CHEETAH NET SUPPLY CHAIN SERVICE INC. 10-Q

Item 1. Financial Statements CHEETAH NET SUPPLY CHAIN SERVICE INC. CONSOLIDATED BALANCE SHEETS ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ March 31, ​ ​ ​ December 31, ​ ​ 2026 ​ 2025* ASSETS ​ ​ ​ ​ CURRENT ASSETS: ​ ​ ​ ​ Cash and cash equivalents ​ $ 713,948 ​ $ 233,217 Accounts receivable, net ​ 1,650 ​ ​ 6,540 Loan receivable ​ ​ 4,441,513 ​ ​ 7,430,111 Other receivables, net ​ 698,326 ​ ​ 1,157,130 Prepaid expenses and other current assets ​ 2,390,989 ​ ​ 238,648 Deposit on long-term investment ​ ​ 40,131,287 ​ ​ — TOTAL CURRENT ASSETS ​ ​ 48,377,713 ​ ​ 9,065,646 NONCURRENT ASSETS: ​ ​ ​ ​ ​ ​ Property, plant, and equipment, net ​ ​ 348,986 ​ ​ 358,868 Operating lease right-of-use assets ​ 1,023,424 ​ ​ 1,165,517 Intangibles, net ​ ​ 769,060 ​ ​ 792,571 Goodwill ​ ​ 475,862 ​ ​ 475,862 TOTAL NONCURRENT ASSETS ​ ​ 2,617,332 ​ ​ 2,792,818 TOTAL ASSETS ​ $ 50,995,045 ​ $ 11,858,464 ​ ​ ​ ​ ​ ​ ​ LIABILITIES AND STOCKHOLDERS’ EQUITY ​ ​ ​ ​ CURRENT LIABILITIES: ​ ​ ​ ​ Accounts payable ​ $ 6,778 ​ $ 32,762 Current portion of long-term debt ​ 36,814 ​ ​ 35,902 Loans payable from premium finance ​ 33,353 ​ ​ 82,650 Due to a related party ​ ​ 6,713 ​ ​ 5,204 Operating lease liabilities, current ​ 620,594 ​ ​ 594,407 Accrued liabilities and other current liabilities ​ ​ 415,256 ​ ​ 594,693 TOTAL CURRENT LIABILITIES ​ 1,119,508 ​ ​ 1,345,618 NONCURRENT LIABILITIES: ​ ​ ​ ​ ​ ​ Long-term debt, net of current portion ​ 562,399 ​ ​ 572,653 Operating lease liabilities, net of current portion ​ 419,634 ​ ​ 584,606 TOTAL NONCURRENT LIABILITIES ​ ​ 982,033 ​ ​ 1,157,259 TOTAL LIABILITIES ​ $ 2,101,541 ​ $ 2,502,877 ​ ​ ​ ​ ​ ​ ​ COMMITMENTS AND CONTINGENCIES (Note 16) ​ — ​ — ​ ​ ​ ​ ​ ​ ​ STOCKHOLDERS’ EQUITY ​ ​ ​ ​ Common stock, $ 0.0001 par value, 2,200,000,000 shares authorized; 184,346 and 17,096 shares issued and outstanding, including*: ​ ​ ​ ​ Class A common stock, $ 0.0001 par value, 2,000,000,000 shares authorized, 180,890 and 13,640 shares issued and outstanding ​ 18 ​ ​ 1 Class B common stock, $ 0.0001 par value, 200,000,000 shares authorized, 3,456 and 3,456 shares issued and outstanding ​ ​ — ​ ​ — Additional paid-in capital ​ 57,840,065 ​ ​ 17,685,900 (Accumulated deficit) Retained earnings ​ ​ ( 8,946,579 ) ​ ​ ( 8,330,314 ) TOTAL STOCKHOLDERS’ EQUITY ​ 48,893,504 ​ ​ 9,355,587 ​ ​ ​ ​ ​ ​ ​ TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY ​ $ 50,995,045 ​ $ 11,858,464 * Retrospectively adjusted for the reverse split of the Company’s Common Stock at a ratio of 1 -for-200, which took effect on April 29, 2026. See also Note 15. The accompanying notes are an integral part of these consolidated financial statements. ​ 2 Table of Contents CHEETAH NET SUPPLY CHAIN SERVICE INC. CONSOLIDATED STATEMENTS OF OPERATIONS ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ For the Three Months Ended March 31, ​ ​ ​ ​ 2026 ​ ​ ​ 2025* REVENUE ​ $ 92,700 ​ $ 479,799 ​ ​ ​ ​ ​ ​ ​ COST OF REVENUE ​ 72,833 ​ 423,543 ​ ​ ​ ​ ​ ​ ​ GROSS PROFIT ​ 19,867 ​ ​ 56,256 ​ ​ ​ ​ ​ ​ ​ OPERATING EXPENSES ​ ​ ​ ​ General and administrative expenses ​ 770,004 ​ ​ 1,000,519 Share-based compensation expenses ​ ​ 14,182 ​ ​ 16,185 TOTAL OPERATING EXPENSES ​ 784,186 ​ ​ 1,016,704 ​ ​ ​ ​ ​ ​ ​ LOSS FROM OPERATIONS ​ ( 764,319 ) ​ ​ ( 960,448 ) ​ ​ ​ ​ ​ ​ ​ OTHER INCOME (EXPENSES) ​ ​ ​ ​ Interest income ​ ​ 151,142 ​ ​ 208,090 Interest expenses ​ ​ ( 7,700 ) ​ ​ ( 8,812 ) Other income ​ ​ 9,012 ​ ​ 12,616 OTHER INCOME (EXPENSES), NET ​ ​ 152,454 ​ ​ 211,894 ​ ​ ​ ​ ​ ​ ​ LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES ​ ( 611,865 ) ​ ​ ( 748,554 ) ​ ​ ​ ​ ​ ​ ​ Income tax (benefits) ​ 4,400 ​ ​ 5,355 ​ ​ ​ ​ ​ ​ ​ LOSS FROM CONTINUING OPERATIONS ​ ​ ( 616,265 ) ​ ​ ( 753,909 ) ​ ​ ​ ​ ​ ​ ​ NET LOSS ​ $ ( 616,265 ) ​ $ ( 753,909 ) ​ ​ ​ ​ ​ ​ ​ Loss from continuing operations per ordinary share - basic and diluted ​ $ ( 4.53 ) ​ $ ( 46.84 ) Loss from discontinued operations per ordinary share - basic and diluted ​ $ 0.00 ​ $ 0.00 Loss per share - basic and diluted ​ $ ( 4.53 ) ​ $ ( 46.84 ) Weighted average shares - basic and diluted ​ 136,029 ​ ​ 16,096 * Certain reclassifications have been made to the financial statements for the period ended March 31, 2024, to conform to the presentation for the period ended March 31, 2025, with no effect on previously reported net income (loss). See Note 6 – Discontinued Operations. The accompanying notes are an integral part of these consolidated financial statements. 3 Table of Contents CHEETAH NET SUPPLY CHAIN SERVICE INC. CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Common Stock* ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Class A ​ ​ ​ ​ Class B ​ ​ ​ ​ Additional ​ ​ ​ ​ ​ ​ Total ​ ​ Common ​ ​ ​ ​ Common ​ ​ ​ ​ paid-in ​ Subscription ​ Retained ​ Stockholders’ ​ ​ ​ ​ stock ​ ​ ​ Amount ​ ​ ​ stock ​ ​ ​ Amount ​ ​ ​ capital ​ ​ ​ Receivable ​ ​ ​ Earnings ​ ​ ​ Equity Balance, December 31, 2025* 13,640 ​ $ 1 3,456 ​ $ — ​ $ 17,685,900 ​ $ — ​ $ ( 8,330,314 ) ​ $ 9,355,587 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Share-Based Compensation ​ — ​ ​ — ​ — ​ ​ — ​ ​ 14,182 ​ ​ — ​ ​ — ​ ​ 14,183 Issuance of common stock in private placement, net of offering costs ​ 167,250 ​ ​ 17 ​ — ​ ​ — ​ ​ 40,139,983 ​ ​ — ​ ​ — ​ ​ 40,140,000 Net loss from continuing operations for the year ​ — ​ ​ — ​ — ​ ​ — ​ ​ — ​ ​ — ​ ​ ( 616,265 ) ​ ​ ( 616,265 ) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Balance, March 31, 2026* 180,890 ​ $ 18 ​ 3,456 ​ $ — ​ $ 57,840,065 ​ $ — ​ $ ( 8,946,579 ) ​ $ 48,893,504 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Common Stock* ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Class A ​ ​ ​ ​ Class B ​ ​ ​ ​ Additional ​ ​ ​ ​ Retained Earnings ​ Total ​ ​ Common ​ ​ ​ ​ Common ​ ​ ​ ​ paid-in ​ Subscription ​ (Accumulated ​ Stockholders’ ​ ​ ​ ​ stock ​ ​ ​ Amount ​ ​ ​ stock ​ ​ ​ Amount ​ ​ ​ capital ​ ​ ​ Receivable ​ ​ ​ Deficit) ​ ​ ​ Equity Balance, December 31, 2024* 13,361 ​ $ 1 ​ 2,735 ​ $ — ​ $ 17,298,282 ​ $ — ​ $ ( 4,680,611 ) ​ $ 12,617,672 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Share-based compensation expenses ​ — ​ ​ — ​ — ​ ​ — ​ ​ 16,185 ​ ​ — ​ ​ — ​ ​ 16,185 Net loss from continuing operations for the year ​ — ​ ​ — ​ — ​ ​ — ​ ​ — ​ ​ — ​ ​ ( 753,909 ) ​ ​ ( 753,909 ) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Balance, March 31, 2025* 13,361 ​ $ 1 ​ 2,735 ​ $ — ​ $ 17,314,467 ​ $ — ​ $ ( 5,434,520 ) ​ $ 11,879,948 * Retrospectively restated for effect of the Company’s amended and restated articles of incorporation and bylaws and the reverse split took effect on April 29, 2026. The accompanying notes are an integral part of these consolidated financial statements. ​ ​ 4 Table of Contents CHEETAH NET SUPPLY CHAIN SERVICE INC. CONSOLIDATED STATEMENTS OF CASH FLOWS ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ For the Three Months Ended ​ ​ March 31, ​ ​ ​ ​ 2026 ​ ​ ​ 2025 Cash flows from operating activities: ​ ​ ​ ​ Net Loss ​ $ ( 616,265 ) ​ $ ( 753,909 ) Less: Loss from discontinued operations, net of tax ​ ​ — ​ ​ — Loss from continuing operations ​ ​ ( 616,265 ) ​ ​ ( 753,909 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: ​ ​ ​ ​ ​ Depreciation ​ ​ 9,882 ​ ​ 9,882 Amortization of operating lease right-of-use assets ​ 142,093 ​ ​ 79,730 Amortization of Intangible Assets ​ ​ 23,511 ​ ​ 28,071 Share-based compensation expenses ​ ​ 14,182 ​ ​ 16,185 Changes in operating assets and liabilities: ​ ​ ​ ​ ​ Accounts receivable ​ 4,890 ​ ​ ( 11,083 ) Other receivables, net ​ 458,806 ​ ​ ( 230,166 ) Due from/to related party ​ ​ 1,509 ​ ​ — Prepaid expenses and other current assets ​ ( 2,152,338 ) ​ ​ 90,856 Other payables and other current liabilities ​ ( 205,424 ) ​ ​ 5,734 Operating lease liabilities ​ ( 138,785 ) ​ ​ ( 7,674 ) Cash used in operating activities-continuing operations ​ ​ ( 2,457,939 ) ​ ​ ( 772,374 ) Cash provided by operating activities-discontinued operations ​ ​ — ​ ​ 2,540,500 Net cash provided by (used in) operating activities ​ ( 2,457,939 ) ​ ​ 1,768,126 ​ ​ ​ ​ ​ ​ ​ Cash flows from investing activities: ​ ​ ​ ​ ​ ​ Deposit on long-term investment ​ ​ ( 40,131,287 ) ​ ​ — Loans made to third parties ​ ​ ( 980,000 ) ​ ​ ( 3,075,400 ) Loans repayment received from third parties ​ ​ 3,968,598 ​ ​ 49,000 Cash used in investing activities-continuing operations ​ ​ ( 37,142,689 ) ​ ​ ( 3,026,400 ) Net cash used in investing activities ​ ​ ( 37,142,689 ) ​ ​ ( 3,026,400 ) ​ ​ ​ ​ ​ ​ ​ Cash flows from financing activities: ​ ​ ​ ​ Proceeds from PIPE ​ ​ 40,140,000 ​ ​ — Repayments of premium finance ​ ​ ( 49,297 ) ​ ​ ( 59,590 ) Repayments of long-term borrowings ​ ( 9,344 ) ​ ​ ( 8,949 ) Cash provided by financing activities-continuing operations ​ 40,081,359 ​ ( 68,539 ) Net cash provided by (used in) financing activities ​ 40,081,359 ​ ​ ( 68,539 ) ​ ​ ​ ​ ​ ​ ​ Net increase in cash ​ 480,731 ​ ​ ( 1,326,813 ) Cash, beginning of period ​ 233,217 ​ ​ 1,650,955 Cash, end of period ​ ​ 713,948 ​ ​ 324,142 Cash of continuing operations ​ $ 713,948 ​ $ 324,142 ​ ​ ​ ​ ​ ​ ​ Supplemental cash flow information ​ ​ ​ ​ Cash paid for income taxes ​ $ 2,155 ​ $ 155 Cash paid for interests ​ $ 7,700 ​ $ 8,812 ​ The accompanying notes are an integral part of these consolidated financial statements. ​ ​ 5 Table of Contents CHEETAH NET SUPPLY CHAIN SERVICE INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ​ NOTE 1 — ORGANIZATION AND BUSINESS DESCRIPTION ​ Cheetah Net Supply Chain Service Inc. (“Cheetah Net” or the “Company”), formerly known as Yuan Qiu Business Group LLC, was established under the laws of the State of North Carolina on August 9, 2016 as a limited liability company (“LLC”). On March 1, 2022, the Company filed articles of incorporation including articles of conversion with the Secretary of State of the State of North Carolina to convert from an LLC to a corporation, and changed its name to Cheetah Net Supply Chain Service Inc. The Company holds 100 % of the equity interests in the following entities: ● (i) Allen-Boy International LLC (“Allen-Boy”), an LLC organized on August 31, 2016 under the laws of the State of Delaware, which was acquired by Cheetah Net from Yingchang Yuan, the previous owner of Allen-Boy who beneficially owns 1,200,000 shares of Class A common stock of Cheetah Net, for a total consideration of $ 100 on January 1, 2017. Allen-Boy did not have any business activities until acquired by Cheetah Net. Allen-Boy previously engaged in the parallel-import vehicle dealership business, which the Company discontinued in March 2025. As of the date of this report, Allen-Boy is not engaged in any business operations. ● (ii) Pacific Consulting LLC (“Pacific”), an LLC organized on January 17, 2019 under the laws of the State of New York, which was acquired by Cheetah Net from Yingchang Yuan, the previous owner of Pacific who beneficially owns 1,200,000 shares of Class A common stock of Cheetah Net, for a total consideration of $ 100 on February 15, 2019. Pacific did not have any business activities until acquired by Cheetah Net. Pacific previously engaged in the parallel-import vehicle dealership business, which the Company discontinued in March 2025. The Company dissolved Pacific on June 24, 2025. ● (iii) Entour Solutions LLC (“Entour”), an LLC organized on April 8, 2021 under the laws of the State of New York, which was acquired by Cheetah Net from Daihan Ding, the previous owner of Entour, for a total consideration of $ 100 on April 9, 2021. Entour did not have any business activities until acquired by Cheetah Net. Entour previously engaged in the parallel-import vehicle dealership business, which the Company discontinued in March 2025. As of the date of this report, Entour is not engaged in any business operations. ● (iv) Cheetah Net Logistics LLC (“Logistics”), an LLC organized on October 12, 2022 under the laws of the State of New York, whose previous sole member and owner, Hanzhang Li, the previous owner of Logistics, for a total consideration of $ 100 , assigned all his membership interests in Logistics to Cheetah Net on October 19, 2022. Logistics previously engaged in the parallel-import vehicle dealership business, which the Company discontinued in March 2025. The Company dissolved Logistics on June 24, 2025. ● (v) TW & EW Services Inc. (“TWEW”), a corporation incorporated on February 27, 2020 under the laws of the State of California, whose previous shareholders and owners transferred all their rights, titles, and interests in and to all of the issued and outstanding equity interests of TWEW to Cheetah Net for a total consideration of $ 1.0 million, consisting of a $ 200,000 cash payment and Class A common stock valued at $ 800,000 through a stock purchase agreement dated November 27, 2024. The TWEW acquisition was closed on December 19, 2024. Currently, TWEW is engaged in logistics and labor services to strengthen the Company’s position in the logistics sector. ● (vi) NexTrade International LLC (“NexTrade”), a limited liability company organized on September 13, 2024 under the laws of the State of Delaware. NexTrade holds 100 % of the ownership interests in Naiside (Shenzhen) International Trading Co., Ltd., a limited liability company organized on December 3, 2024 under the laws of the PRC. On December 19, 2024, the Company entered into a membership interest purchase agreement with Pingzheng Li, the then 100 % owner of NexTrade, pursuant to which the Company purchased the 100 % membership interests in NexTrade for the consideration of $ 1 . The transaction closed on the same day. As of the date of this report, NexTrade is not engaged in any business operations. ● (vii) Cheetah Net Supply Chain Service Ltd (“Cheetah BVI”), a corporation incorporated on March 28, 2025 under the laws of the British Virgin Islands. As of the date of this report, Cheetah BVI is not engaged in any business operations. 