UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
☒ QUARTERLY REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period
ended March 31, 2026
or
☐ TRANSITION REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition
period from _____________ to ____________
Commission File Number: 0-56677
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
(Exact name of registrant as specified in its charter)
Nevada 93-4332287
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification Number)
Room 5111, 5th Floor, Building H, Future Technology
Plaza , No. 138, Xiuzhou,
Avenue , Xincheng Sub-district, Xiuzhou District , Jiaxing City , Zhejiang Province,
China 100000
Office: +86 (010) 6492 7946
(Address, including zip code, and telephone number, including area code, of Registrant’s principal executive offices)
Room 202, Gate 6, Building
9, Yayuan, Anhui Bellli
Chaoyang District,
Beijing, China 100000
(Former address, if changes
since last report)
Securities registered
pursuant to Section 12(b) of the Act:
Title of Each Class Trading Symbol Name of Each Exchange on Which Registered
None None Not Applicable
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant
has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405
of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated
filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions
of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging
growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☐ Smaller reporting company ☒
Emerging growth company ☒
If an emerging growth company, indicate by check mark if the registrant
has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant
to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12 b-2 of the Act). Yes ☐ No ☒
Indicate the number of shares outstanding
of each of the issuer’s classes of common stock, as of the latest practicable date.
As of the date of filing of this report, there were outstanding 64,125,000
shares of the issuer’s common stock, par value $0.001 per share.
* * * * *
TABLE OF CONTENTS
Page
PART I—FINANCIAL INFORMATION
Item 1
Financial Statements
1
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
2
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
6
Item 4.
Controls and Procedures
6
PART II—OTHER INFORMATION
Item 1.
Legal Proceedings
7
Item 1A.
Risk Factors
7
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
7
Item 3.
Defaults Upon Senior Securities
7
Item 4.
Mine Safety Disclosure
7
Item 5.
Other Information
7
Item 6.
Exhibits
8
i
PART
I – FINANCIAL INFORMATION
Item 1. Financial Statements.
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
Page
Consolidated
Balance Sheets as of March 31, 2026 (Unaudited) and September 30, 2025
F-1
Consolidated Statements of Operations and Comprehensive Income for the Three and Six Months Ended March 31, 2026 and 2025 (Unaudited)
F-2
Consolidated Statements of Changes in Shareholders’ Deficit for the Six Months Ended March 31, 2026 and 2025 (Unaudited)
F-3
Consolidated Statements of Cash Flows for the Six Months Ended March 31, 2026 and 2025 (Unaudited)
F-4
Notes to Consolidated Financial Statements (Unaudited)
F-5 – F-16
1
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(EXPRESSED IN US DOLLARS)
As of
March 31,
As of
September 30,
2026
2025
(Unaudited)
Assets
Current Assets:
Cash and cash equivalents
$ 1,710
$ 4,432
Receivable from payment collection service institution
5
15,074
Prepayments
140,310
342,127
Other receivables
2,325
703
Inventories
172
183
Total current assets
144,522
362,519
Restricted Cash
70,790
68,936
Property and equipment, net
1,003
1,574
Right-of-use assets
22,748
6,081
Total assets
$ 239,063
$ 439,110
Liabilities and Stockholders’ Equity (Deficit)
Current Liabilities:
Accounts payable
$ -
$ -
Advance from customers
4,489
26,098
Accrued expenses
22,330
93,159
Due to related parties
382,088
262,245
Deferred tax liability
109
213
Other payables
46
5,170
Income tax payable
-
351
Operating lease liabilities, current
22,748
6,081
Total current liabilities
431,810
393,317
Total liabilities
431,810
393,317
Equity (Deficit):
Preferred stock; $ 0.001 par value, 1,000,000 shares authorized, no shares issued and outstanding at March 31, 2026 and at September 30, 2025
-
-
Common stock; $ 0.001 par value, 150,000,000 shares authorized; 64,125,000 and 60,500,000 shares issued and outstanding at March 31, 2026 and September 30, 2025, respectively
64,125
60,500
Additional paid-in capital
151,350
74,500
Accumulated deficit
( 419,097 )
( 92,541 )
Accumulated other comprehensive income (loss)
10,875
3,334
Total stockholders’ equity (deficit)
( 192,747 )
45,793
Total liabilities and equity (deficit)
$ 239,063
$ 439,110
The accompanying notes are an integral part
of these consolidated financial statements.
F- 1
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED AND
SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
(INCOME)
(UNAUDITED) (EXPRESSED IN US DOLLARS)
For the Three Months Ended
March 31,
For the Six Months Ended
March 31,
2026
2025
2026
2025
Revenue
$ 647
$ 71,892
$ 25,552
$ 1,094,047
Cost of revenue
368
44,878
13,174
687,225
Gross profit
279
27,014
12,378
406,822
Selling, general and administrative expenses
206,395
152,280
339,239
258,195
Income from operations
( 206,116 )
( 125,266 )
( 326,861 )
148,627
Other income (expense)
14
-
104
-
Income before provision for income taxes
( 206,102 )
( 125,266 )
( 326,757 )
148,627
Provision for income taxes
( 414 )
-
( 468 )
106,900
Net income
$ ( 205,688 )
$ ( 125,266 )
$ ( 326,289 )
$ 41,727
Comprehensive income:
Net income
$ ( 205,688 )
$ ( 125,266 )
$ ( 326,289 )
$ 41,727
Foreign currency translation adjustment
4,157
1,835
7,274
( 6,738 )
Comprehensive income
$ ( 201,531 )
$ ( 123,431 )
$ ( 319,015 )
$ 34,989
Basic and diluted earnings per share
$ ( 0.0033 )
$ ( 0.0021 )
$ ( 0.0053 )
$ 0.0007
Weighted average number of shares outstanding
62,393,056
60,188,889
61,436,126
60,093,407
The accompanying notes are an integral part
of these consolidated financial statements
F- 2
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO.,
LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’
EQUITY/(DEFICIT)
(UNAUDITED) (EXPRESSED IN US DOLLARS, EXCEPT
SHARES)
Common stock
Additional
Capital
stock
Accumulated
Other
Total
Stockholders’
Number of
Shares
Amount
Paid-in
Capital
subscription
receivable
Accumulated
Deficit
Comprehensive
Loss
Equity
(Deficit)
Balance at September 30, 2024
60,000,000
$ 60,000
$ -
$
$ ( 71,312 )
$ 3,563
$ ( 7,749 )
Capital subscription received
-
-
-
-
-
-
-
Net profit
