Exhibit
99.1
STAK
Inc. ANNOUNCES UNAUDITED FINANCIAL RESULTS FOR THE FIRST HALF OF 2026
First
Half of Fiscal Year 2026 Financial Summary
| ● |
Revenues
were $19.2 million for the first half of fiscal year 2026, an increase of 13.41% from $17.0 million for the first half of
fiscal year 2025. |
| |
|
| ● |
Gross
profit remained steady at $5.2 million for the first half of fiscal year 2025 and 2026. |
| |
|
| ● |
Gross
profit margin was 27.24% for the first half of fiscal year 2026, compared to 30.65% for the first half of fiscal year 2025. |
| |
|
| ● |
Net
income was $1.8 million for the first half of fiscal year 2026, compared to $2.0 million for the first half of fiscal year 2025. |
| |
|
| ● |
Basic
and diluted earnings per share were $0.14 for the first half of fiscal year 2026, compared to $0.20 for the first half of fiscal
year 2025. |
First
Half 2026 Financial Results
Revenues
Our
revenues for the six months ended December 31, 2025 and 2024 were $19.2 million and $17.0 million, respectively. The 13.41 % increase
in revenues was mainly driven by the increase in order volumes and increase in sale prices of specialized oilfield vehicles. This increase
was partially offset by the decrease in demand for sales of specialized oilfield equipment.
Cost
of revenues
Cost
of revenues consists primarily of manufacturing and purchase cost of raw materials, depreciation, maintenance, and other overhead expenses.
Our cost of revenues increased by $2.2 million, or 18.99%, to $14.0 million for the six months ended December 31, 2025 from $11.8
million for the six months ended December 31, 2024. The increase in cost was mainly attributable to increase in sales volume for specialized
oilfield vehicles.
Gross
profit
Gross
profit remained steady at $5.2 million for the six months ended December 31, 2025 and 2024. Gross profit margin decreased from 30.65%
for the six months ended December 31, 2024 to 27.24% for the six months ended December 31, 2025. The decrease in gross profit margin
was primarily driven by increase in production cost of newly developed vehicles and our promotional sales policy to expand the market.
The gross profit remained steady mainly due to the decrease in unit profit margin was offset by an increase in sales volume.
Selling
and marketing expenses
Our
selling and marketing expenses consist primarily of commission.
Our
selling and marketing expenses slightly decreased by $0.1 million, or 13.76% , to $0.5 million for the six months ended December
31, 2025 from $0.6 million for the six months ended December 31, 2024. The observed revenue expansion reflects our management team’s
direct business development efforts rather than commission-based sales channels, thereby maintaining stable commission expenditure.
General
and administrative expenses
Our
general and administrative expenses consist primarily of professional fees, salaries and welfare expenses, provision for credit losses,
and others, which primarily includes depreciation and amortization expenses and rental expenses.
Our
general and administrative expenses increased by $0.2 million, or 27.27%, to $1.0 million for the six months ended December 31,
2025 from $0.8 million for the six months ended December 31, 2024, which attributed to the increase in professional fees of $0.7 million
and was offset by an decrease of provision for credit losses $0.5 million.
Research
and development expenses
Our
research and development expenses consist primarily of (i) parts and materials in relation to testing materials; and (ii) design and
development expenses, with new technology, materials and suppliers and other research and development related expenses for designing
and testing.
Research
and development expenses slightly increased by $0.1 million, or 2.69%, to $1.6 million for the six months ended December 31, 2025
from $1.5 million for the six months ended December 31, 2024. The increase in research and development expenses is mainly driven by the
stage and scale of our equipment development.
Income
tax expense
The
People’s Republic of China enterprise income tax (the “EIT”) is calculated based on the taxable income determined under
the applicable EIT Law and its implementation rules. Our income tax expense remained steady at $0.2 million for the six months ended
December 31, 2025 and 2024.
Net
income
As
a result of the foregoing, we recorded net income of $1.8 million and $2.0 million for the six months ended December 31, 2025 and 2024,
respectively.
About
STAK Inc.