6 Table of Contents On September 30, 2024, the Company’s stockholders approved its fourth amended and restated articles of incorporation, which authorizes a reverse stock split of the issued shares of its Common Stock, par value $ 0.0001 per share, at a ratio ranging from 1 -for-10 to 1 -for-30, as determined at the discretion of the Company’s board of directors. On October 7, 2024, the Company’s board of directors approved a reverse stock split of the Company’s Common Stock at a ratio of 1 -for-16. On October 21, 2024, the Company effectuated a reverse stock split of its Common Stock at a ratio of 1 -for-16. Following such reverse split, every 16 shares of the Company’s Common Stock outstanding were automatically combined into one new share of Common Stock. No fractional shares were issued in connection with the reverse split; any fractional shares resulting from the reverse split were rounded up to the nearest whole share. The par value per share of the Company’s Common Stock remained unchanged. The Company’s Class A Common Stock started trading on a post-split basis on October 24, 2024, at which time the Class A Common Stock was assigned a new CUSIP number (16307X202). On March 23, 2026, the Company’s board of directors approved a reverse stock split of the Company’s Common Stock at a ratio of 1 -for-200. To implement the reverse stock split, the Company filed a Certificate of Amendment to its Certificate of Incorporation with the Secretary of State of the State of Delaware on March 24, 2026. The reverse stock split became effective at 8:00 a.m., Eastern Time, on April 20, 2026. Following such reverse stock split, every 200 shares of the Company’s Common Stock outstanding were automatically combined into one new share of common stock. No fractional shares were issued in connection with the reverse stock split; any fractional shares resulting from the reverse stock split were rounded up to the nearest whole share. The par value per share of the Company’s Common Stock remained unchanged. As a result of the reverse stock split, the Company’s issued and outstanding Class A Common Stock was reduced from 391,177,712 shares to 1,955,889 shares, and the Company’s issued and outstanding Class B Common Stock was reduced from 690,875 shares to 3,456 shares. The Company’s Class A Common Stock began trading on a split-adjusted basis on April 29, 2026, at which time the Class A Common Stock was assigned a new CUSIP number, 16307X301. All share information included in this report has been retrospectively adjusted to reflect the aforementioned reverse stock splits as if it had occurred as of the earliest period presented. Discontinued operations - Parallel-import Vehicles The Company previously engaged in the business of sourcing and reselling parallel-import vehicles, primarily from the U.S. market to dealers in the U.S. and the PRC. Parallel-import vehicles in the PRC refer to automobiles purchased directly from overseas markets and imported for sale outside of the brand manufacturers’ official distribution networks. In the past, this business contributed significantly to the Company’s revenue. Between 2016 and the first half of 2022, the Company experienced growth in sales volume and gross profit due to favorable market conditions. However, beginning in the second half of 2022, the business was negatively affected by the impact of the COVID-19 pandemic and related lockdowns in the PRC, a decline in customer demand due to weakening macroeconomic conditions, price competition from luxury automakers in the PRC, and a shift in consumer preference toward domestic electric vehicles (“EVs”). These market challenges led to a decline in parallel-import vehicle sales by 30.5 % in 2023 and a reduction in net income by 87.5 % compared to 2022. The decline accelerated in 2024, with vehicle sales decreasing from 303 units in 2023 to 14 units in 2024, resulting in a 95.7 % drop in revenue from $ 38.3 million in 2023 to $ 1.6 million in 2024. In addition, the financial strains on the Company’s customers made it increasingly difficult to collect outstanding receivables. While the Company successfully recovered $ 4.0 million in 2024 and collected additional $ 2.5 million from the five aged accounts as of the date of the report, the remaining $ 1.6 million from two customers was determined to be uncollectible, as a result, the management recorded as a credit loss of $ 1.6 million for the year ended December 31, 2024. As the parallel-import vehicle market conditions continued to deteriorate and sales activity in this segment ceased, management determined that the business no longer had a sustainable path forward. On March 3, 2025, the board of directors formally approved the discontinuation of the parallel-import vehicle business. In accordance with ASC 205-20, Presentation of Financial Statements – Discontinued Operations, the Company determined that the parallel-import vehicle segment met the conditions for reporting as a discontinued operation. As a result, all financial results associated with this business have been reclassified as discontinued operations in the accompanying consolidated financial statements for all periods presented. For additional financial details regarding discontinued operations, refer to Note 6-Discontinued Operations. 7 Table of Contents Logistics and Warehousing Services The Company’s subsidiary, Edward, operates as a licensed Non-Vessel Operating Common Carrier. It manages freight forwarding, including shipment consolidation and carrier selection, aimed at optimizing shipping operations. Edward also provides warehousing services encompassing fulfillment, storage, and inventory management, crucial for supporting both the Company’s operations and its clients’ logistics needs. On April 1, 2026, the Company completed the disposition of Edward pursuant to a Stock Purchase Agreement dated March 25, 2026. The Company’s subsidiary, TWEW, specializes in general labor support services and logistics coordination, providing workforce solutions and operational efficiency tools tailored to the logistics and labor sectors. TWEW’s expertise in labor management and logistical support enables the Company to streamline operations, expand service offering, and enhance market position. The Company is undergoing a business transformation of its business model. The Company is shifting its business focus from parallel-import vehicle sales to logistics and warehousing services. Management continues to focus on improving operational efficiencies and expanding its market presence of the two acquired businesses. The transformation of the Company’s business model could have a material and adverse effect on the Company’s business, financial condition, and results of operations. The business shift may take longer time than expected to generate ideal profits depending on factors from the business environment and operation management and market expansion. NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of presentation The accompanying consolidated financial statements have been prepared in accordance with the accounting principles generally accepted in the U.S. (“U.S. GAAP”) and pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”). The accompanying consolidated financial statements include the financial statements of the Company and its wholly owned subsidiaries. All intercompany balances and transactions are eliminated upon consolidation. As a U.S.-based company operating exclusively within the domestic market and transacting solely in United States Dollars (USD), both the Company’s presentation and functional currencies are the USD. This uniformity simplifies the Company’s financial reporting process and ensures clarity in its financial transactions. The Company’s financial statements, therefore, are presented in USD, in compliance with U.S. GAAP requirements, and provide transparent and straightforward financial information to the Company’s stockholders. Use of estimates In preparing the consolidated financial statements in conformity with U.S. GAAP, management makes 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 revenue and expenses during the reporting period. These estimates are based on information as of the date of the consolidated financial statements. Significant estimates required to be made by management include, but are not limited to, allowance credit losses of accounts receivables and loan receivable from third parties, the revenue recognition, impairment of long-lived assets, and the realization of deferred tax assets. Actual results could differ from those estimates. Going Concern Consideration The Company’s consolidated financial statements are prepared assuming that the Company will continue as a going concern. The Company reported a net operating loss of approximately $ 0.6 million for three months ended March 31, 2026, and net cash used in operating activities of approximately $ 2.5 million. As the Company has been transitioning to the logistics and warehousing service business, the Company may continue to incur operating losses and generate negative cash flow. These factors raise doubts about the Company’s ability to continue as a going concern. As of March 31, 2026, the Company had cash and cash equivalents of approximately $ 0.7 million and a working capital balance of $ 47.3 million. In addition, the Company had loan receivable from third parties of approximately $ 4.4 million, which can be sufficient for the Company to support its ongoing business operations and meet the obligations in the future. Management has evaluated the Company’s ability to continue as a going concern in accordance with ASC 205-40, Presentation of Financial Statements – Going Concern. This evaluation considered the Company’s current financial condition, expected cash flows, obligations due within the next 12 months, and available sources of liquidity. 8 Table of Contents While management understands that the ability of the Company to continue as a going concern is dependent upon its ability to successfully execute its new business strategy and eventually attain profitable operations, management has concluded that there are no conditions or events that raise substantial doubt about the Company’s ability to continue as a going concern for at least one year from the issuance date of these consolidated financial statements. Accordingly, the Company’s consolidated financial statements as of March 31, 2026 have been prepared on a going concern basis. Risks and uncertainties The Company is undergoing a business transformation of our business model. As a company located in the U.S. and doing business with the PRC, the Company’s business, financial condition, and results of operations may be influenced by political, economic, and legal environments in the U.S. and the PRC, as well as by the general state of the U.S. and the PRC economies. The Company’s results may be adversely affected by changes in the political, regulatory, and social conditions in the U.S. and the PRC. Risks and uncertainties related to the Company’s business include, but are not limited to, the following: ● The business shift from parallel-import vehicle sales to logistics and warehousing services may depend on factors from the business environment to operation management and market expansion; ● The government policies on ocean freight business and tariff policy may reduce the market demand for the freight, logistics, and warehousing business, and thus negatively affect the Company’s business and growth prospects; ● The Company’s logistics and warehousing business depend highly on the limited customers and third-party transportation and labor providers; ● Any adverse change in political relations between the PRC and the U.S., including the ongoing trade conflicts between the U.S. and the PRC, may negatively affect its business; and ● The competition of logistics and warehousing industry dependent on factors such as service quality, speed reliability, and pricing may limit our expanding non-vehicle logistics warehousing revenue, and the Company’s success in these areas will depend on our ability to develop and scale an effective salesforce to market these services to international trading companies in the U.S. and the PRC. The Company’s business, financial condition, and results of operations may also be negatively impacted by risks related to natural disasters, extreme weather conditions, health epidemics, and other catastrophic incidents, which could significantly disrupt the Company’s operations. Cash and cash equivalents Cash and cash equivalents consist of cash in bank and interest-bearing certificates of deposit with an initial term of three months when purchased. As of March 31, 2026 and December 31, 2025, all cash and cash equivalents were related to continuing operations. ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ March 31, ​ ​ ​ December 31, ​ 2026 ​ ​ ​ 2025 Cash held in Current Accounts ​ $ 713,948 ​ $ 233,217 Total cash and cash equivalents shown in the statements of cash flows ​ $ 713,948 ​ $ 233,217 ​ 9 Table of Contents Accounts receivable, net Accounts receivable represent the amounts that the Company has an unconditional right to consideration, which are stated at the original amount less an allowance of credit loss, in accordance with the Current Expected Credit Loss (“CECL”) model under ASC 326. The Company estimates expected credit losses based on a combination of historical loss experience, customer creditworthiness, current economic conditions, and reasonable and supportable forward-looking information. The allowance for credit losses is updated at each reporting period to reflect changes in credit risk. The allowance for credit losses is recorded against accounts receivable balances, with a corresponding charge to the consolidated statements of operations. Delinquent account balances are written off against the allowance when management determines that collection is remote. If previously written-off receivables are subsequently recovered, the Company records a reversal of the allowance for credit losses. During the three months ended March 31, 2026 and 2025, no allowance for credit losses on accounts receivable from continuing operations was recorded. (See Note 6 – Discontinued Operations for further details.) Loan receivable The Company’s loans receivable, which consist of loans to third parties, are recognized at the point of loan disbursement, initially measured at fair value, primarily reflecting the disbursed amount and associated transaction costs. Both secured and unsecured lending are encompassed in these receivables, with terms including varying interest rates and maturity dates. Subsequently, these receivables are measured at amortized cost using the effective interest method, which ensures the accurate recognition of interest income over the loan period. The interest rates for these loans may be subject to change based on the terms of loan agreements. Periodic reviews of the loan portfolio are conducted to assess for impairment, utilizing the expected credit loss model. This approach considers historical credit loss experience, current conditions, and reasonable forecasts in estimating potential credit losses. As of March 31, 2026 and December 31, 2025, no impairment allowance was recorded for the loan receivable. Deposit on long-term investment Under ASC Topic 820, Fair Value Measurements and Disclosures (“ASC 820”), investments in private equity fund, which in our case, the Company does not have the ability to exercise significant influence, is accounted for under the practical expedient in ASC Topic 820, Fair Value Measurements and Disclosures (“ASC 820”) to estimate fair value using the net asset value per share (or its equivalent) of the investment (“NAV practical expedient”) (ASC 820-10-35-59). On January 5, 2016, the FASB issued ASU 2016-01, which amends the guidance in U.S. GAAP on the classification and measurement of financial instruments, stipulates that an investment in an investee over which the entity does not have significant influence and which do not have readily determinable fair value and do not qualify for NAV practical expedient, is permitted to elect a practicability exception to fair value measurement, under which the investment will be measured at cost, less impairment, plus or minus observable price changes (in orderly transactions) of an identical or similar investment of the same issuer. The ASU clarifies that when identifying observable price changes, an entity should consider relevant transactions “that are known or can reasonably be known” and that an entity is not required to spend undue cost and effort to identify such transactions. The ASU also indicates that an entity should consider a security’s rights and obligations, such as voting rights, distribution rights and preferences, and conversion features, when evaluating whether the security issued by the same issuer is similar to the equity security held by the entity. As of March 31, 2026, the Company made a deposit of RMB 280 million related to a pending long-term investment. Property, plant, and equipment, net Property, plant, and equipment, net are stated at cost less accumulated depreciation and impairment charges. Depreciation is calculated primarily based on the straight-line method (after taking into account their respective estimated residual values) over the estimated useful lives of the assets: ​ Property, plant, and equipment ​ ​ ​ E stimated useful li fe Motor vehicles ​ 10 years Leasehold improvements ​ 3 - 6 years ​ 10 Table of Contents Expenditures for maintenance and repairs, which do not materially extend the useful lives of the assets, are charged to expenses as incurred. Expenditures for major renewals and betterments which substantially extend the useful life of assets are capitalized. Intangible assets, net The Company recorded intangible assets with the acquisitions of Edward and TWEW during the first quarter and the fourth quarter of 2024, respectively (see Note 8- Intangible Asset and Goodwill). Intangible assets consist of developed technology, customer relationships, and trade names, which are amortized on a straight-line basis or over their respective useful lives using patterns that reflect the economic benefits the assets are expected to realize. The Company reviews its intangible assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. Amortization of intangible assets is computed using the straight-line method over the estimated useful lives as below: ​ I ntangible assets ​ ​ ​ E stimated useful li fe Developed technology ​ 7 years ​ Customer relationships ​ 10 - 12 years ​ Trade names ​ 7 years ​ ​ The estimated useful lives of intangible assets with finite lives are reassessed if circumstances occur that indicate the original estimated useful lives have changed. The Company did no t recognize any impairment to intangible assets for the three months ended March 31, 2026 and 2025. Fair value of financial instruments Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A three-level fair value hierarchy prioritizes the inputs used to measure fair value. The hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs. The three levels of input used to measure fair value are as follows: ● Level 1 — inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. ● Level 2 — inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, quoted market prices for identical or similar assets in markets that are not active, inputs other than quoted prices that are observable and inputs derived from or corroborated by observable market data. ● Level 3 — inputs to the valuation methodology are unobservable. Unless otherwise disclosed, the fair value of the Company’s financial instruments, including cash, accounts receivable, loans receivable, loans payable, and other payables and other current liabilities, approximated the fair value of the respective assets and liabilities as of March 31, 2026 and 2025 based upon the short-term nature of the assets and liabilities. The Company applied level 3 to obtain the fair value of intangible assets and goodwill. See NOTE 8 — Intangible Asset and Goodwill. The Company believes that the carrying amount of long-term loans approximated fair value as of March 31, 2026 and 2025 based on the terms of the borrowings and current market rates as the rates of the borrowings are reflective of the current market rates. 11 Table of Contents Leases The Company follows Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) No. 842, Leases (“Topic 842”). The Company leases office space, which is classified as operating leases in accordance with Topic 842. Under Topic 842, lessees are required to recognize the following for all leases (with the exception of short-term leases, usually with an initial term of 12 months or less) on the commencement date: (i) lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (ii) right-of-use (“ROU”) asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. At the commencement date, the Company recognizes the lease liability at the present value of the lease payments not yet paid, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Company’s incremental borrowing rate for the same term as the underlying lease. The ROU asset is recognized initially at cost, which primarily comprises the initial amount of the lease liability, plus any initial direct costs incurred, consisting mainly of brokerage commissions, less any lease incentives received. All ROU assets are reviewed for impairment annually. There was no impairment for ROU lease assets as of March 31, 2026 and 2025. Goodwill The Company records goodwill as the excess of the consideration transferred over the fair value of net assets acquired in business combinations. Goodwill is tested for impairment at the reporting unit level, which is an operating segment, or one level below. The Company has one reporting unit. The Company measures goodwill impairment, if any, as the amount by which the carrying amount of the reporting unit exceeds its fair value, not to exceed the carrying amount of goodwill. The review of goodwill impairment consists of either using a qualitative approach to determine whether it is more likely than not that the fair value of the assets is less than their respective carrying values or a one-step quantitative impairment test. In performing the qualitative assessment, the Company considers many factors in evaluating whether the carrying value of goodwill may not be recoverable, including declines in the Company’s stock price and market capitalization of the Company and macroeconomic conditions. If, based on the results of the qualitative assessment, it is concluded that it is not more likely than not that the fair value of a reporting unit exceeds its carrying value, additional quantitative impairment testing is performed. The quantitative test requires that the carrying value of each reporting unit be compared with its estimated fair value. If the carrying value of a reporting unit is greater than its fair value, a goodwill impairment charge will be recorded for the difference (up to the carrying value of goodwill). The Company uses the income approach and/or a market-based approach to determine the reporting units’ fair values, which are based on discounted cash flows. The determination of discounted cash flows of the reporting units and assets and liabilities within the reporting units requires significant estimates and assumptions. Due to the inherent uncertainty involved in making these estimates, actual results could differ from those estimates. Impairment of long-lived assets The Company reviews long-lived assets to be held-and-used for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. If an impairment indicator is present, the Company evaluates recoverability by comparing the carrying amount of the asset group to the sum of the undiscounted expected future cash flows over the remaining useful life of a long-lived asset group. If the assets are impaired, an impairment loss is measured as the amount by which the carrying amount of the asset group exceeds the fair value of the asset. The Company estimates fair value using the expected future cash flows discounted at a rate consistent with the risks associated with the recovery of the asset. For the three months ended March 31, 2026 and 2025, the Company did no t record any impairment. Revenue recognition ASC 606 establishes principles for reporting information about the nature, amount, timing, and uncertainty of revenue and cash flows arising from the entity’s contracts to provide goods or services to customers. The core principle requires an entity to recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration that it expects to be entitled to receive in exchange for those goods or services recognized as performance obligations are satisfied. ASC 606 requires the use of a new five-step model to recognize revenue from customer contracts. The five-step model requires that the Company (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, including variable consideration to the extent that it is probable that a significant future reversal will not occur, (iv) allocate the transaction price to the respective performance obligations in the contract, and (v) recognize revenue when (or as) the Company satisfies the performance 12 Table of Contents obligation. The application of the five-step model to the revenue streams compared to the prior guidance did not result in significant changes in the way the Company records its revenue. Under the new guidance, revenue is recognized when a customer obtains control of promised goods or services and is recognized in an amount that reflects the consideration which the entity expects to receive in exchange for those goods or services. In addition, the new guidance requires disclosure of the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. The Company generated revenue from the parallel-import vehicle dealership and logistics and warehousing services. Revenue from the parallel-import vehicle dealership business is generated from the sales of parallel-import vehicles to both domestic and overseas parallel-import car dealers. It purchases automobiles from the U.S. market through its team of professional purchasing agents, and mainly resells them to parallel-import car dealers in the U.S. and the PRC. In accordance with ASC 606, the Company recognizes revenue at the point in time when the performance obligation has been satisfied and control of the vehicles has been transferred to the dealers. For sales to U.S. domestic parallel-import car dealers, revenue is recognized when a vehicle is delivered, and its title has been transferred to the dealers. For overseas sales, the Company sells vehicles under Cost and Freight (“CFR”) shipping point terms, and revenue is recognized when a vehicle is loaded on a cargo ship and its title has been transferred to the dealers. The Company accounts for the revenue generated from sales of vehicles on a gross basis as the Company is acting as a principal in these transactions, is subject to inventory risk, has latitude in establishing prices, and is responsible for fulfilling the promise to provide customers the specified goods, which the Company has control of the goods and has the ability to direct the use of goods to obtain substantially all the benefits. All of the Company’s contracts have one single performance obligation as the promise is to transfer the individual vehicle to parallel-import vehicle dealers, and there is no separately identifiable other promise in the contracts. The Company’s vehicles are sold with no right of return and the Company does not provide other credits or sales incentives to parallel-import car dealers. Historically, no customer returns have occurred. Therefore, the Company did not provide any sales return allowances for the period ended March 31, 2026 and 2025. In 2025, the Company started generating revenues from freight forwarding services provided by Edward and general labor and logistics provided by TWEW to corporate and retail clients, including transportation, cargo warehousing, freight forwarding, labor service, and cargo loading and unloading. Revenue for freight forwarding services, both export and import, is recognized when the services are provided. The Company’s role as the principal in these services involves managing the process up to the point where control is transferred based on contractual terms, allowing revenue recognition on a gross basis throughout the transit period. For warehousing services, revenue is primarily derived from storage fees, which are recognized based on the actual number of days the goods are stored in the warehouse while awaiting further transportation. Across all operations, the Company maintains a principal position, controlling the goods and services, bearing inventory and pricing risks, and fulfilling performance obligations directly. Each contract is typically structured with a single performance obligation without allowances for returns or sales incentives. There were no provisions for sales return allowances based on historical experiences of no returns. Revenue from general labor and logistics services, provided through TWEW, is recognized upon services rendered, based on verified labor hours or project milestones outlined in client agreements, with billing tied to predefined service rates (e.g., per-hour fees or fixed-scope pricing). The Company recognize revenue on a gross basis as the principal service provider, reflecting its contractual obligation to deliver labor solutions to clients, despite outsourcing workforce operations to third parties. Contracts generally consist of a single performance obligation (supplying labor resources), with revenue measured at the transaction price agreed upon in service agreements. No provisions for returns or sales incentives are included, as historical experience indicates no material rights of return or refunds. Disaggregation of Revenue The Company disaggregates its revenue by geographic areas, as the Company believes it best depicts how the nature, amount, timing, and uncertainty of the revenue and cash flows are affected by economic factors. ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ For the Three Months Ended ​ ​ March 31, ​ ​ ​ ​ 2026 ​ ​ ​ 2025 U.S. domestic market ​ $ 79,530 ​ $ 464,883 Overseas market ​ 13,170 ​ ​ 14,916 Total revenue ​ $ 92,700 ​ $ 479,799 ​ 13 Table of Contents Cost of Revenues Logistics and Warehousing Segment Cost of logistics and warehousing service revenue mainly includes the cost of freight and fulfillment expenses for freight forwarding services, while cost of labor services comprises payments to third parties for outsourced workforce provisioning, including bundled recruitment, training, and payroll processing. Cost recognition aligns with service delivery progress, validated through subcontractor utilization reports and client acceptance documentation. General and Administration Expenses The Company’s general and administrative expenses primarily include employee salaries and benefits, depreciation, office lease expenses, travelling and entertainment expenses, legal and consulting fees, insurance and other miscellaneous administrative expenses. For the three months ended March 31, 2026 and 2025, general and administration expenses for the continuing operations were $ 770,004 and $ 1,000,519 , respectively. Share-based Compensation The Company has adopted its Amended and Restated 2024 Stock Incentive Plan (the “Plan”), for the purpose of providing incentives and rewards to eligible participants who contribute to the success of the Company’s operations. Shareholders, directors, and employees of the Company receive remuneration in the form of share-based awards including option, restricted stock, restricted stock unit, dividend equivalent, or other awards that are permitted under the Plan, whereby the recipients render services as consideration for such share-based compensation. The Company measures the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award and recognizes the cost over the period during which the employee is required to provide service in exchange for the award, which generally is the vesting period. The amount of cost recognized is adjusted to reflect any expected forfeitures prior to vesting. The fair value of stock award is measured at grant date’s per share closing price of the Company’s common stock, and the fair value of option is measured at grant date using the Black-Scholes pricing model, taking into account the terms and conditions upon which the share-based awards are granted. Where the employees have to meet vesting conditions before becoming unconditionally entitled to the share-based awards, the total estimated fair value of the share-based awards is spread over the vesting period, taking into account the probability that the share-based awards will vest, provided that the cumulative amount of compensation cost recognized at any date at least equals the portion of the grant-date value of such award that is vested at that date. Income Taxes The Company accounts for income taxes under the asset and liability method, recognizing deferred tax assets and liabilities based on temporary differences between financial statement and tax bases of assets and liabilities, using enacted tax rates expected to apply when these differences reverse. The impact of tax rate changes is recorded in the period of enactment. The Company assesses deferred tax assets to determine whether they are realizable. As of March 31, 2026, the Company recorded a full valuation allowance against deferred tax assets, as it has generated a three -year cumulative pretax book loss and is forecasting a loss for 2026. Based on this evidence, realization of deferred tax assets is not considered more-likely-than-not at this time. The Company records uncertain tax positions in accordance with ASC 740, using a two-step process to determine whether tax positions will be sustained. The Company has concluded that there are no uncertain tax positions requiring recognition as of March 31, 2026 and 2025. The Company is not subject to the Section 163(j) interest expense limitation, as it qualifies for an exception due to floor plan financing indebtedness. The Company monitors tax law changes and has determined that no recent changes materially impact the financial statements. The Company and its U.S. operating subsidiaries are subject to U.S. federal and state income tax laws. Prior to the corporate conversion in 2022, the Company was organized as a limited liability company (“LLC”) and elected to be treated as a corporation for U.S. federal income tax purposes from the tax year ended December 31, 2020. 14 Table of Contents As of March 31, 2026, the Company’s consolidated income tax returns for the tax years ended December 31, 2022 through December 31, 2025 remained open for statutory examination by U.S. tax authorities. (Loss) Earnings per share The Company computes (loss) earnings per share (“EPS”) in accordance with ASC 260, “Earnings per Share” (“ASC 260”). ASC 260 requires companies with complex capital structures to present basic and diluted EPS. Basic EPS is measured as net income divided by the weighted average common shares outstanding for the period. Diluted EPS presents the dilutive effect on a per share basis of potential common shares (e.g., convertible securities, options, and warrants) as if they had been converted at the beginning of the periods presented, or issuance date, if later. Potential common shares that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS. For the three months ended March 31, 2026 and 2025, there were no dilutive shares outstanding, as presented in the tables below: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ March 31, 2026 ​ ​ ​ ​ Loss ​ ​ ​ Share ​ ​ ​ Per share amount Basic and diluted EPS ​ ​ ​ ​ ​ ​ (Loss) from continuing operations per ordinary share ​ $ ( 616,265 ) ​ 136,029 ​ $ ( 4.53 ) (Loss) from discontinued operations per ordinary share ​ — ​ 136,029 ​ 0.00 (Loss) from operations per ordinary share ​ $ ( 616,265 ) ​ ​ ​ ​ $ ( 4.53 ) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ March 31, 2025 ​ ​ ​ ​ Loss ​ ​ ​ Share ​ ​ ​ Per share amount Basic and diluted EPS ​ ​ ​ ​ ​ ​ (Loss) from continuing operations per ordinary share ​ $ ( 753,909 ) ​ 16,096 ​ $ ( 46.84 ) (Loss) from discontinued operations per ordinary share ​ — ​ 16,096 ​ 0.00 (Loss) from operations per ordinary share ​ $ ( 753,909 ) ​ ​ ​ ​ $ ( 46.84 ) ​ Related parties and transactions The Company identifies related parties, and accounts for and discloses related party transactions in accordance with ASC 850, “Related Party Disclosures” and other relevant ASC standards. Parties, which can be a corporation or individual, are considered related if the Company has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operational decisions. Corporations are also considered to be related if they are subject to common control or common significant influence. Transactions between related parties commonly occurring in the normal course of business are considered to be related party transactions. Transactions between related parties are also considered to be related party transactions even though they may not be given accounting recognition. Segment reporting The Company uses the management approach in determining reportable operating segments. The management approach considers the internal reporting used by the Company’s chief operating decision maker for making operating decisions about the allocation of resources of the segment and the assessment of its performance in determining the Company’s reportable operating segments. The Company reported two operating segments: the parallel-import vehicle business and logistics and warehousing services in 2024. Following the discontinuation of the parallel-import vehicles business, during 2025 and the three months ended March 31, 2026, the Company reported a single reportable segment on logistics and warehousing services. Significant segment expenses reviewed by management include cost of revenues, general and administrative expenses, impairment loss expenses, and share-based compensation expenses. 15 Table of Contents Recent accounting pronouncements Recently issued accounting pronouncements not yet adopted In November 2024, the FASB issued ASU No. 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses (“ASU 2024-03”), and in January 2025, the FASB issued ASU No. 2025-01, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date (“ASU 2025-01”). ASU 2024-03 requires additional disclosure of the nature of expenses included in the income statement as well as disclosures about specific types of expenses included in the expense captions presented in the income statement. ASU 2024-03, as clarified by ASU 2025-01, is effective for annual periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027, with early adoption permitted. This guidance will be applied either prospectively or retrospectively. The Company is currently evaluating the impact from the adoption of this ASU on its consolidated financial statements. In July 2025, the FASB issued ASU 2025-05, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets, which provides a practical expedient and accounting policy election to allow entities to measure expected credit losses on certain trade receivables and contract assets using a provision matrix approach. ASU 2025-05 is effective for annual periods beginning after December 15, 2025, and interim periods within those fiscal years, with early adoption permitted. The Company is currently evaluating the impact of this guidance on our consolidated financial statements and related disclosures. Recently issued accounting pronouncements adopted In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which aims to improve the transparency of income tax disclosures by requiring consistent categories and greater disaggregation of information in the rate reconciliation and income taxes paid disaggregated by jurisdiction. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024 and early adoption is permitted. The Company adopted ASU 2023-09 on January 1, 2025, on a prospective basis (see note 14). The adoption did not have a material impact on the consolidated financial statements and related disclosures. Other accounting standards that have been issued by FASB that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption. The Company does not discuss recent pronouncements that are not anticipated to have an impact on, or are unrelated to, its consolidated financial condition, results of operations, cash flows or disclosures. ​ NOTE 3 — LOAN RECEIVABLE The Company had loans to generate interest income with third parties. As of March 31, 2026 and December 31, 2025, a breakdown of loan receivable was as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ March 31, 2026 ​ ​ ​ December 31, 2025 Hongkong Sanyou Petroleum Co Limited (1) ​ $ 2,958,778 ​ $ 3,846,666 Asia Finance Investment Limited (2) ​ ​ 1,482,735 ​ ​ 3,583,445 Total loan receivable ​ $ 4,441,513 ​ $ 7,430,111 (1) On July 23, 2024, the Company entered an additional unsecured short-term loan of $ 1,500,000 to Hongkong Sanyou Petroleum Co Limited under the same terms. Upon the original maturity date, $ 0 had been collected, with $ 182,500 interest accrued. On July 23, 2025, the Company and the borrower executed an extension agreement to renew the loan for an additional one -year term, effective upon the original maturity date. Under the renewed agreement, the outstanding balance became payable on demand and continues to bear interest at the reduced annual rate of 8 % . The accrued and unpaid interest receivable under the original loan agreement was excluded from the renewed principal balance. As of March 6, 2026, $ 1,500,000 principal and $ 223,564 interest had been fully collected. 