-
-
-
-
166,993
-
166,993
Foreign currency translation adjustment
-
-
-
-
-
( 8,573 )
( 8,573 )
Balance at December 31, 2024
60,000,000
$ 60,000
$ -
$ -
$ 95,681
$ ( 5,010 )
$ 150,671
Net loss
-
-
-
-
( 125,266 )
-
( 125,266 )
Shares issued
500,000
500
74,500
75,000
Foreign currency translation adjustment
-
-
-
-
-
1,835
1,835
Balance at March 31, 2025
60,500,000
$ 60,500
$ 74,500
$ -
$ ( 29,585 )
$ ( 3,175 )
$ 102,240
Common stock
Additional
Capital
stock
Retained
Earnings
Accumulated
Other
Total
Stockholders’
Number of
Shares
Amount
Paid-in
Capital
Subscription
Receivable
(Accumulated
Deficit)
Comprehensive
Income (Loss)
Equity
(Deficit)
Balance at September 30, 2025
60,500,000
$ 60,500
$ 74,500
$ -
$ ( 92,541 )
$ 3,334
$ 45,793
Net profit (loss)
-
-
-
-
( 120,601 )
-
( 120,601 )
Foreign currency translation adjustment
-
-
-
-
-
3,117
3,117
Balance at December 31, 2025
60,500,000
$ 60,500
$ 74,500
$ -
$ ( 213,142 )
$ 6,451
$ ( 71,691 )
Net profit (loss)
-
-
-
-
( 205,688 )
-
( 205,688 )
Share-based compensation in exchange for services from employees and directors
3,625,000
3,625
76,850
80,475
Exchange rate reclassification
( 267 )
267
Foreign currency translation adjustment
-
-
-
-
-
4,157
4,157
Balance at March 31, 2026
64,125,000
$ 64,125
$ 151,350
$ -
$ ( 419,097 )
$ 10,875
$ ( 192,747 )
The accompanying notes
are an integral part of these condensed consolidated financial statements
F- 3
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED) (EXPRESSED IN US DOLLARS)
For the Six Months Ended
March 31,
2026
2025
Cash Flows from Operating Activities
Income / (Loss) before provision for income taxes
$ ( 326,757 )
$ 148,627
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
606
586
Operating lease expense
17,246
17,649
Interest expense
273
298
Share based compensation expenses
79,920
75,000
Changes in operating assets and liabilities:
Prepayments
208,541
( 128,098 )
Inventories
15
( 260 )
Other receivable
( 1,036 )
-
Accounts payable
-
( 8721 )
Deferred Tax Liability
- 109
-
Customer deposits
( 22,051 )
( 204,407 )
Receivable from payment collection service institution
15,294
( 1,408 )
Accrued expenses
( 71,254 )
( 56,383 )
Lease payment
( 17,519 )
( 17,948 )
Income tax payable
108
( 107,990 )
Other payables
( 5,202 )
( 2,914 )
Net cash provided by (used in) operating activities
( 121,925 )
( 285,969 )
Cash Flows from Financing Activities
Loans from related parties
119,084
189,300
Net cash provided by financing activities
119,084
189,300
Effect of exchange rate fluctuation on cash and cash equivalents and restricted cash
1,973
( 24,580 )
Net increase (decrease) in cash and cash equivalents and restricted cash
( 868 )
( 121,249 )
Cash and cash equivalents and restricted cash , beginning of year
73,368
698,307
Cash and cash equivalents and restricted cash, end of period
$ 72,500
$ 577,058
Supplemental disclosure of cash flow information
Cash paid for income taxes
$ 357
$ 107,990
Cash paid for interest expense
$ 274
$ 298
Supplemental disclosure of non-cash activities
Right-of-use assets and related lease liabilities
$ 22,748
$ 23,632
The accompanying notes are an integral part
of these consolidated financial statements.
F- 4
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED MARCH 31, 2026 AND 2025
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 1. NATURE OF OPERATIONS AND BASIS OF PRESENTATION
Maitong Sunshine Cultural Development Co., Limited (“MGSD”,
together as a group with its subsidiaries referred to as “Maitong Sunshine”, “Company”, “us” or “we”)
was incorporated in the State of Nevada on October 26, 2023.
MGSD through its operating subsidiary Tongzhilian, which has headquarters
in Jiaxing, China, has provided cultural tourism (including Education Tours and Family Tours) and the sale of gift products, Chinese cultural
and creative products, as well as a hotel reservation service. MGSD plans to market arts expositions in the future. The Company currently
has 1 full-time employees.
MGSD’s subsidiaries includes:
Maitong Sunshine Cultural Development Co., Limited (Samoa) (“MGSD Samoa”), initially named Oriental Culture Development Co., Limited, was established on September 7, 2023 under the laws of Samoa. On November 27, 2023, MGSD issued 60,000,000 shares of its common stock to the original shareholders of MGSD Samoa, in exchange for 100 % of the outstanding shares of MGSD Samoa (the “Share Exchange”).
Maitong Sunshine Cultural Development Co., Limited (Hong Kong) (“MGSD HK”), initially named Oriental Culture Development Co., Limited, was established on September 13, 2023 under the laws of Hong Kong. MGSD Samoa holds a 100 % interest in MGSD HK.
Jiaxing Tongzhilian Cultural Development Co., Limited (“Tongzhilian”) is a privately held Limited Company that was approved on September 13, 2023 and registered on October 11, 2023 in Beijing, China. On March 13, 2026, the Company changed its name from “BeiJing Tongzhilian Cultural Development Co., Limited” to “Jiaxing Tongzhilian Cultural Development Co., Limited”, and relocated its address to Jiaxing, Zhejiang. MGSD HK holds a 100 % interest in Tongzhilian.
The transactions summarized above are treated in our financial statements
as a corporate restructuring (reorganization) of entities under common control, as each of the four entities has at all times been under
the control of Ms. Huang Fang. Therefore, in accordance with ASC 805-50-45-5, the current capital structure has been retroactively presented
in prior periods as if such structure existed at that time and the entities under common control are presented on a combined basis for
all periods. Since all of the subsidiaries were under common control for all periods presented, the results of these subsidiaries are
included in the Company’s financial statements for all periods.
F- 5
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO.,
LIMITED AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED MARCH 31, 2026 AND 2025
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
A. Basis of presentation
The accompanying consolidated financial statements are expressed in
U.S. Dollars and have been prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in
the United States of America (“U.S. GAAP”).
B. Principles of consolidation
The consolidated financial statements include the accounts of MGSD
and its subsidiaries. All significant inter-company accounts and transactions have been eliminated. The consolidated financial statements
include 100 % of assets, liabilities, and net income or loss of these subsidiaries.