STAK
Inc. is a fast-growing company specializing in the research, development, manufacturing, and sale of oilfield-specific production and
maintenance equipment. The Company designs and manufactures oilfield-specialized production and maintenance equipment, then collaborates
with qualified specialized vehicle manufacturing companies to integrate the equipment onto vehicle chassis, producing specialized oilfield
vehicles for sale. Additionally, the Company sells oilfield-specialized equipment components, related products, and provides automation
solutions. Its vision is to help oilfield services companies reduce costs and increase efficiency by providing the cutting-edge integrated
oilfield equipment and automation solutions service. Its mission is to become a powerful provider for the niche markets of specialized
oilfield vehicles and equipment in China. For more information, please visit the Company’s website at https://www.stakindustry.com/ir/.
Forward-Looking
Statements
Certain
statements in this announcement are forward-looking statements. These forward-looking statements involve known and unknown risks and
uncertainties and are based on the Company’s current expectations and projections about future events that the Company believes
may affect its financial condition, results of operations, business strategy and financial needs. Investors can identify these forward-looking
statements by words or phrases such as “approximates,” “assesses,” “believes,” “hopes,”
“expects,” “anticipates,” “estimates,” “projects,” “intends,” “plans,”
“will,” “would,” “should,” “could,” “may” or similar expressions. The Company
undertakes no obligation to update or revise publicly any forward-looking statements to reflect subsequent occurring events or circumstances,
or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these
forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and the Company cautions
investors that actual results may differ materially from the anticipated results and encourages investors to review other factors that
may affect its future results in the Company’s registration statement and other filings with the U.S. Securities and Exchange Commission.
For
more information, please contact:
STAK
Inc.
Investor
Relations Department
Email:
ir@stakindustry.com
Ascent
Investor Relations LLC
Tina
Xiao
Phone:
+1-646-932-7242
Email:
investors@ascent-ir.com
INDEX
TO CONSOLIDATED FINANCIAL STATEMENTS
| |
|
Page |
| CONSOLIDATED
FINANCIAL STATEMENTS |
|
|
| UNAUDITED
CONDENSED CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 2025 AND JUNE 30, 2025 |
|
F-2 |
| UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED DECEMBER 31, 2025 AND 2024 |
|
F-3 |
| UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY FOR THE SIX MONTHS ENDED DECEMBER 31, 2025 AND 2024 |
|
F-4 |
| UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED DECEMBER 31, 2025 AND 2024 |
|
F-5 |
STAK
INC.
UNAUDITED
CONDENSED CONSOLIDATED BALANCE SHEETS
(Expressed
in U.S. dollars, except for the number of shares)
| | |
As
of | |
| | |
December
31, 2025 | | |
June
30, 2025 | |
| Assets | |
| | | |
| | |
| Current assets: | |
| | | |
| | |
| Cash and cash equivalents | |
$ | 1,923,399 | | |
$ | 1,022,625 | |
| Accounts receivable, net | |
| 2,980,649 | | |
| 1,988,785 | |
| Inventories | |
| 18,313,220 | | |
| 17,018,217 | |
| Advances to suppliers | |
| 771,306 | | |
| 562,473 | |
| Amounts due from a related party | |
| - | | |
| 87,472 | |
| Prepayments and other
current assets, net | |
| 1,869,325 | | |
| 2,783,842 | |
| Total current assets | |
| 25,857,899 | | |
| 23,463,414 | |
| | |
| | | |
| | |
| Non-current assets: | |
| | | |
| | |
| Property and equipment, net | |
| 274,938 | | |
| 293,023 | |
| Intangible assets, net | |
| 2,003,067 | | |
| 2,022,918 | |
| Right-of-use assets, net | |
| 47,843 | | |
| 74,562 | |
| Deferred tax assets | |
| 790,723 | | |
| 785,700 | |
| Other assets | |
| 369,816 | | |
| 114,888 | |
| Total
non-current assets | |
| 3,486,387 | | |
| 3,291,091 | |
| | |
| | | |
| | |
| Total
assets | |
$ | 29,344,286 | | |
$ | 26,754,505 | |
| | |
| | | |
| | |
| Liabilities and shareholder’s
equity | |
| | | |
| | |