16 Table of Contents On October 2, 2024 and October 28, 2024, the Company entered into two one-year unsecured short-term loan agreements with Hongkong Sanyou Petroleum Co Limited, for the principal amount of the loan $ 1,000,000 and $ 1,000,000 , respectively, bearing an annual interest rate of 12.0 % and set to mature in 12 months . Upon the original maturity of these loans, the Company and the borrower executed loan extension agreements to renew both loans for an additional one-year term , effective as of October 2, 2025 and October 28, 2025, respectively. Under the renewed agreements, the outstanding principal balances of $ 1,000,000 each continue to accrue interest at a reduced annual rate of 8 %, and will mature on October 1, 2026 and October 27, 2026, respectively. The accrued and unpaid interest receivable under the original loan agreements were excluded from the renewed principal amounts. As of March 16, 2026, the loan dated October 2, 2024, $ 1,000,000 principal and $ 156,547 interest had been fully collected. With respect to the loan dated October 28, 2024, the Company has received partial repayments of $ 471,222 in principal, with remaining principal of $ 528,778 and interest of $ 154,318 to be collected subsequently. On November 20, 2024, the Company entered into a one-year unsecured short-term loan agreement with Hongkong Sanyou Petroleum Co Limited. The principal amount of the loan is $ 500,000 . This loan carries an annual interest rate of 12.0 % and is set to mature in 12 months. On November 20, 2025, the Company and the borrower executed an extension agreement to renew the loan for an additional one-year term, effective upon the original maturity date. Under the renewed agreement, the outstanding balance became payable on demand and continues to bear interest at the reduced annual rate of 8 %. The accrued and unpaid interest receivable under the original loan agreement was excluded from the renewed principal balance. As of the date of this report, no principal repayments and accrued interest have been collected on this loan, with remaining principal of $ 500,000 and interest of $ 75,389 to be collected subsequently. On March 17, 2025, the Company entered into a one-year unsecured short-term loan agreement with Hongkong Sanyou Petroleum Co Limited. The principal amount of the loan is $ 950,000 . This loan carries an annual interest rate of 12.0 % and is set to mature in 12 months . Upon the loan’s original maturity on March 16, 2025, the Company and the borrower executed a loan extension agreement to renew the loan for an additional one-year term, effective as of March 17, 2026. Under the renewed agreement, the outstanding principal balance of $ 950,000 continues to accrue interest at a reduced annual rate of 5 %, and will mature on March 16, 2027. The accrued and unpaid interest receivable under the original loan agreement was excluded from the renewed principal amount. As of the date of this report, no principal repayments and accrued interest have been collected on this loan, with remaining principal of $ 950,000 and interest of $ 117,431 to be collected subsequently. On March 17, 2026, the Company entered into a one-year unsecured short-term loan agreement with Hongkong Sanyou Petroleum Co Limited. The principal amount of the loan is $ 980,000 . This loan carries an annual interest rate of 5.0 % and is set to mature in 12 months . As of the date of this report, no principal repayments and accrued interest have been collected on this loan, with remaining principal of $ 980,000 and interest of $ 1,906 to be collected subsequently. (2) On August 16, 2024, the Company entered into a one-year unsecured short-term loan agreement with Asia Finance Investment Limited for a principal amount of $ 649,250 . After mutual debt adjustments, the adjusted principal balance of this loan is $ 558,295 . This loan accrues interest at a monthly rate of 1.0 %, with a single lump-sum repayment due 12 months from the disbursement date. The agreement includes a mutual debt adjustment provision, where the balance after offsetting mutual debts is applied to reduce interest charges. Any overdue payments under this agreement bear an annual interest rate of 18 % . Upon the loan’s original maturity on August 15, 2025, the Company and the borrower executed a loan extension agreement to renew the loan for an additional one - year term, effective as of August 16, 2025. Under the renewed agreement, the outstanding principal balance of $ 558,295 continues to accrue interest at a reduced annual rate of 8 % , and will mature on August 15, 2026. The accrued and unpaid interest receivable under the original loan agreement was excluded from the renewed principal amount. As of March 12, 2026, $ 558,295 principal and $ 92,117 interest had been fully collected. On October 24, 2024, the Company entered into a one-year unsecured short-term loan agreement with Asia Finance Investment Limited for a principal amount of $ 530,000 . This loan accrues interest at a monthly rate of 1.0 %, with a single lump-sum repayment due 12 months from the disbursement date. Upon the loan’s original maturity on October 23, 2025, the Company and the borrower executed a loan extension agreement to renew the loan for an additional one-year term, effective as of October 24, 2025. Under the renewed agreement, the outstanding principal balance of $ 530,000 continues to accrue interest at a reduced annual rate of 8 %, and will mature on October 23, 2026. The accrued and unpaid interest receivable under the original loan agreement was excluded from the renewed principal amount. As of March 12, 2026, $ 530,000 principal and $ 80,854 interest had been fully collected. 17 Table of Contents On January 7, 2025, the Company entered into a one-year unsecured short-term loan agreement with Asia Finance Investment Limited for a principal amount of $ 100,000 . This loan accrues interest at a monthly rate of 1.0 %, with a single lump-sum repayment due 12 months from the disbursement date. On January 29, 2025, the Company extended an additional unsecured short-term loan of $ 300,000 to Asia Finance Investment Limited under the same terms. As of March 16, 2026, the loan dated January 7, 2025, $ 100,000 principal and $ 13,641 interest had been fully collected. With respect to the loan dated January 29, 2025, as of March 19, 2026, $ 300,000 principal and $ 39,765 interest had been fully collected. On March 18, 2025, the Company entered into a one-year unsecured short-term loan agreement with Asia Finance Investment Limited for a principal amount of $ 825,400 . This loan accrues interest at a monthly rate of 1.0 %, with a single lump-sum repayment due 12 months from the disbursement date. On March 19, 2025, the Company extended an additional unsecured short-term loan of $ 900,000 to Asia Finance Investment Limited under the same terms. Upon the original maturity of these loans, the Company and the borrower executed loan extension agreements to renew both loans for an additional one-year term , effective as of March 18, 2026 and March 19, 2026, respectively. Under the renewed agreements, the outstanding principal balances of $ 825,400 and $ 900,000 , respectively, continue to accrue interest at a reduced annual rate of 5 %, and will mature on March 17, 2027 and March 18, 2027, respectively. The accrued and unpaid interest receivable under the original loan agreements were excluded from the renewed principal amounts. As of the date of this report, the loan dated March 18, 2025, $ 612,415 principal had been partially collected, with remaining principal of $ 212,985 and interest of $ 100,932 to be collected subsequently. With respect to the loan dated March 19, 2025, no principal repayments and accrued interest have been collected on this loan, with remaining principal of $ 900,000 and interest of $ 111,000 to be collected subsequently. On June 13, 2025, the Company entered into a one - year unsecured short - term loan agreement with Asia Finance Investment Limited for a principal amount of $ 169,750 . This loan accrues interest at an annual rate of 8.0 %, with a single lump - sum repayment due 12 months from the disbursement date. As of the date of this report, no principal repayments and accrued interest have been collected on this loan, with remaining principal of $ 169,750 and interest of $ 10,977 to be collected subsequently. On June 26, 2025, the Company entered into a one - year unsecured short - term loan agreement with Asia Finance Investment Limited for a principal amount of $ 200,000 . This loan accrues interest at an annual rate of 8.0 %, with a single lump - sum repayment due 12 months from the disbursement date. As of the date of this report, no principal repayments and accrued interest have been collected on this loan, with remaining principal of $ 200,000 and interest of $ 12,356 to be collected subsequently. During three months ended March 31, 2026 and 2025, the Company evaluated the need for credit loss for loan receivable in accordance with the CECL model. In assessing the CECL, the Company considers both quantitative and qualitative information that is reasonable and supportable, including historical credit loss experience, adjusted for relevant factors impacting collectability and forward-looking information indicative of external market conditions. During three months ended March 31, 2026 and 2025, the Company recorded interest income of $ 151,142 and $ 202,668 , respectively. NOTE 4 — OTHER RECEIVABLES, NET Other receivables consisted of the following: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ March 31, 2026 ​ ​ ​ December 31, 2025 Rent Deposit ​ $ 105,910 ​ $ 102,241 Interest Receivable (1) ​ ​ 584,240 ​ ​ 1,039,644 Others ​ ​ 8,176 ​ ​ 15,245 Total Other Receivables, net ​ $ 698,326 ​ $ 1,157,130 ​ (1) Interest receivable primarily relates to accrued interest from loan agreements disclosed in Note 3- Loan Receivable. For further details on the loan arrangements generating these interest receivables, refer to Note 3. ​ NOTE 5 — DEPOSIT ON LONG-TERM INVESTMENT On January 6, 2026, Naiside (Shenzhen) International Trading Co., Ltd. (“Naiside”), a subsidiary of NexTrade International LLC, entered into a partnership agreement with Shanghai Kesheng Investment Management Co., Ltd., as general partner and executive partner of the partnership contemplated thereby, in connection with Naiside’s participation as a limited partner in an investment fund in the 18 Table of Contents PRC. Pursuant to the partnership agreement, Naiside subscribed for a 7.0 % limited partnership interest and, on January 29, 2026, Naiside made a capital contribution in the amount of US$ 40,131,287 to the fund in accordance with the partnership agreement. The fund is intended to invest primarily in China-based companies engaged in logistics technology, compliance technology, and supply chain technology and services, particularly those that provide products or services to customers in the United States and European markets. The fund will focus primarily on companies at venture capital stages, with each individual portfolio investment generally ranging from approximately US$ 0.7 million to US$ 7.0 million. The partnership agreement provides that the fund shall pay the general partner an annual management fee equal to 2 % of the fund’s paid-in capital, and further provides that, following the exit of any portfolio investment and the fund’s receipt of the applicable proceeds, the fund shall distribute available proceeds to its limited partner, after deducting or reserving for applicable investment principal, the general partner’s entitlement to 30 % of the net profits from such exit, and any other amounts payable or required to be reserved under the partnership agreement. The general partner is responsible for the execution of partnership affairs. As a limited parter, the Company does not have the right to exercise significant influence over the Partnership. In addition, there are no readily determinable fair values for the Partnership. The management determined that it do not qualify for the existing practical expedient in Fair Value Measurements and Disclosures (“ASC 820”) and elected to account this investment under the measurement alternative upon the adoption of ASU 2016-01 (the “Measurement Alternative”). Following the guidance of 2016-ASU 2026-01, our long-term investment at RMB 280 million, is accounted for under the cost method as the Company had no significant influence over the investee which had no readily determinable fair value. No impairment is recorded for this deposit on long-term investment during the three months. ​ NOTE 6 — DISCONTINUED OPERATIONS On March 3, 2025, the Company’s board of directors approved the discontinuation of the Company’s parallel-import vehicles business authorizing the writing off of receivables, and winding down of operations in compliance with applicable legal and regulatory requirements. In accordance with ASC 205-20, Presentation of Financial Statements — Discontinued Operations, the Company determined that the parallel-import vehicle segment met the conditions for reporting as a discontinued operation. As a result, all financial results associated with this business have been reclassified as discontinued operations in the accompanying consolidated financial statements for all periods presented. Accounts Receivable, net The Company’s parallel-import vehicle business was negatively impacted by deteriorating macroeconomic conditions since the second half of 2022. Several aged accounts receivable were concentrated among four long-term customers, who were in the process of business recovery. These receivables were partially backed by third-party guarantees, providing some assurance of collection. During the year ended December 31, 2024, the Company collected approximately $ 4.0 million related to accounts receivable generated in prior periods and earlier in the year. As of December 31, 2024, the Company had gross accounts receivable of approximately $ 4.1 million. The Company conducted an initial assessment of collectability and recognized a credit loss of $ 1.1 million for accounts deemed uncollectible during the first three quarters of 2024. During the year-end CECL reassessment, the Company evaluated expected credit losses based on historical loss trends, customer risk factors, and forward-looking economic conditions, and provided an additional credit loss provision of $ 475,366 in the fourth quarter of 2024, resulting in a total allowance for credit loss of $ 1.6 million for the year ended December 31, 2024. During the three months ended March 31, 2025, the Company collected an additional $ 2.5 million of the outstanding balance. The Company had zero account receivable balance after the above-mentioned credit loss of $ 1.6 million and the subsequent collection of additional $ 2.5 million outstanding balance. 