MGSD’s subsidiaries as of March 31, 2026 are listed as follows:
Name Place of
Incorporation Attributable
equity
interest % Authorized
capital
Maitong Sunshine Cultural Development Co., Limited Samoa 100 USD 1,000,000
Maitong Sunshine Cultural Development Co., Limited Hong Kong 100 HKD 10,000
Jiaxing Tongzhilian Cultural Development Co., Ltd China 100 RMB 1,000,000
C. Use of estimates
The preparation of consolidated financial statements in conformity
with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure
of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during
the reporting periods. Management makes these estimates using the best information available at the time the estimates are made. Actual
results could differ from these estimates.
D. Functional currency and foreign currency translation
An entity’s functional currency is the currency of the primary
economic environment in which it operates. Normally that is the currency of the environment in which the entity primarily generates and
expends cash. Management’s judgment is essential to determining the functional currency by assessing various indicators, such as
cash flows, sales price and market, expenses, financing and inter-company transactions and arrangements. Based on that assessment, the
functional currency of the Company is the Chinese Renminbi (“RMB’). The functional currency of MGSD HK is the Hong Kong Dollar
and the functional currency of MGSD Samoa and MGSD is the United States dollar (“US Dollars” or “$”). The reporting
currency of these consolidated financial statements is in US Dollars.
The financial statements of MGSD’s subsidiaries, which are prepared
using the RMB, are translated into the Company’s reporting currency, the US Dollar. Assets and liabilities are translated using
the exchange rate at each reporting period end date. Revenue and expenses are translated using weighted average rates prevailing during
each reporting period, and stockholders’ equity (deficit) is translated at historical exchange rates. Adjustments resulting from
the translation are recorded as a separate component of accumulated other comprehensive income or expense.
F- 6
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED MARCH 31, 2026 AND 2025
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
Transactions denominated in currencies other than the functional currency
are translated into the functional currency at the exchange rates prevailing at the dates of the transactions. Foreign currency exchange
gains and losses resulting from these transactions are included in operations.
The exchange rates used for foreign currency translation are as follows:
For the Three Months Ended
March 31, For the Six Months Ended
March 31,
2026 2025 2026 2025
(USD to RMB/
USD to HKD) (USD to RMB/
USD to HKD) (USD to RMB/
USD to HKD) (USD to RMB/
USD to HKD)
Assets and liabilities period end exchange rate 6.9194 / 6.9367 7.2579 / 7.7793 6.9194 / 7.0010 7.2579 / 7.7793
Revenue and expenses period weighted average 7.8367 / 7.8222 7.2725 / 7.7801 7.8367 / 7.7997 7.2323 / 7.7772
E. Concentration of credit risk
Financial instruments that potentially subject the Company to concentrations
of credit risk are due from related parties and other receivables arising from its normal business activities. The carrying amounts of
these financial instruments represent the maximum amount of loss due to credit risk. The deposits placed with financial institutions are
not protected by statutory or commercial insurance. In the event of bankruptcy of one of these financial institutions, the Company may
be unlikely to reclaim its deposits in full. Management believes that these financial institutions are of high credit quality and continually
monitors the credit worthiness of these financial institutions. The Company places its cash in what it believes to be credit-worthy financial
institutions.
The Company has a diversified customer base. The majority of sales
are cash receipt in advance. For those credit sales, the Company routinely assesses the financial strength of its customers and, based
upon factors surrounding the credit risk, establishes an allowance, if required, for uncollectible accounts and, as a consequence, believes
that its accounts receivable credit risk exposure beyond such allowance is limited.
During the six-month period
ending on March 31, 2026, the company had four customers whose revenue accounted for more than 10% of the Company’s total revenue.
However, for the six-month period ending on March 31, 2025, there was no record of any single customer contributing more than 10% of
the company’s revenue.
For the Six Months Ended
March
31, 2026
For the Six Months Ended
March
31, 2025
Revenue
Percentage of
revenue
Revenue
Percentage of
revenue
Customer A
$ 3,789
15 %
$ -
-
Customer B
3,770
15 %
-
-
Customer C
3,664
14 %
-
-
Customer D
3,525
14 %
-
-
During
the three-month period ending on March 31, 2026, the company had one customer whose revenue accounted for more than 10% of the Company’s
total revenue. However, for the three-month period ending on March 31, 2025, there was no record of any single customer contributing
more than 10% of the company’s revenue.
For the Three Months Ended
March
31, 2026
For the Three Months Ended
March
31, 2025
Revenue
Percentage of
revenue
Revenue
Percentage of
revenue
Customer A
$ 647
100 %
$ -
-
Customer B
-
-
-
-
Customer C
-
-
-
-
Customer D
-
-
-
-
F- 7
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED MARCH 31, 2026 AND 2025
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
For the six-month periods ended
March 31, 2026 and March 31, 2025, the Company had 4 major suppliers and 1 major supplier, respectively, each accounting for more than
10% of the Company’s total cost of revenue.
For the Six Months Ended
March
31, 2026
For the Six Months Ended
March
31, 2025
Cost of
Revenue
Percentage of
Cost of
revenue
Cost of
Revenue
Percentage of
Cost of
revenue
Supplier A
$ 3,677
28 %
$ 472,593
69 %
Supplier B
2,602
20 %
-
-
Supplier C
2,352
18 %
-
-
Supplier D
1,358
10 %
-
-
For the three-month periods ended March 31, 2026 and 2025, the Company
had 3 and 2 major suppliers in each respective year, and the purchase amount from each of these suppliers accounted for more than 10%
of the Company’s total revenue .
For the Three Months Ended
March
31, 2026
For the Three Months Ended
March
31, 2025
Cost of
Revenue
Percentage of
Cost of
revenue
Cost of
Revenue
Percentage of
Cost of
revenue
Supplier A
$ 151
41 %
$ -
-
Supplier B
-
-
24,473
55 %
Supplier C
-
-
5,512
12 %
Supplier D
86
24 %
-
-
Supplier E
71
19 %
-
-
F. Fair value measurements
The Company applies the provisions of the Financial Accounting Standards
Board (“FASB”) Accounting Standards Codification (“ASC”) Section 820, Fair Value Measurements (“ASC
820”), for fair value measurements of financial assets and financial liabilities and for fair value measurements of nonfinancial
items that are recognized or disclosed at fair value in the financial statements. ASC 820 also establishes a framework for measuring fair
value and expands disclosures about fair value measurements.
Fair value is defined as the price that would be received when selling
an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In determining
the fair value for the assets and liabilities required or permitted to be recorded, the Company considers the principal or most advantageous
market in which it would transact, and it considers assumptions that market participants would use when pricing the asset or liability.
