quarters.
Despite
the various risks and uncertainties associated with the current economy in China, we believe our core strengths will continue to allow
us to execute our strategy for long-term sustainable growth in revenue, net income and operating cash flow.
Summary
of Critical Accounting Policies
We
have identified critical accounting policies that, as a result of judgments, uncertainties, uniqueness and complexities of the underlying
accounting standards and operation involved could result in material changes to our financial position or results of operations under
different conditions or using different assumptions.
Estimates
and Assumptions
We
regularly evaluate the accounting estimates that we use to prepare our financial statements. In general, management’s estimates
are based on historical experience, on information from third party professionals, and on various other assumptions that are believed
to be reasonable under the facts and circumstances. Actual results could differ from those estimates made by management.
Revenue
Recognition
Revenue
is generated through sale of goods and delivery services. Revenue is recognized when a customer obtains control of promised goods or
services and is recognized in an amount that reflects the consideration that the Company expects to receive in exchange for those goods
or services. In addition, the standard requires disclosure of the nature, amount, timing, and uncertainty of revenue and cash flows arising
from contracts with customers. The amount of revenue that is recorded reflects the consideration that the Company expects to receive
in exchange for those goods and services. The Company applies the following five-step model in order to determine this amount:
(i)
identification
of the promised goods and services in the contract;
(ii)
determination
of whether the promised goods and services are performance obligations, including whether they are distinct in the context of the
contract;
(iii)
measurement
of the transaction price, including the constraint on variable consideration;
(iv)
allocation
of the transaction price to the performance obligations; and
(v)
recognition
of revenue when (or as) the Company satisfies each performance obligation.
5
The
Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration it is entitled
to in exchange for the goods or services it transfers to the customer. Once a contract is determined to be within the scope of ASC 606
at contract inception, the Company reviews the contract to determine which performance obligations the Company must deliver and which
of these performance obligations are distinct. The Company recognizes as revenues the amount of the transaction price that is allocated
to the respective performance obligation when the performance obligation is satisfied or as it is satisfied. Generally, the Company’s
performance obligations are transferred to customers at a point in time, typically upon delivery.
For
all reporting periods, the Company has not disclosed the value of unsatisfied performance obligations for all product and service revenue
contracts with an original expected length of one year or less, which is an optional exemption that is permitted under the adopted rules.
Leases
Lessee
The
Company determines if an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”)
assets, other current liabilities, and operating lease liabilities in our consolidated balance sheets. Finance leases are included in
property and equipment, other current liabilities, and other long-term liabilities in the consolidated balance sheets.
ROU
assets represent the right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease
payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present
value of lease payments over the lease term. As most of the leases do not provide an implicit rate, the Company generally uses the incremental
borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement
date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. Lease expense for lease payments
is recognized on a straight-line basis over the lease term.
Lessor
As
a lessor, the Company’s leases are classified as operating leases under ASC 842. Leases, in which the Company is the lessor, are
substantially all accounted for as operating leases and the lease components and non-lease components are accounted for separately. Rental
income from operating leases is recognized on a straight line basis over the term of the relevant lease. Initial direct costs incurred
in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognized on a straight line
basis over the lease term.
Accounts
receivable, net
Accounts
receivable, net are stated at the historical carrying amount net of allowance for doubtful accounts.
Account
receivables are classified as financial assets subsequently measured at amortized cost. Account receivables are recognized when the Company
becomes a party to the contractual provisions of the receivables. They are measured, at initial recognition, at fair value plus transaction
costs, if any and are subsequently measured at amortized cost. The amortized cost is the amount recognized on the receivable initially,
minus principal repayments, plus cumulative amortization (interest) using the effective interest method of any difference between the
initial amount and the maturity amount, adjusted for any loss allowance.
A
loss allowance for expected credit losses is recognized on account receivables and is updated at each reporting date. The Company determines
the expected credit losses provisions based on ASU No. 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of
Credit Losses on Financial Instruments (‘‘ASC 326’’) using a modified retrospective approach which did not have
a material impact on the opening balance of accumulated deficit. To determine expected credit losses on account receivables, the Company
will consider the historic credit loss experience, adjusted for factors that are specific to the debtors, general economic conditions,
and an assessment of both the current and forecasted direction of conditions at the reporting date, including the time value of money,
where appropriate.
The
loss allowance is calculated on a collective basis for all trade and other receivables in totality. An impairment gain or loss is recognized
in profit or loss with a corresponding adjustment to the carrying amount of account receivables, through use of a loss allowance account.
The impairment loss is included in operating expenses as a movement in credit loss allowance.
