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 June 30, 2025

 or

 TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 For
the transition period from to

 Commission
file number: 001-42285

 FOXX

 (Exact
name of registrant as specified in its charter)

 Delaware

 99-5119494

 (State or other jurisdiction of
 incorporation or organization)

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

 15375 Barranca Parkway C106,
 Irvine, CA

 92618

 (Address of principal executive offices)

 (Zip Code)

 Registrant's
telephone number, including area code: 201 - 962-5550

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

 Title of each class

 Trading Symbol(s)

 Name of each exchange on which registered

 Common Stock, par value $0.0001 per share

 FOXX

 The Nasdaq Stock Market LLC

 Warrants, each whole warrant exercisable for one share of Common Stock at an exercise price of $11.50 per share

 FOXXW

 The Nasdaq Stock Market LLC

registered pursuant to Section 12(g) of the Act: None.

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

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

by check mark whether the registrant (1) has filed all reports required 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

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

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.

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.

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).

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

 Based on paragraph (iv) of the smaller reporting company definition
under Rule 12b-2, the aggregate market value of the common stock of the registrant held by non-affiliates of the registrant as of October
10, 2025, was $ 10,549,388.56.

 The number of shares of the common stock of the registrant issued and
outstanding as of October 13, 2025 was 6,780,597 shares of common stock.

 DOCUMENTS
INCORPORATED BY REFERENCE

 None.

 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.

 Financial Statements and Supplementary
 Data

 Item 9.

 Changes in and Disagreements with
 Accountants on Accounting and Financial Disclosures

 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 Accounting Fees and Services

 Item 15.

 Exhibits, Financial Statement Schedules

 Item 16.

 Form 10-K Summary

 i

 FORWARD
LOOKING STATEMENTS

 This
Annual Report (the "Annual Report") on Form 10-K of Foxx Development Holdings Inc. contains forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933, or the Securities Act, and Section 21E of the Securities Exchange
Act of 1934, or the Exchange Act. The statements contained in this report that are not purely historical are forward-looking statements.
Our forward-looking statements include, but are not limited to, statements regarding our or our management's expectations, hopes,
beliefs, intentions or strategies regarding the future. In addition, any statements that refer to projections, forecasts or other characterizations
of future events or circumstances, including any underlying assumptions, are forward-looking statements. The words "anticipates,"
"believe," "continue," "could," "estimate," "expect," "intend,"
"may," "might," "plan," "possible," "potential," "predict," "project,"
"should," "would" and similar expressions may identify forward-looking statements, but the absence of these words
does not mean that a statement is not forward-looking. Forward-looking statements in this report may include, for example, statements
about our:

 the
 projected financial information, anticipated growth rate, and market opportunities of the
 Registrant;

 the
 ability to maintain the listing of our Common Stock and Warrants on Nasdaq;

 Our
 public securities' potential liquidity and trading;

 Our
 ability to raise financing in the future;

 Our
 success in retaining or recruiting, or changes required in, officers, key employees, or directors;

 potential
 effects of extensive government regulation;

 Our
 future financial performance and capital requirements;

 the
 impact of supply chain disruptions;

 high
 inflation rates and interest rate increases;

 factors
 relating to our business, operations, and financial performances, including:

 Our
 ability to compete in a changing industry and respond quickly and cost-effectively to
 new or emerging technologies and changes in customer requirements;

 Our
 ability to generate the earnings necessary to fund our operations, continue to grow our business
 or repay our debt obligations;

 Our
 ability to establish successful relations with third-party distributors or sales agents;

 Changes
 in government regulations, including related to the Affordable Connectivity Program (ACP)
 and the Lifeline Program;

 Our
 ability to introduce new products that achieve market acceptance and keep pace with technological
 developments;

 Our
 ability to develop and maintain intellectual property rights;

 Our
 ability to raise additional capital in the future to finance our planned growth.

 ii

 We
have based these forward-looking statements largely on our current expectations and projections about our business, the industry in which
we operate and financial trends that we believe may affect our business, financial condition, results of operations and prospects, and
these forward-looking statements are not guarantees of future performance or development. These forward-looking statements speak only
as of the date of this Annual Report and are subject to a number of risks, uncertainties and assumptions described in " Risk
Factors " and elsewhere in this Annual Report. Because forward-looking statements are inherently subject to risks and uncertainties,
some of which cannot be predicted or quantified, you should not rely on these forward-looking statements as predictions of future events.
The events and circumstances reflected in our forward-looking statements may not be achieved or occur and actual results could differ
materially from those projected in the forward-looking statements. Except as required by applicable law, we do not plan to publicly update
or revise any forward-looking statements contained herein until after we distribute this Annual Report, whether as a result of any new
information, future events or otherwise.

 In
addition, statements that "we believe" and similar statements reflect our beliefs and opinions on the relevant subject. These
statements are based upon information available to us as of the date of this Annual Report, and while we believe such information forms
a reasonable basis for such statements, such information may be limited or incomplete, and our statements should not be read to indicate
that we have conducted an exhaustive inquiry into, or review of, all potentially available relevant information. These statements are
inherently uncertain, and you are cautioned not to unduly rely upon these statements.

 This
Annual Report includes trademarks, tradenames and service marks that are the property of other organizations. Solely for convenience,
trademarks and tradenames referred to in this Annual Report appear without the and symbols, but those references are not
intended to indicate, in any way, that we will not assert, to the fullest extent under applicable law, our rights, or that the applicable
owner will not assert its rights, to these trademarks and tradenames.

 On
September 26, 2024 (the "Closing"), Acri Capital Acquisition Corporation, a Delaware corporation ("ACAC")
consummated a previously announced business combination pursuant to the terms of the business combination agreement (as amended from
time to time, the "Business Combination Agreement"), by and among ACAC, Acri Capital Merger Sub I Inc., a Delaware
corporation and wholly-owned subsidiary of ACAC (the "Purchaser"), Acri Capital Merger Sub II Inc., a Delaware
corporation and wholly-owned subsidiary of Purchaser ("Merger Sub"), and Foxx Development Inc., a Texas corporation
("Old Foxx"), pursuant to which (i) ACAC merged with and into Purchaser (the "Reincorporation Merger"), and
(ii) Old Foxx merged with and into Merger Sub, with Merger Sub surviving as a wholly-owned subsidiary of Purchaser (the
"Acquisition Merger"). The Reincorporation Merger, the Acquisition Merger, and the transactions contemplated under the
Business Combination Agreement, are collectively referred to as the "Business Combination". Upon Closing, the Purchaser
was renamed as "Foxx Development Holdings Inc." (the "Registrant").

 Unless
the context otherwise requires, all references in this Annual Report to "we," "us,", "our" or
the "Company" refer to the business and operations of Old Foxx and its subsidiaries prior to consummation of the
Business Combination and to Foxx Development Holdings Inc., the Registrant, and its subsidiaries following the consummation of the
Business Combination.

 iii

 PART
I

 ITEM
1. BUSINESS

 Overview

 Founded
in Texas in 2017, we are a technology innovation firm specializing in the communications sector. Since our establishment in 2017, we
have expanded our presence to include various locations throughout the United States, such as San Francisco, CA, Dallas, TX, Atlanta,
GA, Los Angeles, CA, Miami, FL, and New York, NY. This expansion enables us to provide sales, retail, distribution, and after-sales
support services while simultaneously driving innovation through active research and development efforts aimed at pioneering new customization
standards and services.

 Our
 business model involves providing comprehensive hardware and software specifications to original design manufacturers. Once the
 products are developed, we engage with third-party agencies to secure necessary testing and certifications, including Equipment
 Authorizations from the FCC and certifications from the Global Mobile Suppliers Association. We currently offer a range of
 Foxx-branded products, including tablets, smartphones, wearables, and expect to launch other high-quality communication terminals.
 Our products are generally priced competitively after considering various factors such as product costs, research and development
 investments, regulatory compliance, testing expenses, and shipping costs. Our customers are primarily distributors who sell
 Foxx-branded products in the U.S. public channels and to major carriers in the United States such as T-Mobile, AT&T,
 and Verizon. We also began E-Commerce operations in March 2024 and
 our E-Commerce customers include customers from the TikTok Shop. We also provide an App Service by installing applications from App
 developer partners onto its mobile devices and facilitating the distribution of these devices to end users.

 The
Business Combination

 Foxx
Development Holdings Inc. was incorporated under the name "Acri Capital Merger Sub I Inc." as a Delaware corporation on November
13, 2023. On September 26, 2024 (the "Closing"), Acri Capital Acquisition Corporation, a Delaware corporation ("ACAC")
consummated a business combination pursuant to the terms of the business combination agreement (as amended from time to time, the "Business
Combination Agreement"), by and among ACAC, Acri Capital Merger Sub I Inc., a Delaware corporation and wholly-owned subsidiary
of ACAC (the "Purchaser"), Acri Capital Merger Sub II Inc., a Delaware corporation and wholly-owned subsidiary of Purchaser
("Merger Sub"), and Foxx Development Inc., a Texas corporation ("Foxx"), pursuant to which (i) ACAC merged with
and into Purchaser (the "Reincorporation Merger"), and (ii) Foxx merged with and into Merger Sub, with Merger Sub surviving
as a wholly-owned subsidiary of Purchaser (the "Acquisition Merger"). The Reincorporation Merger, the Acquisition Merger,
and the transactions contemplated under the Business Combination Agreement, are collectively referred to as the "Business Combination".
Upon Closing, the Purchaser was renamed as "Foxx Development Holdings Inc.", and the Merger Sub was renamed as "Foxx
Development Inc." (the "Operating Subsidiary").

 The
ACAC securities previously traded on the Nasdaq Capital Market ("Nasdaq") were delisted and ceased trading following the
Closing. On September 27, 2024, one business day after the Closing, our Common Stock and Warrants became listed on the Nasdaq under trading
symbols "FOXX" and "FOXXW," respectively.

 Unless
the context otherwise requires, all references in this Annual Report to "we," "us,", "our" or the
"Company" refer to the business and operations of Old Foxx and its subsidiaries prior to consummation of the Business Combination
and to the Registrant and the Operating Subsidiary following the consummation of the Business Combination.

 Merger
Consideration

 Immediately
prior to the effective time of the Reincorporation Merger (the "Reincorporation Merger Effective Time"), which was on September
25, 2024, one business day prior to the Closing, (i) each issued and outstanding ACAC unit was automatically separated into one (1) share
of ACAC Class A common stock and one-half (1/2) of one ACAC warrant, and (ii) each share of ACAC Class A common stock held by stockholders
of ACAC who validly redeemed their shares of ACAC Class A common stock (each "ACAC Redeeming Share") was automatically cancelled
and ceased to exist and thereafter represented only the right to be paid a pro-rata redemption price.

 At the Reincorporation
 Merger Effective Time on September 25, 2024, (i) each share of ACAC Class A or Class B common stock issued and outstanding (other
 than ACAC Redeeming Shares) was converted automatically into one (1) share of common stock of the Registrant, par value $0.0001 per
 share (the "Common Stock"), and (ii) each issued and outstanding ACAC warrant was converted automatically into one (1)
 redeemable warrant of the Registrant, exercisable for one (1) share of the Registrant's Common Stock at an exercise price of
 $11.50 per share (the "Warrant").

 At the Closing on
 September 26, 2024, by virtue of the Acquisition Merger and the Business Combination Agreement, and without any action on the part
 of any party to the Business Combination Agreement or affiliate or security thereof, the issued and outstanding shares of common
 stock of Foxx ("Original Foxx Common Stock") held by then exiting holders of Original Foxx Common Stock (the
 "Original Foxx Shareholders") immediately prior to the Closing (including shares of Original Foxx Common Stock issuable
 upon conversion of the principal and accrued interest of promissory notes of Foxx issued in the Transaction Financing, as defined
 below) were cancelled and automatically converted into (i) the right to receive, without interest, the applicable portion of
 5,000,000 shares of the Registrant's Common Stock (the "Closing Payment Stock", 500,000 of which are subject to
 the Escrow Arrangement noted below), and (ii) the contingent right to receive the applicable portion of the Earnout Shares (as
 defined below), if, as and when payable in accordance with the earnout provisions of the Business Combination Agreement.

to the Business Combination Agreement, 500,000 shares of the Closing Payment Stock in aggregate will be deposited (the "Escrow
Arrangement") to a segregated escrow account and released to the Original Foxx Shareholders if and only if, prior to or upon the one-year anniversary
of the Business Combination Agreement, the Affordable Connectivity Program (ACP) managed by the U.S. Federal Communication Commission
is reauthorized by the U.S. Congress with funding of no less than $4 billion in total for such reauthorized period; or otherwise
be cancelled and forfeited by the Registrant without consideration.

 Additionally,
the Original Foxx Shareholders may be entitled to receive "Earnout Shares", which refer to 4,200,000 shares of the Registrant's
Common Stock, subject to the vesting schedule (the "Vesting Schedule") as follows:

 (i) in connection with the financial performance for the fiscal year
ended June 30, 2024:

 (A) 700,000 Earnout Shares will be issued to Original Foxx Shareholders
on a pro rata basis if and only if the Registrant's audited consolidated financial statements for the fiscal year ended June 30,
2024 ("2024 Registrant Audited Financial Statements"), prepared in accordance with the Generally Accepted Accounting Principles
of the United States ("U.S. GAAP") and filed with the SEC on Form 10-K by the Registrant after Closing, reflect revenue of
the Registrant for the fiscal year ended June 30, 2024 (the "Registrant 2024 Revenue") no less than $67,000,000 (including
$67,000,000) and less than $84,000,000 (excluding $84,000,000);

 (B) 1,400,000 Earnout Shares
 will be issued to Original Foxx Shareholders on a pro rata basis if and only if the Registrant 2024 Revenue reflected in the 2024 Registrant
 Audited Financial Statements is no less than $84,000,000 (including $84,000,000) and less than $100,000,000 (excluding $100,000,000);

 (C) 2,100,000 Earnout Shares
 will be issued to Original Foxx Shareholders on a pro rata basis if and only if the Registrant 2024 Revenue reflected in the 2024 Registrant
 Audited Financial Statements is no less than $100,000,000 (including $100,000,000);

 provided,
however, that the Earnout Shares will be issued and delivered pursuant to one paragraph from (i)(A)-(i)(C) above only once; and

 (ii) In connection with the financial performance for the fiscal year
ended June 30, 2025:

 (A) 700,000 Earnout Shares will be issued to Original Foxx Shareholders
on a pro rata basis if and only if the Registrant's audited consolidated financial statements for the fiscal year ended June 30,
2025 ("2025 Registrant Audited Financial Statements"), prepared in accordance with U.S. GAAP and filed with the SEC on Form
10-K by the Registrant after Closing, reflect revenue of the Registrant for the fiscal year ended June 30, 2025 (the "Registrant
2025 Revenue") no less than $77,050,000 (including $77,050,000) and less than $96,600,000 (excluding $96,600,000);

 (B) 1,400,000 Earnout Shares
 will be issued to Original Foxx Shareholders on a pro rata basis if and only if the Registrant 2025 Revenue reflected in the 2025 Registrant
 Audited Financial Statements is no less than $96,600,000 (including $96,600,000) and less than $115,000,000 (excluding $115,000,000);

 (C) 2,100,000 Earnout Shares
 will be issued to Original Foxx Shareholders on a pro rata basis if and only if the Registrant 2025 Revenue reflected in the 2025 Registrant
 Audited Financial Statements is no less than $115,000,000 (including $115,000,000);

 provided,
however, that the Earnout Shares will be issued and delivered pursuant to one paragraph from (ii)(A) to (ii)(C) above only once.

 On October 24, 2024, upon
the filing of the 2024 Audited Financial Statements as part of the Company's Annual Report on Form 10-K filed with the SEC (the
"2024 10-K"), any Earnout Shares that the Original Foxx Shareholders may be entitled to receive under the Vesting Schedule
were automatically forfeited, as the Company did not meet any of the vesting conditions for the fiscal year ended June 30, 2024 as provided
in the Vesting Schedule. The Earnout Shares in connection with the fiscal year ended June 30, 2025 were also forfeited automatically as
the Company did not meet any of the vesting conditions for the fiscal year ended June 30, 2025 as provided in the Vesting Schedule.

 In
addition, pursuant to that certain amendment to the Underwriting Agreement, by and between EF Hutton LLC and ACAC, dated February 20,
2024, 43,125 shares of the Registrant's Common Stock were issued to EF Hutton LLC at the Closing.

 Transaction
Financing

 In
consideration of market conditions, pursuant to the Business Combination Agreement, the parties agreed to use commercially best efforts
to secure financing to pay transaction expense and working capital of Foxx, including without limitation, a PIPE financing, private financing,
redemption waiver, convertible debt, forward purchase agreement, backstop, or equity line of credit (collectively, the "Transaction
Financing").

 On June 21, 2023, Old Foxx entered into a securities purchase agreement
(the "Convertible Note Agreement 1") with New Bay Capital Limited, a Hong Kong registered company ("New Bay"),
and issued a promissory note ("Note 1") to New Bay in the principal amount of $2 million with an interest rate of 7%
per annum, convertible into shares of Original Foxx Common Stock at $30.00 per share upon the listing of Original Foxx Common Stock through
an initial public offering. On December 21, 2023, Old Foxx entered into another securities purchase agreement (the "Convertible
Note Agreement 2") with New Bay with the same terms and conditions as the Convertible Note Agreement, and issued another promissory
note ("Note 2") to New Bay in the principal amount of $2 million.

 In
connection with the Business Combination Agreement and all the transaction contemplated therein (the "Business Combination"),
in the spring of 2024, Old Foxx and ACAC reached out to New Bay to seek its interest in participating in further financing in connection
with the Business Combination.

 After negotiations with
New Bay, On March 15, 2024, Old Foxx and New Bay agreed to an amendment to amend both Convertible Note Agreement 1 and Convertible
Note Agreement 2, and to amend Note 1 and Note 2, by removing the lock-up provisions as provided therein and allowing the unpaid
principal and accrued interest on Note 1 and Note 2 to convert to Original Foxx Common Stock immediately prior to the closing of the
Business Combination. New Bay also subscribed for a new promissory note ("Note 3") in the principal amount of $2 million
under the same terms and conditions as amended Note 1 and Note 2 (collectively, the "New Bay Notes").

 On
February 20, 2024, New Bay introduced Old Foxx to BR Technologies PTE, Ltd. ("BR Technologies"), a Singapore-based company.
On May 30, 2024, Old Foxx, BR Technologies and Grazyna Plawinski Limited, a Singapore-based company ("Grazyna"),
entered into a securities purchase agreement for issuance of promissory notes in the amount of up to $9.0 million with an interest
rate of 7% per annum under the same terms and conditions as provided in the New Bay Notes. A promissory note was issued by Old Foxx to
BR (the "Note 4") in the principal amount of $6 million and promissory notes issued by Old Foxx to Grazyna (the "Note
5") in the total principal amount of $3 million on September 12, 2024.

 Immediately prior to the Closing, all the accrued and unpaid principal
and interests on the New Bay Notes, Note 4, and Note 5 were converted into: (x) 212,050 shares of Original Foxx Common Stock for the New
Bay Notes, (y) 200,882 shares of Original Foxx Common Stock for Note 4, and (z) 100,690 share of Old Foxx Common Stock for Note 5, at
a price of $30.00 per share. At the Closing, all of the converted shares of Original Foxx Common Stock were cancelled in exchange for
the holders' pro rata share of the Closing Payment Shares using the exchange ratio of 3.3033, resulting in (x) 700,473 shares of
our Common Stock issued to New Bay, (y) 663,581 shares of our Common Stock issued to BR Technologies, and (z) 332,614 shares of our Common
Stock issued to Grazyna.

Products

 Our
current revenue stream is primarily derived from the sales of tablets and smartphones. For the fiscal year ended June 30, 2025,
we achieved sales of approximately 8,000 tablets and 328,000 smartphones sold, generating
approximately $60.4 million in revenue. For the fiscal year ended June 30, 2024, our sales reached
approximately 12,000 tablets and approximately 80,000 smartphones sold, generating
a revenue of approximately $3.2 million.

 Tablet
Products

 We
produce affordable tablets to meet the diverse needs of consumers across various demographics, aligning with our goal of democratizing
technology and enhancing digital inclusion for all. These tablets facilitate broader access to technology, enabling individuals from
diverse economic backgrounds to enjoy the benefits of digital devices while also serving as invaluable educational aids.

 In 2024, we launched C10 LTE tablet, which is equipped with the following
key features:

 10.1-Inch HD Display:
 Offers vibrant visuals and ample screen real estate for immersive viewing of movies, and videos.

 MT8766 2.0GHz Processor:
 Delivers smooth performance, allowing users to seamlessly navigate through apps, games, and multitasking activities.

 4GB of RAM and 64GB of
 storage and 8MP + 8MP Camera Setup: Allows users to capture and store multimedia content without worrying about running out of space.

 Supporting 802.11 b/g/n/ac
 Wi-Fi: Provides fast and reliable wireless internet access at home, work, or on the go.

 Thus
far, we have successfully introduced several generations of products to the market, each tailored to meet specific consumer needs and
preferences. This strategic approach not only allows us to diversify our product range but also enables us to remain agile and responsive
to the evolving trends and demands of the marketplace. By continually innovating and expanding our offerings, we aim to ensure that we
remain at the forefront of meeting the diverse needs of our consumers.

 Mobile
Phone Products

 We
are committed to developing high performance smartphones at competitive prices to provide accessibility for all. Our focus on innovation,
efficient manufacturing, and strategic partnerships allows us to deliver premium technology without compromising affordability.

 In
2019, we launched our MIRO product line to cater to users seeking an affordable smartphone with quality performance, which became available
at Metro by T-Mobile stores beginning May 20, 2019. The MIRO phone is equipped with the following key
features:

 Immersive 5.45" HD
 Display: Enjoy a vivid viewing experience with our immersive 5.45" HD (1280 X 640) display, great for multimedia consumption
 and browsing.

 Large Lasting Battery:
 Stay connected longer with up to 10 hours of talking time and up to 300 hours of standby time, supported by a large 2450mAh
 battery.

 High-Quality Cameras:
 Capture life's moments in stunning detail with the 8MP auto-focus rear camera and take brilliant selfies with the 5MP
 front camera.

 Google Voice Assistant:
 Simplify daily tasks with Google Voice Assistant, enabling users to check the weather, search for restaurants, manage tasks, control
 smart home devices, and more with just your voice.

 Quality Performance: Experience
 seamless app performance and multitasking capabilities with 2GB of RAM. Store photos and music effortlessly with 16GB of built-in memory,
 expandable up to 32GB via a microSD card.

 Since
our launch of the MIRO phones, we have introduced multiple product generations to the market to offer a range of options that can meet
evolving consumer needs. For our current products This added product diversity caters to end-users in different demographics with
varying requirements, ensuring that everyone can find the ideal smartphone solution. With each new generation, we aim to raise the bar
in delivering quality performance at an accessible price point, empowering users to stay connected, productive, and engaged.

 Wearables

 To complement our smartphones,
tablets, and the IoT cloud platform, we are developing customization standards for a diverse range of wearable devices, including Bluetooth
watches, Bluetooth bracelets, GPS watches, 4G watches, and etc. We are also researching for connecting wearable products with sports equipment
and will work with chip manufacturers, solution providers, and device manufacturers to develop high-quality components and equipment,
enabling us to offer reliable and innovative solutions to the end-users.

 In February 2024, we partnered with a branded device Original Equipment
Manufacturer ("OEM") and started developing a 4G LTE kids smartwatch for major US Mobile Network Operator ("MNO")
and MVNO carriers. Our first generation wearable devices were launched in the first calendar quarter of 2025 through our E-Commerce channels.

 Concurrently, we have been
developing our second generation smartwatches for kids that incorporate LTE and Bluetooth technologies. Once we complete the development
and certification of the products, we expect to sell such products to third-party distributors, as well as through open-market retail
and E-Commerce channels. The launch date for the second generation smartwatches for kids is in the fourth calendar quarter of 2025.

 Smart Home Solutions

 We expanded our business
into smart home market segments. In July 2025, we successfully launched our first product "Leak Shield", a smart water leak
detector we developed through our strategic technology partnership with APEC Water Systems ("APEC"), a premier U.S. manufacturer
of water filtration systems. We worked closely with APEC throughout the product development process, bringing expertise in IoT connectivity,
mobile app development, and sensor integration to create the APEC Smart Water Leak Detector (SKU: SMTD-001-1PK).

 Target
End-Users

 Our
current product lines are tailored to cater to the following types of end-users:

 Budget
Conscious/Practical Shopper: These individuals are meticulous researchers who make informed decisions. They seek practical tablets and
smartphones to seamlessly navigate their daily digital activities, including browsing, attending online lectures, messaging, social media
interactions, calls, web browsing, GPS navigation, and photography.

 First-Time Tablets
or Smartphone Users: Embodying the essence of social connectivity, these users are driven by a fear of missing out among peers. They
are highly active online, engaging primarily in messaging, photo-sharing, gaming, and staying updated within their social circles. Despite
limited purchasing power, they aspire for visually appealing tablets phones with unique features, typically acquired through initial
jobs or parental support.

 Parents
of First-Time Tablets or Smartphone Users: These individuals seek capable yet budget-friendly tablets and smartphones for their
children, understanding the importance of providing essential educational or daily functionalities without straining their finances.
With considerable purchasing power in some instances, they often begin their search online, prioritizing terms such as "best value"
or "affordable". Influenced significantly by pricing and reviews, they prioritize obtaining the best value proposition for
their children's needs.

 Strategic
Approach to Sales and Distribution

 Third
Party Customer-Driven Sales Model

 Since inception, we have
been employing the strategy of engaging with distributors who purchase products from us and then market our products to consumers through
the networks of prominent telecommunications carriers across the United States. We have been able to achieve substantial sales by
working with customers who have existing relationships with prominent telecommunications carriers and can efficiently sell our products,
allowing us to build presence in the market. We also entered into multiple master agreements with Mobile Virtual Network Operators (MVNOs),
broadening our reach and delivering sophisticated telecommunications solutions to an extensive consumer base.

 Diversified Sales Approach

 In prior years, we actively
sought qualification for and participated in national initiatives aimed at enhancing the affordability and accessibility of communication
services for individuals with limited income. As a certified supplier for the FCC's Lifeline and Affordable Connectivity Program
(ACP), we played a vital role in efforts to ensure essential communication services are economically accessible. Even though we continue
to serve as a key supplier for the Lifeline Program, we have diversified our product offerings to target customers who are interested
in other mobile devices, tablets, and IoT products. In addition, we launched our products through TikTok Shop in March 2024 and various
online E-Commerce platforms such as BestBuy.com, Walmart.com, Amazon, Shein, Newegg and Mercado Libre in 2025. We have been actively expanding
our presence in the digital marketplace and expect to increase our sales through a variety of leading E-Commerce channels. We believe
this approach not only broadens our reach but also caters to the preferences of digital consumers, offering them convenient access to
our telecommunications solutions. By integrating into various sales channels, both indirect and digital, we are committed to providing
high-quality products to a wide audience, driving our growth, and enhancing our position in the competitive electronics market.

 Internal
Support

 In
order to maximize product accessibility across the United States, we have a team of dedicated internal sales staff and key sales agents
who manage a network of hundreds of customers spread across seven major regions. In addition to managing direct partnerships with these
customers, our internal sales team also collaborates with prominent telecommunications carriers, enabling our products to be available
for sale online and in the physical retail stores of these carriers.

 Competitive
Advantages

 We
stand out in the competitive communications market by leveraging its foundational advantages and core operational strategies, which encompass
a range of competitive strengths crucial for maintaining and enhancing Foxx's market position:

 Geographical
Location and Market Presence

 We have established a comprehensive
network anchored by our key operational facilities across various strategic locations. We are headquartered in Irvine, CA, where we have
established a center that integrates sales, retail and distribution, and after-sale support services, and research and development
of customization capabilities. The Irvine office serves as the epicenter for our research and development and sales and marketing activities,
highlighting our commitment to innovation and market expansion. The Dallas, TX, and Atlanta, GA offices play instrumental roles in executing
our sales and marketing initiatives and providing essential operational support. In addition, our Singapore office serves as the epicenter
for both our supply chain management and our research and development efforts in Southeast Asia. This strategic distribution of roles
and responsibilities across our office locations allows operational efficiency and market responsiveness.

 We also maintain a strong
sales presence in major metropolitan areas such as Los Angeles, CA, Dallas, TX, and New York, NY. These strategic locations
are carefully selected to maximize our market penetration and facilitate direct engagement with our diverse customer base. Through this
geographically diverse presence, we offer comprehensive after-sales services and tailored solutions, thereby reinforcing our commitment
to customer satisfaction and technological leadership in the electronics industry.

 Experienced
Management Team

 Our
leadership team has decades of combined experience across various aspects of the communications sector, with more than 20 years
of experience in major domestic and overseas electronics companies, having held leadership and management roles. Mr. Greg Foley,
our Chief Executive Officer, has more than 25 years of experience in leading the sales and marketing of electronic products. Mr. James
Liao, our Chief Technology Officer, has a background in electrical engineering and has been leading product innovation and development
projects for more than 25 years. Mr. Haitao Cui, our Director and Executive Vice President, also has a background in electrical
and engineering automation and over 25 years of experience in sales and marketing of electronics. Our experienced team comprehensively
understands market dynamics, consumer demands, and technological trends. We rely on their insights and strategic decision-making to
effectively navigate the complex market and to adapt and grow amidst constantly changing industry conditions.

 Build-to-Order
Business Model

 We
manage our inventory and meet market demand through our build-to-order business model. Our sales begin with receiving bulk purchase
orders with general product designs, specifications, and budgets from our customers, who are third-party distributors specializing
in selling mobile phones and tablets to end-users through sales channels. We then provide our customers advice on adjustments and
customize the products to secure the desired performance within their budget. Once the product specification is determined, we work with
suppliers to build customized products that meet such our customers' expectations. Over time, by listening to the demands and specifications
of our customers, we have been able to deliver high-quality, high-performance products that our customer trust and value. Our business
model allows us to effectively manage inventory costs and mitigate risks associated with changes in customer demand. We secure steady
revenue from bulk purchase orders placed by the customers.

 The
orders we receive from customers provide us with a great opportunity to understand market trends and customer demand. Direct relationships
with our customers give us an advantage in observing the changes in market demands. As a result, we can develop new models based on our
understanding of the market. After establishing a market presence through our customers, we can further diversify our revenue and profit
streams. We take our own Foxx-branded products as an initiative to innovate. Our growth strategy involves reaching more end-users through
maintaining the relationship with current customers and cultivating relationship with new customers. We aim to optimize the balance of
liquidity, profitability, and growth with a focus on increasing the mix of our product portfolio to higher-margin products and recurring
revenue streams.

and Development/Innovation Capability

 We
have strong competitive advantages in our product design and innovation capabilities. Moreover, we have resources that allow us to outsource
customized research and development capabilities as needed, thereby gaining additional insights into the market and developing more robust
product design and customization standards. Our innovative product planning keeps us at the forefront of technological trends, ensuring
that the company remains as the forerunner in introducing novel and high-performance products to the market.