ASC 820 establishes a fair value hierarchy that requires an entity
to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 establishes three
levels of inputs that may be used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active
markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to measurements involving significant unobservable
inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:
Level 1: Unadjusted quoted prices in active markets that
are accessible at the measurement date for identical, unrestricted assets or liabilities;
Level 2: Quoted prices, other than those in Level 1, in
markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset
or liability,
Level 3: Prices or valuation techniques that require inputs
that are both significant to the fair value measurement and unobservable (supported by little or no market activity).
There were no transfers between level 1, level 2 or level 3 measurements
during the six months ended March 31, 2026 and 2025.
F- 8
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED MARCH 31, 2026 AND 2025
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
Financial assets and liabilities of the Company are primarily comprised
of cash, receivable from payment collection service institution, prepayments, other receivables, accounts payable, advance from customers,
accrued expenses, other payables, income tax payable and due to related parties. As of March 31, 2026 and 2025, the carrying values of
these financial instruments approximated their fair values due to the short-term maturity of these instruments.
G. Segment information and geographic data
The Company is operating in one segment in accordance with the accounting
guidance in FASB ASC Topic 280, Segment Reporting . The company’s revenues are from customers in People’s Republic of
China (“PRC”). Most assets of the Company are located in the PRC.
H. Revenue recognition
The Company adopted FASB ASC Section 606 — Revenue from Contracts
with Customers. Under ASC 606, the Company recognizes revenue from the sales of products and services by applying the following steps:
(1) identify the contract with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price;
(4) allocate the transaction price to each performance obligation in the contract; and (5) recognize revenue as each performance obligation
is satisfied.
The Company recognizes revenue when the amount of revenue can be reliably
measured, it is probable that economic benefits will flow to the entity, and specific criteria have been met for each of the Company’s
activities as described below.
Service Revenue
The Company provides cultural tourism services, small-scale training
services and hotel reservation services. The Company’s policy is to recognize revenue at that time the services have been performed.
Cost of service revenue consists primarily of the purchase cost, staff
cost and other cost to fulfill a contract with a customer.
Products sales revenue
Products sales revenue mainly includes sales of cultural and creative
products and sales of gift products. The Company’s policy is to recognize the sales when the products, ownership and risk of loss
have transferred to the purchasers, and collection of the sales proceeds, if not prepaid, is reasonably assured, all of which generally
occur when the customer receives the products. Accordingly, revenue is recognized at the point in time when delivery is made.
Cost of product sale consists primarily of the cost of product procurement,
and other cost to fulfill a contract with a customer
I. Income taxes
The Company follows FASB ASC Section 740, Income Taxes , which
requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included
in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future
years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on
enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation
allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
ASC 740-10-30 requires income tax positions to meet a more-likely-than-not
recognition threshold to be recognized in the financial statements. Under ASC 740-10-30, tax positions that previously failed to meet
the more-likely-than-not threshold should be recognized in the first subsequent financial reporting period in which that threshold is
met.
F- 9
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED MARCH 31, 2026 AND 2025
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
The application of tax laws and regulations is subject to legal and
factual interpretation, judgment and uncertainty. Tax laws and regulations themselves are subject to change as a result of changes in
fiscal policy, changes in legislation, the evolution of regulations and court rulings. Therefore, the actual liability may be materially
different from our estimates, which could result in the need to record additional tax liabilities or potentially reverse previously recorded
tax liabilities or the deferred tax asset valuation allowance.
As a result of the implementation of ASC 740-10, the Company made a
comprehensive review of its portfolio of tax positions in accordance with recognition standards established by ASC 740-10. The Company
recognized no material adjustments to liabilities or shareholder’s equity as a result of the implementation.
J. Earnings (loss) per share
The Company computes earnings (loss) per share (“EPS”)
in accordance with ASC 260, Earnings Per Share . ASC 260 requires companies with complex capital structures to present basic and
diluted EPS. Basic EPS is measured as net income (loss) divided by the weighted average common shares outstanding during the period.
Diluted EPS is similar to basic EPS but presents the dilutive effect
on a per share basis of contracts to issue ordinary common shares (e.g., convertible securities, options and warrants) as if they had
been converted at the beginning of the periods presented, or issuance date, if later. The computation of diluted EPS includes the estimated
impact of the exercise of contracts to purchase common stock using the treasury stock method and the potential shares of converted common
stock associated with the convertible debt using the if-converted method. Potential common shares that have an anti-dilutive effect (i.e.,
those that increase earnings per share or decrease loss per share) are excluded from the calculation of diluted EPS.
K. Leases
In February 2016, the FASB issued ASU 2016-02–Leases (Topic 842),
which increases transparency and comparability among organizations by recognizing right-of-use (“ROU”) lease assets and lease
liabilities on the balance sheet and disclosing key information about leasing arrangements. The ASU maintains a distinction between finance
leases and operating leases, which is substantially similar to the classification criteria for distinguishing between capital leases and
operating leases in the previous lease guidance. Retaining this distinction allows the recognition, measurement and presentation of expenses
and cash flows arising from a lease to remain similar to the previous accounting treatment. A lessee is permitted to make an accounting
policy election by class of underlying asset to exclude from balance sheet recognition any lease assets and lease liabilities with
a term of 12 months or less, and instead to recognize lease expense on a straight-line basis over the lease term. For both financing and
operating leases, the ROU asset and lease liability is initially measured at the present value of the lease payments in the consolidated
balance sheet. In July 2018, the FASB issued ASU 2018-11 which provides entities with the option to initially apply the new lease standard
at the adoption date and recognize a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption,
if necessary.
L. Cash and cash equivalents
As of March 31, 2026, cash consists of bank deposits and deposits in
Alipay, which are unrestricted as to withdrawal and use. All highly liquid investments with original stated maturities of three months
or less are classified as cash.
M. Restricted Cash
As of March 31, 2026 and September 30, 2025, restricted cash includes
bank deposits held at Zhongguancun Bank, which are subject to restrictions on withdrawal and use. These funds are classified as restricted
cash because they may not be released or become available for general use within one year. The Company is currently applying to lift the
restrictions on these funds; however, the timing of any release remains uncertain.
N. Recently adopted accounting pronouncements
We do not believe that any recently issued but not yet effective accounting
standards, if currently adopted, would have a material effect on the consolidated financial position, statements of operations and cash
flows.
F- 10
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED MARCH 31, 2026 AND 2025
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 3. PREPAYMENTS
At March 31, 2026 and September 30, 2025, prepayments
consisted of:
March 31,
September 30,
2026
2025
Hainan Jintongyuan Technology Co., Ltd.
$
$ 21,110
Beijing Shuangjiang Huixin Trading Co., Ltd
3,779
Dongfang Tong (Beijing) Technology Co., Ltd
( 9,380 )
-
Beijing Yiguanjia Health Technology Co., Ltd
163
177
Shenzhen Huayu Feng Technology Co., Ltd.
