UNITED STATES

 SECURITIES AND EXCHANGE COMMISSION

 Washington, D.C. 20549

 FORM 10-K

Annual Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 For the fiscal year ended April 30, 2025

 OR

Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 For the transition period from to

 Commission File Number: 001-42554

 (Exact name of registrant as specified in its charter)

 Nevada

 99-1867981

 (State or other jurisdiction of
 incorporation or organization)

 (I.R.S. Employer
 Identification No.)

 12 Chrysler Unit C
 Irvine, CA

 92618

 (Address of principal executive offices)

 (Zip Code)

 +1 949 - 706-9966

 (Registrant's telephone number, including area
code)

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

 Title of each class

 Trading Symbol(s)

 Name of each exchange on which

registered

 Common Stock, $0.001 par value per share

 MWYN

 The Nasdaq Stock Market LLC

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

 Indicate by check mark if the registrant is a well-known seasoned
issuer, as defined in Rule 405 of the Securities Act. Yes No

 Indicate by check mark if the registrant is not required to file
reports pursuant to Section 13 or Section 15(d) of the Act. Yes No

 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 has filed
a report on and attestation to its management's assessment of the effectiveness of its internal control over financial reporting under
Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit
report.

 If securities are registered pursuant to Section 12(b) of
the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an
error to previously issued financial statements.

 Indicate by check mark whether any of those error corrections
are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant's executive officers
during the relevant recovery period pursuant to §240.10D-1(b).

 Indicate by check mark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Act). Yes No

 As of October 31, 2024, the last business day of the registrant's
most recently completed second fiscal quarter, the registrant's common stock was not listed on any exchange or over-the-counter
market. The registrant's common stock began trading on The Nasdaq Capital Market on March 13, 2025.

 As of August 7, 2025, there were 17,054,004 shares of common stock,
$0.001 par value, issued and outstanding

 DOCUMENTS INCORPORATED BY REFERENCE

 None.

 Page

 Item 1

 Business

 Item 1A

 Risk Factors

 Item 1B

 Unresolved Staff Comments

 Item 1C

 Cybersecurity

 Item 2

 Properties

 Item 3

 Legal Proceedings

 Item 4

 Mine Safety Disclosures

 Item 5

 Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

 Item 6

 [ Reserved ]

 Item 7

 Management's Discussion and Analysis of Financial Condition and Results of Operations

 Item 7A

 Quantitative and Qualitative Disclosures About Market Risk

 Item 8

 Consolidated Financial Statements and Supplementary Data

 Item 9

 Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 Item 9A

 Controls and Procedures

 Item 9B

 Other Information

 Item 9C

 Disclosure Regarding Foreign Jurisdictions that Prevent Inspections

 Item 10

 Directors, Executive Officers and Corporate Governance

 Item 11

 Executive Compensation

 Item 12

 Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 Item 13

 Certain Relationships and Related Transactions and Director Independence

 Item 14

 Principal Accountant Fees and Services

 Item 15

 Exhibits and Financial Statement Schedules

 Item 16

 Form 10-K Summary

 i

 SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

 This Annual Report (this "Report") includes "forward-looking
statements" within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and
Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Certain statements contained in this
Report, which reflect our current views with respect to future events and financial performance, and any other statements of a future
or forward-looking nature constitute "forward-looking statements" within the meaning of the federal securities laws. We intend
the forward-looking statements to be covered by the applicable safe harbor under the federal securities laws. In some cases, you can identify
forward-looking statements by terms such as "may," "should," "could," "would," "predicts,"
"potential," "continue," "expects," "anticipates," "future," "intends,"
"plans," "believes," "estimates," or the negative of these terms or other similar expressions, as
well as statements in future tense, identify forward-looking statements. Forward-looking statements should not be read as a guarantee
of future performance or results and may not be accurate indications of when such performance or results will be achieved. Forward-looking
statements are based on the information we have when the statements are made or management's good faith belief as of that time with
respect to future events and are subject to significant risks and uncertainties that could cause actual performance or results to differ
materially from those expressed in or suggested by the forward-looking statements. Forward-looking statements include, but are not limited
to, statements about:

 our goals and strategies;

 our future business development, results of operations and
financial condition;

 expected changes in our corporate services income, costs
or expenditures;

 our dividend policy;

 our expectations regarding demand for and market acceptance
of our products and services;

 our expectation regarding the use of proceeds from our initial
public offering;

 our projected markets and growth in markets;

 our potential need for additional capital and the availability
of such capital;

 competition in our industry;

 general economic and business conditions in the markets in
which we operate;

 our ability to meet the Nasdaq Capital Market continued listing
requirements;

 relevant government policies and regulations relating to
our business and industry; and

 assumptions underlying or related to any of the foregoing.

 Forward-looking statements necessarily involve risks and uncertainties,
and our actual results could differ materially from those anticipated in the forward-looking statements due to a number of factors, including
those set forth above under "Risk Factors" and elsewhere in this Report. The factors set forth above under "Risk Factors"
and other cautionary statements made in this Report should be read and understood as being applicable to all related forward-looking statements
wherever they appear in this Report. The forward-looking statements contained in this Report represent our judgment as of the date of
this Report. We caution readers not to place undue reliance on such statements. We operate in an evolving environment where new risk factors
and uncertainties may emerge from time to time, and it is not possible for management to predict all risk factors and uncertainties. Except
as required by law, we undertake no obligation to update publicly any forward-looking statements for any reason, even if new information
becomes available or other events occur in the future. All subsequent written and oral forward-looking statements attributable to us or
persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained above and throughout this
Report.

 Unless the context otherwise requires, the terms "the Company,"
"our Company," "we," "us," and "our" refer to Marwynn Holdings, Inc., a Nevada corporation,
and its consolidated subsidiaries.

 ii

 SUMMARY OF RISK FACTORS

 Our business is subject to varying degrees of risk and uncertainty.
Below is a summary of some of our principal risk factors that may affect our business, financial condition and results of operations.
This summary does not address all of the risks that we face. Investors should carefully consider the risks and uncertainties summarized
below along with additional discussion of such summarized risks under the heading "Risk Factors" herein, together with other
information in this Annual Report and our other filings with the SEC.

 Risks Relating to Our Business and Industry

 Our business is exposed to risks inherent in international
operations.

 We have a limited operating history in our current form and
have incurred significant operating losses.

 We may need additional funding in order to fund our existing
commercial operations, commercialize new products and grow our business.

 If we fail to effectively manage our growth, our business,
financial condition and operating results could be harmed.

 Our business depends on the continued success of our growing
brand portfolio and if we fail to maintain and expand our brand portfolio, including our private label offerings, or maintain and enhance
our brand recognition, our business, results of operations and prospects may be harmed.

 Our product supply chain is essential to our business and
is subject to risks associated with demands, forecasting, timely supplying and warehousing, as well as maintaining relationship with
our suppliers.

 A shortage of qualified labor could negatively affect our
business and materially reduce earnings.

 Unfavorable macroeconomic conditions in the U.S. may
adversely affect our business, financial condition and results of operations.

 We are dependent upon the timely delivery of products from
our vendors. Prolonged diminution of global supply chains may impact the availability and price stability of future food supplies, which
may in turn adversely impact our business.

 If we cannot successfully manage the unique challenges presented
by international markets, we may not be successful in our international operations and our sales and profitability may be negatively
impacted.

 Our relationships with customers may be materially diminished
or terminated.

 Failure to retain our senior management and other key personnel
may adversely affect our operations.

 Litigation may materially adversely affect our business,
financial condition and results of operations.

 The U.S. government is currently imposing increased
tariffs on certain products imported into the U.S., including products imported from China, which may have an adverse impact on our future
operating results.

 Severe weather, natural disasters and adverse climate changes,
as well as the legal, regulatory or market measures being implemented to address climate change, may materially adversely affect our
financial condition and results of operations.

 Our business may be affected by the impacts of unfavorable
geopolitical events or other market disruptions on consumer confidence and spending patterns.

 Our current indebtedness may adversely affect our liquidity
position and ability of future financing.

 iii

 Food and Non-Alcoholic Beverages

 Our industry is characterized by low margins, and periods
of significant or prolonged inflation or deflation affect our product and operational costs, which may negatively impact our profitability.

 Competition may increase in the future, which may adversely
impact our margins and ability to retain customers, and make it difficult to maintain our market share, growth rate and profitability.

 Disruption of relationships with vendors could negatively
affect our business. Suppliers may increase product prices, which could increase our product costs.

 Changes in consumer eating habits could materially and adversely
affect our business, financial condition, and results of operations.

 Our operations may be adversely affected by the disruption
of logistics services or poor handling of products by third party logistics service providers.

 Significant portions of our inventory are perishable and
vulnerable to spoilage and other loss.

 If we fail to comply with requirements imposed by applicable
law and other governmental regulations, we could become subject to lawsuits, investigations and other liabilities and restrictions on
our operations that could significantly and adversely affect our business.

 If the products distributed by us are alleged to have caused
injury or illness, or to have failed to comply with governmental regulations, we may need to recall our products and may experience product
liability claims.

 Increased commodity prices and availability may impact profitability.

 A substantial percentage of our revenue is dependent on one
customer.

 Home Improvement

 Loss of one or more of our manufacturers or our failure to
timely identify and establish relationships with new co-manufacturers could harm our business and impede our growth.

 We compete with numerous home improvement manufacturers in
highly competitive markets. Competition can affect customer preferences, reduce demand for our products, negatively affect our product
sales mix, leverage greater financial resources, or cause us to lower prices, any or all of which could adversely affect our financial
condition, liquidity or results of operation.

 If we are unable to anticipate consumer preferences and successfully
develop and introduce new, innovative and updated products, we may not be able to maintain or increase our net revenues and profitability.

 Potential disruptions in supplier payment terms and business
operations could adversely affect our cash flow and business.

 Our business is subject to seasonal influences, and uncharacteristic
or significant weather conditions, climate change, natural disasters, as well as other catastrophic events, could impact our operations.

 Uncertainty regarding the housing market, economic conditions,
political and social climate, public health issues, and other factors beyond our control could adversely affect demand for our products
and services, our costs of doing business, and our financial performance.

 Our costs of doing business could increase as a result of
changes in, expanded enforcement of, or adoption of new federal, state, local or international laws and regulations.

 iv

 The inflation or deflation of commodity and other prices
could affect our prices, demand for our products, our sales and our profit margins.

 Our indoor home improvement business is dependent on a limited
number of suppliers.

 Risks Related to Our Common
Stock and Preferred Stock

 You may experience extreme stock price volatility, including
any stock-run up, unrelated to our actual or expected operating performance, financial condition or prospects, making it difficult
for prospective investors to assess the rapidly changing value of our common stock.

 If securities or industry analysts do not publish research
or reports about our business, or if they publish a negative report regarding our shares of common stock, the price of our common stock
and trading volume could decline.

 The market price of our common stock may be volatile or may
decline regardless of our operating performance.

 Our management has broad discretion to determine how to use
the funds raised in our initial public offering and may use them in ways that may not enhance our results of operations or the price
of our shares of common stock.

 As a "controlled company" within the meaning
of the Nasdaq Marketplace Rule 5615(c), we intend to choose to exempt our Company from certain corporate governance requirements that
could have an adverse effect on our public stockholders.

 Anti-takeover provisions in our charter documents and Nevada law, along
with our status as a "controlled company," could discourage, delay or prevent a change in control of our company
and may affect the trading price of our common stock.

 We have 135,000 shares of Series A Super Voting
Preferred Stock with super voting rights.

 We cannot predict the impact our multi-class share
structure may have on the stock price of our common stock.

 We are an emerging growth company and a smaller reporting
company, and the reduced disclosure requirements applicable to emerging growth companies and smaller reporting companies may make our
common stock less attractive to investors.

 Our management and principal stockholders own a significant
percentage of our stock and will be able to exert control over matters subject to stockholder approval.

 Our board of directors has the authority, without stockholder
approval, to issue preferred stock with terms that may not be beneficial to common stockholders and with the ability to affect adversely
stockholder voting power and perpetuate their control over us.

 Our internal controls may be inadequate, which could cause
our financial reporting to be unreliable and lead to misinformation being disseminated to the public.

 v

 Item 1. Business.

 BUSINESS

 Overview

 Marwynn Holdings, Inc., or "Marwynn," was incorporated
on February 27, 2024 in Nevada, as a holding company and operates in two business segments to provide food and beverage supply chain
and brand management services, and indoor home improvement products to dealers and retail customers.

 Our Services and Products

 Food and Beverage Supply Chain and Brand Management Solutions

 Fu An is a food and beverage supply chain company that specializes in
connecting businesses between different regions, particularly between Asia and the U.S. Currently, Fu An's comprehensive supply
chain services include the sourcing of Asian food, snacks, and non-alcoholic beverages, and distributing the branded goods to mainstream
markets, grocery stores and wholesale/warehouse clubs in the U.S. In addition, Fu An provides supply chain consulting, and market
expansion support for businesses. With our current focus on sourcing Asian foods and beverages, Fu An aims at becoming a leading importer
and distributor of premium Asian foods and beverages to the U.S. markets.

 Our supply chain platform specializes in facilitating wholesale (Business-to-Business,
"B2B") with a strong focus on food and non-alcoholic beverage products, particularly Asian food and beverages. By connecting
businesses in Asia with those in the U.S. through our wholesale channels, we enhance market reach and streamline the purchasing process.
Our supply chain platform enables businesses to easily source products, negotiate deals, and finalize transactions. Leveraging our extensive
network and expertise in international trade, we offer seamless and cost-effective supply chain solutions for businesses looking to expand
their operations and product offerings.

 Typical Flow of our Supply Chain Platform

 Client Onboarding:

 We begin with an initial consultation with our business customers
to understand their needs, followed by account setup on our internal system. Our website,  also provides
detailed product information.

 Product Sourcing:

 Businesses browse our product catalog to select bulk products,
while we verify suppliers to ensure quality.

 We offer a wide variety of Asian food and non-alcoholic beverage
products, including specialty items that cater to specific culinary traditions and dietary preferences. Our product catalog includes
items such as Asian sauces, seasoning, snacks, ice-creams, as well as pre-cooked food, and beverages.

 Our sourcing process involves partnering with reputable suppliers
across Asia to ensure high-quality and authentic products. We conduct thorough supplier verification and quality checks to maintain our
standards.

 Negotiation and Ordering:

 Businesses request quotations and negotiate terms, prices,
and delivery schedules, then place bulk orders through our platform.

 Wholesalers benefit from our ability to facilitate bulk purchases,
which can reduce costs and streamline the supply chain.

 Our supply chain platform allows wholesalers to easily source
large quantities of products, negotiate favorable terms, and manage their inventory efficiently.

 Logistics Coordination; Custom and Compliance; Distribution:

 We coordinate with logistics providers to arrange transportation.
We offer comprehensive logistics and distribution services to ensure timely and reliable delivery of products to wholesalers.

 We manage the complexities of international trade by handling
all customs clearance and regulatory compliance. Our team is experienced in navigating the specific requirements for importing food and
beverage products, particularly for the U.S. market.

 We stay up-to-date with changes in import regulations and
food safety standards to maintain compliance and avoid disruptions.

 Fu An has established a robust distribution network that covers
major markets in the U.S., including mainstream grocery stores, specialty Asian markets, and foodservice distributors.

 We handle both ambient and temperature-controlled logistics
to preserve the quality and freshness of perishable goods.

 Post-Delivery Support:

 We offer quality assurance and post-delivery support with
bulk orders. Post-delivery support includes assistance with product issues, returns, and ensuring customer satisfaction.

 Our comprehensive approach and deep industry expertise make us a trusted
partner for businesses looking to stand out in the competitive food and beverage industry. In addition to our comprehensive B2B services,
we provide specific services to clients who may only require certain aspects of our expertise, for example:

 Logistics and Distribution Services. We also offer
logistics services for businesses. We provide customized and efficient transportation and distribution solutions to move goods between
different regions.

 Supply Chain Consulting. We provide expert advice
and strategies to optimize supply chain processes for businesses. We work closely with clients to refine supply chain processes, improve
efficiency, and achieve cost savings through assessments and customized solutions.

 Brand Management Solutions: Our brand management solutions
include helping clients develop their brand marketing strategy, promotional planning and tracking, product placement and document processing.
We help clients review and evaluate sales and assist in decision making.

 Warehousing Solutions. We manage storage and distribution
facilities to support the flow of goods within the supply chain network. These services include inventory management, security and protection
for goods.

 Cross-Border Trade Facilitation. We help to simplify
the complexities of importing and exporting goods across international borders. Our services include customs clearance, regulatory compliance,
and the seamless movement of goods.

 Technology Integration Services. We integrate advanced
technologies into supply chain operations to enhance efficiency and visibility. Our services offer real-time tracking of shipments, data
analytics for informed decision-making, and automated processes for time savings.

 Our Products

 We purchase, distribute and sell a wide range of food and non-alcoholic
beverages through our supply chain platform. We offer the following categories of food and beverage products currently sourced from Asian
countries:

 Product Category

 Products

 Brands

 Frozen Food

 Lychee Ice Cream Bar
White Rabbit Ice Cream
Japanese Kabayaki Eel Fried Rice
Thai Crispy Prawns with Spicy Sauce
Thai Garlic Basil Shrimp with Rice
Shanghai Scallion Pancakes
Buttered Flaky Pancakes

White Rabbit (licensed)
YunWei (licensed)
YunWei (licensed)
YunWei (licensed)

 Dry Groceries

 Shallot Chili Sauce
Daisho
Mapo Tofu

Daisho (licensed)

 Snacks

 Cheese Puffs
Roasted Kinako Mochi Puffs
Salty Butter + Camembert Cheese Cookie
Peanut Butter Biscuits Tempeh Chips

 Pasco (licensed)
Pasco (licensed)
Toyoshima (licensed)
Toyoshima (licensed)

 Non-Alcoholic Beverages

 Calamansi Drink

 Dongbei DaBan (licensed)

 Our Customers

 Our customers at Fu An are primarily wholesalers in the food and beverage
industry who rely on our expertise to source premium Asian products and/or to manage their supply chains efficiently. These customers
depend on us to provide a consistent supply of high-quality food products, particularly those sourced from Asia and distributed to markets
in the U.S. We provide services for wholesalers looking for seamless logistics solutions, ensuring timely delivery and adherence
to regulatory requirements. Wholesalers benefit from our extensive network, advanced technology, and reliable inventory management.

 For the year ended April 30, 2025, no customer accounted for more than
10% of the Company's total sales. For the year ended 2024, one customer accounted for approximately 19% of the Company's
total sales, respectively. As of April 30, 2025, three customers accounted for 63%, 54% and 10% of the Company's total outstanding
accounts receivable balance, respectively. As of April 30, 2024, two customers accounted for 52% and 31% of the Company's total
outstanding accounts receivable balance, respectively.

 Our Industry

 The information presented in this section has been derived from
either an industry report, dated August 2024, commissioned by us and prepared by Frost & Sullivan, an independent research
firm, regarding our industry, or from publicly available secondary data online sources. The following discussion contains projections
for future growth, which may not occur at the rates that are projected or at all.

 Definition and Classification of Food and Beverage Products

 Food and Beverage Products refer to all edible and
drinkable products that are consumed by humans for nutritional, enjoyment, or hydration purposes. These products can be raw, processed,
or prepared and are essential for human survival and well-being. Food and Beverage Products encompass a wide range of items, including
staple foods, snacks, meals, drinks, and ingredients used in cooking and food preparation. Food and Beverage can be categorized into
packaged and unpackaged products.

 Packaged food refers to food products that are prepared,
processed, and packaged in a way that allows them to be stored for an extended period and sold to consumers in a ready-to-eat or ready-to-cook
form. These products are typically packaged in various materials such as plastic, paper, metal, or glass containers, and often have labels
providing information about ingredients, nutritional content, and expiration dates. Examples of packaged foods include: (i) snacks
and confectionery; (ii) dairy products; (iii) frozen meals and ready-to-eat dishes; (iv) canned and preserved fruits,
vegetables, and meats; (v) breakfast cereals and cereal bars; (vi) sauces, dressings, and condiments; (vii) beverages;
and (viii) others. The packaged non-alcoholic drinks include ready-to-drink teas, energy drinks, carbonated soft drinks, water,
sport drinks, juice and ready-to-drink coffee.

 Unpackaged food, also known as fresh or whole food,
refers to food products that are sold to consumers in their raw or minimally processed form without extensive packaging. These foods
are typically sold loose or in bulk and have a shorter shelf life compared to packaged foods. Examples of non-packaged foods include:
(i) fresh fruits and vegetables; (ii) raw meat, poultry, and fish; (iii) eggs; (iv) unpackaged baked goods (e.g.,
bread from a bakery); (v) bulk grains, cereals, and legumes; (vi) fresh herbs and spices; (vii) unpackaged dairy products;
and (viii) others.

 Market Size of Packaged Food and Non-alcoholic Beverage Supply Chain
and Brand Management

 Based on the industry report by Frost & Sullivan, the global
market for packaged food and non-alcoholic beverage supply chain and brand management solutions has been growing steadily in recent years,
driven by the increasing complexity of supply chains, the need for efficiency and transparency, and the importance of brand differentiation
in a competitive market. The market size by revenue generated by companies providing supply chain management, brand management, and supply
chain finance solutions to the packaged food and non-alcoholic beverage industry has increased from $124.6 billion in 2019 to $149.3 billion
in 2023, representing a CAGR of approximately 4.6%.

 In the longer term, the market is forecast to reach $207.3 billion
by 2028, with a CAGR of 6.6% from 2024 to 2028, supported by the continued evolution of consumer preferences, the increasing importance
of data analytics and artificial intelligence in supply chain optimization, and the growing focus on brand authenticity and customer engagement.

 Source: Frost & Sullivan

 Market Size of Packaged Food and Non-Alcoholic Drinks in the U.S.

 Based on the industry report by Frost & Sullivan, the packaged
food and non-alcoholic drink market in the United States has experienced steady growth in recent years, driven by factors such
as changing consumer preferences, increasing disposable income, and the demand for convenient and on-the-go food options. The market has
expanded from $414.0 billion in 2019, and reached an estimated $574.4 billion in 2023, representing a compound annual growth
rate (CAGR) of approximately 8.5% between 2019 and 2023, attributed to the ongoing shifts in consumer behavior, such as the increasing
preference for healthier and functional food options, the rise of e-commerce and online grocery shopping, and the demand for premium and
specialty products.

 Looking forward, the U.S. packaged food and non-alcoholic drink
market is projected to reach $815.5 billion in 2028, representing a CAGR of approximately 8% during 2024 to 2028 owing to continued
innovation in product offerings, the growing influence of social media and food culture, and the increasing demand for sustainable and
ethically sourced products.

 Source: Frost & Sullivan

 Market Drivers

 Growing purchasing power of consumers in the U.S. The
significant growth of purchasing power in the U.S., is driving the demand for a wider range of authentic and innovative food and beverage
products. Particularly, during 2019 to 2023, the food and alcohol expenditures in the U.S. has increased from $2,142.9 billion
to $2,919.2 billion, representing a CAGR of approximately 8.0%. Besides, the import value of food and beverage in the U.S. has
also increased significantly from $140.4 billion to $189.2 billion, representing a CAGR of approximately 7.7%. As the U.S. economy
continues to recover and grow, many consumers, particularly millennials, Gen Z, and affluent ethnic groups such as Asian-Americans, are
increasingly willing to spend more on high-quality, premium food and beverage products that align with their values and preferences.
To capitalize on this trend, companies must develop targeted marketing and branding strategies, optimize their operations, and source
the best ingredients, often in collaboration with food and beverage supply chain and brand management solution providers.

 Increasing trade between the U.S. and Asia Pacific
Countries. Globalization and the increasing trade between the United States and Asia-Pacific countries have emerged as a significant
market driver for the food and beverage industry, creating new opportunities for companies to expand their sourcing and distribution
networks and tap into the growing demand for authentic and high-quality Asian products. From 2019 to 2023, the import value of goods
from the Asia-Pacific Economic Cooperation has increased from US$1,706.6 billion to $2,085.6, representing a CAGR of approximately
5.1% during the period. food and beverage companies that can effectively navigate the complexities of international trade and logistics,
while also leveraging the expertise of supply chain and brand management solution providers, are well-positioned to capitalize on this
trend.

 Increasing consumer demand for variety, convenience, and
unique product offerings. Over time, consumers of food and beverage are becoming more diverse and discerning in their tastes, they
are seeking out food and beverage products that offer new and exciting flavors, as well as convenient packaging and other value-added
features that fit their busy lifestyles. Companies that can effectively identify and respond to these trends, such as by offering a wide
range of authentic and high-quality products, are likely to gain a competitive edge in the market. To meet this growing demand, both
food and beverage suppliers and retailers must leverage the expertise of supply chain and brand management solution providers, who can
help them optimize their operations, streamline their distribution networks, and develop compelling brand narratives that resonate with
their target audiences. By partnering with trusted solution providers, food and beverage suppliers and retailers can position themselves
for success in an increasingly dynamic and competitive industry, where the ability to meet the ever-changing needs and preferences of
consumers is critical to long-term growth and profitability.

 Growing demand for brand management from third party service
providers. The growing demand for brand management from third-party service providers is a significant market driver in the food
and beverage industry, as suppliers increasingly recognize the value of outsourcing this critical function to specialized experts. These
service providers offer a wide range of brand management solutions, from market research and strategy development to creative design
and digital marketing, enabling food and beverage companies to focus on their core competencies while still achieving their branding
goals. By leveraging the expertise and resources of these service providers, food suppliers can gain access to cutting-edge technologies,
data-driven insights, and best practices from across the industry, helping them to stay ahead of the curve and respond quickly to changing
market conditions. As the food and beverage industry continues to evolve and become more complex, the demand for brand management from
third-party service providers is expected to grow.

 Surging Demand for Organic, Natural, and Minimally Processed
Food Products. The demand for organic, natural, and minimally processed food products is surging among health-conscious and environmentally-aware
consumers, who are less sensitive to price. The organic trend in the food and beverage industry has led to organic products becoming
a mainstream category. Furthermore, the growing preference for healthy foods made with natural, low-calorie, low-fat ingredients, and
free from artificial additives, GMOs, and sugar is driving the growth of the packaged food industry in the U.S. Packaged food products
like rice, pasta, noodles, snacks, and canned goods have long shelf lives, allowing consumers to stockpile them, which is boosting their
sales. Product innovation, the launch of new flavors from private label brands, and a shift from generic to premium options like gluten-free
and organic products are all contributing to increased consumption of packaged foods in the U.S., thereby driving packaged food and non-alcoholic
beverage supply chain and brand management solutions in the U.S.

 Popularity of Low/Zero Calorie and Sugar-free Carbonated
Drinks. Carbonated beverages have become a widely popular and lucrative drink option for consumers in the United States. These
fizzy, non-alcoholic drinks come in a variety of flavors such as cola, lemon, and orange, appealing to people across all age groups.
In recent years, a growing emphasis on health and wellness among consumers has led to increased demand for low-calorie and sugar-free
carbonated beverages. To adapt to these evolving consumer preferences, companies in the carbonated soft drink industry have expanded
their product portfolios and launched new offerings. For instance, in April 2022, The Coca-Cola Company, a major manufacturer of
carbonated beverages, introduced a limited-edition Coca-Cola Zero Sugar Byte product. The rising trend in low/zero calorie and sugar-free
carbonated drinks is expected to contribute to the growth in consumption of non-alcoholic drinks in the U.S.

 Market Trends

 Adoption of digital technologies and data analytics in
supply chain management. Technologies such as artificial intelligence (AI), Internet of Things (IoT), and blockchain enable supply
chain management companies to collect, analyze, and act on vast amounts of data from across their supply chain networks, providing real-time
visibility into inventory levels, transportation routes, and customer demand patterns. By leveraging these insights, suppler chain management
companies can make more informed decisions about production, distribution, and marketing, while also identifying opportunities for process
improvements and cost savings. Additionally, the use of data analytics in supply chain management enables companies to better predict
and respond to potential disruptions, such as weather events or supplier failures, minimizing the impact on their operations and customers.

 Growing Focus on Sustainability and Social Responsibility
in the Supply Chain. As consumers become more aware of the environmental and social impacts of their purchasing decisions, they are
increasingly seeking out food and beverage products that are sourced and produced in a sustainable and ethical manner. This trend is
driving the adoption of eco-friendly practices, such as the use of renewable energy, sustainable packaging materials, and waste reduction
initiatives, as well as the implementation of fair labor practices and community engagement programs throughout the supply chain. Companies
that can effectively navigate the complexities of building sustainable and socially responsible supply chains, while also leveraging
the expertise of supply chain management solutions providers with strong networks in Asia, are well-positioned to capitalize on this
trend. By partnering with these providers to ensure that their products are sourced from suppliers who adhere to strict environmental
and social standards, food and beverage companies can not only meet the evolving expectations of their customers but also build stronger,
more resilient supply chain networks that are better positioned to withstand future challenges and disruptions.

 Globalization and Ethnic Cuisine Exploration of Food and
Beverage. The trend of globalization and ethnic cuisine exploration is reshaping the food and beverage industry and presents a significant
opportunity for companies that specialize in sourcing and distributing products from Asia to North America, as they can leverage their
expertise in international trade and logistics to help food and beverage brands bring authentic and innovative products to consumers.
However, navigating the complexities of international trade and regulation can be a challenge, particularly for companies that are new
to the Asia-North America trade corridor. By working with strategic partners that have extensive experience in sourcing and distributing
products from Asia, as well as in navigating the regulatory and cultural landscape of different countries, food and beverage companies
can minimize their risk and accelerate their time to market.

 Competition

 The global food and beverage supply chain and brand management solutions
market is relatively fragmented and highly competitive. There are three main competitors in our Asian food and non-alcoholic market (Royal
Asia (Tai Foong USA, Inc.), Bibigo (Schwan's Consumer Brands, Inc.) and Anjinomoto Co., Inc.). These companies are well established,
better recognized and more experienced in operating multiple distribution locations and expanding management, and have greater marketing
and financial resources than we do.

 Indoor Home Improvement Solutions

 Grand Forest is an indoor home improvement supply chain provider that
focuses on providing high-quality kitchen cabinets, flooring, and home improvement products sourced from international suppliers. Grand
Forest strives to bring affordable luxury with both aesthetic and practicality to the living space. We focus on sourcing high-quality
products from reliable overseas suppliers and distributing them to customers across the U.S. We prioritize customer satisfaction
and aim to provide exceptional products and services to enhance the homes of our customers.

 Currently we offer a range of cabinets that are tailored for various
spaces, including kitchens, bathrooms, and living areas. In addition, we specialize in offering a wide range of flooring, kitchen sinks,
and countertop options that cater to diverse design preferences and functional needs. Our product catalog includes various styles and
finishes, helping customers find the perfect match for their home improvement projects. In addition, Grand Forest provides various value-added
services to customers, including free consultation, free 3D design for cabinet remodeling with measurement estimates, and free installation
support, to ensure clients get the most out of our products.

 We currently offer our services through a physical store located in
Union City, California, which features showrooms to display our diverse product offerings. Our product catalog is also available on our
website www.grandforestcabinets.com. By partnering with reputable suppliers and sourcing high-quality materials, we are committed
to providing products that meet high standards of quality and durability, delivering consistent quality and reliable inventory.

 In addition to our core offerings, we collaborate closely with selected
customers to provide education on product selections, installations and technical support. We also hold seminars to keep clients up-to-date
on design ideas and color schemes. For customers seeking bespoke solutions, we offer tailored home improvement solutions to meet individual
preferences and requirements.

 Our Products

 We purchase, distribute and sell a wide range of indoor home improvement
products through our showroom and our website. We offer the following categories of indoor home improvement products currently all sourced
from Vietnam:

 Product Category

 Products

 Brands

 Cabinets

 Artic White Cabinet

 Cabinets

 Creme White Cabinet

 Countertops

 Quartz Bianco Carrara 26"x110", 3 Sides Edge Finished

 Countertops

 Quartz Nordic Gray 26"x110", 3 Sides Edge Finished

 Kitchen Sinks

 Brushed Stainless Steel Undermount Sink 16G. Overall Size: 32"x19"x10", Bowl Size: 30"x17"x10"

 Kitchen Sinks

 Brushed Stainless Steel Undermount Single Bowl Stackable Ledge Sink 16G. Overall Size: 30"x19"x10", Bowl Size: 28"x15-1/4"x10"

 Flooring

 Waterproof Wood Fiber Floor

 Other Materials

 Under Counter Rectangle Ceramic Basin

 Other Materials

 CROWN MOLDING 3"x96"

 Other Materials

 Engineered Marble Calacatta Oro Shower wall, 36"x84" Right Wall

 We import our raw materials and home improvement products from suppliers
overseas. Cabinets that are purchased from our suppliers overseas are prefabricated boards and ready-to-assemble. Such cabinets are cheaper
than pre-assembled cabinets because of savings on shipping and storage and related labor costs, and are less likely to be damaged during
transit. In addition, ready-to-assemble cabinets are flexible and can be adjusted to fit any kitchen size and configuration. The majority
of our customers purchase these cabinets as prefabricated boards without assembly, which is consistent with the preference for bulk purchases.
However, for customers who request it, we provide assembly services tailored to the client's unique dimensions. When assembly is
provided, it is performed by our employees as part of their daily job duties, at no additional cost to the customer. Assembly services
are included within our home improvement product offerings and are not charged separately. Sales of indoor home improvement products and
any associated assembly services are not distinct; they represent combined inputs to achieve the final product delivery to the customer.
Accordingly, sales of these products and assembly services are identified as a single performance obligation.

 Our Customers

 At Grand Forest, our customers include homeowners, interior designers,
and dealers who seek premium home improvement products. Homeowners turn to us for high-quality cabinets, countertops, kitchen sinks, flooring,
and other materials that combine both style and durability for their renovation projects. Interior designers value our wide range of products
that cater to diverse design preferences, which helps bring their creative visions to reality. Dealers choose us for our competitive pricing,
exceptional customer service, and reliable supply chain, which help them provide top-notch products to their own customers.

 Our Industry

 The information presented in this section has been derived from
either an industry report, dated June, 2024, commissioned by us and prepared by Frost & Sullivan, an independent research firm,
regarding our industry, or from publicly available secondary data online sources. The following discussion contains projections for future
growth, which may not occur at the rates that are projected or at all.

 Definition and Classification of Home Improvement Products

 Home improvement works generally include stone and
marble works, carpentry and joinery works, floor carpeting, decorative lighting suspended ceilings, plastering works, E&M works,
steel and metal works, installation of sanitary fittings and wares, fittings, fixture and equipment, glazing works, painting works, wall
papering, as well as other associated works.

 Home improvement materials include kitchen cabinets,
floorings and other fixtures and furniture.

 Market Size of Home Improvement in U.S.

 Based on the industry report by Frost & Sullivan, the U.S. home
improvement industry has seen growth in recent years, from $314.6 billion in 2019 to $365.2 billion, driven by low interest
rates and increased time spent at home from 2019 to 2023. Surging demand for better and more convenient amenities among interior designers,
homeowners, and builders will drive increased demand for home improvement materials across the U.S. Additionally, the rising number
of private rental properties in the U.S. has significantly supported innovations and new/improved techniques for home improvement
activities. Approximately 65% of people under 35 years old in the country live in rented houses, sustaining the growth of the home
improvement market.

 Growing popularity of do-it-yourself projects and shifting preference
toward eco-friendly and energy-efficient projects with advanced features has also translated into the market growth opportunities for
the home improvement industry in the U.S. Rapidly growing ecommerce opportunities enable wholesalers or manufacturers to offer numerous
options for home improvement products or materials to customers at an affordable cost. The home improvement market in the U.S. is
forecasted to reach $446.0 billion in 2028, at a CAGR of 4.1% from 2024 to 2028.

 Source: Frost & Sullivan

 Market Drivers

 Shortened procurement cycle and reduced costs. By shortening
the procurement cycle and reducing costs, both buyers and sellers benefit from higher profits and lower prices. In the traditional offline
sales channel, the transaction cycle includes inquiry, quotation, order, production, transportation, chartering and booking, customs
clearance and product inspection, foreign exchange collection, settlement, and write-off. And the whole process is completed by different
trading companies which not only involves a wide range of cumbersome procedures but also increases the financial costs for enterprises.
The sales process is often monopolized by importers and distributors of goods, further weakening the bargaining power of manufacturers
and reducing profits. Home improvement supply chain management solutions providers integrate the distribution channels and directly source
the products from manufacturers to retailers and end customers. Accordingly, the turnaround time and circulation layers are reduced,
thereby reducing the cost of goods, the savings in intermediate costs may allow consumers to capture more benefits, and enterprises to
reallocate resources for product development and marketing purposes.

 Surging Demand for kitchen Improvement & Additions.
 The kitchen improvement and additions segment is expected to experience rapid growth in the near future driven in part by the increasing
adoption of smart kitchens due to their energy-efficient and water-efficient features such as motion-sensing water faucets and lights,
auto-dispensing washing liquid, and Bluetooth or Wi-Fi-enabled appliances. Additionally, the surging popularity of attractive colors
and designs in cabinet structures, along with increased storage capacity and fire-proof cooking countertops, may help stimulate the overall
home improvement market and the demand for Home Improvement Supply Chain Management Solutions.

 Increasing demand for localization and specialization of
supply chain management services. Home improvement supply chain management solutions providers are continually experimenting with
marketing strategies on various distribution channels to gain greater reach, conversion, and subsequent repurchase for consumers. In
particular, they leverage their industry knowledge and relationships to navigate the complexities of the supply chain, and provide specialized
services or value-added activities that manufacturers or retailers may not have the capability or resources to handle internally. In
the future, it is expected that specialized supply chain management solutions providers will continue to reinvent and adjust their services
to diverse distribution channels and local markets. Supply chain management solutions also have deep knowledge and connections within
their local markets, allowing them to better understand customer preferences and trends. They can leverage these local insights to source
and supply specialized products that cater to the specific needs of their regional customer base.

 Market Trends

 Accelerating digitalization to reduce costs and increase
efficiency. Enterprise resource planning ("ERP") systems and software as a service ("SaaS") services are
increasingly used to save manpower and material resources, increase the efficiency of supply chain operations, and reduce development
costs. Through one-stop operation management solutions, such as the more mature ERP system and SaaS services, enterprises can integrate
operation process data through regular data reports, sales and inventory management, intelligent replenishment, etc., thereby reducing
communication costs. Through frequent data reporting, sales and inventory management, and intelligent replenishment, businesses may be
able to integrate operational data, save on communication costs, increase internal data transparency, and realize cost savings and efficiencies.

 The surge of home improvement and DIY projects. The
home improvement and DIY (do-it-yourself) sector has experienced a notable surge in popularity, particularly within the U.S. This
trend has been driven by several factors, including the impact of the COVID-19 pandemic, the rise of remote work, and a growing consumer
demand for more functional and enjoyable living spaces. The primary motivations behind DIY projects are maintenance, repairs, a sense
of accomplishment, and potential cost savings — all of which are underpinned by increased personal satisfaction and financial
prudence. On the other hand, social media platforms, such as YouTube and Instagram, have emerged as dominant sources of DIY inspiration
and guidance. Traditional channels, like observing renovations done at friends' and family members' homes, as well as home
improvement television shows, also continue to play a significant role in shaping consumer trends and preferences. The rising trend of
DIY projects presents opportunities for suppliers and retailers to optimize their supply chain management and cater to the evolving needs
of this dynamic market.

 Rapid adoption of integrated home control systems. The
rapid adoption of integrated home control systems by homeowners is a significant trend that can positively impact the home improvement
supply chain management. These advanced systems provide a centralized, user-friendly platform that combines and streamlines various home
functionalities, including lighting, audio, video, security, HVAC, and access control. The interconnectivity of these home control systems
facilitates the integration of various home improvement products, such as smart lighting, security systems, and HVAC components. Home
improvement supply chain management solutions providers could optimize their product offerings and ensure compatibility, making it easier
for homeowners to select and install complementary home improvement solutions.

 Competition

 The global home improvement supply chain industry is also characterized
by relative fragmentation with a large number of participants. Among them, large integrated distributors often have extensive global sourcing
channels and resource integration capabilities, and are able to provide customers with one-stop design, rich product portfolio, sourcing,
logistics and other all-round services, and thus are able to demonstrate a strong market position in the global market. Distribution companies
that specialize in specific market segments, such as high-end furniture and soft furnishings, typically possess extensive industry resources
and are capable of offering specialized sourcing and customization services to accommodate the unique requirements of each client. In
general, the market is adapting to the increasing demand of consumers, and industry participants will prioritize the development of diverse
sales channels, the maintenance of more customer relationships, and the implementation of innovative service models.