 Supply
Chain Management

 We
have efficiently managed our supply chain through diversification of sources, strategic partnerships, optimized logistics, and efficient
inventory management, all of which have contributed to our current success. We have cultivated strong relationships with multiple suppliers
in Indonesia and Southeast Asian countries. This capability enables the company to maintain a balance between supply and demand, reduce
operational costs, and promptly respond to market changes, thereby enhancing competitiveness and customer satisfaction.

 Quality
Control

 Quality
is the cornerstone of our value proposition. We implement strict quality control measures at every stage of the manufacturing process
in our original equipment manufacturer factories, from material procurement to manufacturing processes and final product testing. Our
commitment to quality ensures that all our products meet the highest reliability and performance standards, fostering trust and loyalty
among customers and setting us apart from our competitors.

 These competitive advantages
contribute to our success and resilience in the market. The combination of experienced leadership, innovation, efficient supply chain
management, and stringent quality control positions us as a leader in the communication section. This enables us to deliver exceptional
value to customers and stakeholders alike.

 Growth
Strategies with IoT Cloud Platform

 Our
IoT Cloud Platform

 We have developed a cloud
platform that connects all our devices to a secure central server, creating a unified ecosystem. The platform brings significant
benefits, particularly in systematized upgrades, more efficient IoT operations, improved human-machine interactions, enhanced data
analytics, and smarter decision-making.

 The
cloud platform is able to streamline the upgrade process for our devices. Centralized cloud server management allows for efficient updates,
patches, and new features across our product line, ensuring devices remain up to date with the latest advancements and security measures,
significantly enhancing performance and customer satisfaction.

 We
prioritize data security and reliability in designing and developing the platform because we understand that the reliability of our cloud
infrastructure is the foundation for continuous service, trust, and confidence among customers. To achieve this, we plan to establish
our centralized server in Irvine, CA for secured data storage and management.

 The
platform facilitates comprehensive data analytics and insights, allowing users to gain valuable insights into their personal information
and habits from connected device data. These insights enable informed decisions, efficient operations, personalized experiences, and
customized solutions based on individual behavior and preferences.

 Our
cloud platform is designed to offer the following functionalities:

 Firmware-over-the-air (FOTA)
 software upgrade.

 Launch new software releases.

 Device and sensors management.

 SIM cards activation, provisioning
 and management.

 Data usage monitoring,
 reporting and billing management.

 Using Application Programming
 Interfaces (API) & Software Development Kit (SDK) to integrate many device types and IoT protocols.

 Enable both "upward"
 integration with existing cloud service providers (e.g. Amazon Web Services (AWS)) and "downward" integration with 3 rd party
 application for various IoT verticals (e.g., smart home, healthcare, smart building, etc.).

 IoT data management &
 analytics using artificial intelligence (AI) or machine learning (ML) algorithms.

 Storing data from production
 processes locally to prevent security breaches.

 Data security, firewall,
 cyberattack alert and prevention, data backup.

 Provide IoT standard —
 MATTER certification (in plan).

 24x7 technical support.

 This open platform allows
compatibility and interoperability with a wide range of device types, IoT protocols, and ecosystems. It not only serves as a device management
platform for Foxx's own communication terminals (such as smartphones, tablets, and IoT sensors) but also offers software development
kits and application programming interfaces to other device manufacturers and third-party application developers. This design allows
third-party devices and apps to integrate with our cloud platform seamlessly. Additionally, our infrastructure is designed to interact
with multiple cloud providers, including Amazon Web Services, Google Cloud Platform, and Microsoft Azure. We believe that our unique model,
which combines IoT modules, devices, data, the cloud platform, and services, positions us to deliver comprehensive end-to-end IoT
solutions to our customers.

 We
 launched the first generation of our IoT cloud platform in the third
calendar quarter of 2024. We allocated time and resources since the first calendar quarter of 2024 to finalize the design and setup of
the cloud platform that integrates with the AWS system. The first generation of our IoT cloud platform leverages AWS cloud services and
AWS IoT Core services in addition to the customized development by us to provide device management, user management, data management
and security management functions.

 We developed a second generation
of our IoT cloud platform, driven by the vision of a much more inclusive and smarter IoT platform that is compatible with all our devices
and potentially products from other brands. This platform integrates more advanced technologies researched and developed by Foxx, with
the potential scalability to connect tens of millions of devices. This platform was launched to the market in the fourth calendar quarter
of 2024. Our second generation IoT cloud platform involves a full IoT PaaS with the fundamental capabilities of device management,
control and status management, user management, access and permission, and physical model management. It supports comprehensive and modern
IoT communication protocols. In addition, the second generation IoT platform has full IoT SaaS capabilities with openness and flexibilities
of integrating with different IoT verticals, which enables developing customized and compatible services on multiple protocols module,
vertical module, Edge module, mobile devices module, and online customized module. It will also provide front-end apps (Android/iOS
mobile apps) to the end-users to manage and monitor their IoT devices, and offer multi-tenants services including data, notification,
alert, subscription, visualization, and devices interoperable services.

 Smart
Home Solutions

 Our Smart Home Solutions can be divided into three categories: Home
Security, Home Safety, and Home Care. "Leak Shield", the smart water leak detector, was the first "Home Safety"
product we launched. In the "Home Security" category, we have been developing a solar-powered 4G LTE outdoor security camera
and plan to launch this product in the fourth calendar quarter of 2025. To achieve the goal of offering reliable and eco-friendly surveillance
solutions, Foxx has incorporated the following features into this product: 1) These cameras can operate independently of traditional power
sources, making them ideal for remote areas like cabins, farms, or construction sites; 2) With the ability to connect to both Wi-Fi and
4G LTE, these cameras offer flexibility in placement and connectivity options; and 3) The integration of 4G connectivity allows for real-time
data transfer and remote access, enhancing the monitoring capabilities. Our 4G LTE outdoor security camera is expected to launch in the
market in the fourth calendar quarter of 2025. In the "Home Care" category, we plan to develop software applications that
will integrate with our wearable products.

 To achieve our goal of becoming
a "one-stop shop" for smart home solutions, we source products that are essential ancillary devices and components of
a full smart home management solution including Home Security, Home Safety, and Home Care from various suppliers that manufacture high-quality products.
We will integrate the appropriate modules that we will develop, using various open-source AI algorithms and technologies, into the
final products we offer. These products will be designed to allow 1) compatibility with other smart home management solutions we offer
and 2) connectivity with the rest of Foxx-branded products.

 IoT
in Automotive

 We
have been developing a 4G LTE dashcam as our first foray into the IoT in Automotive market segment. A dashcam with LTE (Long-Term Evolution)
is a type of dashboard camera that is equipped with a cellular data connection. With LTE connectivity, a dashcam can provide real-time
data transfer, allowing the users to view their dashcams' live stream and remotely access their dashcams. Users can also benefit
from automatic cloud uploads, which makes it easy to access their footage from anywhere. Our 4G LTE dashcam is expected to be launched
in the market in the fourth calendar quarter of 2025.

 We
are in the process of developing a 4G LTE jump starter and a 4G LTE tracker for commercial use. Such devices with 4G connection are smart,
networked tools with advanced features like remote tracking, over-the-air (OTA) updates, and fleet management. Both products are expected
to be launched in the fourth calendar quarter of 2025.

 IoT
Modules

 We
are building a portfolio of IoT modules, which are hardware or software components that enable devices to connect to the Internet and
share data with other connected devices and systems. Our portfolio includes a wide range of IoT modules, including 4G LTE Cat 1 bis,
Cat 4, Cat M, NB-IoT, 5G, 5G Redcap, 5G AI, Bluetooth, and Wi-Fi modules. These modules enable the connectivity and intelligence
of IoT devices, allowing them to collect, transmit and process data, and communicate with other devices and systems. Currently, we have
completed the development and pre-production work for the LTE Cat 1 bis, Cat 4, Cat M/NB-IoT, and Bluetooth modules and will
undergo lab testing. We have launched these modules in the first calendar quarter of 2025. We have started to develop 5G modules, 5G
Redcap modules, and 5G AI modules, which may potentially launch in the first half of
2026.

 Warranties
and Customer Services

 We
provide a one-year warranty on its products, offering after-sales service support to dealers in two ways. Dealers can opt for
direct product replacement by us, or they can choose to receive 2% after-sales service spares from Foxx. In the latter case, our
customers handle after-sales service to end-users independently after exhausting the supplied spares, without further support
from us.

 Competition

 We
believe the principal competitive factors impacting the market for our products are features and functionality, performance, quality
and brand. To maintain and improve our competitive position, we must continue to expand our user base, invest in research and development,
grow our distribution network, and leverage our strategic relationships.

 Our
products compete with a variety of solutions providers in different market segments. Our current competitors include:

 Smartphones and Tablets — Motorola,
 Inseego, HMD, TCL, Vortex, Tinno, BLU, Sky, Maxwest, and Hot Pepper.

 IoT Products — Netgear,
 Franklin Wireless, TCL and ZTE.

 As
the market for our solutions and services expands, other entrants may seek to compete with us either directly or indirectly.

 Intellectual
Property

 Trademarks

 Trademarks

 Registration
 Number

 Jurisdiction

 Registration
 Date

 5,864,015

 U.S.

 September 17,
 2019

 6,205,214

 U.S.

 November 20,
 2020

 87,944,543

 U.S.

 June 1,
 2018

 Domain
Names

 Domain

 Registration
 Date

 Expiration
 Date

 www.foxxusa.com

 August 3, 2017

 August 3, 2028

 Patents

 We
do not currently have any registered patents. However, our research and development team is actively assessing our customizations, specifications,
and other technical expertise and know-how currently protected as trade secrets. We plan to file patents to safeguard our technical
expertise and innovations.

and Development

 For
the year ended June 30, 2025, our research and development expenses amounted to approximately $ 2.2
million, a significant portion directed towards the development of new products.

 Our
strategic allocation of spending in product research and development reflects our commitment to innovation and technological advancement
in emerging sectors. To achieve our goals in IoT product development, we have engaged, and may continue to engage, in outsourcing collaborations
with industry-leading partners, leveraging their expertise and resources to accelerate our progress and ensure the delivery of cutting-edge solutions.

 Employees

 As of the date of this report,
we had 25 full-time employees. We believe that we maintain a good working relationship with our employees, and we have not experienced
any material labor disputes.

 Department

 Number of

 Employees

 Customer Service

 Sales and Marketing

 Product Research and Testing

 Information Technology

 Human Resources and Administration

 Finance

 Operations

 Total

 Certifications

 For
open market products including U.S. E-Commerce sites, retail stores and distributor channels, etc., we have conducted FCC and
Google Mobile Services test and obtained corresponding certifications.

 FCC
certification is to ensure that an eligible electronics device only produces safe levels of radio frequency (RF). For more information,
see " Government Regulation — FCC Equipment Authorization " below.

 GMS
refers to a selected array of Google proprietary applications and services that embody the company's core values (such as Chrome,
Gmail, YouTube, Maps, PlayStore, etc.). Android devices need the GMS certification to run all the Google proprietary applications, without
which, the device will not be able to operate any of these applications.

 Government
Regulation

 FCC
Equipment Authorization

 In
the United States, the FCC regulates RF devices. RF devices, including components used in cell phones, routers, and other devices
we sell, are devices capable of emitting radio frequencies by radiation, conduction, or other means. An RF device being imported, marketed,
or used in the United States is subject to the equipment authorization requirements established by the FCC and cannot be imported,
marketed, or used without complying with such requirements. Equipment authorization requirements are intended to ensure that RF devices
comply with the FCC's emissions, power level, and other technical rules.

 FCC
Covered List

to the Secure and Trusted Communications Networks Act of 2019, the FCC created and maintains a list (Covered List) of telecommunications
services and equipment that pose an unacceptable risk to the national security of the United States. The FCC periodically updates
the Covered List, and companies that appear on the Covered List are subject to change based on the security determinations of the FCC
and other U.S. Federal agencies with which the FCC works. Categories of equipment made by companies, including equipment manufactured
by their subsidiaries or affiliates, on the Covered List cannot be authorized in the United States.

 Environmental
Matters

 Our
facilities and operations, in common with those of our industry in general, are not subject to domestic or international laws and regulations
designed to environmental protections. We have always been dedicated to environmental protection. With a steadfast commitment to sustainable
development, the brand prioritizes environmentally friendly materials in the composition, manufacturing processes, and design of its
products. It adopts eco-friendly manufacturing processes, showcasing innovative designs that emphasize a low carbon footprint, green
practices, and energy efficiency principles. Each product embodies our comprehensive approach, seamlessly integrating environmental values
into material selection, production techniques, and overall design philosophy.

 ITEM
1A. RISK FACTORS

 Not applicable to smaller reporting companies.

 ITEM
1B. UNRESOLVED STAFF COMMENTS

 Not
applicable.

 ITEM
1C. CYBERSECURITY

 Risk
Management

 In
connection with the Closing, on September 24, 2024, our Board of Directors approved our Cybersecurity Incident Response Policy (the "Cybersecurity
Policy"), We have integrated the processes as described in the Cybersecurity Policy into our overall risk management systems and
processes According to the Cybersecurity Policy, we routinely assess material risks from cybersecurity threats that may result in adverse
effects on the confidentiality, integrity, or availability of our information systems or any information residing therein.

to the Cybersecurity Policy, we conduct periodic risk assessments to identify cybersecurity threats, as well as assessments in the event
of a material change in our business practices that may affect information systems that are vulnerable to such cybersecurity threats.
These risk assessments include identification of reasonably foreseeable internal and external risks, the likelihood and potential damage
that could result from such risks, and the sufficiency of existing policies, procedures, systems, and safeguards in place to manage such
risks.

 Following
these risk assessments, we re-design, implement, and maintain reasonable safeguards to minimize identified risks, reasonably address
any identified gaps in existing safeguards, and regularly monitor the effectiveness of our safeguards. We devote significant resources
and designate high-level personnel, including our Chief Technology Officer ("CTO"), James Liao, to manage the risk assessment
and mitigation process.

 We
may engage consultants and other third parties as needed in connection with our risk assessment policies and processes. These service
providers assist us to design and implement our cybersecurity policies and procedures, as well as to monitor and test our safeguards.

 We
require third-party service providers to certify their ability to implement and maintain appropriate security measures, consistent with
all applicable laws, to implement and maintain reasonable security measures in connection with their work with us, and to promptly report
any suspected breach of their security measures that may affect the Company.

 As
part of our overall risk management strategies, we also conduct cybersecurity trainings for personnel at all levels and in all departments.

 Governance

 One
of the key functions of our Board of Directors is informed oversight of our risk management process, including risks from cybersecurity
threats. Our Board of Directors is responsible for monitoring and assessing strategic risk exposure, and our executive officers are responsible
for the day-to-day management of the material risks we face. Our Board of Directors administers its cybersecurity risk oversight function
primarily through the Audit Committee. Our CIO provides periodic briefings to the Audit Committee regarding our cybersecurity risks and
activities, including any recent cybersecurity incidents and related responses, cybersecurity policies and procedures, activities of
third parties, and the like.

 Our
CTO, James Liao, and senior vice president of the Operating Subsidiary, Ruobing Yu, constitute our cybersecurity incident management
team and are primarily responsible to assess and manage our material risks from cybersecurity threats. Our CTO has over 25 years in consumer
electronics and telecommunication sectors and has a professional background in computer science and engineering, which enables him to
oversee our IT systems efficiently.

 As
part of the executive team reporting to the Board, our CTO oversees our cybersecurity policies and processes, including those described
in "Risk Management" above. The processes by which our CTO is informed of and monitors the prevention, detection, mitigation,
and remediation of cybersecurity incidents include log review from IT and operations teams or reports received from network systems and
applications if any unusual activity occurs, such as email system notification of items opened that could be malicious.

 ITEM
2. PROPERTIES

 Our corporate headquarters are located in 15375 Barranca Parkway C106,
Irvine, CA. Our facilities are leased from independent third parties. The lease terms range from 1 to 7 years, with the option to
renew upon expiration. We believe our current facilities are generally sufficient for our present needs.

 Location

 Square Footage

 Purpose (Office or
 Manufacturing)

 Lease
 Expiration
 Date

 Monthly
 Payments

 Irvine, CA

 1,548

 Flex Space

 09/30/2026

 $
 3,653.28

 San Diego, CA

 2,800

 Office

 05/31/2031

 $
 3605.00

 Alpharetta, GA

 Office

 02/14/2026

 $
 591.25

 ITEM
3. LEGAL PROCEEDINGS

 From
time to time, we may be subject to legal proceedings and claims in the ordinary course of business. Currently, we are not a party to
any material legal proceedings or subject to any material claims, except as disclosed below.

 On November 22, 2024, Ximena Semensato (the "Plaintiff")
filed Semensato v. Foxx Development Holdings Inc., et al., No. 2024-1200 (Del. Ch. Ct.), a class action complaint (the "Complaint")
in Delaware Chancery Court (the "Court") against the Company and certain "Individual Defendants" ("Joy"
Yi Hua, Haitao Cui, "Jeff" Feng Jiang, "Eva" Yiqing Miao and Edmund R. Miller) (the "Action"). The
Plaintiff seeks declaratory relief under provisions of the Delaware General Corporation Law relating to a waiver of the corporate opportunity
doctrine that is contained in the Company's Amended and Restated Certificate of Incorporation. The Company and each of the Individual
Defendants denied any and all wrongdoing alleged in the Complaint. However, to avoid the cost and distraction of litigation, the directors
of the board of the Company determined that it was advisable and in the best interests of the Company and its stockholders to amend Article
X of the Charter (the "Amendment"). The Board approved and adopted the Second Amended and Restated Certificate of Incorporation
of the Company (the "Amended Charter"), and was planning for the Amendment to be submitted to the stockholders of the Company
for adoption and approval at the next annual meeting of stockholders with the Board's recommendation that the Amendment be approved
and adopted by the stockholders of the Company.

 On March 3, 2025, after the Plaintiff was advised of the Board's
approval of the Amended Charter, the Plaintiff filed a notice of voluntary dismissal of the Action as moot, which the Court approved by
order dated March 4, 2025. Believing that the swift resolution of the Action was in the best interests of and benefit to the Company,
and without admitting the allegations Plaintiff made in the Complaint, the Company agreed to pay $85,000 (the "Mootness Fee,"
inclusive of a $500 service award to Plaintiff) to Plaintiff's counsel to resolve the anticipated application by Plaintiff's
counsel for an award of attorneys' fees and reimbursement of expenses. The Court has not and will not pass judgment on the amount
of the Mootness Fee.

 The
results of any future litigation cannot be predicted with certainty, and regardless of the outcome, litigation can have an adverse impact
on us because of defense and settlement costs, diversion of management resources, and other factors.

 ITEM
4. MINE SAFETY DISCLOSURES

 Not
Applicable.

 PART
II

 ITEM
5. MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

 Market
Information

 Our
Common Stock and Public Warrants are traded on Nasdaq under the symbols "FOXX" and "FOXXW," respectively.

 Stockholders

 As of October 13, 2025, the numbers of record holders of our
Common Stock and Public Warrants were 4 and 2, respectively, not including beneficial holders whose securities are held in street name.

 Dividends

 We have never declared or paid cash dividends on our capital stock.
We do not anticipate declaring or paying, in the foreseeable future, any cash dividends on our capital stock. We intend to retain all
available funds and future earnings, if any, to fund the development and expansion of our business, and we do not anticipate paying any
cash dividends in the foreseeable future. Any future determination regarding the declaration and payment of dividends, if any, will be
at the discretion of our Board of Directors, subject to applicable laws, and will depend on then-existing conditions, including our financial
condition, operating results, contractual restrictions, capital requirements, business prospects and other factors our Board of Directors
may deem relevant.

 In
addition, our ability to pay cash dividends on our capital stock in the future may be limited by the terms of any future debt, issued
preferred securities, or any credit facility agreements.

Authorized for Issuance under Equity Compensation Plans

to the Business Combination Agreement, the board of directors of Purchaser, and ACAC, as the sole stockholder of Purchaser, adopted and
approved a 2024 Equity Incentive Plan (the "Incentive Plan"), which became effective upon the Closing.

 The
Incentive Plan is administered by the plan administrator, who is our Board of Directors or a committee that the Board designates. The
plan administrator has the power to determine, among other things, the terms of the awards granted under the Incentive Plan, including
the exercise price, the number of shares subject to each award (and the class of shares), and the exercisability and vesting terms of
the awards, subject to the terms of the Incentive Plan. The plan administrator also has the power to determine the persons to whom and
the time or times at which awards will be made and to make all other determinations and take all other actions advisable for the administration
of the Incentive Plan. All decisions made by the administrator pursuant to the provisions of the Incentive Plan will be final, conclusive,
and binding.

 A
total number of shares of Common Stock equal to 20% of the outstanding shares of our Common Stock at the Closing, will be available for
grant under the Incentive Plan. As of the date of this Annual Report, 1,454,019 shares of our Common Stock became authorized for
issuance under the Incentive Plan.

 Recent
Sales of Unregistered Securities

 None.

 Purchases
of Equity Securities by the Issuer and Affiliated Purchasers

 None.

 ITEM
6. [Reserved]

 ITEM
7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 The
following discussion and analysis of our results of operations and financial condition should be read together with our consolidated
financial statements and the notes thereto and other financial information, which are included elsewhere in this Report. This discussion
contains forward-looking statements that involve risks and uncertainties. Factors that could cause or contribute to such differences
include those identified below and those discussed in other sections of this Annual Report on Form 10-K. Our historical results are not
necessarily indicative of the results that may be expected for any period in the future. Our financial statements have been prepared
in accordance with U.S. GAAP. In addition, our financial statements and the financial information included in this Report reflect our
organizational transactions and have been prepared as if our current corporate structure had been in place throughout the relevant periods.

 Overview

 Foxx
Development Holdings Inc. ("we," "our", "us", or the "Company") was incorporated on November
13, 2023 under the name "Acri Capital Merger Sub I Inc." On September 26, 2024 (the "Closing"), Acri Capital
Acquisition Corporation ("ACAC"), a Delaware corporation and our parent company at the time, consummated a previously announced
business combination pursuant to the terms of the business combination agreement, dated February 18, 2024 (as amended on May 31, 2024,
collectively, the "Business Combination Agreement"), by and among us, ACAC, Acri Capital Merger Sub II Inc., a Delaware corporation
and our wholly-owned subsidiary at the time ("Merger Sub"), and Foxx Development Inc., a Texas corporation incorporated on
May 17, 2017 ("Old Foxx"), pursuant to which (i) ACAC merged with and into us (the "Reincorporation Merger"),
with us surviving the Reincorporation Merger, and (ii) Old Foxx merged with and into Merger Sub, with Merger Sub surviving as our wholly-owned
Delaware subsidiary (the "Acquisition Merger"). The Reincorporation Merger, the Acquisition Merger, and the transactions
contemplated under the Business Combination Agreement, are collectively referred to as the "Business Combination".

 Upon
Closing, we were renamed as "Foxx Development Holdings Inc.", and the Merger Sub was renamed as "Foxx Development Inc."
(the "Operating Subsidiary").

 The
ACAC securities previously traded on the Nasdaq Capital Market ("Nasdaq") were delisted and ceased trading following the
Closing. On September 27, 2024, one business day after the Closing, our Common Stock and Warrant became listed on the Nasdaq under trading
symbols "FOXX" and "FOXXW," respectively.

 Together
with our Subsidiary, we are a technology innovation firm specializing in the communications sector. Since our establishment in 2017,
we have expanded our presence to include various locations throughout the United States, such as San Francisco, CA, Dallas, TX,
Atlanta, GA, Los Angeles, CA, Miami, FL, and New York, NY. This expansion enables us to provide sales, retail, distribution,
and after-sales support services while simultaneously driving innovation through active research and development efforts aimed at pioneering
new customization standards and services.

 Our business model involves
providing comprehensive hardware and software specifications to original design manufacturers. Once the products are developed, we engage
with third-party agencies to secure necessary testing and certifications, including Equipment Authorizations from the FCC and certifications
from the Global Mobile Suppliers Association. We currently offer a range of Foxx-branded products, including tablets, smartphones, wearables,
and expects to launch other high-quality communication terminals. Our products are generally priced competitively after considering various
factors such as product costs, research and development investments, regulatory compliance, testing expenses, and shipping costs. Our
customers are primarily distributors who sell Foxx-branded products in the U.S. public channels and to major carriers in the United States
such as T-Mobile, AT&T, and Verizon. Our customers also included individual E-Commerce customers from TikTok Shop, which we began
our E-Commerce operations in March 2024. We also provide an App Service by installing applications from App developer partners onto its
mobile devices and facilitating the distribution of these devices to end users.

 We
have generated most of our revenue from the sales of tablets and smartphones. We expect to enter the U.S. IoT markets and potentially
the private label Mobile Virtual Network Operator ("MVNO") market, with the aim of growing into a key player both domestically
and globally. We have been preparing to enter these markets by adding additional features and providing related services that enable
Foxx-branded devices to have IoT and MVNO capabilities.

 We
manage inventory and meet market demand through our build-to-order business model. After customers place purchase orders in bulks with
us, we place purchase orders with suppliers to manufacture the products that meet customers' products specifications and budget
requirements. Prior to 2023, we have relied on limited suppliers for the manufacturing of mobile phone and tablet products and on limited
customers for the distribution of these products. We selectively concentrated our resources on our tablet and mobile phone products because
such products held the strongest market potential and revenue generation capability at the time when remote work and online classes became
more prevalent.

 Beginning
in 2023, we adjusted our business strategy to avoid reliance on limited suppliers and customers and to diversify suppliers and customers
to mitigate the concentration and reliance risk. We have added new product models across each product line to target a broader range
of customers. As of the date hereof, we have reached out to a total of eighteen wholesale customers to expand our operations in the market
and expects to secure purchase orders from these new customers. At the same time, to meet the various product demands of current and
prospective customers, we have connected with suppliers who can provide manufacturing support when we secure purchase orders from our
customers. In addition, we plan to further expand our product offerings and to launch an IoT platform to manage all end-products sold,
and began setting up a service team for our business to business (B2B) model in the artificial IoT department. Through the efforts of
expanding product offerings and reaching to broader customer base, we will be able to move away from relying on limited customers and
suppliers.

 In
addition, on February 8, 2024, the U.S. Federal Communication Commission stopped accepting new enrollment in the Affordable
Connectivity Program (ACP) and announced that the ACP will stop accepting new applications and enrollments on February 7, 2024,
and will stop funding for enrolled customers starting on April 30, 2024. Temporarily impacted by such a change in ACP, most of our
new customers cut down their sales teams in anticipation of the reduced customer base, which affected the demand for our products
across all channels during the year ended June 30, 2024; and on the other hand, our competitors have stockpiled their products during
the year ended June 30, 2024, due to severely declining sales and they have started lower their sale price on their products which affected
the demand of our products. However, we may continue to target end-users who are eligible for the Lifeline Program, which is administered
by the Universal Service Administrative Company (USAC) and receives funding from the Universal Service Fund, a government program that
receives annual contributions from telecommunications companies or their customers. At the same time, because we have initiated our strategic
shifts to diversify our product offerings, we expect to target customers who are interested in other mobile devices, tablets, and IoT
products. In addition, we began launching our products through TikTok Shop in March 2024 and we expect to grow our sales through this
E-Commerce channel.

 For
the year ended June 30, 2025, we experienced a significant increase in the sales of mobile phone
products, as we have added three new major customers. In addition, we
have launched new wearable products, such as smart watches, smart rings, smart glasses, trackers and headsets, and App service commission
revenue during the period which have driven up our sales for the year ended June 30, 2025 as compared to the same period in 2024.

 The
Business Combination

 Incorporated
as a Delaware corporation under the name "Acri Capital Merger Sub I Inc." on November 13, 2023, we entered into the Business
Combination Agreement on February 18, 2024, as amended on May 31, 2024, by and among us, ACAC, Merger Sub, and Old Foxx.

 Upon
the Closing of the Business Combination on September 26, 2024, ACAC merged with and into us, with us surviving the Reincorporation Merger,
and (ii) Old Foxx merged with and into Merger Sub, with Merger Sub surviving as our wholly-owned Delaware subsidiary after the Acquisition
Merger.

 Merger
Consideration

 Immediately
prior to the effective time of the Reincorporation Merger (the "Reincorporation Merger Effective Time"), which was on September
25, 2024, one business day prior to the Closing, (i) each issued and outstanding ACAC unit was automatically separated into one (1) share
of ACAC Class A common stock and one-half (1/2) of one ACAC warrant, and (ii) each share of ACAC Class A common stock held by stockholders of ACAC
who validly redeemed their shares of ACAC Class A common stock (each "ACAC Redeeming Share") was automatically cancelled
and ceased to exist and thereafter represented only the right to be paid a pro-rata redemption price.

 At
the Reincorporation Merger Effective Time on September 25, 2024, (i) each share of ACAC Class A or Class B common stock issued and outstanding
(other than ACAC Redeeming Shares) was converted automatically into one (1) share of our common stock, par value $0.0001 per share (the
"Common Stock"), and (ii) each issued and outstanding ACAC warrant was converted automatically into one (1) redeemable our
warrant, exercisable for one (1) share of our Common Stock at an exercise price of $11.50 per share (the "Warrant").

 At the Closing on
 September 26, 2024, by virtue of the Acquisition Merger and the Business Combination Agreement, and without any action on the part
 of any party to the Business Combination Agreement or affiliate or security thereof, the issued and outstanding shares of common
 stock of Old Foxx ("Original Foxx Common Stock") held by then exiting holders of Original Foxx Common Stock (the "Original Foxx Shareholders") immediately prior to the Closing (including shares of Old Foxx Common Stock issuable upon conversion of
 the principal and accrued interest of promissory notes of Old Foxx issued in the Transaction Financing, as defined below) were
 cancelled and automatically converted into (i) the right to receive, without interest, the applicable portion of 5,000,000 shares of
 our Common Stock (the "Closing Payment Stock", 500,000 of which are subject to the Escrow Arrangement noted below), and
 (ii) the contingent right to receive the applicable portion of the Earnout Shares (as defined below), if, as and when payable in
 accordance with the earnout provisions of the Business Combination Agreement.

 Upon
Closing, we were renamed as "Foxx Development Holdings Inc.", and the Merger Sub was renamed as "Foxx Development Inc."
(i.e. the Operating Subsidiary).

to the Business Combination Agreement, 500,000 shares of the Closing Payment Stock in aggregate were deposited (the "Escrow
Arrangement") to a segregated escrow account and would be released to the Original Foxx Shareholders if and only if, prior to or upon
the one-year anniversary of the Business Combination Agreement, the Affordable Connectivity Program (ACP) managed by the U.S. Federal
Communication Commission is reauthorized by the U.S. Congress with funding of no less than $4 billion in total for such reauthorized
period; or otherwise be cancelled and forfeited by the Registrant without consideration.