19 Table of Contents Cash Flows from discontinued operations ​ ​ ​ ​ ​ ​ ​ For the Three Months Ended ​ ​ March 31, ​ ​ ​ ​ 2025 Cash flows from operating activities: ​ ​ Net loss ​ $ ( 753,909 ) Less: Loss from discontinued operations, net of tax ​ — Loss from continuing operations ​ ( 753,909 ) Cash used in operations-continuing operations ​ ( 772,374 ) Cash provided by operations-discontinued operations ​ 2,540,500 Net cash provided by operating activities ​ 1,768,126 ​ ​ ​ ​ Cash flows from investing activities: ​ ​ Cash used in investing activities-continuing operations ​ ( 3,026,400 ) Net cash used in investing activities ​ ( 3,026,400 ) ​ ​ ​ ​ Cash flows from financing activities: ​ ​ Cash provided by financing activities-continuing operations ​ ( 68,539 ) Cash used in financing activities-discontinued operations ​ — Net cash used in discontinued financing activities ​ $ ( 68,539 ) ​ ​ NOTE 7 — PROPERTY, PLANT, AND EQUIPMENT, NET Property, plant, and equipment, net consisted of the following: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Estimated Useful Life ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ in Years ​ ​ ​ March 31, 2026 ​ ​ ​ December 31, 2025 Motor Vehicles ​ 10 ​ $ 365,000 ​ $ 365,000 Leasehold improvements* ​ 3 - 6 ​ ​ 60,795 ​ ​ 60,795 Subtotal ​ ​ ​ ​ 425,795 ​ ​ 425,795 Less accumulated depreciation ​ ​ ( 76,809 ) ​ ( 66,927 ) Property, plant, and equipment, net ​ ​ $ 348,986 ​ $ 358,868 ​ During the three months ended March 31, 2026 and 2025, the Company recorded deprecation of $ 9,882 , and $ 9,882 , respectively. There was no impairment loss during the three months ended March 31, 2026 and 2025. *Leasehold improvements were related to Edward’s full steel manual gates, yard fence, and office roof upgrade. NOTE 8 — LEASES The Company leases office spaces from various third parties under non-cancelable operating leases, with terms ranging from 12 to 55 months . The Company considers the renewal or termination options that are reasonably certain to be exercised in the determination of the lease term and initial measurement of ROU assets and lease liabilities. Lease expenses are recognized on a straight-line basis over the lease term. Leases with an initial term of 12 months or less are not recorded on the balance sheet. The Company determines whether a contract is or contains a lease at the inception of the contract and whether that lease meets the classification criteria of a finance or operating lease. When available, the Company uses the rate implicit in the lease to discount lease payments to present value; however, most of the Company’s leases do not provide a readily determinable implicit rate. Therefore, the Company discounts lease payments based on an estimate of its incremental borrowing rate. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants. 20 Table of Contents On July 19, 2024, the Company entered into a non-cancellable operating lease with an independent third party, Zina Development, LLC, for office space in Irvine, California, comprising approximately 15,000 square feet. The lease term commenced on July 23, 2024, and expires on July 31, 2027. The lease is guaranteed by West Buy Media Inc., a North Carolina Corporation 100 % owned by the Company’s chief executive officer, Huan Liu, ensuring the Company’s full payment and performance of all obligations under the lease. Monthly base rent payments under this lease range from $ 42,000 to $ 45,000 , with scheduled increases over the lease term. The office space is designated for general business operations. In accordance with ASC 842, the Company has recognized a right-of-use asset and a lease liability on its balance sheet related to this operating lease. On April 28, 2023, the Company entered a First Amendment to Lease Agreement (the “ Amended Lease ”) with one of its landlords, which amended a previous lease agreement between the two parties, whereby the Company leases office space from the landlord with an initial lease term from December 1, 2020 to December 31, 2023. Pursuant to the Amended Lease, the initial lease term was extended for a period commencing January 1, 2024 and expiring February 28, 2027, unless sooner terminated as provided in the Amended Lease. In January, 2025, the Company sent two letters to the lessor requesting to terminate the Amended Lease, as the Company had vacated the property. Subsequent to the foregoing, the Company reviewed the landlord’s internal tenant management system and confirmed that the Company had been removed as an active tenant from the landlord’s system in December 2025, and all the outstanding invoices from February to December 2025 had also been reversed. As a result, the Company’s prior vacating of the premises, and its repeated requests to terminate the Amended Lease, the Company believes that the Amended Lease has been effectively terminated. During the year ended December 31, 2025, the Company recorded a gain of $ 7,853 for the termination of lease. The Company’s subsidiary, Edward, entered into a Second Amendment to Lease Agreement with its landlord on May 22, 2023, which amended a previous lease agreement and the first amendment between the parties, whereby Edward leases a warehouse from the landlord with an initial lease term from June 1, 2013 to July 31, 2018. The lease term was extended to July 31, 2023 by the first amendment. The second amendment further extended the lease to August 31, 2028. The Company entered into a lease arrangement beginning January 1, 2024. The lease initially ran month-to-month through August 31, 2024 and continued on a month-to-month basis thereafter. Both operating lease expenses and short-term lease expenses are recognized in general and administrative expenses. The components of lease expenses for the three months ended March 31, 2026 and 2025 were as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ For the Three Months Ended ​ ​ March 31, ​ ​ ​ ​ 2026 ​ ​ ​ 2025 Leases expenses ​ ​ ​ ​ ​ ​ Operating lease expenses ​ $ 158,225 ​ $ 177,763 Short-term lease expenses ​ ​ 21,624 ​ ​ 30,366 Total leases expenses ​ $ 179,849 ​ $ 208,129 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ March 31, 2026 ​ ​ ​ December 31, 2025 Right-of-use assets ​ $ 1,023,424 ​ $ 1,165,517 ​ ​ ​ ​ ​ ​ ​ Operating lease liabilities – current ​ $ 620,594 ​ $ 594,407 Operating lease liabilities – non-current ​ ​ 419,634 ​ ​ 584,606 Total operating lease liabilities ​ $ 1,040,228 ​ $ 1,179,013 ​ The weighted average remaining lease terms and discount rates for all operating leases were as follows as of March 31, 2026 and 2025: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ March 31, 2026 ​ ​ ​ March 31, 2025 Remaining lease term and discount rate: ​ ​ ​ ​ ​ Weighted average remaining lease term (years) ​ 1.63 ​ 2.63 ​ Weighted average discount rate * ​ 4.1 % 5.2 % ​ * The Company used weighted average incremental borrowing rate of 4.1 % per annum for its lease contracts based on the Company’s current borrowings from various financial institutions. During three months ended March 31, 2026 and 2025, the Company incurred total operating lease expenses of $ 158,225 and $ 177,763 , respectively. The total lease expenses were $ 179,849 and $ 208,129 for the year ended March 31, 2026 and 2025. 21 Table of Contents As of March 31, 2026, future maturities of lease liabilities were as follows: ​ ​ ​ ​ ​ Fiscal Years ​ ​ ​ Amount 2026 ​ ​ 536,193 2027 ​ ​ 503,256 Thereafter ​ ​ 126,976 Total lease payments ​ ​ 1,166,425 Less: imputed interest ​ ​ ( 126,197 ) Present value of lease liabilities ​ $ 1,040,228 ​ ​ NOTE 9 — Intangible Asset and Goodwill 1) Acquisition of Edward On January 24, 2024, Cheetah Net entered into a Stock Purchase Agreement to acquire 100 % of Edward. The transaction closed on February 2, 2024. The gross purchase price was $ 1.5 million. Consideration paid consisted of $ 0.3 million of cash and the issuance of 398 shares of Cheetah Net’s Class A common stock with a fair value of $ 1.2 million. In accordance with ASC 805, Business Combinations (“ASC 805”), it was determined that the fair value of the stock consideration was $ 0.9 million at the time of the transaction, reflecting a comprehensive evaluation of the stock’s market conditions and liquidity impacted by lock-up period restrictions. The purchase price was initially recorded on a preliminary basis as of February 2, 2024. The assets acquired and liabilities assumed were estimated based on management’s estimates, available information, and supportable assumptions that management considered reasonable. During the second quarter of 2024, the Company finalized the purchase price allocation. As a result, adjustments were made, particularly concerning the deferred tax liability related to intangible assets, which led to a corresponding adjustment in the value of goodwill. The final valuation of assets acquired and liabilities assumed was reflected in the financial statements as of December 31, 2024 and shown below. ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ As of June 30, 2024 ​ As of March 31, 2024 ​ Change ​ ​ Finalized value ​ ​ ​ Preliminary value ​ ​ ​ Amount Acquired assets acquired and (liabilities): ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Cash ​ $ 79,883 ​ $ 79,883 ​ $ — Accounts Receivable ​ ​ 47,354 ​ ​ 47,354 ​ ​ — Other Current Assets ​ ​ 42,685 ​ ​ 42,685 ​ ​ — Right-of-use Lease Asset ​ ​ 645,625 ​ ​ 645,625 ​ ​ — Fixed Assets ​ ​ 60,795 ​ ​ 60,795 ​ ​ — Developed Technology ​ ​ 120,000 ​ ​ 120,000 ​ ​ — Customer Relationships ​ ​ 360,000 ​ ​ 360,000 ​ ​ — Trade Names ​ ​ 36,000 ​ ​ 36,000 ​ ​ — Goodwill ​ ​ 568,532 ​ ​ 437,382 ​ ​ 131,150 Other Noncurrent Assets ​ ​ 27,000 ​ ​ 27,000 ​ ​ — Accounts Payable ​ ​ ( 34,686 ) ​ ​ ( 34,686 ) ​ ​ — Accrued Expenses Payable ​ ​ ( 20,933 ) ​ ​ ( 20,933 ) ​ ​ — Deferred Tax Liability ​ ​ ( 131,150 ) ​ ​ — ​ ​ ( 131,150 ) Operating Lease Liability, Current ​ ​ ( 94,548 ) ​ ​ ( 94,548 ) ​ ​ — Operating Lease Liability, Long Term ​ ​ ( 506,557 ) ​ ​ ( 506,557 ) ​ ​ — Total Purchase Consideration ​ $ 1,200,000 ​ $ 1,200,000 ​ $ — ​ The fair value of the accounts receivable, other assets, and liabilities assumed approximates their gross contractual amounts. The fair value of the fixed assets approximates its net carrying value as of the acquisition date. The fair values of intangible assets, including $ 120,000 of developed technology, $ 360,000 of customer relationships, and $ 36,000 of trade names, were determined using assumptions that are representative of those market participants would use in estimating fair value. 22 Table of Contents 2) Acquisition of TWEW On November 27, 2024, Cheetah Net entered into a Stock Purchase Agreement to acquire 100 % of TWEW. The transaction closed on December 19, 2024. The gross purchase price was $ 1 million. Consideration paid consisted of $ 0.2 million of cash and the issuance of 2,348 shares of the Company’s Class A common stock with a fair value of $ 0.8 million. Following ASC 805, it was determined that the fair value of the stock consideration was $ 1 million at the time of the transaction, reflecting a comprehensive evaluation of the stock’s market conditions and liquidity impacted by lock-up period restrictions. ​ ​ ​ ​ ​ Acquired assets acquired and (liabilities): ​ ​ ​ ​ ​ Cash ​ $ 69,980 Accounts Receivable ​ 43,120 Other Current Assets ​ 1,210 Customer Relationships ​ 600,000 Goodwill ​ 475,861 Deferred Tax Liability ​ ( 140,171 ) Short term loan payable ​ ( 50,000 ) Total Purchase Consideration ​ $ 1,000,000 ​ The fair value of the accounts receivable, other current assets, and short-term loan payable assumed approximates their gross contractual amounts. The customer relationship intangibles of $ 600,000 were valued by discounting estimated after-tax earnings over their remaining useful lives using the multi-period excess earnings method, that are representative of those a market participant would use in estimating fair value. The Company recorded amortization of intangible assets with finite lives are computed using the straight-line method over the estimated useful lives as below: ​ ​ ​ ​ Intangible Assets ​ ​ ​ Estimated Useful Lives (month) Edward-Developed Technology ​ 84 Edward-Customer Relationships ​ 144 Edward-Trade Names ​ 84 TWEW-Customer Relationships ​ 120 ​ During the three months ended March 31, 2026 and 2025, the Company incurred accumulated amortization expenses of $ 23,511 and $ 28,071 , respectively. ​ ​ NOTE 10 — PREMIUM FINANCE On August 1, 2024, the Company entered into a premium finance agreement (the “Premium Finance Agreement”) with ETI Financial Corporation to finance the purchase of its directors and officers’ insurance. Pursuant to the Premium Finance Agreement, the Company borrowed $ 205,774.80 at an annual interest rate of 8.51 %. The loan is structured to be repaid in 10 monthly installments, starting with the first payment on September 1, 2024. The loan was paid off on June 2, 2025. On August 1, 2025, the Company renewed the Premium Finance Agreement with ETI Financial Corporation to finance the purchase of its directors’ and officers’ insurance for the new policy term. Under the renewed agreement, the Company borrowed $ 151,421.49 at an annual interest rate of 7.10 %. The financing is scheduled to be repaid in nine -month installments, beginning on September 1, 2025. As of the date of this report, the Company is in compliance with all payment terms under the renewed agreement. Premium finance consisted of the following: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ March 31, ​ ​ ​ December 31, ​ ​ 2026 ​ 2025 Premium finance ​ $ 33,353 ​ $ 82,650 ​ Interest expenses incurred related to the Premium Finance Agreement were $ 1,177 and $ 2,142 for the three months ended March 31, 2026 and 2025, respectively. As of March 31, 2026 and 2025, the balance of premium finance was $ 33,353 and $ 82,650 , respectively. 