U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

Mark One

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~May~~November 3130, 2025

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ______ to _______

COMMISSION FILE NO. 333-228161

EvoAir Holdings Inc.

(Exact name of registrant as specified in its charter)

Nevada	98-1353613	8713
(State or Other Jurisdiction of	IRS Employer	Primary Standard Industrial
Incorporation or Organization)	Identification Number	Classification Code Number

EvoAir Holdings Inc.

31-A2, Jalan 5/32A

6 ½ Miles, Off Jalan Kepong

52000 Kuala Lumpur, Malaysia

Tel. +603 6243 3379

(Address and telephone number of registrant’s executive office)

Copies to:

Lawrence Venick, Esq.
Loeb & Loeb LLP
2206-19 Jardine House
1 Connaught Place, Central
Hong Kong SAR
Tel: +852.3923.1111
Fax: +852.3923.1100

Indicate by checkmark whether the issuer: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filed, an accelerated filer, a non-accelerated filer, or a smaller reporting company.

Large accelerated filer ☐

Accelerated filer ☐

Non-accelerated filer ☒

Smaller reporting company ☒

Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

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

Applicable Only to Issuer Involved in Bankruptcy Proceedings During the Preceding Five Years:

Indicate by checkmark whether the issuer has filed all documents and reports required to be filed by Section 12, 13 and 15(d) of the Securities Exchange Act of 1934 after the distribution of securities under a plan confirmed by a court. Yes ☐ No ☐

Applicable Only to Corporate ISSUERS:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the most practicable date:

Class		Outstanding as of ~~July~~January 118, ~~2025~~2026
Common Stock, $0.001		27,180,631

EvoAir Holdings Inc.

Part I	FINANCIAL INFORMATION
Item 1	FINANCIAL STATEMENTS	3
Item 2	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	20
Item 3	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	3028
Item 4	CONTROLS AND PROCEDURES	3028
PART II	OTHER INFORMATION
Item 1	LEGAL PROCEEDINGS	3129
Item 2	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	3129
Item 3	DEFAULTS UPON SENIOR SECURITIES	3129
Item 4	MINE SAFETY DISCLOSURES	3129
Item 5	OTHER INFORMATION	3129
Item 6	EXHIBITS	3230
	SIGNATURES	3331

2 | Page

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

EVOAIR HOLDINGS INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In U.S. Dollars, except share data or otherwise stated)

AS OF ~~MAY~~NOVEMBER 3130, 2025 AND AUGUST 31, ~~2024~~2025

	May 31, 2025			August 31, 2024
	November 30, 2025			August 31, 2025
	(Unaudited)			(Audited)
ASSETS
Current assets
Cash and cash equivalents	$	8174,~~016~~918		$	~~152~~93,~~985~~329
Accounts receivable		59,495			62,914
Accounts receivable, net		22,080			56,235
Inventories		~~435~~327,~~021~~484			~~460~~316,~~047~~508
Deposit, prepayments and other receivables		8259,~~182~~499			~~114~~61,~~806~~676
Total current assets		~~657~~483,~~714~~981			~~790~~527,~~752~~748
Non-current assets
Property, plant and equipment, net		~~278~~251,~~951~~945			~~357~~264,~~778~~557
Operating lease right-of-use assets		~~138~~76,~~640~~704			~~199~~91,~~647~~408
Deferred offering cost		3,~~210~~225,~~094~~464			~~449~~3,~~576~~225,464
Technology-related intangible assets, net		4840,~~774~~943,~~101~~353			5141,~~481~~579,~~358~~778
Total non-current assets		5244,~~401~~497,~~786~~466			5245,~~488~~161,~~359~~207
TOTAL ASSETS	$	5344,~~059~~981,~~500~~447		$	5345,~~279~~688,~~111~~955
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities
Accounts payable and accruals	$	~~282~~460,~~062~~127		$	~~267~~548,~~900~~194
Other payables		~~164~~151,~~411~~246			95149,~~831~~034
Deferred revenue		1629,~~014~~630			1011,~~012~~005
Hire purchase creditor		72,~~075~~832			84,~~758~~852
Amounts due to shareholders		2,~~174~~818,~~737~~747			12,~~202~~436,~~692~~407
Operating lease liability - current		9759,~~619~~973			9963,~~445~~262
Total current liabilities		23,~~741~~522,~~918~~555			13,~~684~~212,~~638~~754
Non-current liabilities
Hire purchase creditor		-			4,320
Operating lease liabilities		22,489			34,774
Operating lease liabilities		46,870			108,891
Total non-current liabilities		22,489			34,774
Total non-current liabilities		46,870			113,211
TOTAL LIABILITIES		3,545,044			3,247,528
TOTAL LIABILITIES		2,788,788			1,797,849
Commitments and contingencies (Note 14)		-			-
Shareholders’ equity
Common stock, 250,000,000 authorized; $0.001 par value, 27,180,631 and 25,685,591 shares issued and outstanding as at May 31, 2025 and August 31, 2024*		27,181			25,686
Common stock, 250,000,000 authorized; $0.001 par value, 27,180,631 and 27,180,631 shares issued and outstanding as at November 30, 2025 and August 31, 2025*		27,181			27,181
Additional paid in capital		97,492,063			9197,~~513~~492,~~818~~063
Accumulated other comprehensive loss		(~~129~~38,~~114~~633	)		(4885,~~827~~598	)
Accumulated deficit		(4655,~~280~~006,~~904~~861	)		(3954,~~401~~028,~~857~~719	)
Non-controlling interest		(~~838~~1,~~514~~037,347	)		(~~607~~963,~~558~~500	)
Total shareholders’ equity		5041,~~270~~436,~~712~~403			5142,~~481~~441,~~262~~427
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	5344,~~059~~981,~~500~~447		$	5345,~~279~~688,~~111~~955