 Additionally,
the Original Foxx Shareholders would be entitled to receive "Earnout Shares", which refer to 4,200,000 shares of our Common Stock,
subject to the vesting schedule (the "Vesting Schedule") as follows:

 (i)

 in connection with the financial performance for the fiscal year ended
June 30, 2024:

 (A) 700,000 Earnout Shares would be issued to Original Foxx Shareholders
on a pro rata basis if and only if our audited consolidated financial statements for the fiscal year ended June 30, 2024 ("2024
Audited Financial Statements"), prepared in accordance with the Generally Accepted Accounting Principles of the United States ("U.S.
GAAP") and filed with the SEC on Form 10-K by us after Closing, would reflect our revenue for the fiscal year ended June 30, 2024
(the "2024 Revenue") to be no less than $67,000,000 (including $67,000,000) and less than $84,000,000 (excluding $84,000,000);

 (B) 1,400,000 Earnout Shares
 would be issued to Original Foxx Shareholders on a pro rata basis if and only if the Registrant 2024 Revenue reflected in the 2024 Audited
 Financial Statements would be no less than $84,000,000 (including $84,000,000) and less than $100,000,000 (excluding $100,000,000);

 (C) 2,100,000 Earnout Shares
 would be issued to Original Foxx Shareholders on a pro rata basis if and only if the 2024 Revenue reflected in the 2024 Audited Financial
 Statements would be no less than $100,000,000 (including $100,000,000);

 provided,
however, that the Earnout Shares would be issued and delivered pursuant to one paragraph from (i)(A)-(i)(C) above only once; and

 (ii)

 In connection with the financial performance for the fiscal year ended
June 30, 2025:

 (A) 700,000 Earnout Shares would be issued to Original Foxx Shareholders
on a pro rata basis if and only if our audited consolidated financial statements for the fiscal year ended June 30, 2025 ("2025
Audited Financial Statements"), prepared in accordance with U.S. GAAP and filed with the SEC on Form 10-K by us after Closing, would
reflect revenue of the Registrant for the fiscal year ended June 30, 2025 (the "2025 Revenue") to be no less than $77,050,000
(including $77,050,000) and less than $96,600,000 (excluding $96,600,000);

 (B) 1,400,000 Earnout Shares
 would be issued to Original Foxx Shareholders on a pro rata basis if and only if the 2025 Revenue reflected in the 2025 Audited Financial
 Statements would be no less than $96,600,000 (including $96,600,000) and less than $115,000,000 (excluding $115,000,000);

 (C) 2,100,000 Earnout Shares
 will be issued to Original Foxx Shareholders on a pro rata basis if and only if the 2025 Revenue reflected in the 2025 Audited Financial
 Statements would be no less than $115,000,000 (including $115,000,000);

 provided,
however, that the Earnout Shares would be issued and delivered pursuant to one paragraph from (ii)(A) to (ii)(C) above only once.

 On October 24, 2024, upon
the filing of the 2024 Audited Financial Statements as part of the Annual Report of the Company on Form 10-K filed with the SEC (the "2024
10-K"), any Earnout Shares that the Original Foxx Shareholders may be entitled to receive under the Vesting Schedule were automatically
forfeited, as the Company did not meet any of the vesting conditions for the fiscal year ended June 30, 2024 as provided in the Vesting
Schedule. The Earnout Shares in connection with the fiscal year ended June 30, 2025 were also forfeited automatically as the Company did
not meet any of the vesting conditions for the fiscal year ended June 30, 2025 as provided in the Vesting Schedule.

 In
addition to the foregoing, pursuant to that certain amendment to the Underwriting Agreement, by and between EF Hutton LLC and ACAC, dated
February 20, 2024, 43,125 shares of our Common Stock were issued to EF Hutton LLC at the Closing.

 Public
Listing

 The
ACAC securities previously traded on Nasdaq were delisted without any action needed to be taken on the part of the holders of such securities
and are no longer traded on Nasdaq following the Closing. On September 27, 2024, one business day after the Closing, our Common Stock
and Warrant became listed on the Nasdaq Capital Market ("Nasdaq") under trading symbols "FOXX" and "FOXXW,"
respectively.

 Accounting
Treatment

 While
the legal acquirer in the Business Combination was ACAC, for financial accounting and reporting purposes under U.S. GAAP, Old Foxx was
the accounting acquirer, and the Business Combination was accounted for as a "reverse recapitalization." A reverse recapitalization
(i.e., a capital transaction involving the issuance of stock by ACAC for the stock of Old Foxx) does not result in a new basis of accounting,
and the unaudited condensed consolidated financial statements of the combined company represent the continuation of the unaudited condensed
consolidated financial statements of Old Foxx in many respects. Accordingly, the assets, liabilities and results of operations of Old
Foxx became the historical financial statements of the combined company, and ACAC's assets, liabilities, and results of operations
were consolidated with Old Foxx beginning from the Closing on September 26, 2024. Operations prior to the Business Combination are presented
as those of Old Foxx. The net assets of ACAC are recognized at historical cost (which is expected to be consistent with carrying value),
with no goodwill or other intangible assets recorded upon execution of the Business Combination.

 Transaction
Financing

 In
consideration of market conditions, pursuant to the Business Combination Agreement, the parties agreed to use commercially best efforts
to secure financing to pay transaction expense and working capital of Foxx, including without limitation, a PIPE financing, private financing,
redemption waiver, convertible debt, forward purchase agreement, backstop, or equity line of credit (collectively, the "Transaction
Financing").

 On June 21, 2023, Old Foxx entered into a securities purchase agreement
(the "Convertible Note Agreement 1") with New Bay Capital Limited, a Hong Kong registered company ("New Bay"),
and issued a promissory note ("Note 1") to New Bay in the principal amount of $2 million with an interest rate of 7%
per annum, convertible into shares of Original Foxx Common Stock at $30.00 per share upon the listing of Original Foxx Common Stock through
an initial public offering. On December 21, 2023, Old Foxx issued into another securities purchase agreement (the "Convertible Note
Agreement 2") with New Bay with the same terms and conditions as the Convertible Note Agreement, and issued another promissory note
("Note 2") to New Bay in the principal amount of $2 million.

 In
connection with the Business Combination Agreement and all the transaction contemplated therein (the "Business Combination"),
in the spring of 2024, Old Foxx and ACAC reached out to New Bay to seek its interest in participating in further financing in connection
with the Business Combination.

 After
negotiations with New Bay, On March 15, 2024, Old Foxx and New Bay agreed to an amendment to amend both Convertible Note Agreement
1 and Convertible Note Agreement 2, and to amend Note 1 and Note 2, by removing the lock-up provisions as provided therein and allowing
the unpaid principal and accrued interest on Note 1 and Note 2 to convert to Original Foxx Common Stock immediately prior to the closing of
the Business Combination. New Bay also subscribed for a new promissory note ("Note 3") in the principal amount of $2 million
under the same terms and conditions as amended Note 1 and Note 2 (collectively, the "New Bay Notes").

 On
March 15, 2024, Old Foxx and New Bay amended the terms of the Note 1 and Note 2 accordingly and New Bay subscribed for a new promissory
note ("Note 3") in the principal amount of $2 million under the same terms and conditions as amended Note 1 and Note
2 (collectively "New Bay Notes").

 On
February 20, 2024, New Bay introduced Old Foxx to BR Technologies PTE, Ltd. ("BR Technologies"), a Singapore-based company.
On May 30, 2024, Old Foxx, BR Technologies and Grazyna Plawinski Limited, a Singapore-based company ("Grazyna"),
entered into a securities purchase agreement for issuance of promissory notes in the amount of up to $9.0 million with an interest
rate of 7% per annum under the same terms and conditions as provided in the New Bay Notes. A promissory note was issued by Old Foxx to
BR (the "Note 4") in the principal amount of $6 million and promissory notes issued by Old Foxx to Grazyna (the "Note
5") in the total principal amount of $3 million on September 12, 2024.

 Immediately prior to the Closing, all the accrued and unpaid principal
and interests on the New Bay Notes, Note 4, and Note 5 were converted into: (x) 212,050 shares of Original Foxx Common Stock for the New
Bay Notes, (y) 200,882 shares of Original Foxx Common Stock for Note 4, and (z) 100,690 share of Old Foxx Common Stock for Note 5, at
a price of $30.00 per share. At the Closing, all of the converted shares of Original Foxx Common Stock were cancelled in exchange for
the holders' pro rata share of the Closing Payment Shares using the exchange ratio of 3.3033, resulting in (x) 700,473 shares of
our Common Stock issued to New Bay, (y) 663,581 shares of our Common Stock issued to BR Technologies, and (z) 332,614 shares of our Common
Stock issued to Grazyna.

 Key
Factors that Affect Operating Results

 We
believe the key factors affecting our financial condition and results of operations include the following:

 Retention of key management team members

 One
of the key differentiating factors of us is the rich blended nature of our management team. Our management team comprises executives
with extensive experience in electronics industry with IoT services related experiences. The wide array of industry experience captured
by our management team allows us to deliver advanced technology and superior products to our customers. Losing any member of our key
executive team could significantly impact the quality of services and products that we currently offer. Such departures may prompt customers
to explore alternative products or IoT cloud platforms offered by different vendors or service providers.

 Investment
in technology and talent

 We
invest significant resources in outsourcing partnerships and dedicates efforts to research and develop new products, solutions, agent
platforms, and related services. This commitment is essential to uphold our competitiveness in the industry, especially in the realm
of IoT services. Advancing technology and enhancing capabilities are pivotal for enterprise growth, necessitating continual progress
in electronic product technologies, novel services, and expanded capabilities.

 To
maintain and expand our customer base, we must sustain a culture of innovation that aligns with the industry's evolution. This
entails continuously introducing cutting-edge technologies to the market. Our current focus in research and development revolves around
bolstering comprehensive communication, storage, and energy solutions, as well as advancing 5G technology. This includes areas such as
baseband development, Radio Frequency (RF) layout optimization, Session Initiation Protocol (SIP) integration, and rigorous system testing.

 Our
ability to expand our products and services and diversifying customer base

 Currently,
our main revenue stream originates from the sale of tablets and mobile phones. As brand recognition and acceptance grow, we anticipate
a surge in user adoption of our wireless services and intelligence products. Our capacity to broaden our products portfolio, offer new
services and attract a more diversified customer base could significantly influence our future operating results.

 Results
of Operations

 Comparison
for the years ended June 30, 2025 and 2024

 For
 the Years Ended June 30,

 2025

 2024

 ($)

 (%)

 Revenues, net

 $

 $

 $
 62,690,607

 1,941.8
 %

 Cost
 of goods sold

 61,144,561

 3,112,616

 58,031,945

 1,864.4
 %

 4,774,605

 115,943

 4,658,662

 4,018.1
 %

 Operating expenses

 expense

 5,183,464

 1,076,761

 4,106,703

 381.4
 %

 General,
 and administrative expense

 7,068,426

 2,076,484

 4,991,942

 240.4
 %

 and development – related party

 45,584

 50.0
 %

 and development

 -

 100.0
 %

 Loss from operations

 (9,697,934
)

 (3,128,470
)

 (6,569,464
)

 210.0
 %

 Other income (expense), net

 754,541

 (282,344
)

 1,036,885

 (367.2
)%

 Provision
 for income tax

 19,828

 56,915

 287.0
 %

 Net loss

 (9,020,136
)

 (3,430,642
)

 (5,589,494
)

 162.9
 %

 currency translation adjustment

 (5,002
)

 -

 (5,002
)

 100.0
 %

 Comprehensive
 loss

 $
 (9,025,138
)

 $
 (3,430,642
)

 $
 (5,594,496
)

 163.1
 %

 Revenues

 Our
revenue primarily derived from sales of electronic products. The total revenues increased by approximately $62.7 million, or
1,941.8%, to approximately $65.9 million for the year ended June 30, 2025 as compared to $3.2 million for the year ended June
30, 2024. The increase of the total revenue was mainly attributable to the sales from three new major wholesale customers who
aggregately accounted for 76% of our sales and launching of a new line of products, which is the wearable electronic products, and
new services.

 Our
revenues from our revenue categories are summarized as follows:

 For the Years Ended

 2025

2024

 Tablet products

 $
 509,843

 $
 660,787

 Mobile phone products

 59,696,955

 2,567,772

 Wearable products and others

 3,444,077

 -

 Subtotal product revenues

 63,650,875

 App service commission revenue, net

 -

 Other services

 101,814

 -

 Subtotal service revenues

 2,268,291

 -

 Total revenues, net

 $

 $

 Revenue
from the sales of tablet products decreased by approximately $0.2 million, or 22.8%, to approximately $0.5 million for the year ended June
30, 2025, from $0.7 for the year ended June 30, 2024. Revenue from sales of mobile phone products, which accounted for 91% of total revenue, increased by
approximately $57.1 million, or 2,224.9%, to approximately $59.7 million for the year ended June 30, 2025 from $2.6 million for
the year ended June 30, 2024, primarily because we rolled out some new phone products beginning in January 2024 and the sales to our two new major
wholesale customers accounted for 50% of our sales in aggregate. Revenue from sales of wearable products and others, which was
new for the year ended June 30, 2025, increased by approximately $3.4 million, or 100.0%, to approximately $3.4 million for the
year ended June 30, 2025 from $0 for year ended June 30, 2024, as we rolled out some new wearable products beginning in October 2024.
Revenue from App service commission increased by approximately $2.2 million, or 100.0%, to approximately $2.2
million for the year ended June 30, 2025 from $0 for the year ended June 30, 2024, as we started to generate income by providing
installation of App service to our partners on our mobile devices and procure the distribution of these devices to the end users
beginning in July 2024. Revenue from other services increased by approximately $0.1 million,
or 100.0%, to approximately $0.1 million for the year ended June 30, 2025 from $0 for the year ended June 30, 2024, as we started to generate
income by providing other logistic and warehouse management services in April 2025.

 Cost
of Goods Sold

 Our
cost of goods sold mainly consisted of cost of merchandise and freight. Total cost of goods sold increased by approximately
$58.0 million, or 1,864.4%, to approximately $61.1 million for the year ended June 30, 2025 as compared to $3.1 million
for the year ended June 30, 2024. The increase in cost of goods sold is a direct result of an increase in our revenue, which is
consistent with the acquisition of our three new major wholesale customers and new product line as discussed above for the year
ended June 30, 2025.

 Our
cost of goods sold from their revenue categories are summarized as follows:

 For

 June
 30,
 2025

 June
 30,
 2024

 Tablet products

 $
 437,903

 $
 505,832

 Mobile phone products

 57,618,133

 2,606,784

 Wearable products

 3,040,588

 -

 Other
 services cost

 47,937

 -

 Total
 cost of goods sold

 $
 61,144,561

 $
 3,112,616

 Our
cost of goods sold for tablets decreased by approximately $0.1 million, or 13.4%, to approximately $0.4 million for the year ended June
30, 2025 from $0.5 for the same period in 2024. Cost of goods sold for mobile phone products increased by approximately $55.0 million,
or 2,110.3%, to approximately $57.6 million for the year ended June 30, 2025 from $2.6 million for the same period in 2024, which
is consistent with the direct result of an increase in revenue from sales of mobile phone products. Cost of goods sold for wearable products and others increased by
approximately $3.0 million, or 100.0%, to approximately $3.0 million for the year ended June 30, 2025 from $0 for the same period
in 2024, which is also the direct result of an increase in our revenue as we rolled out some new wearable products beginning in October
2024. Cost of goods sold for other services increased by approximately $48,000, or 100.0% to approximately $48,000 for the year ended June 30, 2025 from
$0 for the same period in 2024, which is also the direct result of an increase in our other revenue as we started to generate income
by providing other services during the year ended June 30, 2025.

 Gross
Profit

 Our
gross profit increased by approximately $4.7 million, or 4,018.1%, to approximately $4.8 million for the year ended June 30,
2025, from approximately $0.1 million for the year ended June 30, 2024.

 Our
gross profit from their major revenue categories is summarized as follows:

 For
 the Years Ended June 30,

 2025

 2024

 (%)

 Tablet
 products

 $
 71,940

 $
 154,955

 $
 (83,015
)

 (53.6
)%

 14.1
 %

 23.5
 %

 (9.3
)%

 Mobile
 phone products

 $
 2,078,822

 $
 (39,012
)

 $
 2,117,834

 (5,428.7

)%

 3.5
 %

 (1.5
)%

 5.0
 %

 Wearable
 products and others

 $
 403,489

 $
 -

 $
 403,489

 100.0
 %

 11.7
 %

 -

 11.7
 %

 App
service commission revenue

 $

 $
 -

 $

 100.0
 %

 100.0

 %

 -

 100.0

 %

 Other services

 $
 53,877

 $
 -

 $
 53,877

 100.0
 %

 52.9

 %

 -

 100.0
 %

 Total

 $
 4,774,605

 $
 115,943

 $
 4,658,662

 4,018.1
 %

 7.2
 %

 3.6
 %

 3.7
 %

 For
the year ended June 30, 2025 and 2024, our overall gross profit percentage was 7.2% and 3.6%, respectively. The increase in gross
profit percentage of 3.7% was primarily due to the increases in gross profit percentage for mobile phone products, wearable products and
others and app service commission revenue and others.

 Gross
profit percentage of tablets dropped from 23.5% to 14.1% from the year ended June 30, 2024 to the same period in 2025. This was primarily
due the decrease of sales of those with higher unit selling prices and lower unit purchase prices.

 Gross
profit (loss) percentage for mobile phones increased from (1.5)% to 3.5% for the year ended June 30, 2024, to the same period in
2025. This was primarily due to the increasing sales of new phone models with higher gross profit margins.

 For
the year ended June 30, 2025, our gross profit percentage of wearable products was 11.7%. We did not have this kind of products for the
year ended June 30, 2024.

 For
the year ended June 30, 2025, our gross profit percentage of App service commission and others was 100.0%. This high margin was primarily
attributable to the nature of App service commission revenue, which was commission based revenue that was earned at a point in time when
the revenue is generated from the App, that is when clicks and/or impressions, activation of Apps, and installation of additional Apps
occur at a point in time when the end users of the mobile devices interact with those Apps. We earned the App revenue share (service
commission) from our partners without incurring any direct cost, as the pre-installation expenses were included in the research and development
expenses prior to installation, and any labor costs with minimal time spent were immaterial to be allocated to cost of revenue. We did
not have this kind of service for the year ended June 30, 2024.

 For
the year ended June 30, 2025, our gross profit percentage of other services was 52.9%. We did not have the other logistic and warehouse
management services for the year ended June 30, 2024.

Expenses

 Total
operating expenses increased by approximately $11.3 million, or 346.1%, to approximately $14.5 million for the year ended June 30, 2025
from approximately $3.2 million for the year ended June 30, 2024.

 Our
operating expenses are summarized as follows:

 For
 the Years ended June 30,

 2025

 2024

 ($)

 (%)

 $
 5,183,464

 $
 1,076,761

 $
 4,106,703

 381.4
 %

 and administrative expense

 7,068,426

 2,076,484

 4,991,942

 240.4
 %

 and development – related party

 45,584

 50.0
 %

 and development

 -

 100.0
 %

 Total
 operating expense

 $
 14,472,539

 $
 3,244,413

 $
 11,228,126

 346.1
 %

 The
increase in operating expense was mainly attributed to the following:

Expenses

 Selling expenses increased approximately $4.1 million, or 381.4%,
to approximately $5.2 million for the year ended June 30, 2025, from approximately $1.1 million for the year ended June 30, 2024.
The increased selling expenses was mainly attributable to (i) approximately $2.0 million increase in commission, payroll and payroll related
expense as we recruited and hired more salespersons to our team during the year ended June 30, 2025, (ii) approximately $0.9 million increase
in consulting fees, as the Company engaged additional sales consultant to enhance our sales efforts, (iii) approximately $0.4 million
increase in sampling, testing and certification expenses, (iv) approximately $0.2 million increase in stock-based compensation as we granted
restricted stock units in November 2024 to our sales team members under the Incentive Plan, (v) approximately $0.3 million increase in
warranty expenses which is in line with sales growth, and (vi) approximately $0.3 million increase advertising and marketing, which all
directly related with boosting the brand awareness, adding new product models, and attracting more business opportunities in the electronic
devices market during the year ended June 30, 2025.

and Administrative Expenses

 General and administrative expenses increased approximately $5.0 million,
or 240.4%, to approximately $7.1 million for the year ended June 30, 2025 from approximately $2.1 million for the year ended June
30, 2024. The increased general and administrative expense were mainly attributable to (i) the approximately $1.3 million increase in
professional expense on audit, legal and accounting fees as we became a public company, (ii) approximately $1.2 million increase
in salary and wages as we made more new hires during the year ended June 30, 2025, (iii) approximately $0.9 million increase in credit
losses due to the increasing risk of uncollectable accounts from a few of our customers, (iv) approximately $0.4 million increase in stock-based
compensation as we granted restricted stock units in November 2024 to our management team members under the Incentive Plan, and (v) approximately
$1.2 million increase in other general and administrative miscellaneous expenses, such as insurance, rent expense, travel expense,
and office expense due to increased expenses in the increased of our operations. We anticipate a continued rise in our G&A as we persist
in executing our business expansion plan and integrating IoT-enabled devices alongside our cloud platform to streamline operations in
2026.

and Development — related party

and development ("R&D") expenses from a related party increased by approximately $46,000, or 50.0%, where the increase
was primarily due to an R&D project began in 2024. During the year ended June 30, 2024, a related party completed 40% of the remaining
5G development project pursuant to an R&D agreement between us and the related party, and we recognized an R&D expense approximately
of $91,000 accordingly based on the progression of the R&D project. During the year ended June 30, 2025, the related party completed
the remaining 5G development project, and we recognized a R&D expense of approximately $137,000.

and Development

 R&D
expenses increased by approximately $2.1 million, or 100.0%, from $0 for the year ended June 30, 2024 to $2.1 million for the same
period in 2025. The increase is due to hiring of more employees and engaging third parties to provide development services for new
products during the year ended June 30, 2025. The increase is also attributable to approximately $0.1 million increase in
stock-based compensation as we granted restricted stock units in November 2024 to our R&D team members under the Incentive Plan.

 Other
Income (Expense), Net

 Our
other expense, net is summarized as follows:

 For
 the Years ended June 30,

 2025

 2024

 (%)

 Other income
 (expense)

 expense

 $
 ( 4,959,055
)

 $
 (278,328
)

 $
 (4,680,727
)

 1,681.7
 %

 Other
 income (expense), net

 25,589

 (4,016
)

 29,605

 (737.2
)%

 in fair value of earnout liabilities

 -

 100.0
 %

 Total
 other income (expense), net

 $
 754,541

 $
 (282,344
)

 $
 1,036,885

 (367.2
)%

 Total
other income (expense), net increased by approximately $1.0 million, or 367.2%, to approximately $0.8 million of other income for the
year ended June 30, 2025, from approximately $0.3 million of other expenses for the year ended June 30, 2024. The increase was primarily
due to approximately $5.7 million of the change in fair value of earnout liabilities in connection with the Business Combination and
offset by the increase in interest expenses of approximately $4.7 million incurred related to the financing offered by our vendors based
upon the timing of our payment to their accounts payable.

 Provision
for Income Taxes

 The
provision for income taxes was approximately $77,000 and $20,000 for the years ended June 30, 2025 and 2024, respectively, which
increased by $57,000 or 287.0% as we had non-deductible change in fair value of earnout liabilities of approximately 5.7 million and
capitalized R&D expenses of approximately $2.1 million during the year ended June 30, 2025.

 Net
Loss

 Net
loss increased by approximately $5.6 million, or 162.9%, to approximately $9.0 million for the year ended June 30, 2025, from approximately
$3.4 million for the year ended June 30, 2024. Such change was mainly due to the reasons discussed above.

Currency Translation Adjustment

 Changes
in foreign currency translation adjustment of approximately $5,000 are mainly due to the fluctuation of foreign exchange rates between
SGD (the functional currency of one of our subsidiaries) and the USD dollar (reporting currency) for the year ended June 30, 2025.

 Liquidity
and Capital Resources

 In
assessing liquidity, we monitor and analyses cash on-hand and operating and capital expenditure commitments. Our liquidity needs are
to meet working capital requirements, operating expenses, and capital expenditure obligations. Debt financing in the form of convertible
promissory note and cash generated from operations have been utilized to finance working capital requirements.

 As
of June 30, 2025, we had cash and cash equivalents of approximately $1.9 million, while we had accumulated deficit of approximately
$20.0 million. During the year ended June 30, 2025, we had net loss of approximately $9.0 million and net operating cash outflow
of approximately $6.6 million.

 If
we are unable to generate sufficient funds to finance the working capital requirements within the normal operating cycle of a twelve-month
period from the date of the consolidated financial statements are issued, we may have to consider supplementing our available sources
of funds through the following sources:

 Other available sources
 of financing from banks, other financial institutions or private lenders;

 Financial support and credit
 guarantee commitments from our related parties; and

 Equity financing.

 Our
management has determined that the factors discussed above have raised substantial doubt about our ability to continue as a going concern
within one year after the date that the consolidated financial statements are issued. The consolidated financial statements have been
prepared assuming that we will continue as a going concern and, accordingly, do not include any adjustments that might result from the
outcome of this uncertainty.

 The
following summarizes the key components of cash flows for the year ended June 30, 2025 and 2024.

 For

 2025

 2024

 Net
 cash used in operating activities

 $
 (6,560,121
)

 $
 (4,680,079
)

 Net
 cash used in investing activities

 (40,236
)

 (8,743
)

 Net
 cash provided by financing activities

 7,890,820

 3,451,421

 Effect
 of exchange rate changes

 (2,458
)

 -

 Net
 change in cash and cash equivalents

 $
 1,288,005

 $
 (1,237,401
)

Activities

 Net cash used in operating activities was approximately $6.6 million
for the year ended June 30, 2025 and was primarily attributable to (i) approximately $9.0 million in net loss, (ii) approximately
$10.9 million increase in inventories because we stored more inventories to meet the demand of our anticipated sales orders, (iii) approximately
$7.1 million increase in accounts receivable due to the increase of credit sales during the period, (iv) non-cash expenses of
approximately $5.7 million, which primarily attributed to the change in fair value of earnout liabilities, (v) approximately $2.0
million increase in prepaid expenses and other current assets due to our prepaid rent payment in connection with our factory and warehouse
leases to be commenced in July 2025, (vi) approximately $1.1 million increase in security deposit because we rented more office,
factory and warehouse space which were commenced in July 2025, (vii) approximately $0.2 million decrease in tax payable of ACAC due
to the payment of income tax carried from ACAC after the Business Combination, and (viii) approximately $0.6 million decrease in contract
liabilities due to purchase of more inventories with vendors to meet customer demand. The cash outflow was offset by (i) approximately
$24.8 million increase in accounts payable due to purchase of more inventories with vendors to meet customer demand, (ii) approximately
$2.4 million increase in other payables and accrued liabilities mainly due to accrued professional fees that associated with business
expansion, such as consulting fees, testing fees and legal fees, (iii) approximately $1.2 million decrease in contract assets due to purchase
of more inventories with vendors to meet customer demand, (iv) approximately $0.8 million increase in non-cash stock compensation due
to restricted stock units granted to our employees, consultants and independent director under the Incentive Plan, and (v) approximately
$0.9 million provision for credit losses due to the increasing risk of uncollectable accounts from a few of our customers.

 Net cash used in operating
activities was approximately $4.7 million for the year ended June 30, 2024 and was primarily attributable to (i) approximately $3.4 million
net loss, (ii) approximately $0.3 million increasd in accounts receivable due to provision of credit term to our new customers during
the year, (iii) approximately $1.7 million increase in contract assets due to engagement with new vendors which required purchase deposits
to secure relevant transactions, (iv) approximately $1.8 million increase in inventories due to change in our business strategy where
we rented warehouse in the U.S. to store our inventories, (v) approximately $63,000 increase in prepaid expenses and other current assets,
and security deposit, (vi) approximately $33,000 in payment of operating lease liability, and (vii) approximately $16,000 decrease in
income taxes payable. The cash outflow was offset by (i) non-cash expenses of approximately $0.3 million, which includes depreciation,
accrued interest expenses from incurred from convertible notes, and amortization of operating right-of-use assets, (ii) approximately
$1.4 million increase in accounts payable due to purchase of more inventories with vendors to meet customer demand, (iii) approximately
$0.6 million increase in contract liabilities due to a higher number of sales orders that had not yet been fulfilled but with advance
payments made by customers to us to reserve products, and (iv) approximately $0.2 million increase in other payables and accrued liabilities
mainly due to accrued professional fees that associated with business expansion, such as consulting fees, testing fees and legal fees.

 Investing
Activities

 Net cash used in
investing activities was approximately $40,000 for the year ended June 30, 2025, attributable to approximately $68,000 purchase of
some equipment for our warehouse uses and an automobile for our business uses, and offset by approximately $28,000 proceeds from
sale of the automobile.

 Net
cash used in investing activities was approximately $9,000 for the year ended June 30, 2024 attributable to the purchase of office equipment
and furniture.

 Financing
Activities

 Net cash provided by financing activities was approximately $7.9 million
for the year ended June 30, 2025, mainly attributable to (i) approximately $19.7 million of proceeds from the reverse recapitalization,
(ii) $9.0 million of proceeds from issuance of convertible promissory notes, and (iii) approximately $0.1 million of proceeds from
issuance of common stock through exercise of warrant, offset by the payment of redeeming shareholders in connection with the Business
Combination of approximately $20.5 million, the repayment of short-term loans of approximately $0.3 million and approximately $0.1 million
in payments of deferred transaction costs.

 Net
cash provided by financing activities was approximately $3.5 million for the year ended June 30, 2024, mainly attributable to $4.0
million of proceeds from issuance of convertible promissory notes to New Bay in November 2023 and March 2024, offset by
approximately $0.4 million in payments of deferred offering costs, the repayment of related party loans of approximately $0.1
million, and the principal payments of long-term loan of approximately $16,000.

 Off-Balance
Sheet Arrangements

 As
of June 30, 2025, we had no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future
effect on our financial condition, changes in our financial condition, revenues or expenses, results of operations, liquidity, capital
expenditures or capital resources that are material to our members.

 Critical
Accounting Estimate

 The
consolidated financial statements and accompanying notes have been prepared in accordance with U.S. GAAP. The preparation of
these consolidated financial statements and accompanying notes requires us to make estimates and judgments that affect the reported amounts
of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. Estimates are based on historical
experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the
basis of making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. We have
identified certain accounting estimates that are critical to the preparation of the consolidated financial statements. Certain accounting
estimates are particularly sensitive because of their significance to the consolidated financial statements and because of the possibility
that future events affecting the estimate may differ significantly from management's current judgments. We believe that the critical
accounting estimates, assumptions, and judgments that have the most significant impact on our consolidated financial statements are described
below.