 There are several competitors in our indoor home improvement supply
chain market including well-known retailers such as The Home Depot and Lowe's. These companies are well established, more recognized
and benefit from strong brand identities, extensive distribution networks, and significant financial resources. Their larger scale of
operations allows them to negotiate better terms with suppliers, maintain competitive pricing, and offer a comprehensive range of products,
making them the preferred choice for many customers. Competing against such established companies presents challenges in terms of customer
acquisition, pricing strategies, and product differentiation. To effectively compete, we intend to enhance our brand recognition, expand
our product range, and invest in building a robust distribution network. Additionally, developing loyalty programs and innovating in customer
service will be crucial in attracting and retaining customers, allowing us to improve our market position.

 Our Strength

 Established International Presence and Network in Food
and Non-Alcoholic Beverages. We have established a strong network of strategic relationships in the United States and throughout
Asia. This international network consisting of manufacturers, suppliers, distributors, import/export brokers allows us to source, ship
and distribute a variety of food and non-alcoholic beverage products from Asia to the United States and vice versa. In the United States,
we are an authorized vendor to Costco Wholesale Corporation ("Costco"), Walmart Marketplace, and United Natural Foods, Inc.
("UNFI"), and through our sales network, we are able to introduce more international food and non-alcoholic beverage products
to the United States. At the same time, we also source a variety of food and non-alcoholic beverage products in the United States
for sale to customers in Asian countries. As a result of our experience in shipping goods from Asia to the United States and vice
versa, we have established a strong logistic and supply chain management operation. This allows us to share our expertise to our client
in terms of cost savings.

 Expandable Distribution Network for Food and Non-Alcoholic
Beverages Reaching Customers Nationwide and Long-Standing Relationships with Retail Partners. We offer high-quality products sourced
from reliable suppliers overseas. We partner with Lineage Logistics, LLC, one of the largest cold food storage and logistics companies,
with over 450 warehouse locations internationally. Our expandable distribution network allows us to reach customers nationwide. Additionally,
we maintain strong relationships with our retail partners, with the average relationship length being approximately three (3) years
across our top partners, which includes wholesalers, warehouse clubs and retailers such as Costco, Walmart Marketplace, and UNFI.

 Industry-Leading Expertise in Supply Chain and Home Improvement
Industry. Our executive management team brings industry-leading expertise in operations, supply chain management and home improvement,
each with approximately 20 years of experience. Their deep understanding of efficient logistics, distribution solutions, and indoor
remodeling guides our success and positions us as a future leader in the industry. We also work with independent third-party customs,
freight and sales brokers who have vast experience in supply chain management.

 Robust Brand Reputation. We have a robust brand reputation
for quality and reliability, demonstrated by our long-standing relationships with top market share retailers and consistent customer
referrals.

 Expanding Omnichannel Business Positioned for Online Growth.
 We believe we are well-positioned to benefit from the fast-growing e-commerce channel. We believe our online platforms allow us to
reach a broader customer base and enhance our distribution capabilities, compared to traditional supply chain management and home improvement
solutions. Grand Forest has also partnered with MegHomePlus, an online home improvement wholesaler to help build our online sales capabilities.
We are developing an online supply chain management platform that will combine our food and non-alcoholic beverages, supply chain and
home improvement platforms into a single online interface.

 Our Growth Strategy

 Our goal is to continue to grow our business by increasing the scale
of our current operations and expanding into new services and locations. We intend to pursue the following strategies to achieve this
goal:

 Food and Beverage Supply Chain and Brand Management

 Expand our network of suppliers in Asia to increase product
variety and availability.

 Develop our digital platform for seamless communication and
transactions with clients and suppliers.

 Increase marketing efforts to promote our services to a wider
audience.

 Implement sustainability practices in our supply chain to
attract environmentally conscious clients.

 Expand our presence in the U.S. market by establishing
additional warehouse locations.

 Offer additional value-added services to maintain customer
loyalty.

 Diversify our product offerings by exploring new market trends
and consumer demands.

 Strengthen partnerships with existing clients and suppliers
through regular communication and feedback.

 Extend our reach to other international markets beyond Asia
and the U.S.

 Indoor Home Improvement Solutions

 Expand distribution networks throughout California and the
U.S. and introduce a new product line of kitchen cabinets made from sustainable materials such as bamboo.

 Launch an online store to reach a wider customer base and
open flagship showrooms in several major metropolitan areas.

 Launch a loyalty program for repeat customers and implement
a customer referral program for successful referrals.

 Increase brand awareness through strategic partnerships and
develop a mobile app for easy product browsing and ordering.

 Expand our product lines and identify additional international
suppliers to provide a greater variety of home improvements products.

 Offer a smart home automation system that integrates with
kitchen cabinets and flooring to create a futuristic living environment.

 Our Intellectual Property

 Intellectual property rights are important to the success of our business,
especially the indoor home improvement solutions segment. We rely on a combination of trademarks, and trade secret laws in the United States
and other jurisdictions, as well as license agreements, confidentiality procedures, non-disclosure agreements with third parties, and
other contractual protections, to protect our intellectual property rights.

 As of July 25, 2024, we had one registered trademark for Fu An
in the United States and three trademark applications pending in the United States Patent and Trademark Office. We currently
do not own any patents.

 Unauthorized parties may attempt to infringe our intellectual property
rights through unauthorized use, misappropriation or other means to undermine our business. Monitoring unauthorized use of our intellectual
property is practically challenging and could be costly, and we cannot be certain that the steps we have taken will prevent unauthorized
use or misappropriation of our intellectual property, including but not limited to our trademarks, logos, or designs. From time to time,
we may have to resort to litigation to enforce our intellectual property rights, which could result in substantial costs and diversion
of our resources.

 We own the domain name for our websites www.marwynnholdings.com,
 www.fuanus.com and www.grandforestcabinets.com.

 Our Corporate Information

 Our principal executive office is located at c/o Marwynn Holdings,
Inc., 12 Chrysler Unit C, Irvine, CA 92618. The telephone number of our principal executive office is 949-706-9966.

 Implications of Being an Emerging Growth Company

 In addition, Section 107 of the JOBS Act also provides that an
emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities
Act for complying with new or revised accounting standards. In other words, an emerging growth company can delay the adoption of certain
accounting standards until those standards would otherwise apply to private companies. We intend to take advantage of the benefits of
this extended transition period.

 We will remain an emerging growth company until the earlier of (1) the
last day of the fiscal year (a) following the fifth anniversary of the completion of our IPO, (b) in which we have total
annual gross revenue of at least $1.235 billion, or (c) in which we are deemed to be a large accelerated filer, which means
the market value of our common stock that is held by non-affiliates exceeds $700 million as of the prior June 30, and (2) the
date on which we have issued more than $1.0 billion in non-convertible debt securities during the prior three-year period. References
herein to emerging growth company will have the meaning associated with it in the JOBS Act.

 Implications of Being a Smaller Reporting Company

 Additionally, we are a "smaller reporting company" as defined
in Rule 10(f)(1) of Regulation S-K. Smaller reporting companies may take advantage of certain reduced disclosure obligations,
including, among other things, providing only two years of audited financial statements. We will remain a smaller reporting company
until the last day of the fiscal year in which (1) the market value of our common stock held by non-affiliates equals or exceeds
$250 million as of the end of that year's second fiscal quarter, or (2) our annual revenues equaled or exceeded $100 million
during such completed fiscal year and the market value of our common stock held by non-affiliates equals or exceeds $700 million
as of the end of that year's second fiscal quarter.

 Implication of Being a Controlled Company

 Our chairperson, chief executive officer, and President, Ms. Yin Yan,
currently controls approximately 93.89% of the aggregate voting power of our outstanding voting securities. As a result, we will be deemed
a "controlled company" within the meaning of the Nasdaq Marketplace Rule 5615(c). As a controlled company, we are
permitted and intend to elect to rely on certain exemptions from corporate governance rules of The Nasdaq Capital Market, including:

 An exemption from the rule that a majority of our board of
directors must be independent directors;

 An exemption from the rules that our compensation committee
and nominating committee be composed entirely of independent directors;

 An exemption from the rule that the compensation of our chief
executive officer must be determined or recommended solely by independent directors; and

 An exemption from the rule that our director nominees must
be selected or recommended solely by a majority of independent directors or nominations committee comprising solely of independent directors.

 We have elected to rely on some of the "controlled company"
exemptions. Our nominating and corporate governance and compensation committees will not consist entirely of independent directors.

 Government Regulations

 Fu An

 Legal compliance is important to our operations. We are required to
comply, and it is our policy to comply, with all applicable laws in the numerous jurisdictions in which we do business.

 As a marketer and distributor of food products in the U.S., we are
subject to the Federal Food, Drug and Cosmetic Act and regulations promulgated thereunder by the U.S. Food and Drug Administration
(the "FDA"). The FDA regulates food safety and quality through various statutory and regulatory mandates, including manufacturing
and holding requirements for foods through good manufacturing practice regulations, hazard analysis and critical control point requirements
for certain foods, and the food and color additive approval process. The agency also specifies the standards of identity for certain foods,
prescribes the format and content of information required to appear on food product labels, regulates food contact packaging and materials,
and maintains a Reportable Food Registry for the industry to report when there is a reasonable probability that an article of food will
cause serious adverse health consequences. For certain product lines, we are also subject to the Federal Meat Inspection Act, the Poultry
Products Inspection Act, the Perishable Agricultural Commodities Act, the Packers and Stockyard Act and regulations promulgated by the
USDA to interpret and implement these statutory provisions. The USDA imposes standards for product safety, quality and sanitation through
the federal meat and poultry inspection program. The USDA reviews and approves the labeling of these products and also establishes standards
for the grading and commercial acceptance of produce shipments from our suppliers. We are also subject to the Public Health Security and
Bioterrorism Preparedness and Response Act of 2002, which imposes certain registration and record keeping requirements on facilities
that manufacture, process, pack or hold food for human or animal consumption.

 The recently published and pending rules under the Food Safety Modernization
Act ("FSMA") will significantly expand food safety requirements, including those which impact our business. Among other things,
FDA regulations implementing the FSMA require us to establish and maintain comprehensive, prevention-based controls across the food supply
chain that are both verified and validated. The FSMA also imposes new requirements for food products imported into the U.S. and provides
the FDA with mandatory recall authority.

 Fu An and our food and beverage products are also subject to state and
local regulation through such measures as the licensing of our facilities; enforcement by state and local health agencies of state and
local standards for our products; and regulation of our trade practices in connection with the sale of our products. Our facilities are
subject to regulations issued pursuant to the U.S. Occupational Safety and Health Act by the U.S. Department of Labor. These
regulations require us to comply with certain manufacturing, health and safety standards to protect employees from accidents and to establish
hazard communication programs to transmit information on the hazards of certain chemicals which may be present in products that we distribute.

 Our distribution facilities must be registered with the FDA biennially
and are subject to periodic government agency inspections by the FDA and USDA. Our facilities are generally inspected at least annually
by federal and/or state authorities.

 Our business and employment practices are also subject to regulation
by numerous federal, state and local regulatory agencies, including, but not limited to, the U.S. Department of Labor, which sets
employment practice standards for workers. Additionally, our business relies heavily on third-party logistics. We must ensure that our
cooperators and third-party logistics providers comply with regulations set forth by and the U.S. Department of Transportation, as
well as its agencies, the Surface Transportation Board, the Federal Highway Administration, the Federal Motor Carrier Safety Administration,
and the National Highway Traffic Safety Administration, which collectively regulate our trucking business through the regulation of operations,
safety, insurance and hazardous materials. We must comply with the safety and fitness regulations promulgated by the Federal Motor Carrier
Safety Administration, including those relating to drug and alcohol testing and hours of service. Such matters as weight and dimension
of equipment also fall under federal and state regulations. We also are subject to federal and state immigration laws, regulations and
programs that regulate our ability to hire or retain foreign employees. In addition, we are subject to the U.S. False Claims Act,
and similar state statutes, which prohibit the submission of claims for payment to the government that are false and the knowing retention
of overpayments.

 Our operations are also subject to a broad range of U.S. federal,
state, and local environmental laws and regulations, as well as zoning and building regulations. Environmental laws and regulations cover
a variety of procedures, including appropriately managing wastewater and stormwater; complying with clean air laws; proper handling and
disposal of solid and hazardous wastes; and protecting against and appropriately investigating and remediating spills and releases. For
the fiscal year ended April 30, 2023, the costs of managing our compliance with environmental laws and regulations was nominal.

 The U.S. Foreign Corrupt Practices Act ("FCPA") prohibits
bribery of public officials to obtain or retain business in foreign jurisdictions. The FCPA also requires us to keep accurate books and
records and to maintain internal accounting controls to detect and prevent bribery and to ensure that transactions are properly authorized.
We have implemented appropriate policy and will continue to maintain a robust anti-corruption compliance program applicable to our operations.

 For the purchase of items produced, harvested or manufactured outside
of the U.S., we are subject to applicable customs laws regarding the import and export of various products. Certain activities, including
working with customs brokers and freight forwarders, are subject to applicable regulation by U.S. Customs and Border Protection,
which is a part of the Department of Homeland Security.

 We are subject to extensive and varied federal, state and local government
regulations in the jurisdictions in which we operate, including laws and regulations relating to our relationships with our associates
and customers, independent third-party installers, public health and safety, zoning, accommodations for persons with disabilities, and
fire codes. We operate each of our showrooms, stores, offices and warehouses in accordance with standards and procedures designed to comply
with all applicable laws, codes, licensing requirements and regulations. Certain of our operations and properties are also subject to
federal, state and local laws and regulations relating to the use, storage, handling, generation, transportation, treatment, emission,
release, discharge and disposal of hazardous materials, substances and wastes and relating to the investigation and cleanup of contaminated
properties, including off-site disposal locations. We do not currently incur significant costs complying with the laws and regulations
related to hazardous materials. However, we could be subject to material costs, liabilities or claims relating to compliance in the future,
especially in the event of changes in existing laws and regulations or in their interpretation, as well as the passage of new laws and
regulations.

 Our suppliers are subject to the laws and regulations of their home
countries, as well as those relative to the import of their products into the United States, including, in particular, laws regulating
labor, forestry and the environment. Our suppliers are subject to periodic compliance audits, onsite visits and other reviews, as appropriate,
in efforts to ensure that they are in compliance with all laws and regulations. We also support social and environmental responsibility
among our supplier community and our suppliers agree to comply with our expectations concerning environmental, labor and health and safety
matters. Those expectations include representations and warranties that our suppliers comply with the laws, rules and regulations of the
countries in which they operate.

 Products that we import into the United States are subject to
laws and regulations imposed in conjunction with such importation, including those issued and/or enforced by United States Customs
and Border Protection.

 Employees and Human Capital Resources

 As of April 30, 2025, we had a total of 27 full-time employees.
We believe that we maintain a satisfactory working relationship with our employees, and we have not experienced any significant labor
disputes or any difficulty in recruiting staff for our operations. None of our employees is represented by a labor union.

 Function

 Employees

 Percentage of
 Total
 Employees

 Warehouse

 %

 Accounting

 %

 Office/Administrative

 %

 Sales

 %

 Management

 %

 Total

 100.0
 %

 Employee Engagement, Talent Development & Benefits. We
believe that our future success largely depends upon our continued ability to attract and retain highly skilled employees. We provide
our employees with competitive salaries and bonuses, and intend to provide opportunities for equity ownership.

 Diversity, Inclusion, and Culture. Much
of our success is rooted in the diversity of our teams and our commitment to inclusion. We value diversity at all levels and continue
to focus on extending our diversity and inclusion initiatives across our entire workforce. We believe that our business benefits from
the different perspectives a diverse workforce brings, and we pride ourselves on having a strong, inclusive and positive culture based
on our shared mission and values.

 Item 1A. Risk Factors

 Set forth below are the risk factors that we believe are material
to our investors and a summary thereof. You should carefully consider the following risk factors, as well as the other information in
this Annual Report on Form 10-K, and in our other public filings. The occurrence of any of these risks could harm our business, financial
condition, results of operations and/or growth prospects or cause our actual results to differ materially from those contained in forward-looking
statements we have made in this report and those we may make from time to time. You should consider all of the risk factors described
in our public filings when evaluating our business.

 Risks Related to our Business and Industry

 General Operations

 Our business is exposed to risks inherent
in international operations. Changes in trade policy, including tariffs and global supply chain disruptions, could increase our costs
and adversely affect our operations.

 Our supply chain operations rely heavily on
international suppliers, primarily located in Asia, to source materials, components, and finished products for our food, non-alcoholic
beverage, and home improvement sectors. A significant portion of our food and cabinetry offerings are sourced or manufactured outside
the United States, including in China, Vietnam, and other Asian countries. As a result, our cost structure and sourcing strategy are inherently
exposed to geopolitical instability, macroeconomic fluctuations, and shifting trade policies.

 Recent actions by the U.S. presidential administration,
including the imposition of significant tariffs on imports from countries such as China, Mexico, Vietnam, and Canada, have heightened
uncertainty in the global trade environment. These tariffs—along with potential retaliatory measures by other countries—may
increase inflationary pressure and raise the costs of goods and shipping for our imported products. While several tariff announcements
have been followed by announcements of limited exemptions and temporary pauses, these actions are unprecedented, have caused substantial
uncertainty and volatility in financial markets and may result in further retaliatory measures. We have currently paused our imports from
China in response to these developments and are actively seeking alternative sourcing arrangements domestically and in other countries
where tariff exposure may be lower. However, diversifying our supplier base may result in increased procurement and logistics costs and
added operational complexity.

 The full extent and duration of these tariff
programs remain uncertain and depend on numerous factors, including future U.S. trade negotiations, political developments, responses
from foreign governments, and the potential granting of exemptions or exclusions. Even in regions not currently subject to tariffs, ongoing
trade instability may prompt suppliers to raise prices, prioritize other markets, or modify production and delivery timelines. These dynamics
could result in higher input and shipping costs, delays in product availability, or the need to engage new suppliers on less favorable
terms.

 In addition to direct cost increases, a volatile
global trade environment increases the likelihood of supply chain disruption. Trade barriers, political conflict, and uncertainty surrounding
tariffs can lead to logistics challenges such as shipping delays, port congestion, container shortages, and other transportation bottlenecks.
These disruptions may hinder our ability to maintain adequate inventory levels or meet customer demand on a timely basis.

 We do not currently hedge against commodity
price or input cost volatility. Consequently, sustained increases in the cost of imported food products, cabinetry materials, or packaging
could compress our gross margins if we are unable to offset these increases through pricing adjustments or operational efficiencies. Our
efforts to mitigate these impacts through selective price increases or cost-saving initiatives may not succeed and could result in lower
sales volumes or reduced profitability.

 There is no guarantee that we could quickly
secure replacement suppliers or routes that are as cost-effective or reliable as our current ones. Consequently, prolonged trade tensions
or supply chain disturbances could significantly increase our operating costs and lead to inventory shortfalls, which may require us to
adjust pricing or absorb margin impacts. Any failure to manage these international trade and supply chain risks could materially and adversely
affect our business, financial condition, and results of operations.

 We have a limited operating history in our current form and limited
experience selling our products. As a result of continuing investments to expand our business, we may not achieve or sustain profitability.

 Marwynn Holdings, Inc. was formed as a holding company on February
27, 2024, and as a part of the Reorganization and Merger, became the parent of Fu An, which commenced its current operation in 2016,
and Grand Forest, which commenced its operation in 2021. As a result, we have a limited operating history and limited experience selling
our products, establishing relationships with consumers, customers, suppliers, vendors and distributors and building our brand reputation.
These and other factors combine to make it more difficult for us to accurately forecast our future operating results, which in turn makes
it more difficult for us to prepare accurate budgets and implement strategic plans. We expect that this uncertainty will continue to exist
in our business for the foreseeable future. If we do not address these risks and uncertainties successfully, our operating results could
differ materially from our estimates and forecasts, and from the expectations of investors or analysts, which could harm our business
and result in a decline in the trading price of our common stock.

 As a developing company, we will need to adopt and implement a plan
to increase awareness of our products, secure distribution channels, and foster and strengthen our supply, manufacturing and distribution
relationships. It is likely our strategic priorities will need to evolve over time and our business would be materially and adversely
affected if we do not properly adapt our strategies to our changing needs and changes in the market. As our operations develop and grow,
we expect to experience significant increases in our working capital requirements. Even if we obtain additional capital and achieve profitability,
given the competitive and evolving nature of the industry in which we operate, we may be unable to sustain or increase profitability and
our failure to do so would adversely affect the Company's business, including our ability to raise additional funds.

 We may need additional funding in order to fund our existing
commercial operations, commercialize new products and grow our business.

 To date, we have financed our operations through our IPO, loans from
some of our stockholders, and private placements of our equity. We have devoted substantially all our financial resources and efforts
to developing our products, workforce, and supply chain. Our long-term growth and success are dependent upon our ability ultimately
to expand our customer base and product offerings. There is no assurance that we will be able to generate sufficient cash from operations
or access the capital we need to grow our business. Our inability to obtain additional capital could have a material adverse effect on
our ability to fully implement our business plan as described herein and grow our business, to a greater extent than we can with our existing
financial resources.

 Based on our current business plan, we believe the net proceeds from
our IPO, together with our current cash and cash equivalents and cash receipts from sales, will enable us to conduct our planned operations
for at least the next twelve months. If our available cash balances, net proceeds from our IPO and/or anticipated cash flow from
operations are insufficient to satisfy our liquidity requirements because of lower demand for our products or due to other risks described
herein, we may seek to sell common stock or other securities, enter into an additional credit facility or seek another form of third-party funding,
including debt financing. The amount of additional capital we may require, the timing of our capital needs and the availability of financing
to fund those needs will depend on a number of factors, including our strategic initiatives and operating plans, the performance of our
business and the market conditions for debt or equity financing. Although we believe various debt and equity financing alternatives will
be available to us to support our working capital needs, financing arrangements on acceptable terms may not be available to us when needed.
Additionally, these alternatives may require significant cash payments for interest and other costs or could be highly dilutive to our
existing stockholders. Any such financing alternatives may not provide us with sufficient funds to meet our long-term capital requirements.

 We may consider raising additional capital in the future to expand
our business, to pursue strategic investments, to take advantage of financing opportunities or for other reasons, including to:

 provide for additional capacity;

 increase our sales and marketing efforts and address competitive
developments;

 provide for supply and inventory costs;

 fund development and marketing efforts of any future products
or additional features to then-current products;

 acquire, license or invest in new technologies such as e-commerce platform
for our products;

 acquire or invest in complementary businesses or assets;
and

 finance capital expenditures and general and administrative
expenses.

 Our present and future funding requirements will depend on many factors,
including:

 our ability to achieve revenue growth and improve gross margins;

 the cost of expanding our operations and offerings, including
our sales and marketing efforts;

 the effect of competing market developments; and

 costs related to expansion.

 The various ways we could raise additional capital carry potential
risks. If we raise funds by issuing equity securities, dilution to our stockholders could result. Any equity securities issued also could
provide for rights, preferences, or privileges senior to those of holders of shares of our common stock. If we raise funds by issuing
debt securities, those debt securities would have rights, preferences, and privileges senior to those of holders of shares of our common
stock. The terms of any debt securities issued or borrowings made pursuant to a credit agreement could impose significant restrictions
on our operations. If we raise additional funds through collaborations and licensing arrangements, we might be required to relinquish
significant rights or grant licenses on terms that are not favorable to us.

 If we fail to effectively manage our growth, our business, financial
condition and operating results could be harmed.

 As we continue to expand, our continued growth could strain our existing
resources, and we could experience ongoing challenges, including:

 managing our operational, administrative and financial capabilities
and other resources;

 managing our brand portfolio, including further expanding
our private label offerings, products and services;

 expanding marketing channels and deepening end customer outreaches;

 staying abreast of the evolving industry demands and market
developments and catering to consumers' changing tastes;

 developing and applying technologies necessary to support
our expanded operations;

 effectively managing our supply chain;

 responding to changes in the regulatory environment;

 exploring new market opportunities such as new monetization
channels; and

 addressing other challenges resulting from our expansion.

 All efforts to address the potential challenges on our way to expansion
require significant managerial, financial and human resources. We cannot assure you that we will be able to effectively or timely address
operating difficulties and challenges to keep up with our growth. If we are unable to successfully address these difficulties, risks and
uncertainties, our business, financial conditions and results of operations could be materially and adversely affected.

 Our business depends on the continued success of our growing
brand portfolio and if we fail to maintain and expand our brand portfolio, including our private label offerings, or maintain and enhance
our brand recognition, our business, results of operations and prospects may be harmed.

 We depend on our brand portfolio to scale our business, attract and
retain our brand partners and customers. We have devoted significant resources to and incurred large amount of expenses on sourcing, maintaining,
promoting and expanding our brands, we cannot assure you that these efforts will be successful. In addition, maintaining and enhancing
the recognition of our brands are also key to our success, which could be affected by various factors, including the effectiveness of
our brand marketing strategy, publicity about our business, quality of products offered under the brands as well as preference of consumers,
certain of which are beyond our control. Any failure to maintain and expand our brand portfolio or maintain and enhance our brand recognition
could have a material and adverse effect on our business, results of operations and prospects.

 Our product supply chain is essential to our business and is
subject to risks associated with demands, forecasting, timely supplying and warehousing, as well as maintaining relationship with our
suppliers.

 We largely depend on our supply chain management capabilities to minimize
our inventory risks, maintain our short turnaround time and improve our operational efficiency. However, our demand forecast may not be
accurate, which could result in inventory write-offs or inventory shortages. Even if we are able to make accurate demand forecast,
our product supply chain may not be able to meet our demand on a timely basis due to unexpected reasons, including but not limited to
delays in manufacturing. In addition, warehouses that we operate may not have sufficient capacity to process orders efficiently. Our ability
to adequately store, maintain, and deliver our products is critical to our business. Keeping our food products frozen and/or refrigerated
at specific temperatures maintains food safety. In the event of extended power outages, labor disruptions, natural disasters or other
catastrophic occurrences, failures of the refrigeration systems in our third-party warehouses or delivery trucks, or other circumstances,
our inability to store inventory at refrigerated and/or freezing temperatures could result in significant product inventory losses, as
well as increased risk of food-borne illnesses and other food safety incidents. Improper handling or storage of food by a customer,
without any involvement or fault of ours or our retail customers, could result in food-borne illnesses, which could result in negative
publicity and harm to our brand and reputation. Further, we contract with third-party warehousing and logistics companies to conduct
certain processes and operations on our behalf. Any failure by these business partners to adequately store, maintain, or transport our
products could negatively impact the safety, quality and merchantability of our products and the experience of our customers. The occurrence
of any of these risks could materially adversely affect our business, reputation, financial condition, and operating results.

 Although we believe our supply chain has capacity to support our current
operation, we cannot guarantee our supply chain will be adequate to support our expanded business in the future. Thus, if we fail to manage
our supply chain in line with our business expansion, our business, prospects, financial condition and results of operations may suffer.

 A shortage of qualified labor could negatively affect our business
and materially reduce earnings.

 The future success of our operations, including the achievement of
our strategic objectives, depends on our ability, and the ability of third parties on which we rely to supply and to deliver our products,
to identify, recruit, develop and retain qualified and talented individuals. As a result, any shortage of qualified labor could significantly
and adversely affect our business. Employee recruitment, development and retention efforts that we or such third parties undertake may
not be successful, which could result in a shortage of qualified individuals in future periods. Any such shortage could decrease our ability
to effectively serve our customers and achieve our strategic objectives. Such a shortage would also likely lead to higher wages for employees
(or higher costs to purchase the services of such third parties) and a corresponding reduction in our results of operations.

 Unfavorable macroeconomic conditions in the U.S. may adversely
affect our business, financial condition and results of operations.

 Our operating results may be substantially affected by the operating
and economic conditions in the regions in which we operate. Economic conditions can affect us in the following ways:

 A reduction in discretionary spending by consumers could
adversely impact sales of Asian food and non-alcoholic beverage products. Future economic conditions affecting disposable consumer
income, such as employment levels, business conditions, changes in housing market conditions, the availability of consumer credit, inflation,
interest rates, tax rates and fuel and energy costs, could reduce overall consumer spending.

 Food cost and fuel cost inflation experienced by consumers
can lead to reductions in the frequency of and the amount spent by consumers for our products, which could negatively impact our business
by reducing demand for our customer's products and the supply chain and distribution services we provide them.

 Heightened uncertainty in the financial markets negatively
affects consumer confidence and discretionary spending, which can cause disruptions with our customers and suppliers.

 Liquidity issues and the inability of our customers to consistently
access credit markets to obtain cash to support their operations can cause temporary interruptions in our ability to conduct day-to-day transactions
involving the collection of funds from such customers.

 Liquidity issues and the inability of suppliers to consistently
access credit markets to obtain cash to support their operations can cause temporary interruptions in our ability to obtain our products
and supplies needed by us in the quantities and at the prices requested.

 In addition, our existing operations are primarily in the U.S. The
geographic concentration of our operations creates an exposure to economic conditions in the U.S. and any financial downturn in the
U.S. could materially adversely affect our financial condition and results of operations.

 Global health developments and economic uncertainty resulting
from pandemics, such as the COVID-19 pandemic, and governmental action related thereto, may adversely affect, our business, financial
condition and results of operations.

 The impact of pandemics may have an adverse impact on numerous aspects
of our business, financial condition and results of operations including, our growth, product costs, supply chain disruptions, labor shortages,
logistics constraints, customer demand for our products and industry demand generally, consumer spending, our liquidity, the price of
our securities and trading markets with respect thereto, and the global economy and financial markets generally. We cannot predict the
duration of future pandemics or future governmental regulations or legislation that may be passed as a result of ongoing or future outbreaks.
The impact of pandemics and the enactment of additional governmental regulations and restrictions may further adversely impact the global
economy, the food, non-alcoholic beverage and home improvement industry, and our business specifically, despite prior or future actions
taken by us.

 We are dependent upon the timely delivery of products from our
vendors. Prolonged diminution of global supply chains may impact the availability and price stability of future food supplies, which may
in turn adversely impact our business.

 The global supply chain, ranging from consumer goods, electronics,
and industrial raw materials to food supplies, was negatively impacted by the COVID-19 pandemic, shipping bottlenecks, and rapidly
rising freight costs. We import the majority of our products. Production is widely dispersed internationally and we depend on manufacturers
of our products to timely deliver these components of our inventory in quantities sufficient to meet customer demand. Any disruptions
or delays in our supply chains as a result of labor shortages, commodity shortages, or inefficiencies in distribution or logistical services
could cause delays in the shipment or delivery of products customers. Any prolonged diminution of global supply chains may impact the
availability and price stability of supplies for our products, which may in turn adversely impact our business.

 If we cannot successfully manage the unique challenges presented
by international markets, we may not be successful in our international operations and our sales and profitability may be negatively impacted.

 Our ability to successfully conduct supply chain operations in, and
source products and materials from, international markets is affected by many of the same risks we face in our U.S. operations, as
well as unique costs and difficulties of managing international operations. Our international operations, including any expansion in international
markets, may be adversely affected by local laws and customs, U.S. laws applicable to foreign operations and other foreign legal
and regulatory constraints, as well as political, social and economic conditions. Risks inherent in international operations also include,
among others, potential adverse tax consequences; international trade disputes, trade policy changes or potential tariffs and other import-related taxes
and controls; inability to sell certain products due to customs actions, including regulatory enforcement inquiries, holds, detentions,
and exclusions; greater difficulty in enforcing intellectual property rights; limitations on access to ports; risks associated
with the Foreign Corrupt Practices Act and local anti-bribery law compliance; geopolitical or military conflicts or acts of war such
as the conflicts in Ukraine and the Middle East, as well as any related sanctions or other government or private responses; compliance
with forced labor laws; compliance with environmental and responsible sourcing laws and regulations; and challenges in our ability to
identify and gain access to local suppliers. For example, trade tensions between the U.S. and China have led to a series of significant
tariffs on the importation of certain products. As a portion of our products are sourced, directly or indirectly, outside of the U.S.,
major changes in tax or trade policies, tariffs or trade relations could adversely impact the cost of, demand for, and profitability of
product sales in our U.S. locations. Other countries may also change their business and trade policies in anticipation of or in response
to increased import tariffs and other changes in U.S. trade policy and regulations. In addition, our operations in international
markets create risk due to foreign currency exchange rates and fluctuations in those rates, which may adversely impact our sales and profitability.
While the conflicts in Ukraine and the Middle East have not directly impacted the Company to date, we continue to monitor the impacts
of such conflicts and their potential effects on the world economy and global supply chain which on a go-forward basis could impact
our operations, sales and profitability.

 Our relationships with customers may be materially diminished
or terminated. The loss of customers could adversely affect our business, financial condition, and results of operations.

 We have maintained long-standing relationships with a number of
our customers. However, those customers could unilaterally terminate their relationship with us or materially reduce the amount of business
they conduct with us at any time. Our customers may shift their purchase orders from us to other competitors due to market competition,
change of customer requirements and preferences, or because of the customer's financial condition. There is no guarantee that we
will be able to maintain relationships with any of our customers on acceptable terms, or at all. The loss of a number of customers could
adversely affect our business, financial condition, and results of operations.

 We rely on technology in our business and any cybersecurity incident,
other technology disruption or delay in implementing new technology could negatively affect our business and our relationships with customers.

 We use technology in our business operations, and our ability to serve
customers most effectively depends on the reliability of our technology systems. We use software and other technology systems, among other
things, to generate and select orders, to make purchases, to manage warehouses and to monitor and manage our business on a day-to-day basis.
Further, our business involves the storage and transmission of numerous classes of sensitive and/or confidential information and intellectual
property, including customers' and suppliers' personal information, private information about employees, and financial and
strategic information about us and our business partners.

 These technology systems are vulnerable to disruption from circumstances
beyond our control, including fire, natural disasters, power outages, systems failures, security breaches, espionage, cyber-attacks, viruses,
theft and inadvertent releases of information. Any such disruption to these software and other technology systems, or the technology systems
of third parties on which we rely, the failure of these systems to otherwise perform as anticipated, or the theft, destruction, loss,
misappropriation, or release of sensitive and/or confidential information or intellectual property, could result in business disruption,
negative publicity, brand damage, violation of privacy laws, loss of customers, potential liability and competitive disadvantage, any
or all of which could potentially adversely affect our customer service, decrease the volume of our business and/or result in increased
costs and lower profits.

 A significant cybersecurity incident involving our cybersecurity infrastructure
may result from actions by our employees, suppliers, third-party administrators, or unknown third parties or through cyber-attacks.
The risk of such an incident can exist whether software services are in our technology systems or are in cloud-based software services.
Intrusions and other incidents have occurred, and may occur again, in our systems and in the systems of our suppliers and third-party administrators.
Any such incident could result in operational impairments, significant harm to our reputation and financial losses.

 A significant cybersecurity incident could affect our data framework
or cause a failure to protect the personal information of our customers, suppliers or employees, or sensitive and confidential information
regarding our business and could give rise to legal liability and regulatory action under data protection and privacy laws. Any such cybersecurity
incident involving our or our suppliers' cybersecurity infrastructure could have a material adverse effect on our business, results
of operations and financial condition.

 Further, as we pursue our strategy to grow our businesses and pursue
new initiatives that improve our operations and cost structure, we are also expanding and improving our information technology, resulting
in a larger technological presence and corresponding exposure to cybersecurity risk. If we fail to assess and identify cybersecurity risks
associated with new initiatives, we may become increasingly vulnerable to such risks. Information technology systems continue to evolve
and, in order to remain competitive, we need to implement new technologies in a timely and efficient manner. Investments will continue
to be made in attracting, retaining, and training our human capital to remain current on the ever-changing industry best practices
related to information security. If our competitors implement new technologies more quickly or successfully than we do, such competitors
may be able to provide lower cost or enhanced services of superior quality compared to those we provide, which could have an adverse effect
on our results of operations.

 We may be unable to protect or maintain our intellectual property,
which could result in customer confusion, a negative perception of our brand and adversely affect our business.

 We believe that our intellectual property has substantial value and
has contributed significantly to the success of our business. Our trademark rights and related registrations may be challenged in the
future and could be canceled or narrowed. Failure to protect our trademark rights could cause customer confusion or negatively affect
customers' perception of our brand, services and products, and eventually adversely affect our sales and profitability. Moreover,
intellectual property disputes and proceedings and infringement claims may result in a significant distraction for management and significant
expense, which may not be recoverable regardless of whether we are successful. Such proceedings may be protracted with no certainty of
success, and an adverse outcome could subject us to liability, force us to cease use of certain trademarks or other intellectual property
or force us to enter into licenses with others. Any one of these occurrences may have a material adverse effect on our business, results
of operations and financial condition.

 If we are unable to renew or replace our current leases on favorable
terms, or any of our current leases are terminated prior to expiration of their stated terms, and we cannot find suitable alternate locations,
our operations and profitability could be negatively impacted.

 We currently have leases for our offices, showrooms and some of our
warehouses. Our ability to re-negotiate favorable terms on an expiring lease or to negotiate favorable terms for a suitable alternate
location, and our ability to negotiate favorable lease terms for additional locations, could depend on conditions in the real estate market,
competition for desirable properties, our relationships with current and prospective landlords, and/or other factors that are not within
our control. Any or all of these factors and conditions could negatively impact our growth and profitability.

 Failure to retain our senior management and other key personnel
may adversely affect our operations.

 Our success is substantially dependent on the continued service of
our senior management and other key personnel. These executives have been primarily responsible for determining the strategic direction
of our business and for executing our growth strategy and are integral to our brand and culture, and our reputation with suppliers and
customers. The loss of the services of any of these executives and other key personnel could have a material adverse effect on our business
and prospects, as we may not be able to find suitable individuals to replace them on a timely basis, if at all. In addition, any such
departure could be viewed in a negative light by investors and analysts, which may cause our stock price to decline. The loss of key employees
could negatively affect our business.

 If we are unable to attract, train and retain employees, we may
not be able to grow or successfully operate our business.

 The food and non-alcoholic beverage and home improvement product
supply chain and distribution industry is labor intensive. Our success depends in part upon our ability to attract, train and retain a
sufficient number of employees who understand and appreciate our culture and are able to represent our brand effectively and establish
credibility with our business partners and customers. Our ability to meet our labor needs, while controlling wage and labor-related costs,
is subject to numerous external factors, including the availability of a sufficient number of qualified persons in the work force of the
regions in which we are located, unemployment levels within those regions, prevailing wage rates, changing demographics, health and other
insurance costs and changes in employment legislation.

 In the event of increasing wage rates, if we fail to increase our wages
competitively, the quality of our workforce could decline, causing our customer service to suffer, while increasing our wages could cause
our profits to decrease. If we are unable to hire and retain employees capable of meeting our business needs and expectations, our business
and brand image may be impaired. Any failure to meet our staffing needs or any material increase in turnover rates of our employees may
adversely affect our business, results of operations and financial condition.

 Changes in and enforcement of immigration laws could increase
our costs and adversely affect our ability to attract and retain qualified employees.

 Federal and state governments from time to time implement immigration
laws, regulations or programs that regulate our ability to attract or retain qualified foreign employees. Some of these changes may increase
our obligations for compliance and oversight, which could subject us to additional costs and make our hiring process more cumbersome or
reduce the availability of potential employees. Although we have implemented, and are in the process of enhancing, procedures to ensure
our compliance with the employment eligibility verification requirements, there can be no assurance that these procedures are adequate
and some of our employees may, without our knowledge, be unauthorized workers. The employment of unauthorized workers may subject us to
fines or civil or criminal penalties, and if any of our workers are found to be unauthorized, we could experience adverse publicity that
negatively impacts our brand and makes it more difficult to hire and keep qualified employees. We may be required to terminate the employment
of certain of our employees who are determined to be unauthorized workers. The termination of a significant number of employees may disrupt
our operations, cause temporary increases in our labor costs as we train new employees and result in adverse publicity. Our financial
performance could be materially harmed as a result of any of these factors.

 Potential labor disputes with employees and increases in labor
costs could adversely affect our business.