Receivables
are written off when there is information indicating that the counterparty is in severe financial difficulty and there is no realistic
prospect of recovery, e.g., when the counterparty has been placed under liquidation or has entered into bankruptcy proceedings. Receivables
written off may still be subject to enforcement activities under the Company’s recovery procedures, considering legal advice where
appropriate. Any recoveries made are recognized in profit or loss.
6
Recently
issued accounting pronouncements
Accounting
for Convertible Instruments: In August 2020, FASB issued ASU 2020-06, Accounting for Convertible Instruments and Contracts in an Entity’s
Own Equity (ASU 2020-06), as part of its overall simplification initiative to reduce costs and complexity of applying accounting standards
while maintaining or improving the usefulness of the information provided to users of financial statements. Among other changes, the
new guidance removes from GAAP separation models for convertible debt that require the convertible debt to be separated into a debt and
equity component, unless the conversion feature is required to be bifurcated and accounted for as a derivative or the debt is issued
at a substantial premium. As a result, after adopting the guidance, entities will no longer separately present such embedded conversion
features in equity and will instead account for the convertible debt wholly as debt. The new guidance also requires use of the “if-converted”
method when calculating the dilutive impact of convertible debt on earnings per share, which is consistent with the Company’s current
accounting treatment under the current guidance. The guidance is effective for financial statements issued for fiscal years beginning
after December 15, 2021, and interim periods within those fiscal years, with early adoption permitted, but only at the beginning of the
fiscal year.
The
Company reviews new accounting standards as issued. Management has not identified any other new standards that it believes will have
a significant impact on the Company’s consolidated financial statements.
Results
of Operations for the three months ended December 30, 2025 and 2024
The
following table summarizes our results of operations for the three months ended December 31, 2025 and 2024. The table and the discussion
below should be read in conjunction with our consolidated financial statements and the notes thereto appearing elsewhere in this report.
Three Months Ended December 31,
Changes in 2025
2025
2024
compared to 2024
(In U.S. dollars, except for percentages)
Revenue
$ 975,823
100.0 %
$ 864,876
100 %
$ 110,947
12.8 %
Cost of revenues
(680,910 )
(69.8 )%
(674,709 )
(78.0 )%
(6,201 )
0.9 %
Gross profit
294,913
30.2 %
190,167
22.0 %
104,746
55.1 %
Operating expenses
(363,706 )
(37.3 )%
(340,202 )
(39.3 )%
(23,504 )
6.9 %
Loss from operations
(68,793 )
(7.0 )%
(150,035 )
(17.3 )%
81,242
(54.1 )%
Other income, net
24,337
2.5 %
31,807
3.7 %
(7,470 )
(23.5 )%
Fair value gain or loss
(4,141,237 )
(424.4 )%
(648,051 )
(74.9 )%
(3,493,186 )
(539.0 )%
Net finance cost
(10,281 )
(1.1 )%
(124,676 )
(14.4 )%
114,395
(91.8 )%
Income tax expense
(248 )
(0.0 )%
(3,116 )
(0.4 )%
2,868
(92.0 )%
Loss from continuing operations
(4,196,222 )
(430.0 )%
(894,071 )
(103.4 )%
(3,302,151 )
(369.3 )%
Income (loss) from discontinued operations
-
- %
(191,650 )
(22.2 )%
191,650
(100.0 )%
Net loss
$ (4,196,222 )
(430.0 )%
$ (1,085,721 )
(125.5 )%
$ (3,110,501 )
(286.5 )%
Revenue
Total
revenue for the three months ended December 31, 2025 increased by approximately $0.1 million, or 12.8%, as compared with the three months
ended December 31, 2024. The increase was mainly due to the increase of $0.2 million in logistics services revenue.
Revenue
generated from our garment manufacturing business contributed approximately $0.01 million, or 0.5%, of our total revenue for the three
months ended December 31, 2025. By comparison, revenue generated from garment manufacturing business contributed approximately $0.1 million
or 1.6% of our total revenue for the three months ended December 31, 2024. The low level of sales was mainly due to a decrease in order
volume and fierce market competition.
7
Revenue
generated from our logistics services business contributed approximately $1.0 million, or 99.5%, of our total revenue for the three months
ended December 31, 2025. By comparison, revenue generated from our logistic business contributed approximately $0.8 million or 98.4%
of our total revenue for the three months ended December 31, 2024.