Taxes

 We
record deferred tax assets and liabilities based on the net tax effects of tax credits, operating loss carryforwards, and temporary differences
between the carrying amounts of assets and liabilities for financial reporting purposes compared to the amounts used for income tax purposes.
We regularly review our deferred tax assets for recoverability with consideration for such factors as historical losses, projected future
taxable income, and the expected timing of the reversals of existing temporary differences. A valuation allowance is recorded when it
is more likely than not that some portion or all of the deferred tax assets will not be realized. Management believes the deferred tax
assets, based largely on the history of tax losses, warrant a full valuation allowance based on the weight of available negative evidence.
Currently, the key factor on our assumption of providing 100% valuation allowance was purely based on our historical operating losses.
Once we began generating profit, we will re-evaluate whether providing 100% valuation allowance is appropriate or if we can reassess
such number.

Liabilities

 At
the Closing, pursuant to the Business Combination Agreement, the Original Foxx Shareholders were entitled to
receive up to a total of 4,200,000 contingent earnout shares ("Earnout Shares") in the form of our common stock.
The Earnout Shares will be issued upon certain vesting schedules based on our financial performance for the fiscal year ended June 30,
2024 and 2025. The Earnout Shares were classified as a liability at the Closing on September 26, 2024 and
measured at fair value at each reporting period, with changes in fair value included in the consolidated statements of operations.

 When
determining the fair value measurements for earnout liabilities which are required to be recorded at fair value, the Company considers
the principal or most advantageous market in which the Company would transact and the market-based risk measurements or assumptions that
market participants would use in pricing the earnout liabilities arising from the Business Combination.

 The
Company developed a Monte Carlo Model that values the earnout subject revenue milestones. The Monte Carlo Model technique applied generates
many possible (but random) price paths for the underlying(s) via simulation and then calculates the associated payment value of the security
features. The price of the underlying common stock is modeled such that it follows a geometric Brownian motion with constant drift, and
constant volatility. The stock price is determined by a random sampling from a normal distribution. Since the underlying random process
is the same, for enough price paths, the value of security is derived from path dependent scenarios and outcomes.

 The
model simulates the underlying economic factors, including the projected revenue that influenced which of these events would occur, when
they were likely to occur, and the specific terms that would be in effect at the time (i.e., stock price, revenue, etc.). Probabilities
were assigned to each variable such as the timing and pricing of events over the term of the instruments based on management projections.
This led to a cash flow simulation over the life of the instrument. A discounted cash flow was completed to determine the value for the
earnout liabilities.

 Prior
to the Business Combination, we were a private company and lacked company-specific historical and implied volatility information of its
stock, and as such, the expected revenue volatility was based on historical volatility of industry outlook and the expected revenue volatility
and stock volatility was based on the historical volatility of publicly traded peer companies for a term equal to the remaining expected
term of the earnout period.

 ITEM
7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 As
a smaller reporting company, we are not required to make disclosures under this Item.

 ITEM
8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

 INDEX OF FINANCIAL STATEMENTS

 Report of CBIZ CPAs P.C., Independent Registered Public Accounting Firm (Firm ID: 199)

 Report of Marcum LLP, Independent Registered Public Accounting Firm (Firm ID: 688)

 Consolidated Balance Sheets as of June 30, 2025 and June 30, 2024

 Consolidated Statements of Operations and Comprehensive Loss for the Years Ended June 30, 2025 and 2024

 Consolidated Statements of Changes in Shareholders' Deficit for the Years Ended June 30, 2025 and 2024

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

 Notes to Consolidated Financial Statements

 F- 1

 Report of Independent
Registered Public Accounting Firm

 To the Stockholders and Board of Directors of

 Foxx Development Holdings Inc.

 Opinion on the Financial Statements

 We have audited the accompanying consolidated
balance sheet of Foxx Development Holdings Inc. (the "Company") as of June 30, 2025, the related consolidated statements of
operations and comprehensive loss, changes in stockholders' deficit and cash flows for the year ended June 30, 2025 and the related
notes (collectively referred to as the "financial statements"). In our opinion, based on our audit, the financial statements
present fairly, in all material respects, the financial position of the Company as of June 30, 2025, and the results of its operations
and its cash flows for the year ended June 30, 2025, in conformity with accounting principles generally accepted in the United States
of America.

 Retrospective Application of a Change in Accounting
Principle

 We also have audited the adjustments to the 2024
financial statements to retrospectively apply the change in accounting due to the adoption of Accounting Standards Update 2023-07, Segment
Reporting (Topic 280): Improvements to Reportable Segment Disclosures (ASU 2023-07), as described in Note 3. In our opinion, such
adjustments are appropriate and have been properly applied. We were not engaged to audit, review, or apply any procedures to the 2024
financial statements of the Company other than with respect to the adjustments and, accordingly, we do not express an opinion or any other
form of assurance on the 2024 financial statements taken as a whole.

 Explanatory Paragraph – Going Concern

 The accompanying consolidated financial statements
have been prepared assuming that the Company will continue as a going concern. As more fully described in Note 2, the Company has a significant
working capital deficiency, has incurred significant losses 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 2. The consolidated financial statements do not include any adjustments that might
result from the outcome of this uncertainty.

 Basis for Opinion

 These 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 audit. 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 audit in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit 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 audit 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 audit 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 audit provides a reasonable basis for our opinion.

 /s/ CBIZ CPAs P.C.

 CBIZ CPAs P.C.

 We have served as the Company's auditor
since 2023 (such date takes into account the acquisition of the attest business of Marcum LLP by CBIZ CPAs P.C. effective November 1,
2024).

 San Jose, CA

 F- 2

 Report of Independent
Registered Public Accounting Firm

 To the Stockholders and Board of Directors of

 Foxx Development Holdings Inc.

 Opinion on the Financial Statements

 We have audited, before the effects of the
adjustments to retrospectively apply the change in accounting described in Note 3, the consolidated balance sheet of Foxx
Development Holdings Inc. (the "Company" and formerly known as Foxx Development Inc.) as of June 30, 2024, and the
related consolidated statements of operations and comprehensive loss, changes in stockholders' deficit, and cash flows for the
year then ended and the related notes (the 2024 financial statements before the effects of the adjustments discussed in Note 3 are
not presented herein). In our opinion, the 2024 financial statements, before the effects of the adjustments to retrospectively apply
the changes in accounting described in Note 3, present fairly, in all material respects, the financial position of the Company as of
June 30, 2024, and the results of its operations and its cash flows for the year then ended, in conformity with accounting
principles generally accepted in the United States of America.

 We were not engaged to audit, review, or
apply any procedures to the adjustments to retrospectively apply the changes in accounting described in Note 3 and, accordingly, we
do not express an opinion or any other form of assurance about whether such adjustments are appropriate and have been properly
applied. Those procedures were audited by CBIZ CPAs P.C..

 Explanatory Paragraph – Going Concern

 The accompanying consolidated financial statements
have been prepared assuming that the Company will continue as a going concern. As more fully described in Note 2, the Company has a significant
working capital deficiency, has incurred significant losses 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 2. The consolidated financial statements do not include any adjustments that might
result from the outcome of this uncertainty.

 Basis for Opinion

 These 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 audit. 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 audit in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit 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 audit 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 audit 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 audit provides a reasonable basis for our opinion.

 /S/ MARCUM LLP

 MARCUM LLP

 We have served as the Company's auditor
from 2023 through 2025.

 San Jose, CA

 October 24, 2024

 F- 3

 FOXX

 CONSOLIDATED
BALANCE SHEETS

 2025

 2024

 ASSETS

 CURRENT ASSETS

 Cash

 $
 1,875,453

 $
 587,448

 Accounts receivable, net of allowance for credit losses of $ 595,907 and $ 0 as of June 30, 2025 and 2024, respectively

 6,786,792

 251,894

 Inventories

 12,686,739

 1,768,072

 assets

 454,842

 1,682,289

 Prepaid expenses and other receivables, net of allowance for credit losses of $ 317,282 and $ 0 as of June 30, 2025 and 2024, respectively

 1,837,812

 44,116

 expenses - related party

 8,000

 -

 Due
 from a related party

 -

 Total
 Current Assets

 23,649,638

 4,333,959

 PROPERTY
 AND EQUIPMENT, NET

 131,722

 142,619

 NON-CURRENT ASSETS

 right-of-use assets

 1,063,438

 405,758

 transaction costs

 -

 462,177

 Security
 deposits

 1,155,016

 29,909

 Total
 Non-current Assets

 2,218,454

 897,844

 Total
 Assets

 $
 25,999,814

 $
 5,374,422

 LIABILITIES AND SHAREHOLDERS'
 DEFICIT

 CURRENT LIABILITIES

 payable

 $
 26,244,987

 $
 1,396,860

 Other
 payables and accrued liabilities

 3,570,959

 468,225

 Other
 payable - related parties

 272,917

 649,450

 taxes payable

 -

 Short-term
 loans

 -

 291,208

 maturity of long-term loan

 23,743

 19,539

 lease liabilities - current

 211,525

 72,531

 Convertible
 promissory notes

 -

 6,000,000

 Total
 Current Liabilities

 30,401,252

 8,948,981

 NON-CURRENT LIABILITIES

 lease liabilities - non-current

 889,827

 332,435

 Long-term
 loan - non-current

 73,418

 95,442

 Total
 Non-current Liabilities

 963,245

 427,877

 Total
 Liabilities

 31,364,497

 9,376,858

 COMMITMENTS AND CONTINGENCIES
 (See Note 20)

 SHAREHOLDERS' DEFICIT

 Common stock, $ 0.0001 par value, 50,000,000 and 6,606,664 shares authorized as of June 30, 2025 and 2024, respectively; 6,780,597 and 3,303,333 shares issued and outstanding as of June 30, 2025 and 2024, respectively

 *

 Additional
 paid-in capital

 14,686,705

 7,024,162

 Accumulated
 deficit

 ( 20,047,064
)

 ( 11,026,928
)

 Accumulated
 other comprehensive loss

)

 -

 Total
 Shareholders' Deficit

 ( 5,364,683
)

 ( 4,002,436
)

 Total
 Liabilities and Shareholders' Deficit

 $
 25,999,814

 $
 5,374,422

 *
 Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.

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

 F- 4

 FOXX

 CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

 For

 June
 30,

 June
 30,

 2025

 2024

 REVENUES,
 NET

 $

 $

 COST OF GOODS
 SOLD

 61,144,561

 3,112,616

 GROSS PROFIT

 4,774,605

 115,943

 OPERATING EXPENSES:

 5,183,464

 1,076,761

 and administrative expenses

 7,068,426

 2,076,484

 and development - related party

 and development

 -

 Total
 Operating Expenses

 14,472,539

 3,244,413

 LOSS FROM OPERATIONS

 ( 9,697,934
)

 ( 3,128,470
)

 OTHER INCOME
 (EXPENSE)

 expense

 ( 4,959,055
)

 ( 278,328
)

 Other
 income (expense), net

 25,589

 ( 4,016
)

 in fair value of earnout liabilities

 -

 Total
 Other Income (Expense), net

 754,541

 ( 282,344
)

 LOSS BFORE INCOME
 TAXES

 ( 8,943,393
)

 ( 3,410,814
)

 PROVISION FOR
 INCOME TAXES

 19,828

 NET LOSS

)

)

 OTHER COMPREHENSIVE
 LOSS

 currency translation adjustment

)

 -

 COMPREHENSIVE
 LOSS

 $
 ( 9,025,138
)

 $
)

 WEIGHTED AVERAGE NUMBER OF ORDINARY
 SHARES*

 Basic

 6,148,467

 Diluted

 6,148,467

 LOSS PER SHARE

 Basic

 $
 ( 1.47
)

 $
 ( 1.04
)

 Diluted

 $
 ( 1.47
)

 $
 ( 1.04
)

 *
 Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.

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

 F- 5

 FOXX

 CONSOLIDATED
STATEMENTS OF CHANGE IN SHAREHOLDERS' DEFICIT

 Additional

 Accumulated
 other

 stock

 paid-in

 Accumulated

 comprehensive

 Shares*

 capital

 deficit

 loss

 Total

 BALANCE,
 June 30, 2023

 $

 $
 7,024,162

 $
 ( 7,596,286
)

 $
 -

 $
 ( 571,794
)

 Net
 loss

 -

 -

 -

)

 -

)

 BALANCE, June
 30, 2024

 7,024,162

 ( 11,026,928
)

 -

 ( 4,002,436
)

 of convertible promissory notes into common stock upon completion of reverse recapitalization

 1,696,668

 15,408,515

 -

 -

 15,408,685

 Issuance
 of common stock upon completion of reverse recapitalization

 2,270,096

 ( 2,100,865
)

 -

 -

 ( 2,100,638
)

 -

 -

)

 -

 -

)

 Transaction
 costs

 -

 -

 ( 893,577
)

 -

 -

 ( 893,577
)

 Issuance
 of common stock through exercise of warrants

 10,500

 120,749

 -

 -

 120,750

 Cancellation
 of common stock held in escrow

 ( 500,000
)

 ( 50
)

 -

 -

 -

 Stock-based
 compensation expenses

 -

 -

 -

 -

 currency translation

 -

 -

 -

 -

)

)

 Net
 loss

 -

 -

 -

)

 -

)

 BALANCE, June
 30, 2025

 6,780,597

 $

 $
 14,686,705

 $
 ( 20,047,064
)

 $
)

 $
 ( 5,364,683
)

 *
 Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.

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

 F- 6

 FOXX

 CONSOLIDATED
STATEMENTS OF CASH FLOWS

 For

 June
 30,

 June
 30,

 2025

 2024

 CASH
 FLOWS FROM OPERATING ACTIVITIES:

 Net
 loss

 $
)

 $
)

 Adjustments
 to reconcile net loss to net cash used in operating activities:

 Depreciation

 47,732

 39,783

 expense from convertible promissory notes

 140,740

 264,445

 Amortization
 of operating right of use assets

 214,313

 32,468

 Provision
 for credit losses

 913,190

 -

 Stock-based
 compensation expenses

 -

 in fair value of earnout liabilities

)

 -

 Loss
 on sale of equipment

 3,400

 -

 in operating assets and liabilities:

 receivable

 ( 7,130,805
)

 ( 251,894
)

 Inventories

 ( 10,918,667
)

 ( 1,768,072
)

 assets

 1,227,448

 ( 1,682,289
)

 expenses and other current assets

 ( 2,028,619
)

 ( 32,705
)

 due from related parties

 ( 7,860
)

 ( 140
)

 Security
 deposits

 ( 1,125,107
)

 ( 29,909
)

 payable

 24,848,127

 1,396,861

 ( 649,072
)

 649,423

 Taxes
 payable

 ( 226,262
)

 ( 15,842
)

 Other
 payables and accrued liabilities

 2,350,223

 155,526

 Other
 payable - related parties

 ( 150,830
)

 26,168

 lease liabilities

 ( 175,607
)

 ( 33,260
)

 Net
 cash used in operating activities

 ( 6,560,121
)

 ( 4,680,079
)

 CASH
 FLOWS FROM INVESTING ACTIVITIES:

 Purchases
 of property and equipment

 ( 68,336
)

 ( 8,743
)

 from sale of equipment

 28,100

 -

 Net
 cash used in investing activities

 ( 40,236
)

 ( 8,743
)

 CASH
 FLOWS FROM FINANCING ACTIVITIES:

 Repayments
 to short-term loans - related party

 -

 ( 91,235
)

 Repayments
 to short-term loans

 ( 291,208
)

 -

 Principal
 payments of long-term loan

 ( 17,820
)

 ( 15,967
)

 from convertible promissory note

 9,000,000

 4,000,000

 from reverse recapitalization, net of payments of transaction costs

 19,710,288

 -

 from issuance of common stock through exercise of warrants

 120,750

 -

 Payment
 of redemption payable

 ( 20,499,790
)

 -

 Payments
 of deferred transaction costs

 ( 131,400
)

 ( 441,377
)

 Net
 cash provided by financing activities

 7,890,820

 3,451,421

 EFFECT
 OF EXCHANGE RATE CHANGES

 ( 2,458
)

 -

 NET CHANGE
 IN CASH

 1,288,005

 ( 1,237,401
)

 CASH,
 beginning of the year

 587,448

 1,824,849

 CASH,
 end of the year

 $
 1,875,453

 $
 587,448

 SUPPLEMENTAL
 CASH FLOW INFORMATION:

 Cash
 paid for income tax

 $

 $
 35,670

 Cash
 paid for interest

 $
 2,507,745

 $
 13,662

 NON-CASH
 INVESTING AND FINANCING ACTIVITIES:

 Initial
 recognition of operating right-of-use assets and lease liabilities

 $
 750,338

 $
 438,226

 Modification
 of operating right-of-use assets and lease liabilities

 $
 121,655

 $
 -

 of convertible promissory notes into common stock

 $
 15,408,685

 $
 -

 Reverse
 recapitalization transaction costs net against additional-paid in capital

 $
 893,577

 $
 -

 transaction costs included in other payables and accrued liabilities

 $
 300,000

 $
 20,800

 Initial
 recognition of earnout liabilities

 $

 $
 -

 Conversion from employee advance to receivable from a third party

 $
 19,500

 $
 -

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

 F- 7

 FOXX

 NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS

 Note 1
— Nature of business and organization

 Foxx
Development Holdings Inc. ("Foxx" or the "Company") was incorporated on November 13, 2023 under the name "Acri
Capital Merger Sub I Inc." On February 18, 2024, the Company entered into a business combination agreement (as amended on May 31,
2024, the "Business Combination Agreement"), by and among the Company, Acri Capital Acquisition Corporation, a Delaware corporation
and our parent company at the time ("ACAC"), Acri Capital Merger Sub II Inc., a Delaware corporation and our wholly-owned
subsidiary at the time ("Merger Sub"), and Foxx Development Inc. ("Old Foxx"), a Texas corporation incorporated
on March 17, 2017 primarily engaged in the sales of electronic products, pursuant to which (i) ACAC merged with and into the Company,
with the Company as the surviving Delaware corporation (the "Reincorporation Merger"), and (ii) Old Foxx merged with and
into Merger Sub, with Merger Sub surviving as a wholly-owned Delaware subsidiary of the Company (the "Acquisition Merger").
The Reincorporation Merger, the Acquisition Merger, and other transactions contemplated under the Business Combination Agreement, are
collectively referred to as the "Business Combination" (See Note 4).

 Following
the consummation of the Business Combination (the "Closing") on September 26, 2024, the Company was renamed as "Foxx
Development Holdings Inc." and became a publicly traded company. The Merger Sub was renamed as "Foxx Development Inc."
and became the Delaware subsidiary of the Company.

 On
August 29, 2023, Foxx Technology Pte Ltd, a Singapore private company ("Foxx Technology"), was incorporated in Singapore,
with Old Foxx holding 51 % of the equity interests in Foxx Technology. Foxx Technology operates in the field of the manufacture of
wireless communications equipment, and the wholesale of handphones, handphone peripheral equipment and other telecommunications equipment.
On July 30, 2024, Foxx submitted the application to dissolve Foxx Technology to the Accounting and Corporate Regulatory Authority (ACRA)
of Singapore. On November 4, 2024, ACRA granted Foxx Technology's application and struck it off from the company register of Singapore.

 On
March 3, 2025, Foxx Development (Singapore) Pte. Ltd ("Foxx Singapore") was incorporated in Singapore. Foxx Singapore is
primarily engaged in assembling electronic products, is 100 % owned by the Company. Foxx Singapore had no significant operations as of
June 30, 2025.

 On
April 8, 2025, Foxx Technologies Inc ("Foxx Tech") was incorporated in the State of California. Foxx Tech is 100 % owned by
the Company. Foxx Tech had no significant operations as of June 30, 2025.

 On
May 19, 2025, Nexus IQ Technology Inc ("Nexus IQ") was incorporated in the State of Delaware. Nexus IQ is primarily engaged
in developing, sales and rental of Artificial Intelligence of Things ("AIOT"), is 100 % owned by the Company. Nexus IQ had
no significant operations as of June 30, 2025.

 Note 2
— Going Concern

 In
assessing the Company's ability to continue as a going concern, the Company monitors and analyses its cash on-hand and its operating
and capital expenditure commitments. The Company's liquidity needs are to meet its working capital requirements, operating expenses,
and capital expenditure obligations.

 The
Company is primarily engaged in the sales of electronic products and debt financing in the form of convertible notes, loans from bank,
third parties, related parties, and cash generated from operations have been utilized to finance the working capital. The Company's
management has considered whether there is substantial doubt about its ability to continue as a going concern due to (1) net cash
used in operating activities of approximately $ 6.6 million for the year ended June 30, 2025, (2) net loss of approximately $ 9.0
million for the year ended June 30, 2025, and (3) accumulated deficit of approximately $ 20.0 million as of June 30, 2025.

 F- 8

 If
the Company is unable to generate sufficient funds to finance the working capital requirements of the Company within the normal operating
cycle of a twelve-month period from the date of the consolidated financial statements are issued, the Company may have to consider supplementing
its available sources of funds through the following sources:

 Other
available sources of financing from banks in the United States of America and other financial institutions or private lenders;

 Financial
support and credit guarantee commitments from the Company's related parties; and

 Equity
financing.

 The
Company can make no assurances that required financings will be available for the amounts needed, or on terms commercially acceptable
to the Company, if at all. If one or all of these events does not occur or subsequent capital raises are insufficient to bridge financial
and liquidity shortfall, there would likely be a material adverse effect on the Company and would materially adversely affect its ability
to continue as a going concern.

 As
such, the Company's management has determined that the factors discussed above have raised substantial doubt about the Company's
ability to continue as a going concern within one year after the date that the consolidated financial statements are issued. The consolidated
financial statements have been prepared assuming that the Company will continue as a going concern and, accordingly, do not include any
adjustments that might result from the outcome of this uncertainty.

 Note 3
— Basis of presentation and significant accounting policies

 Basis
of presentation

 The
accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the
United States of America ("U.S. GAAP") and pursuant to the rules and regulations of the Securities and Exchange
Commission ("SEC"). In the opinion of management, all adjustments, consisting only of normal recurring adjustments, considered
necessary for a fair presentation of its financial position and operation results.

 Principles
of consolidation

 The
consolidated financial statements include the financial statements of the Company and its subsidiaries. All transactions and balances
among the Company and its subsidiaries have been eliminated upon consolidation.

 A
subsidiary is an entity in which the Company, directly or indirectly, controls more than one half of the voting power; or has the power
to govern the financial and operating policies, to appoint or remove the majority of the members of the Board of Directors, or to cast
a majority of votes at the meeting of directors.

 Use
of estimates and assumptions

 The
preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the
consolidated financial statements and the reported amounts of revenues and expenses during the periods presented. Actual results could
differ from these estimates.

 Fair
value measurement

 The
accounting standard regarding the fair value of financial instruments and related fair value measurements defines financial instruments
and requires disclosure of the fair value of financial instruments held by the Company.

 F- 9

 The
accounting standards define fair value, establish a three-level valuation hierarchy for disclosures of fair value measurement and
enhance disclosure requirements for fair value measures. The three levels are defined as follows:

 Level
 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 Level
 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that
 are observable for the assets or liability, either directly or indirectly, for substantially the full term of the financial instruments.

 Level
 3 inputs to the valuation methodology are unobservable and significant to the fair value.

 Financial
instruments included in current assets and current liabilities are reported in the balance sheets at face value or cost, which approximates
the fair value because of the short period of time between the origination of such instruments and their expected realization and their
current market rates of interest.

currency translation and transactions

 The
reporting currency of the Company is the U.S. dollar. The functional currency for our holding company is the U.S. dollar ("USD").
In Singapore, the Company conducts its business in the local currency, Singapore dollar ("SGD"), as its functional currency.
Assets and liabilities are translated at the unified exchange rate as quoted by the Federal Reserve System at the end of the period.
The statements of operations and cash flows are translated at the average translation rates during the reporting periods and the equity
accounts are translated at historical rates. Translation adjustments resulting from this process are included in accumulated other comprehensive
loss. Transaction gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the
functional currency are included in the results of operations as incurred.

 Translation
adjustments are included in accumulated other comprehensive loss. The balance sheet amounts, with the exception of shareholder's
equity (deficit) at June 30, 2025 were translated at SGD 1.27 to USD 1.00. The average translation rates applied to the consolidated
statements of operations and cash flows for year ended June 30, 2025 was SGD 1.32 to USD 1.00. The shareholder's equity accounts
were translated at their historical rates. Amounts reported on the consolidated statement of cash flows will not necessarily agree with
changes in the corresponding balances on the consolidated balance sheets.

 Segments

 The
Company uses the management approach in determining reportable operating segments. The management approach considers the internal reporting
used by the chief operating decision maker ("CODM"), which is the Company's Chief Executive Officer and his direct
reports, for making operating decisions about the allocation of resources and the assessment of performance in determining the Company's
reportable operating segments. The Company's CODM review financial information presented on a consolidated basis, accompanied by
disaggregated information about revenues, cost of revenues, and gross profit by business lines (electronic products revenues and App
service commission revenue) for purposes of allocating resources and evaluating financial performance. There are no segment managers
who are held accountable for operations, operating results and plans for levels or components below the consolidated unit level. In addition,
all of the Company's revenues are derived solely from the U.S, accordingly, no geographical information is presented. Management
has determined that the Company has one operating segment.

 Cash

 The
Company considers all highly liquid investments with an original maturity of three months or less to be cash and cash equivalents.
As of June 30, 2025 and 2024, the Company had no cash equivalents on account. Cash is maintained at financial institutions and,
at times, balances may exceed federally insured limits. Financial instruments that potentially subject the Company to concentrations
of credit risk consist principally of cash deposits. Accounts at each institution are insured by the Federal Deposit Insurance Corporation
up to $ 250,000. The Company has historically not experienced a loss related to these deposits.

receivable

receivables are recognized and carried at the original invoiced amount less an allowance for any uncollectible accounts on credit losses.
Allowance for credit losses for accounts receivables is established based on various factors including historical payments and current
economic trends. The Company reviews its allowance for credit loss by assessing individual accounts receivable over a specific aging
and amount. All other balances are pooled based on historical collection experience. The estimate of expected credit losses is based
on information about past events, current economic conditions, and forecasts of future economic conditions that affect collectability.
Accounts receivable are written-off on a case by case basis after exhaustive efforts at collection are made, net of any amounts that
may be collected. As of June 30, 2025 and 2024, $ 595,907 and $0, respectively, allowance for credit losses of accounts receivable was
recorded and the Company had net accounts receivable of $ 6,786,792 and $ 251,894, respectively.

 F- 10

 Inventories

 Inventories
are stated at the lower of cost or net realizable value, the estimated selling prices in the ordinary course of business, less reasonably
predictable costs of completion, disposal and transportation. Cost is determined using the "First in, First out" method.
Inventories mainly include electronic products and accessories which are purchased from the Company's suppliers as merchandized
goods and freight-in. On an annual basis, inventories are reviewed for potential write-downs for estimated obsolescence or unmarketable
inventories which equals the difference between the costs of inventories and the estimated net realizable value, the estimated selling
prices in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation, based upon forecasts
for future demand and market conditions. When inventories are written down to net realizable value, it is not marked up subsequently
based on changes in underlying facts and circumstances. As of June 30, 2025 and 2024, the Company had inventories of $ 12,686,739 and
$ 1,768,072, respectively. During the years ended June 30, 2025 and 2024, no inventory write-down was recorded.

assets

assets consisted of cash deposited or advanced to suppliers for future inventory purchases. This amount is refundable and bears no interest.
For any advances to suppliers determined by management that such advances will not be in receipts of inventories or refundable, the Company
will recognize an allowance account to reserve such balances. Management reviews its advances to suppliers on a regular basis to determine
if the allowance is adequate and adjusts the allowance when necessary. Delinquent account balances are written-off against allowance
for credit losses after management has determined that the likelihood of collection is not probable. The Company's management continues
to evaluate the reasonableness of the valuation allowance policy and update it if necessary. As of June 30, 2025 and 2024, no allowance
for credit losses on contract assets was recorded.

 Property
and equipment, net

 Property
and equipment are stated at cost less accumulated depreciation and amortization. Depreciation is computed using the straight-line method
over the estimated useful lives of the assets with no residual value. The estimated useful lives are as follows:

 Useful Life

 Computer and office equipment

 5 years

 Equipment

 5 years

 Vehicles

 5 years

 The
cost and related accumulated depreciation and amortization of assets sold or otherwise retired are eliminated from the accounts and any
gain or loss is included in the statements of operations. Expenditures for maintenance and repairs are charged to earnings as incurred,
while additions, renewals and betterments, which are expected to extend the useful life of assets, are capitalized. The Company also
re-evaluates the periods of depreciation to determine whether subsequent events and circumstances warrant revised estimates of useful
lives.

 Long-lived assets

 The
Company reviews the impairment of its long-lived assets on an annual basis and whenever events or changes in circumstances indicate that
the carrying amount of an asset or group of assets may not be fully recoverable. These events or changes in circumstances may include
but are not limited to, a significant deterioration of operating results, a change in the regulatory environment, changes in business
plans, or adverse changes in anticipated future cash flows. If an impairment indicator is present, the Company evaluates the recoverability
by a comparison of the carrying amount of the assets to future undiscounted net cash flows expected to result from the use and eventual
disposition of the assets. If the assets are determined to be impaired, the impairment recognized is the excess of the carrying amount
over the fair value of the assets. Fair value is generally determined by the discounted cash flow method. The discount rate used in any
estimate of discounted cash flows is the rate commensurate with a similar investment of similar risk. As of June 30, 2025 and 2024,
there was no impairment of long-lived assets.

 F- 11

transaction costs

 The
Company complies with the requirements of Financial Accounting Standards Board ("FASB") ASC 340-10-S99-1, " Other
Assets and Deferred Costs — SEC Materials " ("ASC 340-10-S99") and SEC Staff Accounting Bulletin
Topic 5A, " Expenses of Offering ". Deferred transaction costs consist of underwriting, legal, accounting, and
other professional expenses incurred through the balance sheet date that are directly related to the Business Combination and that will
be charged to shareholders' equity (deficit) upon the completion of the Business Combination. The Company completed the Business
Combination on September 26, 2024. As of September 26, 2024, and the Company had deferred transaction costs of $ 893,577 and charged against
shareholders' deficit (See Note 4). As of June 30, 2025 and 2024, the Company had deferred transaction costs of $0 and $ 462,177,
respectively.

liabilities mainly consisted of deposits received from customers before all the relevant criteria for revenue recognition are met and
are recorded as customer deposits.