 A considerable amount of our operating costs are attributable to labor
costs and, therefore, our financial performance is greatly influenced by increases in wage and benefit costs. As a result, we are exposed
to risks associated with a competitive labor market. Rising health care costs and the nature and structure of work rules will always be
important issues. Any work stoppages or labor disturbances as a result of employee dissatisfaction with their current employment terms
could have a material adverse effect on our financial condition, results of operations and cash flows. We also expect that in the event
of a work stoppage or labor disturbance, we could incur additional costs and face increased competition.

 We may incur significant costs to comply with environmental laws
and regulations, and we may be subject to substantial fines, penalties and/or third-party claims for non-compliance.

 Our operations are subject to various federal, state, and local
laws, rules and regulations relating to the protection of the environment, including those governing:

 the discharge of pollutants into the air, soil, and water;

 the management and disposal of solid and hazardous materials
and wastes;

 employee exposure to hazards in the workplace; and

 the investigation and remediation of contamination resulting
from releases of petroleum products and other regulated materials.

 We may incur substantial costs, including fines or penalties and third-party claims
for property damage or personal injury, as a result of any violations of environmental or workplace safety laws and regulations or releases
of regulated materials into the environment. In addition, we could incur investigation, remediation and/or other costs related to environmental
conditions at our currently or formerly owned or operated properties.

 Litigation may materially adversely affect our business, financial
condition and results of operations.

 From time to time, we may be party to various claims and legal proceedings.
We evaluate these claims and proceedings to assess the likelihood of unfavorable outcomes and to estimate, if probable and estimable,
the amount of potential losses. Based on these assessments and estimates, we may establish reserves, as appropriate. These assessments
and estimates are based on the information available to management at the time and involve a significant amount of management judgment.
Actual outcomes or losses may differ materially from our assessments and estimates.

 Even when not merited, the defense of these lawsuits or legal proceedings,
including potential securities litigation and/or other legal actions, is expensive and may divert management's attention, and we
may incur significant expenses in defending these lawsuits or legal proceedings. The results of litigation and other legal proceedings
are inherently uncertain, and adverse judgments or settlements in some of these legal disputes may result in adverse monetary damages,
penalties or injunctive relief against us, which could negatively impact our financial position, cash flows or results of operations.

 The U.S. government is currently imposing increased tariffs
on certain products imported into the U.S., including products imported from China, which may have an adverse impact on our future operating
results.

 We sell our products based on the cost of such products plus a percent
markup. The U.S. government has imposed and continues to propose increased tariffs on certain products imported into the U.S., including
products imported from China. During the first quarter of 2025, the U.S. government has introduced additional trade policy actions that
have increased import tariffs across a wide range of countries at various rates. These tariff changes and subsequent retaliatory actions
have the potential to increase product costs for us. Some of our imported products and imported products purchased from domestic brokers
are subject to these increased tariffs and accordingly, our purchase costs have increased and may increase further. As a result of such
developments, we have currently paused all imports from China and are actively seeking alternative sourcing arrangements domestically
and in other countries where tariff exposure may be lower. We may also determine to increase our sales prices in order to pass these increased
costs to our customers. In the event we determine to take such action, our customers may reduce their orders from us, which could negatively
affect our profitability and operating results. If we are unable to diversity our supply chain and reduce China sourcing, we remain subject
to substantial potential exposure to tariffs, which would have significant impacts on our cost structure and product margins.

 In addition, any changes in tariffs or additional restrictions on various
products may be announced with little or no advance notice. The adoption and expansion of tariffs or other trade restrictions, increasing
trade tensions, or other changes in governmental policies related to tariffs, trade agreements, products or policies, are difficult to
anticipate or predict, which makes it difficult for us to operate optimally. If we are unable to navigate further changes in U.S. or international
trade policy, it could have a material adverse impact on our business and results of operations. We are closely monitoring potential changes
in international trade policy and assessing the potential impact of these and other trade policy changes on our business operations and
financial performance.

 Severe weather, natural disasters and adverse climate changes,
as well as the legal, regulatory or market measures being implemented to address climate change, may materially adversely affect our financial
condition and results of operations.

 Severe weather conditions and other natural disasters in areas where
our distribution network covers or from which we obtain the products we sell may materially adversely affect our operations and our product
offerings and, therefore, our results of operations. Such conditions may result in physical damage to, or temporary or permanent closure
of, one or more of our distribution centers, an insufficient work force in our market regions and/or temporary disruption in the supply
of products, including delays in the delivery of goods to our warehouses and/or a reduction in the availability of products in our offerings.
In addition, adverse climate conditions and adverse weather patterns, such as drought or flood, that impact growing conditions and the
quantity and quality of crops may materially adversely affect the availability or cost of certain products within our supply chain. Any
of these factors may disrupt our businesses and materially adversely affect our financial condition, results of operations and cash flows.

 There is an increased focus around the world by regulatory and legislative
bodies at all levels towards policies relating to climate change and the impact of global warming, including the regulation of greenhouse
gas (GHG) emissions, energy usage and sustainability efforts. Increased compliance costs and expenses due to the impacts of climate change
on our business, as well as additional legal or regulatory requirements regarding climate change or designed to reduce or mitigate the
effects of carbon dioxide and other GHG emissions on the environment, may cause disruptions in, or an increase in the costs associated
with, the running of our business, particularly with regard to our distribution and supply chain operations. Moreover, compliance with
any such legal or regulatory requirements may require that we implement changes to our business operations and strategy, which would require
us to devote substantial time and attention to these matters and cause us to incur additional costs. The effects of climate change, and
legal or regulatory initiatives to address climate change, could have a long-term adverse impact on our business and results of operations.

 Our business may be affected by the impacts of unfavorable geopolitical
events or other market disruptions on consumer confidence and spending patterns.

 Our net sales, profit, cash flows and future growth may be affected
by negative local, regional, national or international political or economic trends or developments that reduce consumers' ability
or willingness to spend, including the effects of national and international security concerns such as war, terrorism or the threat thereof.
Conflicts such as the Russian invasion of Ukraine in February 2022 and the financial and economic sanctions and other measures imposed
by the European Union, the U.S., and other countries and organizations in response thereto create market disruption and volatility and
instability in the geopolitical environment. The extent to which this or similar conflicts escalate and the resulting impact on the global
market remains uncertain. We monitor such conflicts, but do not, and cannot, know if any such ongoing geopolitical conflicts will result
in broader economic and security concerns or in material implications for our business. These events could have a material adverse effect
on our customers, our business partners and our third-party suppliers.

 Our current indebtedness may adversely affect our liquidity
position and ability of future financing.

 As of the date of this report, we have $100,000 in third party
financing (including short-term loan of $100,000) outstanding and $683,662 in unsecured promissory notes to related parties outstanding,
which could adversely affect our cash flow, our ability to raise additional capital or obtain financing in the future, or react to changes
in business and repay other debts. We may not be able to generate a sufficient amount of cash needed to pay interest and principal on
our debt facilities or refinance all or a portion of our indebtedness, due to a number of factors, including significant change of economic
conditions, market competition, weather conditions, natural disaster, and failure to execute our business plan.

 Food and Non-Alcoholic Beverages

 Our industry is characterized by low margins, and periods of
significant or prolonged inflation or deflation affect our product and operational costs, which may negatively impact our profitability.

 The food and non-alcoholic beverage supply chain and distribution
industry is characterized by relatively high inventory turnover with relatively low profit margins. Volatile food costs have a direct
impact on our industry. During 2023, our industry experienced significantly elevated commodity and supply chain costs including the cost
of labor, sourced goods, energy, fuel and other inputs necessary for the distribution of food and non-alcoholic beverage products,
and elevated levels of inflation may continue or worsen and contribute to loss of revenue and gross profit margin in particular product
categories. Our business and results of operations may be adversely affected if we are unable to adjust to these rising cost and inflationary
pressures.

 Periods of significant product cost inflation or deflation may adversely
affect our results of operations if we are unable to pass on all or a portion of such product cost increases to our customers in a timely
manner. In addition, periods of rapidly increasing inflation may adversely affect our business due to the impact of such inflation on
discretionary spending by consumers and our limited ability to increase prices in the current, highly competitive environment.

 Competition may increase in the future, which may adversely impact
our margins and ability to retain customers, and make it difficult to maintain our market share, growth rate and profitability.

 The Asian food and non-alcoholic beverage supply chain and distribution
industry, as a whole, in the U.S. is fragmented and highly competitive, with local, regional, multi-regional distributors, and
specialty competitors. With the growing demand for Asian cuisines, others are operating, or may begin operating in this niche market in
the future. Those potential competitors include: (i) national and regional foodservice distributors, (ii) local wholesalers
and brokers, (iii) food retailers, and (iv) farmers' markets. The national and regional distributors are experienced in
operating multiple distribution locations and expanding management, and they have greater marketing and financial resources than we do.
Even though they currently offer only a limited selection of Asian specialty foods, they may be able to devote greater resources to sourcing,
promoting and selling their products if they choose to do so. Conversely, the local wholesalers and brokers are small in size with a deep
understanding of local preferences, but their lack of scale results in high risk and limited growth potential.

 If more competitors enter this market segment in the future,
our operating results may be negatively impacted through a loss of sales, reduction in margins from competitive price changes, and/or
greater operating costs, such as marketing costs, due to the increase of competition.

 Disruption of relationships with vendors could negatively affect our
business. Suppliers may increase product prices, which could increase our product costs.

 We purchase our food and non-alcoholic beverage items and related
products from directly from manufacturers. If our manufacturer fails to comply with food safety or other laws and regulations, or face
allegations of non-compliance, their operations may be disrupted. We cannot assure you that we would be able to find replacement suppliers
on commercially reasonable terms.

 The purchase prices of our products vary from time to time, which is
subject to market conditions and negotiation with our suppliers. We may not always be able to mitigate the impact of these price fluctuations,
and our performance results could be adversely affected by such fluctuations.

 As a food and non-alcoholic beverage distributor, it is necessary
for us to maintain an inventory of products that may have declines in product pricing levels between the time we purchase the product
from suppliers and the time we sell the product to customers, which could reduce the margin on that inventory, adversely affecting our
results of operations.

 Changes in consumer eating habits could materially and adversely
affect our business, financial condition, and results of operations.

 We provide supply chain and distribution services primarily related
to Asian food and non-alcoholic beverage products. Changes in consumer eating habits (such as a decline in portion sizes, or a shift
in preferences toward western foods) could reduce demand for our customer's products and the services we provide them. Consumer
eating habits could be affected by a number of factors, including attitudes regarding diet and health or new information regarding the
health effects of consuming certain foods. If consumer eating habits change significantly, we may be required to modify or discontinue
sales of certain items in our product portfolio, and we may experience higher costs and/or supply shortages associated with our efforts
to accommodate those changes as our suppliers adapt to new eating preferences.

 Additionally, changes in consumer eating habits may result in the enactment
or amendment of laws and regulations that impact the ingredients and nutritional content of our food products, or laws and regulations
requiring us to disclose the nutritional content of our food products. Compliance with these laws and regulations, as well as others regarding
the ingredients and nutritional content of food products, may be costly and time-consuming. We cannot make any assurances regarding
our ability to effectively respond to changes in consumer culture preference, health perceptions or resulting new laws or regulations
or to adapt our product offerings to trends in eating habits.

 Our operations may be adversely affected by the disruption of
logistics services or poor handling of products by third party logistics service providers.

 We rely on third party logistics service providers to provide a range
of transportation and logistics services, including the delivery of products, some of which are perishable, to our retail stores, warehouse
and/or our customers. Any failure to provide on-time delivery or failure to maintain our products in good condition during delivery
may have a material adverse impact on our business operations and our reputation. In such event, we be unable to seek full recourse against
the logistics service providers in default under the terms of the service contracts or enforce in full any judgments obtained.

 Significant portions of our inventory are perishable and vulnerable
to spoilage and other loss.

 Our operations involve the storage and stocking of a wide range of
products with limited shelf life. Due to unexpected material fluctuations or abnormalities in the supply and demand of our products or
changes in consumers' preferences or the introduction of new products in the market, we may experience decrease in demand and overstocking
of our products. Our products may also be returned by our customers in large quantities due to, among other things, product quality issues
or delayed or incorrect delivery, resulting in shelving of products that may increase the risk of obsolescence.

 In addition, certain of our products require specific handling throughout
the supply chain. For instance, temperature control is required in warehouse or during the transportation of frozen foods in order to
maintain the safety and quality of such products. Any unexpected and adverse changes in the optimal storage conditions or poor handling
of products may cause damage to or result in deterioration or contamination of our products. As such, any of the aforesaid events may
result in an increased risk of inventory obsolescence.

 If we fail to comply with requirements imposed by applicable
law and other governmental regulations, we could become subject to lawsuits, investigations and other liabilities and restrictions on
our operations that could significantly and adversely affect our business.

 We are subject to regulation by various federal, state, and local governments,
applicable to food safety and sanitation, ethical business practices, securities, transportation, minimum wage, overtime, other wage payment
requirements, employment discrimination, immigration, and human health and safety. While we attempt to comply with all applicable laws
and regulations, we cannot represent that we are in full compliance with all applicable laws and regulations or interpretations of these
laws and regulations at all times or that we will be able to comply with any future laws, regulations or interpretations of these laws
and regulations. If we fail to comply with applicable laws and regulations, we may be subject to investigations, criminal sanctions or
civil remedies, including fines and injunctions. The cost of compliance or the consequences of non-compliance, including debarments, could
have an adverse effect on our results of operations. In addition, governmental units may make changes in the regulatory frameworks within
which we operate that may require us to incur substantial increases in costs in order to comply with such laws and regulations.

 If the products distributed by us are alleged to have caused
injury or illness, or to have failed to comply with governmental regulations, we may need to recall our products and may experience product
liability claims.

 We, like any other food and non-alcoholic beverage distributor,
may be subject to product recalls, including voluntary recalls or withdrawals, if the products we distribute are alleged to have caused
injury or illness, to have been mislabeled, misbranded, or adulterated or to otherwise have violated applicable governmental regulations.
We may also choose to voluntarily recall or withdraw products that we determine do not satisfy our quality standards, whether for taste,
appearance, or otherwise, in order to protect our brand and reputation. Any future product recall or withdrawal that results in substantial
and unexpected expenditures, destruction of product inventory, damage to our reputation, and/or lost sales due to the unavailability of
the product for a period of time, could materially adversely affect our results of operations and financial condition.

 We also face the risk of exposure to product liability claims in the
event that the use of products sold by us are alleged to have caused injury or illness. We cannot be sure that consumption of our products
will not cause a health-related illness in the future or that we will not be subject to claims or lawsuits relating to such matters.
Further, even if a product liability claim is unsuccessful or is not fully pursued, the negative publicity surrounding any assertion that
our products caused illness or injury could adversely affect our reputation with existing and potential customers and our corporate and
brand image.

 Our product liability insurance plans may not continue to be available
at a reasonable cost or, if available, may not be adequate to cover all of our liabilities. We generally seek contractual indemnification
and insurance coverage from parties supplying products to us, but this indemnification or insurance coverage is limited, as a practical
matter, to the creditworthiness of the indemnifying party and the insured limits of any insurance provided by such suppliers. If we do
not have adequate insurance or contractual indemnification available, product liability relating to defective products could materially
adversely affect our results of operations and financial condition.

 Increased commodity prices and availability may impact profitability.

 Many of our products include ingredients such as wheat, corn, oils,
sugar, and other commodities. Commodity prices worldwide have been increasing. While commodity price inputs do not typically represent
the substantial majority of our product costs, any increase in commodity prices may cause our vendors to seek price increases from us.
We may not be able to mitigate vendor efforts to increase our costs, either in whole or in part. In the event we are unable to mitigate
potential vendor price increases, we may in turn consider raising our prices, and our customers may be deterred by any such price increases.
Our profitability may be impacted through increased costs to us which may affect our gross margins, or through reduced revenue as a result
of a decline in the number and average size of customer transactions.

 A Substantial Percentage of Our Revenue Is Dependent on One Customer.

 A large portion of our revenues is dependent on one customer, Costco
Wholesale Corporation ("Costco"). For the years ended April 30, 2024, and 2023, Costco accounted for approximately 19%
and 39% of our total sales, respectively. Further, we do not have a long-term purchase contract with Costco. The loss of Costco as
a customer may materially and adversely affect our revenues. Additionally, a reduction in purchase orders for some or all of our products
from any particular customer may materially and adversely affect our revenues. For the year ended April 30, 2024, we experienced
a decrease in sales from food import and distribution compared to the year ended April 30, 2023, primarily due to a 46% reduction
in purchase orders from Costco, one of our largest customers, for White Rabbit ice cream.

 Home Improvement

 Loss of one or more of our manufacturers or our failure to timely
identify and establish relationships with new co-manufacturers could harm our business and impede our growth.

 We currently rely on three of our manufacturers to provide us with
our product, and the loss of Hong Sheng (Vietnam) Industry Company Limited ("Hong Sheng") would have a material impact on
our business as Hong Sheng supplies approximately sixty percent (60%) of our home improvement products. We do not have manufacturing agreements
with them and are based on purchase orders. Volumes produced under each of these purchase order can fluctuate significantly based on their
production capacity, and other factors, none of which are under our direct control. Any of the manufacturers with whom we do not have
a written contract could seek to alter or terminate its relationship with us at any time, leaving us with periods during which we have
limited or no ability to manufacture our products. If we need to replace a manufacturer, there can be no assurance that additional capacity
will be available when required on acceptable terms, or at all.

 An interruption in, or the loss of operations at, one or more of our
manufacturers' facilities, which may be caused by work stoppages, labor shortages, strikes or other labor unrest, production disruptions,
product quality issues, local economic and political conditions, restrictive governmental actions, border closures, disease outbreaks
or pandemics (such as COVID-19), the outbreak of hostilities, acts of war, terrorism, fire, earthquakes, severe weather, flooding or other
natural disasters at one or more of these facilities, could delay, postpone or reduce production of some of our products, which could
have a material adverse effect on our business, results of operations and financial condition until such time as such interruption is
resolved or an alternate source of production is secured.

 We believe there are a limited number of competent, high-quality manufacturers
in the industry that meet our strict quality and control standards, and as we seek to continue to obtain additional or alternative manufacturer
arrangements in the future, there can be no assurance that we would be able to do so on satisfactory terms, in a timely manner, or at
all. Additionally, as we expand our operations, we will need to further develop relationships with manufacturers overseas to meet sales
demand, and there can be no assurance that we will be able to successfully do so. Therefore, the loss of one or more manufacturers, any
disruption or delay at a manufacturer or any failure to identify and engage new manufacturers for our products could delay, postpone or
reduce production of our products, which could have a material adverse effect on our business, results of operations and financial condition.

 We may be harmed by negative publicity.

 We operate in highly competitive industries, and there are other companies
in the market that offer similar products. We derive most of our customers through word of mouth, and we rely on the positive feedback
of our customers. Thus, customer satisfaction is critical to the success of our business, as this will also result in potential referrals
from our existing customers. If we fail to meet our customers' expectations, there may be negative feedback regarding our products
and/or services, which may have an adverse impact on our business and reputation. In the event we are unable to maintain a high level
of customer satisfaction, or any customer dissatisfaction is inadequately addressed, our business, financial condition, results of operations
and prospects may also be adversely affected.

 Our reputation may also be adversely affected by negative publicity
in reports, publications such as major newspapers and forums, or any other negative publicity or rumors. There is no assurance that our
Group will not experience negative publicity in the future or that such negative publicity will not have a material and adverse effect
on our reputation or prospects. This may result in our inability to attract new customers or retain existing customers and may in turn
adversely affect our business and results of operations.

 We compete with numerous home improvement manufacturers in highly
competitive markets. Competition can affect customer preferences, reduce demand for our products, negatively affect our product sales
mix, leverage greater financial resources, or cause us to lower prices, any or all of which could adversely affect our financial condition,
liquidity or results of operation.

 Our markets are highly competitive. We compete for sales of home improvement
products with many manufacturers and large-sized wholesale distributors of home improvement products such as cabinets, countertops
and flooring as well as with manufacturers who also produce other these products. Some of our competitors have greater financial resources
than we do. Competition can reduce demand for our products, negatively affect our product sales mix or cause us to lower prices. Our customers
consider our products' performance, content and styling, as well as customer service and price when deciding whether to purchase
our products. Shifting consumer preference in our highly competitive markets whether for performance, product content, styling preferences,
or our inability to develop and offer new competitive performance features, could have an adverse effect on our sales. Regulatory action
or new product standards could also steer consumers away from our products.

 In addition, excess industry capacity for certain products in several
geographic markets could lead to industry consolidation and/or increased price competition. We are also subject to potential increased
price competition from overseas competitors, which may have lower cost structures.

 Our failure to compete effectively through the management of our product
portfolio, by meeting consumer preferences and gaining market leadership could have a material adverse effect on our financial condition,
liquidity or results of operations.

 If we are unable to anticipate consumer preferences and successfully
develop and introduce new, innovative and updated products, we may not be able to maintain or increase our net revenues and profitability.

 Our success depends on our ability to identify and originate product
trends as well as to anticipate and react to changing consumer demands in a timely manner. All of our products are subject to changing
consumer preferences that cannot be predicted with certainty. New products may not receive consumer acceptance as consumer preferences
could shift rapidly to different types of home improvement products such as cabinets, countertops and flooring or away from these types
of products altogether, and our future success depends in part on our ability to anticipate and respond to these changes. Failure to anticipate
and respond in a timely manner to changing consumer preferences could lead to, among other things, lower sales and excess inventory levels,
which could have a material adverse effect on our financial condition.

 Potential disruptions in supplier payment terms and business
operations could adversely affect our cash flow and business.

 Our current home improvement business model relies significantly on
favorable payment terms with our suppliers. Many of our suppliers provide us with low or no downpayment terms for delivery, and some even
allow us to pay the balance due upon the sale of home improvement products. This arrangement supports our liquidity and operational flexibility.
However, we could face substantial challenges if suppliers demand higher down payments or if we experience low product turnover.

 Several factors could lead suppliers to change their payment terms,
including:

 Economic downturns affecting supplier liquidity;

 Changes in supplier financial policies or ownership;

 Increased costs of raw materials impacting supplier cash
flow;

 Supply chain disruptions or delays; and

 Shifts in market dynamics or competitive pressures.

 If suppliers demand higher down payments, we may need to use more of
our cash reserves or seek additional financing. This could increase our operational costs and strain our liquidity. Additionally, lower
product turnover could delay our ability to pay suppliers, damaging our relationships with them and potentially leading to supply shortages
or increased costs.

 Significant changes in payment terms or supply chain disruptions could
impair our ability to maintain inventory levels, fulfill customer orders, and sustain business operations. This could result in decreased
sales, reduced profitability, and harm to our market reputation. Any changes in these conditions could adversely affect our cash flow,
business operations, financial condition, and results of operations.

 Our business is subject to seasonal influences, and uncharacteristic
or significant weather conditions, climate change, natural disasters, as well as other catastrophic events, could impact our operations.

 Natural disasters, such as hurricanes, tropical storms, fires, floods,
droughts or water scarcity, tornadoes, and earthquakes; unseasonable, unexpected or extreme weather conditions, whether as a result of
climate change or otherwise; acts of terrorism or violence, including active shooter situations; public health concerns, such as pandemics
and quarantines and related impacts; civil unrest; geopolitical or military conflicts or acts of war, as well as any related sanctions
or other government or private responses; or similar disruptions and catastrophic events could have and have on occasion had an adverse
effect on our operations or financial performance in a number of ways. These types of events can affect consumer spending and confidence
and consumers' disposable income, particularly with respect to home improvement projects. They can also adversely affect our work
force and prevent employees from reaching our facilities. They can, temporarily or on a long-term basis, disrupt or disable operations
of portions of our supply chain and distribution network, including causing reductions in the availability of inventory and disruption
of utility services.

 Furthermore, the long-term impacts of climate change, whether
involving physical risks (such as extreme weather conditions) or transition risks (such as regulatory or technology changes) are expected
to be widespread and unpredictable. These changes over time could affect, for example, the availability and cost of or demand for certain
consumer products, commodities, and energy (including utilities), which in turn may impact our ability to procure certain goods or services
for the operation of our business at the quantities and levels we consider optimal.

 As a consequence of these or other catastrophic or uncharacteristic
events, we may experience interruption to our operations, increased costs, changes in customer behavior or demand, or losses of property,
equipment or inventory, which would adversely affect our revenue and profitability.

 Uncertainty regarding the housing market, economic conditions,
political and social climate, public health issues, and other factors beyond our control could adversely affect demand for our products
and services, our costs of doing business, and our financial performance.

 Our financial performance depends significantly on the stability of
the housing and home improvement markets, as well as general economic conditions, including changes in gross domestic product. Adverse
conditions in or uncertainty about these markets, the economy, or the political or social climate could adversely impact, and we believe
in some cases has adversely impacted, our customers' confidence or financial condition, causing them to decide against purchasing
home improvement products and services, causing them to delay purchasing decisions, or impacting their ability to pay for products and
services. Other factors beyond our control — including unemployment and foreclosure rates; interest rate fluctuations,
including central banks' actions to control inflation; inflation or deflation; fuel and other energy costs; raw material or other
shortages; labor and healthcare costs; the availability of financing; the state of the credit markets, including mortgages, home equity
loans and consumer credit; changes in tax rates and policy; weather and natural disasters (including the potential impacts of climate
change); acts of terrorism or violence, including active shooter situations; public health issues, including pandemics and related impacts;
geopolitical or military conflicts or acts of war, as well as any related sanctions or other government or private responses; and civil
unrest, could further adversely affect demand for our products and services, our costs of doing business, and our financial performance.
If we experience inflation or deflation at a level beyond our ability to respond effectively, we may not be able to adjust prices to sufficiently
offset the effects without negatively impacting consumer demand or margins. For example, in an effort to address inflation, central banks
may raise interest rates, which may adversely impact demand, including influencing in part the shifts in consumer purchasing from big-ticket,
more discretionary purchases to smaller, less discretionary purchases.

 Our costs of doing business could increase as a result of changes
in, expanded enforcement of, or adoption of new federal, state, local or international laws and regulations.

 We are subject to various U.S. federal, state and local laws and
regulations, as well as international laws and regulations, that govern numerous aspects of our business. In recent years, a number
of new laws and regulations have been adopted, there has been expanded enforcement of certain existing laws and regulations by federal,
state and local agencies, and the interpretation of certain laws and regulations has become increasingly complex. These laws and regulations,
and related interpretations and enforcement activity, may change as a result of a variety of factors, including political, economic or
social events. Changes in, expanded enforcement of, or adoption of new federal, state, local or international laws and regulations governing
minimum wage or living wage requirements; the classification of exempt and non-exempt employees; the distinction between employees
and contractors; other wage, labor or workplace regulations; healthcare; data privacy and cybersecurity; the sale, marketing, sourcing,
and pricing of some of our products; transportation, logistics and interstate delivery operations, international trade; supply chain transparency;
the sourcing of raw materials, including timber and minerals, used in our products; taxes, including changes to corporate tax rates; restrictions
on carbon dioxide and other greenhouse gas emissions; competition and antitrust requirements and enforcement; ESG programs, transparency
and reporting, including U.S. federal or state or international regulations; energy costs and consumption; or hazardous waste disposal
and other environmental matters could increase our costs of doing business or impact our sales, operations or profitability.

 In addition, regulators, customers, investors, employees, and other
stakeholders are increasingly focusing on cybersecurity, data privacy, and ESG matters and related disclosures. These changing rules,
regulations and stakeholder expectations have resulted in, and are likely to continue to result in, increased general and administrative
expenses, heightened risks of litigation and enforcement actions, and increased management time and attention spent complying with or
meeting such regulations and expectations. Initiatives and goals within the scope of ESG could be difficult and expensive to implement,
the technologies needed to implement them may not be cost effective and may not advance at a sufficient pace, and we could be criticized
or face reputational or regulatory risks regarding the accuracy, adequacy or completeness of the disclosure.

 The inflation or deflation of commodity and other prices could
affect our prices, demand for our products, our sales and our profit margins.

 Prices of certain commodity products, including lumber and other raw
materials, are historically volatile and are subject to fluctuations arising from changes in domestic and international supply and demand,
inflationary or deflationary pressures, labor costs, competition, market speculation, government regulations, tariffs and trade restrictions,
natural disasters, geopolitical conflicts, and periodic delays in delivery. For example, conflicts in Europe and the Middle East and the
related international responses have exacerbated inflationary pressures, including causing increases in commodity prices, fuel and other
energy costs, and shipping costs. Rapid and significant changes in commodity and other prices, such as changes in lumber prices, and our
ability to pass them on to our customers or manage them through other processes, may affect the demand for our products, our sales and
our profit margins. If product cost inflation increases beyond our ability to control our related costs, we may not be able to adjust
prices to sufficiently offset the effect of the various cost increases without negatively impacting consumer demand.

 Our Indoor Home Improvement Business is Dependent on a Limited
Number of Suppliers.

 For the year ended April 30, 2024, two vendors accounted for 43%
and 10% of our total purchases, primarily in the Indoor Home Improvement business. Although we believe that we can find other vendors
to obtain our supplies, the loss of any one of these vendors could immediately and adversely affect our ability to provide products to
our customers.

 Risks Related to Our Common Stock and Preferred Stock

 You may experience extreme stock price volatility, including
any stock-run up, unrelated to our actual or expected operating performance, financial condition or prospects, making it difficult
for prospective investors to assess the rapidly changing value of our common stock.

 Our common stock may be subject to extreme volatility that is seemingly
unrelated to the underlying performance of our business. In particular, our common stock may be subject to rapid and substantial price
volatility, low volumes of trades and large spreads in bid and ask prices, given that we have relatively small public floats. Such volatility,
including any stock-run up, may be unrelated to our actual or expected operating performance, financial condition or prospects.

 Holders of our common stock may also not be able to readily liquidate
their investment or may be forced to sell at depressed prices due to low volume trading. Broad market fluctuations and general economic
and political conditions may also adversely affect the market price of our common stock. As a result of this volatility, investors may
experience losses on their investment in our common stock. Furthermore, the potential extreme volatility may confuse the public perception
of the value of our stock, distort the market perception of our stock price, our company's financial performance, public image,
and negatively affect the long-term liquidity of our common stock, regardless of our actual or expected operating performance. If
we encounter such volatility, including any rapid stock price increases and declines seemingly unrelated to our actual or expected operating
performance and financial condition or prospects, it will likely make it difficult and confusing for prospective investors to assess the
rapidly changing value of our common stock and understand the value thereof.

 We do not intend to pay dividends for the foreseeable future.

 We currently intend to retain any future earnings to finance the operation
and expansion of our business, and we do not expect to declare or pay any dividends in the foreseeable future. As a result, you may only
receive a return on your investment in our common stock if the market price of our common stock increases.

 If securities or industry analysts do not publish research or
reports about our business, or if they publish a negative report regarding our shares of common stock, the price of our common stock and
trading volume could decline.

 The trading market for our common stock may depend in part on the research
and reports that industry or securities analysts publish about us or our business. We do not have any control over these analysts. If
one or more of the analysts who cover us downgrade us, the price of our common stock would likely decline. If one or more of these analysts
cease coverage of our company or fail to regularly publish reports on us, we could lose visibility in the financial markets, which could
cause the price of our common stock and the trading volume to decline.

 The market price of our common stock may be volatile or may decline
regardless of our operating performance, and you may not be able to resell your shares at or above your purchase price.

 The market price of our common stock may fluctuate significantly in
response to numerous factors, many of which are beyond our control, including:

 actual or anticipated fluctuations in our revenue and other
operating results;

 the financial projections we may provide to the public, any
changes in these projections or our failure to meet these projections;

 actions of securities analysts who initiate or maintain coverage
of us, changes in financial estimates by any securities analysts who follow our company or our failure to meet these estimates or the
expectations of investors;

 announcements by us or our competitors of significant products
or features, technical innovations, acquisitions, strategic partnerships, joint ventures or capital commitments;

 price and volume fluctuations in the overall stock market,
including as a result of trends in the economy as a whole;

 lawsuits threatened or filed against us; and

 other events or factors, including those resulting from war
or incidents of terrorism, or responses to these events.

 In addition, the stock markets have experienced extreme price and volume
fluctuations that have affected and continue to affect the market prices of equity securities of many companies. Stock prices of many
companies have fluctuated in a manner unrelated or disproportionate to the operating performance of those companies. In the past, stockholders
have filed securities class action litigation following periods of market volatility. If we were to become involved in securities litigation,
it could subject us to substantial costs, divert resources and the attention of management from our business and adversely affect our
business.

 Our management has broad discretion to determine how to use the
funds raised in our initial public offering and may use them in ways that may not enhance our results of operations or the price of our
shares of common stock.

 We anticipate that we will use the net proceeds from our IPO along
with our existing cash and cash equivalents, to fund enhancements to our current supply chain management as well as the development of
additional functionalities of our business expansion, expansion of sales and distribution channels in order to reach a broader customer
base, talent development and retention, as well as for working capital and other general corporate purposes. Our management will have
significant discretion as to the use of the net proceeds to us from our IPO and could spend the proceeds in ways that do not improve our
results of operations or enhance the market price of our shares of common stock.

 As a "controlled company" within the meaning of the
Nasdaq Marketplace Rule 5615(c), we have chosen to exempt our Company from certain corporate governance requirements that could have
an adverse effect on our public stockholders.

 Our chairperson, chief executive officer, and President, Ms. Yin Yan,
controls approximately 93.93% of the aggregate voting power of our outstanding voting securities, assuming no exercise of the over-allotment option
(or 93.74% assuming full exercise of the over-allotment option), and we will be deemed a "controlled company" within
the meaning of the listing rules of the Nasdaq Capital Market. A "controlled company" may elect to rely on certain exemptions
from corporate governance rules, including an exemption from the rule that a majority of our board of directors must be independent directors.
These independence standards are intended to ensure that directors who meet those standards are free of any conflicting interest that
could influence their actions as directors. We intend to rely on the "controlled company" exemptions under the Nasdaq Marketplace
Rule 5615(c), and our nominating and corporate governance and compensation committees will not consist entirely of independent directors.
Accordingly, our stockholders do not have the same protections afforded to stockholders of companies that are subject to all of the corporate
governance requirements of the Nasdaq Marketplace Rules.

 Our status as a controlled company could cause our shares of common
stock to be less attractive to certain investors or otherwise harm our trading price. As a result, you would not have the same protection
afforded to stockholders of companies that are subject to these corporate governance requirements.

 Anti-takeover provisions in our charter documents and Nevada law,
along with our status as a "controlled company," could discourage, delay or prevent a change in control of our company and
may affect the trading price of our common stock.

 We are a Nevada corporation and the anti-takeover provisions
of the Nevada Revised Statutes may discourage, delay, or prevent a change in control by prohibiting us from engaging in a business
combination with an interested stockholder for a period of three years after the person becomes an interested stockholder, even if
a change in control would be beneficial to our existing stockholders. An interested stockholder is a person who, together with the affiliates
and associates, beneficially owns (or within the prior two years, did beneficially own) ten percent or more of the Company's
capital stock entitled to vote.

 In addition, our Amended and Restated Articles of Incorporation ("Articles
of Incorporation") and Second Amended and Restated Bylaws ("Bylaws") may discourage, delay, or prevent a change in our
management or control over us that stockholders may consider favorable. Our Articles of Incorporation and our Bylaws (i) authorize
the issuance of "blank check" preferred stock that could be issued by our Board to thwart a takeover attempt; (ii) provide
that vacancies on our Board, including newly created directorships, may be filled by a majority vote of directors then in office, and
(iii) provide that the Board shall have the power to amend, modify or repeal the Bylaws.

 Further, we are a "controlled company" as defined in the
Nasdaq Marketplace Rule 5615(c) because more than 50% of the combined voting power of all of our outstanding common stock is beneficially
owned by Ms. Yin Yan. Our status as a controlled company may have an anti-takeover effect of delaying, deferring or preventing a
change in control of the Company.

 We have 135,000 shares of Series A Super Voting Preferred
Stock with super voting rights.

 Our capital stock as of the date hereof consists of common stock and
Series A Super Voting Preferred Stock. All 135,000 shares of Series A Super Voting Preferred Stock have been issued to
Ms. Yin Yan, our chairperson, chief executive officer, and President. Each share of common stock is entitled to one (1) vote and
each share of Series A Super Voting Preferred Stock is entitled to one thousand (1,000) votes on any matter on which action of the
stockholders of the corporation is sought. Approximately 94.56% of Ms. Yin Yan's voting power stems from her holdings of the Series
A Super Voting Preferred Stock. The Series A Super Voting Preferred Stock will vote together with the common stock.

 Our Articles of Incorporation does not provide for any sunset provisions
that limit the lifespan of our Series A Super Voting Preferred Stock, including in the case of the death of a Series A Super Voting Preferred
Stock shareholder or intra-family transfers of shares of Series A Super Voting Preferred Stock. The holders of Series A Super
Voting Preferred Stock shall not be entitled to receive dividends of any kind or be entitled to any liquidation preference. The Series A
Super Voting Preferred Stock shall not be subject to conversion into common stock or other equity authorized to be issued by the Company.
The Series A Super Voting Preferred Stock is redeemable at the election of the holder at a redemption price of $0.001 per share.
See "Description of Capital Stock" for additional information regarding our Series A Super Voting Preferred
Stock.

 In addition to the dilutive effect on the voting power and value of
our common stock, the foregoing structure of our capital stock may render our common stock ineligible for inclusion in certain securities
market indices, and thus adversely affect the price and liquidity of, and public sentiment regarding, our common stock or other securities.

 The existence of, and voting rights associated with, our Series A
Super Voting Preferred Stock, either alone or in conjunction with certain of the other provisions of our Articles of Incorporation, such
as the requirement to have a staggered board, could also have the effect of delaying, deterring or preventing a change in our control
or make the removal of our management more difficult.

 We cannot predict the impact our multi-class share
structure may have on the stock price of our common stock.

 We cannot predict whether our multi-class structure will
result in a lower or more volatile market price of our common stock or in adverse publicity or other adverse consequences. For example,
certain index providers have policies that restrict or prohibit the inclusion of companies with multiple-class share structures in
certain of their indices, including the Russell 2000 and the S&P 500, S&P MidCap 400 and S&P SmallCap 600, which together
make up the S&P Composite 1500. Beginning in 2017, MSCI, a leading stock index provider, opened public consultations on their treatment
of no-vote and multi-class structures and temporarily barred new multi-class listings from certain of its indices.
However, in October 2018, MSCI announced its decision to include equity securities "with unequal voting structures" in
its indices and to launch a new index that specifically includes voting rights in its eligibility criteria. Under the announced policies,
our multi-class capital structure will make us ineligible for inclusion in certain indices, and as a result, mutual funds, exchange-traded funds
and other investment vehicles that attempt to passively track those indices will not be investing in our stock. These policies may depress
the valuations of publicly traded companies that are excluded from the indices compared to those of other similar companies that are included.
Because of our multi-class structure, we will likely be excluded from certain of these indices and we cannot assure you that
other stock indices will not take similar actions. Given the sustained flow of investment funds into passive strategies that seek to track
certain indices, exclusion from stock indices would likely preclude investment by many of these funds and could make shares of our common
stock less attractive to other investors. As a result, the market price of shares of our common stock could be adversely affected.

 We are an emerging growth company and a smaller reporting company,
and the reduced disclosure requirements applicable to emerging growth companies and smaller reporting companies may make our common stock
less attractive to investors.

 We are an "emerging growth company," as defined in the
JOBS Act. For as long as we continue to be an emerging growth company, we may take advantage of certain exemptions and relief from various
reporting requirements that are applicable to other public companies that are not emerging growth companies, including (i) not being
required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, (ii) having the
option of delaying the adoption of certain new or revised financial accounting standards, (iii) reduced disclosure obligations regarding
executive compensation in our registration statement and our periodic reports and proxy statements and (iv) exemptions from the requirements
of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously
approved. We may take advantage of these exemptions until such time that we are no longer an emerging growth company. Accordingly, the
information contained herein may be different than the information you receive from other public companies in which you hold stock. Further,
pursuant to Section 107 of the JOBS Act, we have elected to take advantage of the extended transition period for complying with new
or revised accounting standards until those standards would otherwise apply to private companies. As a result, our operating results and
financial statements may not be comparable to the operating results and financial statements of other companies who have adopted the new
or revised accounting standards.