Cost
of revenue
Three
months ended December 31,
Increase
(decrease) in
2025
2024
2025
compared to 2024
(In
U.S. dollars, except for percentages)
Net
revenue for garment manufacturing
$
4,764
100.0
%
$
33,773
100
%
$
(29,009
)
(86.0
)%
Raw
materials
4,474
93.9
%
11,907
35.3
%
(7,433
)
(86.9
)%
Labor
-
-
%
12,884
38.1
%
(12,884
)
(87.9
)%
Other
and Overhead
-
-
%
3,361
10.0
%
(3,361
)
(91.2
)%
Total
cost of revenue for garment manufacturing
4,474
93.9
%
28,152
83.4
%
(23,678
)
(87.5
)%
Gross
profit for garment manufacturing
290
6.1
%
5,621
16.6
%
(5,331
)
(79.6
)%
Net
revenue for logistics services
971,059
100.0
%
831,103
100.0
%
139,956
13.3
%
Fuel,
toll and other cost of logistics services
563,880
58.1
%
528,883
63.6
%
34,997
27.2
%
Subcontracting
fees
112,556
11.6
%
117,674
14.2
%
(5,118
)
108.9
%
Total
cost of revenue for logistics services
676,436
69.7
%
646,557
77.8
%
29,879
34.0
%
Gross
profit for logistics services
294,623
30.3
%
184,546
22.2
%
110,077
(20.0
)%
Total
cost of revenue
$
680,910
69.8
%
$
674,709
78.0
%
$
6,201
17.7
%
Gross
profit
$
294,913
30.2
%
$
190,167
22.0
%
$
104,746
(23.3
)%
For
our garment manufacturing business, we purchase the majority of our raw materials directly from numerous local fabric and accessories
suppliers.
Raw
material costs for our garment manufacturing business were approximately 93.9% of our total garment manufacturing business revenue
for the three months ended December 31, 2025, as compared with 35.3% for the three months ended December 31, 2024. The increase in
percentage was mainly because there was no production thus no labor cost in the quarter ended December 31, 2025 as we procured products from external
manufacturers for resale instead of manufacturing.
Labor
costs for our garment manufacturing business was nil for the three months ended December 31, 2025, as compared with 38.1% for the three
months ended December 31, 2024. There was no production during the three months ended December 31, 2025 as we procured products from
external manufacturers for resale instead of manufacturing.
Overhead
and other expenses for our garment manufacturing business was nil for the three months ended December 31, 2025, as compared with 10.0%
of total garment business revenue for the three months ended December 31, 2024. There was no production during the three months ended
December 31, 2025.
For
our logistic services business, we outsourced some of the business to our contractors. We relied on a few contractors, and the contracting
fees to our largest contractor represented approximately 12.8% ($0.09 million) and 18.2% of total cost of revenues for our service segment
for the three months ended December 31, 2025 and 2024, respectively. The decrease was attributed to less use of contractors. We have
not experienced any disputes with our contractors and we believe we maintain good relationships with our contract logistics services
providers.
Fuel,
toll and other costs for our logistics services business for the three months ended December 31, 2025 were approximately $0.6 million
as compared with $0.5 million for the three months ended December 31, 2024. Fuel, toll and other costs for our logistics services business
accounted for approximately 58.1% of our total service revenue for the three months ended December 31, 2025, as compared with 63.6% for
the three months ended December 31, 2024. The decrease in percentage was primarily attributable to decreased prices of fuel, toll and
other costs during the quarter.
8
Gross
profit
Garment
manufacturing business gross profit for the three months ended December 31, 2025 was $290, as compared with $5,620 for the three months
ended December 31, 2024. Gross profit accounted for 6.1% of our total garment manufacturing business revenue for the three months ended
December 31, 2025, as compared to 16.6% for the three months ended December 30, 2024. The decrease in gross profit ratio was mainly due
to a decline in segment revenue, primarily driven by reduced sales on the Taobao platform, which resulted in less efficient absorption
of fixed and variable costs across operations.
Gross
profit in our logistics services business for the three months ended December 31, 2025 was $294,623 and gross margin was 30.3%. Gross
profit in our logistics services business for the three months ended December 31, 2024 was $184,545 and gross margin was 22.2%. The increase
in gross profit ratio was mainly due to optimized logistics routes and integrated transportation of goods.