23 Table of Contents NOTE 11 — LONG-TERM BORROWINGS Long-term borrowings consisted of the following: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ March 31, ​ ​ ​ December 31, ​ ​ 2026 ​ 2025 Small Business Administration (1) ​ $ 452,817 ​ $ 456,063 Thread Capital Inc. (2) ​ ​ 146,396 ​ ​ 152,492 Total long-term borrowings ​ $ 599,213 ​ $ 608,555 ​ ​ ​ ​ ​ ​ ​ Current portion of long-term borrowings ​ $ 36,814 ​ $ 35,902 ​ ​ ​ ​ ​ ​ ​ Non-current portion of long-term borrowings ​ $ 562,399 ​ $ 572,653 ​ (1) On May 24, 2020, the Company entered into a loan agreement with the U.S. Small Business Administration (the “SBA”), an agency of the U.S. Government, to borrow $ 150,000 for 30 years , with a maturity date of May 23, 2050. Under the terms of the SBA loan, the loan proceeds are used as working capital to alleviate economic injury caused by the COVID-19 pandemic. The loan bears a fixed interest rate of 3.75 % per annum. Beginning 12 months from the date of this loan agreement, the Company is required to make a monthly installment payment of $ 731 within the term of loan, with the last installment to be paid in May 2050. On March 16, 2022, the Company entered into an amended agreement with SBA to borrow an additional $ 350,000 for 30 years as working capital to alleviate economic injury caused by the COVID-19 pandemic. In the aggregate, the Company’s borrowings amounted to $ 500,000 with a maturity date of May 23, 2050. The amended loan bears a fixed interest rate of 3.75 % per annum. Beginning from March 2022, 24 months from the date of the original loan agreement, the Company is required to make a new monthly installment payment of $ 2,485 within the remaining term of loan, with the last installment to be paid in May 2050. The future maturities of the SBA loan as of March 31, 2026 were as follows: ​ ​ ​ ​ ​ Fiscal Years ​ ​ ​ Future repayment 2026 ​ ​ 8,648 2027 ​ ​ 11,942 2028 ​ ​ 12,430 2029 ​ ​ 12,937 Thereafter ​ ​ 406,860 Total ​ $ 452,817 ​ (2) On May 15, 2020, the Company entered into a loan agreement with Thread Capital Inc. (“Thread Capital”) to borrow $ 50,000 as working capital with a maturity date of November 1, 2024. The loan bore a fixed interest rate of 5.50 % per annum. This loan agreement was subsequently terminated on May 17, 2021, at which time the Company entered into a new loan agreement with Thread Capital to borrow an additional $ 171,300 as working capital. In the aggregate, the Company’s borrowings from Thread Capital amounted to $ 221,300 with a maturity date of May 1, 2031. Interest is payable at a fixed annual interest rate of 0.25 % between September 1, 2021 and November 30, 2022. Beginning from December 1, 2022, the loan bears a fixed annual interest rate of 5.5 %, and the Company is required to make a monthly installment payment of $ 2,721 within the remaining term of loan, with the last installment to be paid in May 2031. The future maturities of the loan from Thread Capital as of March 31, 2026 were as follows: ​ ​ ​ ​ ​ Fiscal Years ​ ​ ​ Future repayment 2026 ​ 18,788 2027 ​ 26,285 2028 ​ 27,768 2029 ​ 29,334 Thereafter ​ 44,221 Total ​ $ 146,396 ​ For the above-mentioned long-term borrowings, the Company recorded interest expenses of $ 6,278 and $ 9,279 for the three months ended March 31, 2026 and 2025, respectively. 24 Table of Contents NOTE 12 — STOCK BASED COMPENSATION On August 16, 2024, the Company’s board of directors approved the adoption of the Plan. Subsequently, on September 30, 2024, the Company’s stockholders approved the Plan. The Plan provides for the granting of share-based awards, including options, restricted stock, restricted stock units, dividend equivalents, and other awards to directors, employees, and consultants of the Company. Vested shares On September 30, 2024, the compensation committee of the Company’s board of directors approved the grant of 230 shares of Class A common stock and 157 shares of Class B common stock (the “Award”) to Mr. Huan Liu, chief executive officer of the Company. The Award vested immediately upon grant. On September 30, 2025, the compensation committee of the Company’s board of directors approved the grant of 219 shares of Class A common stock (the “Award”) to Mr. Jianhui Li, strategic consultant of the Company. The Award vested immediately upon grant. On September 19, 2025, the compensation committee of the Company’s board of directors approved the grant of 720 shares of Class B common stock (the “Award”) to Mr. Huan Liu, chief executive officer of the Company, pursuant to the Plan, which grant became effective on October 15, 2025. The Award was vested immediately upon grant. ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Weighted ​ ​ Class A ​ Class B ​ Average Grant ​ ​ Common Stock ​ Common Stock ​ Date Fair Value ​ ​ Shares ​ Shares ​ Per Share (US$) Shares as of December 31, 2025 448 876 460 Shares outstanding as of March 31, 2026 448 876 460 ​ Nonvested shares On September 30, 2024, the compensation committee of the Company’s board of directors approved the grant of 94 and 271 shares of Class A common stock to one director and six employees, respectively, vesting ratably on each of the first three anniversaries of the grant date. Subsequently, on November 30, 2024, the compensation committee of the Company’s board of directors approved the grant of 31 shares of Class A common stock to one employee. On January 1, 2025, January 17, 2025, and September 23, 2025, a total of 156 shares were forfeited. On September 30, 2025, a total of 60 shares were vested. A summary of the nonvested shares for the three months ended March 31, 2026 is as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Weighted ​ ​ Number of ​ Average Grant ​ ​ non-vested ​ Date Fair Value ​ ​ ​ ​ Shares ​ ​ ​ Per Share (US$) Outstanding as of December 31, 2025 179 ​ 678 Outstanding as of March 31, 2026 179 ​ 678 ​ The fair value of vested and nonvested shares is determined by the market closing price of Class A common stock at the grant date. Accordingly, the Company recorded share-based compensation expenses of $ 14,182 and $ 16,185 for three months ended March 31, 2026 and 2025, respectively. As of March 31, 2026, total unrecognized compensation cost relating to nonvested shares was $ 93,198 , which is to be recognized over a weighted average period of two years . 25 Table of Contents NOTE 13 — INCOME TAXES The Company and its operating subsidiaries in the United States are subject to federal and various state income taxes. The Company elected to file income taxes as a corporation instead of an LLC for the tax years ended December 31, 2020 through December 31, 2025. (i) (Loss) before Income tax expense (benefit) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ For the Three Months Ended ​ ​ ​ March 31, ​ ​ 2026 ​ ​ ​ 2025 (Loss) from continuing operations before income taxes ​ $ ( 611,865 ) ​ $ ( 748,554 ) ​ (ii) The components of the income tax provision were as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ For the Three Months Ended ​ ​ March 31, ​ ​ ​ ​ 2026 ​ ​ ​ 2025 Current: ​ ​ ​ ​ ​ Federal ​ $ — ​ $ — State ​ 4,400 ​ 5,200 Total current income tax provision ​ 4,400 ​ 5,200 Deferred: ​ ​ ​ ​ Federal ​ — ​ — State ​ — ​ — Total deferred income tax expenses (benefits) ​ — ​ — Adjustments related to prior year income taxes ​ ​ — ​ ​ 155 Total income tax benefits ​ $ 4,400 ​ $ 5,355 ​ (iii) Reconciliations of the statutory income tax rate to the effective income tax rate were as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ For the Three Months Ended ​ ​ March 31, ​ ​ ​ ​ ​ 2026 ​ ​ ​ 2025 Federal income tax at the statutory rate ​ 21.0 % 21.0 % State statutory tax rate ​ ( 0.6 ) % 7.7 % Permanent Items ​ ( 0.4 ) % ( 0.4 ) % Change in valuation allowance ​ ( 21.9 ) % ( 29.0 ) % NOL Adjustment ​ 1.2 % — % Other ​ — % — % Effective tax rate ​ ( 0.7 ) % ( 0.7 ) % ​ 26 Table of Contents (iv) Deferred tax assets, net were composed of the following: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ March 31, ​ ​ ​ March 31, ​ ​ 2026 ​ 2025 Deferred tax assets: ​ ​ ​ ​ ​ Net operating loss carry forwards ​ $ 1,139,445 ​ $ 1,110,892 Lease liability ​ ​ 291,093 ​ ​ 382,246 Others ​ ​ 464,089 ​ ​ 438,159 Total gross deferred tax assets ​ ​ 2,094,627 ​ ​ 1,931,297 ​ ​ ​ ​ ​ ​ ​ Less valuation allowance ​ ​ ( 1,565,904 ) ​ ​ ( 1,293,194 ) Total deferred tax assets, net of valuation allowance ​ ​ 528,723 ​ ​ 638,103 ​ ​ ​ ​ ​ ​ ​ Deferred tax liabilities: ​ ​ ​ ​ ​ ​ Intangible assets ​ ​ ( 286,391 ) ​ ​ ( 241,798 ) Fixed assets ​ ​ ( 27,121 ) ​ ​ — Right of use assets ​ ​ ( 215,211 ) ​ ​ ( 395,705 ) Total deferred tax liabilities ​ ​ ( 528,723 ) ​ ​ ( 637,503 ) ​ ​ ​ ​ ​ ​ ​ Total deferred tax assets, net ​ $ — ​ $ 600 ​ The Company assesses deferred tax assets to determine whether they are realizable. As of March 31, 2026, the Company recorded a full valuation allowance against deferred tax assets, as it has generated a three -year cumulative pretax book loss and is forecasting a loss for 2026. Based on this evidence, realization of deferred tax assets is not considered more-likely-than-not at this time. The Company records uncertain tax positions in accordance with ASC 740, using a two-step process to determine whether tax positions will be sustained. The Company has concluded that there are no uncertain tax positions requiring recognition as of March 31, 2026 and 2025. The Company was not previously subject to the interest expenses limitation under §163(j) of the U.S. Internal Revenue Code, due to the small business exemption. Its average annual gross receipts for the three tax years preceding 2022 do not exceed the relevant threshold amount ($ 27 million for 2022). The Company no longer met the small business exception in 2024, but it meets one of the other exceptions to the §163(j) limitation, “floor plan financing indebtedness” (indebtedness used to finance the acquisition of motor vehicles held for sale or lease or secured by such inventory) and will therefore continue to be exempt from the §163(j) interest expenses limitation in 2026. The Company monitors tax law changes and has determined that no recent changes materially impact the financial statements. 27 Table of Contents NOTE 14 — CONCENTRATIONS Political and economic risk The operations of the Company are in the U.S. and the Company’s primary market is in the PRC. Accordingly, the Company’s business, financial condition, and results of operations may be influenced by political, economic, and legal environments in the U.S. and the PRC, as well as by the general states of the U.S. and the PRC economy. The Company’s results may be adversely affected by changes in the political, regulatory, and social conditions in the U.S. and the PRC. Although the Company has not experienced losses from these situations and believes that it is in compliance with existing laws and regulations, including its organization and structure disclosed in Note 1, such experience may not be indicative of future results. Credit risk As of March 31, 2026 and 2025, all of the Company’s cash was on deposit at financial institutions in the U.S., which are insured by the Federal Deposit Insurance Corporation subject to certain limitations. The Company has not experienced any losses in such accounts. The Company also closely monitors the collectability of its loan receivable, and no allowance for credit losses was recorded as of December 31, 2025 based on management’s assessment under ASC 326. Concentrations The Company has undergone a business transformation since the acquisition of Edward, which happened in February 2024 and TWEW in December 2024 (see also NOTE 8 — Intangible Asset and Goodwill). As of the date of this report, the Company’s logistics and warehousing business is still in its early development stage. NOTE 15 — STOCKHOLDERS’ EQUITY Common Stock Cheetah Net was established under the laws of the State of North Carolina on August 9, 2016 and was subsequently converted to the State of Delaware. Under the Company’s amended and restated articles of incorporation on March 24, 2026, the total authorized number of shares of common stock is 2,200,000,000 with par value of $ 0.0001 , which consists of 2,000,000,000 shares of Class A common stock and 200,000,000 shares of Class B common stock. The Company also has the authority to issue 500,000 shares of preferred stock as deemed necessary with a par value per share equal to the par value per share of the Class A common stock. Holders of Class A common stock and Class B common stock have the same rights except for voting and conversion rights. In respect of matters requiring the votes of stockholders, each share of Class A common stock is entitled to one vote , and each share of Class B common stock is entitled to 15 votes . Class B common stock is convertible into Class A common stock at any time after issuance at the option of the holder on a one -to-one basis. Class A common stock is not convertible into shares of any other class. The numbers of authorized and outstanding common stock were retroactively applied as if the transaction occurred at the beginning of the period presented. On June 27, 2022, the Company entered into a subscription agreement with a group of investors (the “Investors”) whereby the Company agreed to sell, and the Investors agreed to purchase, up to 521 shares of Class A common stock at a purchase price of $ 5,760 per share. These Investors are unrelated parties to the Company. The gross proceeds were approximately $ 3.0 million, before deducting offering expenses of approximately $ 0.3 million. The net proceeds were approximately $ 2.7 million, of which approximately $ 1.2 million was received in 2022 and $ 1.2 million in 2023, for a total receipt of approximately $ 2.4 million. After negotiations between Rapid Proceed Limited (“Rapid”), one of the Investors, and the Company regarding the fund’s release terms, an agreement was reached on November 2, 2023, stipulating that the outstanding $ 0.6 million would be paid by Rapid within six months following the Company’s initial public offering (“IPO”). On March 13, 2024, considering the impact of market volatility and the long-term benefits of continued cooperation, Rapid requested and the Company agreed to extend the payment due date of the outstanding $ 0.6 million to September 30, 2024. As of September 30, 2024, the outstanding balance of subscription payments had been collected. 