 At
the Closing of the Business Combination, pursuant to the Business Combination Agreement, the stockholders of Old Foxx were entitled to
receive up to a total of 4,200,000 contingent earnout shares ("Earnout Shares") in the form of common stock of
the Company, par value $ 0.0001 per share ("Common Stock"). The Earnout Shares would be issued upon certain vesting schedules
based on the Company's financial performance for the fiscal years ended June 30, 2025 and 2024. The Earnout Shares are classified
as a liability and measured at fair value, with changes in fair value included in the consolidated statements of operations. As of June 30, 2025, the Earnout Shares were forfeited (See Note 17).

 Convertible
instrument

 The
Company accounts for its convertible instrument in accordance with ASC 470-20 " Debt with Conversion and Other Options",
whereby the convertible instrument is initially accounted for as a single unit of account, unless it contains a derivative that must
be bifurcated from the host contract in accordance with ASC 815-15 Derivatives and Hedging — Embedded Derivatives or
the substantial premium model in ASC 470-20 Debt applies. If the equity securities underlying the embedded conversion
option are readily convertible to cash, such as publicly traded common shares, the embedded conversion option is likely to meet the net
settlement criterion to be considered a derivative. If the equity securities underlying the conversion option are not readily convertible
to cash, the embedded conversion option may not meet the net settlement criterion, and therefore would not meet the definition of a derivative.
Because the convertible instrument has a fixed conversion price and therefore, it lacks an underlying and does not meet the requirement
of a derivative. As a result, the Company determined its embedded conversion option does not meet the definition of a derivative for
bifurcation. All of the convertible notes were converted into the Company's common stock on September 26, 2024 as part of the business
combination. As of June 30, 2025, there were no other outstanding convertible instruments.

 Revenue
recognition

 The
Company recognizes revenue to depict the transfer of promised goods or services (that is, an asset) to customers in an amount that reflects
the consideration to which the Company expects to receive in exchange for those goods or services. An asset is transferred when the customer
obtains control of that asset. It also requires the Company to identify contractual performance obligations and determine whether revenue
should be recognized at a point in time or over time, based on when control of goods and services transfers to a customer.

 To
achieve that core principle, the Company applies the five steps defined under ASC 606 " Revenue from Contracts with Customers":
(i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine
the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize
revenue when (or as) the entity satisfies a performance obligation.

 The Company's main business is selling electronic products to
1) wholesale customers and 2) individual E-Commerce customers, and the Company's revenue also came from 3) the App service commission
from providing installation of applications on the Company's mobile devices and revenue share from clicks and impressions.

 F- 12

 Wholesale
Customers

 The
Company recognizes a contract with a customer when the contract is committed in writing, the rights of parties, including payment terms,
are identified, the contract has commercial substance, and collectability is probable.

 A
performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of accounting
in ASC 606. A contract's transaction price is allocated to each performance obligation identified in the arrangement based on the
relative standalone selling price of each distinct good or service in the contract and recognized as revenue when, or as, the performance
obligation is satisfied. For all the Company's wholesale contracts, the Company has identified one performance obligation, which
is primarily satisfied at a point in time upon delivery of products based on terms stated in the contracts, either on Free on Board ("FOB")
shipping point or destination, depending on the specified contract. The Company's customers generally either pay the order in full
balance prior to shipment or in partial payments with credit terms of 30 to 90 days after shipment depends on the specified contract.
No sales returns are being given to its wholesale customers as they were being given additional 1-3% of
products on top of each customer's order (see Note 3 - "Warranty" below). There are no transaction prices allocated
to future periods or future obligations and no revenue was recognized for performance obligations satisfied in previous periods.

 Warranty

 The
Company generally provides 30 days warranties or 1 -year warranties for its product sold to its wholesale customer if an additional
1-3% of products on top of each customer's order was not provided. For the sale transactions that were provided with 1-3% of
products on top of each customer's order, these additional 1-3% products were recognized as cost of goods sold at the same
time the respective sale is recognized. For the sales transactions that the Company provided limited warranties to both wholesale
customers and E-Commerce customers, the Company records estimated future warranty costs under ASC 460
" Guarantees ". Such estimated costs for warranties are estimated at the time of delivery, and these warranties are
not service warranties separately sold by the Company. Generally, the estimated claim rates of warranties are based on actual
warranty experience or the Company's best estimate. As of June 30, 2025 and 2024, the Company accrued warranty reserves of
$ 328,438 and $ 48,361, respectively recorded under accrued liabilities and other current liabilities, and these reserves were
recognized based on estimation and judgment from the Company's management.

 E-Commerce Customers

 The Company recognizes a
contract with a customer when the contract is committed in writing and signed electronically on an E-Commerce platform, the rights of
parties, including payment terms, are identified, the contract has commercial substance, and collectability is probable.

 A
performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of accounting
in ASC 606. For all the Company's contracts, the Company has identified one performance obligation, which is primarily satisfied
at a point in time upon delivery of products based on terms stated in the contracts on shipping destination at its individual customer
shipping address, which is the Company's obligation to deliver the product to the end user/individual customer, depending
on the specified contract. The Company's E-Commerce customers pay the order
in full balance prior to shipment to the E-Commerce Platform and the E-Commerce Platform withholds the
payment for 30 days before remitting payments to the Company. The Company offered one month of free exchange or return. As a result, the
Company recognized its revenues from the E-Commerce customers, in the third-party E-commerce platform, net of estimated sales returns,
discount, and rebate, as a consideration reducing the transaction price. Historically, sales returns were insignificant to the Company's
operations. For the years ended June 30, 2025 and 2024, the Company did not recognize any estimated sales returns. There are no transaction
prices allocated to future periods or future obligations and no revenue was recognized for performance obligations satisfied in previous
periods.

 F- 13

 App
Service Commission Revenue

 The Company provides an App
Service by installing applications from App developer partners (the "Partners") onto its mobile devices and facilitating the
distribution of these devices to end users (the "App Service"). The App Service commission revenue is generated when end users
interact with Partner-developed Apps installed on the Company's mobile devices (the "App"), such as through clicks and/or
impressions, App activations, and/or additional App installations, triggering the Partners' obligation to pay the Company its App
revenue share (service commission). The revenue shares are considered variable consideration. Those revenue shares related to clicks,
impressions, and additional App installations are determined based on the contract price negotiated between the Partners and the third-party
advertisers, while those related to App activations are determined based on the number of App activations. The Partners are primarily
responsible in developing and maintaining the application, and is the primary obligor to users of the application and determines and controls
the revenue shares (service commission) to pay the Company. No refund or return policy is provided to the Partners. The Company recognizes
App Service commission revenue at a point in time when the activations and service commission is earned, which is when the app activations,
clicks/impressions, or additional app installations occur, and when the uncertainty of the variable consideration is resolved.

 Practical
expedient

 The
Company applies the practical expedient in ASC 606 to expense as incurred, the costs to obtain a contract with a customer when the amortization
period is one year or less. The Company has no material incremental costs of obtaining contracts with customers that the Company expects
the benefit of those costs to be longer than one year which need to be recognized as assets for years ended June 30, 2025 and 2024.

 Cost
of revenues

 The
cost of revenue consists primarily of the costs of electronic products sold and freight cost.

expenses consist primarily of the advertising and marketing expenses, warranty expenses, commission fees incurred in connection with
the E-Commerce platform sales, and consulting fees in connection with marketing activities.

and administrative expenses

and administrative expenses consist primarily of personnel costs of salaries and other compensation-related expenses for executive management,
finance, accounting, human resources, legal, compliance, and other administrative functions as well as professional services costs and
other facility related costs.

and development

and development expenses consist primarily of development fees that the Company incurred based on the progression of product development
and payroll and related expenses for research and development personnel. For the years ended June 30, 2025 and 2024, the Company
had research and development expenses that amounted to $ 2,220,649 and $ 91,168, respectively.

 Interest expenses

 Interest expenses consist
primarily of interest incurred on convertible notes, unpaid purchase balance from a vendor (see Note 10 for details), and borrowings and
others. For the years ended June 30, 2025 and 2024, the Company had interest expenses that amounted to $ 4,959,055 and $ 278,328,
respectively. Of the total interest expense for the year ended June 30, 2025, $ 140,740 was related to convertible notes, $ 4,798,339 to
unpaid purchase balance, and $ 19,976 to borrowings and others. Of the total interest expense for the year ended June 30, 2024, $ 264,445
was related to convertible notes and $ 13,883 to borrowings and others.

 F- 14

 Lease

 The
Company accounts for leases in accordance with ASC 842 " Leases ". The Company categorizes leases with contractual
terms longer than 12 months as either operating or finance. Finance leases are generally those leases that substantially utilize
or pay for the entire asset over its estimated life. All other leases are categorized as operating leases. Costs associated with operating
lease assets are recognized on a straight-line basis within operating expenses over the term of the lease. As of June 30, 2025 and 2024,
the Company does not have finance leases.

 The
Company determines if an arrangement is, or contains, a lease at inception. Operating lease assets represent the Company's right
to control the use of an identified asset for a period of time, or term, in exchange for consideration, and operating lease liabilities
represent its obligation to make lease payments arising from the aforementioned right.

lease right-of-use ("ROU") assets and liabilities are initially recorded based on the present value of lease payments over
the lease term, which includes the minimum unconditional term of the lease, and may include options to extend or terminate the lease
when it is reasonably certain at the commencement date that such options will be exercised. As the rate implicit for each of the Company's
leases is not readily determinable, the Company uses incremental borrowing rate as effective interest rate, based on the information
available at the lease commencement date in determining the present value of its expected lease payments. Operating lease assets also
include any initial direct costs and any lease payments made prior to the lease commencement date and are reduced by any lease incentives
received. According to ASC 842-10-15-37, a lessee may, as an accounting policy election by class of underlying asset, choose not
to separate non-lease components from lease components and instead to account for each separate lease component and the non-lease components
associated with that lease component as a single lease component. The Company has identified the common area maintenance (CAM) fee as
a non-lease component and elected to not separate it from the lease component.

lease assets are amortized on a straight-line basis in operating lease expense over the lease term on the consolidated statements of
operations. The related amortization of ROU assets along with the change in the operating lease liabilities are separately presented
within the cash flows from operating activities on the consolidated statements of cash flows. The Company records lease expenses for
operating leases on a straight-line basis over the lease term.

 The
Company reviews the impairment of its right-of-use assets consistent with the approach applied for its other long-lived assets on an
annual basis. The Company reviews the recoverability of its long-lived assets when events or changes in circumstances occur that indicate
that the carrying value of the asset may not be recoverable. The assessment of possible impairment is based on its ability to recover
the carrying value of the asset from the expected undiscounted future pre-tax cash flows of the related operations. The Company has elected
to include the carrying amount of operating lease right-of-use assets in any tested asset group and include the associated lease payments
in the undiscounted future pre-tax cash flows. For the years ended June 30, 2025 and 2024, the Company did not recognize impairment loss
against its right-of-use assets.

 For
a lease with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset
not to recognize lease assets and lease liability. For the lease that with lease term of one year or shorter, the Company has elected
to not recognize right-of-use asset and lease liability.

taxes

 The
Company accounts for income taxes in accordance with FASB ASC Topic 740, "Income Taxes". Under the asset and liability
method as required by this accounting standard, deferred income tax assets and liabilities are recognized for the expected future tax
consequences of temporary differences between the income tax basis and financial reporting basis of assets and liabilities. Provision
for income taxes consists of taxes currently due plus deferred taxes.

 The
charge for taxation is based on the results for the fiscal year as adjusted for items, which are non-assessable or disallowed. It
is calculated using tax rates that have been enacted or substantively enacted by the balance sheet date.

taxes are accounted for using the asset and liability method in respect of temporary differences arising from differences between the
carrying amount of assets and liabilities in the financial statements and the corresponding tax basis used in the computation of assessable
tax. Deferred tax liabilities are recognized for all future taxable temporary differences. Deferred tax assets are recognized to the
extent that it is probable that taxable income will be available against which deductible temporary differences can be utilized. Deferred
tax is calculated using tax rates that are expected to apply to the period when the asset is realized or the liability is settled.

 F- 15

taxes are charged or credited in the income statement, except when it is related to items credited or charged directly to equity. Net
deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some
portion or all of the net deferred tax assets will not be realized. Current income taxes are provided for in accordance with the laws
of the relevant taxing authorities.

 An
uncertain tax position is recognized as a benefit only if it is "more likely than not" that the tax position would be sustained
in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that
has a greater than 50% likelihood of being realized on examination. For tax positions not meeting the "more likely than not"
test, no tax benefit is recorded. Penalties and interest incurred related to underpayment of income taxes are classified as income tax
expenses in the period incurred. Income tax returns for the years prior to 2019 are no longer subject to examination by U.S. tax
authorities.

 Stock-based
compensation

 The
measurement and recognition of compensation expense for all stock-based payment awards made to employees and directors, including employee
stock options and restricted stock, is based on estimated fair value of the awards on the date of grant, of which stock options uses
the Black-Scholes option pricing model, inclusive of assumptions for risk-free interest rates, expected dividends, expected terms, expected
volatility, and the fair value of the underlying stock, and restricted stock is based on the market value of the Company's common
stock. The value of awards that are ultimately expected to vest is recognized as expense on a straight-line basis over the vesting service
periods in the consolidated statements of operations. Forfeitures are accounted for as they occur.

 Warrants

 The
Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant's
specific terms and applicable authoritative guidance in ASC 480, Distinguishing Liabilities from Equity ("ASC 480"),
and ASC 815, Derivatives and Hedging ("ASC 815"). The assessment considers whether the warrants are freestanding financial
instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements
for equity classification under ASC 815, including whether the warrants are indexed to the Company's own Common Stock and whether
the warrant holders could potentially require "net cash settlement" in a circumstance outside of the Company's control,
among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the
time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.

 For
issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component
of equity at the time of issuance. The Company determined that upon further review of the warrant agreements, the Company concluded that
its warrants qualify for equity accounting treatment.

 Upon
completion of the Business Combination, all of ACAC's outstanding public and private warrants (See Note 16) were replaced by the
Company's public and private warrants. The Company treated such warrants replacement as a warrant modification and no incremental
fair value was recognized for the year ended June 30, 2025.

 Basic
and diluted loss per share

 Basic
EPS is measured as net loss divided by the weighted average common shares outstanding for the period.

 Diluted
net loss per share attributable to common stockholders adjusts basic loss per share for the potentially dilutive impact of non-participating
shares of common stock. Dilutive equivalent shares are excluded from the computation of diluted loss per share if their effects would
be anti-dilutive. Common stock issuable upon the conversion of the stock options, the RSUs (defined in Note 16) and warrants are using
the treasury stock method. Common stock issuable in connection with the Company's convertible promissory notes are using the if-converted
method.

 F- 16

 Related
parties

 The
Company identifies related parties, and accounts for, and discloses related party transactions in accordance with ASC 850, Related
Party Disclosures, and other relevant ASC standards.

 Parties,
which can be a corporation or individual, are considered to be related if they have the ability, directly or indirectly, to control the
Company or exercise significant influence over the Company in making financial and operating decisions. Entities are also considered
to be related if they are subject to common control or common significant influence.

 Transactions
involving related parties cannot be presumed to be carried out on an arm's-length basis, as the requisite conditions of competitive,
free market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related
party transactions were consummated on terms equivalent to those that prevail in arm's-length transactions unless such representations
can be substantiated.

 Recently
adopted accounting standards

 The
Company considers the applicability and impact of all accounting standards updates ("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
November 2023, the FASB issued ASU No. 2023-07, " Segment Reporting (Topic 280)" ("ASU 2023-07" or
"Topic 280). The amendments in ASU 2023-07 improve financial reporting by requiring disclosure of incremental segment information
on an annual and interim basis for all public entities to enable investors to develop more decision useful financial analyses. Topic
280 requires a public entity to report a measure of segment profit or loss that the chief operating decision maker (CODM) uses to assess
segment performance and make decisions about allocating resources. Topic 280 also requires other specified segment items and amounts,
such as depreciation, amortization, and depletion expense, to be disclosed under certain circumstances. The amendments in ASU 2023-07
also do not change how a public entity identifies its operating segments, aggregates those operating segments, or applies the quantitative
thresholds to determine its reportable segments. The amendments in ASU 2023-07 are effective for years beginning after December 15, 2023
and interim periods within fiscal years beginning after December 15, 2024, adopted retrospectively. The Company adopted this ASU for
the year ended June 30 2025 (See Note 24).

 Except
as mentioned above, the Company does not believe other recently issued but not yet effective accounting standards, if currently adopted,
would have a material effect on the Company's balance sheets, statements of operations and comprehensive loss, and statements of
cash flows.

 F- 17

 Recently
issued accounting pronouncements not yet adopted

 In December 2023, the
FASB issued ASU No. 2023-09, " Income Taxes (Topic 740): Improvements to Income Tax Disclosures " ("ASU 2023-09"),
which modifies the rules on income tax disclosures to require entities to disclose (1) specific categories in the rate reconciliation,
(2) the income or loss from continuing operations before income tax expense or benefit (separated between domestic and foreign) and
(3) income tax expense or benefit from continuing operations (separated by federal, state and foreign). ASU 2023-09 also
requires entities to disclose their income tax payments to international, federal, state and local jurisdictions, among other changes.
The guidance is effective for annual periods beginning after December 15, 2024. Early adoption is permitted for annual consolidated
financial statements that have not yet been issued or made available for issuance. ASU 2023-09 should be applied on a prospective
basis, but retrospective application is permitted. The Company is currently evaluating the impact of these standards will have on it financial
statements.

 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"), and in January 2025, the FASB issued ASU 2025-01, Income
Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date ("ASU
2025-01"). ASU 2024-03 requires additional disclosure of the nature of expenses included in the income statement as well as disclosures
about specific types of expenses included in the expense captions presented in the income statement. ASU 2024-03, as clarified by ASU
2025-01, is effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December
15, 2027, with early adoption permitted. The Company is currently evaluating the impact of these standards will have on it financial
statements.

 In
July 2025, the FASB issued ASU 2025-05 Financial Instruments – Credit Losses (Subtopic 326) ("ASU 2025-05"), simplifies
the Current Expected Credit Loss (CECL) model for accounts receivable and contract assets by offering a practical expedient
to use current conditions for forecasts and an accounting policy election to consider post-balance sheet collections, allowing for early
adoption for financial statements not yet issued. The guidance is effective for annual reporting periods beginning after December 15,
2025, but early adoption is permitted. The Company is currently evaluating the impact of these standards will have on it financial statements.

 Note 4
— Reverse recapitalization

 Upon
the consummation of the Business Combination, the following transactions were completed, based on the Company's capitalization
as of September 26, 2024 (issuance date):

 (i)
 All 70,721 shares of Class A common stock of ACAC ("ACAC public shares"), net of redemption of 1,744,663 ACAC public shares at $ 11.75 per share, and all 2,156,250 shares of Class B common stock of ACAC ("ACAC private shares"), were converted on a one-for-one basis into the Company's Common Stock.

 (ii)
 43,125 shares of the Company's Common Stock were issued to ACAC's underwriter, EF Hutton LLC, in connection with the Business Combination.

 (iii)
 All issued and outstanding shares of Original Foxx Common Stock were cancelled in exchange for the rights for Original Foxx Shareholders, including the holders of Old Foxx's convertible promissory notes upon the conversion of the convertible promissory notes and their interests into Original Foxx Common Stock immediately prior to Closing (see Note 14), to receive such stockholder's pro rata share of 5,000,000 shares ("Closing Payment Shares") of the Company's Common Stock, including: (x) 1,696,668 shares of Foxx's $ 0.0001 par value common stock were issued to Old Foxx's convertible promissory notes holders in connection with the Business Combination (see Note 14); (y) 1,000,000 outstanding shares of Original Foxx Common Stock issued to Original Foxx Shareholders (other than holders of the convertible notes) were cancelled in exchange for the right by the Original Foxx Shareholders to receive a pro rata share of 3,303,333 shares of the Company's Common Stock at the exchange ratio of 3.3033.

 (iv)
 4,200,000 shares ("Earnout Shares") of the Company's Common Stock were reserved for issuance to Old Foxx's stockholders subject to the vesting schedule as follows:

 in
connection with the financial performance for the fiscal year ended June 30, 2024:

 700,000 Earnout Shares would be issued to Original Foxx Shareholders
on a pro rata basis if and only if the Company's audited consolidated financial statements for the fiscal year ended June 30,
2024 ("2024 Foxx Audited Financial Statements"), prepared in accordance with U.S. GAAP and filed with the SEC on Form 10-K by
Company after Closing, reflect revenue of the Company for the fiscal year ended June 30, 2024 (the "2024 Foxx Revenue")
to be no less than $ 67,000,000 (including $ 67,000,000) and less than $ 84,000,000 (excluding $ 84,000,000);

 1,400,000 Earnout Shares would be issued to Original Foxx Shareholders on a pro rata basis if and only if the 2024 Foxx Revenue reflected in the 2024 Foxx Audited Financial Statements would be no less than $ 84,000,000 (including $ 100,000,000) and less than $ 100,000,000 (excluding $ 100,000,000);

 2,100,000 Earnout Shares would be issued to Original Foxx Shareholders on a pro rata basis if and only if the 2024 Foxx Revenue reflected in the 2024 Foxx Audited Financial Statements would be no less than $ 100,000,000 (including $ 100,000,000).

 F- 18

 in
connection with the financial performance for the fiscal year ended June 30, 2025:

 700,000 Earnout Shares would be issued to Original Foxx Shareholders
on a pro rata basis if and only if the Company's audited consolidated financial statements for the fiscal year ended June 30,
2025 ("2025 Foxx Audited Financial Statements"), prepared in accordance with U.S. GAAP and filed with the SEC on Form 10-K by
the Company after Closing, reflect revenue of the Company for the fiscal year ended June 30, 2025 (the "2025 Foxx Revenue")
to be no less than $ 77,050,000 (including $ 77,050,000) and less than $ 96,600,000 (excluding $ 96,600,000);

 1,400,000 Earnout Shares would be issued to Original Foxx Shareholders on a pro rata basis if and only if the 2025 Foxx Revenue reflected in the 2025 Foxx Audited Financial Statements would be no less than $ 96,600,000 (including $ 96,600,000) and less than $ 115,000,000 (excluding $ 115,000,000);

 2,100,000 Earnout Shares would be issued to Original Foxx Shareholders on a pro rata basis if and only if the 2025 Foxx Revenue reflected in the 2025 Foxx Audited Financial Statements would be no less than $ 115,000,000 (including $ 115,000,000).

 (v)
 All issued and outstanding 12,156,417 ACAC warrants were converted on a one-for-one basis into warrants of the Company, including conversion from (x) 4,312,500 ACAC's public warrants, (y) 5,240,000 ACAC's private warrants, and (z) 2,603,923 ACAC's working capital warrants.

 The
following table presents the number of the Company's common stock issued and outstanding immediately following the Reverse Recapitalization
(as defined below):

 Stock

 ACAC's
 common stock outstanding prior to Reverse Recapitalization

 3,971,634

 Less: redemption
 of ACAC's common stock

 ( 1,744,663
)

 Common stock
 issued to underwriter

 43,125

 of Old Foxx's common stock into Foxx's common stock

 of Old Foxx's convertible promissory notes into Foxx's common stock

 1,696,668

 Total
 common stock

 7,270,097

 Old
Foxx was determined to be the accounting acquirer given Old Foxx effectively controlled the combined entity after the Business Combination.
The transaction is accounted for as a reverse recapitalization ("Reverse Recapitalization"), which is equivalent to the issuance
of common stock by Old Foxx for the net monetary assets of ACAC, accompanied by a recapitalization. Old Foxx is determined as the accounting
acquirer and the historical financial statements of Old Foxx became the Company's historical financial statements, with retrospective
adjustments to give effect of the Reverse Recapitalization. The net assets of ACAC were recognized as of the closing date at historical
cost, with no goodwill or other intangible assets recorded. Operations prior to the Business Combination are those of Old Foxx and Old
Foxx's operations are the only ongoing operations of the Company.

 In
connection with the Reverse Recapitalization, the Company raised approximately $ 19.7 million of proceeds, presented as cash flows
from financing activities, which included the contribution of approximately $ 21.6 million of funds held in ACAC's trust account,
approximately $ 0.3 million of cash held in ACAC's operating cash account, and payments of approximately $ 2.2 million
in transaction costs incurred by ACAC.

 The
following table reconcile the elements of the Reverse Recapitalization to the consolidated statements of cash flows and the changes in
shareholders' deficit:

 September 26,

 2024

 Funds
 held in ACAC's trust account

 $
 21,627,541

 Funds held
 in ACAC's operating cash account

 298,643

 Less:
 payments of transaction costs incurred by ACAC

 ( 2,215,896
)

 from the Reverse Recapitalization

 19,710,288

 Less:
 non-cash net deficit assumed from ACAC

 ( 21,810,926
)

 Net
 distributions from issuance of Common Stock upon the Reverse Recapitalization

 $
 ( 2,100,638
)

 F- 19

 The
shares and corresponding capital amounts and all per share data related to Old Foxx's outstanding common stock prior to the Reverse
Recapitalization have been retroactively adjusted using the Exchange Ratio of 3.3033.

 Note 5
— Accounts receivable, net

 As
of June 30, 2025 and 2024, accounts receivable consist of the following:

 June
 30,
 2025

 2024

 receivable

 $
 7,382,699

 $
 251,894

 Less:
 allowance for credit losses

 ( 595,907
)

 —

 receivable, net

 $
 6,786,792

 $
 251,894

 For
the years ended June 30, 2025 and 2024, the Company recognized $ 595,907 and $0 on provision for allowance on credit losses, respectively.

 Movement
of allowance for credit losses consisted of the following as of the date indicated:

 June
 30,

 June
 30,

 2025

 2024

 Balance as
 of the beginning of the year

 $
 -

 $
 -

 Addition

 595,907

 -

 Ending
 balance

 $
 595,907

 $
 -

 Note 6
— Inventories

 As
of June 30, 2025 and 2024, inventories consist of the following:

 June
 30,
 2025

 2024

 Finished
 goods

 $
 12,686,739

 $
 1,768,072

 Total
 inventories

 $
 12,686,739

 $
 1,768,072

 Note 7
— Contract assets

 The
following table presents the Company's contract assets balances and changes therein:

 For
 the Year Ended
 June 30

 2025

 2024

 Balance
 as of the beginning of the year

 $
 1,682,289

 $
 -

 Add:
 net increase in current period contract asset

 454,842

 1,682,289

 Less:
 inventory recognized from beginning contract asset

 ( 1,682,289
)

 -

 Total
 contract assets as the end of the year

 $
 454,842

 $
 1,682,289

 F- 20

 Note 8
— Prepaid expenses and other current assets

 As
of June 30, 2025 and 2024, prepaid expenses and other current assets consist of the following:

 2025

 2024

 Other
 receivables, net (1)

 $
 177,814

 $
 10,881

 rent

 355,677

 -

 research and development fees

 198,328

 -

 insurance

 153,659

 -

 professional fee

 96,839

 -

 Prepayment
 to be refunded, net (2)

 1,116,116

 -

 Advances
 to a third party

 19,500

 -

 Other
 prepaid expenses

 37,161

 33,235

 Less:
 allowance for credit losses

 ( 317,282
)

 -

 Total
 prepaid expenses and other current assets

 $
 1,837,812

 $
 44,116

 (1)
 This
represents receivables from payments made on behalf of a vendor and other fee and freight claim receivables. $ 48,317 allowance for credit
losses was recorded for the balances due to aging of the receivables.

 (2)
 This represents prepayment to be refunded resulting from the cancellation of purchase orders. $268,965 allowance for credit losses was recorded for the balances due to aging of the prepayments.

 For
the years ended June 30, 2025 and 2024, the Company recognized $ 317,282 and $0 on provision for allowance on credit losses, respectively.

 Movement
of allowance for credit losses consisted of the following as of the date indicated:

 June
 30,

 June
 30,

 2025

 2024

 Balance as
 of the beginning of the year

 $
 -

 $
 -

 Addition

 317,282

 -

 Ending
 balance

 $
 317,282

 $
 -

 Note 9
— Property and equipment, net

 As
of June 30, 2025 and 2024, property and equipment, net consist of the following:

 June
 30,
 2025

 2024

 Computer
 and office equipment

 $
 12,580

 $
 9,942

 Equipment

 30,697

 -

 Furniture
 and fixtures

 3,432

 3,432

 Vehicles

 191,091

 191,091

 Subtotal

 237,800

 204,465

 Less:
 accumulated depreciation

 ( 106,078
)

 ( 61,846
)

 Total
 property and equipment, net

 $
 131,722

 $
 142,619

 Depreciation
expense for the years ended June 30, 2025 and 2024 amounted to $ 47,732 and $ 39,783, respectively.

 F- 21

 Note 10
— Other payables and accrued liabilities

 As
of June 30, 2025 and 2024, other payables and accrued liabilities consist of the following:

 June
 30,
 2025

 2024

 Payroll
 and payable tax payable

 $
 174,684

 $
 50,554

 payable*

 2,309,106

 267,945

 Professional
 fee payable

 168,186

 59,473

 Accrued
 warranty expenses

 328,438

 48,361

 Excise
 tax payable**

 556,620

 -

 Others

 33,925

 41,892

 Total
 other payables and accrued liabilities

 $
 3,570,959

 $
 468,225

 *
 On April 9, 2024, the Company and a vendor entered into a
purchase and financing agreement, pursuant to which the Company is subject to interest of 1.5 % per month, or 0.05 % per day, on the unpaid
purchase amount, after forty-five (45) days from the date of shipment.

 * *
 These
balances were carried from ACAC, and payable by the Company, as a result on 1% excise tax on certain repurchases (including redemptions)
of stock by publicly traded U.S. domestic corporations and certain U.S. domestic subsidiaries of publicly traded foreign corporations
occurring on or after January 1, 2023 under the Inflation Reduction Act of 2022.

 Note 11
— Contract liabilities

liabilities consist of customer deposits, which is recorded on the consolidated balance sheets when the Company has received consideration,
or has the right to receive consideration, in advance of transferring the performance obligations under the contract to the customer.

 The
following table presents the Company's contract liabilities balances and changes therein:

 For
 June

 2025

 2024

 Balance,
 beginning of the period

 $
 649,450

 $

 Add:
 net increase in current period contract liabilities

 649,450

 Less:
 revenue recognized from beginning contract liabilities

 ( 649,450
)

 ( 27
)

 Total
 contract liabilities

 $

 $
 649,450

 Note 12
— Related party balances and transactions

 Related
party balances

due from a related party

 2025

 2024

 Azure Horizon LLC ("Azure")

 Paid on behalf fees

 $
 -

 $

expenses to a related party

 2025

 2024

 Azure Horizon LLC ("Azure")

 Prepaid service fees

 $
 8,000

 $
 -

 F- 22

 Other
payable — related party

 Other
payable — related party consists of the following:

 2025

 2024

 Wuhan Haoxun Communication Technology Co. Ltd ("Wuhan Haoxun") (1)

 Controlled by an immediate family member of the Company's 10% or more shareholder

 Research and development fees

 $
 18,792

 $

 Acri Capital Sponsor LLC

 More than 10%
 Shareholder of the Company

 Unconverted working capital loan balance in ACAC

 245,509

 -

 Swiftfulfill Warehouse LLC ("Swiftfulfill") (2)

 Consulting fees and expenses paid on behalf of the Company

 8,566

 -

 "Joy" Yi Hua

 Chairwoman, Chief Financial Officer and Director of the Company

 Expenses paid on behalf of the Company

 -

 Total

 $
 272,917

 $

 (1)
 On September 1, 2022, the Company entered into an agreement with Wuhan Haoxun for the research and development project.