Three
months ended December 31,
Increase
(decrease) in
2025
2024
2025
compared to 2024
(In
U.S. dollars, except for percentages)
Gross
profit
$
294,913
100
%
$
190,167
100
%
104,746
55.1
%
Operating
expenses:
Selling
expenses
(9,109
)
(3.1
)%
(28,819
)
(15.2
)%
19,710
(68.4
)%
General
and administrative expenses
(354,597
)
(120.2
)%
(311,383
)
(163.7
)%
(43,214
)
13.9
%
Total
$
(363,706
)
(123.3
)%
$
(340,202
)
(178.9
)%
(23,504
)
6.9
%
(Loss)
Income from operations
$
(68,793
)
(23.3
)%
$
(150,035
)
(78.9
)%
81,242
(54.1
)%
Selling,
General and administrative expenses
Our
selling expenses for our garment manufacturing business for the three months ended December 31, 2025 and 2024 were $9,109 and $28,819,
respectively. The decrease in selling expenses was primarily due to strategic adjustments within the garment manufacturing segment, which
led to a reduction in advertising and marketing-related expenditures. Our logistics services segment had no selling expenses
for the three months ended December 31, 2005 and 2024. Selling expenses consisted primarily of advertisement, local transportation, unloading
charges and product inspection charges.
Our
general and administrative expenses in our garment manufacturing business segment for the three months ended December 31, 2025 and 2024
were $2,739 and $8,021, respectively. Our general and administrative expenses in our logistics services segment for the three months
ended December 31, 2025 and 2024 were $151,967 and $175,837, respectively. Our general and administrative expenses of our corporate office
for the three months ended December 31, 2025 and 2024 were $199,891 and $127,522, respectively. Total general and administrative expenses
for the three months ended December 31, 2025 increased by approximately 13.9% to $354,597 from $311,383 for the three months ended December
31, 2024. The increase was primarily attributable to higher general operating maintenance expenses. General and administrative expenses
consisted primarily of administrative salaries, office expense, certain depreciation and amortization charges, repairs and maintenance,
legal and professional fees, warehousing costs and other expenses that are not directly attributable to our revenues.
9
Loss
from operations
Loss
from operations for the three months ended December 31, 2025 and 2024 was $68,793 and $381,054, respectively. Loss from operations in
our garment manufacturing segments was $10,859 and $31,220 for the three months ended December 31, 2025 and 2024, respectively. The reduction in operating loss was primarily
attributable to strategic adjustments implemented in the garment manufacturing segment, which resulted in lower marketing and operating
expenses during the current period. Income from operations in our logistics services segment was $141,921 and $8,707
for the three months ended December 31, 2025 and 2024, respectively. The increase in income was mainly due to increased sales and gross
profit.
Income
Tax Expenses
Income
tax expense for the three months ended December 31, 2025 and 2024 was $248 and $3,116, respectively. YX primarily operates in the PRC
and files tax returns in the PRC.
Yingxi
Industrial Chain Group Co., Ltd is incorporated in the Republic of Seychelles and, under the current laws of Seychelles, is not subject
to income taxes.
Yingxi
HK is incorporated in Hong Kong and is subject to Hong Kong income tax at a progressive tax rate of 16.5%. No provision for income taxes
in Hong Kong has been made as Yingxi HK had no taxable income for the three months ended December 31, 2025 and 2024.
QYTG
and YX are incorporated in the PRC and are subject to PRC Enterprise Income Tax (EIT) rate of 25%. No provision for income taxes
in the PRC has been made as QYTG and YX had no taxable income for the three months ended December 31, 2025 and 2024.
The
majority of our subsidiaries are governed by the Income Tax Laws of the PRC. All YX’s operating companies are subject to progressive
EIT rates from 5% to 15% in 2025. The preferential tax rates will expire at end of 2026.
Addentax
Group Corp. is a U.S. entity and is subject to the United States federal income tax. No provision for income taxes in the United States
has been made as Addentax Group Corp. had no United States taxable income for the three months ended December 31, 2025 and 2024.
Net
Loss
We
incurred net loss of approximately $4.2 million and net loss of approximately $1.1million for the three months ended December 31,
2025 and 2024, respectively. The net loss for the three months ended December 31, 2005 was mainly due to $4.1 million loss from
fair value evaluation from derivative liabilities. The net loss for the three months ended December 31, 2024 was mainly due to $0.2
million loss from operations, $0.7 million fair value loss, $0.1 million financial cost, and $0.2 million loss from discontinued
operations. Our basic and diluted loss per share was $0.45 and $0.19 for the three months ended December 31, 2025 and
2024, respectively.
Results
of Operations for the nine months ended December 31, 2025 and 2024
The
following table summarizes our results of operations for the nine months ended December 31, 2025 and 2024. The table and the discussion
below should be read in conjunction with our consolidated financial statements and the notes thereto appearing elsewhere in this report.