| | |
| | | |
| | |
| Liabilities | |
| | | |
| | |
| Current liabilities: | |
| | | |
| | |
| Accounts payable | |
$ | 2,465,645 | | |
$ | 3,722,525 | |
| Deferred revenues | |
| 744,094 | | |
| 1,164,334 | |
| Amounts due to related parties | |
| 70,695 | | |
| 30,222 | |
| Accrued expenses and other current liabilities | |
| 1,140,148 | | |
| 1,116,014 | |
| Short-term borrowings | |
| 7,568,889 | | |
| 5,636,831 | |
| Operating lease liabilities, current | |
| - | | |
| 73,530 | |
| Income tax payable | |
| 1,967,290 | | |
| 1,692,519 | |
| Total current liabilities | |
| 13,956,761 | | |
| 13,435,975 | |
| | |
| | | |
| | |
| Non-Current liabilities: | |
| | | |
| | |
| Long-term borrowing | |
| 428,994 | | |
| 418,784 | |
| Total
non-current liabilities | |
| 428,994 | | |
| 418,784 | |
| | |
| | | |
| | |
| Total
liabilities | |
$ | 14,385,755 | | |
$ | 13,854,759 | |
| | |
| | | |
| | |
| Commitments and contingencies | |
| | | |
| | |
| | |
| | | |
| | |
| Shareholder’s equity | |
| | | |
| | |
| Class A ordinary shares (par value of $0.001
per share; 75,000,000 shares authorized; 4,010,349 shares issued and outstanding as of December 31, 2025 and June 30, 2025, respectively) | |
| 4,010 | | |
| 4,010 | |
| Class B ordinary shares (par value of $0.001
per share; 25,000,000 shares authorized; 9,200,000 shares issued and outstanding as of December 31, 2025 and June 30, 2025, respectively) | |
| 9,200 | | |
| 9,200 | |
| Additional paid in capital | |
| 12,157,104 | | |
| 12,157,104 | |
| Statutory reserve | |
| 672,402 | | |
| 672,402 | |
| Retained earnings | |
| 2,141,804 | | |
| 324,893 | |
| Accumulated other comprehensive
loss | |
| (25,989 | ) | |
| (267,863 | ) |
| Total
shareholders’ equity | |
| 14,958,531 | | |
| 12,899,746 | |
| | |
| | | |
| | |
| Total
liabilities and shareholder’s equity | |
$ | 29,344,286 | | |
$ | 26,754,505 | |
STAK
INC.
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(Expressed
in U.S. dollars, except for number of shares)
| | |
For
the Six Months Ended December 31, | |
| | |
2025 | | |
2024 | |
| | |
| | |
| |
| Revenues | |
$ | 19,230,376 | | |
$ | 16,955,913 | |
| Cost of revenues | |
| (13,992,367 | ) | |
| (11,759,741 | ) |
| Gross profit | |
| 5,238,009 | | |
| 5,196,172 | |
| | |
| | | |
| | |
| Operating expenses: | |
| | | |
| | |
| Selling and marketing expenses | |
| (516,973 | ) | |
| (599,471 | ) |
| General and administrative expenses | |
| (1,026,832 | ) | |
| (806,833 | ) |
| Research and development
expenses | |
| (1,584,450 | ) | |
| (1,542,926 | ) |
| Total operating expenses | |
| (3,128,255 | ) | |
| (2,949,230 | ) |
| | |
| | | |
| | |
| Operating income | |
| 2,109,754 | | |
| 2,246,942 | |
| | |
| | | |
| | |
| Other (expense) income: | |
| | | |
| | |
| Interest expense, net | |
| (105,896 | ) | |
| (89,907 | ) |
| Other income, net | |
| 56,034 | | |
| - | |
| Government subsidies | |
| - | | |
| 17,006 | |
| Total other expense,
net | |
| (49,862 | ) | |
| (72,901 | ) |
| | |
| | | |
| | |
| Income before income
tax expense | |
| 2,059,892 | | |
| 2,174,041 | |
| Income tax expense | |
| (242,981 | ) | |
| (174,678 | ) |
| Net
income | |
| 1,816,911 | | |
| 1,999,363 | |
| | |
| | | |
| | |
| Net income per ordinary share: | |
| | | |
| | |
| Earnings per share,
basic and diluted | |
$ | 0.14 | | |
$ | 0.20 | |
| | |
| | | |
| | |
| Weighted average
number of shares outstanding, basic and diluted* | |
| 13,210,349 | | |
| 10,000,000 | |
| | |
| | | |
| | |
| Net income | |
$ | 1,816,911 | | |
$ | 1,999,363 | |
| Foreign currency translation
adjustments | |
| 241,874 | | |
| (83,516 | ) |
| Total
comprehensive income | |
$ | 2,058,785 | | |
$ | 1,915,847 | |
*
On June 13, 2025, the Company’s authorized share capital
was increased (the “Increase of Authorized Share Capital”), and re-designated from US$50,000 divided into 50,000,000 ordinary
shares of par value US$0.001 each to US$100,000 divided into 100,000,000 ordinary shares of per value US$0.001. All share and per share
amounts presented in the accompanying consolidated financial statements have been retrospectively adjusted for all periods presented,
unless otherwise indicated.