 (2)
 On October 1, 2024, the Company entered into a consulting agreement to receive consulting services provided by, Swiftfulfill, a consulting company which is owned by an immediate family member of the Company's more than 10% shareholder.

 Related
party transactions

and development expenses

 Year
 Ended
 2025

 Year
 Ended
 2024

 Wuhan Haoxun (1)

 Controlled by an immediate family member of the Company's 10% or more shareholder

 $

 $

 (1)
 On September 1, 2022, the Company entered into an agreement with Wuhan Haoxun for the research and development project.

 Consulting

 Year
 Ended
 2025

 Year
 Ended
 2024

 Azure (1)

 $
 485,200

 $
 324,000

 Swiftfulfill (2)

 63,000

 -

 Total

 $
 548,200

 324,000

 (1)
 On September 1, 2022, the Company entered into a consulting agreement to receive consulting services provided by Azure, a consulting company which is owned by an immediate family member of the Company's more than 10% shareholder.

 (2)
 On October 1, 2024, the Company entered into a consulting agreement to receive consulting services provided by, Swiftfulfill, a consulting company which is owned by an immediate family member of the Company's more than 10% shareholder.

 F- 23

 Note 13
— Short-term loans

 As
of June 30, 2025 and 2024, the outstanding short-term loan from third parties consists of the following:

 June
 30,
 2025

 2024

 Lender
 A (1)

 $
 -

 $
 261,208

 Lender
 B (2)

 -

 30,000

 Total
 short-term loan

 $
 -

 $
 291,208

 (1)
 On December 30, 2020, the Company entered into a loan agreement with a third-party lender. The agreement allows the Company to draw up to $ 600,000 and is non-interest bearing. The Company's imputed interest is immaterial. During the year ended June 30, 2025, the Company made a full repayment to the third party with a total amount of $ 261,208.

 (2)
 On November 11, 2019, the Company entered into a loan agreement for an amount of $ 50,000 with a third-party lender. This loan is non-interest bearing. The Company's imputed interest is immaterial. This loan had an original due date in February 2020 and automatically converted into a due on demand term thereafter. During the year ended June 30, 2025, the Company made a full repayment to the third party with a total amount of $ 30,000.

 Note 14
— Convertible promissory notes

 On
June 21, 2023 (note issuance date), Old Foxx issued a convertible promissory note (the "Note 1") to Investor A,
a Hong Kong registered entity, in the amount of $ 2,000,000 at 7 % per annum. The maturity date for the note is the earlier of the
 12 -month anniversary of the note issuance date and the date when Old Foxx redeems the note, or the date of the initial closing of the
initial public offering ("IPO") of Old Foxx.

 On
November 21, 2023, Old Foxx issued a second convertible promissory note ("Note 2") to Investor A in the amount
of $ 2,000,000 at 7 % per annum. The maturity and other terms were the same to Note 1.

 On
March 15, 2024, Old Foxx and the Investor entered into an Amendment to the Convertible Note Agreement to the Note 1 and
Note 2 and agreed that all accrued interest shall become due and payable in shares of common stock of Old Foxx, at a price of $ 30.00
per share at the time that the Old Foxx completes the Business Combination.

 On
March 15, 2024, Old Foxx issued a third convertible promissory note ("the Note 3", together with Note 1 and
Note 2, collectively as "Notes") to the Investor A for the amount of $ 2,000,000 at 7 % per annum. The maturity and other
terms were the same to Note 1 and Note 2.

 On
May 30, 2024, Old Foxx entered into a securities purchase agreement for issuance of convertible promissory notes to Investor B in
the amount of $ 6,000,000 ("Note 4") and to Investor C in the amount of $ 3,000,000 ("Note 5"), at 7 %
per annum. The Note 4 and Note 5 were received in August and September 2024 prior to the Closing. The maturity date for the
Note 4 and Note 5 would be due at the earlier of the 12 -month anniversary of the issuance date or IPO of Old Foxx. The
Note 4 and Note 5 and their accrued and unpaid interest would be automatically convertible into shares of common stock of Old
Foxx, at a price of $ 30.00 per share at the time that Old Foxx completes the Business Combination.

 Immediately prior to the Closing on September 26, 2024, the Notes of
$ 15,000,000 and the related interests of $ 408,685 were automatically converted into (x) 212,050 shares of Original Foxx Common Stock for
the Notes to the Investor, (y) 200,882 shares of Original Foxx Common Stock for Note 4, and (z) 100,690 share of Original Foxx Common
Stock for Note 5, each at a price of $ 30.00 per share. On September 26, 2024, upon Closing of the Business Combination, all the Original
Foxx Common Stock converted from the convertible promissory notes were cancelled in exchange for the holders' pro rata share of
the 5,000,000 Closing Payment Shares (see Note 4), resulting in a total of 1,696,668 shares of the Company's Common Stock issued
to the holders of the convertible promissory notes at the exchange ratio of approximately 3.3033 following consummation of the Business
Combination, including (x) 700,473 shares of Common Stock issued to the Investor A, (y) 663,581 shares of Common Stock issued to Investor
B, and (z) 332,614 shares of Common Stock issued to Investor C (see Note 4).

 As
of June 30, 2025 and 2024, the fair and carrying value of the Notes were $ 0 and $ 6,000,000, respectively, net of $ 0 unamortized premium,
discount, or issuance costs; and accrued interest related to the Notes were $ 0 and $ 267,945 as of June 30, 2025 and 2024, respectively.

 F- 24

 Note 15
— Long-term loan

 In
February 2023, the Company purchased and financed a vehicle, for which the lender put a lien on the title and will be taken as collateral
in the situation if the Company is unable to make repayment and default on the loan, with a six-year loan for a total of approximately
$ 137,000. As of June 30, 2025, the carrying value of the asset that has been pledged as a collateral is $ 65,772. The monthly payments
are $ 2,694 from March 2023 to February 2029, with an interest rate of 11.85 % per annum.

 The
obligation is payable as follows:

 Twelve months
 ended June 30,

 2026

 $
 23,743

 2027

 24,826

 2028

 27,984

 Thereafter

 20,608

 Total
 long-term debt payment

 97,161

 portion of long-term debt

 ( 23,743
)

 Long-term
 debt – non-current portion

 $
 73,418

expense for the years ended June 30, 2025 and 2024 for the above loan amounted to $ 12,784 and $ 14,989, respectively.

 Note 16
— Shareholders' deficit

stock

 As
of June 30, 2025 and 2024, the Company has 50,000,000 authorized shares of common stock, par value $ 0.0001 per share. As of June
30, 2025 and 2024, there are 6,780,597 and 3,303,333 shares of common stock outstanding.

 Issuance
of common stock upon completion of the Reverse Recapitalization

 On
September 26, 2024, upon the consummation of the business combination, the Company issued an aggregated total of 2,270,096 common stock
to ACAC shareholders and its underwriter.

 The
following table presents the number of the Company's common stock issued upon completion of the Reverse Recapitalization:

 Shares
 of

 Stock

 ACAC's common
 stock outstanding prior to Reverse Recapitalization

 3,971,634

 Less: redemption of ACAC's
 common stock

 ( 1,744,663
)

 stock issued to underwriter

 43,125

 Total
 common stock issued upon completion of the Reverse Recapitalization

 2,270,096

of convertible promissory notes into common stock

 On
September 26, 2024, upon the consummation of the business combination, the Company issued an aggregated total of 1,696,668 common stock
to the Old Foxx convertible notes holders (See Note 14).

 Equity
incentive plan

 On
September 24, 2024, pursuant to the Equity Incentive Plan (the "EIP"), 1,454,019 shares of common stock, par value $ 0.0001
per share, of the Company were set aside and reserved for issuance of certain stock option award and certain restricted shares to certain
of the Company's employees and consultants.

 On
November 5, 2024, the Company granted 707,860 restricted stock units ("RSUs") to its employees, consultants, and independent
directors under its EIP. These shares have a 4 -year vesting schedule, of which, 25 % will be vested after year 1 with the 1 / 16 th of these
shares will vest each quarter thereafter on the same day of the month as the grant date. The vesting of each RSU is subject to the
employee's continued employment and the consultant's continued engagement through applicable vesting dates.

 F- 25

 On
January 22, 2025, the Company granted 19,149 RSUs to one of its independent directors pursuant to the EIP. These shares have a 4 -year
vesting schedule, of which, 25 % will be vested after year 1 with the 1 / 16 th of these shares will vest each quarter thereafter on the
same day of the month as the grant date. The vesting of each RSU is subject to the director's continued employment through
applicable vesting date.

 On
April 24, 2025, the Company forfeited 33,080 unvested RSUs previously granted to one of its consultants on November 5, 2024, due to termination
of the consultant's engagement.

 The
RSUs are accounted for as equity awards and are measured at fair value based upon the grant date market value of the Company's
common stock. Compensation expense is recognized on a straight-line basis over the vesting service period of four years. Forfeitures
are accounted for as they occur.

 The
following table presents the total stock-based compensation expenses included in each of the respective expense line items for the periods
presented:

 For

 June
 30,

 2025

 2024

 Selling expenses

 $
 175,332

 $
 -

 General and administrative

 448,511

 -

 and development expenses

 191,835

 -

 Total
 stock-based compensation expenses

 $

 $
 -

 The
following table summarizes the activity for all restricted stock units granted:

 Shares

 Weight
 average
 grant date
 fair value

 Total fair
 value

 Weighted
 average
 remaining
 contractual
 term
 (in years)

 Unvested at July 1, 2024

 -

 $
 -

 $
 -

 -

 Granted

 727,009

 7.21

 5,243,400

 4.00

 Vested

 -

 -

 -

 -

 Forfeited

 ( 33,080
)

 7.30

 ( 241,484
)

 -

 Unvested at June 30, 2025

 693,929

 $
 7.21

 $
 5,001,916

 3.36

 As
of June 30, 2025, there was $ 4,186,238 total unrecognized compensation cost related to unvested RSUs granted under the employee incentive
plan. The total cost is expected to be recognized over a remaining period of 3.36 years.

Shares

 As
described in Note 4 - Reverse recapitalization, the Earnout Shares that are contingently issuable in connection with the Business Combination
are subject to vesting based on the Company's financial performance during the earnout period. The entitlement of the first batch
of the 2,100,000 earnout shares to the Old Foxx shareholders were forfeited in October 2024 because the Company did not meet the earnout
requirements for the fiscal year ended June 30, 2024 vesting schedule. These 2,100,000 earnout shares are not included or contributing
to the value of the earnout liabilities. The entitlement of the second batch of the 2,100,000 Earnout Shares to the Old Foxx shareholders
were also forfeited, as the Company did not meet the earnout requirements for the fiscal year ended June 30, 2025 vesting schedule. These
 2,100,000 Earnout Shares, which were classified as a liability and measured at fair value, were reduced to $ 0.

 As
of June 30, 2025 and September 26, 2024 (issuance date), the fair value of the earnout liabilities was $ 0 and $ 5,688,007, respectively.
For the year ended June 30, 2025, the Company recognized $5,688,007 of gains related to the change in fair value of earnout liabilities
included in the change in fair value of earnout liabilities in the consolidated statements of operations. (See Note 17 – Fair value
measurement).

 F- 26

 Warrants

 In
connection with the reverse recapitalization, each of 12,156,417 ACAC's issued and outstanding warrants, which consisted of 4,312,500
public warrants, 5,240,000 private warrants and 2,603,917 working capital warrants, was converted automatically into one redeemable warrant
of the Company, exercisable for one share of common stock of the Company at an exercise price of $ 11.50 per share. All of these warrants
met the criteria for equity classification.

 Each
whole Warrant entitles the registered holder to purchase one whole share of the Company's common stock at a price of
$ 11.50 per share. Pursuant to the warrant agreement, a warrant holder may exercise its Warrants only for a whole number of shares
of common stock. This means that only a whole Warrant may be exercised at any given time by a warrant holder. No fractional Warrants
will be issued upon separation of the Units and only whole Warrants will trade. The Warrants will expire five years after the
completion of the Company's initial business combination, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation.

 The
Company has agreed that as soon as practicable, but in no event later than 30 business days, after the closing of the
initial business combination, it will use its commercially reasonable efforts to file, and within 60 business days following
its initial business combination to have declared effective, a registration statement for the registration, under the Securities Act,
of the shares of common stock issuable upon exercise of the Warrants. The Company will use its commercially reasonable efforts to maintain
the effectiveness of such registration statement, and a current prospectus relating thereto, until the expiration of the warrants in
accordance with the provisions of the warrant agreement. No Warrants will be exercisable for cash unless the Company has an effective
and current registration statement covering the common stock issuable upon exercise of the Warrants and a current prospectus relating
to such shares of common stock. Notwithstanding the above, if the Company's common stock is at the time of any exercise of a Warrant
not listed on a national securities exchange such that it satisfies the definition of a "covered security" under Section
18(b)(1) of the Securities Act, the Company may, at its option, require holders of Warrants who exercise their Warrants to do so on a
"cashless basis" in accordance with Section 3(a)(9) of the Securities Act and, in the event it so elect, it will not be required
to file or maintain in effect a registration statement, but it will be required to use its commercially reasonable efforts to register
or qualify the shares under applicable blue sky laws to the extent an exemption is not available.

 The
Company may call the Warrants for redemption, in whole and not in part, at a price of $ 0.01 per Warrant:

 in whole and not in part;

 upon not less than 30 days ' prior written notice of redemption (the "30-day redemption period") to each Warrant holder; and

 if, and only if, the reported last sale price of the common stock equals or exceeds $ 16.50 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30 -trading day period ending three business days before the Company sends the notice of redemption to the warrant holders.

 On
October 3, 2024, the Company's shareholders (ACAC's public shareholders) exercised 10,500 warrants in the amount of
$ 120,750 or $ 11.50 per share.

 The
summary of warrants activity is as follows:

 Warrants
 Outstanding

 Stock
 Issuable

 Weighted
 Average
 Exercise
 Price

 Average
 Remaining
 Contractual
 Life

 June 30, 2024

 -

 -

 $
 -

 -

 Granted

 12,156,417

 12,156,417

 $
 11.50

 5.00

 Forfeited

 -

 -

 $
 -

 -

 Exercised

 ( 10,500
)

 ( 10,500
)

 $
 11.50

 -

 June 30, 2025

 12,145,917

 12,145,917

 $
 11.50

 4.24

 The
Company accounted for the 12,145,917 Warrants assumed from the merger as equity instruments in accordance with ASC 480, "Distinguishing
Liabilities from Equity" and ASC 815-40, "Derivatives and Hedging: Contracts in Entity's Own Equity".

 Cancellation
of Common Stock Held in Escrow

 On
September 26, 2024 (issuance date), pursuant to the Business Combination Agreement (see Note 4), 500,000 shares were deposited to a segregated
escrow account and would be release to the Old Foxx shareholders if and only if, prior to or upon the one-year anniversary of the Business
Combination Agreement, the Affordable Connectivity Program managed by the U.S. Federal Communication Commission is reauthorized by the
U.S. Congress with funding of no less than $ 4 billion in total for such reauthorized period; or otherwise be cancelled and forfeited
by the Registrant without consideration.

 On
February 18, 2025, these 500,000 shares have been cancelled and forfeited without consideration.

 F- 27

 Note 17
— Fair value measurement

 The
Company did not have any assets or liabilities measured at fair value on a recurring basis as of June 30, 2024. The following table
provides information related to the Company's assets and liabilities measured at fair value on a recurring basis as of June 30,
2025 and September 26, 2024 (issuance date):

 2025

 Carrying

 Value

 Quoted

 Prices in

 Active

 Markets

 (Level 1)

 Significant

 Other

 (Level 2)

 Significant

 Other

 (Level 3)

 Liabilities:

 Earnout liabilities

 $

 -

 $

 -

 $

 -

 $

 -

 Total

 $

 -

 $

 -

 $

 -

 $

 -

 September
 26, 2024 (issuance date)

 Carrying

 Value

 Quoted

 Prices in

 Active

 Markets

 (Level 1)

 Significant

 Other

 (Level 2)

 Significant

 Other

 (Level 3)

 Liabilities:

 Earnout liabilities

 $

 $

 -

 $

 -

 $

 Total

 $

 $

 -

 $

 -

 $

 The
earnouts based on revenue have been classified within Level 3 of the hierarchy as the fair value is derived using a Monte Carlo simulation
analysis in a risk neutral framework, which uses a combination of observable (Level 2) and unobservable (Level 3) inputs. Key estimates
and assumptions impacting the fair value measurement include the Company's revenue forecasts as well as the assumptions listed
in tables below. The fair value measurement associated with the earnout liability is highly sensitive to changes in stock price and forecasted
amounts for revenue through June 30, 2025. Any changes to stock price and forecasted revenues through June 30, 2025 will result in remeasurement
of the earnout liability and could result in material gains or losses being recognized in the statement of operations.

 The
Company estimated the fair value per share of the underlying common stock based, in part, on the results of third-party valuations and
additional factors deemed relevant. The risk-free interest rate was determined by reference to the U.S. Treasury yield curve for time
periods approximately equal to the remaining contractual term of the earnouts.

 Prior
to the Business Combination, the Company was a private company and lacked company-specific historical and implied volatility information
of its stock, and as such, the expected revenue volatility was based on historical volatility of industry outlook and the expected revenue
volatility and stock volatility was based on the historical volatility of publicly traded peer companies for a term equal to the remaining
expected term of the earnout period.

 The
following table presents the observable and unobservable inputs of the earnout liability for earnout shares based on revenue targets
as of September 26, 2024 (issuance date):

 September 26,

 2024

 Input
 Method

 Input
 Value

 Simulated forecast of base monthly
 revenue

 $

 7.4 million

 Industry revenue growth

 1.7

 %

 Revenue volatility

 30.5

 %

 Stock volatility

 103.2

 %

 Stock price

 $

 11.20

 Risk-free rate

 4.16

 %

 Term

 0.76 Years

 June
 30,

2025

 Input
 Method

 Input
 Value

 Actual revenue

 $

 5.5 million

 Term

 0.00 Years

 F- 28

 The
following table summarizes the activity for the Company's Level 3 instruments measured at fair value on a recurring basis:

 Liabilities

 Balance as of June 30, 2024

 $
 -

 Issuances – September 26,
 2024

 in fair value

)

 Balance as of June 30, 2025

 $
 -

 Note 18
— Concentrations of risks

 (a) Major
customers

 For
the year ended June 30, 2025, three customers, customer A, customer B and customer C, which are the third parties of the Company, accounted
for 27 %, 25 % and 25 %, respectively, of the Company's total revenues.

 For
the year ended June 30, 2024, three customers, customer D, customer A and customer E, which are the third parties of the Company, accounted
for 41 %, 29 % and 16 % of the Company's total revenues.

 (b) Major
suppliers

 For
the year ended June 30, 2025, one supplier, supplier A, which is a third party of the Company, accounted for 93 % of the Company's
total purchases.

 For
the year ended June 30, 2024, three suppliers, supplier A, supplier B and supplier C, which is a third party of the Company, accounted
for 49 %, 31 % and 18 % of the Company's total purchases.

 (c) Geographic
areas

 For
the years ended June 30, 2025 and 2024, all of the Company's long-lived assets are located in the United States and all of
the Company's revenues are derived solely from the United States, accordingly, no geographical information is presented.

 Note 19
— Leases

 Short-term
leases

 The
Company rented a mailbox for $ 450 per month from November 1, 2022 to October 31, 2024. The Company terminated this lease on
August 5, 2023.

 On
August 1, 2023, the Company entered a twelve-month lease agreement to rent a general office and storage space for its purchased
inventory for a monthly rental fee of $ 100. The Company renewed the lease for another twelve months at a monthly rental fee of $ 200.

 On
August 14, 2023, the Company entered a six-month lease agreement to rent an office for operating purposes with a monthly rental
fee of $ 550. After the initial six-month term, the lease has been renewed on a month-to-month basis.

 On
September 18, 2023, the Company entered a month-to-month rental agreement to rent a dorm for the employee with a monthly rent of
$ 3,000.

 F- 29

 Long-term
leases

 In
September 2023, the Company signed a three-year lease agreement to rent a general office and storage space for business operation
with a monthly rent of $ 3,096, plus varied monthly CAM. The commencement date of this lease is October 1, 2023 and has no renewal
option. On July 17, 2024, the Company extended the lease for another 35 months to be commenced on October 1, 2026 and ended August 31,
2029. The Company considered this lease as an operating lease and recognized right-of-use asset and lease liability. The Company recognized
lease expense on a straight-line basis over the lease term for operating lease.

 In
June 2024, the Company signed a six years and 11.5 months lease agreement to rent a general office for business operation with a monthly
rent of $ 3,500, plus varied monthly CAM. The commencement date of this lease is June 15, 2024 and the expiration date is May 31,
2031. The Company considered this lease as an operating lease and recognized right-of-use asset and lease liability. The Company recognized
lease expense on a straight-line basis over the lease term for operating lease.

 On
July 17, 2024, the Company signed a five-year and one-half month lease agreement to rent a general office and storage space for business
operation with a monthly rent of $ 10,534, plus varied monthly CAM. The commencement date of this lease is August 15, 2024 and has
no renewal option. The Company considered this lease as an operating lease and recognized right-of-use asset and lease liability. The
Company recognized lease expense on a straight-line basis over the lease term for operating lease.

 On
July 12, 2024, the Company signed and further amended a ten-year lease agreement to rent a 101,145 square feet factory and warehouse
for business operation, which will be commenced on July 1, 2025. On December 20, 2024, the Company further expanded the existing lease
to include additional 102,099 square feet with a commencement date of January 1, 2026 (See Note 20 for details).

 The
ROU assets and lease liabilities are determined based on the present value of the future minimum rental payments of the lease as of the
adoption date, using incremental borrowing rate as the effective interest rate, with a weighted average rate of 4.07 %.

 As
of June 30, 2025 and 2024, the weighted-average remaining operating lease term of its existing leases is approximately 4.51 year and
 5.68 year.

 The
following table sets forth the Company's minimum long-term lease payments in future periods as of June 30, 2025, which
represents the operating lease liabilities on the accompanying balance sheet:

 Operating lease

 payments

 For
 the twelve months ending June 30, 2026

 $
 251,566

 For
 the twelve months ending June 30, 2027

 260,287

 For
 the twelve months ending June 30, 2028

 270,941

 For
 the twelve months ending June 30, 2029

 283,141

 For
 the twelve months ending June 30, 2030

 92,377

 Thereafter

 50,437

 Total
 lease payments

 1,208,749

 Less:
 discount

 ( 107,397
)

 Present
 value of operating lease liabilities

 1,101,352

 lease liabilities, current portion

 ( 211,525
)

 lease liabilities, non-current portion

 $
 889,827

lease expenses consist of the following:

 lease cost

 Classification

 For
 the
 Year
 Ended
 2025

 For
 the
 Year
 Ended
 2024

 Lease

 General, and administrative

 $
 245,801

 $
 37,713

 Lease
 expenses – short term

 General,
 and administrative

 14,726

 26,000

 Total
 operating lease cost

 $
 260,527

 $
 63,713

 For
the years ended June 30, 2025 and 2024, $ 175,607 and $ 33,260 of cash were used for operating lease liabilities, respectively.

 F- 30

 Note 20
— Commitments and contingencies

 Contingencies

 From
time to time, the Company is a party to certain legal proceedings, as well as certain asserted and un-asserted claims. Amounts accrued,
as well as the total amount of reasonably possible losses with respect to such matters, individually and in the aggregate, are not deemed
to be material to the consolidated financial statements.

 On
November 22, 2024, a plaintiff filed Semensato v. Foxx Development Holdings Inc., et al., No. 2024-1200 (Del. Ch. Ct.), a class
action complaint ("Complaint") in Delaware Chancery Court against the Company and certain "Individual Defendants"
("Joy" Yi Hua, Haitao Cui, "Jeff" Feng Jiang, "Eva" Yiqing Miao and Edmund R. Miller) ("Action").
The lawsuit seeks declaratory relief under provisions of the Delaware General Corporation Law relating to a waiver of the corporate opportunity
doctrine that is contained in the Company's Amended and Restated Certificate of Incorporation. The plaintiff seeks a declaration
that the waiver provision is invalid, an injunction against the Company and the Individual Defendants to prevent them from attempting
to enforce the waiver, attorneys' fees, and the costs and disbursements of this action. The Company and each of the Individual
Defendants deny any and all wrongdoing alleged in the Complaint. However, to avoid the cost and distraction of litigation, the directors
of the board of the Company (the "Board") determined that it was advisable and in the best interests of the Company and its
stockholders to amend Article X of the Charter (the "Amendment"). The Board thus approved and adopted the Second Amended
and Restated Certificate of Incorporation of the Company (the "Amended Charter"), and will direct the Amendment to be submitted
to the stockholders of the Company for adoption and approval at the next annual meeting of stockholders with the Board's recommendation
that the Amendment be approved and adopted by the stockholders of the Company.

 On
March 3, 2025, after the plaintiff was advised of the Board's approval of the Amended Charter, the plaintiff filed a notice of
voluntary dismissal of the Action as moot, which the Court approved by order dated March 4, 2025. Believing that the swift resolution
of this Action was in the best interests of and benefit to the Company, and without admitting the allegations the plaintiff made in the
Complaint, the Company has agreed to pay $ 85,000 (the "Mootness Fee," inclusive of a $ 500 service award to the plaintiff)
to the plaintiff's counsel to resolve the anticipated application by the plaintiff's counsel for an award of attorneys'
fees and reimbursement of expenses. The fee was paid by the Company on March 18, 2025. In connection with the March 13, 2025 stipulated
order closing the case, the Court ordered that the Company provide this notice. The Court has not and will not pass judgment on the amount
of the Mootness Fee.

 Lease
Commitment

 On
July 12, 2024, the Company signed a seven-year lease agreement to rent a manufacturing plant for business operation with a monthly rent
of $ 65,745, plus varied monthly CAM, for 50,573 square feet. The commencement date of this lease is February 1, 2025 and the termination
date is January 31, 2032. On August 9, 2024, the Company expanded the existing lease to include additional 50,572 square feet from April
1, 2025 to January 31, 2032 with an additional monthly rent of $ 65,744. These two first-month rents were included in prepaid expenses
and other current assets. On December 20, 2024, the Company revised the commencement date to July 1, 2025 and termination date to December
31, 2035, and further expanded the existing lease to include additional 102,099 square feet from January 1, 2026 to December 31, 2035
with an additional monthly rent of $ 132,729, which was included in prepaid expenses and other current assets. Additional $ 550,000 of
security deposits were made as a result of this lease amendment, which was included in the caption "security deposits" in
the accompanying consolidated balance sheets as of June 30, 2025. These leases were not included in the operating right-of-use assets
balance as of June 30, 2025 as the commencement date of the lease was on July 1, 2025.

 Reference
to Note 19 for detailed disclosure of other entered lease agreements and liabilities.

 Risks
and Uncertainties

 On
April 2, 2025, President Trump signed the Executive Order, Regulating Imports with a Reciprocal Tariff to Rectify Trade Practices that
Contribute to Large and Persistent Annual United States Goods Trade Deficits ("the April 2 EO"), to take action based on
the results of certain investigations related to the causes of the U.S.'s large and persistent annual trade deficits in goods.
Subsequent to the April 2 EO, there have been additional Executive Orders that have, among other actions, effectively suspended the enforcement
of certain country-specific tariffs until November 10, 2025. The potential for further changes in trade policies, including new tariffs
or changes to existing ones, introduces uncertainty regarding the Company's future costs, revenues, collectability of account receivables,
carrying value of inventories, and overall financial performance. The Company monitors these developments closely and will continue to
evaluate their potential impact on its operations, financial condition, and results of operations. The ultimate financial impact of these
uncertainties is difficult to quantify at this time.

 F- 31

 Note 21
— Income taxes

 The
Company's income tax expenses for years ended June 30, 2025 and 2024 are as follows:

 For

 2025

 2024

 Federal

 $
 40,254

 $
 12,690

 —

 —

 State

 36,489

 7,138

 —

 —

 Total
 provision for income taxes

 19,828

tax expense for the years ended June 30, 2025 and 2024 varied from the amount computed by applying the statutory income tax rate to income
before taxes. Reconciliations between the expected federal income tax rates using 21 % for the years ended June 30, 2025 and 2024 to the
Company's effective tax rate are as follows:

 For

 2025

 2024

 Federal statutory
 tax rate

 21.0
 %

 21.0
 %

 State statutory tax rate,
 net of deduction on federal tax return

 ( 0.1
)%

 4.2
 %

 Permanent difference

 ( 13.5
)%

 ( 1.7
)%

 Others

 ( 1.1
)%

 0.9
 %

 in valuation allowance

 ( 7.2
)%

 ( 25.0
)%

 Effective
 tax rate

 ( 0.9
)%

 ( 0.6
)%

 The
Company had a cumulative net operating loss carryforward ("NOL") for federal, state and foreign income tax purpose of approximately
$ 7.5 million, $ 2.7 million, and $ 0.1 million, respectively, as of June 30, 2025. The Company elected 100% allowance on deferred
tax asset for the years ended June 30, 2025 and 2024 and incurred approximately $ 0.7 million and $ 0.8 million allowance on deferred
tax asset, respectively. The Company's NOL is limited to 80 % of the excess of taxable income on federal level, and no limitation
on the state level. The Company's federal NOL and state NOL of approximately $ 1.4 million will last indefinitely. The
state NOL of approximately $ 1.2 million can be carried for 20 years. The valuation allowance increased by approximately $ 0.7 million from
approximately $ 2.0 million on June 30, 2024 to approximately $ 2.7 million on June 30, 2025.

 The
utilization of the Company's net operating losses may be subject to a U.S. federal limitation due to the "change in ownership
provisions" under Section 382 of the Internal Revenue Code and other similar limitations in various state jurisdictions. Such limitations
may result in a reduction of the amount of net operating loss carryforwards in future years and possibly the expiration of certain net
operating loss carryforwards before their utilization.