Nine
Months Ended December 31,
Changes
in 2025
2025
2024
compared
to 2024
(In
U.S. dollars, except for percentages)
Revenue
$ 2,622,869
100.0 %
$ 2,550,884
100 %
$ 71,985
2.8 %
Cost
of revenues
(1,912,395 )
(72.9 )%
(1,625,159 )
(63.7 )%
(287,236 )
17.7 %
Gross
profit
710,474
27.1 %
925,725
36.3 %
(215,251 )
(23.3 )%
Operating
expenses
(1,583,990 )
(60.4 )%
(1,416,299 )
(55.5 )%
(167,691 )
11.8 %
Loss
from operations
(873,516 )
(33.3 )%
(490,574 )
(19.2 )%
(382,942 )
78.1 %
Other
income, net
460,820
17.6 %
97,903
3.8 %
362,917
370.7 %
Fair
value gain or loss
(4,140,772 )
(157.9 )%
(1,045,448 )
(41.0 )%
(3,095,324 )
(296.1 )%
Net
finance cost
(604,802 )
(23.1 )%
(1,029,600 )
(40.4 )%
424,798
(41.3 )%
Income
tax expense
(1,082 )
(0.0 )%
(4,643 )
(0.2 )%
3,561
(76.7 )%
Loss
from continuing operations
(5,159,352 )
(196.7 )%
(2,472,362 )
(96.9 )%
(2,686,990 )
(108.7 )%
Income
(loss) from discontinued operations
467,855
17.8 %
(556,002 )
(21.8 )%
1,023,857
(184.1 )%
Net
loss
$ (4,691,497 )
(178.9 )%
$ (3,028,364 )
(118.7 )%
$ (1,663,133 )
(54.9 )%
Revenue
Total
revenue for the nine months ended December 31, 2025 increased by $71,985, or 2.8%, as compared with the nine months ended December
31, 2024. The increase was mainly due to the increase of $0.30 million in logistics services revenue, offset by a decrease of $0.23
million in garment manufacturing revenue.
Revenue
generated from our garment manufacturing business contributed $37,595, or 1.4%, of our total revenue for the nine months ended
December 31, 2025. By comparison, revenue generated from garment manufacturing business contributed approximately $0.3 million or
8.3% of our total revenue for the nine months ended December 31, 2024. The low level of sales was mainly due to a decrease in order
volume as a result of fierce market competition.
10
Revenue
generated from our logistics services business contributed approximately $2.6 million, or 98.6%, of our total revenue for the nine months
ended December 31, 2025. By comparison, revenue generated from our logistic business contributed approximately $2.3 million or 70.2%
of our total revenue for the nine months ended December 31, 2024.
Cost
of revenue
Nine
months ended December 31,
Increase
(decrease) in
2025
2024
2025
compared to 2024
(In
U.S. dollars, except for percentages)
Net
revenue for garment manufacturing
$ 37,595
100.0 %
$ 268,845
100 %
$ (231,250 )
(86.0 )%
Raw
materials
17,892
47.6 %
136,866
50.9 %
(118,974 )
(86.9 )%
Labor
8,162
21.7 %
67,409
25.1 %
(59,247 )
(87.9 )%
Other
and Overhead
1,237
3.3 %
14,008
5.2 %
(12,771 )
(91.2 )%
Total
cost of revenue for garment manufacturing
27,291
72.6 %
218,283
81.2 %
(190,992 )
(87.5 )%
Gross
profit for garment manufacturing
10,304
27.4 %
50,562
18.8 %
(40,258 )
(79.6 )%
Net
revenue for logistics services
2,585,274
100.0 %
2,282,039
100.0 %
303,235
13.3 %
Fuel,
toll and other cost of logistics services
1,639,228
63.4 %
1,289,202
56.5 %
350,026
27.2 %
Subcontracting
fees
245,876
9.5 %
117,674
5.2 %
128,202
108.9 %
Total
cost of revenue for logistics services
1,885,104
72.9 %
1,406,876
61.6 %
478,228
34.0 %
Gross
profit for logistics services
700,170
27.1 %
875,163
38.4 %
(174,993 )
(20.0 )%
Total
cost of revenue
$ 1,912,395
72.9 %
$ 1,625,159
63.7 %
$ 287,236
17.7 %
Gross
profit
$ 710,474
27.1 %
$ 925,725
36.3 %
$ (215,251 )
(23.3 )%
For
our garment manufacturing business, we purchase the majority of our raw materials directly from numerous local fabric and accessories
suppliers.
Raw
material costs for our garment manufacturing business were approximately 47.6% of our total garment manufacturing business revenue for
the nine months ended December 31, 2025, as compared with 50.9% for the nine months ended December 31, 2024. The decrease in percentage
was mainly due to a reduction in the costs of the raw materials. This decrease was driven by our shift to purchasing finished garments amid
lower order volumes in the nine months ended December 31, 2025. At smaller scale, direct sourcing is more cost-efficient than in-house
manufacturing. Additionally, our small-batch, diversified product mix resulted in lower average unit costs, which reduced the overall
ratio.