28 Table of Contents On August 3, 2023, the Company closed its IPO of 391 shares of Class A common stock at a public offering price of $ 12,800.00 per share, for aggregate gross proceeds of $ 5.0 million before deducting underwriting discounts and other offering expenses, including the issuance to the underwriter of warrants to purchase 20 shares of common stock (the “Warrants”), with an exercise price of $ 16,000.00 per share. The Company’s Class A common stock began trading on the Nasdaq Capital Market under the ticker symbol “CTNT” on August 1, 2023. On January 24, 2024, the Company entered into a stock purchase agreement with Edward and Juguang Zhang, Edward’s sole stockholder (the “Seller”). Pursuant to the Agreement, the Company agreed to acquire 100 % of the shares in Edward from the Seller (the “Acquisition”). On February 2, 2024, the Company closed the Acquisition for a total purchase price that included a cash payment of $ 300,000 and the issuance of 79,521 shares of the Company’s unregistered Class A common stock, initially valued at $ 1,200,000 . Subsequent valuation determined the fair value of these shares to be $ 9 million. Please see Note 8 for further details. On May 14, 2024, the Company entered into a placement agency agreement with AC Sunshine Securities LLC on a best efforts basis, relating to the Company’s public offering (the “May Offering”) of 4,129 shares of Class A common stock for a price of $ 1,984.00 per share, less certain placement agent fees. On the same day, the Company entered into a securities purchase agreement with purchasers identified therein. On May 15, 2024, the Company closed the May Offering pursuant to the prospectus included in its registration statement on Form S-1, as amended (File No. 333-276300), which was initially filed with the SEC on December 28, 2023, and declared effective by the SEC on April 26, 2024, and a registration statement on Form S-1 (File No. 333-279388) filed on May 13, 2024, pursuant to Rule 462(b) of the Securities Act of 1933, as amended. The May Offering resulted in gross proceeds to the Company of approximately $ 8.19 million, before deducting placement agent fees and other offering expenses and fees. On July 25, 2024, the Company entered into a securities purchase agreement with certain institutional investors for a follow-on offering of 2,025 shares of its Class A common stock, par value $ 0.0001 per share, at a price of $ 736.00 per share. On the same day, the Company entered into a placement agency with FT Global Capital, Inc., who acted as the exclusive placement agent on a best efforts basis in connection with such offering. Pursuant to the placement agency agreement, the Company paid FT Global Capital, Inc. a fee of 7.25 % of the aggregate purchase price for the shares of Class A common stock sold in the offering, and reimbursed FT Global Capital, Inc. for its expenses up to $ 90,000 in the aggregate. On July 26, 2024, the Company closed the offering, with net proceeds to the Company of approximately $ 1.1 million for the Company’s working capital and general corporate purposes. On November 27, 2024, the Company entered into a stock purchase agreement with TWEW and its stockholders (the “TWEW Seller”). Pursuant to the Agreement, the Company agreed to acquire 100 % of the shares in TWEW from the TWEW Seller (the “TWEW Acquisition”) for a total purchase price that included a cash payment of $ 200,000 and the issuance of 2,348 shares of the Company’s unregistered Class A Common Stock, valued at $ 800,000 . On December 19, 2024, the Company closed the TWEW Acquisition and issued 2,348 shares of its Class A Common Stock accordingly. On January 27, 2026, the Company entered into certain stock purchase agreements with certain investors, pursuant to which the Company agreed to sell, and the Purchasers agreed to purchase, severally and not jointly, an aggregate of 167,250 shares of the Company’s Class A Common Stock, par value $ 0.0001 per share, of the Company in an aggregate amount of $ 40.14 million. As of March 31, 2026, there were 180,890 shares of Class A Common Stock and 3,456 shares of Class B Common Stock issued and outstanding. Reverse Stock Split At a special stockholders’ meeting held on September 30, 2024, the Company’s stockholders approved the Company’s Fourth Amended and Restated Articles of Incorporation to authorize a reverse stock split. Subsequently, on October 7, 2024, the Company’s board of directors approved the Reverse Stock Split and filed its Fourth Amended and Restated Articles of Incorporation with the State of North Carolina pursuant to North Carolina Revised Statutes 55-8-21 on October 8, 2024. The Reverse Stock Split took effect on October 21, 2024. Starting on October 24, 2024, the Company’s Class A Common Stock began trading on the Nasdaq Capital Market on a post-split basis. All share information included on this quarterly report has been retrospectively adjusted to reflect the Reverse Stock Split as if it had occurred as of the earliest period presented. 29 Table of Contents On March 23, 2026, the Company’s board of directors approved a reverse stock split of the Company’s Common Stock at a ratio of 1 -for-200. To implement the reverse stock split, the Company filed a Certificate of Amendment to its Certificate of Incorporation with the Secretary of State of the State of Delaware on March 24, 2026. The reverse stock split became effective at 8:00 a.m., Eastern Time, on April 20, 2026. Following such reverse stock split, every 200 shares of the Company’s Common Stock outstanding were automatically combined into one new share of Common Stock. No fractional shares were issued in connection with the reverse stock split; any fractional shares resulting from the reverse stock split were rounded up to the nearest whole share. The par value per share of the Company’s Common Stock remained unchanged. As a result of the reverse stock split, the Company’s issued and outstanding Class A Common Stock was reduced from 391,177,712 shares to 1,955,889 shares, and the Company’s issued and outstanding Class B Common Stock was reduced from 690,875 shares to 3,456 shares. The Company’s Class A Common Stock began trading on a split-adjusted basis on April 29, 2026, at which time the Class A Common Stock was assigned a new CUSIP number, 16307X301. All share information included in this quarterly report on Form 10-Q has been retrospectively adjusted to reflect the Reverse Stock Split as if it had occurred as of the earliest period presented. Warrants The Company accounts for stock warrants as either equity instruments or derivative liabilities depending on the specific terms of the warrant agreement. The Warrants are equity-classified as a result of being indexed to the Company’s Class A common stock and meeting certain equity classification criteria, and the instruments will not be remeasured in subsequent periods as long as the instruments continue to meet these accounting criteria. The fair value of the Warrants was recorded to additional paid-in capital within stockholders’ equity. ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Total Common ​ ​ ​ ​ ​ ​ ​ ​ ​ Shares ​ ​ ​ ​ ​ ​ ​ ​ ​ Issuable & ​ ​ ​ ​ ​ ​ ​ ​ ​ terminated as ​ ​ ​ ​ ​ ​ ​ ​ ​ of ​ ​ ​ ​ ​ ​ Exercise ​ March 31, Title of Warrant ​ Date Issued ​ Expiry Date ​ Price ​ 2024 Equity-classified warrants ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ August 2023 – underwriter warrants 8/3/2023 07/31/2026 ​ $ 16,000.00 20 ​ Termination of Warrants On March 4, 2024, the Company and Maxim Group LLC signed an agreement to terminate 20 outstanding warrants that had previously been granted to Maxim Group LLC. On March 27, 2024, the Company completed the payment of termination fees totaling $ 78,125 , which was recorded as an offset to additional paid in capital within stockholders’ equity. There were no warrant shares remaining as of March 31, 2026. ​ 30 Table of Contents NOTE 16 — SEGMENT REPORTING The Company’s chief operating decision maker has been identified as the Chief Executive Officer (“CEO”), who reviews financial information of operating segments based on U.S. GAAP amounts when making decisions about allocating resources and assessing performance of the Company. The Company determined that it operated in one operating segment of logistics and warehousing services, including the freight forwarding services provided by Edward and the general labor and logistics services provided by TWEW. The Company primarily operates in the U.S. and substantially all of the Company’s long-lived assets are located in the U.S. ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ For the Three Months Ended ​ ​ ​ March 31, ​ ​ ​ ​ ​ 2026 ​ ​ ​ 2025 ​ ​ ​ Revenues ​ $ 92,700 ​ $ 479,799 ​ Less: ​ ​ ​ ​ ​ Cost of revenues ​ 72,833 ​ 423,543 ​ Staff cost ​ 238,284 ​ 314,192 ​ Impairment loss expenses ​ ​ — ​ ​ — ​ Share-based compensation expenses ​ 14,182 ​ 16,185 ​ Lease expense ​ 179,849 ​ 208,129 ​ Depreciation and amortization expenses ​ 33,393 ​ 37,953 ​ Interest expenses ​ 7,700 ​ 8,812 ​ Income tax expenses (credit) ​ 4,400 ​ 5,355 ​ Other segment items* ​ 158,324 ​ 219,539 ​ ​ ​ ​ ​ ​ ​ ​ ​ Segment net loss ​ ( 616,265 ) ​ ( 753,909 ) ​ ​ ​ ​ ​ ​ ​ ​ ​ Consolidated loss ​ $ ( 616,265 ) ​ $ ( 753,909 ) ​ ​ ​ ​ ​ ​ ​ ​ ​ Consolidated total assets ​ $ 50,995,045 ​ $ 11,858,464 ​ ​ * Other segment items include remaining general and administration expenses, and other income. ​ NOTE 17 — SUBSEQUENT EVENTS On April 1, 2026, the Company entered into an unsecured short-term loan agreement in the principal amount of $ 500,000 . The loan bears interest at an annual rate of 5.0 %. The loan has a 12 -month term and matures on March 31, 2027, with an option to extend for an additional 12 months . All outstanding principal and accrued interest are due in a single lump sum. On April 1, 2026, the Company completed the disposition of Edward Transit Express Group, Inc., a wholly owned subsidiary of the Company, pursuant to the Stock Purchase Agreement dated March 25, 2026. On April 16, 2026, the Company entered into a Share Transfer Agreement with Leyan Yang, a non-U.S. individual, pursuant to which the Company agreed to acquire from the Transferor 100 % of the issued and outstanding shares of Super International Trading Limited, a limited liability company incorporated under the laws of Hong Kong and primarily engaged in the trading of large-scale industrial equipment (the “Super Transaction”). The Company expects to close the Super Transaction in May 2026. 31 Table of Contents On April 20, 2026, the Company effected a 1-for-200 reverse stock split of its issued and outstanding common stock. As a result, every 200 shares of common stock were automatically combined into one share , and no fractional shares were issued. The reverse stock split reduced the number of issued and outstanding shares of the Company’s Class A Common Stock from 391,177,712 shares to 1,955,889 shares, and Class B common stock from 690,875 shares to 3,456 shares. The Company’s Class A common stock began trading on a post-split basis on April 29, 2026, at which time a new CUSIP number (16307X301) was assigned. On March 31, 2026, the Company entered into a Sales Agreement with AC Sunshine Securities LLC, pursuant to which the Company may, from time to time, offer and sell shares of its Class A Common Stock having an aggregate offering price of up to $ 100,000,000 through an “at-the-market” offering program. The following “Use of Proceeds” information relates to the at-the-market offering program (the “ATM Offering”) established pursuant to the registration statement on Form S-3 (Registration Number 333-281820), which was declared effective by the SEC on September 6, 2024 and a prospectus supplement filed with the SEC on April 2, 2026. Under the ATM Offering, we may offer and sell shares of our Class A Common Stock from time to time, for an aggregate offering price of up to $ 70,000,000 , through AC Sunshine Securities LLC, acting as our sales agent (the “Sales Agent”). The Company agrees to pay the Sales Agent a commission of 3.0 % of the aggregate gross proceeds from each sale of shares under the ATM Offering. As of the date of this quarterly report, the Company incurred aggregate offering expenses of approximately $ 3.6 million, including approximately $ 3.5 million paid to or on behalf of the Sales Agent for commissions and clearing fees, and approximately $ 0.1 million of other offering-related expenses. After deducting such expenses, the Company received net proceeds of approximately $ 28.7 million from the ATM Offering as of the date of this Quarterly Report. Approximately $ 3.5 million of the net proceeds was used to acquire Super International Trading Limited. On April 23, 2026 and April 27, 2026, the Company entered into two short-term loan agreements in the principal amounts of $ 9,000,000 and $ 5,000,000 , respectively, to generate interest income. The loans bear interest at an annual rate of 5.0 %. The loans have a 12 -month term and matures on April 22, 2027 and April 26, 2027, respectively, with an option to extend for an additional 12 months . Interest is payable semi-annually, and principal is due upon maturity. ​ 32 Table of Contents