STAK
INC.
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Expressed
in U.S. dollars, except for number of shares)
| | |
Ordinary
shares* | | |
Additional
paid-in | | |
Statutory | | |
Retained | | |
Accumulated
other comprehensive | | |
Total shareholders’ | |
| | |
Shares | | |
Amount | | |
capital | | |
reserves | | |
earnings | | |
loss | | |
equity | |
| Balance
as of July 1, 2024 | |
| 10,000,000 | | |
$ | 10,000 | | |
$ | 4,249,517 | | |
$ | 672,402 | | |
$ | 6,037,573 | | |
$ | (388,543 | ) | |
$ | 10,580,949 | |
| Net income | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,999,363 | | |
| - | | |
| 1,999,363 | |
| Appropriation to statutory reserve | |
| - | | |
| - | | |
| - | | |
| 205,419 | | |
| (205,419 | ) | |
| - | | |
| - | |
| Foreign currency translation
adjustments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (83,516 | ) | |
| (83,516 | ) |
| Balance
as of December 31, 2024 (unaudited) | |
| 10,000,000 | | |
$ | 10,000 | | |
$ | 4,249,517 | | |
$ | 877,821 | | |
$ | 7,831,517 | | |
$ | (472,059 | ) | |
$ | 12,496,796 | |
*
On June 13, 2025, the Company’s authorized share capital was increased (the “Increase of Authorized Share Capital”),
and re-designated from US$50,000 divided into 50,000,000 ordinary shares of par value US$0.001 each to US$100,000 divided into 100,000,000
ordinary shares of per value US$0.001. All share and per share amounts presented in the accompanying consolidated financial statements
have been retrospectively adjusted for all periods presented, unless otherwise indicated.
| | |
Class
A ordinary shares | | |
Class
B ordinary shares | | |
Additional
paid-in | | |
Statutory | | |
Retained | | |
Accumulated
other comprehensive | | |
Total shareholders’ | |
| | |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
capital | | |
reserves | | |
earnings | | |
loss | | |
equity | |
| Balance
as of July 1, 2025 | |
| 4,010,349 | | |
$ | 4,010 | | |
| 9,200,000 | | |
$ | 9,200 | | |
$ | 12,157,104 | | |
$ | 672,402 | | |
$ | 324,893 | | |
$ | (267,863 | ) | |
$ | 12,899,746 | |
| Net income | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,816,911 | | |
| - | | |
| 1,816,911 | |
| Foreign currency translation
adjustments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 241,874 | | |
| 241,874 | |
| Balance
as of December 31, 2025 (unaudited) | |
| 4,010,349 | | |
$ | 4,010 | | |
| 9,200,000 | | |
$ | 9,200 | | |
$ | 12,157,104 | | |
$ | 672,402 | | |
$ | 2,141,804 | | |
$ | (25,989 | ) | |
$ | 14,958,531 | |
STAK
INC.