Labor
costs for our garment manufacturing business were approximately 21.7% of our total garment manufacturing business revenue for the nine
months ended December 31, 2025, as compared with 25.1% for the nine months ended December 31, 2024. We maintained a sustainable level
in wages. The decrease in portion of labor cost against revenue was mainly due to the decrease in revenue.
Overhead
and other expenses for our garment manufacturing business accounted for approximately 3.3% of our total garment business revenue for
the nine months ended December 31, 2025, as compared with 5.2% of total garment business revenue for the nine months ended December 31,
2024.
For
our logistic services business, we outsourced some of the business to our contractors. We relied on a few contractors, and the contracting
fees to our largest contractor represented approximately 9.6% ($0.2 million) and nil% of total cost of revenues for our service segment
for the nine months ended December 31, 2025 and 2024, respectively. The increase was attributed to the use of contractors. We have not
experienced any disputes with our contractors and we believe we maintain good relationships with our contract logistics services providers.
Fuel,
toll and other costs for our logistics services business for the nine months ended December 31, 2025 were approximately $1.6 million
as compared with $1.3 million for the nine months ended December 31, 2024. Fuel, toll and other costs for our logistics services
business accounted for approximately 63.4% of our total service revenue for the nine months ended December 31, 2025, as compared
with 56.5% for the nine months ended December 31, 2024. The increase was primarily attributable to increased revenue during the
nine months ended December 31, 2025.
11
Gross
profit
Garment
manufacturing business gross profit for the nine months ended December 31, 2025 was $10,304, as compared with $50,562 for the nine
months ended December 31, 2024. Gross profit accounted for 27.4% of our total garment manufacturing business revenue for the nine
months ended December 31, 2025, as compared to 18.8% for the nine months ended December 31, 2024. The increase in gross profit ratio
was mainly due to the procurement of products from external manufacturers for resale instead of manufacturing for the nine months ended December 31, 2025.
Gross
profit in our logistics services business for the nine months ended December 31, 2025 was $700,710 and gross margin was 27.1%. Gross
profit in our logistics services business for the nine months ended December 31, 2024 was $875,162 and gross margin was 38.4%. The decrease
in gross profit ratio was mainly due to a combination of cost and market factors: significantly higher toll expenses; and a competitive
“low-margin, high-volume” pricing strategy adopted to maintain market share amid intense economic competition, despite year-over-year
revenue growth in the 2025 period.
Nine
months ended December 31,
Increase
(decrease) in
2025
2024
2025
compared to 2024
(In
U.S. dollars, except for percentages)
Gross
profit
$ 710,474
100.0 %
$ 925,725
100 %
(215,251 )
(23.3 )%
Operating
expenses:
Selling
expenses
(20,413 )
(2.9 )%
(124,821 )
(13.5 )%
104,408
(83.6 )%
General
and administrative expenses
(1,563,577 )
(220.1 )%
(1,291,478 )
(139.5 )%
(272,099 )
21.1 %
Total
$ (1,583,990 )
(222.9 )%
$ (1,416,299 )
(153.0 )%
(167,691 )
11.8 %
(Loss)
Income from operations
$ (873,516 )
(122.9 )%
$ (490,574 )
(53.0 )%
(382,942 )
78.1 %
Selling,
General and administrative expenses
Our
selling expenses for our garment manufacturing business for the nine months ended December 31, 2025 and 2024 were $19,714 and $124,821,
respectively. Selling expenses consisted primarily of advertisement, local transportation, unloading charges and product inspection charges.
Our
general and administrative expenses in our garment manufacturing business segment for the nine months ended December 31, 2025 and 2024
were $33,758 and $18,984, respectively. Our general and administrative expenses in our logistics services segment for the nine months
ended December 31, 2025 and 2024 were $507,736 and $615,462, respectively. Our general and administrative expenses for our corporate office
for the nine months ended December 31, 2025 and 2024 were $1,022,083 and $657,032, respectively. General and administrative expenses
consisted primarily of administrative salaries, office expense, certain depreciation and amortization charges, repairs and maintenance,
legal and professional fees, warehousing costs and other expenses that are not directly attributable to our revenues.
Total
general and administrative expenses for the nine months ended December 31, 2025 increased by approximately 21.1% to $1.6 million
from $1.3 million for the nine months ended December 31, 2024.
12
Loss
from operations
Loss
from operations for the nine months ended December 31, 2025 and 2024 was $873,516 and $490,574, respectively. Loss from operations
in our garment manufacturing segments was $43,169 and $93,243 for the nine months ended December 31, 2025 and 2024, respectively.