* Retroactively ~~restated~~presented to reflect 1-for-4 ~~share~~reverse ~~consolidation~~stock split effective on September 11, 2024.

The accompanying footnotes are an integral part of these ~~condensed~~ consolidated financial statements.

3 | Page

EVOAIR HOLDINGS INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(In U.S. Dollars, except share data or otherwise stated)

FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~MAY~~NOVEMBER 3130, 2025 AND 2024

	Three months ended						Nine months ended
	November 30, 2025			November 30, 2024
	‎May 31, 2025			‎May 31, 2024			‎May 31, 2025			‎May 31, 2024
Revenue	$	20,451		$	51,929
Revenue	$	37,306		$	89,616		$	160,359		$	222,108
Cost of revenue		22,685			90,110
Cost of revenue		8,505			56,741			168,681			244,142
Gross loss		(2,234	)		(38,181	)
Gross profit/(loss)		28,801			32,875			(8,322	)		(22,034	)
Operating expenses:
Operating expenses:
Selling and marketing expenses		387			9,743
Selling and marketing expenses		5,566			23,646			20,264			61,849
General and administrative expenses		1,036,267			4,593,133
General and administrative expenses		1,231,898			984,048			7,096,421			3,936,596
Total operating expenses		1,036,654			4,602,876
Total operating expenses		1,237,464			1,007,694			7,116,685			3,998,445
Loss from operation		(1,038,888	)		(4,641,057	)
Loss from operation		(1,208,663	)		(974,819	)		(7,125,007	)		(4,020,479	)
Other income
Other income
Interest income		-			88
Interest (expense)/income		(32	)		(32	)		147			44
Other income		173			65
Other income		21,857			410			24,130			90,915
Total other income		173			153
Total other income		21,825			378			24,277			90,959
Loss from operation before income taxes		(1,038,715	)		(4,640,904	)
Loss from operation before income taxes		(1,186,838	)		(974,441	)		(7,100,730	)		(3,929,520	)
Income tax expenses		-			-
Income tax expenses		-			-			-			-
Net loss	$	(1,038,715	)	$	(4,640,904	)
Net loss	$	(1,186,838	)	$	(974,441	)	$	(7,100,730	)	$	(3,929,520	)
Less: Net loss attributable to non-controlling interests		(60,573	)		(85,503	)
Less: Net loss attributable to non-controlling interests		(69,014	)		(81,747	)		(221,683	)		(225,599	)
Net loss attributable to equity holders of the Company		(978,142	)		(4,555,401	)
Net loss attributable to equity holders of the Company		(1,117,824	)		(892,694	)		(6,879,047	)		(3,703,921	)
Other comprehensive income:
Other comprehensive loss:
Foreign currency translation adjustment		33,691			18,770
Foreign currency translation adjustment		(103,798	)		(86,717	)		(89,560	)		(170,798	)
Total comprehensive loss		(944,451	)		(4,536,631	)
Total comprehensive loss		(1,221,622	)		(979,411	)		(6,968,607	)		(3,874,719	)
Less: net comprehensive (loss)/income attributable to non-controlling interests		(13,274	)		10,933
Less: net comprehensive (loss)/income attributable to non-controlling interests		(21,508	)		7,368			(9,273	)		2,202
Net comprehensive loss attributable to equity holders of the Company		(931,177	)		(4,547,564	)
Net comprehensive loss attributable to equity holders of the Company		(1,200,114	)		(986,779	)		(6,959,334	)		(3,876,921	)
Net loss attributable to equity holders of the Company per common share:
Net loss attributable to equity holders of the Company per common share:
Basic and diluted*		(0.04	)		(0.18	)
Basic and diluted*		(0.04	)		(0.03	)		(0.26	)		(0.14	)
Weighted average number of common shares outstanding:
Weighted average number of common shares outstanding:
Basic and diluted		27,180,631			25,766,929
Basic and diluted*		27,180,631			25,685,591			26,709,695			25,676,029