 We will remain an emerging growth company until the earliest of (i) April 30,
2030, (ii) the last day of the fiscal year in which we have total annual gross revenue of at least $1.235 billion, (iii) the
last day of the fiscal year in which we are deemed to be a "large accelerated filer" as defined in Rule 12b-2 under
the Exchange Act, which would occur if the market value of our common stock held by non-affiliates was $700.0 million
or more as of the last business day of the second fiscal quarter of such year or (iv) the date on which we have issued more
than $1.0 billion in non-convertible debt securities during the prior three-year period.

 We are also a "smaller reporting company" as defined in
the Exchange Act. We may continue to be a smaller reporting company even after we are no longer an emerging growth company. We may
take advantage of certain of the scaled disclosures available to smaller reporting companies until the fiscal year following the determination
that our voting and non-voting common stock held by non-affiliates is $250 million or more measured on the last business day
of our second fiscal quarter, or our annual revenues are less than $100 million during the most recently completed fiscal year and
our voting and non-voting common stock held by non-affiliates is $700 million or more measured on the last business day
of our second fiscal quarter.

 It is possible that some investors will find our common stock less
attractive as a result of the foregoing, which may result in a less active trading market for our common stock and higher volatility in
our stock price.

 If we fail to implement and maintain an effective system of internal
controls or fail to remediate the material weaknesses in our internal control over financial reporting that have been identified, we may
fail to meet our reporting obligations or be unable to accurately report our results of operations or prevent fraud, and investor confidence
and the market price of our common stock may be materially and adversely affected.

 Prior to our IPO, we were a private company with limited accounting
personnel and other resources with which to address our internal controls and procedures. Our management has not completed an assessment
of the effectiveness of our internal controls over financial reporting, and our independent registered public accounting firm has not
conducted an audit of our internal control over financial reporting. In the course of auditing our consolidated financial statements for
the years ended April 30, 2024 and 2023, we identified several material weaknesses in our internal control over financial reporting
and other control deficiencies as of April 30, 2024. A "material weakness" is a deficiency, or a combination of deficiencies,
in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the company's
annual or interim financial statements will not be prevented or detected on a timely basis. The material weaknesses identified to date
relate to (i) a lack of accounting staff and resources with appropriate knowledge of generally accepted accounting principles in the United
States ("U.S. GAAP") and SEC reporting and compliance requirements; (ii) a lack of sufficient documented financial closing
policies and procedures and (iii) a lack of an effective review process by the accounting manager which may lead to material audit adjustments
to the financial statements.

 Following the identification of the material weaknesses and control
deficiencies, we plan to take remedial measures including (i) hiring more qualified accounting personnel with relevant U.S. GAAP and SEC
reporting experience and qualifications to strengthen the financial reporting function and to set up a financial and system control framework;
(ii) implementing regular and continuous U.S. GAAP accounting and financial reporting training programs for our accounting and financial
reporting personnel; (iii) setting up an internal audit function as well as engaging an external consulting firm to assist us with the
assessment of Sarbanes-Oxley compliance requirements and improvement of overall internal control; and (iv) appointing independent
directors and strengthening corporate governance.

 However, the implementation of these measures may not fully address
the material weaknesses in our internal control over financial reporting. Our failure to correct the material weaknesses or our failure
to discover and address any other material weaknesses or control deficiencies could result in inaccuracies in our financial statements
and could also impair our ability to comply with applicable financial reporting requirements and related regulatory filings on a timely
basis. As a result, our business, financial condition, results of operations, and prospects, as well as the trading price of our Common
stock, may be materially and adversely affected. Moreover, ineffective internal control over financial reporting significantly hinders
our ability to prevent fraud.

 We are a public company in the United States subject to the Sarbanes-Oxley Act
of 2002. Section 404 of the Sarbanes-Oxley Act of 2002 will require that we include a report of management on our internal control
over financial reporting in our annual report on Form 10-K beginning with our annual report for the fiscal year ending April 30,
2025. However, our auditors will not be required to formally attest to the effectiveness of our internal control over financial reporting
pursuant to Section 404 until we are no longer a smaller reporting company. Our management may conclude that our internal control over
financial reporting is not effective. Moreover, even if our management concludes that our internal control over financial reporting is
effective, our independent registered public accounting firm, after conducting its own independent testing, may issue a report that is
qualified, if it is not satisfied with our internal controls or the level at which our controls are documented, designed, operated, or
reviewed, or if it interprets the relevant requirements differently from us. In addition, after we become a public company, our reporting
obligations may place a significant strain on our management, operational, and financial resources and systems for the foreseeable future.
We may be unable to complete our evaluation testing and any required remediation in a timely manner.

 Our management and principal stockholders own a significant percentage
of our stock and will be able to exert control over matters subject to stockholder approval.

 Our chairperson, chief executive officer, and President, Ms. Yin Yan,
controls approximately 93.93% of the aggregate voting power of our outstanding voting securities, assuming no exercise of the over-allotment option
(or 93.74% assuming full exercise of the over-allotment option).

 Approximately 94.56% of Ms. Yin Yan's voting power stems from
her holdings of the Series A Super Voting Preferred Stock. To the extent that Ms. Yan continues to own a significant percentage of the
voting power of our common stock, Ms. Yan will be able to control the management and affairs of our company and most matters requiring
stockholder approval, including the election of directors, amendments of our organizational documents and approval of any merger, sale
of substantially all our assets or other significant corporate transactions. This concentration of ownership may prevent or discourage
unsolicited acquisition proposals or offers for our common stock that you or other stockholders may feel are in your or their best interest
as one of our stockholders.

 Our board of directors has the authority, without stockholder
approval, to issue preferred stock with terms that may not be beneficial to common stockholders and with the ability to affect adversely
stockholder voting power and perpetuate their control over us.

 Our Articles of Incorporation allow us to issue shares of preferred
stock without any vote or further action by our stockholders. Our board of directors has the authority to fix and determine the relative
rights and preferences of preferred stock. As a result, our board of directors could authorize the issuance of a series of preferred stock
that would grant to holders the preferred right to our assets upon liquidation, the right to receive dividend payments before dividends
are distributed to the holders of common stock and the right to the redemption of the shares, together with a premium, prior to the redemption
of our common stock.

 We are subject to the periodic reporting requirements of Section
15(d) and 12(b) of the Exchange Act that require us to incur audit fees and legal fees in connection with the preparation of such reports.
These additional costs could reduce or eliminate our ability to earn a profit.

 We are required to file periodic reports with the SEC pursuant to the
Exchange Act and the rules and regulations promulgated thereunder. In order to comply with these requirements, our independent registered
public accounting firm will have to review our financial statements on a quarterly basis and audit our financial statements on an annual
basis. Moreover, our legal counsel will have to review and assist in the preparation of such reports. The costs charged by these professionals
for such services cannot be accurately predicted at this time because factors such as the number and type of transactions that we engage
in, and the complexity of our reports cannot be determined at this time and will affect the amount of time to be spent by our auditors
and attorneys. However, the incurrence of such costs will obviously be an expense to our operations and thus have a negative effect on
our ability to meet our overhead requirements and earn a profit.

 The costs of maintaining public company reporting requirements could
be significant and may preclude us from seeking financing or equity investment on terms acceptable to us and our stockholders. We estimate
these costs to be in excess of $500,000 per year and may be higher if our business volume or business activity increases significantly.
If our revenues are insufficient or non-existent, or we cannot satisfy many of these costs through the issuance of shares or debt, we
may be unable to satisfy these costs in the normal course of business.

 However, for as long as we remain a smaller reporting company, as defined
in Item 10(f)(1) of Regulation S-K, we may take advantage of certain exemptions from various reporting requirements that are applicable
to other public companies that are not smaller reporting companies including, but not limited to, not being required to comply with the
auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation
in our periodic reports and proxy statements, reduced financial statement disclosure in registration statements, which must include two
years of audited financial statements, reduced financial statement disclosure in annual reports on Form 10-K, and exemptions from the
auditor attestation of management's assessment of internal control over financial reporting. We may take advantage of these reporting
exemptions until we are no longer a smaller reporting company.

 If we cannot provide reliable financial reports or prevent fraud, our
business and operating results could be harmed, investors could lose confidence in our reported financial information, and the trading
price of our common stock, if a market ever develops, could drop significantly.

 Item 1B. Unresolved Staff Comments

 Not applicable.

 Item 1C. Cybersecurity

 Cybersecurity Risk Management and Strategy

 We recognize the importance of assessing, identifying, and managing
material risks associated with cybersecurity threats, as such term is defined in Item 106(a) of Regulation S-K. These risks include, among
other things: operational risks, intellectual property theft, fraud, extortion, harm to employees or customers and violation of data privacy
or security laws. Identifying and assessing cybersecurity risk is integrated into our overall risk management systems and processes. Our
integration involves regular, systematic reviews and assessments conducted alongside other operational risks inspections. The findings
from these reviews are communicated across relevant departments timely to inform decision-making. We have not engaged outside assessors,
consultants, auditors or third parties in connection with such processes. We have processes to oversee and identify such risks from cybersecurity
threats associated with our use of any third-party provider. Such processes include conducting due diligence assessments for all vendors,
regularly reviewing vendor security practices, and including cybersecurity performance metrics in our vendor contracts to ensure that
they comply with our security requirements.

 Cybersecurity Risks and Impact

 MWYN Inc. has not experienced any cybersecurity incidents to date that
have materially affected its business strategy, results of operations, or financial condition. The Company recognizes that cybersecurity
threats, including attempts to gain unauthorized access to systems, data breaches, and other malicious activities, continue to evolve
in complexity and frequency across industry. While no material impacts have occurred thus far, the Company acknowledges that future incidents
may reasonably be expected to materially affect its operations if not effectively prevented or mitigated. MWYN stores its sensitive and
operational data on secured internal servers protected by firewall and access control protocols designed to prevent unauthorized access
and ensure data integrity.

 Cybersecurity Governance

 Board Oversight

 The Board of Directors maintains oversight of the Company's cybersecurity
risk management practices. MWYN has engaged an external information technology specialist to monitor and assess the Company's cybersecurity
posture. This external service provider is responsible for identifying potential threats, conducting regular system reviews, and reporting
material cybersecurity risks or incidents directly to the Board. The Board is informed of relevant cybersecurity developments on an as-needed
basis and plays a role in reviewing and approving significant changes to the Company's cybersecurity strategies.

 Management's Role in Cybersecurity Risk Management

 The Company's management team is actively involved in overseeing cybersecurity
risk in coordination with the external IT specialist. While day-to-day technical operations are managed externally, internal leadership
maintains responsibility for the overall risk management framework, including resource allocation, incident response planning, and strategic
integration of cybersecurity within broader business operations. Management evaluates the cybersecurity program's effectiveness
periodically and ensures alignment with business continuity and operational risk mitigation objectives.

 Roles and Expertise

 Cybersecurity responsibilities are primarily assigned to the Company's
external IT specialist, who brings extensive experience in network security, infrastructure protection, and cybersecurity threat mitigation.
The service provider has demonstrated expertise in firewall management, intrusion detection, and incident response protocols. Internally,
the Company's senior leadership team collaborates with the external provider and is responsible for ensuring that cybersecurity
risks are effectively integrated into enterprise risk management practices. Although MWYN does not currently employ dedicated internal
cybersecurity personnel, it leverages external expertise to support its cybersecurity operations.

 Cybersecurity Monitoring and Reporting Processes

 MWYN's cybersecurity program includes continuous monitoring of
its internal IT infrastructure, including its secured servers and firewall systems. The external IT specialist conducts regular system
checks, vulnerability assessments, and real-time threat monitoring to detect and respond to potential cybersecurity incidents. In the
event of an identified risk or security event, the specialist reports directly to management and, where appropriate, escalates the matter
to the Board of Directors. Preventive controls, incident response procedures, and remediation protocols are reviewed and updated periodically
to ensure continued protection of the Company's digital assets.

 Item 2. Properties

 Our current headquarters are located in Irvine, California, where we
lease 2,550 square feet of office space pursuant to a lease that expires in 2026. Our headquarters contain operations, general and
administrative functions. We believe that our facilities are adequate to meet our current needs.

 Details of our facilities are set out below:

 Facility

 Address

 Space
 (square feet)

 Expiration Date

 Headquarter and principal executive offices

 12 Chrysler, Suite C, Irvine, CA 92618

 2,550

 April 30, 2026

 Cabinet store

 3785 Stevens Creek Blvd., Santa Clara, CA 95050

 7,056

 January 31, 2028

 Cabinet store and warehouse

 33261-33297 Central Avenue, Union City, CA 94587

 55,000

 September 30, 2028

 Item 3. Legal Proceedings

 We are not party to any material legal proceedings. We have in the
past, and from time to time may be in the future, involved in legal proceedings or subject to claims incident to the ordinary course of
business. Regardless of the outcome, such proceedings or claims can have an adverse impact on us because of defense and settlement costs,
diversion of resources and other factors, and there can be no assurances that favorable outcomes will be obtained.

 Item 4. Mine Safety Disclosures

 Not applicable.

 Item 5. Market for Registrant's Common Equity, Related Stockholder
Matters and Issuer Purchases of Equity Securities

 Market Information

 Our common stock commenced trading on the Nasdaq Capital Market on
March 13, 2025, under the symbol "MWYN."

 Holders

 As of the date of this Report, there were 17,054,004 shares
of common stock and 135,000 shares of Series A Super Voting Preferred Stock issued and outstanding. According to the Company's
transfer agent, the Company had approximately registered 8 stockholders of record as of August 7, 2025. Because brokers and other institutions
and nominees hold many of the Company's shares of Common Stock on behalf of beneficial owners, the Company is unable to estimate
the total number of beneficial owners represented by those nominees.

 Dividends

 We have never declared or paid any cash or other dividends
or distributions on our common stock. We currently intend to retain earnings, if any, to finance the growth and development of our business.
We do not expect to pay any cash dividends on our common stock in the foreseeable future. Payment of future dividends, if any, will be
at the discretion of our board of directors and will depend on our financial condition, results of operations, capital requirements, restrictions
contained in any financing instruments, provisions of applicable law and other factors the board deems relevant.

 Securities Authorized for Issuance under Equity Compensation Plans

 Information about our equity compensation plans is incorporated herein
by reference to Item 12 of Part III of this Report on Form 10-K.

 Recent Sales of Unregistered Securities

 On September 9, 2024, we effected (i) a 1.55-for-1 forward
stock split of our common stock, and (ii) a 4.5-for-1 forward stock split of our Series A Super-Voting Preferred Stock. All
shares and per share information throughout this report has been retroactively adjusted to reflect the forward stock split.

 Set forth below is information regarding shares of capital stock issued
by us within the past three years. Also included is the consideration received by us for such shares and information relating to
the section of the Securities Act, or rule of the SEC, under which exemption from registration was claimed.

 (a)
 Issuance of common stock

 Marwynn Holdings, Inc. was incorporated on February 28, 2024. On
April 29, 2024, Yin Yan (our chairperson, chief executive officer and president, and spouse of Fulai Wang), Fubao Wang, Xiangjing
Wu, Gang Wu, Dan Yu, and Qiang Zhang, as the stockholders of Fu An, entered into a share exchange agreement with Marwynn to transfer
all of their ownership in Fu An for 7,399,080 shares of common stock of Marwynn ("Fu An Transaction"). On April 25,
2024, Hong Le Liang, Sen Zhong (spouse of Zhifen Zhou, our chief financial officer, secretary and director) and Fu Lai Wang (spouse of
Yin Yan, our chairperson, chief executive officer and president), as the stockholders of Grand Forest, entered into a share exchange agreement
with Marwynn to transfer all of their ownership in Grand Forest for 4,976,244 shares of common stock of Marwynn ("Grand Forest
Transaction"). On April 25, 2024, Hong Le Liang and Jiechun Wu, as the stockholders of KZS, entered into a share exchange agreement
with Marwynn to transfer all of their ownership in KZS for 2,132,676 shares of common stock of Marwynn ("KZS Transaction").
On April 30, 2024, the Fu An Transaction, Grand Forest Transaction and KZS Transaction closed, and Marwynn issued a total of 14,508,004 shares
of its common stock to the stockholders of Fu An, Grand Forest and KZS. As a result of the share exchanges, all the stockholders of Fu An,
Grand Forest and KZS became the stockholders of Marwynn and Marwynn became the parent of Fu An, Grand Forest and KZS.

 On April 24, 2024, the Company entered a Subscription Agreement
with two accredited investors, and, pursuant to the subscription agreements, on April 30, 2024, the Company issued 496,000 shares
of common stock of Marwynn at $1.6129 per share to the investors for an aggregate proceeds of $800,000.

 (b)
 Issuance of Series A Super Voting Preferred Stock

 In connection with the incorporation, on April 25, 2024, Marwynn
issued a total of 135,000 shares of Series A Super Voting Preferred Stock to our chairperson, chief executive officer and president,
Ms. Yin Yan. The transaction was not registered under the Securities Act in reliance on an exemption from registration set forth in Section 4(a)(2) and/or
Regulation D.

 No underwriters were involved in the foregoing issuances of securities.
The securities described in sections (a) and (b) of Item 15 were issued to investors in reliance upon the exemption from
the registration requirements of the Securities Act, as set forth in Section 4(a)(2) under the Securities Act relative to transactions
by an issuer not involving any public offering, to the extent an exemption from such registration was required. The recipients of securities
in the transactions described above represented that they were accredited investors and were acquiring the securities for their own account
for investment purposes only, and not with a view to, or for sale in connection with, any distribution thereof and that they could bear
the risks of the investment and could hold the securities for an indefinite period of time and appropriate legends were affixed to the
instruments representing such securities issued in such transactions.

 (c)
 Stock Option Grants, Option Exercises, Warrant Grants
and Warrant Exercises

 On July 24, 2024, Marwynn granted options under its 2024 Plan
to its independent directors to purchase up to 93,000 shares of common stock. These options all contain vesting conditions and are
exercisable at a purchase price of $1.6129 per share.

 No underwriters were involved in the foregoing issuances of securities.
The issuances of restricted stock described in this paragraph (c) of Item 15 were issued pursuant to written compensatory plans
or arrangements with our employees, directors, consultants and advisors, in reliance on the exemption provided by Rule 701 promulgated
under the Securities Act, or pursuant to Section 4(a)(2) under the Securities Act, relative to transactions by an issuer not
involving any public offering, to the extent an exemption from such registration was required. All recipients either received adequate
information about us or had access, through employment or other relationships, to such information.

 Use of Proceeds from Our Initial Public Offering

 On March 14, 2025, we consummated our IPO of 2,000,000 shares of our
common stock at an offering price of $4.00 per share, for gross proceeds of $8,000,000. On April 4, 2025, we closed on the partial exercise
of the over-allotment option by American Trust Investment Services, Inc., as the representative of the underwriters (the "Representative")
to purchase an additional 50,000 additional shares our common stock at the IPO price of $4.00 per share, for additional gross proceeds
of $200,000. All of the shares of common stock issued and sold in our IPO were registered under the Securities Act pursuant to a registration
statement on Form S-1, as amended (File No: 333-284245), which was declared effective by the SEC on March 11, 2025 (the "Registration
Statement"). We paid the Representative an aggregate of approximately $656,000 in underwriting discounts and commissions, and incurred
offering expenses of approximately $1,000,000. No payments for such expenses were made to our directors or officers or their associates,
holders of 10% or more of any class of our equity securities, or to our affiliates.

 There has been no material change in our planned use of proceeds from
our IPO as described in the final prospectus filed with the SEC on March 12, 2025 pursuant to Rule 424(b). As described in such final
prospectus, we have used IPO proceeds to develop our supply chain management and additional functionalities of our system and expand sales
and distribution channels in order to reach a broader customer base.

 Issuer Purchases of Equity Securities

 None.

 Item 6. [Reserved]

 Item 7. Management's Discussion and Analysis of Financial Condition
and Results of Operations

 You should read the following discussion and analysis of our
financial condition and results of operations together with our condensed consolidated financial statements and the related notes thereto
included elsewhere in this Report on Form 10-K. As discussed in the section titled "Special Note Regarding Forward-Looking Statements,"
the following discussion and analysis contains forward-looking statements that involve risks and uncertainties, such as statements regarding
our plans, objectives, expectations, intentions, or projections, as well as assumptions that, if they never materialize or prove incorrect,
could cause our results to differ materially from those discussed in these forward-looking statements. Factors that could cause or contribute
to such differences include, but are not limited to, those discussed in the "Risk Factors" section of the Annual Report.
Our historical results are not necessarily indicative of the results that may be expected for any period in the future.

 Business Overview
and Recent Development

 Marwynn Holdings, Inc. ("Marwynn"
or the "Company") was incorporated in the state of Nevada on February 27, 2024. The Company is a holding company with
no material operations of its own, Marwynn conducts substantially all its operations through its wholly-owned subsidiaries Fu An Enterprise,
Inc ("Fu An") and Grand Forest Cabinetry Inc ("Grand Forest").

 Fu An was incorporated in the state of California
on April 18, 2016. Fu An is a food and non-alcoholic beverage supply chain company that specializes in connecting businesses
between different regions, particularly between Asia and the U.S. Fu An's comprehensive supply chain services include the sourcing
of Asian food, snacks, and non-alcoholic beverages, and distributing branded goods to mainstream markets, grocery stores and wholesale/warehouse
clubs in the U.S. In addition, Fu An provides supply chain consulting, and market expansion support for businesses. With a focus on sourcing
Asian foods and non-alcoholic beverages, Fu An aims at becoming a leading importer and distributor of premium Asian foods and non-alcoholic beverages
to the U.S. markets.

 Grand Forest was incorporated in the state
of California on February 22, 2021. Grand Forest is an indoor home improvement supply chain provider that focus on providing high-quality kitchen
cabinets, flooring, and home improvement products sourced from international suppliers. Grand Forest focuses on sourcing high-quality products
from reliable overseas suppliers and distributing them to customers across the U.S.

 On March 12, 2025, Marwynn entered into an
underwriting agreement with American Trust Investment Services, Inc., as representative of the several underwriters (the "Representative"),
pursuant to which the Company issued and sold an aggregate of 2,000,000 shares of the Company's common stock, par value $0.001 per
share (the "Common Stock"), in the initial public offering (the "Offering") pursuant to the Company's Registration
Statement on Form S-1 (File No. 333-284245) and a related prospectus supplements dated March 12, 2025, filed with
the Securities and Exchange Commission ("Commission"). The Common Stock was sold at an offering price of $4.00 per share
(the "Public Offering Price"), generating gross proceeds to the Company of $8,000,000, before deducting underwriting discounts
and commissions and other estimated offering expenses.

 The Common Stock commenced trading on The
Nasdaq Capital Market on March 13, 2025 under the symbol "MWYN." The closing of the Offering took place on March 14, 2025.
The Company has been using the net proceeds from the Offering towards supply chain enhancements, business expansion, sales and distribution
growth, talent development and retention, working capital, and other general corporate purposes.

 On April 4, 2025, the Representative purchased
50,000 additional shares of the Company's common stock, par value $0.001 per share, at a price of $4.00 per share (the "Over-Allotment
Shares"). As a result, the Company has raised gross proceeds of approximately $200,000, in addition to the IPO gross proceeds of
$8,000,000, or combined gross proceeds in this IPO of $8,200,000, before underwriting discounts and commissions and offering expenses.

 Business Trends and Uncertainties

 During the first quarter of 2025, the United
States has introduced trade policy actions that have increased import tariffs across a wide range of countries at various rates, including
on product imports from almost all countries and individualized higher tariffs on certain other countries, such as China. Some of these
tariff announcements have since been followed by announcements of limited exemptions and temporary pauses. Our business relies heavily
on international supply chains and imported products, including food, non-alcoholic beverages, kitchen cabinets, flooring, and other home
improvement goods. This dependence exposes us to risks associated with shifting global trade policies, tariffs, and geopolitical tensions,
particularly in the Asia-Pacific region, and could negatively impact affect our business in multiple ways, including increased costs of
our products. These tariffs have introduced additional volatility into our procurement and logistics operations and may increase our cost
of goods sold, particularly for our food and cabinetry product lines, which are more reliant on imports from affected regions.

 We have temporarily paused certain imports
from China and are actively pursuing alternative sourcing strategies, including domestic suppliers and international partners in lower-risk
regions. In addition, trade-related disruptions—such as shipping delays, port congestion, or container shortages—can create
further uncertainty and may require expedited shipping or last-minute procurement efforts at elevated cost. While these changes are intended
to mitigate future exposure, they may result in near-term transitional costs, logistical inefficiencies, and supplier onboarding challenges.
Diversifying our supply base can also increase production and transportation costs and introduce operational complexity. We are actively
working with Costco and other retailers to introduce new products that are less sensitive to the tariff tensions between the U.S. and
China. However, there can be no assurance that these efforts will be successful or that such measures will fully offset the challenges
posed by current trade policies.

 We are closely monitoring the fluid nature
of proposed tariffs and any impact they may have on our operations and will continue to monitor macroeconomic conditions and evaluate
the financial and operational impact of ongoing trade policy shifts. These risks could intensify depending on future developments and
we are actively incorporating these considerations into our future operation planning, including assessing pricing actions, cost-control
measures, and long-term sourcing strategies.

 If tariffs escalate or global inflationary
trends persist, our customers may face greater economic strain, which could in turn affect demand for our products. We remain focused
on maintaining operational flexibility and adapting our supply chain to navigate these uncertainties and support long-term business performance.
See " Risk Factors " under Part II, Item 1A of this report for more information.

 Key Factors that Affect Our Results of
Operations

 Operating cost increase after initial public
offering

 As a result of our initial public offering,
we are subject to increased operating costs related to our listing on The Nasdaq Capital Market and we are subject to increased costs
related to our compliance with Securities Act and Exchange Act periodic reporting annual audit expenses, the legal service expenses,
and related consulting services expenses.

 Competition

 The supply chain industry is highly competitive,
with a wide range of players offering various services such as logistics, transportation, warehousing, and distribution. Competitors range
from large multinational corporations to small and medium-sized enterprises, each with their own strengths and capabilities. Supply
chain disruptions often occur due to natural disasters or geopolitical events. We see talent shortage and skills gap in supply chain management.
We also face regulatory compliance and trade restrictions. Security and data privacy are also concerns in global trade as well as fluctuations
in exchange rates and raw material prices.

 Competition for sale of food and beverage
varies and includes market demand, supplier relationships, logistics and distribution, regulatory compliance and expanding into new markets.
Satisfying diverse consumer preferences and staying ahead of trends are imperative.

 The home remodeling business is highly competitive,
fragmented, and evolving. As a result, competition for customers for our products and services from a variety of retailers, suppliers,
service providers, and distributors and manufacturers that sell products directly to their respective customer bases. These competitors
range from suppliers like us, to multi-channel, to exclusively online retailers. The internet facilitates competitive entry and increases
the level of competition we face for customer experience, price transparency, quality, product availability and assortment, and delivery
options.

 International Trade Policies

 Current uncertainties about increases in tariffs
of imported products from countries may have an adverse effect on our operations. In April 2025, the U.S. government increased import
tariffs across a wide range of countries at various rates, including on product imports from almost all countries and individualized higher
tariffs on certain countries. Based on the tariffs enacted and currently in effect, we anticipate incurring incremental tariff costs,
additional costs that we may incur on products shipped to our customers, and costs as a result of pauses on certain of our product imports,
in particular products from China. We expect to offset the impact of the enacted tariffs on our revenues with supply chain adjustments,
sources of supply or manufacturing locations, and additional cost savings actions. We are actively working with our other customers to
introduce new products that are less sensitive to the tariff tensions between the U.S. and China. However, if other additional tariffs
are adopted, we would incur additional tariff costs that could be material. We are actively evaluating the potential impacts of these
proposed tariffs, as well as our ability to mitigate their related impacts, this may affect our revenue and cost of revenues.

 Year Ended April 30, 2025 compared to Year
Ended April 30, 2024

 Revenues

 We derive our revenues from (i) sale
of food and beverage, (ii) sale of indoor home improvement products, and (iii) consulting services. The following table
presents our revenue by product and service types and as percentage of our total revenues for the periods presented.

 For the years ended April 30,

 2025

 2024

 Variance

 USD

 USD

 Sale of Food and Beverage

 $
 624,846

 5.63
 %

 $
 3,107,583

 26.07
 %

 $
 (2,482,737
)

 (79.89
)%

 Sale of Indoor Home Improvement Products

 10,301,027

 92.76
 %

 8,627,987

 72.38
 %

 1,673,040

 19.39
 %

 Consulting Services

 179,487

 1.61
 %

 185,000

 1.55
 %

 (5,513
)

 (2.98
)%

 Total revenues

 $

 %

 $

 %

 $
 (815,210
)

 (6.84
)%

 Sales of food and beverage

 Sales of food and beverage accounted for 5.63%
and 26.07% of total sales for the years ended April 30, 2025 and 2024, respectively. Sales of food and beverage decreased by $2,482,737
or 79.89% from $3,107,583 for the year ended April 30, 2024 to $624,846 for the year ended April 30,2025. The decrease in our sales was
primarily due to significantly reduced purchase orders from Costco, one of our largest customers, particularly in demand for White Rabbit
ice cream. We are actively seeking new retailers and working with them to introduce new products that are less sensitive to the tariff
tensions between the U.S. and China. We are also working with Costco on bringing more new products to their stores.

 Sales of indoor home improvement products

 Sales of indoor home improvement products
accounted for 92.76% and 72.38% of total sales for the years ended April 30, 2025 and 2024, respectively. Sales of indoor home improvement
products increased by $1,673,040, or 19.39% from $8,627,987 for the year ended April 30, 2024 to $10,301,027 for the year ended April
30, 2025. The increase in our sales was mainly due to the addition of new products and increased sales orders for cabinets as a result
of our efforts to expand our wholesale business. For the year ended April 30, 2025, we had total sales orders of approximately 6,420 pieces,
an increase of 1,712 sales orders or 36.36%, compared with 4,708 sales orders in the year ended April 30, 2024.

 Consulting services

 Sales from consulting services accounted for
1.61% and 1.55% of total revenues for the years ended April 30, 2025 and 2024, respectively. Revenue from consulting services decreased
by $5,513, or 2.98% from $185,000 for the year ended April 30, 2024 to $179,487 for the year ended April 30, 2025. We started our consulting
services business in March 2024 through providing supply chain and brand management services proposals and solutions to customers to help
them optimize their inventory management and product distribution strategy, to reduce delivery times, shipping costs and diversify distribution
channels.

 Costs of Revenues

 We derive our costs from (i) sale of
food and beverage, (ii) sale of indoor home improvement products, and (iii) consulting services. The following table presents our
costs of revenues as percentage of its corresponding revenue for the periods presented.

 For the years ended April 30,

 2025

 2024

 Variance

 USD

 USD

 Sale of Food and Beverage

 $
 332,941

 53.28
 %

 $
 1,637,583

 52.70
 %

 $
 (1,304,642
)

 (79.67
)%

 Sale of Indoor Home Improvement Products

 5,973,905

 57.99
 %

 4,849,898

 56.21
 %

 1,124,007

 23.18
 %

 Consulting Services

 95,637

 53.28
 %

 97,488

 52.70
 %

 (1,851
)

 (1.90
)%

 Total cost of revenues

 $
 6,402,483

 57.65
 %

 $
 6,584,969

 55.24
 %

 $
 (182,486
)

 (2.77
)%

 Cost of revenues from sale of food and beverage
decreased by $1,304,642, or 79.67% from $1,637,583 for the year ended April 30, 2024, to $332,941 for the year ended April 30, 2025. Our
cost of revenues from sale of food and beverage primarily includes inventory costs, storage and freight costs. The decrease in our cost
of revenues for sale of food and beverage was mainly due to decreased sales volume resulting from decreased purchase orders from Costco,
we did not have any orders from Costco for the year ended April 30, 2025 while we had 43 orders from Costco for the year ended April 30,
2024. We also had reduced storage fees and freight costs. The average purchase price for White Rabbit ice cream was $18.00 per case for
the year ended April 30, 2024.

 Cost of revenues for sale of indoor home improvement
products increased by $1,124,007, or 23.18%, from $4,849,898 for the year ended April 30, 2024, to $5,973,905 for the year ended April
30, 2025. Our cost of revenues from sale of indoor home improvement products primarily includes inventory costs, storage, freight costs,
damaged product disposals and packaging. The increase in our cost of sales for sale of indoor home improvement products was mainly due
to the increase in our sales despite having decreased inventory purchase price and freight costs. Average purchase price for cabinets
was $100 — $110 each for the year ended April 30, 2025 compared with $100 — $110 each for the year ended April 30, 2024. Average
purchase price for flooring was $32 per box for the year ended April 30, 2025 compared with $32 per box for the year ended April 30, 2024.
Average purchase price for marble and quartz was approximately $20 less per piece in the year ended April 30, 2025 compared with April
30, 2024.

 Cost of revenues associated with our consulting
services was immaterial and primarily consisted of labor costs.

 Results of Operations

 Comparison of the year ended April
30, 2025 and 2024

 The following table summarizes our consolidated
results of operations and as percentage of our total revenues for the period presented.

 For the year ended April 30,

 2025

 % of
 Revenues

 2024

 % of
 Revenues

 Dollar
 Increase
 (Decrease)

 Increase
 (Decrease)

 Revenue, net

 $

 %

 $

 %

 $
 (815,210
)

 (6.84
)%

 Cost of revenue

 (6,402,483
)

 (57.65
)%

 (6,584,969
)

 (55.24
)%

 (182,486
)

 (2.77
)%

 Gross profit

 4,702,877

 42.35
 %

 5,335,601

 44.76
 %

 (632,724
)

 (11.86
)%

 Selling expenses

 (1,858,167
)

 (16.73
)%

 (737,121
)

 (6.18
)%

 1,121,046

 152.08
 %

 General and administrative expenses

 (7,210,243
)

 (64.93
)%

 (3,207,995
)

 (26.91
)%

 4,002,248

 124.76
 %

 Total operating expenses

 (9,068,410
)

 (81.66
)%

 (3,945,116
)

 (33.10
)%

 5,123,294

 129.86
 %

 Income (loss) from operations

 (4,365,533
)

 (39.31
)%

 1,390,485

 11.66
 %

 (5,756,018
)

 (413.96
)%

 Total other expenses, net

 (35,874
)

 (0.32
)%

 (28,675
)

 (0.24
)%

 7,199

 25.11
 %

 Income (loss) before income tax provision

 (4,401,407
)

 (39.63
)%

 1,361,810

 11.42
 %

 (5,763,217
)

 (423.20
)%

 Income tax provision (benefit)

 2,930

 0.03
 %

 (363,735
)

 (3.05
)%

 (366,665
)

 (100.81
)%

 Net income (loss)

 $
 (4,398,477
)

 (39.61
)%

 $

 8.37
 %

 $
 (5,396,552
)

 (540.70
)%

 Revenues

 Sales for the years ended April 30, 2025
and 2024 were $11,105,360 and $11,920,570, respectively, a decrease of $815,210 or 6.84%. The decrease of sales in 2025 was primarily
attributed to decreased sale of food imports and distribution by $2,482,737 and decreased consulting services by $5,513, which was partly
offset by increased indoor home improvement products by $1,673,040.

 We imported and distributed new products with
total revenue of $624,846 during the year ended April 30, 2025. We are working with a few large food distributers and vendors in Asia
to bring more authentic premium Asia foods to the U.S.

 We sold 38,567 cabinets with average selling
price of $149.30 each during the year ended April 30, 2025 compared with 30,828 cabinets with average selling price of $171.28 each during
the year ended April 30, 2024. We sold 5,516 boxes of flooring with average selling price of $44.69 per box during the year ended April
30, 2025 compared with 5,730 boxes of flooring with average selling price of $47.97 per box during the year ended April 30, 2024. We sold
9,325 pieces of engineered marble or quartz with average selling price of $187.87 per piece during the year ended April 30, 2025 compared
with 5,782 pieces of quartz with average selling price of $229.57 per piece during the year ended April 30, 2024. Our average selling
price decreased significantly during the year ended April 30, 2025, which was a result of our strategic change of our operations by focusing
to develop wholesale customers starting from fiscal year 2024. Selling price to wholesale customers was significantly lower than the selling
price to retail customers but the sales quantity for each order was usually larger.

 Cost of revenues

 The following table presents our costs of
revenues by products and services provided as percentage of total cost of revenues for the periods presented.

 For the year ended April 30,

 2025

 2024

 Variance

 USD

 USD

 Sale of Food and Beverage

 $
 332,941

 5.20
 %

 $
 1,637,583

 24.87
 %

 $
 (1,304,642
)

 (79.67
)%

 Sale of Indoor Home Improvement Products

 5,973,905

 93.31
 %

 4,849,898

 73.65
 %

 1,124,007

 23.18
 %

 Consulting Services

 95,637

 1.49
 %

 97,488

 1.48
 %

 (1,851
)

 (1.90
)%

 Total cost of revenues

 $
 6,402,483

 %

 $
 6,584,969

 %

 $
 (182,486
)

 (2.77
)%

 Cost of revenues for the year ended April
30, 2025, and 2024 was $6,402,483 and $6,584,969, respectively, a decrease of $182,486 or 2.77%. The decrease in cost of revenues
in 2025 was primarily attributed to decreased cost from sale of food and beverage by $1,304,642, or 79.67%, which was partly offset by
increased cost from indoor home improvement products by $1,124,007 or 23.18%. Cost of revenues for sale of food and beverage as a percentage
of total revenues was 3.00% and 13.74%, respectively, for the years ended April 30, 2025 and 2024. Cost of revenues for indoor home improvement
products as a percentage of total revenues was 53.79% and 40.69%, respectively, for the years ended April 30, 2025 and 2024. Cost of revenues
for consulting services as a percentage of total revenues was 0.86% and 0.82%, respectively, for the years ended April 30, 2025 and 2024.

 Gross profit and gross margin

 The following table presents our gross profit
and gross margin by products and services provided as percentage of total revenues for the periods presented.

 For the years ended April 30,

 2025

 2024

 Gross profit

 Profit
 Margin to
 Total Revenues

 Gross profit

 Profit
 Margin to
 Total Revenues

 Sale of food and beverage

 $
 291,905

 2.63
 %

 $
 1,470,000

 12.33
 %

 Sale of indoor home improvement products

 4,327,122

 38.96
 %

 3,778,089

 31.69
 %

 Consulting services

 83,850

 0.76
 %

 87,512

 0.73
 %

 Gross profit and gross margin

 $
 4,702,877

 42.35
 %

 $
 5,335,601

 44.76
 %

 The following table presents our gross margin
by products and services provided as a percentage of its corresponding categories.

 2025

 2024

 Sale of food and beverage

 46.72
 %

 47.30
 %

 Sale of indoor home improvement products

 42.01
 %

 43.79
 %

 Consulting services

 46.72
 %

 47.30
 %

 The gross profit for the years ended
April 30, 2025 and 2024 was $4,702,877 and $5,335,601, respectively, a decrease of $632,724 or 11.86%. The blended gross profit margin
was 42.35% for 2025 compared with 44.76% for 2024. Gross profit for sale of food and beverage decreased by 80.14% in 2025 due to decreased
sales to Costco. Gross profit for sale of indoor home improvement products increased by 14.53% in 2025 due to our expansion of wholesale
business, for which we offered more discounts to our wholesale customers. Gross profit for consulting services decreased by 4.18% in 2025.

 Selling expenses

 Our selling expenses were 1,858,167 for the
year ended April 30, 2025, as compared to $737,121 for the year ended April 30, 2024, representing an increase of $1,121,046, or 152.08%.
The increase in the selling expenses was mainly due to 1) increased advertising and marketing expenses by $1,228,441 or 2,455.65%, in
order to attract new customers, increase our market share and improve operation efficiency, we entered a few consulting agreements for
business development, market expansion, supply chain management, and strategic financial plan and support advisory services, and 2) increased
payroll expenses by $143,682 or 36.83% due to increased employees; which was partly offset by 1) decreased shipping expenses by $33,479
or 90.92% as compared to the same period in 2024 resulting from significantly decreased sales to Costco, and 2) decreased sales commission
expenses by $224,488 or 99.52%. Selling expenses accounted for 16.73% and 6.18% of our total revenues for the years ended April 30, 2025
and 2024, respectively.

 General and administrative expenses

 Our general and administrative expenses were
$7,210,243 for the year ended April 30, 2025, as compared to $3,207,995 for the year ended April 30, 2024, reflecting an increase of $4,002,248
or 124.76%. The increase in general and administrative expenses included increased payroll expense, professional fee, rent expenses, depreciation
and amortization, travel expense, bad debt expense, insurance expense and meal and entertainment expenses, which was partly offset by
decreased products testing fee.