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Expressed
in U.S. dollars)
| | |
For
the Six Months Ended December 31, | |
| | |
2025 | | |
2024 | |
| CASH FLOWS FROM OPERATING
ACTIVITIES: | |
| | | |
| | |
| Net income | |
$ | 1,816,911 | | |
$ | 1,999,363 | |
| Adjustments to reconcile
net income to net cash provided by (used in) operating activities: | |
| | | |
| | |
| Provision for credit losses | |
| 23,608 | | |
| 524,509 | |
| Depreciation of property and equipment | |
| 24,765 | | |
| 166,058 | |
| Amortization of intangible assets | |
| 67,900 | | |
| 2,538 | |
| Amortization of operating lease right-of-use
asset | |
| 28,012 | | |
| 9,624 | |
| Deferred income tax | |
| 13,785 | | |
| (125,305 | ) |
| Changes in operating assets
and liabilities: | |
| | | |
| | |
| Accounts receivable | |
| (976,367 | ) | |
| (5,791,039 | ) |
| Advance to suppliers | |
| (192,276 | ) | |
| 1,355,963 | |
| Inventories | |
| (863,885 | ) | |
| (5,231,547 | ) |
| Amounts due from/due to related parties | |
| 130,432 | | |
| 66,712 | |
| Prepaid expenses and other current assets | |
| 936,875 | | |
| 73,201 | |
| Other assets | |
| (253,510 | ) | |
| 35,512 | |
| Accounts payable | |
| 221,333 | | |
| 6,037,020 | |
| Deferred revenues | |
| (440,372 | ) | |
| - | |
| Income tax payable | |
| 229,196 | | |
| 299,996 | |
| Accrued expenses and other current liabilities | |
| (25,152 | ) | |
| (421,174 | ) |
| Operating lease liabilities | |
| (73,936 | ) | |
| - | |
| Net
cash provided by (used in) operating activities | |
$ | 667,319 | | |
$ | (998,569 | ) |
| | |
| | | |
| | |
| CASH FLOWS FROM INVESTING
ACTIVITIES: | |
| | | |
| | |
| Purchases of property and equipment | |
| - | | |
| (3,082 | ) |
| Proceeds received from disposal of property and equipment | |
| 506,471 | | |
| - | |
| Loans to third parties | |
| (640,072 | ) | |
| (209,010 | ) |
| Collection of loans to
third parties | |
| 167,036 | | |
| 350,022 | |
| Net
cash provided by investing activities | |
$ | 33,435 | | |
$ | 137,930 | |
| | |
| | | |
| | |
| CASH FLOWS FROM FINANCING
ACTIVITIES: | |
| | | |
| | |
| Proceeds from short-term bank loans | |
| 2,196,738 | | |
| 2,424,513 | |
| Repayments of short-term bank loans | |
| (1,979,310 | ) | |
| (1,741,748 | ) |
| Repayments of long-term
bank loans | |
| - | | |
| (118,439 | ) |
| Net
cash provided by financing activities | |
$ | 217,428 | | |
$ | 564,326 | |
| | |
| | | |
| | |
| Effect of exchange rate changes on cash and
cash equivalents | |
| (17,408 | ) | |
| (1,319 | ) |
| | |
| | | |
| | |
| Net increase (decrease) in cash and cash equivalents | |
| 900,774 | | |
| (297,632 | ) |
| Cash and cash equivalents,
at beginning of the period | |
| 1,022,625 | | |
| 658,154 | |
| Cash
and cash equivalents, at the end of the period | |
$ | 1,923,399 | | |
$ | 360,522 | |
| | |
| | | |
| | |
| SUPPLEMENTAL DISCLOSURE
OF CASH FLOW INFORMATION: | |
| | | |
| | |
| Interest paid | |
| 106,103 | | |
| 90,523 | |
| Income taxes paid | |
| - | | |
| - | |
| | |
| | | |
| | |
| SUPPLEMENTAL DISCLOSURE
OF NON-CASH ACTIVITIES: | |
| | | |
| | |
| Addition of right-of-use assets | |
| - | | |
| 105,760 | |
| Reclassification of accounts payables into supplier finance obligations | |
| 1,544,173 | | |
| - | |