72,261
70,368
Dongguan Jiasheng Daily Plastic Products Co., Ltd.
91
115
Hainan Wanshun Da Technology Co., Ltd.
3,700
91,478
Shenzhen Hongyuexing Technology Co., Ltd
72,261
70,368
Wuchang City Airun Agriculture Co., Ltd.
-
603
Handan Haiying Youpin Food Co., Ltd.
-
163
Xingcheng Xingwan Seafood Farming Co., Ltd.
-
127
Yongfengyuan Ceramics Valley Culture (Beijing) Co., Ltd.
-
392
Chen Deying
-
42,221
The Sound of Flowers (Beijing) Brand Management Co., Ltd.
-
37
Guangzhou Fu Youyuan Health Management Co., Ltd.
-
233
Jinjiu International Consulting Services (Beijing) Co., Ltd.
-
39,406
Jiaxing Bozhong Finance and Taxation Consulting Co., Ltd
78
-
Jindou Enterprise (Beijing) Business Management Co., LTD
437
851
VStock Transfer, LLC
699
699
Total Prepayments
$ 140,310
$ 342,127
NOTE 4. OTHER RECEIVABLES
At March 31, 2026 and September 30, 2025, other receivables consisted
of:
March 31,
September 30,
2026
2025
Shanghai Ctrip International Travel Agency Co., Ltd
$ 723
$ 703
Value-added Tax
1,047
-
Person
555
-
Total other receivables
$ 2,325
$ 703
NOTE 5. INVENTORIES
At March 31, 2026 and September 30, 2025, Inventories
consisted of the following:
March 31,
2026
September 30,
2025
Inventories
$
172
$
183
Total
$
172
$
183
F- 11
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED MARCH 31, 2026 AND 2025
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 6. ADVANCE FROM CUSTOMERS
At March 31, 2026 and September
30, 2025, advance from customers consisted of the following:
Name
March 31,
2026
September 30,
2025
Pre-collected member funds
$ 4,489
$ 26,098
Total
$ 4,489
$ 26,098
As of March 31, 2026 and September 30, 2025,
advances from customers totaled $ 4,489 and 26,098 . The Company receives prepayments from customers who subscribe for a membership in
the Company. These pre-collected member funds can be used by customers to offset purchases of the company’s products.
NOTE 7. DUE
TO RELATED PARTIES
Due
to related parties consists of the following:
Name of related party
March 31,
2026
September 30,
2025
Interest-free loan and payment of company expenses:
Huang Fang
$ 300,451
$ 182,463
Beijing Devoter Oriental Co., Ltd.
9,626
9,626
Shanghai Maitong Cultural Technology Co., Ltd
72,011
70,156
Total
$ 382,088
$ 262,245
As of March 31, 2026 and September 30, 2025, the Company owed Huang
Fang a balance of $ 300,451 and $ 182,463 which represented expenses paid on behalf of the Company and the interest-free loan she provided
to the Company.
As of March 31, 2026 and September 30, 2025, the Company had a balance
of $ 9,626 and $ 9,626 due to Beijing Devoter Oriental Co., Ltd, which represented expenses paid on behalf of the Company.
As of March 31, 2026 and September 30, 2025, the Company had a balance
of $ 72,011 and $ 70,156 due to Shanghai Maitong Cultural Technology Co., Ltd,a which represented expenses paid on behalf of the Company.
Huang Fang is the President, CEO, Chairwoman of the Board and a major
shareholder of the Company. She is also the CEO and controlling shareholder of Beijing Devoter Oriental Co., Ltd and she is a major shareholder
of Shanghai Maitong Cultural Technology Co., Ltd.
NOTE 8. ACCRUED EXPENSES
At March 31, 2026 and September 30, 2025, accrued expenses consisted
of:
March 31,
September 30,
2026
2025
Professional service fee payable
$ 6,000
$ 75,000
Payroll payable
11,704
10,726
Social security payable
4,626
4,933
PragerMetis
-
2,500
Total accrued expenses
$ 22,330
$ 93,159
As of March 31, 2026 and September 30, 2025, the Company recorded payables
to its auditor of $ 6,000 and $ 75,000 for services in connection with the audit and review of the Company’s financial statements
for the quarter ended March 31, 2026 and the year ended September 30, 2025.
As of March 31, 2026 and September 30, 2025, the Company recorded payroll
payable of $ 11,704 and $ 10,726 .
As of March 31, 2026, and September 30,2025, the Company recorded social
security payable of $ 4,626 and 4,933 .
F- 12
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED MARCH 31, 2026 AND 2025
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 9. OTHER PAYABLES
At March 31, 2026 and September 30, 2025, other payables consisted
of:
March 31,
September 30,
2026
2025
Value added tax and surtax
$ 46
$ 5,170
Total
$ 46
$ 5,170
NOTE 10. LEASE
On September 1, 2023, Huang Fang, the CEO
of the holding company of Tongzhilian, arranged to lease an office for the soon-to-be-established company, and Tongzhilian signed and
confirmed the agreement when it was officially established. Under the terms of the agreement, Tongzhilian leased office space (approximately
144 square meters) under an operating lease agreement with Devoter (Beijing) Technology Co., Ltd, and was committed to make lease payments
of approximately $ 44,482 (RMB 324,506 ) for the period between September 1, 2023 and November 30, 2024. On October 9, 2024, Tongzhilian
renewed the operating lease agreement for the period from December 1, 2024 to November 30, 2025. Under the terms of the agreement, Tongzhilian
committed to make lease payments of approximately $ 36,000 (RMB 259,605 ) for that period. On December 1, 2025, Tongzhilian further renewed
the operating lease agreement for the period from December 1, 2025 to November 30, 2026,Tongzhilian committed to make lease payments of
approximately $ 36,689 (RMB 259,605 ) for that period.
For the six months ended March 31, 2026 and 2025, the lease amortization
expense was $ 17,406 and $ 17,649 , respectively.
Huang Fang is the President, CEO, Chairwoman of the Board and a major
shareholder of the Company. She is also the CEO and controlling shareholder of Beijing Devoter Oriental Co., Ltd, and Beijing Devoter
Oriental Co., Ltd owns 85 % of the registered equity of Devoter (Beijing) Technology Co., Ltd. For this reason, Devoter (Beijing) Technology
Co., Ltd is a related party of Tongzhilian.