 The payroll expense increased by $472,597
or 46.01% as compared to the same period in 2024, the increase was mainly from increased number of employees and increased hourly rate,
which was adjusted to respond to the general inflation in US. Professional fee increased by $2,593,653 or 2,151.18% as compared to the
same period in 2024, resulting from audit, accounting and consulting related costs. Rent expense increased by $175,128 or 12.94% as compared
to the same period in 2024, which was mainly due to the initiation of the Company's new office and warehouse lease in 2024. Travel
expenses increased by $47,983, or 81.10%, compared to the same period in 2024, primarily due to increased travel activities for business
development. Insurance expenses increased by $11,647, or 20.42% as compared to the same period in 2024, which was mainly due to the increased
director and officer insurance expenses. Meal and entertainment expenses increased by $26,498 or 75.85% as compared to the same period
of 2024 for establishing and enhancing customer relations. Depreciation and amortization expenses increased by $52,943 or 37.00%, as compared
to the same period of 2024, which was mainly due to the purchase of fixed asset and acquisition of intangible assets. Bad debt expenses
increased by $569,637 or 1,53400% as compared to the same period of 2024. The increase in general and administrative expenses was partly
offset by decreased products testing fee by $41,175 or 100.00% as compared to the same period of last year.

 General and administrative expenses accounted
for 64.93% and 26.91% of our total revenues for the years ended April 30, 2025 and 2024, respectively.

 Other income (expense), net

 Other expenses was $35,874 for the year ended
April 30, 2025, compared to other expenses of $28,675 for the year ended April 30, 2024. For the year ended April 30, 2025,
other expenses mainly consisted of interest expense of $33,196, and other expenses of $5,562, which was partly offset with other income
of $2,884. For the year ended April 30, 2024, other expenses mainly consisted of interest expense of $27,835, other expense of $1,581,
which was partly offset by other income $741.

 Income tax provision

 Income
tax benefit were $2,930 for the year ended April 30, 2025, representing a decrease of $366,665 or 100.81% from $363,735 income tax expense
for the year ended April 30, 2024, due to decreased taxable income of Grand Forest. Marwynn, Fu An and Grand Forest file separate income
tax returns.

 Net income (loss)

 As a result of the above, we had a net loss
of $4,398,477 for the year ended April 30, 2025, compared to net income $998,075 for the year ended April 30, 2024, a decrease of net
income of $5,396,552 or 540.70%, which was mainly resulting from decreased revenue and increased audit, accounting and consulting fee,
rent expense and payroll costs.

 Liquidity and Capital Resources

 We assess our liquidity in terms of our ability
to generate adequate amounts of cash to meet current and future needs. We have funded our working capital, operations and other capital
requirements in the past primarily by equity financing, borrowing from related parties, cash flow from operations, and bank loans.

 In assessing our liquidity, we monitor and
analyze our cash on-hand, our ability to generate sufficient revenue sources, the collection of our accounts receivable, our ability to
obtain additional financial support in the future, and our operating and capital expenditure commitments. As reflected in our consolidated
financial statements, we had cash balance of approximately $1.26 million as of April 30, 2025. We also had accounts receivable balance
of approximately $1 million as of April 30, 2025, among which approximately $299,789 or 28.1% has been collected as of the date of this
report.

 As of April 30, 2025, we also recorded a total
of approximately $0.15 million loans payable (including approximately $0.1 million short-term loan, $12,547 short-term auto
loan and $33,518 long-term auto loan). We expect that we will be able to continue borrowing under our existing facilities based on
past experience, our good credit history, and well-established relationship with the lenders.

 As of April 30, 2025, we had due to related
parties balance of approximately $0.68 million. The balance of due to related parties was comprised of advances from our related parties
and was used for working capital during our normal course of business. This due to related parties was memorialized pursuant to unsecured
promissory notes between Grand Forest and the holders. The unsecured promissory notes are payable on demand on or after August 1,
2025, and carry no interest. In the absence of any demand, the entire principal shall be due on July 31, 2029.

 Our working capital amounted to approximately
$3.61 million as of April 30, 2025.

 Currently, we are working to improve our liquidity
and capital sources primarily through cash flows from operation, debt financing, and financial support from our principal stockholder.
In order to fully implement our business plan and sustain continued growth, we may also seek equity financing from outside investors.
Based on the current operating plan, management believes that the above-mentioned measures collectively will provide sufficient liquidity
for our Company to meet its future liquidity and capital requirements for at least 12 months from the issuance date of the consolidated
financial statements.

 However, as reflected in the accompanying
 consolidated financial statements, the Company had net loss of approximately $4.40 million for the year ended April 30, 2025 and cash
outflow from operating activities of approximately $5.27 million for the year ended April 30, 2025. The management plans to increase its
revenue of Fu An by diversifying its markets from major mass market channels to ethnic supermarkets chains. In addition, Fu An has already
finished the setup process to become a vendor to some major food distributors. The Company expects to increase sales through its distribution
channels in the next quarter. The Company plans to increase Grand Forest's revenue by providing more customized products to current
customers. Also, the Company plans to expand the market for its products to southern California. The Company is discussing with Los Angeles,
California-based distributors about the potential opportunity of setting up a Los Angeles regional office. The Company believes the
expanded sales force will strengthen the relationship of its long-time customers based in southern California and help to increase
overall sales. The Company had unsecured promissory notes with several stockholders with a total balance of $ 0.68 million as of
April 30, 2025. These unsecured promissory notes are payable on demand on or after August 1, 2025, and carry no interest. In the
absence of any demand, the entire principal should be due on July 31, 2029. Management also intends to raise additional funds by
way of a private or public offering, or by obtaining loans from banks or others.

 The Company has historically funded its working capital needs primarily
from operations. The working capital requirements are affected by the efficiency of operations and depend on the Company's ability
to increase its revenue. The working capital requirements are affected by the efficiency of operations and depend on the Company's
ability to increase its revenue. However, the Company may need additional cash resources in the future if the Company experiences changed
business conditions or other developments and may also need additional cash resources in the future if the Company wishes to pursue opportunities
for investment, acquisition, strategic cooperation or other similar actions. If it is determined that the cash requirements exceed the
Company's amounts of cash on hand, the Company may seek to issue debt or equity securities or obtain a credit facility. Based on
above reasons, there is a substantial doubt about the Company's ability to continue as a going concern for the next 12 months from
the issuance of the consolidated financial statements.

 The following table summarizes our cash flows
for the years ended April 30,2025 and 2024, respectively.

 Years Ended
 April 30

 2025

 2024

 Cash provided by (used in):

 Operating activities

 $
 (5,272,234
)

 $
 1,048,810

 Investing activities

 (69,852
)

 (377,950
)

 Financing activities

 5,239,180

 614,445

 Increase (Decrease) in cash and cash equivalents

 (102,906
)

 1,285,305

 Cash and cash equivalents, beginning of the period

 79,475

 Cash and cash equivalents, end of the period

 $
 1,261,874

 $

 Net cash provided by (used in) operating
activities

 Net cash outflow from operating activities
increased by $6,321,044 for the year ended April 30, 2025 comparing with the year ended April 30, 2024, mainly resulting from a) decreased
net income by $5,396,552 with add-back of non-cash adjustments to net loss by 673,242, b) increased cash outflow on inventory
by $427,152, c) increased cash outflow on prepaid expenses and other current assets by $3,176,394, d) increased cash outflow on tax payable
by $637,548, e) increased cash outflow on operating lease liabilities by $259,680, f) increased cash outflow on accrued expenses and other
current liabilities by $58,951, which was partly offset by g) decreased cash outflow on accounts receivable by $834,563, and h) increased
cash inflow from account payable by $2,121,959.

 Net cash used in investing activities

 Net cash used in investing activities was
$69,852 for the year ended April 30, 2025, compared to $377,950 in 2024. For the year ended April 30, 2025, we purchased fixed assets
for $69,852. For the year ended April 30,2024, we purchased fixed assets for $127,950, and acquisition of intangible assets
for $250,000.

 Net cash provided by financing activities

 Net cash provided by financing activities
was $5,239,180 for the year ended April 30, 2025, compared to net cash provided in financing activities of $614,445 for the year ended
April 30, 2024. The net cash provided by financing activities in 2025 mainly consisted of increase of new auto loan of $47,906 and proceeds
from issuance of common stock of $6,458,713, which was partly offset by repayment of bank loan of $500,000, loan to shareholder of $193,853,
repayment to related parties of $535,881, and repayment of auto loan of $37,705. The net cash provided by financing activities in
2024 mainly consisted of proceeds from issuance of common and preferred stock of $800,030 and proceeds from bank loan of $500,000, which
was partly offset by repayment to stockholders of $666,358 and repayment of auto loan payable of $19,227.

 Debts

 Loan from third party

 On June 9, 2020, KZS entered into a loan
agreement with KZ Kitchen Cabinet & Stone, Inc., an unrelated party whereby KZS borrowed $100,000, with an annual interest rate of
4.75% payable monthly, and the loan principal to be repaid at maturity on June 9, 2025. Upon a breach of the agreement, interest
will accrue at a compound rate of 10% per annum and KZ Kitchen Cabinet & Stone, Inc., may declare the unpaid principal balance together
with all accrued but unpaid interest thereon and all other sums owed to it under the agreement, immediately due and payable. As of this
report date, the Company is in the process to extend this loan.

 Following the Reorganization, this loan became
an obligation of the Company.

 Commitments and Contractual Obligations

 The Company's contractual obligations
as of April 30, 2025, are as follows:

 Payment Due by Period

 Contractual Obligations

 Total

 Less than 1
 year

 1 – 3 years

 3 – 5 years

 Thereafter

 Operating lease liabilities

 $
 4,668,428

 $
 1,232,091

 $
 2,494,465

 $
 941,872

 $
 —

 Financing lease liabilities

 71,191

 16,893

 28,959

 25,339

 —

 Loan payables

 —

 —

 —

 Auto loan payable

 46,070

 12,547

 19,152

 14,371

 —

 Total

 $
 4,885,689

 $
 1,361,531

 $
 2,542,576

 $
 981,582

 $
 —

 Off-Balance Sheet Arrangements

 We did not have any off-balance sheet
arrangements as of April 30, 2025 and 2024.

 Critical Accounting Policies and Estimates

 Our discussion and analysis of our financial
condition and results of operations are based upon our consolidated financial statements. These financial statements are prepared in accordance
with U.S. GAAP, which requires us to make estimates and assumptions that affect the reported amounts of our assets and liabilities
and revenue and expenses, to disclose contingent assets and liabilities on the date of the consolidated financial statements, and to disclose
the reported amounts of revenue and expenses incurred during the financial reporting period. We continue to evaluate these estimates and
assumptions that we believe to be reasonable under the circumstances. We rely on these evaluations as the basis for making judgments about
the carrying values of assets and liabilities that are not readily apparent from other sources. Since the use of estimates is an integral
component of the financial reporting process, actual results could differ from those estimates. Some of our accounting policies require
higher degrees of judgment than others in their application. We believe that the critical accounting policies as disclosed in this report
reflect the more significant judgments and estimates used in preparation of our consolidated financial statements. Further, as an emerging
growth company, we elected to use the extended transition period for complying with new or revised accounting standards that have different
effective dates for emerging growth companies until the earlier of the date that we (i) are no longer an emerging growth company
or (ii) affirmatively and irrevocably opt out of the extended transition period provided in the JOBS Act. As a result, these financial
statements and contained in our subsequent filings with the SEC may not be comparable to other public companies.

 The following critical accounting policies
rely upon assumptions and estimates and were used in the preparation of our consolidated financial statements:

 Critical Accounting Estimates

 The preparation of the Consolidated Financial
Statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of
assets and liabilities as of the dates of the consolidated financial statements, as well as the reported amounts of revenues and expenses
during the reporting period. These estimates and judgments include, but are not limited to, revenue recognition, sales return allowance,
the allowance for bad debt, valuation allowance of deferred tax assets, income taxes, the useful lives of long-lived assets and assumptions
used in assessing impairment of long-lived assets. Management bases its estimates on historical experience and on various other assumptions
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. Although actual amounts may differ from the estimated amounts, such differences are not likely to be material.

 Critical Accounting Policies

 Accounts Receivable, Net

 On May 1, 2023, the Company adopted Accounting
Standards Update ("ASU") 2016-13 Financial Instruments — Credit Losses (Topic 326): Measurement of Credit
Losses on Financial Instruments (Accounting Standards Codification ("ASC") 326). This standard replaced the incurred loss
methodology with an expected loss methodology that is referred to as the current expected credit loss ("CECL") methodology.
CECL requires an estimate of credit losses for the remaining estimated life of the financial asset using historical experience, current
conditions, and reasonable and supportable forecasts and generally applies to financial assets measured at amortized cost, including loan
receivables and held-to-maturity debt securities, and some off-balance sheet credit exposures such as unfunded commitments to
extend credit. Financial assets measured at amortized cost will be presented at the net amount expected to be collected by using an allowance
for credit losses. In addition, CECL made changes to the accounting for available-for-sale debt securities. One such change is to
require credit losses to be presented as an allowance rather than as a write-down on available-for-sale debt securities if management
does not intend to sell and does not believe that it is more likely than not they will be required to sell.

 The Company adopted ASC 326 and all related
subsequent amendments thereto effective May 1, 2023, using the modified retrospective approach for all financial assets measured
at amortized cost and off-balance sheet credit exposures. The was no transition adjustment of the adoption of CECL.

 Accounts receivable represent the amounts
that the Company has an unconditional right to consideration, which are stated at the historical carrying amount net of allowance for
doubtful accounts. The Company maintains allowances for doubtful accounts for estimated losses. The Company reviews the accounts receivable
on a periodic basis and makes allowances when there is doubt as to the collectability of individual balances. In evaluating the collectability
of individual receivable balances, the Company considers many factors, including historical losses, the age of the receivable balance,
the customer's historical payment patterns, its current credit-worthiness and financial condition, and current market conditions
and economic trends. Accounts are written off against the allowance after all means of collection have been exhausted and the potential
for recovery is considered remote. As of April 30, 2025 and 2024, the Company had allowance for credit losses of $557,201 and $24,698,
respectively.

 Inventories

 Inventories consist of merchandise held for
sale and are stated at the lower of cost or net realizable value. When evidence exists that the net realizable value of inventory is lower
than its cost, the difference is recorded in cost of sales in the consolidated statement of income in the period in which it occurs. For
indoor home improvement products, inventory costs primarily include merchandise costs and freight in costs. No assembly labor and overhead
costs are allocated to indoor home improvement products because these costs are immaterial. Grand Forest and KZS determines inventory
costs using the moving weighted average cost method. Fu An determined inventory costs using First-in-First-out method ("FIFO").
The Company records reserves for estimated losses related to shrinkage and other amounts that are otherwise not expected to be fully recoverable.
The Company assesses the need for valuation allowances for slow-moving, excess and obsolete inventories by estimating the net recoverable
value of such goods based upon inventory category, inventory age, specifically identified items and overall economic conditions. There
was no inventory allowance as of April 30, 2025 and 2024.

 Revenue Recognition

 In accordance with ASC 606, "Revenue
from Contracts with Customers," revenue is recognized when a customer obtains control of promised goods or services. The amount
of revenue recognized reflects the consideration that the Company expects to be entitled to receive in exchange for these goods or services.
The Company recognizes revenues following the five-step model prescribed under ASU No. 2014-09: (i) identifies contract(s) with
a customer; (ii) identifies the performance obligations in the contract; (iii) determines the transaction price; (iv) allocates
the transaction price to the performance obligations in the contract; and (v) recognizes revenues when (or as) it satisfies the performance
obligation.

 The Company derives its revenues primarily
from two business segments to provide (i) food and beverage supply chain and brand management services, and (ii) indoor home improvement
products to dealers and retail customers and sales of indoor home improvement products to customers.

 Revenue from food and beverage sales

 Fu An sources authentic premium Asian foods
from various suppliers and then distributes to customers (mainly supermarket and grocery stores) in the U.S. The Company accounts for
revenue from sales of authentic premium Asian foods on a gross basis as the Company is responsible for fulfilling the promise to provide
the desired authentic premium Asian foods products to customers and is subject to inventory risk before the product ownership and risk
are transferred and has the discretion in establishing prices. All Fu An's contracts are fixed price contracts and have one single
performance obligation as the promise is to transfer the individual goods to customers.

 The sales transaction price is indicated in
each purchase order with a Deduct from Invoice ("DFI") discount which automatically reduces per unit cost on invoice, and
payment terms are primarily set as "net 30." The Company elects to account for shipping and handling as fulfillment activities,
and not as a separate performance obligation. The Company's revenue from sales of authentic premium Asian food products is recognized
at a point in time when title and risk of loss passes and the customer accepts the goods, which generally occurs at delivery. Revenue
from the sale of food products is reported net of sales returns and allowance.

 Revenue from sales of indoor home
improvement products

 Revenues from the sale of indoor home improvement
products and accessories by Grand Forest and KZS at their stores, is recognized at a point in time when control of merchandise is transferred
to the customer. Merchandise can either be picked up in the store or delivered to the customer. For merchandise picked up in the store,
control is transferred at the time of the sale to the customer. For merchandise delivered to the customer, control is transferred either
when delivery has been completed, or when the Company has a present right to payment which, for certain merchandise, occurs upon conveyance
of the merchandise to the carrier for delivery. Grand Forest and KZS' payment terms are primarily at the point of sale for merchandise
sales. The majority of our customers purchase bulk boards without requesting assembly service. Occasionally, we offer assembly service
to certain customers as a value-added service solely for marketing purposes to attract customers to place the orders with us. We
do not separately charge the customers for assembly services. Sales of indoor home improvement products and related assembly services
are not distinct in the context of the contract with the customers, because they are inputs to deliver the combined output of delivering
the products to the customers. Therefore, sales of indoor home improvement products and assembly services are identified as a single performance
obligation. Grand Forest and KZS elected to account for shipping and handling as fulfillment activities, and not as a separate performance
obligation. The Company accounts for revenue from sales of indoor home improvement products on a gross basis as the Company is responsible
for fulfilling the promise to provide the desired indoor home improvement products to customers, and is subject to inventory risk before
the product ownership and risk are transferred and has discretion in establishing prices. All of the Company's contracts are fixed
price contracts and have one single performance obligation as the promise is to transfer the individual goods to customers. Revenue from
the sale of merchandise is reported net of sales returns and allowance. Grand Forest and KZS estimate future returns based on historical
return and current trend of product sales.

 Consulting services revenue

 Consulting services revenue primarily consists
of service income from providing supply chain and brand management services proposals and solutions to customers to help them optimize
their inventory management and product distribution strategy, to reduce delivery times, shipping costs and diversify distribution channels.
The Company's contracts with customers for supply chain and brand management services are fixed-price contracts. The Company
also believes that it serves as a principal in this type of transaction because it has the latitude in establishing prices with customers,
and is responsible for bearing the related costs to complete the designated services. It normally takes a few months up to one year
to complete the designated services. Revenue is recognized over the service period.

 Sales Returns and Allowances

 For food and beverage and indoor home improvement product sales, the
Company accrues estimated sales returns based on past experience and current trend of product sales. The allowance for sales returns as
of April 30, 2025 and 2024 amounted to $205,988 and $205,988, respectively.

 Income Tax

 The Company uses the asset and liability method
of accounting for income taxes in accordance with FASB ASC Topic 740, "Income Taxes." Under this method, income tax expense
is recognized for the amount of: (i) taxes payable or refundable for the current period and (ii) deferred tax consequences of
temporary differences resulting from matters that have been recognized in an entity's financial statements or tax returns. Deferred
tax assets also include the prior years' net operating losses carried forward. Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be
recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations
in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based
on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets
will not be realized.

 The Company follows FASB ASC Topic 740,
which prescribes a more-likely-than-not threshold for financial statement recognition and measurement of a tax position taken or
expected to be taken in a tax return. FASB ASC Topic 740 also provides guidance on recognition of income tax assets and liabilities,
classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions,
accounting for income taxes in interim periods, and income tax disclosures.

 The Company utilizes a two-step approach
to recognizing and measuring uncertain income tax positions (tax contingencies). The first step is to evaluate the tax position for recognition
by determining if the weight of available evidence indicates it is more likely than not the position will be sustained on audit, including
resolution of related appeals or litigation processes. The second step is to measure the tax benefit as the largest amount which is more
than 50% likely of being realized upon ultimate settlement. The Company considers many factors when evaluating our tax positions and estimating
its tax benefits, which may require periodic adjustments and which may not accurately forecast actual outcomes. The Company includes interest
and penalties related to its tax contingencies in income tax expense.

 Recently Issued Accounting Pronouncements

 The Company considers the applicability and
impact of all ASUs. Management periodically reviews new accounting standards that are issued. Under the Jumpstart Our Business Startups
Act of 2012, as amended (the "JOBS Act"), the Company meets the definition of an emerging growth company and has
elected the extended transition period for complying with new or revised accounting standards, which delays the adoption of these accounting
standards until they would apply to private companies.

 In October 2023, the FASB issued ASU
No. 2023-06, "Disclosure Improvements — Codification Amendments in Response to the SEC's Disclosure
Update and Simplification Initiative." The ASU amends the disclosure or presentation requirements related to various subtopics
in the FASB ASC. The ASU was issued in response to the SEC's August 2018 final amendments in Release No. 33-10532, Disclosure
Update and Simplification that updated and simplified disclosure requirements that the SEC believed were duplicative, overlapping,
or outdated. The guidance in ASU 2023-06 is intended to align GAAP requirements with those of the SEC and to facilitate the
application of GAAP for all entities. The amendments introduced by ASU 2023-06 are effective if the SEC removes the related
disclosure or presentation requirement from its existing regulations by June 30, 2027. If, by June 30, 2027, the SEC has not
removed the applicable requirements from its existing regulations, the pending content of the associated amendment will be removed from
the ASC and will not become effective for any entities. Early adoption is permitted. The adoption of ASU 2023-06 is not expected
to have a material impact on the Company's consolidated financial statements or related disclosures.

 In December 2023, the FASB issued ASU 2023-09,
Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09), which requires disclosure of incremental income
tax information within the rate reconciliation and expanded disclosures of income taxes paid, among other disclosure requirements. ASU 2023-09 is
effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company's management does
not believe the adoption of ASU 2023-09 will have a material impact on its financial statements and disclosures.

 In January 2025, the FASB issued ASU 2025-01 Income Statement-Reporting
Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40). The FASB issued ASU 2024-03 on November 4, 2024-03
states that the amendments are effective for public business entities for annual reporting periods beginning after December 15, 2026,
and interim reporting periods beginning after December 15, 2027. Following the issuance of ASU 2024-03, the FASB was asked to clarify
the initial effective date for entities that do not have an annual reporting period that ends on December 31 (referred to as non-calendar
year-end entities). Because of how the effective date guidance was written, a non-calendar year-end entity may have concluded that it
would be required to initially adopt the disclosure requirements in ASU 2024-03 in an interim reporting period, rather than in annual
reporting period. The FASB's intent in the basis for conclusions of ASU 2024-03 is clear that all public business entities should
initially adopt the disclosure requirements in the first annual reporting period beginning after December 15, 2026, and interim reporting
periods within annual reporting periods beginning after December 15, 2027.

 The Company's management does not believe
that any other recently issued, but not yet effective, authoritative guidance, if currently adopted, would have a material impact on the
Company's financial statement presentation or disclosures.

 Item 7A. Quantitative and Qualitative Disclosures about
Market Risk

 We are a smaller reporting company, as defined by Rule
12b-2 of the Exchange Act, and are not required to provide the information required by this Item.

 Item 8. Financial Statements and Supplementary Data

 Our financial statements required to be filed pursuant
to this Item 8 appear in a separate section of this Report on Form 10-K, beginning on page F-1.

 Item 9. Changes in and Disagreements with Accountants
on Accounting and Financial Disclosures

 None.

 Item 9A. Controls and Procedures

 Evaluation of Disclosure Controls and Procedures

 Disclosure controls and procedures are controls and
other procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act
is recorded, 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 in our reports
filed or submitted under the Exchange Act is accumulated and communicated to Management, including our Chief Executive Officer and Chief
Financial Officer (together, the "Certifying Officers"), or persons performing similar functions, as appropriate, to allow timely
decisions regarding required disclosure.

 Under the supervision and with the participation of
our Management, including our Certifying Officers, we carried out an evaluation of the effectiveness of the design and operation of our
disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on the foregoing, our Certifying
Officers concluded that our disclosure controls and procedures were effective as of the end of the fiscal year ended April 30, 2025. Accordingly,
Management believes that the financial statement contained elsewhere in this Report present fairly in all material respects our

 financial position, results of operations
and cash flows for the period presented.

 Management's Annual Report on Internal Controls over
Financial Reporting

 This Report does not include a report of Management's
assessment regarding internal control over financial reporting or an attestation report of our registered public accounting firm due to
a transition period established by the rules of the SEC for

 newly public companies.

 Changes in Internal Control over Financial Reporting

 There were no changes in our internal control over financial
reporting, as defined in Rules 13a-15(f) and 15(d)-15(f) promulgated under the Securities Exchange Act of 1934, during the period ended
April 30, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 Item 9B. Other Information

 Rule 10b5-1 Trading Arrangements

 During the quarter ended April 30, 2025, no director or
officer of the Company adopted or terminated a "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.

 Item 9C. Disclosure Regarding Foreign Jurisdictions that
Prevent Inspections

 None.

 Item 10. Directors, Executive Officers and Corporate Governance

 MANAGEMENT

 Executive Officers and Directors

 The following table provides information regarding our executive officers,
directors and director nominees as of the date of this report:

 Name

 Age

 Position

 Executive Officers

 Yin Yan (2)(3)

 Chairperson of the Board, Chief Executive Officer and President

 Zhifen Zhou (3)

 Director, Chief Financial Officer and Secretary

 Tuan Tran

 Chief Operating Officer

 Board of Directors (Non-Employee)

 Eric Newlan (1)

 Independent Director

 Dandan Wang (1)(2)(3)

 Independent Director

 Dvisha Patel (1)(2)

 Independent Director

 (1)
 Member of the Audit Committee.

 (2)
 Member of the Compensation Committee.

 (3)
 Member of the Nominating Committee.

 Our Leadership Team

 Executive Officers

 Yin Yan, Chairperson of the Board, Chief Executive Officer, President
and Director. Ms. Yin Yan has served as our chairperson, chief executive officer, president and director since
April, 2024. She has also served as chief executive officer of our subsidiary Fu An Enterprise since March, 2023. Ms. Yan has been serving
as chief executive officer and chair of the board of directors of Bio Essence Corp. an herbal health, diet, and nutrition company whose
common stock is registered with the SEC and trades on the OTC-Pink market (symbol: BIOE), for approximately 8 years. She has over
20 years' experience in real estate, international trade and management. She is a registered lawyer admitted in NSW High Court
of Australia. Ms. Yan has a J.D. degree from the University of New South Wales. She also holds an MBA degree in Technology Management
and BS in Computer Information System from the University of New South Wales.

 Zhifen Zhou, Director, Chief Financial Officer and Secretary. Ms.
Zhifen Zhou graduated from Hang Zhou University of Commerce of China with a degree in Finance. She has over 20 years of experience
in finance, operations, and management in China and the U.S. She currently serves as chief financial officer of our subsidiary, Grand
Forest Cabinetry Inc. From May 2005 to September 2022, Ms. Zhifen Zhou was a business owner specializing in restaurant management
and international trading. She joined Grand Forest Cabinetry Inc in September 2022. Ms. Zhifen Zhou is responsible for financial
planning and analysis, budgeting, and financial reporting. She also works with the chief executive officer and our board of directors
on strategy and mergers and acquisitions.

 Tuan Tran, Chief Operating Officer. Mr. Tran
has served as our chief operating officer (COO) since April 1, 2024. He has also served as chief operating officer for our subsidiary
Fuan Enterprise since October 1, 2023, where he oversees the company's day-to-day administrative and operational functions.
Prior to joining Fuan Enterprise, Mr. Tran held several key positions that highlight his extensive experience in operations management.
His previous roles in operations leadership include serving as COO at Bio Essence Corporation from 2018 until joining Fu An in 2023, COO
at AMF Pharma, General Manager at Harmony Health Labs, and VP of Operations at SK Laboratories. Mr. Tuan Tran has over 20 years
of experience in quality and operations working in the nutrition, dietary supplements and OTC industries. Mr. Tran's current
responsibilities include, but are not limited to production, warehouse and distribution, quality, customer service, R&D, procurement,
human resources, and safety.

 Mr. Tran has extensive knowledge in FDA regulations, GMPs, food
safety, auditing, quality system, HACCP, Process Analytical Technology, CAPA, and Lean Manufacturing. Mr. Tran also specializes in
crisis management, regulatory compliance, quality systems implementation, and supplier qualification.

 Mr. Tran received his Bachelors of Science Degree in Public Health
from Southern Connecticut State University. He holds certifications in Pharmaceutical Engineering, Six Sigma Green Belt, Food Safety,
Technical Writing and HACCP. Mr. Tran is a senior member with the American Society for Quality.

 Independent Director

 Eric Newlan, Director. Mr. Newlan
was appointed to our Board on July 24, 2024. Since 1987, Mr. Newlan has practiced law in the North Texas area and is currently
managing member of Newlan Law Firm, PLLC, Flower Mound, Texas, a firm engaged principally in the area of securities regulation. He earned
a B.A. degree in Business from Baylor University, Waco, Texas, and a J.D. degree from the Washburn University School of Law, Topeka, Kansas.
Mr. Newlan is a member of the Texas Bar. Since January 2020, he has served as Vice President and a Director of Black Bird Biotech,
Inc., a publicly-traded company (Symbol: BBBT) engaged in the manufacture and sale of biopesticide products. From May 2022 through
June 2023, Mr. Newlan served as Vice President, Secretary and a Director of Accredited Solutions, Inc., a publicly-traded company
(symbol: ASII) engaged in the sale and distribution of Diamond Creek high alkaline water. Since June 2016, Mr. Newlan has been
Vice President and a Director of Touchstone Enviro Solutions, Inc., a purveyor of environmentally-friendly products. Based on the above
qualifications, the Company believes Mr. Newlan is qualified to be on the Board.

 Dandan Wang, Director. Ms. Wang
was appointed to our Board on July 24, 2024. Ms. Wang graduated from Dongbei University of Finance and Economics with a major in
Finance in 1997. She received her MBA degree in 2003. She worked for Bank of Communications since 1988 and was promoted to Vice President
of Commercial Lending Division. In 2001, she moved to China Guangfa Bank where she served as Vice President in various divisions including
commercial lending, marketing, private banking and compliance before her retirement in 2023. Based on the above qualifications, the Company
believes Ms. Wang is qualified to be on the Board.

 Dvisha Patel, Director. Ms. Patel
was appointed to our Board on July 24, 2024. Ms. Patel is a seasoned professional with a proven track record of executing successful
strategic and operational plans across various industries. As a management consultant, Ms. Patel has advised clients, from startups to
Fortune 500 companies, on a range of business issues, from increasing user engagement to building new operational processes to identifying
cost-savings opportunities. Her extensive expertise also includes in-house roles, including at Vereto (senior customer growth manager,
since November 2023), Amazon (senior product marketing manager, April 2022-June 2023; senior vendor manager July 2021-April 2022),
AARETE (consultant, February 2019-May 2021) and W.B. Mason (November 2016 - February 2019), where she managed
and grew multi-million-dollar P&Ls. Throughout her career, she has balanced achieving business goals with advocating for the needs
of end users, customers, and clients. Ms. Patel holds a Master of Business Administration from UCLA Anderson School of Management
and a Bachelor of Science in Business Administration from Boston University. Based on the above qualifications, the Company believes Ms.
Patel is qualified to be on the Board.

 Family Relationships

 There are no family relationships among any of our officers or directors.

 Involvement in Certain Legal Proceedings

 To the best of our knowledge, none of our directors or executive officers
were involved in any legal proceedings described in Item 401(f) of Regulation S-K in the past ten years.

 Promoters and Control Persons.

 To the best of our knowledge, none of our promoters or control persons
were involved in any legal proceedings described in Item 401(f)(1)-(6) of Regulation S-K in the past five years.
Ms. Yin Yan, our chairperson, chief executive officer and president is deemed a promoter and control person.

 Board Composition

 Our board of directors consists of five (5) members.

 We are, and will continue to be, a "controlled company"
under the corporate governance rules of The Nasdaq Capital Market. The Nasdaq Marketplace Rule 5615(c) defines a "controlled
company" as a company of which more than 50% of the voting power for the election of directors is held by an individual, a group,
or another company. Ms. Yan currently controls approximately 93.89% of the voting power of our outstanding voting securities.
As a result, we qualify for exemptions from certain corporate governance requirements under the Nasdaq Marketplace Rules. We intend to
rely on certain exemptions to The Nasdaq Capital Market corporate governance requirements.

 Accordingly, at the time of this report, we do not intend to have a
fully independent compensation committee or nominating and corporate governance committee, nor do we require independent director oversight
of director nominations.

 Our nominating and corporate governance committee and our board of
directors may consider a broad range of factors relating to the qualifications and background of board nominees, which may include diversity,
which is not only limited to race, gender or national origin. We have no formal policy regarding board diversity. Our nominating and corporate
governance committee's and our board of directors' priority in selecting board members is identification of persons who will
further the interests of our stockholders through his or her established record of professional accomplishment, the ability to contribute
positively to the collaborative culture among board members, knowledge of our business, understanding of the competitive landscape and
professional and personal experiences and expertise relevant to our growth strategy. Our directors hold office until their successors
have been elected and qualified or until the earlier of their death, resignation or removal. Our Bylaws also provide that our directors
may be removed with or without cause by a vote of the holders of a majority of the voting power of the issued and outstanding stock entitled
to vote and that any vacancy on our board of directors, including a vacancy resulting from an enlargement of our board of directors, may
be filled only by vote of a majority of our directors then in office, though less than a quorum, and not by the stockholders, unless the
board determines by resolution that any such vacancies or newly created directorships shall be filled by stockholders.

 Director Independence. Our board of directors
has determined that all members of our board of directors are independent directors, with the exception of Yin Yan and Zhifen Zhou, including
for purposes of the rules of the Nasdaq and relevant federal securities laws and regulations.

 Term of Office. In accordance with the
terms of our Articles of Incorporation and Bylaws, at each annual meeting of the stockholders, the holders of shares of stock entitled
to vote in the election of directors will elect directors to hold office until the next succeeding annual meeting or until the director's
earlier death, resignation, disqualification, or removal.

 Our Articles of Incorporation and Bylaws provide that the number of
our directors shall be fixed from time to time by a resolution of the majority of our board of directors.

 Committees of the Board of Directors

 Our board of directors has established an audit committee, a compensation
committee and a nominating and corporate governance committee, each of which has the composition and responsibilities described below.
Each of the below committees has a written charter approved by our board of directors. Each of the committees reports to our board of
directors as such committee deems appropriate and as our board of directors may request. Copies of the charters are posted on the investor
relations section of our website. Members serve on these committees until their resignation or until otherwise determined by our board
of directors.

 Audit Committee

 Our audit committee is comprised of Dandan Wang, Dvisha Patel and Eric
Newlan, with Mr. Newlan serving as chair of the committee. Our board of directors has determined that each member of the audit committee
meets the independence requirements of Rule 10A-3 under the Securities Exchange Act of 1934, as amended, or the Exchange Act,
and the applicable Nasdaq Marketplace Rules, and has sufficient knowledge in financial and auditing matters to serve on the audit committee.
Dandan Wang qualifies as an audit committee financial expert under Item 407 of Regulation S-K. We have adopted an audit
committee charter, detailing the principal functions of the audit committee, including:

 assisting board oversight of (1) the integrity of our
financial statements, (2) our compliance with legal and regulatory requirements, (3) our independent auditor's qualifications
and independence, and (4) the performance of our internal audit function and independent auditors; the appointment, compensation,
retention, replacement, and oversight of the work of the independent auditors and any other independent registered public accounting
firm engaged by us;

 pre-approving all audit and non-audit services to be provided
by the independent auditors or any other registered public accounting firm engaged by us, and establishing pre-approval policies and
procedures;

 reviewing and discussing with the independent auditors all
relationships the auditors have with us in order to evaluate their continued independence;

 setting clear policies for audit partner rotation in compliance
with applicable laws and regulations;

 obtaining and reviewing a report, at least annually, from
the independent auditors describing (1) the independent auditor's internal quality-control procedures and (2) any material
issues raised by the most recent internal quality-control review, or peer review, of the audit firm, or by any inquiry or investigation
by governmental or professional authorities, within the preceding five years respecting one or more independent audits carried out
by the firm and any steps taken to deal with such issues;

 meeting to review and discuss our annual audited financial
statements and quarterly financial statements with management and the independent auditor, including reviewing our specific disclosures
under " Management's Discussion and Analysis of Financial Condition and Results of Operations "; reviewing and
approving any related party transaction required to be disclosed pursuant to Item 404 of Regulation S-K promulgated by the
SEC prior to us entering into such transaction; and

 reviewing with management, the independent auditors, and
our legal advisors, as appropriate, any legal, regulatory or compliance matters, including any correspondence with regulators or government
agencies and any employee complaints or published reports that raise material issues regarding our financial statements or accounting
policies and any significant changes in accounting standards or rules promulgated by the Financial Accounting Standards Board, the SEC
or other regulatory authorities.

 Compensation Committee

 We have elected to rely on the "controlled company" exemption
and our compensation committees does not consist entirely of independent directors.

 Our compensation committee is comprised of Dandan Wang, Dvisha Patel
and Yin Yan, with Yin Yan, our chairperson, chief executive officer and president, serving as chair of the committee. Only Mses. Wang
and Patel are non-employee directors, as defined by Rule 16b-3 promulgated under the Exchange Act and "independent"
as defined in the applicable Nasdaq Marketplace Rules. We have adopted a compensation committee charter which details the principal functions
of the compensation committee, including:

 reviewing and approving on an annual basis the corporate
goals and objectives relevant to our Chief Executive Officer's compensation, evaluating our Chief Executive Officer's performance
in light of such goals and objectives and determining and approving the remuneration (if any) of our Chief Executive Officer based on
such evaluation;

 reviewing and making recommendations to our Board of Directors
with respect to the compensation, and any incentive-compensation and equity-based plans that are subject to board approval of all of
our other officers;

 reviewing our executive compensation policies and plans;

 implementing and administering our incentive compensation
equity-based remuneration plans; assisting management in complying with our proxy statement and annual report disclosure requirements;

 approving all special perquisites, special cash payments
and other special compensation and benefit arrangements for our officers and employees; and

 producing a report on executive compensation to be included
in our annual proxy statement; and reviewing, evaluating and recommending changes, if appropriate, to the remuneration for directors.

 The charter also provides that the compensation committee may, in its
sole discretion, retain or obtain the advice of a compensation consultant, independent legal counsel or other adviser and is directly
responsible for the appointment, compensation and oversight of the work of any such adviser. However, before engaging or receiving advice
from a compensation consultant, external legal counsel or any other adviser, the compensation committee will consider the independence
of each such adviser, including the factors required by the Nasdaq Marketplace Rules and the SEC.

 Nominating and Governance Committee

 We have elected to rely on the "controlled company" exemption
and our nominating and corporate governance committees does not consist entirely of independent directors.

 Our nominating and governance committee is comprised of Dandan Wang,
Yin Yan and Zhifen Zhou, with Yin Yan our chairperson, chief executive officer and president, serving as the chair of the committee. We
have adopted a nominating and corporate governance committee charter, which details the purpose and responsibilities of the nominating
and corporate governance committee, including:

 identifying, screening and reviewing individuals qualified
to serve as directors, consistent with criteria approved by the Board of Directors, and recommending to the Board of Directors candidates
for nomination for election at the annual meeting of stockholders or to fill vacancies on the Board of Directors;

 developing and recommending to the Board of Directors and
overseeing implementation of our corporate governance guidelines;

 coordinating and overseeing the annual self-evaluation of
the Board of Directors, its committees, individual directors and management in the governance of the company; and

 reviewing on a regular basis our overall corporate governance
and recommending improvements as and when necessary.

 The charter also provides that the nominating and corporate governance
committee may, in its sole discretion, retain or obtain the advice of, and terminate, any search firm to be used to identify director
candidates, and is directly responsible for approving the search firm's fees and other retention terms.