The reduction in operating loss was primarily attributable to strategic adjustments implemented in the garment manufacturing
segment, which resulted in lower marketing and operating expenses during the current period. Income (loss) from operations in our
logistics services segment was $191,698 and $259,144 for the nine months ended December 31, 2025 and 2024, respectively. The
decrease in income was mainly due to increase in cost of fuel, toll and other costs.
Income
Tax Expenses
Income
tax expense for the nine months ended December 30, 2025 and 2024 was $1,082 and $4,643, respectively. YX primarily operates in the PRC
and files tax returns in the PRC.
Yingxi
Industrial Chain Group Co., Ltd is incorporated in the Republic of Seychelles and, under the current laws of Seychelles, is not subject
to income taxes.
Yingxi
HK is incorporated in Hong Kong and is subject to Hong Kong income tax at a progressive tax rate of 16.5%. No provision for income taxes
in Hong Kong has been made as Yingxi HK had no taxable income for the nine months ended December 31, 2025 and 2024.
QYTG
and YX are incorporated in the PRC and are subject to PRC Enterprise Income Tax (EIT) rate of 25%. No provision for income taxes
in the PRC has been made as QYTG and YX had no taxable income for the nine months ended December 31, 2025 and 2024.
The
majority of our subsidiaries are governed by the Income Tax Laws of the PRC. All YX’s operating companies are subject to progressive
EIT rates from 5% to 15% in 2025. The preferential tax rates will expire at end of year 2026.
Addentax
Group Corp. is a U.S. entity and is subject to the United States federal income tax. No provision for income taxes in the United States
has been made as Addentax Group Corp. had no United States taxable income for the nine months ended December 31, 2025 and 2024.
Net
Loss
We
incurred net loss of approximately $4.7 million and net loss of $3.0 million for the nine months ended December 31, 2025 and 2024,
respectively. Our basic and diluted loss per share were $0.50 and $0.53 for the nine months ended December 31, 2025 and 2024, respectively.
13
Summary
of cash flows
Summary
cash flows information for the nine months ended December 31, 2025 and 2024 is as follow:
Nine
months ended December 31,
2025
2024
(In
U.S. dollars)
Net
cash (used in) provided by operating activities
$ (1,082,373 )
$ 802,379
Net
cash used in investing activities
(281,080 )
(153,739 )
Net
cash provided by (used in) financing activities
$ 1,282,337
$ (986,341 )
Net
cash used in operating activities in the nine months ended December 31, 2025 was approximately $1.1 million as compared to cash of
$0.8 million provided by operating activities in the nine months ended December 31, 2024, which was approximately $1.9 million less
than that of the nine months ended December 31, 2024. The difference in cash flow between the two periods was mainly because of the
movement of operating assets and liabilities in the nine months ended December 31, 2025, resulted in cash outflow of approximately
$1.3 million, while the movement of operating assets and liabilities in the nine months ended December 31, 2024 resulted in cash inflow of approximately
$0.6 million.
Net
cash used in investing activities for the nine months ended December 31, 2025 was approximately $0.28 million, which was $0.13 million
more than the nine months ended December 31, 2024. The cash outflow was mainly due to purchase of property, plant and equipment of $0.15
million and cash decrease of $0.15 million in disposal of subsidiaries.
Net
cash provided by financing activities for the nine months ended December 31, 2025 was approximately $1.3 million as compared to cash
used in financing activities of $1.0 million in the nine months ended December 31, 2024, which was approximately $0.34 million less
than the nine months ended December 31, 2025. The difference in cash flow between the two periods was mainly because in the nine
months ended December 31, 2025, the Company released of $2.7 million of restricted cash from the issuance and conversion of certain convertible notes, paid net cash advance
of $2.6 million to related parties, and paid $0.39 million for the redemption of convertible notes not converted. By comparison, in
the nine months ended December 31, 2024, the Company did not have released restricted cash, paid $1.1 million net cash advance to
related parties, and received net proceeds from bank loans of $0.2 million.
Financial
Condition, Liquidity and Capital Resources
As
of December 31, 2025, we had cash on hand of approximately $0.2 million, total current assets of approximately $27.9 million and current
liabilities of approximately $1.3 million. We expect to fund our operations through revenue generated by our business, proceeds from prior fundraising activities,
and capital contributions from our chief executive officer, Mr. Zhida Hong.
In
the event that the Company requires additional funding to finance the growth of the Company’s current and expected future operations
as well as to achieve our strategic objectives, Mr. Hong has indicated the intent and ability to provide additional equity financing.