As of March 31, 2026 and September 30, 2025, the Company had the following
amounts with respect to its lease recorded on the Company’s consolidated balance sheet:
As of
March 31,
2026
September 30,
2025
Assets
Right-of-use asset
$ 22,748
$ 6,081
Total
$ 22,748
$ 6,081
Liabilities
Operating lease liability, current
$ 22,748
$ 6,081
Operating lease liability, less current portion
-
-
Total
$ 22,748
$ 6,081
Future annual minimum lease payments for non-cancellable operating
leases are as follows:
Period Ending March 31,
2026
$ 17,210
Thereafter
5,737
Total
22,947
Less: imputed interest
199
Total
$ 22,748
F- 13
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED MARCH 31, 2026 AND 2025
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 11. INCOME TAXES
United States
MGSD is a Nevada corporation subject to U.S. federal and state taxes.
Pursuant to the Tax Cuts and Jobs Act enacted on December 31, 2017, the U.S. federal corporate income tax rate was reduced to 21 %.
Samoa
MGSD Samoa was incorporated in Samoa and, under the current laws of
Samoa, is not subject to income tax.
Hong Kong
MGSD HK was incorporated in Hong Kong and is subject to Hong Kong
profits tax. MGSD HK is subject to Hong Kong taxation on its activities conducted in Hong Kong and income arising in or derived from Hong
Kong. The applicable statutory tax rate is 16.5 %. The Company did not have any income (loss) subject to the Hong Kong profits tax.
China
Tongzhilian is subject to a 25 % standard enterprise income tax in
the PRC. There was no income tax expense accrued for the six months ended March 31, 2026.
A reconciliation of income before income taxes for domestic and foreign
locations for the six months ended March 31, 2026 and 2025 is as follows:
For the Six Months Ended
March
31,
2026
2025
United States
$ ( 128,372 )
$ ( 126,665 )
Foreign
( 198,385 )
275,292
Before income taxes
$ ( 326,757 )
$ 148,627
The difference between the U.S. federal statutory income tax rate and
the Company’s effective tax rate was as follows:
For the Six Months Ended
March
31,
2026
2025
Income tax (benefit) at USA statutory rate
21 %
21 %
U.S. valuation allowance
( 21 )%
( 21 )%
Effective combined tax rate
0 %
0 %
F- 14
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED MARCH 31, 2026 AND 2025
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 11. INCOME TAXES (continued)
The
difference between the PRC statutory income tax rate and the PRC effective tax rate was as follows:
For the Six Months Ended
March
31,
2026
2025
Income tax (benefit) at PRC statutory rate
25 %
25 %
PRC valuation allowance
0 %
39 %
Tax preference
25 %
( 51 )%
Effective combined tax rate
0 %
13 %
The Company did not recognize deferred tax assets since it is not likely
to incur taxes against which such deferred tax assets may be offset. The deferred tax would apply to MGSD in the U.S. and Tongzhilian
in China.
The Company incurred losses from its United States operations during
the six months ended March 31, 2026 and 2025 of $ 48,452 and $ 126,665 . The Company’s United States operations consist solely of ownership
of its foreign subsidiaries, and the losses arise from administration expenses. Accordingly, management provided a 100 % valuation allowance
of $ 98,945 against the deferred tax assets related to the Company’s United States operations as of March 31, 2026, because the deferred
tax benefits of the net operating loss carry forwards in the United States are not likely to be utilized. The US valuation allowance has
increased by $ 10,175 for the six months ended March 31, 2026.
The Company is subject to examination by the Internal Revenue Service
(IRS) in the United States as well as by the taxing authorities in China, where the firm has significant business operations. The tax
years under examination vary by jurisdiction. The table below presents the earliest tax year that remain subject to examination by major
jurisdiction.
The year as of
U.S. Federal September 30, 2025
China December 31, 2026
F- 15
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED MARCH 31, 2026 AND 2025
(UNAUDITED) (AMOUNTS IN US DOLLARS)
NOTE 12. CONTINGENCIES
Contingencies
Certain conditions may exist as of the date the consolidated financial
statements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur
or fail to occur. The Company’s management and legal counsel assess such contingent liabilities, and such assessment inherently
involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or
unasserted claims that may result in such proceedings, the Company’s legal counsel evaluates the perceived merits of any legal proceedings
or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought.
If the assessment of a contingency indicates that it is probable that
a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the
Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably
possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range
of possible loss if determinable and material would be disclosed.
Loss contingencies considered to be remote by management are generally
not disclosed unless they involve guarantees, in which case the guarantee would be disclosed.
The Company was not subject to any material loss contingency as of
March 31, 2026.
NOTE 13. BASIC AND DILUTED EARNINGS PER SHARE
Basic net income per share is computed using the weighted average number
of common shares outstanding during the period. Diluted net income per share is computed using the weighted average number of common shares
and, if dilutive, potential common shares outstanding during the period. Potential common shares comprise shares issuable upon the exercise
of share-based awards, using the treasury stock method. The reconciliation of the numerators and denominators of the basic and diluted
earnings per share computations for income from continuing operations is shown as follows:
For the Three Months Ended
March 31,
2026
2025
Numerator:
Net (loss) attributable to common stockholders
$ ( 205,688 )
$ ( 125,266 )
Denominator:
Basic and diluted weighted-average number of shares outstanding
62,393,056
60,188,889
Net income (loss) per share:
Basic and diluted
$ ( 0.0033 )
$ ( 0.0021 )
For the Six Months Ended
March
31,
2026
2025
Numerator:
Net income (loss) attributable to common stockholders
$ ( 326,289 )
$ 41,727
Denominator:
Basic and diluted weighted-average number of shares outstanding
61,436,126
60,093,407
Net income (loss) per share:
Basic and diluted
$ ( 0.0053 )
$ 0.0007
NOTE 14. SUBSEQUENT EVENTS
Management has evaluated subsequent events through the date on which
the consolidated financial statements were available to be issued. All subsequent events requiring recognition as of March 31, 2026 have
been incorporated into these consolidated financial statements and there are no other subsequent events that require disclosure in accordance
with FASB ASC Topic 855, “Subsequent Events.”
F- 16
Item 2. Management’s Discussion and Analysis
of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and
results of operations are based upon our condensed consolidated financial statements and the notes thereto included elsewhere in this
Quarterly Report on Form 10-Q, which have been prepared in accordance with accounting principles generally accepted in the United States.
The preparation of such financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities,
revenues, and expenses. On an ongoing basis, we evaluate these estimates, including those related to useful lives of real estate assets,
bad debts, impairment, contingencies and litigation. We base our estimates on historical experience and on various other assumptions that
are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values
of assets and liabilities that are not readily apparent from other sources. There can be no assurance that actual results will not differ
from those estimates.
Application of Critical Accounting Policies
The discussion and analysis of the Company’s financial condition
and results of operations is based upon its condensed consolidated financial statements, which have been prepared in accordance with United
States generally accepted accounting principles. The preparation of these financial statements requires us to make significant estimates
and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets
and liabilities. These items are monitored and analyzed by management for changes in facts and circumstances, and material changes in
these estimates could occur in the future. Changes in estimates are recorded in the period in which they become known. The Company bases
its estimates on historical experience and various other assumptions that we believe to be reasonable under the circumstances. Actual
results may differ from our estimates if past experience or other assumptions do not turn out to be substantially accurate.