 We have not formally established any specific, minimum qualifications
that must be met or skills that are necessary for directors to possess. In general, in identifying and evaluating nominees for director,
the Board of Directors considers educational background, diversity of professional experience, knowledge of our business, integrity, professional
reputation, independence, wisdom, and the ability to represent the best interests of our stockholders.

 Leadership Structure and Risk Oversight

 Our board of directors does not have a policy regarding the separation
of the roles of chief executive officer and chairperson of the board of directors, as our board of directors believes it is in the best
interest of the Company to make that determination based on the position and direction of the Company and the membership of the board
of directors. Our board of directors has determined that having an employee director serve as chairperson is in the best interest of our
stockholders at this time because of the efficiencies achieved in having the role of chief executive officer and chairperson
combined, and because the detailed knowledge of our day-to-day operations and business that the chief executive officer possesses
greatly enhances the decision-making processes of our board of directors as a whole.

 The chairperson of the board of directors and the other members of
the board of directors work in concert to provide oversight of our management and affairs. Our board of directors encourages communication
among its members and between management and the board of directors to facilitate productive working relationships. Working with the other
members of the board of directors, our chairperson also strives to ensure that there is an appropriate balance and focus among key board
responsibilities such as strategic development, review of operations and risk oversight.

 Compensation Committee Interlocks and Insider Participation

 None of our executive officers currently serves, or in the past fiscal
year has served, as a member of the board of directors or compensation committee of any entity that has one or more executive officers
serving on our board of directors or compensation committee. For a description of transactions between us and members of our compensation
committee and affiliates of such members, see the section titled " Certain Relationships and Related Party Transactions."

 Compensation Committee Report

 We are a smaller reporting company, as defined by Rule 12b-2 of the
Exchange Act, and are not required to provide the information required under Section e(5) of Item 407 of Regulation S-K.

 Insider Trading Policy

 We have adopted insider trading policies and procedures governing the
purchase, sale, and other dispositions of the our securities by directors, officers and employees. Such policies are reasonably designed
to promote compliance with insider trading laws, rules and regulations, and the listing standards of Nasdaq. Our insider trading policy
is filed as an exhibit to this Report on Form 10-K.

 Code of Business Conduct and Ethics

 We have adopted a code of business conduct and ethics that applies
to all our employees, officers and directors, including those officers responsible for financial reporting. A copy of our code of business
conduct and ethics is available on the investor relations section of our website. We intend to disclose any amendments to the code, or
any waivers of its requirements, on our website or in a Current Report on Form 8-K.

 Clawback Policy

 Our board of directors has adopted a clawback policy (the "Clawback
Policy") permitting the Company to seek the recoupment of incentive compensation received by any of the Company's current
and former executive officers (as determined by the board in accordance with Section 10D of the Exchange Act and the Nasdaq
Marketplace Rules) and such other senior executives/employees who may from time to time be deemed subject to the Clawback Policy by the
board (collectively, the "Covered Executives"). The amount to be recovered will be the excess of the incentive compensation
paid to the Covered Executive based on the erroneous data over the incentive compensation that would have been paid to the Covered Executive
had it been based on the restated results, as determined by the board. If the board cannot determine the amount of excess incentive compensation
received by the Covered Executive directly from the information in the accounting restatement, then it will make its determination based
on a reasonable estimate of the effect of the accounting restatement.

 Delinquent Section 16(a) Reports

 Section 16(a) of the Securities Exchange Act of 1934, as amended, or
the Exchange Act, requires our executive officers, directors and persons who beneficially own more than 10% of a registered class of our
equity securities to file with the Securities and Exchange Commission initial reports of ownership and reports of changes in ownership
of our shares of common stock and other equity securities. These executive officers, directors, and greater than 10% beneficial owners
are required by SEC regulation to furnish us with copies of all Section 16(a) forms filed by such reporting persons.

 Based solely on our review of such forms furnished to us and written
representations from certain reporting persons, we believe that all filing requirements applicable to our executive officers, directors
and greater than 10% beneficial owners were filed, except that such persons were late with their filing on their Form 3s.

 Item 11. Executive Compensation

 Summary Compensation Table

 The following table shows all of the compensation awarded to or earned
by or paid to our named executive officers for fiscal years ended April 30, 2025 and 2024.

 Name and Principal Position

 Fiscal
 Year

 Salary
 ($)

 Bonus
 ($)

 Stocks
 Award
 ($)

 Option
 Awards
 ($)

 All Other
 Compensation
 ($)

 Total
 ($)

 Yin Yan*

 2025

 120,000

 —

 —

 —

 —

 120,000

 Chairperson, Chief Executive Officer and President

 2024

 40,000

 150,000

 —

 —

 —

 190,000

 Zhifen Zhou**

 2025

 101,000

 —

 —

 —

 —

 101,000

 Director, Chief Financial Officer and Secretary

 2024

 148,200

 —

 —

 —

 —

 148,200

 Tuan Tran*

 2025

 —

 —

 —

 —

 Chief Operating Officer

 2024

 58,334

 —

 —

 —

 —

 58,334

 *
 Paid by Fu An.

 **
 Paid by Grand Forest.

 Employment Agreements

 We do not have any employment agreement or consulting agreement contracts
with our executive officers. The annual salary for Yin Yan, our chairperson, chief executive officer, and president is $120,000 per year.
The annual salary for Zhifen Zhou, our chief financial officer and secretary, is $145,000 per year and the annual salary for Tuan Tran,
our chief operating officer, is $100,000 per year.

 There are no arrangements or plans in which we provide pension, retirement
or similar benefits for executive officers.

 Outstanding Equity Awards as of April 30, 2025

 There were no outstanding equity incentive plan awards held by any
named executive officer as of April 30, 2025.

 2024 Amended and Restated Equity Incentive Plan

 The 2024 Equity Incentive Plan was originally adopted on June 18,
2024, and was subsequently amended and restated on January 8, 2025 pursuant to the 2024 Amended and Restated Equity Incentive Plan,
or the 2024 Plan, for the purpose of granting share based compensation awards to current or prospective employees, directors, officers,
advisors or consultants of the Company or its affiliates and align their interests with ours. The maximum aggregate number of shares
of common stock which may be issued pursuant to all awards under the 2024 Plan is 93,000. As of the date of this report, stock options
to purchase a total of 93,000 shares of common stock have been granted to independent directors under the 2024 Plan, as part of the compensation
package for non-executive independent directors. See " Non-Employee Director Compensation " below.

 10b5-1 Plan

 Following the expiration of their respective lock-up agreements with
the underwriters in connection with the IPO, our directors and executive officers may adopt written plans, known as Rule 10b5-1 plans,
in which they will contract with a broker to buy or sell shares of our common stock on a periodic basis. Under a Rule 10b5-1 plan,
a broker executes trades pursuant to parameters established by the director or officer when entering into the plan, without further direction
from the director or officer. The director or officer may amend or terminate the plan in limited circumstances. Our directors and executive
officers may also buy or sell additional shares of our common stock outside of a Rule 10b5-1 plan when they are not in possession
of material, nonpublic information.

 Limitations of Liability and Indemnification Matters

 We executed a standard form of indemnification agreement (Indemnification
Agreement) with each of our Board members and executive officers (each, an Indemnitee).

 Pursuant to and subject to the terms, conditions and limitations set
forth in the Indemnification Agreement, we agreed to indemnify each Indemnitee, against any and all expenses incurred in connection with
the Indemnitee's service as our officer, director and or agent, or is or was serving at our request as a director, officer, employee,
agent or advisor of another corporation, partnership, joint venture, trust, limited liability company, or other entity or enterprise but
only if the Indemnitee acted in good faith and in a manner he reasonably believed to be in or not opposed to our best interest, and in
the case of a criminal proceeding, had no reasonable cause to believe that his conduct was unlawful. In addition, the indemnification
provided in the indemnification agreement is applicable whether or not negligence or gross negligence of the Indemnitee is alleged or
proven. Additionally, the Indemnification Agreement establishes processes and procedures for indemnification claims, advancement of expenses
and costs and contribution obligations.

 Non-Employee Director Compensation

 Our policy with respect to the compensation payable to our non-employee
directors provides that directors shall receive a fee of $10,000 per year during the term of their directorship paid in four (4) equal
quarterly installments commencing in the first quarter starting March 11, 2025. In addition, directors are entitled to receive an
initial stock award to purchase 31,000 shares of the Company's common stock. The per share exercise price of each option granted
to the director shall equal 100% of the fair market value (as defined by the Board) of a share of common stock on the date the option
is granted. The initial award shall vest over three (3) years of which 1/3 of the options shall vest on the first anniversary of
the grant date, and the remaining 2/3 of the options shall vest over two years on an annual basis, subject to the director continuing
in service on the Board through each such vesting date. The term of each stock option granted to the director shall be ten (10) years
from the date of grant.

 Directors may be reimbursed for travel, food, lodging and other expenses
directly related to their service as directors. Directors will also be entitled to the protection provided by their indemnification agreements
and the indemnification provisions in our Articles of Incorporation and Bylaws.

 No compensation was paid to our non-employee directors during the fiscal
year ended April 30, 2025.

 Certain U.S. Federal Income Tax Consequences of the 2024 Plan

 The following is a general summary of certain U.S. federal income tax
consequences under current tax law to the Company (to the extent it is subject to U.S. federal income taxation on its net income) and
to participants in the 2024 Plan who are individual citizens or residents of the United States for federal income tax purposes ("U.S.
Participants") of stock options which are ISOs, or stock options which are NQSOs, unrestricted stock, restricted stock, restricted
stock units, performance stock, performance units, SARs, and dividend equivalent rights. This summary does not purport to cover all of
the special rules that may apply, including special rules relating to limitations on our ability to deduct certain compensation, special
rules relating to deferred compensation, golden parachutes, U.S. Participants subject to Section 16(b) of the Exchange Act or the exercise
of a stock option with previously-acquired common stock shares. This summary assumes that U.S. Participants will hold their common stock
shares as capital assets within the meaning of Section 1221 of the Code. In addition, this summary does not address the foreign, state
or local or other tax consequences, or any U.S. federal non-income tax consequences, inherent in the acquisition, ownership, vesting,
exercise, termination or disposition of an award under the 2024 Plan, or common stock shares issued pursuant thereto. Participants are
urged to consult with their own tax advisors concerning the tax consequences to them of an award under the 2024 Plan or common stock shares
issued thereunder pursuant to the Plan.

 A U.S. Participant generally does not recognize taxable income upon
the grant of a NQSO if structured to be exempt from or comply with Code Section 409A. Upon the exercise of a NQSO, the U.S. Participant
generally recognizes ordinary compensation income in an amount equal to the excess, if any, of the fair market value of the common stock
shares acquired on the date of exercise over the exercise price thereof, and the Company generally will be entitled to a deduction for
such amount at that time. If the U.S. Participant later sells common stock shares acquired pursuant to the exercise of a NQSO, the U.S.
Participant recognizes a long-term or short-term capital gain or loss, depending on the period for which the common stock shares were
held. A long-term capital gain is generally subject to more favorable tax treatment than ordinary income or a short-term capital gain.
The deductibility of capital losses is subject to certain limitations.

 A U.S. Participant generally does not recognize taxable income upon
the grant or, except for purposes of the U.S. alternative minimum tax ("AMT") the exercise, of an ISO. For purposes of the AMT,
which is payable to the extent it exceeds the U.S. Participant's regular income tax, upon the exercise of an ISO, the excess of the fair
market value of the common stock shares subject to the ISO over the exercise price is a preference item for AMT purposes. If the U.S.
Participant disposes of the Class A Common Stick shares acquired pursuant to the exercise of an ISO more than two years after the date
of grant and more than one year after the transfer of the common stock shares to the U.S. Participant, the U.S. Participant generally
recognizes a long-term capital gain or loss, and the Company will not be entitled to a deduction. However, if the U.S. Participant disposes
of such common stock shares prior to the end of either of the required holding periods, the U.S. Participant will have ordinary compensation
income equal to the excess (if any) of the fair market value of such shares on the date of exercise (or, if less, the amount realized
on the disposition of such shares) over the exercise price paid for such shares, and the Company generally will be entitled to deduct
such amount.

 A U.S. Participant generally does not recognize income upon the grant
of a SAR. The U.S. Participant recognizes ordinary compensation income upon exercise of the SAR equal to the increase in the value of
the underlying shares, and the Company generally will be entitled to a deduction for such amount.

 A U.S. Participant generally does not recognize income on the receipt
of a performance stock award, performance unit award, restricted stock unit award, unrestricted stock award or dividend equivalent rights
award until a cash payment or a distribution of common stock shares is received thereunder. At such time, the U.S. Participant recognizes
ordinary compensation income equal to the excess, if any, of the fair market value of the common stock shares or the amount of cash received
over any amount paid therefor, and the Company generally will be entitled to deduct such amount at such time.

 A U.S. Participant who receives a restricted stock award generally
recognizes ordinary compensation income equal to the excess, if any, of the fair market value of such common stock shares at the time
the restriction lapses over any amount paid for the common stock shares. Alternatively, the U.S. Participant may make an election under
Section 83(b) of the Code to be taxed on the fair market value of such common stock shares at the time of grant. The Company generally
will be entitled to a deduction at the same time and in the same amount as the income that is required to be included by the U.S. Participant.

 Compensation Committee Interlocks and Insider Participation

 None of the members of our compensation committee has at any time during
the past fiscal year been one of our officers or employees. None of our executive officers currently serves, or in the past fiscal year
has served, as a member of the board of directors or compensation committee of any entity that has one or more executive officers serving
on our board of directors or compensation committee. For a description of transactions between us and members of our compensation committee
and affiliates of such members, see the section titled "Certain Relationships and Related Party Transactions".

 10b5-1 Plan

 Our directors and executive officers may adopt written plans, known
as Rule 10b5-1 plans, in which they will contract with a broker to buy or sell shares of our common stock on a periodic basis. Under a
Rule 10b5-1 plan, a broker executes trades pursuant to parameters established by the director or officer when entering into the plan,
without further direction from the director or officer. The director or officer may amend or terminate the plan in limited circumstances.
Our directors and executive officers may also buy or sell additional shares of our common stock outside of a Rule 10b5-1 plan when they
are not in possession of material, nonpublic information.

 Limitations of Liability and Indemnification Matters

 Nevada law provides that our directors and officers will not be personally
liable to us, our stockholders or our creditors for monetary damages for any act or omission of a director or officer other than in circumstances
where the director or officer breaches his or her fiduciary duty to us or our stockholders and such breach involves intentional misconduct,
fraud or a knowing violation of law and the trier of fact determines that the presumption that he or she acted in good faith, on an informed
basis and with a view to the interests of the corporation has been rebutted. Nevada law allows the Articles of Incorporation of a corporation
to provide for greater liability of the corporation's directors and officers. Our Articles of Incorporation do not provide for greater
liability of our officers and directors than is provided under Nevada law.

 Nevada law allows a corporation to indemnify officers and directors
for actions pursuant to which a director or officer either would not be liable pursuant to the limitation of liability provisions of Nevada
law or where he or she acted in good faith and in a manner which he or she reasonably believed to be in or not opposed to our best interests,
and, in the case of an action not by or in the right of the corporation and with respect to any criminal action or proceeding, had no
reasonable cause to believe the conduct was unlawful. Our Articles of Incorporation and Bylaws provide indemnification for our directors,
officers, employees, and agents to the fullest extent permitted by Nevada law. We have entered into indemnification agreements with each
of our directors and executive officers that may, in some cases, be broader than the specific indemnification provisions contained under
Nevada law. The indemnification agreements require us, among other things, to indemnify our directors against certain liabilities that
may arise by reason of their status or service as directors and to advance their expenses incurred as a result of any proceeding against
them as to which they could be indemnified. In addition, as permitted by Nevada law, our Articles of Incorporation include provisions
that eliminate the personal liability of our directors for monetary damages resulting from certain breaches of fiduciary duties as a director.
The effect of these provisions is to restrict our rights and the rights of our stockholders in derivative suits to recover monetary damages
against a director for breach of fiduciary duties as a director, except that a director will be personally liable for acts or omissions
not in good faith or in a manner which he or she did not reasonably believe to be in or not opposed to the best interest of the corporation
if, subject to certain exceptions, the act or failure to act constituted a breach of fiduciary duty and such breach involved intentional
misconduct, fraud or knowing violations of law.

 We are also expressly authorized to carry directors' and officers'
insurance to protect our directors, officers, employees and agents against certain liabilities.

 The limitation of liability and indemnification provisions under Nevada
law and in our Articles of Incorporation and Bylaws may discourage stockholders from bringing a lawsuit against directors for breach of
their fiduciary duties. These provisions may also have the effect of reducing the likelihood of derivative litigation against directors
and officers, even though such an action, if successful, might otherwise benefit us and our stockholders. However, these provisions do
not limit or eliminate our rights, or those of any stockholder, to seek non-monetary relief such as injunction or rescission in the event
of a breach of a director's fiduciary duties. Moreover, the provisions do not alter the liability of directors under the federal securities
laws. In addition, your investment may be adversely affected to the extent that, in a class action or direct suit, we pay the costs of
settlement and damage awards against directors and officers pursuant to these indemnification provisions.

 Compensation Committee Report

 We are a smaller reporting company, as defined by Rule 12b-2 of the
Exchange Act, and are not required to provide the information required under Item 407e(5) of Regulation S-K.

 Item 12. Security Ownership of Certain Beneficial Owners and Management
and Related Stockholder Matters

 Based solely upon information made available to us, the following table
sets forth information as of the date of this Report regarding the beneficial ownership of our voting securities by:

 each person known by us to be the beneficial owner of more
than 5% of any class of our outstanding voting securities;

 each of our named executive officers and directors; and

 all our executive officers and directors as a group.

 The percentage ownership information shown in the table is based upon
17,054,004 shares of common stock and 135,000 shares of Series A Super Voting Preferred Stock issued and outstanding as of August
7, 2025.

 Beneficial ownership is determined in accordance with the rules of
the SEC and includes voting or investment power with respect to the securities. Except as otherwise indicated, each person or entity named
in the table has sole voting and investment power with respect to all shares of our capital shown as beneficially owned, subject to applicable
community property laws.

 In computing the number and percentage of shares beneficially owned
by a person as of a particular date, shares that may be acquired by such person (for example, upon the exercise of options or warrants)
within 60 days of such date are counted as outstanding, while these shares are not counted as outstanding for computing the percentage
ownership of any other person.

 The address of each holder listed below, except as otherwise indicated,
is c/o Marwynn Holdings, Inc., 12 Chrysler Unit C, Irvine, CA 92618.

 Name and Address of Beneficial Owner (1)

 Shares of
 Common
 Stock

 % of
 Common
 Stock

 Shares of
 Preferred
 Stock (2)

 % of
 Preferred
 Stock

 % of
 Total
 Voting
 Power

 Officers and Directors

 Yin Yan (Chairperson, Chief Executive Officer, and President)

 7,770,485

 (2)

 45.56

 %

 %

 93.89

 %

 Zhifen Zhou (Director, Chief Financial Officer and Secretary)

 2,843,568

 (3)

 16.67

 %

 —

 —

 1.87

 %

 Eric Newlan (Director)

 10,333

 0.06

 %

 —

 —

 0.01

 %

 Dandan Wang (Director)

 10,333

 0.06

 %

 —

 —

 0.01

 %

 Dvisha Patel (Director)

 10,333

 0.06

 %

 —

 —

 0.01

 %

 All directors and executive officers as a group (5 individuals)

 10,645,052

 62.41

 %

 %

 95.79

 %

 Five Percent Stockholders

 Yin Yan (Chairperson, Chief Executive Officer, and President)

 7,770,485

 (2)

 45.56

 %

 %

 93.89

 %

 Fulai Wang 1921 Apuesto Way, Coto de Caza,
 CA 92679

 7,770,485

 (4)

 45.56

 %

 %

 93.89

 %

 Sen Zhong 1371 El Camino Higuera, Milpitas,
 CA 94544

 2,843,568

 16.67

 %

 —

 —

 1.87

 %

 Hong Le Liang 1711 Winston St., San Jose,
 CA 95131

 1,777,230

 10.42

 %

 —

 —

 1.17

 %

 *
 Share data are presented on a retroactive basis to reflect
the effects of the (i) 1.55-for-1 forward stock split of our common stock, and (ii) 4.5-for-1 forward stock split of our Series
A Super-Voting Preferred Stock effected on September 9, 2024.

 (1)
 The address of each holder listed above, except as otherwise indicated, is c/o Marwynn Holdings, Inc., 12 Chrysler Unit C, Irvine,
CA 92618. Beneficial ownership is determined in accordance with the rules of the SEC and generally includes voting or investment
power with respect to securities. In accordance with SEC rules, shares of common stock issuable upon the exercise of options or warrants
which are currently exercisable or which become exercisable within 60 days following the date of the information in this table are
deemed to be beneficially owned by, and outstanding with respect to, the holder of such option or warrant. Subject to community property
laws where applicable, to our knowledge, each person listed is believed to have sole voting and investment power with respect to all shares
of common stock owned by such person.

 (2)
 Includes 5,993,255 shares of common stock held directly
by Yin Yan and 1,777,230 shares of common stock held by her spouse Fulai Wang over which Yin Yan is deemed to have beneficial ownership.

 (3)
 Includes 2,843,568 shares of common stock held by Zhifen
Zhou's spouse Sen Zhong over which Zhifen Zhou is deemed to have beneficial ownership.

 (4)
 Includes 1,777,230 shares of common stock held directly
by Fulai Wang, and 5,993,255 shares of common stock and 135,000 shares of Series A Super Voting Preferred Stock held by his
spouse Yin Yan over which Fulai Wang is deemed to have beneficial ownership.

 Equity Compensation Plan Information

 The following table summarizes information about the Company's
equity compensation plans as of April 30, 2025. All outstanding awards relate to the Company's common stock. Shares issued under
all of the following plans may be from the Company's treasury, newly issued or both.

 Plan Category

 Number of Securities
 to be Issued Upon
 Exercise of
 Outstanding
 Options, Warrants and Rights

 Weighted-Average
 Exercise
 Price of
 Outstanding Options, Warrants and
 Rights

 Securities
 Remaining Available for
 Future
 Issuance
 Under Equity
 Compensation
 Plans (Excluding
 Securities Reflected in
 Column(A))

 Equity compensation plans approved by security holders (1)

 93,000
 (1)

 $
 1.61

 -
 (2)

 Equity compensation plans not approved by security holders

 -

 -

 -

 Total

 -

 -

 -

 (1)
 The equity compensation plan
approved by stockholders consist of our 2024 Amended and Restated Equity Incentive Plan (the "2024 Plan").

 (2)
 Consists of shares available
for future issuance under the Plan.

 Summary of 2024 Amended and Restated Equity Incentive Plan

 The 2024 Equity Incentive Plan was originally adopted on June 18,
2024, and was subsequently amended and restated on January 8, 2025 pursuant to the 2024 Amended and Restated Equity Incentive Plan,
or the "2024 Plan", for the purpose of granting share based compensation awards to current or prospective employees,
directors, officers, advisors or consultants of the Company or its affiliates and align their interests with ours. The maximum aggregate
number of shares of common stock which may be issued pursuant to all awards under the 2024 Plan is 93,000. As of the date of this Report,
a total of 93,000 shares of common stock have been granted to independent directors under the 2024 Plan, as part of the compensation
package for non-executive independent directors. Terms used but not defined in this section shall have the meaning set forth in the
2024 Plan. Section references refer to the sections in the 2024 Plan.

 The 2024 Plan permits the grant of nonqualified stock options, incentive
stock options, stock appreciation rights (SARs), stock awards and restricted stock units.

 Subject to the terms and provisions of the 2024 Plan, Options may be
granted at any time and from time to time as determined by the Administrator in its discretion. The Administrator may grant Incentive
Stock Options, Nonqualified Stock Options, or a combination thereof, and the Administrator, in its discretion and subject to Section 4.1,
shall determine the number of Shares subject to each Option.

 Each Option shall be evidenced by an Award Agreement that shall specify
the Exercise Price, the expiration date of the Option, the number of Shares to which the Option pertains, any conditions to exercise the
Option, and such other terms and conditions as the Administrator, in its discretion, shall determine. The Award Agreement shall also specify
whether the Option is intended to be an Incentive Stock Option or a Nonqualified Stock Option.

 Subject to the terms and provisions of the Plan, the Administrator,
at any time and from time to time, may grant Stock Awards to Employees, Nonemployee Directors and Consultants in such amounts as the Administrator,
in its discretion, shall determine. Stock Awards may be granted as either Restricted Stock, subject to vesting conditions and other restrictions,
or Unrestricted Stock. The Administrator shall determine the form of Stock Award and the number of Shares to be granted to each Participant.
Unrestricted Stock Awards shall be evidenced by a Notice of Grant, while Restricted Stock Awards shall be evidenced by a Restricted Stock
Award Agreement.

 Each Award of Restricted Stock shall be evidenced by an Award Agreement
that shall specify the Period of Restriction, the number of Shares granted, and such other terms and conditions as the Administrator,
in its discretion, shall determine. Unless the Administrator determines otherwise, Shares of Restricted Stock shall be held by the Company
as escrow agent until the restrictions on such Shares have lapsed.

 Subject to the terms and conditions of the Plan, Restricted Stock Units
may be granted to Employees, Nonemployee Directors and Consultants at any time and from time to time, as shall be determined by the Administrator
in its sole and absolute discretion.

 The Administrator will have complete discretion in determining the
number of Restricted Stock Units granted to any Participant under an Award Agreement, subject to the limitations in Section 4.1.

 Each Restricted Stock Unit granted under an Award Agreement represents
the right to receive one Share, or the equivalent value in cash, upon satisfaction of the vesting conditions specified in the Award Agreement.

 In its sole and absolute discretion, the Administrator will set the
vesting provisions, which may include any combination of time-based or performance-based vesting conditions.

 Item 13. Certain Relationships and Related Transactions, and Director
Independence

 Policies and Procedures for Related Person Transactions

 The Company's policy for related party transactions can be found
in its code of business conduct and ethics.

 Indemnification Agreements

 We executed a standard form of indemnification agreement ("Indemnification
Agreement") with each of our Board members and executive officers (each, an "Indemnitee").

 Pursuant to and subject to the terms, conditions and limitations set
forth in the Indemnification Agreement, we agreed to indemnify each Indemnitee, against any and all expenses incurred in connection with
the Indemnitee's service as our officer, director and or agent, or is or was serving at our request as a director, officer, employee,
agent or advisor of another corporation, partnership, joint venture, trust, limited liability company, or other entity or enterprise but
only if the Indemnitee acted in good faith and in a manner he reasonably believed to be in or not opposed to our best interest, and in
the case of a criminal proceeding, had no reasonable cause to believe that his conduct was unlawful. In addition, the indemnification
provided in the indemnification agreement is applicable whether or not negligence or gross negligence of the Indemnitee is alleged or
proven. Additionally, the Indemnification Agreement establishes processes and procedures for indemnification claims, advancement of expenses
and costs and contribution obligations.

 Reorganization

 On April 29, 2024, Yin Yan (our chairperson, chief executive officer
and president, and spouse of Fulai Wang), Fubao Wang, Xiangjing Wu, Gang Wu, Dan Yu, and Qiang Zhang, as the stockholders of Fu An, entered
into a share exchange agreement with Marwynn to transfer all of their ownership in Fu An for 7,399,080 shares of common stock of Marwynn
("Fu An Transaction"). On April 25, 2024, Hong Le Liang, Sen Zhong (spouse of Zhifen Zhou, our chief financial officer,
secretary and director) and Fu Lai Wang (spouse of Yin Yan, our chairperson, chief executive officer and president), as the stockholders
of Grand Forest, entered into a share exchange agreement with Marwynn to transfer all of their ownership in Grand Forest for 4,976,244 shares
of common stock of Marwynn ("Grand Forest Transaction"). On April 25, 2024, Hong Le Liang and Jiechun Wu, as the stockholders
of KZS, entered into a share exchange agreement with Marwynn to transfer all of their ownership in KZS for 2,132,676 shares of common
stock of Marwynn ("KZS Transaction"). On April 30, 2024, the Fu An Transaction, Grand Forest Transaction and KZS Transaction
closed, and Marwynn issued a total of 14,508,004 shares of its common stock to the stockholders of Fu An, Grand Forest and KZS. As
a result of the share exchanges, all the stockholders of Fu An, Grand Forest and KZS became the stockholders of Marwynn and Marwynn became
the parent of Fu An, Grand Forest and KZS (the "Reorganization"). After the Reorganization, Yin Yan, Hong Le Liang, Sen Zhong,
and Fu Lai Wang each became beneficial owners of more than five percent of our common stock (see table "Principal Stockholders —
Five Percent Stockholders" above).

 Other Related Party Transactions

 Due from related parties

 Name of Related Party

 Nature

 Relationship

 2025

 2024

 Yin Yan

 Other receivable

 Chief Executive Officer ("CEO") and owned 81% of equity interest of Fu An (before reorganization) and owns 40% of common shares and 100% of preferred shares of Marwynn

 $

 —

 Total

 $

 $
 —

 As of April 30, 2025, the balance of due from a related party
was comprised of advances payment that the Company paid to the related party. On May 20, 2025, the Company received the full payment from
this related party.

 Due to related parties

 Name of Related Party

 Nature

 Relationship

 As of
 2025

 As of
 2024

 As of
 2023

 As of
 2022

 Sen Zhong*

 Other receivable

 Spouse of Zhifen Zhou and stockholder of Marwynn

 $
 —

 $
 —

 $
 —

 $
 80,000

 Yin Yan**

 Chairperson, chief executive officer, president, stockholder of Marwynn, and spouse of Fulai Wang

 $
 —

 $

 —

 282,594

 Fulai Wang*****

 Spouse of Yin Yan and stockholder of Marwynn

 40,000

 250,000

 550,000

 300,000

 Zhifen Zhou***

 Director, chief financial officer, secretary, and spouse of Sen Zhong

 —

 18,847

 —

 Sen Zhong*****

 Spouse of Zhifen Zhou and stockholder of Marwynn

 396,417

 572,481

 130,900

 —

 Hong Le Liang*****

 Chief executive officer of Grand Forest and stockholder of Marwynn

 247,245

 292,825

 422,825

 278,000

 American Chef Kitchen LLC

 An entity controlled by Zhifen Zhou

 —

 —

 200,000

 200,000

 H&S Construction****

 An entity controlled by Hong Le Liang

 —

 103,463

 64,344

 31,672

 JaoFong Inc.

 An entity controlled by Hong Le Liang

 —

 —

 1,298,984

 1,524,135

 Total

 $
 683,662

 $
 1,219,542

 $
 2,685,900

 $
 2,616,401

 *
 As of April 30, 2023, the receivable had been collected
in full.

 **
 As of July 24, 2024, the advance has been repaid in
full.

 ***
 As of May 3, 2024, the advances have been repaid in
full.

 ****
 As of April 30, 2025, the advance has been repaid in full.

 *****
 On April 30, 2024, the advances were memorialized pursuant to unsecured
promissory notes between Grand Forest and the holders. The unsecured promissory notes are payable on demand on or after August 1,
2025, and carry no interest. In the absence of any demand, the entire principal shall be due on October 31, 2029.

 As of April 30, 2025 and 2024, the balance of due to related parties
was comprised of advances from the Company's related parties and was used for working capital during the Company's normal
course of business. Such advances were non-interest bearing and due on demand.

 Director Independence. Our board of directors
has determined that all members of our board of directors are independent directors, with the exception of Yin Yan and Zhifen Zhou, including
for purposes of the rules of the Nasdaq and relevant federal securities laws and regulations.

 Item 14. Principal Accounting Fees and Services

 The following table sets forth the fees billed by Golden Eagle CPAs
LLC, our registered independent public accounting firms, for 2025 and 2024 for the categories of services indicated.

 Fiscal Year Ended

 2025

 2024

 Audit Fees(1)

 $
 170,000

 $
 187,500

 Audit-Related Fees(2)

 -

 -

 Tax Fees(3)

 -

 -

 All Other Fees(4)

 -

 -

 Total Fees

 $
 170,000

 $
 187,500

 (1)
 Audit fees consist of fees related to professional services
rendered in connection with the audit of our annual financial statements, review of our quarterly financial statements, review of our
Registration Statement on Form S-1 relating to our IPO and those services normally provided in connection with statutory or regulatory
filings or engagements including comfort letters, consents and other services related to SEC matters. This information is presented as
of the latest practicable date for this annual report.

 (2)
 Audit-related fees consist of fees billed for assurance and
related services that are reasonably related to performance of the audit or review of our year-end financial statements and are not reported
under "Audit Fees." These services include attest services that are not required by statute or regulation and consultation
concerning financial accounting and reporting standards.

 (3)
 Tax fees consist of fees billed for professional services
relating to tax compliance, tax planning and tax advice.

 (4)
 All other fees consist of fees billed for all other services.

 Audit Committee Pre-Approval Policies

 The Audit Committee is directly responsible for the appointment, retention
and termination, and for determining the compensation, of our independent registered public accounting firm. The Audit Committee pre-approves
all auditing services and the terms thereof and non-audit services (other than non-audit services prohibited under Section 10A(g) of the
Exchange Act or the applicable rules of the SEC or the Public Company Accounting Oversight Board), except that pre-approval for services
other than audit, review or attest services is not required if the aggregate amount of all such services provided constitutes no more
than five percent of the total amount of revenues paid by the audit client to its accountant during the fiscal year in which the services
are provided. Prior to the formation and appointment of the Audit Committee, we have appointed Golden Eagle CPAs LLC as our independent
audit firm for the fiscal years ended April 30, 2025 and 2024. In making the determination to appoint Golden Eagle CPAs LLC as independent
auditor for such fiscal years, we considered, among other factors, the independence and performance of Golden Eagle CPAs LLC and the quality
and candor of Golden Eagle CPAs LLC's communications with management. Golden Eagle CPAs LLC has served as our independent auditor
since 2024. All services provided by Golden Eagle CPAs LLC during fiscal year 2025 have been approved and ratified by the Audit Committee.

 Item 15. Exhibits, Financial Statement Schedules

 (a) Financial Statements and Financial Statement
Schedules.

 (1) Financial Statement

 The following financial statements of the Company,
and the Report of Independent Registered Public Accounting Firm, are included in this Report:

 Page

 Report of Independent Registered Public Accounting Firm (PCAOB ID: 7154)

 Consolidated Balance Sheets as of April 30, 2025 and 2024

 Consolidated Statements of Operations for the Years Ended April 30, 2025 and 2024

 Consolidated Statements of Changes in Stockholders' Equity for the Years Ended April 30, 2025 and 2024

 Consolidated Statements of Cash Flows for the Years Ended April 30, 2025 and 2024

 Notes to the Consolidated Financial Statements

 (2) Financial Statement Schedules

 All schedules have been omitted because the required
information is included in the financial statements or notes thereto or because they are not required.

 (3) Exhibits

 The exhibits required by Item 601 of Regulation
S-K are listed in subparagraph (b) below.

 (b) Exhibits Schedule

 The following exhibits are filed with this Report:

 Exhibit No.

 Description

 3.1

 Amended and Restated Articles of Incorporation (Incorporated herein by reference to Exhibit 3.1 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 3.2

 Amended and Restated Bylaws (Incorporated herein by reference to Exhibit 3.2 to the Registrant's Registration Statement on Form S-1 filed with the SEC on February 18, 2025)

 4.1

 Specimen Stock Certificate Evidencing the Shares of Common Stock (Incorporated herein by reference to Exhibit 4.1 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 4.2

 Form of The Representative's Warrant Agreement (incorporated herein by reference to Exhibit 4.1 to the Registrant's Current Report on Form 8-K filed with the SEC on March 14, 2025)

 4(vi)

 Description of Securities

 10.1

 Form of Independent Director Agreement (Incorporated herein by reference to Exhibit 10.1 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 10.2

 Form of Indemnification Agreement (Incorporated herein by reference to Exhibit 10.2 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 10.3

 Form of Lock-Up Agreement (Incorporated herein by reference to Exhibit 10.3 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 10.4

 2024 Amended and Restated Equity Incentive Plan (Incorporated herein by reference to Exhibit 10.4 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 10.5

 Form of Nonqualified Stock Option Agreement (Incorporated herein by reference to Exhibit 10.5 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 10.6

 Unsecured Promissory Note Between H&S Construction and Grand Forest Cabinetry, Inc in the Amount of $103,463 (Incorporated herein by reference to Exhibit 10.6 to the Registrant's Registration Statement, as amended, on Form S-1 filed with the SEC on February 18, 2025)

 10.7

 Unsecured Promissory Note Between Fulai Wang and Grand Forest Cabinetry, Inc in the Amount of $250,000 (Incorporated herein by reference to Exhibit 10.7 to the Registrant's Registration Statement, as amended, on Form S-1 filed with the SEC on February 18, 2025)

 10.8

 Unsecured Promissory Note Between Sen Zhong and Grand Forest Cabinetry, Inc in the Amount of $572,481 (Incorporated herein by reference to Exhibit 10.8 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 10.9

 Unsecured Promissory Note Between Hong Le Liang and Grand Forest Cabinetry, Inc in the Amount of $292,825 (Incorporated herein by reference to Exhibit 10.9 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 10.10

 Lease Agreement between Stevens Creek Plaza, LLC and KZS Kitchen Cabinet and Stone, Inc., dated June 25, 2019 and renewed on January 22, 2025

 10.11

 Lease Agreement between Dzyne Technologies LLC and Fu An Enterprise, Inc., dated January 19, 2024 (Incorporated herein by reference to Exhibit 10.11to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 10.12

 Lease Agreement between Prologis Targeted U.S. Logistics Fund, L.P. and KZS Kitchen Cabinet and Stone, Inc., dated March 20, 2023 (Incorporated herein by reference to Exhibit 10.12 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 10.13

 Form of Subscription Agreement dated April 24, 2024 (Incorporated herein by reference to Exhibit 10.13 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 14.1

 Code of Business Conduct and Ethics (Incorporated herein by reference to Exhibit 14.1 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 19.1

 Insider Trading Compliance Program and Insider Trading Policy

 21.1

 List of Subsidiaries (Incorporated herein by reference to Exhibit 21.1 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 31.1

 Section 302 Certification – Chief Executive Officer

 31.2

 Section 302 Certification – Chief Financial Officer

 32.1*

 Section 906 Certification – Chief Executive Officer

 32.2*

 Section 906 Certification – Chief Financial Officer

 97.1

 Clawback Policy (Incorporated herein by reference to Exhibit 99.4 to the Registrant's Registration Statement on Form S-1, as amended, filed with the SEC on February 18, 2025)

 101.INS

 101.SCH

 101.CAL

 101.DEF

 101.LAB

 101.PRE

 in Exhibit 101).

 Indicates management contract or compensatory plan.

 *
 These certifications are not deemed filed by the SEC and are
not to be incorporated by reference in any filing we make under the Securities Act or the Exchange Act, irrespective of any general incorporation
language in any filings.

 Item 16. Form 10-K Summary

 Not applicable.

 SIGNATURES

 Pursuant to the requirements of Section 13 or 15(d) of the Securities
Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 By:

 /s/ Yin
 Yan

 Name:

 Yin Yan

 Title:

 Chief Executive Officer

 Pursuant to the requirements of the Securities Act of 1933,
this Report has been signed by the following persons in the capacities held on the dates indicated.

 Name

 Title

 Date

 /s/ Yin
 Yan

 Chairman and Chief Executive Officer and

 Yin Yan

 Director (Principal Executive Officer)

 /s/ Zhifen Zhou

 Chief
 Financial Officer and Director

 Zhifen Zhou

 (Principal Financial and Accounting Officer)

 /s/ Eric
 Newlan

 Director

 Eric Newlan

 /s/ Dandan
 Wang

 Director

 Dandan Wang

 /s/ Dvisha Patel

 Director

 Dvisha Patel

 INDEX TO FINANCIAL
STATEMENTS

 AUDITED FINANCIAL STATEMENTS

 FOR THE YEARS ENDED
APRIL 30, 2025 AND 2024

 Page

 Report of Independent Registered Public Accounting Firm (PCAOB ID: 7154)

 Consolidated Balance Sheets as of April 30, 2025 and 2024

 Consolidated Statements of Operations for the Years Ended April 30, 2025 and 2024

 Consolidated Statements of Changes in Stockholders' Equity for the Years Ended April 30, 2025 and 2024

 Consolidated Statements of Cash Flows for the Years Ended April 30, 2025 and 2024

 Notes to Consolidated Financial Statements for the Years Ended April 30, 2025 and 2024

 F- 1

 REPORT OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM

 To the shareholder and Board of Directors of

Marwynn Holdings, Inc.