Foreign
Currency Translation Risk
Our
operations are located in China, which may give rise to significant foreign currency risks from fluctuations and the degree of volatility
in foreign exchange rates between the U.S. dollar and the Chinese Renminbi (“RMB”). All of our sales are in RMB. In the past
years, RMB continued to appreciate against the U.S. dollar. As of December 31, 2025, the market foreign exchange rate was RMB 7.02 to
one U.S. dollar. Our financial statements are translated into U.S. dollars using the closing rate method. The balance sheet items are
translated into U.S. dollars using the exchange rates at the respective balance sheet dates. The capital and various reserves are translated
at historical exchange rates prevailing at the time of the transactions while income and expenses items are translated at the average
exchange rate for the period. All translation adjustments are included in accumulated other comprehensive income in the statement of
equity. The foreign currency translation gain (loss) for the nine months ended December 31, 2025 and 2024 was approximately $(0.12) million
and $0.06 million, respectively.
Off-Balance
Sheet Arrangements
We
have no off-balance sheet arrangements (as that term is defined in Item 303(a)(4)(ii) of Regulation S-K) as of December 31, 2025 that
have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues
or expenses, results of operations, liquidity, capital expenditures or capital resources.
14
Item
3. Quantitative and Qualitative Disclosures About Market Risk
Not
applicable to smaller reporting companies.
Item
4. Controls and Procedures
Disclosure
Controls and Procedures
We
maintain disclosure controls and procedures, as defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934 (the
“Exchange Act”), that are designed to ensure that information required to be disclosed by us in the reports that we file
or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities
and Exchange Commission’s rules and forms and that such information is accumulated and communicated to our management, including
our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
We
carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer
and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures as of December 31, 2025. Based on the evaluation
of these disclosure controls and procedures, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls
and procedures were effective .
Changes
in Internal Controls over Financial Reporting
In
response to the previously identified internal control weaknesses, the Company has implemented improvements to its internal controls,
including:
1.
hiring a reporting manager (“Internal Finance Manager”) who has the requisite relevant U.S. GAAP and SEC reporting experience
and qualifications;
2.
making an overall assessment of the current finance and accounting resources and hiring additional accounting members with appropriate
levels of accounting knowledge and experience;
3.
streamlining our accounting department structure and enhancing our staff’s U.S. GAAP and SEC reporting requirements on a continuous
basis through internal training provided by our Internal Finance Manager;
4.
participating in trainings and seminars provided by professional services firms on a regular basis to gain knowledge on regular U.S.
GAAP /SEC reporting requirements updates.
As
a result of these actions, we believe we have successfully remediated the identified weaknesses, and internal controls over financial
reporting are now considered effective.
15
PART
II - OTHER INFORMATION
Item
1. Legal Proceedings
From
time to time, we may become involved in legal proceedings or be subject to claims arising in the ordinary course of our business. We
are not presently a party to any legal proceedings that in the opinion of our management, if determined adversely to us, would individually
or taken together have a material adverse effect on our business, operating results, financial condition, or cash flows.
Item
1A. Risk Factors
As
a smaller reporting company (as defined in Rule 12b-2 of the Exchange Act), we are not required to provide the information called for
by this Item 1A.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item
3. Defaults Upon Senior Securities
None.
Item
4. Mine Safety Disclosures
Not
Applicable.
Item
5. Other Information
There
is no other information required to be disclosed under this item, which was not previously disclosed.
Item
6. Exhibits
Exhibit Number
Description
(31)
Rule
13a-14 (d)/15d-14d) Certifications
31.1*
Section 302 Certification by the Principal Executive Officer
31.2*
Section 302 Certification by the Principal Financial Officer and Principal Accounting Officer
(32)
Section
1350 Certifications
32.1*
Section 906 Certification by the Principal Executive Officer
32.2*
Section 906 Certification by the Principal Financial Officer and Principal Accounting Officer
101 *
Interactive
Data File
101.INS
Inline
XBRL Instance Document
101.SCH
Inline
XBRL Taxonomy Extension Schema Document
101.CAL
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover
Page Interactive Data File (embedded within the Inline XBRL document)
*Filed
herewith.
16
SIGNATURES
Pursuant
to the requirements of Section 13 or 15(d) 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.
Addentax
Group Corp.
Date:
February 13, 2026
By:
/s/
Zhida Hong
Zhida
Hong
President,
Chief Executive Officer and Director,
(Principal
Executive Officer)
Date:
February 13, 2026
By:
/s/
Chao Huang
Chao
Huang
Chief
Financial Officer and Treasurer
(Principal
Financial and Accounting Officer)
17
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.