In connection with the preparation of our financial statements for
the six months ended March 31, 2026, there was no accounting estimate made which was (a) subject to a high degree of uncertainty and (b)
material to our results.
Results of Operations
Three
Months Ended March 31, 2026 Compared to Three Months Ended March 31, 2025
The following table summarizes our operating results for three months
ended March 31, 2026 and 2025.
For the Three Months Ended
March 31,
2026
2025
Change
(Unaudited)
(Unaudited)
$
%
Revenue
$ 647
$ 71,892
$ (71,245 )
(99 )%
Cost of revenue
368
44,878
(44,510 )
(99 )%
Gross Profit
279
27,014
(26,735 )
(99 )%
Selling, general and administrative expenses
206,395
152,280
54,115
36 %
Income (lo ss) from operations
(206,116 )
(125,266 )
(80,850 )
65 %
Other income(expense)
14
-
14
-
Income before provision for income taxes
(206,102 )
(125,266 )
(80,836 )
65 %
Provision for income taxes
(414 )
-
(414 )
-
Net (Loss)
$ (205,688 )
$ (125,266 )
$ (80,422 )
64 %
2
Tongzhilian’s revenue was $ 647 during the three months ended
March 31, 2026. All of our revenue was generated by our subsidiary Tongzhilian, which engaged solely in product sales throughout the quarter.
Revenue during the three months ended March 31, 2026 decrease by 99%
compared to the operating revenue of $71,892 for the three months ended March 31, 2025. Recent revenue was primarily attributable to our
sale of products, with 100% of our revenue, or $647, during the three months ended March 31, 2026, derived from such sales. The cost of
revenue attributable to the sale of products was $368, which was our procurement cost for products sold.
For the three months ended March 31, 2026, we realized a gross profit
margin of 43%, as our gross profit amounted to $279.
In the three months ended March 31, 2026, our total revenue experienced
a significant decline of 97% when compared to the operating revenue of $ 24,905 recorded in the three months ended December 31, 2025.
This disparity can primarily be attributed to the domestic economic slowdown, shrinking household consumption and complicated international
situations, which have driven pessimistic market expectations and conservative consumer spending.
As our core business, mid-to-high-end customized travel belongs to
non-essential consumption, and has been greatly impacted with weakened customer willingness and fewer intended orders. The nearly 20-day
Spring Festival holiday also reduced effective operation time and hindered business progress.
Meanwhile, due to limited manpower, we focused on in-depth service
and loyalty improvement for existing prepaid members, and suspended new market and customer expansion. Affected by the overlapping impacts
of external consumption weakness, long holidays and internal operational adjustments, our first-quarter performance declined notably.
Operating expenses for the three months ended March 31, 2026 consisted
primarily of salaries and benefits, office expenses and rentals and leases and professional fees. Our $206,395 in operating expenses during
this period were primarily attributable to:
●
$15,357 in professional fees and related expenses incurred as a result of our status as a reporting company in the United States.
●
$53,154 in salaries and benefits,
●
$128,047 in office expenses.which included $79,920 represented by the fair value of 3,600,000 shares of the Company’s common stock that we issued to EHCLGLOBAL in exchange for investor and public relations services.
●
$8,393 in Rentals and leases.
For the reasons described above, our net loss for the three months
ended March 31, 2026 was $206,116.
Six Months
Ended March 31, 2026 Compared to Six Months Ended March 31, 2025.
The following table summarizes our operating results for six months
ended March 31, 2026 and 2025.
For the Six Months Ended
March 31,
2026
2025
Change
(Unaudited)
(Unaudited)
$
%
Revenue
$ 25,552
$ 1,094,047
$ (1,068,495 )
(98 )%
Cost of revenue
13,174
687,225
(674,051 )
(98 )%
Gross Profit
12,378
406,822
(394,444 )
(97 )%
Selling, general and administrative expenses
339,239
258,195
81,044
31 %
Income (lo ss) from operations
(326,861 )
148,627
(475,488 )
(320 )%
Other income(expense)
104
-
104
-
Income before provision for income taxes
(326,757 )
148,627
(475,384 )
(320 )%
Provision for income taxes
(468 )
106,900
(107,368 )
(100 )%
Net Income (Loss)
$ (326,289 )
$ 41,727
$ (368,016 )
(882 )%
3
Tongzhilian’s revenue was $25,552 during the six months ended
March 31, 2026. All our revenue was generated by our subsidiary Tongzhilian, which was solely derived from product sales throughout the
period.
During the six-month period ending on March 31, 2026, the revenue decreased
by 98% compared to the $1,094,047 in the six-month period ending on March 31, 2025. During the six-month period ending on March 31, 2026,
all of our revenue (totaling $25,552) came from product sales. The sales cost related to these product sales was $13,174, which is the
cost of purchasing the sold products.
For the six months ended March 31, 2026, we realized a gross profit
margin of 48%, as our gross profit amounted to $12,378.
Operating expenses for the six months ended March 31, 2026 consisted
primarily of salaries and benefits, office expenses and rentals and leases and professional fees. Our $339,239 in operating expenses during
this period were primarily attributable to:
●
$22,187 in professional fees and related expenses incurred as a result of our status as a reporting company in the United States.
●
$105,429 in salaries and benefits,
●
$193,974 in office expenses, including the $79,920 of stock compensation described above.
●
$16,737 in Rentals and leases.
Based on the above reasons, for the six-month period ending on March
31, 2026, our net loss was $326,289.00.
Liquidity and Capital Resources
On March 31, 2026, the Company had $1,710 in cash and cash equivalents,
a decrease of $2,722 during the six months then ended. The main reason for the decrease in our cash balance was an increase of $1,036
in the balance of other receivables.
The Company had a working capital deficit of $(287,288) as of March
31, 2026. Included in total liabilities is $382,088 payable to our Chief Executive Officer and entities under her control. Excluding this
related-party liability, the Company’s working capital as of March 31, 2026 would have been $94,800, consisting primarily of prepayments.
Accordingly, the Company is able to finance its near-term operating activities, but will need additional capital infusion to support future
growth.
We anticipate that our future liquidity requirements will arise from
the need to fund our growth, pay current obligations and future capital expenditures. The primary sources of funding for such requirements
are expected to be cash generated from operations plus additional funds sourced from a public offering and/or debt financing. In the near
term, we expect Huang Fang, our President, to continue to provide support, if needed. We do not, however, have any formal agreement with
Ms. Huang requiring her to provide financing to the Company nor any method of enforcing our expectation. Therefore, we can provide no
assurances that we will be able to generate sufficient cash flows from operations and/or obtain additional financing on terms satisfactory
to us, if at all.