 Opinion on the Financial Statements

 We have audited the accompanying consolidated
balance sheets of Marwynn Holdings, Inc. (the "Company") as of April 30, 2025 and 2024, the related consolidated statements
of operations, changes in stockholders 'equity and cash flows for each of the years in the two-year period ended April 30,
2025, and the related notes (collectively referred to as the "consolidated financial statements"). In our opinion, the consolidated
financial statements present fairly, in all material respects, the financial position of the Company as of April 30, 2025 and 2024,
and the results of its operations and its cash flows for each of the years in the two-year period ended April 30, 2025, in conformity
with accounting principles generally accepted in the United States of America.

 Explanatory Paragraph
– Going Concern

 The accompanying financial
statements have been prepared assuming that the Company will continue as a going concern. As more fully described in Note 1, the Company
has incurred significant losses and significant cash outflows from operating and investing activities, and needs to raise additional funds
to meet its obligations and sustain its operations. These conditions raise substantial doubt about the Company's ability to continue
as a going concern. Management's plans in regard to these matters are also described in Note 1. The financial statements do not
include any adjustments that might result from the outcome of this uncertainty.

 Basis for Opinion

 These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements
based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States)
("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 We conducted our audits in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether
the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were
we engaged to perform, an audit of its internal control over financial reporting. As part of our audit we are required to obtain an understanding
of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's
internal control over financial reporting. Accordingly, we express no such opinion.

 Our audits included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

 /s/ Golden Eagle CPAs LLC

 We have served as the Company's auditor since 2024.

 Bedminster, New Jersey

 F- 2

 CONSOLIDATED
BALANCE SHEETS

 (Amount in U.S. dollars,
except for number of shares)

 2025

 2024

 ASSETS

 Current Assets

 Cash and cash equivalents

 $
 1,261,874

 $

 Accounts receivable, net

 1,068,430

 1,377,715

 Due from related party

 -

 Inventories, net

 4,784,269

 4,282,334

 Prepaid expenses and other current assets

 3,076,561

 188,001

 Total Current Assets

 10,384,987

 7,212,830

 Non-Current Assets

 Property and equipment, net

 270,504

 342,809

 Intangible assets, net

 177,083

 227,083

 Operating lease right-of-use assets, net

 3,798,252

 4,680,790

 Finance lease right-of-use assets, net

 54,253

 -

 Deferred tax assets

 251,996

 95,048

 Total Non-Current Assets

 4,552,088

 5,345,730

 TOTAL ASSETS

 $
 14,937,075

 $
 12,558,560

 LIABILITIES AND STOCKHOLDERS' EQUITY

 Current Liabilities

 Short-term loan payable

 $

 $
 500,000

 Accounts payable

 3,884,769

 1,684,577

 Deferred revenue

 730,482

 564,618

 Accrued expenses and other current liabilities

 158,969

 205,742

 Operating lease liabilities – current

 967,924

 1,122,059

 Financing lease liability – current

 12,249

 9,244

 Income tax payable

 227,610

 474,531

 Auto loan payable - current

 12,547

 35,865

 Due to related parties

 683,662

 1,219,542

 Total Current Liabilities

 6,778,212

 5,816,178

 Non-Current Liabilities

 Operating lease liabilities – non-current

 3,107,642

 3,818,544

 Finance lease liabilities – non-current

 45,940

 2,391

 Auto loan payable - non-current

 33,518

 -

 Long-term loan payable

 -

 Total Non-Current Liabilities

 3,187,100

 3,920,935

 Total Liabilities

 9,965,312

 9,737,113

 COMMITMENTS AND CONTINGENCIES

 STOCKHOLDERS' EQUITY

 Preferred stock, par value $ 0.001, 5,000,000 shares authorized; 135,000 shares Series A Super Voting Preferred Stock designated, issued and outstanding at April 30, 2025 and 2024, respectively

 Common stock, par value $ 0.001, 45,000,000 shares authorize 17,054,004 shares and 15,004,004 shares issued and outstanding at April 30, 2025 and 2024, respectively

 17,054

 15,004

 Additional Paid-in Capital

 8,931,634

 2,384,891

 Retained earnings (accumulated deficit)

 ( 3,977,060
)

 421,417

 Total Stockholders' Equity

 4,971,763

 2,821,447

 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 $
 14,937,075

 $
 12,558,560

 *
 Share and per share data are presented on a retroactive basis
to reflect the effects of the corporate reorganization completed on April 29, 2024 and to give the effects to (i) 1.55-for-1
forward stock split of the common stock, and (ii) 4.5-for-1 forward stock split of the Series A Super-Voting Preferred Stock
effected on September 9, 2024.

 The accompanying notes
are an integral part of these consolidated financial statements.

 F- 3

 CONSOLIDATED STATEMENTS OF OPERATIONS

 (Amount in U.S. dollars, except for number of shares)

 2025

 2024

 Revenue, net

 $

 $

 Cost of revenue

 ( 6,402,483
)

 ( 6,584,969
)

 Gross profit

 4,702,877

 5,335,601

 Operating expenses

 Selling expenses

 ( 1,858,167
)

 ( 737,121
)

 General & administrative expenses

 ( 7,210,243
)

 ( 3,207,995
)

 Total operating expenses

 ( 9,068,410
)

 ( 3,945,116
)

 Income (loss) from operations

 ( 4,365,533
)

 1,390,485

 Other income (expenses)

 Other expense

 ( 2,678
)

 ( 840
)

 Interest expense

 ( 33,196
)

 ( 27,835
)

 Total other expenses, net

 ( 35,874
)

 ( 28,675
)

 Income (loss) before income tax provision

 ( 4,401,407
)

 1,361,810

 Income tax provision (benefit)

 2,930

 ( 363,735
)

 Net Income (loss)

 $
)

 $

 Net income (loss) per common stock

 Basic and diluted*

 $
 ( 0.29
)

 $
 0.07

 Weighted average number of common shares outstanding

 Basic and Diluted**

 15,284,826

 14,509,359

 *
 Share and per share data are presented
on a retroactive basis to reflect the effects of the corporate reorganization completed on April 29, 2024 and to give the effects
to (i) 1.55-for-1 forward stock split of the common stock, and (ii) 4.5-for-1 forward stock split of the Series A Super-Voting
Preferred Stock effected on September 9, 2024.

 **
 Earnings per share for basic and
diluted weighted average shares outstanding are the same due to anti-dilutive effect resulting from the net loss for the year ended April
30, 2025.

 The
accompanying notes are an integral part of these consolidated financial statements.

 F- 4

 CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

 FOR THE YEARS ENDED APRIL 30, 2025 AND 2024

 (Amount in thousands of U.S. dollars, except for number of shares)

 Preferred shares

 Common shares

 Additional

paid-in

 Retained

earnings

(accumulated

 Total

stockholder'

 Shares

 Shares

 capital

 deficit)

 equity

 Balance as of April 30, 2023

 -

 $
 -

 14,508,004

 $
 14,508

 $
 785,492

 $
 ( 576,658
)

 $
 223,342

 Net income

 -

 -

 -

 -

 -

 Conversion of stockholders' payable into capital contribution

 -

 -

 -

 -

 800,000

 -

 800,000

 Shares issued in connection of reorganization

 -

 -

 496,000

 799,504

 -

 800,000

 Issuance of preferred shares

 -

 -

 ( 105
)

 -

 Balance as of April 30, 2024

 15,004,004

 15,004

 2,384,891

 421,417

 2,821,447

 Net loss

 -

 -

 -

 -

 -

)

)

 Share-based compensation expense

 -

 -

 -

 -

 90,080

 -

 90,080

 Issuance of common stock

 -

 -

 2,050,000

 2,050

 6,456,663

 -

 6,458,713

 Balance as of April 30, 2025

 $

 $
 17,054,004

 $
 17,054

 $
 8,931,634

 $
 ( 3,977,060
)

 $
 4,971,763

 *
 Share and per share data are presented
on a retroactive basis to reflect the effects of the corporate reorganization completed on April 29, 2024 and to give the effects
to (i) 1.55-for-1 forward stock split of the common stock, and (ii) 4.5-for-1 forward stock split of the Series A Super-Voting
Preferred Stock effected on September 9, 2024.

 The accompanying notes are an integral part of these consolidated financial statements.

 F- 5

 CONSOLIDATED STATEMENTS OF CASH FLOWS

 (Amount in U.S. dollars, except for number of shares)

 2025

 2024

 CASH FLOWS FROM OPERATING ACTIVITIES:

 Net income (loss)

 $
)

 $

 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

 Depreciation and amortization

 192,158

 143,090

 Bad debt expense

 532,503

 ( 37,134
)

 Amortization of operating lease right-of-use asset

 1,207,518

 1,027,786

 Amortization of finance lease right-of-use asset

 5,575

 -

 Sales return allowance

 -

 92,392

 Share-based compensation expense

 90,080

 -

 Deferred Tax Asset

 ( 156,268
)

 ( 27,810
)

 Changes in operating assets and liabilities:

 Accounts receivable

 ( 223,218
)

 ( 1,057,781
)

 Inventories

 ( 501,934
)

 ( 74,782
)

 Prepaid expenses and other current assets

 ( 2,888,560
)

 287,834

 Accounts payable

 2,200,191

 78,232

 Deferred revenue

 165,863

 155,871

 Accrued expenses and other current liabilities

 ( 46,773
)

 12,178

 Tax payable

 ( 247,602
)

 389,946

 Operating lease liabilities

 ( 1,190,017
)

 ( 930,337
)

 Finance lease liabilities

 ( 13,273
)

 ( 8,750
)

 Net Cash Provided by (Used in) Operating Activities

 ( 5,272,234
)

 1,048,810

 CASH FLOWS FROM INVESTING ACTIVITIES

 Purchase of property and equipment

 ( 69,852
)

 ( 127,950
)

 Acquisition of intangible assets

 -

 ( 250,000
)

 Net Cash Used in Investing Activities

 ( 69,852
)

 ( 377,950
)

 CASH FLOWS FORM FINANCING ACTIVITIES:

 Proceeds from stock issuance

 6,458,713

 800,030

 Proceed from auto loan payable

 47,906

 -

 Repayment of auto loan payable

 ( 37,705
)

 ( 19,227
)

 Payments to shareholder

 ( 193,853
)

 -

 Repayment of borrowings from related parties

 ( 535,881
)

 ( 666,358
)

 Borrowing from (repayment to) bank loan

 ( 500,000
)

 500,000

 Net Cash Provided by Financing Activities

 5,239,180

 614,445

 Net change in cash and cash equivalents

 ( 102,906
)

 1,285,305

 Cash and cash equivalents, beginning of the year

 79,475

 Cash and cash equivalents, end of the year

 $
 1,261,874

 $

 SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

 Cash paid for income tax

 $
 400,938

 $
 1,600

 Cash paid for interest

 $
 33,196

 $
 27,835

 The accompanying notes are an integral part of these consolidated financial statements.

 F- 6

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 NOTE 1 — ORGANIZATION AND DESCRIPTION OF BUSINESS

 Business

 Marwynn Holdings, Inc. ("Marwynn" or the "Company"),
through its wholly-owned subsidiaries, is primarily engaged in providing supply chain management solutions to customers in the United States
of America.

 Marwynn was incorporated in the state of Nevada, United States
of America ("U.S." or United States) on February 27, 2024 as a holding company with no substantial operations
of its own.

 Prior to the reorganization described below, the Company's business
was operated by the following entities: (1) Fu An Enterprise, Inc ("Fu An"), was incorporated in the state of California
on April 18, 2016. Fu An is a food and non-alcoholic beverage supply chain company that specializes in connecting businesses
between different regions, particularly between Asia and the U.S. Fu An's comprehensive supply chain services include the sourcing
of Asian food, snacks, and non-alcoholic beverages, and distributing branded goods to mainstream markets, grocery stores and wholesale/warehouse
clubs in the U.S. In addition, Fu An provides supply chain consulting, and market expansion support for businesses; (2) Grand
Forest Cabinetry Inc ("Grand Forest"), was incorporated in the state of California, on February 22, 2021. KZS Kitchen
Cabinet & Stone Inc ("KZS"), was incorporated in the state of California, on October 11, 2018, and merged with
and into Grand Forest on June 1, 2024. Following the merger, all of the home improvement business is now under Grand Forest as the
surviving corporation. Grand Forest is an indoor home improvement supply chain provider that focuses on providing high-quality kitchen
cabinets, flooring, and home improvement products sourced from international suppliers.

 Reorganization

 On April 29, 2024, all the stockholders of Fu An transferred all
of their ownerships in Fu An and exchanged for 7,399,084 shares of Marwynn's common stock. On April 25, 2024, all
the stockholders of Grand Forest transferred all of their ownerships in Grand Forest and exchanged for 4,976,244 shares of Marwynn's
common stock. On April 25, 2024, all the stockholders of KZS transferred all of their ownerships in KZS and exchanged for 2,132,676 shares
of Marwynn's common stock. The transfer was considered as a reorganization of entities under common control under ASC 805-50-15-6,
since all the stockholders of Fu An, Grand Forest and KZS became the stockholders of Marwynn and own majority equity interest of Marwynn,
and Marwynn became the parent of Fu An, Grand Forest and KZS. The consolidation of the Company and its subsidiaries has been accounted
for at historical cost and prepared on the basis as if the aforementioned transactions had become effective as of the beginning of the
first period presented in the accompanying consolidated financial statements.

 As of April 30, 2025, the consolidated financial statements of the
Company include the following entities:

 Place and date of

 % of ownership

 Name of entities

 incorporation

 Direct

 Indirect

 Principal activities

 Marwynn Holdings, Inc.

 February 27, 2024, state of Nevada

 Parent

 Investment Holding

 Fu An Enterprise, Inc.

 April 18, 2016, State of California

 %

 Food and beverage supply chain and brand management services

 Grand Forest Cabinetry Inc

 February 22, 2021, State of California

 %

 Sale of indoor home improvement products

 Completion of the IPO

 On March 12, 2025, the Company entered into an underwriting agreement
(the "Underwriting Agreement") with American Trust Investment Services, Inc., as representative of the several underwriters
(the "Representative"), pursuant to which the Company issued and sold an aggregate of 2,000,000 shares of the Company's
common stock, par value $ 0.001 per share (the "Common Stock"), in the initial public offering (the "Offering")
pursuant to the Company's Registration Statement on Form S-1 (File No. 333-284245) and a related prospectus
supplements dated March 12, 2025, filed with the Securities and Exchange Commission ("Commission"). The Common Stock
was sold at an offering price of $ 4.00 per share (the "Public Offering Price"), generating gross proceeds to the Company of
$ 8,000,000, before deducting underwriting discounts and commissions and other estimated offering expenses. On March 14, 2025, the Company
completed its IPO, and the Company received net proceeds of approximately $ 7.16 million, after deducting underwriting discounts and commissions
and estimated IPO offering expenses payable by the Company.

 F- 7

 On April 4, 2025, the Underwriter purchased 50,000 additional shares
of the Company's common stock, at a price of $ 4.00 per share (the "Over-Allotment Shares"). As a result, the Company
has raised net proceeds of approximately $ 184,000, after underwriting discounts and commissions.

 Liquidity and Going Concern

 As reflected in the accompanying consolidated financial statements,
the Company had net loss of $ 4,398,477 for the year ended April 30, 2025 and cash outflow from operating activities of $ 5,272,234 for
the year ended April 30, 2025. The management plans to increase its revenue of Fu An by diversifying its markets from major mass market
channels to ethnic supermarkets chains. In addition, Fu An has already finished the setup process to become a vendor to some major food
distributors. The Company plans to increase Grand Forest's revenue by providing more customized products to customers. Also, Company
plans to expand the market for its products to southern California. The Company had unsecured promissory notes with several stockholders
with a total balance of $ 0.68 million as of April 30, 2025. These unsecured promissory notes are payable on demand on or after August 1,
2025, and carry no interest. In the absence of any demand, the entire principal should be due on July 31, 2029. Management also intends
to raise additional funds by way of a private or public offering, or by obtaining loans from banks or others.

 The Company had $ 1,261,874 cash on hand and working capital of
approximately $ 3.61 million as of April 30, 2025. The Company has historically funded its working capital needs primarily from operations
and shareholder loans. The working capital requirements are affected by the efficiency of operations and depend on the Company's
ability to increase its revenue. However, the Company may need additional cash resources in the future if the Company experiences changed
business conditions or other developments and may also need additional cash resources in the future if the Company wishes to pursue opportunities
for investment, acquisition, strategic cooperation or other similar actions. If it is determined that the cash requirements exceed the
Company's amounts of cash on hand, the Company may seek to issue debt or equity securities or obtain a credit facility.

 Based on above reasons, there is a substantial
doubt about the Company's ability to continue as a going concern for the next 12 months from the issuance of the consolidated financial
statements.

 NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 Basis of Presentation and Consolidation

 The accompanying consolidated financial statements have been prepared
in accordance with U.S. generally accepted accounting principles ("U.S. GAAP") for interim financial information
and pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). The accompanying consolidated
financial statements include the financial statements of the Company and its wholly owned subsidiaries. All inter-company balances
and transactions are eliminated upon consolidation.

 Emerging Growth Company

 The Company is an "emerging growth company," as defined
in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the "JOBS
Act"), and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies
that are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements
of Section 404 of the Sarbanes-Oxley Act of 2002, reduced disclosure obligations regarding executive compensation
in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive
compensation and stockholder approval of any golden parachute payments not previously approved.

 Further, Section 102(b)(1) of the JOBS Act exempts emerging
growth companies from being required to comply with new or revised financial accounting standards until private companies (that is, those
that have not had a Securities Act registration statement declared effective or do not have a class of securities registered under the
Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company
can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies
but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which means
that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging
growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison
of the Company's financial statements with another public company which is neither an emerging growth company nor an emerging growth
company which has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting
standards used.

 F- 8

 Risks and Uncertainties

 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.

 The Company's future business operations could also be negatively
impacted by Russia's invasion of Ukraine. The Company primarily engages in sales of authentic premium Asian foods and indoor home
improvement products to customers in the U.S. Currently, we do not have any suppliers or customers in Ukraine or Russia. The Company's
business and its result of operations have no direct exposure to Russia, Ukraine, or the adjoining geographic regions, and accordingly
have not been materially impacted by the Russia's invasion of Ukraine. However, the war in Ukraine and the related
sanctions have increased global economic and geopolitical uncertainty. Management continues to evaluate the impact of the ongoing war
between Russia and Ukraine and resulting market volatility and has concluded that while it is reasonably possible that these events could
have a negative effect on the Company's future financial position, results of operations, the specific impact is not readily determinable
as of the date of this report.

 During the first quarter of 2025, the United
States has introduced trade policy actions that have increased import tariffs across a wide range of countries at various rates, including
on product imports from almost all countries and individualized higher tariffs on certain other countries, such as China. Some of these
tariff announcements have since been followed by announcements of limited exemptions and temporary pauses. Our business relies heavily
on international supply chains and imported products, including food, non-alcoholic beverages, kitchen cabinets, flooring, and other home
improvement goods. This dependence exposes us to risks associated with shifting global trade policies, tariffs, and geopolitical tensions,
particularly in the Asia-Pacific region, and could negatively impact affect our business in multiple ways, including increased costs of
our products. These tariffs have introduced additional volatility into our procurement and logistics operations and may increase our cost
of goods sold, particularly for our food and cabinetry product lines, which are more reliant on imports from affected regions.

 Use of Estimates

 The preparation of the unaudited 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 as of the dates of the unaudited consolidated financial statements, as well as the reported amounts of revenues and expenses
during the reporting period. These estimates and judgments include, but are not limited to, revenue recognition, sales return allowance,
estimates used in the lease accounting, the allowance for credit loss, income taxes, the useful lives of long-lived assets and assumptions
used in assessing impairment of long-lived assets. Management bases its estimates on historical experience and on various other assumptions
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. Although actual amounts may differ from the estimated amounts, such differences are not likely to be material.

 Cash and Cash Equivalents

 Cash and equivalents include cash on hand and demand deposits that
are highly liquid in nature and have original maturities when purchased of three months or less. The Company's cash is maintained
at financial institutions in the United States of America. Deposits in these financial institutions may, from time to time, exceed
the Federal Deposit Insurance Corporation ("FDIC")'s federally insured limits. The standard insurance amount is $ 250,000 per
depositor, per insured bank, for each account ownership category. The bank deposits exceeding the standard insurance amount will not be
covered. As of April 30, 2025 and 2024, cash balances held in the banks, exceeding the standard insurance amount, are $ 514,682 and
$ 562,890. The Company has not experienced any losses in accounts held in these financial institutions and believes it is not exposed to
any risks on its cash held in these financial institutions.

 Accounts Receivable, Net

 On May 1, 2023, the Company adopted Accounting Standards Update
("ASU") 2016-13 Financial Instruments — Credit Losses (Topic 326): Measurement of Credit Losses
on Financial Instruments (Accounting Standards Codification ("ASC") 326). This standard replaced the incurred loss methodology
with an expected loss methodology that is referred to as the current expected credit loss ("CECL") methodology. CECL requires
an estimate of credit losses for the remaining estimated life of the financial asset using historical experience, current conditions,
and reasonable and supportable forecasts and generally applies to financial assets measured at amortized cost, including loan receivables
and held-to-maturity debt securities, and some off-balance sheet credit exposures such as unfunded commitments to extend credit.
Financial assets measured at amortized cost will be presented at the net amount expected to be collected by using an allowance for credit
losses. In addition, CECL made changes to the accounting for available-for-sale debt securities. One such change is to require credit
losses to be presented as an allowance rather than as a write-down on available-for-sale debt securities if management does
not intend to sell and does not believe that it is more likely than not they will be required to sell.

 F- 9

 The Company adopted ASC 326 and all related subsequent amendments
thereto effective May 1, 2023, using the modified retrospective approach for all financial assets measured at amortized cost and
off-balance sheet credit exposures. The was no transition adjustment of the adoption of CECL.

 Accounts receivable represent the amounts that the Company has an unconditional
right to consideration, which are stated at the historical carrying amount net of allowance for doubtful accounts. The Company maintains
allowances for doubtful accounts for estimated losses. The Company reviews the accounts receivable on a periodic basis and makes allowances
when there is doubt as to the collectability of individual balances. In evaluating the collectability of individual receivable balances,
the Company considers many factors, including historical losses, the age of the receivable balance, the customer's historical payment
patterns, its current credit-worthiness and financial condition, and current market conditions and economic trends. Accounts are
written off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote.
As of April 30, 2025 and 2024, the Company had allowance for credit losses of $ 557,201 and $ 24,698, respectively.

 Inventory, Net

 Inventories consist of merchandise held for sale and are stated at
the lower of cost or net realizable value. When evidence exists that the net realizable value of inventory is lower than its cost, the
difference is recorded in cost of sales in the consolidated statement of income in the period in which it occurs. For indoor home improvement
products, inventory costs primarily include merchandise costs and freight in costs. No assembly labor and overhead costs are allocated
to indoor home improvement products because these costs are immaterial. Grand Forest determines inventory costs using the moving weighted
average cost method. Fu An determined inventory costs using First-in-First-out method ("FIFO"). The Company records reserve
for estimated losses related to shrinkage and other amounts that are otherwise not expected to be fully recoverable. The Company assesses
the need for valuation allowances for slow-moving, excess and obsolete inventories by estimating the net recoverable value of such goods
based upon inventory category, inventory age, specifically identified items and overall economic conditions. There was no inventory allowance
as of April 30, 2025 and 2024.

 Property and Equipment, Net

 Property and equipment are stated at cost, net of accumulated depreciation
and impairment losses, if any. Expenditures for maintenance and repairs are expensed as incurred, while additions, renewals and improvements
that extend the useful lives of property and equipment are capitalized. When assets are retired or otherwise disposed of, the related
cost and accumulated depreciation is removed from the respective accounts, and any resulting gain or loss is reflected in the consolidated
statement of income. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The
estimated useful lives by asset classification are generally as follows:

 Estimated
 Useful Life

 Furniture and fixtures

 3 – 7 years

 Office equipment

 3 – 5 years

 Warehouse machinery and equipment

 5 – 7 years

 Vehicles

 5 years

 Impairment of Long-Lived Assets

 Long-lived assets, which include property and equipment and intangible
assets, are reviewed for impairment whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable.
The recoverability of long-lived assets to be held and used is measured by comparing the carrying amount of an asset to the estimated
undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated undiscounted
future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of
the assets. Fair value is generally determined using the asset's expected future discounted cash flows or market value, if readily
determinable.

 The Company evaluates events and changes in circumstances that could
indicate the carrying amounts of long-lived assets may not be recoverable. When such events or changes in circumstances occur, the
Company assesses the recoverability of long-lived assets by determining whether the carrying value of such assets will be recovered
through undiscounted expected future cash flows. If the total of the future undiscounted cash flows is less than the carrying amount of
those assets, the Company records an impairment charge in the period in which such a determination is made. If such assets are considered
to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair
value of the assets. Based on the above analysis, no impairment loss was recognized related to these long-lived assets as of April 30,
2025 and 2024.

 F- 10

 Income Tax

 The Company uses the asset and liability method of accounting for income
taxes in accordance with FASB ASC Topic 740, "Income Taxes." Under this method, income tax expense is recognized for
the amount of: (i) taxes payable or refundable for the current period and (ii) deferred tax consequences of temporary differences
resulting from matters that have been recognized in an entity's financial statements or tax returns. Deferred tax assets also include
the prior years' net operating losses carried forward. Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The
effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes
the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available
positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.

 The Company follows FASB ASC Topic 740, which prescribes a more-likely-than-not threshold
for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FASB ASC Topic 740
also provides guidance on recognition of income tax assets and liabilities, classification of current and deferred income tax assets and
liabilities, accounting for interest and penalties associated with tax positions, accounting for income taxes in interim periods, and
income tax disclosures.

 The Company utilizes a two-step approach to evaluate measure uncertain
income tax positions (tax contingencies). The first step is to evaluate the tax position for recognition by determining if the weight
of available evidence indicates it is more likely than not the position will be sustained on audit, including resolution of related appeals
or litigation processes. The second step is to measure the tax benefit as the largest amount which is more than 50 % likely of being
realized upon ultimate settlement. The Company considers many factors when evaluating its tax positions and estimating its tax benefits,
which may require periodic adjustments and which may not accurately forecast actual outcomes. The Company includes interest and penalties
related to its tax contingencies in income tax expense.

 Revenue Recognition

 In accordance with ASC 606, " Revenue from Contracts with
Customers, " revenue is recognized when a customer obtains control of promised goods or services. The amount of revenue recognized
reflects the consideration that the Company expects to be entitled to receive in exchange for these goods or services. The Company recognizes
revenues following the five-step model prescribed under ASU No. 2014-09: (i) identifies contract(s) with a customer;
(ii) identifies the performance obligations in the contract; (iii) determines the transaction price; (iv) allocates the
transaction price to the performance obligations in the contract; and (v) recognizes revenues when (or as) it satisfies the performance
obligation.

 The Company derives its revenues primarily from two business segments
to (i) provide food and beverage supply chain and brand management services, and (ii) sale of indoor home improvement products
to dealers and retail customers.

 Revenue from food and beverage sales

 Fu An sources authentic premium Asian foods from various suppliers and
then distributes to customers (mainly supermarket and grocery stores) in the U.S. The Company accounts for revenue from sales of
authentic premium Asian foods on a gross basis as the Company is responsible for fulfilling the promise to provide the desired authentic
premium Asian foods products to customers, and is subject to inventory risk before the product ownership and risk are transferred and
has the discretion in establishing prices. All of Fu An's contracts are fixed price contracts and have one single performance obligation
as the promise is to transfer the individual goods to customers.

 The sales transaction price is indicated in each purchase order with
a Deduct from Invoice ("DFI") discount which automatically reduces per unit cost on invoice, and payment terms are primarily
set as "net 30." The Company elects to account for shipping and handling as fulfillment activities, and not as a separate
performance obligation. The Company's revenue from sales of authentic premium Asian food products is recognized at a point in time
when title and risk of loss passes and the customer accepts the goods, which generally occurs at delivery. Revenue from the sale of food
products is reported net of sales returns and allowance.

 F- 11

 Revenue from sales of indoor home improvement products

 Revenues from the sale of indoor home improvement products and accessories
by Grand Forest and KZS at their stores, is recognized at a point in time when control of merchandise is transferred to the customer.
Merchandise can either be picked up in the store or delivered to the customer. For merchandise picked up in the store, control is transferred
at the time of the sale to the customer. For merchandise delivered to the customer, control is transferred either when delivery has been
completed, or when the Company has a present right to payment which, for certain merchandise, occurs upon conveyance of the merchandise
to the carrier for delivery. The majority of the Company's customers purchase bulk boards without requesting assembly services.
Occasionally, the Company offers assembly service to certain customers as a value-added service solely for marketing purposes to
attract customers to place the orders with the Company. The Company does not separately charge the customers for assembly services. Sales
of indoor home improvement products and related assembly services are not distinct in the context of the contract with the customers,
because they are inputs to deliver the combined output of delivering the products to the customers. Therefore, sales of indoor home improvement
products and assembly services are identified as a single performance obligation. Grand Forest and KZS' payment terms are primarily
at the point of sale for merchandise sales. Grand Forest and KZS elected to account for shipping and handling as fulfillment activities,
and not as a separate performance obligation. The Company accounts for revenue from sales of indoor home improvement products on a gross
basis as the Company is responsible for fulfilling the promise to provide the desired indoor home improvement products to customers and
is subject to inventory risk before the product ownership and risk are transferred and has discretion in establishing prices. All of the
Company's contracts are fixed price contracts and have one single performance obligation as the promise is to transfer the individual
goods to customers. Revenue from the sale of merchandise is reported net of sales returns and allowance. Grand Forest and KZS estimate
future returns based on historical return and current trend of product sales.

 Consulting services revenue

 Consulting services revenue primarily consists of service income from
providing supply chain and brand management services proposals and solutions to customers to help them optimize their inventory management
and product distribution strategy, to reduce delivery times, shipping costs and diversify distribution channels. The Company's contracts
with customers for supply chain and brand management services are fixed-price contracts. The Company also believes that it serves
as a principal in this type of transaction because it has the latitude in establishing prices with customers, and is responsible for bearing
the related costs to complete the designated services. It normally takes a few months up to one year to complete the designated services.
Revenue is recognized over the service period.

 Sales Returns and Allowances

 For food and beverage and indoor home improvement product sales, the
Company accrues estimated sales returns based on past experience and the current trend of product sales. The allowance for sales
returns at April 30, 2025 and 2024, amounted to $ 205,988 and $ 205,988, respectively.

 Disaggregation of Revenue

 The following table provides information about disaggregated revenue
by product or service type:

 April 30

 2025

 2024

 Revenue from sales

 Food and beverage

 $

 624,846

 $

 3,107,583

 Indoor home improvement products

 10,301,027

 8,627,987

 Total sales revenues

 $

 10,925,873

 $

 11,735,570

 Revenue from consulting services

 179,487

 185,000

 Total revenues

 $

 $

 Contract Assets and Liabilities

 The Company did not have contract assets as of April 30, 2025
and 2024.

 Contract liabilities are recognized for contracts where payment has
been received in advance of product delivery. The Company's contract liabilities, which are reflected in its consolidated balance
sheets as deferred revenue of $ 730,482 and $ 564,618 as of April 30, 2025 and 2024, respectively, consist primarily of fees
received from customers in advance of product delivery. These amounts represented the Company's unsatisfied performance obligations
as of the balance sheet dates. The amounts of revenue recognized for the years ended April 30, 2025 and 2024 that were included in the
deferred revenue were $ 564,618 and $ 408,747, respectively.

 F- 12

 Cost of Revenues

 Cost of revenues consists of merchandise purchase costs, warehousing
labor and other costs, duty and freight-in costs, packaging costs, and labor costs associated with providing consulting services
to customers.

 Shipping and Handling Costs

 Shipping and handling costs include costs incurred for delivery of
the products to customers, and are included in selling expenses. Shipping and handling costs were $ 3,344 and $ 36,823 for the years
ended April 30, 2025 and 2024, respectively.

 Operating Expenses

 Operating expenses primarily consist of selling expenses and general
and administrative ("G&A") expenses. Selling expenses mainly consist of advertising and marketing expenses, sales commission
and showroom maintenance expenses. G&A expenses mainly consist of payroll expense, office and auto leasing, contracted labor, food
testing, consulting, deprecation and insurance expenses. All costs associated with selling and general and administrative function are
expensed as incurred.

 Segment Information

 An operating segment is a component of the Company that engages in
business activities from which it may earn revenue and incur expenses and is identified on the basis of the internal financial reports
that are provided to and regularly reviewed by Zhifen Zhou, the Company's chief operating decision maker (the "CODM")
in order to allocate resources and assess the performance of the segment.

 In accordance with ASC 280, Segment Reporting, operating segments
are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the
CODM or decision-making group, in deciding how to allocate resources and in assessing performance. The Company uses the "management
approach" in determining reportable operating segments. The management approach considers the internal organization and reporting
used by the Company's CODM for making operating decisions and assessing performance as the source for determining the Company's
reportable segments. Management, including the CODM, reviews operating results by the revenue of different products. Based on management's
assessment, the Company has determined that it has three operating segments as defined by ASC 280, including sale of food
and beverage, sale of indoor home improvement products and accessories and consulting services.

 The following tables present summary information by segment for the years
ended April 30, 2025 and 2024, respectively:

 For the year ended April 30, 2025

 Sale of food
 and beverage

 Sale of indoor home
 improvement
 products

 Consulting
 services

 Total

 Sales

 $
 624,846

 $
 10,301,027

 $
 179,487

 $

 Cost of sales

 332,941

 5,973,905

 95,637

 6,402,483

 Operating expense

 855,046

 7,967,752

 245,612

 9,068,410

 Loss from operations

 ( 563,141
)

 ( 3,640,630
)

 ( 161,762
)

 ( 4,365,533
)

 Other expenses, net

 ( 5,099
)

 ( 30,775
)

 -

 ( 35,874
)

 Income tax expense (benefit)

 4,795

 9,103
)

 1,378

 ( 2,930
)

 Net loss

 $
 ( 573,035
)

 $
 ( 3,662,302
)

 $
 ( 163,140
)

 $
)

 Capital expenditure

 $

 $
 68,905

 $

 $
 69,852

 Total reportable assets

 $
 1,115,814

 $
 13,821,261

 $
 -

 $
 14,937,075

 F- 13

 For the year ended April 30, 2024

 Sale of food
 and beverage

 Sale of
 indoor home
 improvement
 products

 Consulting
 services

 Total

 Revenues, net

 $
 3,107,583

 $
 8,627,987

 $
 185,000

 $

 Cost of revenue

 1,637,583

 4,849,898

 97,488

 6,584,969

 Operating expenses

 668,425

 3,251,451

 25,240

 3,945,116

 Income from operations

 801,575

 526,638

 62,272

 1,390,485

 Other expenses, net

 ( 1,411
)

 ( 27,264
)

 —

 ( 28,675
)

 Income tax expense

 235,033

 128,702

 —

 363,735

 Net income

 $
 565,131

 $
 370,672

 $
 62,272

 $

 Capital expenditure

 $
 6,138

 $
 121,812

 —

 $
 127,950

 Total reportable assets

 $
 2,119,176

 $
 10,779,384

 —

 $
 12,898,560

 For the years ended April 30, 2025 and 2024, and as of April 30,
2025 and 2024, all of the Company's assets are located in the United States and substantial portion of the revenue was derived
from customers located in the United States.

 Fair Value of Financial Instruments

 The Company applies the fair value measurement accounting standard
in accordance with ASC 820-10, " Fair Value Measurements and Disclosures, " whenever other accounting pronouncements
require or permit fair value measurements. Fair value is defined in ASC 820-10 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. The fair value hierarchy
is based on inputs to valuation techniques that are used to measure fair value that are either observable or unobservable. Observable
inputs reflect assumptions market participants would use in pricing an asset or liability based on market data obtained from independent
sources, while unobservable inputs reflect a reporting entity's pricing based upon their own market assumptions. The fair value
hierarchy consists of the following three levels (Level 1 is the highest priority and Level 3 is the lowest priority):

 Level 1 — Observable inputs that reflect quoted
prices for identical assets or liabilities in active markets.

 Level 2 — Inputs other than quoted prices included
in Level 1 that are observable for the asset or liability either directly or indirectly, including quoted prices for similar assets or
liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, or other observable
inputs that can be corroborated by observable market data.

 Level 3 — Unobservable inputs that are not supported
by market data. Unobservable inputs are developed based on the best information available, which might include the Company's own
data.

 Unless otherwise disclosed, the fair value of the Company's financial
instruments, including cash and cash equivalent, accounts receivable, inventories, prepaid expenses and other current assets, short-term loan
payable, accounts payable, accrued expenses and other current liabilities and deferred revenue approximate the fair value of the respective
assets and liabilities as of April 30, 2025 and 2024 based upon the short-term nature of the assets and liabilities.

 The Company believes that the carrying amount of long-term loan
approximates its fair value at April 30, 2025 and 2024 based on the terms of the borrowings and current market rates as the rates
of the borrowings are reflective of the current market rates.

 Leases

 Under ASC 842, " Leases, " a contract is or contains
a lease when the Company has the right to control the use of an identified asset. The Company determines if an arrangement is a lease
at inception of the contract, which is the date on which the terms of the contract are agreed to, and the agreement creates enforceable
rights and obligations. The commencement date of the lease is the date that the lessor makes an underlying asset available for use by
the Company.

 F- 14

 The Company determines if the lease is an operating or finance lease
at the lease commencement date based upon the terms of the lease and the nature of the asset. The lease term used to calculate the lease
liability includes options to extend or terminate the lease when it is reasonably certain that the option will be exercised. Marwynn's
warehouse and office lease is classified as an operating lease, reflected in the operating lease right-of-use assets, current portion
of operating lease liabilities and non-current portion of operating lease liabilities on the consolidated balance sheets. Marwynn's
equipment lease is classified as a finance lease, reflected in the property and equipment, current portion of finance lease liabilities
and non-current portion of finance lease liabilities on the consolidated balance sheets.

 The lease liability for both operating lease and finance lease is measured
at the present value of future lease payments, discounted using the discount rate for the lease at the commencement date. As the Company
is typically unable to determine the implicit rate, the Company uses an incremental borrowing rate based on the lease term and economic
environment at commencement date. The Company's incremental borrowing rate is a hypothetical rate based on its understanding of
what its credit rating would be. The ROU assets include adjustments for prepayments and accrued lease payments. The right-of-use ("ROU")
asset is initially measured as the amount of lease liability, adjusted for any initial lease costs, prepaid lease payments, and reduced
by any lease incentives.

 ROU assets are reviewed for impairment when indicators of impairment
are present. ROU assets from operating and finance leases are subject to the impairment guidance in ASC 360, "Property, Plant,
and Equipment," as ROU assets are long-lived nonfinancial assets.

 ROU assets are tested for impairment individually or as part of an
asset group if the cash flows related to the ROU assets are not independent from the cash flows of other assets and liabilities. An asset
group is the unit of accounting for long-lived assets to be held and used, which represents the lowest level for which identifiable
cash flows are largely independent of the cash flows of other groups of assets and liabilities. The right-of-use ("ROU")
asset is initially measured as the amount of lease liability, adjusted for any initial lease costs, prepaid lease payments, and reduced
by any lease incentives. There was no impairment of the Company's ROU assets as of April 30, 2025 and 2024.

 Statement of Cash Flows

 In accordance with ASC 230, "Statement of Cash Flows,"
cash flows from the Company's operations are formulated based upon the local currencies using the average exchange rate in the period.
As a result, amounts related to assets and liabilities reported on the unaudited consolidated statements of cash flows will not necessarily
agree with changes in the corresponding balances on the balance sheets.

 Related Parties and Transactions

 The Company identifies related parties, and accounts for, 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 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. Companies 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 related party transactions.
Transactions between related parties are also considered to be related party transactions even though they may not be given accounting
recognition. While ASC does not provide accounting or measurement guidance for such transactions, it nonetheless requires their disclosure.