 The
Company's deferred tax accounts are comprised of the following as of:

 June
 30,

 2025

 June
 30,

 2024

 tax assets

 Net operating
 loss

 $
 1,721,161

 $
 1,971,071

 Capitalized R&D expense

 516,994

 70,451

 Accrued warranty expense

 70,385

 7,382

 Lease liabilities

 236,020

 109,903

 Allowance for credit losses

 195,696

 -

 Stock-based compensation expenses

 166,847

 -

 Less: valuation
 allowance

 ( 2,678,143
)

 ( 2,034,319
)

 Total deferred tax assets

 228,960

 124,488

 tax liabilities:

 Depreciation of property and
 equipment

 $
 ( 1,066
)

 $
 ( 14,371
)

 Right of use assets

 ( 227,894
)

 ( 110,117
)

 Total deferred tax liability

 ( 228,960
)

 ( 124,488
)

 Total deferred tax accounts,
 net

 $
 -

 $
 -

 F- 32

 The
Company's taxes payable consist of the following:

 June
 30,

 June
 30,

 2025

 2024

 taxes payable

 $

 $
 -

 Uncertain
tax positions

 The
Company evaluates each uncertain tax position (including the potential application of interest and penalties) based on the marketing
performance and measures the unrecognized benefits associated with the tax positions. As of June 30, 2025 and 2024, the Company
did not have any significant unrecognized uncertain tax positions.

 Note 22
— Disaggregated information of revenues

 Disaggregated
information of revenues by product type is as follows:

 For

 June
 30,

 2025

 2024

 Tablet products

 $
 509,843

 $
 660,787

 Mobile phone products

 59,696,955

 2,567,772

 Wearable
 products and others

 3,444,077

 -

 Subtotal product revenues

 63,650,875

 App service commission revenue, net

 -

 Other services

 101,814

 -

 Subtotal service revenues

 2,268,291

 -

 Total
 revenues, net

 $

 $

 Disaggregated
information of revenues by business line is as follows:

 For

 June
 30,

 2025

 2024

 Wholesale revenues

 $
 62,316,253

 $
 3,017,769

 E-Commerce
 revenues

 1,334,622

 210,790

 Subtotal product revenues

 63,650,875

 App service commission revenue, net

 -

 Other services

 101,814

 -

 Subtotal service revenues

 2,268,291

 -

 Total
 revenues, net

 $

 $

 Note 23
— Basic and diluted loss per share

 Basic
EPS is measured as net loss divided by the weighted average common shares outstanding for the period. Diluted net loss per share attributable
to common stockholders adjusts basic loss per share for the potentially dilutive impact of non-participating shares of common stock that
are subject to the convertible note, and other securities outstanding. Certain securities may be anti-dilutive and would be excluded
from the calculation of diluted loss per share and disclosed separately. Because of the nature of the calculation, particular securities
may be dilutive in some periods and anti-dilutive in other periods.

 The
following table presents the computation of basic and diluted loss per share attributable to common stockholders, for the periods presented:

 For

 2025

 2024

 Net
 loss – basic EPS

 $
)

 $
)

 expenses incurred on the convertible note

 -

 264,445

 Net loss
 – basic and diluted EPS

 $
)

 $
 ( 3,166,197
)

 Basic and diluted weighted
 average shares outstanding*

 6,148,467

 Basic
 and diluted loss per share

 $
 ( 1.47
)

 $
 ( 1.04
)

 *

 There were no shares that
 have a dilutive effect for the years ended June 30, 2025 and 2024.

 F- 33

 The
following table outlines dilutive common share equivalents outstanding, which are excluded in the above diluted net loss per share calculation,
as the effect of their inclusion would be anti-dilutive or the share equivalents were contingently issuable as of each period presented:

 For

 2025

 2024

 Warrants *

 12,145,917

 -

 RSUs*

 693,929

 -

 Common stock underlying from the convertible notes
 *

 -

 690,176

 Total

 12,839,846

 690,176

 *
 The Company's outstanding warrants, RSUs, and common stock that is potentially convertible from the convertible notes were excluded from the computation of diluted EPS because it has anti-dilutive effect as the company had a net loss during the periods presented.

 Note 24
— Segment information

 The
Company conducts business as a single operating segment which is based upon the Company's organizational and management structure,
as well as information used by the Company's CODM to allocate resources and other factors. The accounting policies of the segment
are the same as those described in Note 3.

 The
key measure of segment profitability that the CODM uses to allocate resources and assess performance is consolidated net loss, as reported
on the consolidated statements of operations. The following table presents the significant revenue and expense categories of the Company's
single operating segment:

 For
 The Years Ended

 June
 30,

 June
 30,

 2025

 2024

 Revenues, net

 $

 $

 Less cost of goods sold

 61,144,561

 3,112,616

 Less significant segment expenses:

 Commission

 598,971

 30,083

 Marketing
 consulting expenses

 1,458,879

 566,084

 Warranty
 and testing expenses

 871,274

 146,208

 Marketing
 and advertising expenses

 368,189

 129,935

 Other selling
 and marketing expenses

 107,569

 51,496

 Payroll
 and payroll tax expenses

 4,310,049

 1,134,683

 Professional

 1,953,380

 718,949

 Insurance

 622,179

 96,575

 Credit
 losses

 913,190

 -

 Office

 329,571

 53,202

 Rent expenses

 260,527

 63,764

 Travel

 239,999

 69,712

 Other general
 and administrative

 178,202

 92,554

 Other research
 and development expenses

 1,308,130

 -

 and development expenses-related party

 Stock-based
 compensation expenses

 -

 Other segment items:

 expense

 4,959,055

 278,328

 Other expense
 (income), net

 ( 25,589
)

 4,016

 in fair value of earnout liabilities

)

 -

 Provision
 for income taxes

 19,828

 Segment
 net loss

 $
)

 $
)

 F- 34

 Note 25
— Subsequent events

 The
Company evaluated all events and transactions that occurred after June 30, 2025 up through the date the Company issued these consolidated
financial statements. Based on this review, the Company did not identify any subsequent events that would require adjustment or disclosure
in the consolidated financial statements.

 On
July 4, 2025, the One Big Beautiful Bill was enacted ("OBBBA"), introducing significant and wide-ranging changes to the U.S.
tax system. Significant components include restoration of 100 % accelerated tax depreciation on qualifying property including expansion
to cover qualified production property. Another major aspect includes the return to immediate expensing of domestic research and experimental
expenditures ("R&E") which in some cases may include retroactive application back to 2021 for businesses with gross receipts
of less than $ 31 million or accelerated tax deductions of R&E that was previously capitalized for larger businesses. The legislation
also reinstates EBITDA-based interest deductions for tax purposes and makes several business tax incentives permanent. Less favorable
business provisions include limitations on tax deductions for charitable contributions.

 The
Company is currently assessing the potential impact of this legislation on its future financial position, results of operations, and
cash flows. In accordance with U.S. GAAP, the effects will be recognized in the period of enactment.

 F- 35

 ITEM
9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

 On
November 1, 2024, CBIZ CPAs P.C. acquired Marcum LLP ("Marcum"). In connection with the Acquisition, on May 1, 2025,
Marcum resigned as the independent registered public accounting firm of the registrant. The Audit Committee of the Board of
Directors accepted Marcum's resignation. Marcum acted as the independent registered public accounting firm of the Company
during the fiscal years ended June 30, 2024 and 2023. Marcum remained as the auditor of the Company after the Closing and reviewed
the unaudited interim financial statements of the Company for the period ended September 30, 2024 and December 31, 2024.

 The
Audit Committee approved the appointment of CBIZ CPAs P.C. ("CBIZ") as the Company's new independent registered public accounting
firm on May 1, 2025, with immediate effect, for the fiscal year ending June 30, 2025. During the fiscal years ended June 30, 2024 and
the subsequent interim period through May 1, 2025, neither the Company, nor anyone on its behalf, consulted CBIZ regarding either (i)
the application of accounting principles to a specified transaction, either completed or proposed, or the type of audit opinion that
might be rendered with respect to the consolidated financial statements of the Company, and no written report or oral advice was provided
to the Company by CBIZ that was an important factor considered by the Company in reaching a decision as to any accounting, auditing or
financial reporting issue; or (ii) any matter that was the subject of a "disagreement" (as defined in Item 304(a)(1)(iv) of
Regulation S-K and the related instructions) or a "reportable event" (as that term is defined in Item 304(a)(1)(v) of Regulation
S-K).

 ITEM
9A. CONTROLS AND PROCEDURES

 Evaluation
of Disclosure Controls and Procedures

 Disclosure
controls are procedures that are designed with the objective of ensuring that information required to be disclosed in our reports filed
under the Exchange Act, such as this report, is recorded, processed, summarized, and reported within the time period specified in the
SEC's rules and forms. Disclosure controls are also designed with the objective of ensuring that such information is accumulated
and communicated to our management, including the chief executive officer and chief financial officer, as appropriate to allow timely
decisions regarding required disclosure. Our management evaluated, with the participation of our current chief executive officer and
our chief financial officer (our "Certifying Officers"), the effectiveness of our disclosure controls and procedures as of
June 30, 2025, pursuant to Rule 13a-15(b) under the Exchange Act. Based upon that evaluation, our chief executive officer and chief financial
officer concluded that, during the period covered by this report, our disclosure controls and procedures were not effective due to the
identified material weakness described below.

 We
do not expect that our disclosure controls and procedures will prevent all errors and all instances of fraud. Disclosure controls and
procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the
disclosure controls and procedures are met. Further, the design of disclosure controls and procedures must reflect the fact that there
are resource constraints, and the benefits must be considered relative to their costs. Because of the inherent limitations in all disclosure
controls and procedures, no evaluation of disclosure controls and procedures can provide absolute assurance that we have detected all
our control deficiencies and instances of fraud, if any. The design of disclosure controls and procedures also is based partly on certain
assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated
goals under all potential future conditions.

 Management's
Annual Report on Internal Control over Financial Reporting

 As
required by SEC rules and regulations implementing Section 404 of the Sarbanes-Oxley Act, our management is responsible for establishing
and maintaining adequate internal control over financial reporting. Our internal control over financial reporting is designed to provide
reasonable assurance regarding the reliability of financial reporting and the preparation of our financial statements for external reporting
purposes in accordance with GAAP. Our internal control over financial reporting includes those policies and procedures that:

 (1)
 pertain
 to the maintenance of records that, in reasonable detail, accurately and fairly reflect the
 transactions and dispositions of the assets of our company,

 (2)

 provide reasonable assurance
 that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that our receipts
 and expenditures are being made only in accordance with authorizations of our management and directors, and

 (3)

 provide reasonable assurance
 regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material
 effect on the financial statements.

 Because
of its inherent limitations, internal control over financial reporting may not prevent or detect errors or misstatements in our financial
statements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate
because of changes in conditions, or that the degree or compliance with the policies or procedures may deteriorate. Management assessed
the effectiveness of our internal control over financial reporting at June 30, 2025. In making these assessments, management used the
criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control — Integrated
Framework (2013). Based on our assessments and those criteria, management determined that we did not maintain effective internal control
over financial reporting as of June 30, 2025 due to the material weaknesses in the design or operation of internal controls which could
adversely affect our ability to record, process, summarize, and report financial data, which includes:

 -

 lack of sufficient segregation
 of duties due to limited resources;

 -

 lack of adequate design
 of controls and proper documentation needed in order to demonstrate that controls in place are operating effectively for significant
 transaction classes;

 -

 inability to prepare
 complete and accurate financial statements in accordance with generally accepted accounting principle ("GAAP) in a timely
 manner;

 -

 inappropriate implementation
 of controls over the identification of related party transactions; and

 -

 lack of appropriate design of controls over the completeness and accuracy of App services revenue.

 Following
the identification of the material weakness, we plan to take remedial measures including:

 -

 hiring more qualified accounting
 personnel with relevant GAAP and SEC reporting experience and qualifications to strengthen the financial reporting function and to
 set up a financial and system control framework;

 -

 implementing regular and
 continuous U.S. GAAP accounting and financial reporting training programs for our accounting and financial reporting personnel; and

 -

 establishing internal audit
 function by engaging an external consulting firm to assist us with assessment of Sarbanes-Oxley Act compliance requirements and improvement
 of overall internal control.

 The Company had previously
reported, as of June 30, 2024, that it had identified the following material weaknesses in its internal control over financial reporting:

 -

 inefficient oversight of those charged with governance with respect to complete and accurate financial reporting; and

 -

 lack of appropriate controls surrounding authorized signor access for bank accounts.

 During the year ended June 30, 2025, the Company has implemented corrective action and placed into operation
controls to address the material weakness described above. These actions included the establishment of an Audit Committee to oversee the
completeness and accuracy of financial reporting, the addition of a
layer of review to the financial reporting process, and the enhancement of controls over access to bank accounts. Based on the corrective
actions, and testing completed for the year ended June 30, 2025, management has concluded that certain of the material weaknesses noted
above that existed as of June 30, 2024 has been remediated.

 This
Annual Report on Form 10-K does not include an attestation report of internal controls from our independent registered public accounting
firm due to our status as an emerging growth company under the JOBS Act.

 Changes
in Internal Control over Financial Reporting

 There
have been no changes in our internal control over financial reporting during the year ended June 30, 2025 that have materially
affected, or are reasonably likely to materially affect, our internal control over financial reporting, other than those described above in our remediation efforts.

 ITEM
9B. OTHER INFORMATION

 None.

 ITEM
9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS

 Not
applicable.

 PART
III

 ITEM
10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

 The
following table sets forth information about our directors and executive officers as of the date of this report.

 Name

 Age

 Position

 Executive
 Officer

 Greg
 Foley

 Chief Executive Officer

 "Joy"
 Yi Hua

 Chairwoman, Chief Financial
 Officer, and Director

 Haitao
 Cui

 Executive Vice President
 and Director

 James
 Liao

 Chief Technology Officer

 Board
 of Directors

 "Joy"
 Yi Hua

 Chairwoman and Director

 Haitao
 Cui

 "Eva"
 Yiqing Miao

 Independent Director

 Edmund
 R. Miller

 Independent Director

 John
 Chiang

 Independent Director

 Executive
Officers

 Mr. Greg
Foley currently serves as Chief Executive Officer of the Company. Mr. Foley also serves as the Executive Vice President of Business
Development of our Operating Subsidiary, a position he has held since September 2024. Mr. Foley joined Foxx, the predecessor of our Operating
Subsidiary in April 2024 as the Chief Executive Officer of Foxx. Mr. Foley has over 25 years of experience in leading the sales
and marketing efforts to drive enterprise and channel growth in high-growth markets in electronic devices, SaaS, IoT, 5G Fixed Wireless,
AI, and cloud development. Prior to joining Foxx, Mr. Foley served as Director of Global Business Development, Partnerships, Strategies
and Alliances at Inseego (Nasdaq: INSG), a company that engages in the design and development of fixed and mobile wireless solutions,
industrial Internet of Things (IIoT), and cloud solutions. Between 2018 and 2020, Mr. Foley served as Vice President of Sales and
Product Development at NetComm Wireless. Earlier in his career, Mr. Foley took executive roles at various telecommunication and
technology companies such as SpareOne, HTC, Samsung, and Nokia. Mr. Foley received his BBA in Finance from Georgia State University
in 1997.

 Ms.
"Joy" Yi Hua has served as Chief Financial Officer and Chairwoman of the Board of Directors since September 2024.
She also serves as the Chief Financial Officer of our Operating Subsidiary, a position she has held since September 2024. Previously,
Ms. Hua serves as Chairwoman, CEO, and CFO of ACAC from its inception until its business combination with Foxx in September 2022. Ms.
Hua has over 18 years of experience in investment management, hedge fund, private equity and real estate investment around the world.
Ms. Hua has over 18 years of experience in investment management, hedge fund, private equity and real estate investment around the world.
Since March 2023, Ms. Hua has served as the CEO of Bit Bay Technology Corporation, a US data center investment and management company.
She has also served as Managing Director of Serene View Capital LLC, an investment management and consulting firm, since June 2016. Previously,
in June 2018, Ms. Hua founded Cohere Education LLC, an online education start-up engaged in the distribution of STEAM curriculum
and programs to K-12 and college students in the U.S. and China. Before that, Ms. Hua co-founded and served as the Chief Operating
Officer for MeshImpact LLC, a consulting firm focused on data analytics and machine learning solutions, between July 2016 and December
2018. Earlier in her career, Ms. Hua worked for CornerStone Parnters LLC for 8 years from 2008 to 2016 where she managed private
equity and real assets portfolios of over 3 billion US dollars for 12 non-profit clients. Ms. Hua started her investment career
at UVIMCO, the organization that manages the University of Virginia's $14.5 billion endowment, from 2004 to 2008. Ms. Hua
received her MBA from the University of Texas at Austin in 2003, and a B.A. in Economics from Shanghai University of Finance & Economics
in 1997. She has been a CFA charter holder since 2004.

 Mr. Haitao
Cui has served as our Executive Vice President and a member of our Board of Directors since September 2024. He also serves as
the Chief Executive Officer of our Operating Subsidiary, a position he has held since September 2024. Mr. Cui joined our Operating
Subsidiary in August 2018, serving as its Chief Executive Officer until April 2024 before stepping into the role of Executive Vice President
of Sales in our Operating Subsidiary from April 2024 to September 2024. Mr. Cui brought to Foxx with over 10 years of executive
and managerial experience in directing, managing, and overseeing key corporate relations and regional sales development for consumer
electronic products. Mr. Cui received a Bachelor's Degree in Electrical and Engineering Automation from Xi'an Jiaotong
University, China, in 2000.

 Mr. James
Liao has served as our Chief Technology Officer since September 2024. He is also the Chief Technology Officer of our Operating
Subsidiary. Previously, Mr. Liao served as Chief Technology Officer of Foxx, a position he has held from August 2023 until September
2024. Before joining Foxx, from 2018 until August 2023, Mr. Liao worked as a Senior Manager, Product Strategy and Innovation, at
Charter Communications (Nasdaq: CHTR), a major U.S. telecommunication company. From 2016 to 2017, Mr. Liao worked as Director of
Product Management and Director of Technology Management at LEECO, a consumer technology company. Before that, from 2003 to 2016, Mr. Liao
spent over a decade at the US offices of Nokia Corporation, the Finnish multinational electronics and telecommunication conglomerate,
rising through rank from Architect, Product Requirements Manager, Software Development Group Manager, Product Program Manager, to Senior
Product Manager. In addition to his experience at established telecommunication and consumer electronics businesses, Mr. Liao also
has various additional relevant experience working as software engineer for Negecell and Dotcast Inc., two telecommunication startup
companies. Mr. Liao received a certificate in Innovation and Entrepreneurship from Harvard University in 2021, a certificate in
Artificial Intelligence, Strategic Management from Massachusetts Institute of Technology in 2021, and a certificate in Machine Learning,
Robotics from Stanford University in 2020. Mr. Liao received a Master of Electrical Engineering degree from the University of Texas
in 1995 and a Bachelor's degree in Electrical Engineering from Tsinghua University in 1989.

 Independent Directors

 Ms.
"Eva" Yiqing Miao has served as our independent director since September 2024. Since June 2022, Ms. Miao has
served as the Chief Financial Officer and Head of Operations at Torus Biosystems, a Massachusetts based biotech company. From November 2020
to June 2022, Ms. Miao worked as a Vice President of Finance at Proven Skincare, a provider of consumer skincare products. From
September 2018 to November 2020, Ms. Miao worked as the Chief of Staff to the CEO and Head of Investor Relations and Corporate
Development at Genuity Science, a geonomics analytics company. From 2016 to 2018, Ms. Miao worked as an associate in technology investment
banking at Morgan Partners, a investment bank focused on the fin-tech sector. From 2015 to 2016, Ms. Miao worked as an associate
in healthcare investment banking at Jefferies Group, a major US investment bank. Prior to working in the US, Ms. Miao also had experiences
working in China. From 2008 to 2013, Ms. Miao worked as an assistant manager in audit and transaction service at PwC, one of the "Big-Four"
accounting firms, at its Shanghai office. Ms. Miao received a MBA from University of Virginia Darden School of Business in 2015 and a
Bachelor's degree in Economics from Shanghai University of International Business and Economics in 2008.

 Mr. Edmund
R. Miller has served as our independent director since September 2024. Previously, Mr. Miller has served as
the independent director of ACAC from June 2022 until its business combination with Foxx. Mr. Miller has extensive experience
in private equity investment and fundraising, and in the Telecommunication, Media, & Technology (TMT) sector. Mr. Miller
is a Senior Managing Director of Pan American Finance, LLC, an investment advisory firm where he has held this position since 2012. From
2002 to 2011, he was the Managing Director at Parmenter Realty Partners, a real estate investment firm, where he was in charge of all
aspects of documenting and raising their second, third, and fourth institutional funds. Earlier in his career, from 1984 to 1996, Mr. Miller
was co-manager of the largest Caribbean Basin and Latin American coverage team for Goldman Sachs, based in Miami. From 1996 to 1999,
he managed a high yield fund for a large Latin American bank, managed a hedge fund, and was a founder and led the initial investment
round in Answerthink (now known as The Hackett Group, NASDAQ: HCKT), an information technology consulting company. Mr. Miller
was the co-founder of Interprise Technology Partners, a $110 million technology venture fund which made seven lead investments
between 1999 and 2002. Prior to joining Goldman Sachs in 1984, Mr. Miller worked for Price Waterhouse in New York City in international
tax for 4 years. He is a graduate of the University of Florida Warrington College of Business and the Levin College of Law. Mr. Miller
was previously certified as a CPA and was a member of the New York State Bar.

 Mr. John
Chiang has served as our independent director since November 2024. Mr. Chiang has extensive experience in serving as a director
for public and private companies. Since 2019, Mr. Chiang has served as a director of Astrana Health, Inc., a California-based healthcare
technology company. Previously, Mr. Chiang served as a director of Chijet Motor Company, Inc. (NASDAQ: CJET) from June 2023 to May 2024,
and of Deep Medicine Acquisition Corp. from October 2022 to its business combination with TruGolf, Inc. (NASDAQ: TRUG) in January 2024.
He has also sat on the board of several private companies, including Boom Interactive since May 2023, Pasadena Private Lending, LLC since
December 2023, GrubMarket since February 2024, and ChimeTV since June 2023. Previously, Mr. Chiang also served on the board of Aegis
Systems from January 2019 until early 2021 and Zeuss Technologies from January 2019 to March 2021. Before his service in the private
sector, Mr. Chiang spent two decades as a state elected official. From 2015 to 2019, Mr. Chiang served as the State Treasurer of California.
In his role, he oversaw trillions of dollars in annual transactions, managed a $75 billion investment portfolio and was the nation's
largest issuer of municipal bonds. From 2007 to 2015, he served for two terms as the State Controller of California, overseeing the state's
payroll system and the accounting and disbursements of public funds. From 1999 to 2006, Mr. Chiang served as an elected member of the
California Board of Equalization, the state tax authority, including as its chair for three years. Before his election to state-wide
offices, Mr. Chiang began his career as a tax law specialist for the Internal Revenue Service. He then worked as an attorney for then-California
State Controller Gray Davis and also served on the staff of U.S. Senator Barbara Boxer. Mr. Chiang received his Bachelor of Science degree
with honors in finance from the University of South Florida and his Juris Doctor degree from Georgetown University Law Center.

Independence

 Nasdaq listing standards require that a majority of our Board of Directors
be independent. An "independent director" is defined generally as a person other than an officer or employee of the company
or its subsidiaries or any other individual having a relationship which in the opinion of the Company's Board of Directors, would
interfere with the director's exercise of independent judgment in carrying out the responsibilities of a director. Our Board of
Directors has determined that determined that each of Ms. Miao, Mr. Miller and Mr. Chiang qualifies as "independent"
as defined under the applicable Nasdaq rules, and the Board of Directors consist of a majority of "independent directors,"
as defined under the rules of the SEC and Nasdaq relating to director independence requirements. In addition, we are subject to the rules
of the SEC and Nasdaq relating to the membership, qualifications and operations of the audit committee, as discussed below.

 Committees
of the Board of Directors

 Committees
of the Board

 The
Board of Directors direct the management of our business and affairs, as provided by Delaware law, and conduct its business through meetings
of the Board and its standing committees. We have a standing audit committee, compensation committee, and nominating and corporate governance
committee, each of which operates under a written charter.

 In
addition, from time to time, special committees may be established under the direction of the Board when the Board deems it necessary
or advisable to address specific issues. Current copies of our committee charters are posted on our website, as required by applicable
SEC and Nasdaq Stock Market rules. The information on or available through any of such website is not deemed incorporated in this Annual
Report and does not form part of this Annual Report.

 Audit
Committee

 Our
audit committee consist of Ms. Miao, Mr. Miller and Mr. Chiang, with Ms. Miao serving as its chair. The Board determines that
each of these individuals satisfies the independence requirements of the Sarbanes-Oxley Act of 2002, as amended, or the
Sarbanes-Oxley Act, Rule 10A-3 under the Exchange Act and the applicable listing standards of the Nasdaq Stock Market.
Each member of audit committee satisfies the requirements for financial literacy under the applicable Nasdaq Stock Market rules. In arriving
at this determination, the Board examined each audit committee member's scope of experience and the nature of their prior and/or
current employment.

 The
Board determines that Ms. Miao qualifies as an audit committee financial expert within the meaning of SEC regulations and meets the financial
sophistication requirements of the Nasdaq Stock Market rules. In making this determination, the Board considered Ms. Miao's formal
education and previous and current experience in financial and accounting roles. Both our independent registered public accounting firm
and management periodically meet privately with the our audit committee.

 The
audit committee's responsibilities will include, among other things:

 appointing, compensating,
 retaining, evaluating, terminating and overseeing our independent registered public accounting firm;

 discussing with our independent
 registered public accounting firm their independence from management;

 reviewing with our independent
 registered public accounting firm the scope and results of their audit;

 pre-approving all
 audit and permissible non-audit services to be performed by our independent registered public accounting firm;

 overseeing the financial
 reporting process and discussing with management and our independent registered public accounting firm the interim and annual financial
 statements that the Company files with the SEC;

 reviewing and monitoring
 our accounting principles, accounting policies, financial and accounting controls and compliance with legal and regulatory requirements;
 and

 establishing procedures
 for the confidential anonymous submission of concerns regarding questionable accounting, internal controls or auditing matters.

 Compensation
Committee

 Our
compensation committee consists of Ms. Miao, Mr. Miller and Mr. Chiang, with Mr. Miller as its chair. The Board determines
that each of Ms. Miao, Mr. Miller and Mr. Chiang are non-employee directors, as defined in Rule 16b-3 promulgated
under the Exchange Act. The Board determines that Ms. Miao, Mr. Miller and Mr. Chiang are "independent" as
defined under the applicable Nasdaq listing standards, including the standards specific to members of a compensation committee. The compensation
committee's responsibilities will include, among other things:

 reviewing and approving
 corporate goals and objectives relevant to the compensation of our Chief Executive Officer, evaluating the performance of our Chief
 Executive Officer in light of these goals and objectives and setting or making recommendations to the Board regarding the compensation
 of our Chief Executive Officer;

 reviewing and setting or
 making recommendations to the Board regarding the compensation of the other executive officers;

 making recommendations
 to the Board regarding the compensation of directors;

 reviewing and approving
 or making recommendations to the Board regarding incentive compensation and equity-based plans and arrangements; and

 appointing and overseeing
 any compensation consultants.

 Nominating
and Corporate Governance Committee

 Our
nominating and corporate governance committee consists of Ms. Miao, Mr. Miller and Mr. Chiang, with Mr. Chiang as its
chair. The Board determines that each of Ms. Miao, Mr. Miller and Mr. Chiang is "independent" as defined under
the applicable listing standards of Nasdaq and SEC rules and regulations.

 The
nominating and corporate governance committee's responsibilities include, among other things:

 identifying individuals
 qualified to become members of the Board, consistent with criteria approved by the Board;

 recommending to the Board
 the nominees for election to the Board at annual meetings of shareholders;

 overseeing an evaluation
 of the Board and its committees; and

 developing and recommending
 to the Board a set of corporate governance guidelines. We believe that the composition and functioning of nominating and corporate
 governance committee meets the requirements for independence under the current Nasdaq Stock Market listing standards.

 The
Board may from time to time establish such other committees.

 Compensation
Committee Interlocks and Insider Participation

 None of the executive officers currently serves, or has served during
the last year, as a member of the Board of Directors or compensation committee of any entity, that has one or more executive officers
who are expected to serve as a member of the Board.

 Related
Person Transaction Policy

 We
have adopted a written Related Person Transactions Policy that set forth our policies and procedures regarding the identification, review,
consideration and oversight of "related person transactions." Our audit committee approves only those transactions that it
determines are fair to us and in our best interests.

 A
"Related Person Transaction" is a transaction, arrangement or relationship in which we or any of our subsidiaries was, is
or will be a participant, the amount of which involved exceeds $120,000, and in which any related person had, has or will have a direct
or indirect material interest. A "Related Person" means:

 any person who is, or at
 any time during the applicable period was, one of our executive officers or a member of the Board;

 any person who is known
 by us to be the beneficial owner of more than 5% of our voting stock;

 any immediate family member
 of any of the foregoing persons, which means any child, stepchild, parent, stepparent, spouse, sibling, mother-in-law, father-in-law,
 daughter-in-law, brother-in-law or sister-in-law of a director, officer or a beneficial owner of more than 5% of our voting
 stock, and any person (other than a tenant or employee) sharing the household of such director, executive officer or beneficial owner
 of more than 5% of our voting stock; and

 any firm, corporation or
 other entity in which any of the foregoing persons is a partner or principal or in a similar position or in which such person has
 a 10% or greater beneficial ownership interest.

 We
have policies and procedures designed to minimize potential conflicts of interest arising from any dealings it may have with its affiliates
and to provide appropriate procedures for the disclosure of any real or potential conflicts of interest that may exist from time to time.
Specifically, pursuant to its audit committee charter, the audit committee will have the responsibility to review related person transactions.

 Clawback
Policy

 We
have adopted a clawback policy that applies to our executive officers (the "Policy") to comply with Nasdaq rules.

 The
policy gives the Compensation Committee the discretion to require executive officers to reimburse us for any Erroneously Awarded Compensation
(as defined in the Policy) that was based on financial results that were subsequently restated as a result of that person's misconduct.

 Insider
Trading Policy

 We
have adopted an insider trading policy governing the purchase, sale, and other dispositions of the registrant's securities
by directors, senior management, and employees. A copy of the insider trading policy is filed as an exhibit to this Annual Report.

 Limitation
on Liability and Indemnification Matters

 The
DGCL authorizes corporations to limit or eliminate the personal liability of directors to corporations and their shareholders for monetary
damages for breaches of directors' fiduciary duties, subject to certain exceptions. Our Certificate of Incorporation includes a
provision that eliminates the personal liability of directors for monetary damages for any breach of fiduciary duty as a director to
the fullest extent permitted by the DGCL as the same exists or as may hereafter be amended from time to time. The effect of these provisions
is to eliminate the rights of us and our shareholders, through shareholders' derivative suits on our behalf, to recover monetary
damages from a director for breach of fiduciary duty as a director, including breaches resulting from grossly negligent behavior. However,
exculpation does not apply to any director if the director has acted in bad faith, knowingly or intentionally violated the law, authorized
illegal dividends or redemptions or derived an improper benefit from his or her actions as a director.