4
Cash Flows
The following unaudited table summarizes our cash
flows for the six months ended March 31, 2026 and 2025.
For the Six Months Ended
March
31,
Change
2026
2025
$
Net cash provided by (used in) operating activities
$ (121,861 )
$ (285.969 )
$ (54,240 )
Net cash (used in) Investing activities
-
-
-
Net cash provided by financing activities
119,084
189,300
148,177
Effect of exchange rate fluctuation on cash and cash equivalents
1,864
(24,580 )
(26,444 )
Net increase in cash and cash equivalents
(868 )
(121,249 )
120,381
Cash and cash equivalents, beginning of period
73,368
698,307
(624,939 )
Cash and cash equivalents, end of period
$ 72,500
$ 577,058
$ (504,558 )
During the six months ended March 31, 2026, our operations used net
cash of $121,816. The main reason for the net cash outflow in the operations is that prepayments increased by $208,541, partially offset
by share-based compensation expenses of $79,920, resulting in a net cash outflow from operating activities.
Our financing activities during the six months ended March 31, 2026
generated $119,083. This reflects an additional $119,083 in interest-free loans provided to the Company by our CEO, Huang Fang, and her
affiliate entities. Our financing activities during the six months ended March 31, 2025 generated $189,300. This reflects an additional
$189,300 in interest-free loans provided to the Company by our CEO, Huang Fang, and her affiliate entity.
Trends, Events and Uncertainties
The Company is expanding its product offerings to include more products.
In addition, our marketing personnel are developing new customers with the intention of building a stable base of customers. In this
manner, the Company hopes to increase sales to support the future operations and development of the Company. There is no guarantee that
the Company’s new strategy will be successful.
The U.S. government, including the SEC, has made statements and taken
actions that have led to changes in relations between the U.S. and China, and will impact companies with connections to the United States
or China. Those actions by the U.S. government included imposing several rounds of tariffs affecting certain products manufactured in
China and imposing sanctions and restrictions in relation to China. Actions by the SEC included issuing statements indicating that it
would make enhanced review of companies with significant China-based operations. It is unknown whether and to what extent new legislation,
executive orders, tariffs, laws or regulations will be adopted, or the effect that any such actions would have on U.S.-domiciled companies
with significant connections to China, our industry or on us. Any unfavorable government policies on cross-border relations, including
increased scrutiny on companies with significant China-based operations, capital controls or tariffs, may affect our ability to raise
capital and the market price of our shares. If any new legislation, executive orders, tariffs, laws and/or regulations are implemented,
if existing trade agreements are renegotiated or if the U.S. or Chinese governments take retaliatory actions due to the recent U.S.-China
tensions, such changes could have an adverse effect on our business, financial condition and results of operations, our ability to raise
capital and the market price of our shares. Changes in United States and China relations and/or regulations may adversely impact our business,
our operating results, our ability to raise capital and the market price of our shares.
Other than the factors listed above we do not
know of any trends, events or uncertainties that have had or are reasonably expected to have a material impact on our net sales or revenues
or income from continuing operations.
5
Recent Accounting Pronouncements
There were no recent accounting pronouncements that we expect to have
a material effect on the Company’s financial position or results of operations. Please refer to Note 2 of our condensed consolidated
financial statements included in this quarterly report.
Item 3. Quantitative and Qualitative Disclosures
about Market Risk.
Not applicable.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Our management maintains disclosure controls and procedures, as defined
in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that are designed
to provide reasonable assurance that the material information required to be disclosed by us in our periodic reports filed or submitted
under the Exchange Act are processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. Disclosure
controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed
by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our Chief
Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
Under the supervision and with the participation of our management
team, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of our disclosure controls and procedures,
as such term is defined under Rule 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended, as
of March 31, 2026. Based on this evaluation, we concluded that our disclosure controls and procedures have the following material weaknesses:
●
The relatively small number of employees who are responsible for accounting functions prevents us from segregating duties within our internal control system.
●
Our internal financial staff lack expertise in identifying and addressing complex accounting issue under U.S. Generally Accepted Accounting Principles.
●
Our Chief Financial Officer is not familiar with the accounting and reporting requirements of a U.S. public company.
●
We have not developed sufficient documentation concerning our existing financial processes, risk assessment and internal controls.
Based on their evaluation, our Chief Executive Officer and Chief Financial
Officer concluded that the Company’s system of disclosure controls and procedures were not effective as of March 31, 2026 for the
purposes described in this paragraph.
Changes in Internal Control over Financial
Reporting
No changes in the Company’s internal control over financial reporting
came to management’s attention during the quarter ended March 31, 2026 that have materially affected, or are likely to materially
affect, the Company’s internal control over financial reporting.
6
PART II – OTHER INFORMATION
Item 1. Legal Proceedings.
We are currently not involved in any litigation that we believe could
have a material adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation
before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive
officers of our Company or any of our subsidiaries, threatened against or affecting our Company, our common stock, any of our subsidiaries
or of our companies or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have
a material adverse effect.
Item 1A. Risk Factors.
There have been no material changes from the risk factors set forth
in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended September 30, 2025, as
filed with the SEC on January 9, 2026.
Item 2. Unregistered Sale of Equity Securities
and Use of Proceeds.
During the quarter ended March 31, 2026, the Company
did not complete any unregistered sales of equity securities.
The Company did not repurchase any of its equity securities that were
registered under Section 12 of the Securities Act during the quarter ended March 31, 2026.
Item 3. Defaults upon Senior Securities.
Not applicable
Item 4. Mine Safety Disclosure
Not applicable.
Item 5. Other Information.
During the quarter ended March 31, 2026, no director or officer adopted
or terminated any Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement, as each term is defined in Item 408(a) of Regulation
S-K.
7
Item 6. Exhibits
INDEX TO EXHIBITS
Exhibit No.
Description of Exhibit
31.1
Certification of Chief Executive Officer pursuant to Securities Exchange Act Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2
Certification of Chief Financial Officer pursuant to Securities Exchange Act Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS
Inline XBRL Instance Document.
101.SCH
Inline XBRL Taxonomy Extension Schema Document.
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
8
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
MAITONG SUNSHINE CULTURAL DEVELOPMENT CO., LIMITED
Signature
Title
Date
By:
/s/ Huang Fang
Chief Executive Officer
May 20, 2026
Huang Fang
(Principal Executive Officer)
By:
/s/ Shang Jia
Chief Financial Officer
May 20, 2026
Shang Jia
(Principal Financial and Accounting Officer)
9
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.