 Share-based Compensation

 The Company accounts for share-based compensation
awards to officers, directors, employees, and for acquiring goods and services from nonemployees in accordance with FASB ASC Topic 718,
"Compensation – Stock Compensation", which requires that share-based payment transactions be measured based on the grant-date
fair value of the equity instrument issued and recognized as compensation expense over the vesting period. The Company accounts for forfeitures
when they occur.

 F- 15

 Earnings (loss) per Common Stock

 Basic earnings (loss) per common stock is computed by dividing net
income (loss) by the weighted average number of common shares outstanding for the period. Diluted EPS is computed similar to basic net
income (loss) per share except that the denominator is increased to include the number of additional common shares that would have been
outstanding if all the potential common shares pertaining to warrants, stock options, and similar instruments had been issued and if the
additional common shares were dilutive. Diluted earnings (loss) per share are based on the assumption that all dilutive convertible shares
and stock options and warrants were converted or exercised. Dilution is computed by applying the treasury stock method for the outstanding
unvested restricted stock, options and warrants, and the if-converted method for the outstanding convertible instruments. Under the treasury
stock method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later) and
as if funds obtained thereby were used to purchase common stock at the average market price during the period. Under the if-converted
method, outstanding convertible instruments are assumed to be converted into common stock at the beginning of the period (or at the time
of issuance, if later). Potential common stock that has an anti-dilutive effect (i.e., those that increase income per common stock
or decrease loss per common stock) are excluded from the calculation of diluted loss per share. For the years ended April 30, 2025
and 2024, the Company had 44,428 and 0 dilutive share with anti-dilutive effect.

 The following table sets forth the computation of basic and diluted
net loss per share for the years ended April 30, 2025 and 2024:

 2025

 2024

 Net income (loss) for basic and diluted attributable to the Company

 $
)

 $

 Weighted average common stock outstanding- Basic

 15,284,826

 14,509,359

 Weighted average common stock outstanding-Diluted*

 15,284,826

 14,509,359

 Net loss per share of common stock-basic

 $
 ( 0.29
)

 $
 0.07

 Net loss per share of common stock-diluted

 $
 ( 0.29
)

 $
 0.07

 *
 Loss per share for basic and diluted weighted average shares
outstanding are the same due to anti-dilutive effect resulting from the net loss for the year ended April 30, 2025.

 Commitments and 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, the estimated liability
would be accrued in the Company's consolidated 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, the nature of the contingent liability,
together with an estimate of the range of possible loss if determinable and material, would be disclosed. As of April 30, 2025 and
2024, the Company has no such contingencies.

 Concentration of Credit Risk

 Financial instruments that potentially subject the Company to credit
risk consist primarily of accounts and other receivables. The Company does not require collateral or other security to support these receivables.
The Company conducts periodic reviews of the financial condition and payment practices of its customers to minimize collection risk on
accounts receivable.

 For the year ended April 30, 2025, no customer accounted for more than
10% of the Company's total sales. For the year ended April 30, 2024, one customer accounted for approximately 19 % of the Company's
total sales.

 As of April 30, 2025, three customers accounted for 63 %, 54 % and 10 %
of the Company's total outstanding accounts receivable balance, respectively. As of April 30, 2024, two customers accounted for
 52 % and 31 % of the Company's total outstanding accounts receivable balance, respectively.

 For the year ended April 30, 2025, the Company had one major vendor
accounted for 47 % of the Company's total purchases. As of April 30, 2025, accounts payable to this vendor was $ 3,044,093. For the
year ended April 30, 2024, the Company had two major vendors accounted for 43 % and 10 % of the Company's total purchases, respectively.
As of April 30, 2024, accounts payable to these two vendors were $ 458,363 and nil, respectively.

 F- 16

 Recent Accounting Pronouncements

 The Company considers the applicability and impact of all ASUs. Management
periodically reviews new accounting standards that are issued. Under the Jumpstart Our Business Startups Act of 2012, as amended
(the "JOBS Act"), the Company meets the definition of an emerging growth company and has elected the extended transition period
for complying with new or revised accounting standards, which delays the adoption of these accounting standards until they would apply
to private companies.

 In October 2023, the FASB issued ASU No. 2023-06, "Disclosure
Improvements — Codification Amendments in Response to the SEC's Disclosure Update and Simplification Initiative." The
ASU amends the disclosure or presentation requirements related to various subtopics in the FASB ASC. The ASU was issued in response
to the SEC's August 2018 final amendments in Release No. 33-10532, Disclosure Update and Simplification that
updated and simplified disclosure requirements that the SEC believed were duplicative, overlapping, or outdated. The guidance in ASU 2023-06 is
intended to align GAAP requirements with those of the SEC and to facilitate the application of GAAP for all entities. The amendments introduced
by ASU 2023-06 are effective if the SEC removes the related disclosure or presentation requirement from its existing regulations
by June 30, 2027. If, by June 30, 2027, the SEC has not removed the applicable requirements from its existing regulations, the
pending content of the associated amendment will be removed from the ASC and will not become effective for any entities. Early adoption
is permitted. The adoption of ASU 2023-06 is not expected to have a material impact on the Company's consolidated financial
statements or related disclosures.

 In December 2023, the FASB issued ASU 2023-09, Income Taxes
(Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09), which requires disclosure of incremental income tax information
within the rate reconciliation and expanded disclosures of income taxes paid, among other disclosure requirements. ASU 2023-09 is
effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company's management does
not believe the adoption of ASU 2023-09 will have a material impact on its financial statements and disclosures.

In January 2025, the FASB issued ASU 2025-01 Income Statement-Reporting Comprehensive Income – Expense Disaggregation Disclosures
(Subtopic 220-40). The FASB issued ASU 2024-03 on November 4, 2024-03 states that the amendments are effective for public business entities
for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Following
the issuance of ASU 2024-03, the FASB was asked to clarify the initial effective date for entities that do not have an annual reporting
period that ends on December 31 (referred to as non-calendar year-end entities). Because of how the effective date guidance was written,
a non-calendar year-end entity may have concluded that it would be required to initially adopt the disclosure requirements in ASU 2024-03
in an interim reporting period, rather than in annual reporting period. The FASB's intent in the basis for conclusions of ASU 2024-03
is clear that all public business entities should initially adopt the disclosure requirements in the first annual reporting period beginning
after December 15, 2026, and interim reporting periods within annual reporting periods beginning after December 15, 2027.

 In November 2024, the FASB issued ASU 2024-03,
Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of
Income Statement Expenses ("ASU 2024-03"), which requires the disaggregation of certain expense captions into specified categories
in disclosures within the notes to the consolidated financial statements to provide enhanced transparency into the expense captions presented
on the face of the statement of income and comprehensive income. ASU 2024-03 is effective for annual reporting periods beginning after
December 15, 2026, with early adoption permitted, and may be applied either prospectively or retrospectively to financial statements issued
for reporting periods after the effective date of ASU 2024-03 or retrospectively to any or all prior periods presented in the financial
statements. On January 6, 2025, FASB issued ASU 2025-01 that clarifies for non-calendar year-end entities the interim effective date of
Accounting Standards Update No. 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures
(Subtopic 220-40): Disaggregation of Income Statement Expenses. Public business entities are required to adopt the guidance in Update
2024-03 in annual reporting periods beginning after December 15, 2026, and interim periods within annual reporting periods beginning after
December 15, 2027. The Company is currently evaluating the impact that the adoption of ASU 2024-03 will have on its related disclosures.

 In March 2025, the FASB issued ASU 2025-02—Liabilities
(405): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 122. The amendments in this Update are effective immediately
and on a fully retrospective basis to annual periods beginning after December 15, 2024. The Company is currently evaluating the effect
of adoption of this standard to its consolidated financial statements and disclosures.

 The Company's management does not believe that any other recently
issued, but not yet effective, authoritative guidance, if currently adopted, would have a material impact on the Company's financial
statement presentation or disclosures.

 F- 17

 NOTE 3 — ACCOUNTS RECEIVABLE, NET

 Accounts receivable, net, consisted of the following at April 30,
2025 and 2024:

 2025

 2024

 Accounts receivable

 $
 1,831,619

 $
 1,608,401

 Less: allowance for credit losses

 ( 557,201
)

 ( 24,698
)

 Less: sales return allowance

 ( 205,988
)

 ( 205,988
)

 Accounts receivable, net

 $
 1,068,430

 $
 1,377,715

 Accounts receivable by aging bucket as of April 30, 2025 and 2024,
and subsequent collection of the outstanding accounts receivable as of the date of this report was issued, consisted of the following:

 Accounts receivable by aging bucket

 Balance as of
 2025

 Subsequent
 collection

 % of
 subsequent
 collection

 Less than six months

 $
 799,760

 $
 31,120

 2.9
 %

 Seven to nine months

 201,912

 201,912

 18.9
 %

 Ten to twelve months

 66,758

 66,758

 6.2
 %

 Total accounts receivable, net

 $
 1,068,430

 $
 299,789

 28.1
 %

 Accounts receivable by aging bucket

 Balance as of
 2024

 Subsequent
 collection

 % of
 subsequent
 collection

 Less than six months

 $
 1,276,024

 $
 1,276,024

 92.6
 %

 Seven to nine months

 94,820

 94,820

 6.9
 %

 Ten to twelve months

 6,871

 6,871

 0.5
 %

 Total accounts receivable, net

 $
 1,377,715

 $
 1,377,715

 100.0
 %

 The movement of allowance for credit losses and sales return allowance
is as follows:

 2025

 2024

 Beginning balance

 $
 230,686

 $
 175,428

 Additions (recovery) of allowance for credit loss

 532,503

 ( 37,134
)

 Sales return allowance

 —

 92,392

 Ending balance

 $
 763,189

 $
 230,686

 NOTE 4 — INVENTORY, NET

 Inventories, net, consisted of the following:

 2025

 2024

 Finished goods and merchandise

 $
 4,784,269

 $
 4,282,334

 Inventory valuation allowance

 —

 —

 Total inventory, net

 $
 4,784,269

 $
 4,282,334

 F- 18

 NOTE 5 — PREPAID EXPENSES AND OTHER CURRENT ASSETS

 Prepaid expenses and other current assets, consisted of the following:

 2025

 2024

 Advance to vendors (i)

 $
 302,346

 $
 35,159

 Security deposits (ii)

 158,830

 152,842

 Prepaid service fee (iii)

 2,615,385

 -

 Total

 $
 3,076,561

 $
 188,001

 (i)
 Advance to vendors represents cash paid to various vendors
for inventory purchase. Advances to vendors are reviewed periodically to determine whether their carrying value has become impaired.
The Company considers the assets to be impaired if the realization of the advance becomes doubtful. The Company uses the aging method
to estimate the allowance for credit loss for unrealizable balances. In addition, at each reporting date, the Company generally determines
the adequacy of allowance for credit loss by evaluating all available information, and then records specific allowances for those advances
based on the specific facts and circumstances. As of April 30, 2025 and 2024, there was no credit loss recorded as management believed
that all of the advance to vendor balances were fully realizable.

 (ii)
 Security deposits represent rental security payment to the
landlords for its warehouse and office facilities, which will be refunded upon maturity of the lease.

 (iii)
 Prepaid service fee represents various service agreements
that the Company entered during fiscal year ended April 2025 for supply chain management service, logistics management service, market
expanding and financial consulting services. The balances as of April 30, 20205, represented the un-amortized remaining balance based
on the agreements.

 NOTE 6 — PROPERTY AND EQUIPMENT, NET

 Property and equipment, net consisted of the following:

 2025

 2024

 Furniture and fixture

 $
 268,069

 $
 249,989

 Machinery and equipment

 394,504

 342,732

 Vehicles

 114,636

 114,636

 Subtotal

 777,209

 707,357

 Less: accumulated depreciation

 ( 506,705
)

 ( 364,548
)

 Property and equipment, net

 $
 270,504

 $
 342,809

 Depreciation expenses were $ 142,158 and $ 120,174 for the years
ended April 30, 2025 and 2024, respectively.

 NOTE 7 — INTANGIBLE ASSETS, NET

 Intangible asset, net consisted of the following:

 2025

 2024

 Software

 $
 250,000

 $
 250,000

 Less: accumulated amortization

 ( 72,917
)

 ( 22,917
)

 Intangible assets, net

 $
 177,083

 $
 227,083

 On November 19, 2023, the Company purchased a supply chain cloud
management system from a third-party vendor at a cost of $ 0.25 million. This is a packaged software with multiple modules and
functions, including accounting and reporting, purchase order processing and supply chain management, data gathering and analysis, etc.
The Company amortizes this software over an estimated useful life of five years.

 F- 19

 Amortization expenses for the years ended April 30, 2025 and 2024
were $ 50,000 and $ 22,917, respectively.

 As of April 30, 2025, the estimated future amortization expenses of
the intangible assets were as follow:

 12 months ending April 30,

 Amortization
 expenses

 2026

 $
 50,000

 2027

 50,000

 2028

 50,000

 2029

 27,083

 Total

 $
 177,083

 NOTE 8 — ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

 Accrued expenses and other current liabilities consisted of the following:

 2025

 2024

 Payroll and payroll tax payable

 $
 113,278

 $
 82,149

 Accrued expenses

 —

 1,906

 Sales tax payable

 39,491

 45,900

 Credit card payable

 6,199

 54,866

 Other payables

 —

 20,921

 Total

 $
 158,969

 $
 205,742

 NOTE 9 — LOANS PAYABLE

 Short-term Loan Payable

 On October 3, 2023, KZS entered a business loan agreement with
American First National Bank to borrow $ 500,000 as working capital for 12 months, with loan maturity date on October 3,
2024. The loan carries a variable interest rate that was based on an independent index which was the Wall Street Journal U.S. Prime
as published in the Wall Street Journal Money Rates Section. For the nine months ended January 31, 2025, the interest rate was 9 %.
In addition, the Company is required to pay regular monthly payments of all accrued unpaid interest due as of each payment date beginning
on November 3, 2023. KZS' 70 % of account receivable balance were pledged as collateral to guarantee this loan and KZS' 50 %
of inventory was pledged as collateral to guarantee this loan. This loan was repaid in full in September 2024.

 On June 9, 2020, KZS entered into a loan agreement with KZ Kitchen
Cabinet & Stone, Inc., an unrelated party whereby KZS borrowed $ 100,000, with an annual interest rate of 4.75 % payable monthly,
and the loan principal to be repaid at maturity on June 9, 2025. As of the date the consolidated financial statement is issued,
the Company is still in the process to extend the loan term. Upon a breach of the agreement, interest will accrue at a compound rate of 10 %
per annum and KZ Kitchen Cabinet & Stone, Inc., may declare the unpaid principal balance together with all accrued but unpaid
interest thereon and all other sums owed to it under the agreement, immediately due and payable. Following the Reorganization, this loan
became an obligation of the Company.

 Interest expense for the above-mentioned loans amounted to $ 23,881 and
$ 18,644 for the years ended April 30, 2025 and 2024, respectively.

 NOTE 10 — AUTO LOAN PAYABLES

 On August 7, 2019, the Company entered a loan agreement with an
auto dealer to purchase a vehicle. The loan has a maturity date on August 21, 2025 and bears interest at a rate of 4.79 %
per annum, payable monthly from September 21, 2019. During the years ended April 30, 2025 and 2024, the company repaid $ 7,928 and
$ 9,361 (including principal and interest) for this loan. As of April 30 2025 and 2024, the outstanding balance for this loan
was $ 2,966 and $ 10,895, respectively.

 F- 20

 On October 25, 2022, the Company entered a loan agreement with
another auto dealer to purchase a vehicle. The loan has a maturity date on November 9, 2025 and bears interest at a rate
of 9.79 % per annum, payable monthly from December 9, 2022. During the years ended April 30, 2025 and 2024, the Company
repaid $ 24,970 and $ 15,190 (including principal and interest) for this loan. At January 27, 2025, the Company repaid this loan
in full. As of April 30, 2025 and 2024, the outstanding balance for this loan was nil and $ 24,970, respectively.

 On October 4, 2024, the Company entered a loan agreement with
another auto dealer to purchase a vehicle. The loan has a maturity date on October 10, 2029 and bears interest at a rate
of 6.75 % per annum, payable monthly from October 10, 2024. During the years ended April 30, 2025 and 2024, the Company
repaid $ 4,791 and nil (including principal and interest) for this loan. As of April 30, 2025, the outstanding balance for
this loan was $ 43,099.

 NOTE 11 — LEASE

 Operating lease

 On June 25, 2019, KZS entered into a lease agreement with the
landlord to lease a showroom located in a shopping center in Santa Clara, California, with a lease term of five and half years, and
an option to renew the lease for another five years. The lease commenced on August 1, 2019 and will expire on January 31,
2030 including the five-year option as the Company believes it is more than likely they will exercise the lease renewal option. The
Company received a six-month rent abatement, which was considered in calculating the present value of the operating lease ROU asset.
The monthly rental payment is $ 21,168 for the period from February 1, 2020 to January 31, 2021, with a 2 % rental payment
increase for each year thereafter.

 On February 1, 2021, KZS entered into a sublease agreement with
the landlord to lease a warehouse in Union City, California, with a lease term of 30 months, commencing on March 1, 2021, and
with the expiration date on August 31, 2023. The Company received a two-month rent abatement, which was considered in calculating
the present value of the operating lease ROU asset. The initial monthly rental payment is $ 38,500 for the period from May 1,
2021 to August 31, 2021, with an approximately 3 % rental payment increase starting on September 1, 2021 for each 12 months.
On March 20, 2023, the Company terminated the sublease agreement and signed a new lease agreement directly with landlord to lease
the same property with expanded space for a lease term of 61 months. The new lease commenced on September 1, 2023, and will
expire on September 30, 2028. The Company received a one-month rent abatement, which was considered in calculating the present
value of the operating lease ROU assets. The initial monthly rental payment is $ 70,400 for the period from October 1, 2023 to
August 31, 2024, with an approximately 4 % rental payment increase starting on September 1, 2024 for each 12 months
thereafter.

 On January 19, 2024, Fu An entered into a sublease agreement with
the landlord to lease an office in Irvine, California with a lease term of 27 months. The lease commenced on February 1, 2024,
and will expire on April 30, 2026. The monthly rental payment is $ 3,825 for the period from February 1, 2024 to January 31,
2025, $ 3,978 for the period from February 1, 2025 to January 31, 2026, and $ 4,137 for the period from February 1,
2026 to April 30, 2026.

 Total lease expenses amounted to $ 1.21 million and $ 1.03 million for
the years ended April 30, 2025 and 2024, respectively. The Company's ROU assets and lease liabilities are recognized using
an effective interest rate of the range 3.38 % to 10.50 %, which was determined using the Company's incremental borrowing
rate.

 For the years ended April 30, 2025 and 2024, the average remaining
term of the lease is 3.80 years and 2.37 years, respectively.

 The Company's operating ROU assets and lease liabilities were
as follows:

 2025

 2024

 Operating ROU:

 Operating lease right-of-use assets

 $
 6,038,660

 6,038,660

 Less: accumulated amortization of ROU assets

 ( 2,240,408
)

 ( 1,357,870
)

 ROU assets, net

 $
 3,798,252

 $
 4,680,790

 Operating lease liabilities:

 Operating lease liabilities, current

 $
 967,924

 $
 1,122,059

 Operating lease liabilities, non-current

 3,107,642

 3,818,544

 Total lease liabilities

 $
 4,075,566

 $
 4,940,603

 F- 21

 As of April 30, 2025, future maturity of the Company's operating
lease liabilities is as follows:

 Years Ending April 30,

 Operating lease
 liabilities

 2026

 $
 1,232,091

 2027

 1,225,596

 2028

 1,268,869

 2029

 714,193

 2030

 227,679

 Total lease payments

 4,668,428

 Less: imputed interest

 ( 592,862
)

 Total lease liabilities

 $
 4,075,566

 Finance lease

 Effective August 15, 2022, the Company entered a 36-month lease
with an unrelated vendor to lease a forklift with monthly payment of $ 804 and lease expiration date on July 15, 2025. At
the lease expiration date, the Company has the option to renew on a month-to-month basis at the same monthly lease payment or purchase
the equipment.

 Effective January 2, 2025, the Company entered a 60-month lease
with an unrelated vendor to lease a forklift with monthly payment of $ 1,207 and lease expiration date on January 2, 2030. At
the lease expiration date, the Company has the option to purchase the equipment at $ 1.

 The Company's finance ROU assets and lease liabilities were as
follows:

 2025

 Finance ROU:

 Finance lease right-of-use assets

 $
 58,128

 Less: accumulated amortization of ROU assets

 ( 3,875
)

 ROU assets, net

 $
 54,253

 Finance lease liabilities:

 Finance lease liabilities, current

 $
 12,249

 Finance lease liabilities, non-current

 45,940

 Total lease liabilities

 $
 58,189

 The components of lease costs, lease term and discount rate with respect
of the forklift lease with an initial term of more than 12 months are as follows:

 For the years Ended
 2025

 For the years Ended
 2024

 Finance lease expense

 $
 1,700

 $

 Weighted average remaining lease term (years) – finance leases

 4.54

 1.21

 Weighted average discount rate - finance leases

 5.50
 %

 5.50
 %

 F- 22

 The following is a schedule, by years, of maturities of finance
lease liabilities as of April 30, 2025:

 For the 12 months ending

 Finance
 Leases

 2026

 $
 16,892

 2027

 14,480

 2028

 14,480

 2029

 14,480

 2030

 10,860

 Total undiscounted cash flows

 71,192

 Less: imputed interest

 ( 13,003
)

 Total finance lease liabilities

 $
 58,189

 NOTE 12 — INCOME TAXES

 Marwynn is a Nevada holding company subject to 21 % corporate federal
income tax rate. There is no state income tax rate because no state income tax is levied in Nevada. Marwynn is a holding company and does
not have active operations as of April 30, 2025.

 Fu An, Grand Forest and KZS were incorporated in the State of California,
and are subject to 21 % corporate federal income tax rate and 8.84 % California state income tax rate. Marwynn, Fu An, Grand Forest
and KZS file separate corporate income tax returns instead of a consolidated income tax return.

 For the years ended April 30, 2025, and 2024, the provision for
income taxes consisted of the following:

 2025

 2024

 Current:

 Federal income tax expense

 $
 103,885

 $
 265,115

 State income tax expense

 49,452

 127,111

 Deferred:

 Federal income tax benefit

 ( 117,269
)

 ( 21,381
)

 State income tax benefit

 ( 38,998
)

 ( 7,110
)

 Total income tax expense (benefit)

 $
 ( 2,930
)

 $
 363,735

 The following table reconciles the Company's effective income
tax rate for the years ended April 30, 2025 and 2024:

 Year
 ended
 2025

 Year
 ended
 2024

 Federal statutory rate

 ( 21.0
)%

 21.0
 %

 State statutory rate, net of effect of state income tax deductible to federal income tax

 ( 6.98
)%

 6.98
 %

 Permanent difference – penalties, interest, and others

 0.34
 %

 1.55
 %

 Valuation allowance

 27.57
 %

 ( 1.64
)%

 Effective tax rate

 ( 0.07
)%

 27.89
 %

 F- 23

 Deferred tax assets and liabilities are recognized for the expected
future tax consequences of differences between the carrying amounts of assets and liabilities and their respective tax bases using enacted
tax rates in effect for the year in which the differences are expected to reverse. Deferred taxes are comprised of the following:

 2025

 2024

 Deferred tax assets:

 Sales allowance

 $
 57,643

 $
 57,643

 Bad debt expense

 155,925

 6,911

 Operating lease liabilities, net of ROU

 77,602

 72,705

 Finance lease liabilities, net of ROU

 —

 NOL

 122,023

 —

 Valuation allowance

 ( 120,098
)

 —

 Deferred tax assets, net

 $
 293,527

 $
 137,259

 Deferred tax liability:

 Depreciation expense

 41,531

 42,211

 Deferred tax assets, net of deferred tax liability

 $
 251,996

 $
 95,048

 Uncertain tax positions

 The Company evaluates each uncertain tax position (including the potential
application of interest and penalties) based on the technical merits, and measures the unrecognized benefits associated with the tax positions.
As April 30, 2025 and 2024, the Company had $ 12,131 and $ 13,091 accrued interest and penalties related to understated income
tax payments, respectively. For the years ended April 30, 2025 and 2024, the Company recorded $ 6,173 and $ 13,091 of interest
and penalties related to understated income tax payments, respectively. The Company intends to file amended income tax returns for these
two fiscal years with respect to these positions within the next few months.

 NOTE 13 — RELATED PARTY TRANSACTIONS

 The Company's related party transactions consisted of the following:

 Due from related parties

 Name of Related Party

 Nature

 Relationship

 2025

 2024

 Yin Yan

 Other receivable

 Chief Executive Officer ("CEO") and owned 81% of equity interest of Fu An (before reorganization) and owns 40% of common shares and 100% of preferred shares of Marwynn

 $

 —

 Total

 $

 $
 —

 As of April 30, 2025, the balance of due from a related party was comprised
of advances payment that the Company paid to the related party. On May 20, 2025, the Company received the full payment from this related
party

 F- 24

 Due to related parties

 Name of Related Party

 Nature

 Relationship

 2025

 2024

 Yin Yan*

 Chief Executive Officer ("CEO") and owned 81% of equity interest of Fu An (before reorganization) and owns 40% of common shares and 100% of preferred shares of Marwynn

 $
 —

 Fulai Wang****

 Spouse of Yin Yan and owned 36% of equity interest of Grand Forest (before reorganization) and owns 12% of common shares of Marwynn

 40,000

 250,000

 Zhifen Zhou**

 Chief Financial Officer ("CFO") and Director of KZS (before reorganization)

 —

 Sen Zhong****

 Spouse of Zhifen Zhou, owned 57% of equity interest of Grand Forest (before reorganization) and owns 19% of common shares of Marwynn

 396,417

 572,481

 Hong Le Liang****

 CEO of Grand Forest and KZS, owned 7% of equity interest of Grand Forest and 67% of equity interest of KZS (before reorganization), and owns 12% of common shares of Marwynn

 247,245

 292,825

 H&S Construction***

 An entity controlled by Hong Le Liang

 —

 103,463

 Total

 $
 683,662

 $
 1,219,542

 *
 As of July 24, 2024, the advance has been repaid in full.

 **
 As of May 3, 2024, the
advance has been repaid in full.

 ***
 As of April 30, 2025, the advance has been repaid in full.

 ****
 As of April 30, 2025, the advances were memorialized pursuant to unsecured promissory notes between Grand Forest and the holders. The unsecured promissory notes are payable on demand on or after August 1, 2025, and carry no interest. In the absence of any demand, the entire principal shall be due on July 31, 2029.

 NOTE 14 — STOCKHOLDERS'
EQUITY

 Prior to April 2024, Grand Forest borrowed interest free funds
from its stockholders as working capital and recorded such borrowings as due to related parties. On April 19, 2024, three stockholders
of Grand Forest converted total of $ 700,000 related party other payable in exchange for 70,000 common shares of Grand Forest,
which constituted 100 % equity interest of Grand Forest. On April 25, 2024, theses stockholders transferred 70,000 Grand
Forest shares into Marwynn in exchange for 4,976,244 common shares of Marwynn.

 On April 19, 2024, one stockholder of KZS converted $ 100,000 related
party other payable in exchange 10,000 common shares of KZS, representing 33 % equity interest of KZS. On April 25,
2024, this stockholder transferred 10,000 KZS shares into Marwynn in exchange for 710,892 common shares of Marwynn.
In addition, another stockholder of KZS transferred 20,000 KZS shares that he owned from original capital contribution (representing 67 %
equity interest of KZS) into Marwynn in exchange for 1,421,784 common shares of Marwynn.

 On April 29, 2024, all the stockholders of Fu An transferred their 100 %
equity interest in Fu An to Marwynn in exchange for 7,399,084 common shares of Marwynn.

 Marwynn was incorporated in the state of Nevada on February 27,
2024. The Company is authorized to issue 45,000,000 shares of common stock, and 5,000,000 shares of preferred stock,
par value $ 0.001 ("Preferred Stock"), of which 135,000 shares of Preferred Stock have been designated as "Series A
Super Voting Preferred Stock." Each share of common stock is entitled to one ( 1) vote and each share of Series A Super
Voting Preferred Stock is entitled to one thousand ( 1,000) votes on any matter on which action of the stockholders of the corporation
is sought. The Series A Super Voting Preferred Stock will vote together with the common stock. The holders of Series A Super
Voting Preferred Stock shall not be entitled to receive dividends of any kind or be entitled to any liquidation preference. The Series A
Preferred Stock shall not be subject to conversion into common stock or other equity authorized to be issued by the Company. The Series A
Super Voting Preferred is redeemable at the election of the holder at a redemption price of $ 0.001 per share.

 F- 25

 On April 24, 2024, the Company entered a Subscription Agreement
with an individual investor, pursuant to the subscription agreement, on April 30, 2024, the Company issued 186,000 common
shares of Marwynn at $ 2.50 per share to the investor for proceeds of $ 300,000.

 On April 24, 2024, the Company entered a Subscription Agreement
with another individual investor, pursuant to the subscription agreement, on April 30, 2024, the Company issued 310,000 common
shares of Marwynn at $ 2.50 per share to the investor for proceeds of $ 500,000.

 On April 25, 2024, Marwynn and Marwynn's CEO Yin Yan (also
the initial major stockholder of Marwynn) entered into a Series A Super Voting Preferred Stock Purchase Agreement ("Purchase
Agreement"), pursuant to the purchase agreement, Marwynn's CEO purchased 135,000 super voting preferred stock for
$ 30.

 On September 9, 2024, the Company filed an Amended and Restated
Articles of Incorporation to effect (i) 1.55-for-1 forward stock split of the Company's common stock, and (ii) 4.5-for-1 forward
stock split of the Company's Series A Super-Voting Preferred Stock. Share and per share data in the consolidated financial
statements and notes to consolidated financial statements are presented on a retroactive basis to reflect the forward stock split.

 Initial public offering (the "IPO")

 On March 12, 2025, the Company entered into an underwriting agreement
with American Trust Investment Services, Inc (the "Underwriter") in connection with the Company's IPO of 2,000,000 shares
of Class A common stock, at a price of $ 4.00 per share, less underwriting discounts and commissions.

 The IPO closed on March 14, 2025, and the Company received net proceeds
of approximately $ 7.16 million, after deducting underwriting discounts and commissions and estimated IPO offering expenses payable by
the Company.

 On April 4, 2025, the Underwriter purchased 50,000 additional shares
of the Company's common stock, at a price of $ 4.00 per share (the "Over-Allotment Shares"). As a result, the Company
has raised net proceeds of approximately $ 184,000, after underwriting discounts and commissions.

 The Company also agreed to issue to the Representative (or its permitted
assignees) a warrant ("Representative Warrant") to purchase up to 100,000 shares of Common Stock (and up to 115,000 shares
of Common Stock assuming the Representative's option is exercised in full), which is equal to 5 % of the shares sold in the Offering,
exercisable for cash or on a cashless basis at a per share price equal to $ 4.80 per share. The Representative Warrant will be exercisable
at any time, and from time to time, in whole or in part, after 180 days from March 11, 2025, and will expire on March 11, 2030. The Company
accounted for the warrants issued based on the FV method under FASB ASC Topic 505, and the FV of the warrants was calculated using the
Black-Scholes model under the following assumptions: life of 5 years, volatility of 100 %, risk-free interest rate of 4.03 % and dividend
yield of 0 %. The FV of the warrants issued at the grant date was $ 321,681. The warrants issued in this financing were classified as equity
instruments.

 Following is a summary of the activities of warrants for the period
ended April 30, 2025:

 Warrants

 Exercise
 Price

 Weighted
 Average
 Remaining
 Contractual
 Term in
 Years

 Outstanding as of April 30, 2024

 —

 $
 —

 —

 Exercisable as of April 30, 2024

 —

 $
 —

 —

 Granted

 4.80

 5.00

 Exercised

 —

 —

 —

 Forfeited

 —

 —

 —

 Expired

 —

 —

 —

 Outstanding as of April 30, 2025

 $
 4.80

 4.95

 Exercisable as of April 30, 2025

 —

 $
 —

 —

 As of April 30, 2025 and 2024, total number of shares of common
stock issued and outstanding was 17,054,004 shares and 15,004,004 shares, respectively, at par value of $ 0.001 per share;
total number of shares of preferred stock issued and outstanding was 135,000 shares. The number of authorized and outstanding
common stock were retrospectively applied as if the transaction occurred at the beginning of the period presented.

 F- 26

 Shares-based compensation

 On July 24, 2024, the Board of Directors granted
non-qualified stock options to each of its three independent directors. Each director received options to purchase 31,000 shares of the
Company's common stock at an exercise price of $ 1.6129 per share. The stock options have a term of 10 years and are vested in three
equal annual installments beginning on the first anniversary of the grant date, subject to continued service as a director on each applicable
vesting date.

 The grant-date fair value of the stock options
awarded to directors was $ 351,500, total compensation expense related to these options will be recognized on a straight-line basis over
the three-year vesting period. For the year ended April 30, 2025, the Company recognized $ 90,080 share-based compensation expense for
the options to three directors. As of April 30, 2025, unrecognized compensation expense related to these options was $ 261,420.

 Following is a summary of the activities of stock options for the year
ended April 30, 2025:

 Stock Options

 Exercise
 Price

 Weighted
 Average
 Remaining
 Contractual
 Term in
 Years

 Outstanding as of April 30, 2024

 —

 $
 —

 —

 Exercisable as of April 30, 2024

 —

 $
 —

 —

 Granted

 93,000

 1.61

 10.00

 Exercised

 —

 —

 —

 Forfeited

 —

 —

 —

 Expired

 —

 —

 —

 Outstanding as of April 30, 2025

 93,000

 $
 1.61

 9.23

 Exercisable as of April 30, 2025

 31,000

 $
 1.61

 9.23

 NOTE 15 — SUBSEQUENT EVENTS

 The Company follows the guidance in FASB ASC 855-10 for the
disclosure of subsequent events. The Company evaluated subsequent events through the date the consolidated financial statements were
issued and determined the Company has following subsequent events that need to be disclosed.

 On May 10, 2025, the Company's subsidiary Fuan entered into a
short-term note receivable agreement with a third-party company Bio Essence Pharmaceutical Inc. to lend $ 500,000 to this company to at
a fixed annual interest rate of 10 % with maturity date on December 10, 2025.

 F- 27

 P5Y 0002030522 false FY 0

 2025-08-07

 2024-10-31

 us-gaap: RelatedPartyMember

 us-gaap: RelatedPartyMember

 2025-02-01

 mwyn: MarwynnsCommonStockMember

 2024-04-29

 mwyn: MarwynnsCommonStockMember

 mwyn: MarwynnsCommonStockMember

 us-gaap: IPOMember

 2025-03-12
 2025-03-12

 us-gaap: IPOMember

 2025-03-12

 us-gaap: IPOMember

 2025-03-14
 2025-03-14

 us-gaap: OverAllotmentOptionMember

 us-gaap: OverAllotmentOptionMember

 mwyn: FuAnEnterpriseIncMember

 mwyn: GrandForestCabinetryIncMember

 mwyn: CustomerOneMember
 us-gaap: SalesRevenueNetMember

 mwyn: CustomerOneMember

 mwyn: CustomerTwoMember

 mwyn: CustomerThreeMember

 mwyn: CustomerOneMember

 mwyn: CustomerTwoMember

 us-gaap: AccountsPayableMember
 us-gaap: SupplierConcentrationRiskMember
 mwyn: VendorMember

 us-gaap: AccountsPayableMember
 us-gaap: SupplierConcentrationRiskMember
 mwyn: OneVendorMember

 us-gaap: AccountsPayableMember
 us-gaap: SupplierConcentrationRiskMember
 mwyn: TwoVendorsMember

 mwyn: OneVendorMember

 mwyn: TwoVendorsMember

 srt: MinimumMember
 us-gaap: FurnitureAndFixturesMember

 srt: MaximumMember
 us-gaap: FurnitureAndFixturesMember

 srt: MinimumMember
 us-gaap: OfficeEquipmentMember

 srt: MaximumMember
 us-gaap: OfficeEquipmentMember

 srt: MinimumMember
 us-gaap: MachineryAndEquipmentMember

 srt: MaximumMember
 us-gaap: MachineryAndEquipmentMember

 us-gaap: VehiclesMember

 us-gaap: FoodAndBeverageMember

 us-gaap: FoodAndBeverageMember

 mwyn: IndoorHomeImprovementProductsMember

 mwyn: IndoorHomeImprovementProductsMember

 mwyn: SaleOfFoodAndBeverageMember

 mwyn: SaleOfIndoorHomeImprovementProductsMember

 mwyn: SaleOfFoodAndBeverageMember

 mwyn: SaleOfIndoorHomeImprovementProductsMember

 mwyn: SaleOfFoodAndBeverageMember

 mwyn: SaleOfIndoorHomeImprovementProductsMember

 mwyn: SaleOfFoodAndBeverageMember

 mwyn: SaleOfIndoorHomeImprovementProductsMember

 mwyn: AccountsReceivableLessThanSixMonthsPastDueMember

 mwyn: AccountsReceivableSevenToNineMonthsPastDueMember

 mwyn: AccountsReceivableTenToTwelveMonthsPastDueMember

 mwyn: AccountsReceivableLessThanSixMonthsPastDueMember

 mwyn: AccountsReceivableSevenToNineMonthsPastDueMember

 mwyn: AccountsReceivableTenToTwelveMonthsPastDueMember

 us-gaap: FurnitureAndFixturesMember

 us-gaap: FurnitureAndFixturesMember

 us-gaap: MachineryAndEquipmentMember

 us-gaap: MachineryAndEquipmentMember

 us-gaap: VehiclesMember

 mwyn: ThirdPartyVendorMember

 2023-11-19

 us-gaap: ComputerSoftwareIntangibleAssetMember

 2023-11-19

 mwyn: AmericanFirstNationalBankMember

 2023-10-03
 2023-10-03

 mwyn: KitchenCabinetStoneKZSMember

 2025-01-31

 mwyn: KitchenCabinetStoneKZSMember

 2023-11-03
 2023-11-03

 mwyn: KitchenCabinetStoneKZSMember

 2020-06-09

 mwyn: KitchenCabinetStoneKZSMember

 2020-06-09
 2020-06-09

 2019-08-07
 2019-08-07

 2019-08-07

 2022-10-25
 2022-10-25

 2022-10-25

 2024-10-04
 2024-10-04

 2024-10-04

 2020-02-01
 2021-01-31

 2021-05-01
 2021-08-31

 2023-10-01
 2024-08-31

 2024-02-01
 2025-01-31

 srt: ScenarioForecastMember

 2025-02-01
 2026-01-31

 srt: ScenarioForecastMember

 2026-02-01
 2026-04-30

 srt: MinimumMember

 srt: MaximumMember

 2022-08-15
 2022-08-15

 2025-01-02
 2025-01-02

 stpr: NV

 stpr: CA

 mwyn: YinYanMember

 mwyn: YinYanMember

 mwyn: YinYanMember

 mwyn: FulaiWangMember

 mwyn: FulaiWangMember

 mwyn: FulaiWangMember

 mwyn: ZhifenZhouMember

 mwyn: ZhifenZhouMember

 mwyn: ZhifenZhouMember

 mwyn: SenZhongMember

 mwyn: SenZhongMember

 mwyn: SenZhongMember

 mwyn: HongLeLiangMember

 mwyn: HongLeLiangMember

 mwyn: HongLeLiangMember

 mwyn: HSConstructionMember

 mwyn: HSConstructionMember

 mwyn: HSConstructionMember

 mwyn: KZSMember

 mwyn: FuAnEnterpriseIncMember

 2024-04-29

 2024-04-29
 2024-04-29

 mwyn: SeriesASuperVotingPreferredStockMember

 mwyn: SeriesASuperVotingPreferredStockMember

 srt: ChiefExecutiveOfficerMember
 mwyn: SeriesASuperVotingPreferredStockMember

 mwyn: RepresentativeWarrantsMember

 mwyn: RepresentativeWarrantsMember

 srt: DirectorMember

 2024-07-24
 2024-07-24

 2024-07-24
 2024-07-24

 srt: DirectorMember

 us-gaap: WarrantMember

 us-gaap: WarrantMember

 us-gaap: WarrantMember

 us-gaap: WarrantMember

 us-gaap: SubsequentEventMember

 2025-05-10

 us-gaap: SubsequentEventMember

 2025-05-10
 2025-05-10

 mwyn:segment