 Our
Certificate of Incorporation permits and the Bylaws obligates us to indemnify, to the fullest extent permitted by the DGCL, any director
or officer of us who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding,
whether civil, criminal, administrative or investigative (a "Proceeding") by reason of the fact that he or she is or was
a director or officer of us or is or was serving at the request of us as a director, officer, employee or agent of another corporation,
partnership, joint venture, trust or other enterprise, against expenses (including attorneys' fees), judgments, fines and amounts
paid in settlement actually and reasonably incurred by such person in connection with any such Proceeding. We will not be obligated to
indemnify a person in connection with a Proceeding (or part thereof) initiated by such person unless the Proceeding (or part thereof)
was, or is, authorized by the Board, and the Board determines to provide the indemnification, or is otherwise required by applicable
law. In addition, the Bylaws require that we, to the fullest extent permitted by law, pay, in advance of the final disposition of a Proceeding,
expenses (including attorneys' fees) actually and reasonably incurred by an officer or director in defending any Proceeding, upon
receipt of a written request therefor (together with documentation reasonably evidencing such expenses) and an undertaking by or on behalf
of the person to repay such amounts if it shall ultimately be determined that the person is not entitled to be indemnified under the
Bylaws or the DGCL.

 We
expect to enter into an indemnification agreement with each of its directors and executive officers that provides for indemnification
to the maximum extent permitted by Delaware law.

 We
believe that these indemnification and advancement provisions and insurance are useful to attract and retain qualified directors and
executive officers. The limitation of liability and indemnification provisions in our Certificate of Incorporation and Bylaws may discourage
shareholders from bringing a lawsuit against directors for breach of their fiduciary duty. These provisions also may 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 shareholders. In addition, your investment may be adversely affected to the extent that we pay the costs
of settlement and damage awards against directors and officers pursuant to these indemnification provisions. Insofar as indemnification
for liabilities arising under the Securities Act may be permitted to directors or executive officers, we have been informed that in the
opinion of the SEC such indemnification is against public policy and is therefore unenforceable.

 Section
16(a) Beneficial Ownership Reporting Compliance

 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, during
the year ended June 30, 2025, our directors, executive officers, and ten percent stockholders complied with all Section 16(a) filing
requirements, except that Mr. Jeff Jiang was late in filing a Form 4 in connection
with his resignation as a director, and Mr. John Chiang was late in filing a Form 3 in connection with his appointment as a director.

 ITEM
11. EXECUTIVE COMPENSATION

 We are an emerging growth company as such term is defined under the
Exchange Act. This section discusses the material elements of compensation awarded to, earned by or paid to Foxx's principal
executive officer and other executive officers (other than our principal executive officer). Together, these officers are referred to
as our "named executive officers" or "NEOs."

 The Company has entered into
employment agreements with each of its executive officers, pursuant to which each executive officer is entitled to the following compensation
arrangement for each fiscal year. In addition to the base salary, each executive officer shall receive medical benefits, including medical,
vision, dental, and unemployment plans. In addition, each of the executive officers below is entitled to participate in the Incentive
Plan, as determined by the Board or its designee, as the administrator of the Incentive Plan.

 Name and Principal Position

 2024
 Salary
 ($)

 2025
 Salary
 ($)

 Bonus
 ($)

 Equity
 Awards
 ($)

 All Other
 Compensation
 ($)

 Greg Foley

 Chief Executive Officer;

 Executive Vice President of Business Development of the Operating Subsidiary

 $
 275,000

 265,833

 N/A

 N/A

 N/A

 Haitao Cui

 Executive Vice President; Chief Executive Officer of the Operating Subsidiary

 $
 300,000

 290,000

 N/A

 N/A

 N/A

 "Joy" Yi Hua

 Chairwoman and Chief Financial Officer;

 Chief Financial Officer of the Operating Subsidiary

 $
 --

 290,000

 N/A

 N/A

 N/A

 James Liao

 Chief Technology Officer;

 Chief Technology Officer of the Operating Subsidiary

 $
 180,000

 177,000

 N/A

 N/A

 N/A

 Each of the executive officers has entered into an Employee Proprietary
Information and Invention Assignment Agreement, agreeing to certain non-disclosure, non-solicitation and non-compete obligations, as well
as the assignment of all innovations and associated intellectual property rights created, discovered, conceived or developed in the course
of employment with, in reliance upon the confidential information of, or using the resources of the Company.

Compensation

 We have entered into offer letters with each of the independent directors,
pursuant to which each independent director is entitled to receive $100,000 in cash compensation per year, subject to the review and determination
by the Board.

 ITEM
12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

 The
following table sets forth information regarding the beneficial ownership of our common stock as of the date of this report by:

 each person known by us
 to be the beneficial owner of more than 5% of our outstanding shares of common stock;

 each of our executive officers
 and directors that beneficially owns shares of our common stock; and

 all our executive officers
 and directors as a group.

 Except as otherwise noted, to the knowledge of the Company, all persons
listed below have sole voting and dispositive power with respect to all shares of common stock they beneficially own, except to the extent
authority is shared by spouses under applicable law. Applicable percentage ownership is based on 6,780,597 shares of common stock outstanding
as of October 13, 2025.

 Unless otherwise indicated, the address of each shareholder is in care
of Foxx Development Holdings Inc., 15375 Barranca Parkway C106, Irvine, CA 92618.

 Beneficial

 Ownership

 Stock

 Name and Address of
 Beneficial Owner

 Shares

 % of
 Class

 Directors and Named Executive
 Officers

 Greg Foley

 —

 —

 "Joy"
 Yi Hua (1)

 2,156,250

 31.8
 %

 Haitao Cui

 —

 —

 James Liao

 —

 —

 "Eva" Yiqing Miao

 —

 —

 Edmund R. Miller

 —

 —

 John Chiang

 —

 —

 All directors and executive
 officers as a group (seven persons)

 2,156,250

 31.8
 %

 5% Beneficial
 Owner

 Acri Capital Sponsor LLC (1)

 2,156,250

 31.8
 %

 BRR Investment Corp. (2)

 2,081,100

 30.7
 %

 New Bay Capital Limited (3)

 630,426

 9.3
 %

 BR Technologies Pte. Ltd. (4)

 597,223

 8.8
 %

 (1)
 Acri Capital Sponsor LLC, is the record holder of the securities reported
herein. "Joy" Yi Hua, our CFO, is the sole manager and member of Acri Capital Sponsor LLC. By virtue of this relationship,
Ms. Hua may be deemed to have beneficial ownership of the securities held of record by Acri Capital Sponsor LLC. The address of Acri Capital
Sponsor LLC is 13284 Pond Springs Rd, Ste 405, Austin, Texas 78729.

 (2)
 BRR Investment Corp. is a limited liability company incorporated under
laws of U.S. Virgin Islands. Lapistone Trust LLC, the trustee of Durabilis Trust, owner of BRR Investment Corporation, has directed voting
and investment discretion with respect to the securities held by the BRR. The address of BRR Investment Corp. is Royal Palms Professional
Building, 9053 Estate Thomas, Ste. 101, St. Thomas, U.S. Virgin Islands, 00802. This information is based solely on a Schedule 13D filed
by BRR Investment Corp. and Lapistone Trust LLC, with the SEC on September 27, 2024 and the amount of forfeited shares in the escrow account.

 (3)
 New Bay Capital Limited is a limited liability company incorporated
in Hong Kong and wholly-owned by New Bay Capital (Cayman) Corporation, an exempted corporation incorporated under laws of Cayman
Island and wholly-owned by Mr. Shi Liu, who has the voting and dispositive power with respect to the securities owned by this entity.
The address of New Bay Capital Limited is Rm. 805, 8/F, Harbour Crystal Center, No. 100 Granville Road, Tsim Sha Tsui, KL, Hong Kong.
This information is based solely on a Schedule 13D filed by New Bay Capital Limited, with the SEC on October 7, 2024 and the amount of
forfeited shares in the escrow account.

 (4)
 BR Technologies Pte. Ltd. is a limited liability company incorporated
in Singapore and wholly-owned by Mr. Baoman Xu, who has the voting and dispositive power with respect to the securities owned by
this entity. The address of BR Technologies Pte. Ltd. is 51 Normanton Park, #24-29 Normanton Park, Singapore 117281. This information
is based solely on a Schedule 13D filed by BR Technologies Pte. Ltd. with the SEC on October 7, 2024 and the amount of forfeited shares
in the escrow account.

 ITEM
13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

 Unless
described below, during the last two fiscal years, there are no transactions or series of similar transactions to which we were a party
or will be a party, in which:

 the amounts involved exceeded
 or will exceed the lesser of $120,000 or 1% of the average of the Company's total assets at year-end for the last two completed
 fiscal years; and

 any of our directors, executive
 officers or holders of more than 5% of our capital stock, or any member of the immediate family of the foregoing persons, had or
 will have a direct or indirect material interest.

due from related party

 2025

 2024

 Azure Horizon LLC ("Azure")

 Paid on behalf fees

 $
 -

 $

 Prepaid expenses to a related party

 2025

 2024

 Azure Horizon LLC ("Azure")

 Prepaid service fees

 $
 8,000

 $
 -

 Other
payable — related party

 Other
payable — related party consists of the following:

 2025

 2024

 Wuhan Haoxun Communication Technology Co. Ltd ("Wuhan Haoxun") (1)

 Controlled by an immediate family member of the Company's 10% or more shareholder

 Research and development fees

 $
 18,792

 $

 Acri Capital Sponsor LLC

 More than 10%
 Shareholder of the Company

 Unconverted working capital loan balance in ACAC

 245,509

 -

 Swiftfulfill Warehouse LLC ("Swiftfulfill") (2)

 Consulting fees and expenses paid on behalf of the Company

 8,566

 -

 "Joy" Yi Hua

 Chairwoman, Chief Financial Officer and Director of the Company

 Expenses paid on behalf of the Company

 -

 Total

 $
 272,917

 $

 (1)

 On September 1, 2022, the Company entered into an agreement with Company A for the research and development project.

 (2)

 On October 1, 2024, the Company entered into a consulting agreement to receive consulting services provided by a consulting company which is owned by an immediate family member of the Company's more than 10% shareholder.

 Research and development

 Year
 Ended
 2025

 Year
 Ended

 2024

 Wuhan Haoxun (1)

 Controlled by an immediate family member of the Company's 10% or more shareholder

 $

 $

 (1)
 On
September 1, 2022, the Company entered into an agreement with Company A for the research and development project.

 Consulting expenses

Year

Ended

2025

Year

Ended

2024

 Azure (1)

 $

 485,200

 $

 324,000

 Swiftfulfill (2)

 63,000

 -

 Total

 $

 548,200

 324,000

 (1)

 On September 1, 2022, the Company entered into a consulting agreement to receive consulting services provided by a consulting company which is owned by an immediate family member of the Company's more than 10% shareholder.

 (2)

 On October 1, 2024, the Company entered
into a consulting agreement to receive consulting services provided by a consulting company which is owned by an immediate family member
of the Company's more than 10% shareholder.

 ITEM
14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

 Public
Accounting Fees

 The
following chart sets forth public accounting fees in connection with services rendered by Marcum for the year ended on June 30, 2024
and through May 1, 2025 and CBIZ for the remainder of the fiscal year of June 30, 2025.

 2025

 2024

 Audit Fees

 $
 425,652

 $
 545,320

 Audit-Related Fees

 -

 -

 Tax Fees

 -

 -

 All Other Fees

 -

 -

 Audit
fees were for professional services rendered by Marcum and CBIZ for the audit of our annual financial statements, and services that are
normally provided by Marcum and CBIZ in connection with statutory and regulatory filings or engagements for that fiscal year, including
in connection with our IPO. "Audit-related fees" are fees for assurance and related services by our principal accountant
that are reasonably related to the performance of the audit or review of our financial statements and are not reported under "audit
fees."

 Pre-Approval
of Services

 On October 10, 2025, by unanimous written consent, the audit committee
approved and ratified all of the foregoing services.

 PART
IV

 ITEM
15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

 (a)
Financial Statements:

 (1)

 The financial statements
 required to be included in this Annual Report on Form 10-K are included in Item 8 therein.

 (2)

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

 (3)

 See attached Exhibit Index
 of this Annual Report on Form 10-K

 (b)
Exhibits

 The
following exhibits are filed as part of this Annual Report on Form 10-K. Where such filing is made by incorporation by reference to a
previously filed document, such document is identified.

 Exhibit No.

 Description

 2.1

 Business
 Combination Agreement, dated as of February 18, 2024, by and among ACAC, Purchaser, Merger Sub, and Foxx (incorporated by reference
 to Exhibit 2.1 to Current Report on Form 8-K filed by ACAC with the SEC on February 20, 2024)

 2.2

 Amendment to Business Combination Agreement, dated as of May 31, 2024, by and among ACAC, the Registrant, Merger Sub and Foxx (incorporated by reference to Exhibit 2.1 to Current Report on Form 8-K filed by ACAC with the SEC on June 3, 2024)

 3.1

 Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the Registration Statement on Form S-4 filed with the SEC on July 19, 2024).

 3.2

 Amended
 and Restated Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.2 to the Current Report on Form
 8-K filed with the SEC on October 2, 2024).

 3.3

 Bylaws
 of Foxx Development Holdings Inc. (incorporated by reference to Exhibit 3.3 to the Current Report on Form 8-K filed with the SEC
 on October 2, 2024).

 4.1

 Warrant
 Agreement, dated June 9, 2022, between ACAC and VStock Transfer, LLC, as warrant agent (incorporated by reference to Exhibit
 4.1 to the Current Report on Form 8-K filed by ACAC with the SEC on June 14, 2022).

 4.2

 Warrant
 Assumption Agreement, dated September 25, 2024, between the Registrant and VStock Transfer, LLC, as warrant agent (incorporated by
 reference to Exhibit 4.5 to the Current Report on Form 8-K filed with the SEC on October 2, 2024).

 4.3

 Description of Securities of the Registrant. (incorporated by reference to Exhibit 4.3 to the Annual Report on Form 10-K for the year ended June 30, 2024)

 10.1

 Note 1 from Foxx to New Bay Capital Limited, dated June 21, 2023, as converted by Conversion Notice, dated February 18, 2024 and
 Interest Conversion Notice, dated September 25, 2024 (incorporated by reference to Exhibit 10.16 to the Current Report on Form 8-K
 filed with the SEC on October 2, 2024).

 10.2

 Purchase Agreement, by and between Foxx and New Bay Capital Limited, dated June 21, 2023 (incorporated by reference to Exhibit 10.17
 to the Current Report on Form 8-K filed with the SEC on October 2, 2024).

 10.3

 Note 2 from Foxx to New Bay Capital Limited, dated December 21, 2023, as converted by Conversion Notice, dated February 18, 2024
 and Interest Conversion Notice, dated September 25, 2024 (incorporated by reference to Exhibit 10.18 to the Current Report on Form
 8-K filed with the SEC on October 2, 2024).

 10.4

 Purchase Agreement, by and between Foxx and New Bay Capital Limited, dated December 21, 2023 (incorporated by reference to Exhibit
 10.19 to the Current Report on Form 8-K filed with the SEC on October 2, 2024).

 10.5

 Amendment
 to Convertible Note Agreement, dated March 15, 2024, by and between Foxx and New Bay Capital Limited (incorporated by reference to
 Exhibit 10.20 to the Current Report on Form 8-K filed with the SEC on October 2, 2024).

 10.6

 Note 3 by Foxx to New Bay Capital Limited, dated March 15, 2024, as converted by Conversion Notice, dated 25, 2024 (incorporated
 by reference to Exhibit 10.21 to the Current Report on Form 8-K filed with the SEC on October 2, 2024).

 10.7

 Purchase Agreement, by and between Foxx and New Bay Capital Limited, dated March 15, 2024 (incorporated by reference to Exhibit 10.22
 to the Current Report on Form 8-K filed with the SEC on October 2, 2024).

 10.8

 Note by Foxx to BR Technologies Pte. Ltd., dated September 12, 2024, as converted by Conversion Notice, dated September 25, 2024
 (incorporated by reference to Exhibit 10.23 to the Current Report on Form 8-K filed with the SEC on October 2, 2024).

 10.9

 Note by Foxx to Grazyna Plawinski Limited, dated September 12, 2024, as converted by Conversion Notice, dated September 25, 2024
 (incorporated by reference to Exhibit 10.24 to the Current Report on Form 8-K filed with the SEC on October 2, 2024).

 10.10

 Purchase Agreement, by and among Foxx, BR Technologies Pte. Ltd. and Grazyna Plawinski Limited, dated May 30, 2024 (incorporated
 by reference to Exhibit 10.25 to the Current Report on Form 8-K filed with the SEC on October 2, 2024).

 10.11

 2024
 Foxx Equity Incentive Plan (incorporated by reference to Exhibit 10.26 to the Current Report on Form 8-K filed with the SEC on October
 2, 2024).

 10.12

 Lock-Up
 Agreement, dated September 26, 2024, by and between the Registrant, and the Sponsor (incorporated by reference to Exhibit 10.27 to
 the Current Report on Form 8-K filed with the SEC on October 2, 2024).

 10.13

 Lock-Up
 Agreement, dated September 26, 2024, by and between the Registrant, and BRR Investment Corp. (incorporated by reference to
 Exhibit 10.28 to the Current Report on Form 8-K filed with the SEC on October 2, 2024).

 10.14

 Form
 of Indemnification Agreement (incorporated by reference to Exhibit 10.30 to the Current Report on Form 8-K filed with the SEC on
 October 2, 2024).

 10.15

 Form
 of Offer Letter from Registrant to Independent Directors of the Registrant (incorporated by reference to Exhibit 10.31 to the Current
 Report on Form 8-K filed with the SEC on October 2, 2024).

 10.16

 Employment
 Agreement, dated September 26, 2024, by and between Foxx and Greg Foley, CEO (incorporated by reference to Exhibit 10.32 to the Current
 Report on Form 8-K filed with the SEC on October 2, 2024).

 10.17

 Employment
 Agreement, dated September 26, 2024, by and between Foxx and "Joy" Yi Hua, Chairwoman and CFO (incorporated by reference
 to Exhibit 10.33 to the Current Report on Form 8-K filed with the SEC on October 2, 2024).

 10.18

 Employment
 Agreement, dated September 26, 2024, by and between Foxx and Haitao Cui, EVP (incorporated by reference to Exhibit 10.34 to the Current
 Report on Form 8-K filed with the SEC on October 2, 2024).

 10.19

 Employment
 Agreement, dated September 26, 2024, by and between Foxx and James Liao, Chief Technology Officer (incorporated by reference to Exhibit
 10.35 to the Current Report on Form 8-K filed with the SEC on October 2, 2024).

 10.20

 Notice re Working Capital Warrants, dated September 25, 2024 (incorporated by reference to Exhibit 10.36 to the Current Report on
 Form 8-K filed with the SEC on October 2, 2024).

 14.1

 Code of Business Conduct and Ethics (incorporated by reference to Exhibit 14.1 to the Annual Report on Form 10-K for the year ended June 30, 2024)

 19.1

 Insider Trading Policy (incorporated by reference to Exhibit 19.1 to the Annual Report on Form 10-K for the year ended June 30, 2024)

 21.1

 List of Subsidiaries

 31.1

 Certification of Chief Executive Officer pursuant to Rules 13a-14 and 15d-14(a) under the Securities and Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 31.2

 Certification of Chief Executive Officer pursuant to Rules 13a-14 and 15d-14(a) under the Securities and Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 32.1

 Certifications of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 32.2

 Certifications of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 97.1

 Policy Relating to Recovery of Erroneously Awarded Compensation (incorporated by reference to Exhibit 97.1 to the Annual Report on Form 10-K for the year ended June 30, 2024)

 99.1

 Audit Committee Charter (incorporated by reference to Exhibit 99.1 to the Annual Report on Form 10-K for the year ended June 30, 2024)

 99.2

 Compensation Committee Charter (incorporated by reference to Exhibit 99.2 to the Annual Report on Form 10-K for the year ended June 30, 2024)

 101.INS

 101.SCH

 Schema Document

 101.CAL

 Calculation Linkbase Document.

 101.DEF

 Definition Linkbase Document

 101.LAB

 Label Linkbase Document

 101.PRE

 Presentation Linkbase Document

 Cover Page Interactive

 ITEM 16.
FORM 10-K SUMMARY

 None.

 SIGNATURES

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

 Foxx Development Holdings Inc.

 Dated: October 14, 2025

 By:

 /s/ Greg Foley

 Name:

 Greg Foley

 Title:

 Chief Executive Officer

to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.

 Name

 Position

 Date

 /s/
Greg Foley

 Chief
 Executive Officer

 Greg
 Foley

 (Principal
 executive officer)

 /s/
"Joy" Yi Hua

 Chief
 Financial Officer

 "Joy"
 Yi Hua

 (Principal
 Financial and Accounting Officer)

 and Chairwoman Director

 /s/
Haitao Cui

 Haitao
 Cui

 /s/ "Eva" Yiqing Miao

 Independent

 "Eva"
 Yiqing Miao

 /s/ Edmund R. Miller

 Independent

 Edmund
 R. Miller

 /s/
John Chiang

 Independent

 John
 Chiang

 P5Y 0002013807 false FY

 foxx: CommonStockParValue00001PerShareMember

 foxx: WarrantsEachWholeWarrantExercisableForOneShareOfCommonStockAtAnExercisePriceOf1150PerShareMember

 2025-10-10

 2025-10-13

 foxx: FoxxTechnologyMember

 2023-08-29

 foxx: FoxxSingaporeMember

 2025-03-03

 foxx: FoxxTechnologiesIncMember

 2025-04-08

 foxx: NexusIQTechnologyIncMember

 2025-05-19

 currency: SGD
 foxx: BalanceSheetMember

 us-gaap: ComputerEquipmentMember

 us-gaap: EquipmentMember

 us-gaap: VehiclesMember

 us-gaap: CommonClassAMember
 foxx: ACACPublicSharesMember

 us-gaap: CommonClassAMember
 foxx: ACACPublicSharesMember

 us-gaap: CommonClassBMember
 foxx: ACACPrivateSharesMember

 foxx: EFHuttonLLCMember

 foxx: FoxxDevelopmentHoldingsIncMember

 foxx: FoxxDevelopmentHoldingsIncMember

 foxx: FoxxDevelopmentHoldingsIncMember

 foxx: FoxxDevelopmentHoldingsIncMember

 foxx: EarnoutSharesThreeMember

 foxx: EarnoutSharesThreeMember

 foxx: EarnoutSharesThreeMember

 foxx: EarnoutSharesThreeMember

 foxx: ACACWarrantsMember

 foxx: PublicWarrantsMember

 foxx: PrivateWarrantsMember

 foxx: ACACsWorkingCapitalWarrantsMember

 foxx: ACACsTrustMember

 foxx: ACACsTrustAccountMember

 foxx: ACACsOperatingCashAccountMember

 foxx: FreightClaimReceivablesMember

 us-gaap: ComputerEquipmentMember

 us-gaap: EquipmentMember

 us-gaap: FurnitureAndFixturesMember

 us-gaap: FurnitureAndFixturesMember

 us-gaap: VehiclesMember

 2024-04-09
 2024-04-09

 2024-04-09
 2024-04-09

 foxx: AmountDueFromRelatedPartyMember
 foxx: AzureHorizonLLCAzureMember

 foxx: AmountDueFromRelatedPartyMember
 foxx: AzureHorizonLLCAzureMember

 foxx: PrepaidExpensesMember
 foxx: AzureHorizonLLCAzureMember

 foxx: PrepaidExpensesMember
 foxx: AzureHorizonLLCAzureMember

 foxx: WuhanHaoxunCommunicationTechnologyCoLtdWuhanHaoxunMember

 foxx: WuhanHaoxunCommunicationTechnologyCoLtdWuhanHaoxunMember

 foxx: AcriCapitalSponsorLLCMember

 foxx: AcriCapitalSponsorLLCMember

 foxx: SwiftfulfillWarehouseLLCSwiftfulfillMember

 foxx: SwiftfulfillWarehouseLLCSwiftfulfillMember

 foxx: JoyYiHuaMember

 foxx: JoyYiHuaMember

 us-gaap: ResearchAndDevelopmentExpenseMember
 foxx: WuhanHaoxunMember

 us-gaap: ResearchAndDevelopmentExpenseMember
 foxx: WuhanHaoxunMember

 foxx: AzureMember

 foxx: AzureMember

 foxx: SwiftfulfillMember

 foxx: SwiftfulfillMember

 foxx: ThirdPartyMember

 2020-12-30

 2019-11-11

 foxx: ThirdPartyMember

 foxx: LenderAMember

 foxx: LenderAMember

 foxx: LenderBMember

 foxx: LenderBMember

 2023-06-21

 2023-06-21
 2023-06-21

 foxx: ConvertibleNoteTwoMember

 2023-11-21

 2024-03-15

 foxx: ConvertibleNoteThreeMember

 2024-03-15

 foxx: NoteFourMember

 foxx: Note5Member

 foxx: NotesMember

 foxx: NoteFourMember

 foxx: Note5Member

 foxx: Note5Member

 foxx: CommonStockInvestorAMember

 foxx: CommonStockInvestorBMember

 foxx: CommonStockInvestorCMember

 2023-02-28

 foxx: LongTermLoanMember

 2024-09-24

 us-gaap: RestrictedStockMember

 us-gaap: ShareBasedCompensationAwardTrancheOneMember

 us-gaap: ShareBasedCompensationAwardTrancheTwoMember

 us-gaap: ShareBasedCompensationAwardTrancheOneMember

 us-gaap: ShareBasedCompensationAwardTrancheTwoMember

 us-gaap: RestrictedStockMember

 2024-04-24
 2024-04-24

 us-gaap: RestrictedStockMember

 2024-10-01
 2024-10-31

 foxx: BusinessCombinationMember

 foxx: PublicWarrantsMember

 foxx: RedeemableWarrantMember

 2024-10-03
 2024-10-03

 2024-10-03

 2025-02-18
 2025-02-18

 foxx: SellingExpensesMember

 foxx: SellingExpensesMember

 foxx: GeneralAndAdministrativeExpensesMember

 foxx: GeneralAndAdministrativeExpensesMember

 foxx: ResearchAndDevelopmentExpensesMember

 foxx: ResearchAndDevelopmentExpensesMember

 us-gaap: FairValueInputsLevel1Member

 us-gaap: FairValueInputsLevel2Member

 us-gaap: FairValueInputsLevel1Member

 us-gaap: FairValueInputsLevel2Member

 us-gaap: FairValueInputsLevel1Member

 us-gaap: FairValueInputsLevel2Member

 us-gaap: FairValueInputsLevel1Member

 us-gaap: FairValueInputsLevel2Member

 foxx: MeasurementInputBasedMonthlyRevenueMember

 us-gaap: MeasurementInputLongTermRevenueGrowthRateMember

 foxx: MeasurementInputRevenueVolatilityMember

 us-gaap: MeasurementInputPriceVolatilityMember

 foxx: ObservableMember
 us-gaap: MeasurementInputSharePriceMember

 foxx: ObservableMember
 us-gaap: MeasurementInputRiskFreeInterestRateMember

 foxx: ObservableMember
 us-gaap: MeasurementInputExpectedTermMember

 foxx: MeasurementInputActualRevenueMember

 foxx: ObservableMember
 us-gaap: MeasurementInputExpectedTermMember

 us-gaap: FairValueMeasurementsRecurringMember

 us-gaap: FairValueMeasurementsRecurringMember

 us-gaap: FairValueMeasurementsRecurringMember

 foxx: CustomerAMember

 foxx: CustomerBMember

 foxx: CustomerCMember

 foxx: CustomerDMember

 foxx: CustomerAMember

 foxx: CustomerEMember

 foxx: PurchasesMember
 us-gaap: SupplierConcentrationRiskMember
 foxx: SupplierAMember

 foxx: PurchasesMember
 us-gaap: SupplierConcentrationRiskMember
 foxx: SupplierAMember

 foxx: PurchasesMember
 us-gaap: SupplierConcentrationRiskMember
 foxx: SupplierBMember

 foxx: PurchasesMember
 us-gaap: SupplierConcentrationRiskMember
 foxx: SupplierCMember

 2022-11-01
 2024-10-31

 2023-08-01
 2023-08-01

 foxx: SixMonthLeaseAgreementMember

 2023-08-14
 2023-08-14

 foxx: MonthtoMonthRentalAgreementMember

 2023-09-18
 2023-09-18

 foxx: ThreeYearLeaseAgreementMember

 2023-09-01
 2023-09-30

 foxx: LevenPointFiveMonthLeaseAgreementMember

 foxx: CommonAreaMaintenanceMember

 2024-07-17
 2024-07-17

 2024-07-12

 2024-12-20

 2025-03-03
 2025-03-03

 2024-07-12
 2024-07-12

 2024-08-09

 2024-08-09
 2024-08-09

 2024-12-20
 2024-12-20

 foxx: TabletProductsMember

 foxx: TabletProductsMember

 foxx: MobilePhoneProductsMember

 foxx: MobilePhoneProductsMember

 foxx: WearableProductsAndOthersMember

 foxx: WearableProductsAndOthersMember

 foxx: SubtotalProductRevenuesMember

 foxx: SubtotalProductRevenuesMember

 foxx: AppServiceCommissionRevenueNetAndOthersMember

 foxx: AppServiceCommissionRevenueNetAndOthersMember

 foxx: OtherServicesMember

 foxx: OtherServicesMember

 foxx: SubtotalServiceRevenuesMember

 foxx: SubtotalServiceRevenuesMember

 foxx: WholesaleRevenuesMember

 foxx: WholesaleRevenuesMember

 foxx: ECommerceRevenuesMember

 foxx: ECommerceRevenuesMember

 foxx: SubtotalProductRevenuesMember

 foxx: SubtotalProductRevenuesMember

 foxx: AppServiceCommissionRevenueNetAndOthersMember

 foxx: AppServiceCommissionRevenueNetAndOthersMember

 foxx: OtherServicesMember

 foxx: OtherServicesMember

 foxx: SubtotalServiceRevenuesMember

 foxx: SubtotalServiceRevenuesMember

 us-gaap: ConvertibleDebtSecuritiesMember

 us-gaap: ConvertibleDebtSecuritiesMember

 us-gaap: OperatingSegmentsMember

 us-gaap: OperatingSegmentsMember

 us-gaap: OperatingSegmentsMember

 us-gaap: OperatingSegmentsMember

 us-gaap: SubsequentEventMember

 2025-07-04
 2025-07-04

 2025-04-01

 utr:sqm

 utr:sqft