* Retroactively ~~restated~~presented to reflect 1-for-4 ~~share~~reverse ~~consolidation~~stock split effective on September 11, 2024.

The accompanying footnotes are an integral part of these ~~condensed~~ consolidated financial statements.

4 | Page

EVOAIR HOLDINGS INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (DEFICIT)

(In U.S. Dollars, except share data or otherwise stated)

FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~MAY~~NOVEMBER 3130, 2025 AND 2024

	Common Stock				Additional					Accumulated other
	shares		amount		capital		deficit			income			interests			Total
	Shares*		Amount		Paid in capital		Accumulated deficit			comprehensive loss			Shares to be issued			Non-controlling interests			Total
	Common Stock				Additional paid in		Accumulated			Accumulated other comprehensive			Non-controlling
Balance as of August 31, 2023		25,577,734	$	25,578	$	90,447,874	$	(13,523,266	)	$	(17,036	)	$	1,066,052		$	(148,180	)	$	77,851,022
	Shares*		Amount		capital		deficit			income			interests			Total
Issuance of common stock for Cash		93,455		94		934,504		-			-			(934,598	)		-			-
Balance as of August 31, 2024		25,685,591	$	25,686	$	91,513,818	$	(39,401,857	)	$	(48,827	)	$	(607,558	)	$	51,481,262
Issuance of common stock for service		14,402		14		131,440		-			-			(131,454	)		-			-
Issuance of common stock for consulting service		1,494,935		1,495		5,978,245		-			-			-			5,979,740
Foreign currency translation adjustment		-		-		-		-			(85,208	)		-			(2,793	)		(88,001	)
Fraction shares issued due to reverse stock split		105		-		-		-			-			-			-
Net loss		-		-		-		(1,444,323	)		-			-			(79,998	)		(1,524,321	)
Foreign currency translation adjustment		-		-		-		-			7,837			10,933			18,770
Balance as of November 30, 2023		25,685,591	$	25,686	$	91,513,818	$	(14,967,589	)	$	(102,244	)	$	-		$	(230,971	)	$	76,238,700
Net loss		-		-		-		(4,555,401	)		-			(85,503	)		(4,640,904	)
Foreign currency translation adjustment		-		-		-		-			6,293			-			(2,373	)		3,920
Balance as of November 30, 2024		27,180,631	$	27,181	$	97,492,063	$	(43,957,258	)	$	(40,990	)	$	(682,128	)	$	52,838,868
Net loss		-		-		-		(1,366,904	)		-			-			(63,854	)		(1,430,758	)
Balance as of February 29, 2024		25,685,591	$	25,686	$	91,513,818	$	(16,334,493	)	$	(95,951	)	$	-		$	(297,198	)	$	74,811,862
Capital contribution		-		-		65,598		-			-			-			-			65,598
Foreign currency translation adjustment		-		-		-		-			(94,085	)		-			7,368			(86,717	)
Net loss		-		-		-		(892,694	)		-			-			(81,747	)		(974,441	)
Balance as of May 31, 2024		25,685,591	$	25,686	$	91,579,416	$	(17,227,187	)	$	(190,036	)	$	-		$	(371,577	)	$	73,816,302

	Common Stock				Additional					Accumulated other			Shares
	Shares*		Amount		Paid in capital		Accumulated deficit			comprehensive loss			to be issued		Non-controlling interests			Total
Balance as of August 31, 2024		25,685,591	$	25,686	$	91,513,818	$	(39,401,857	)	$	(48,827	)	$	-	$	(607,558	)	$	51,481,262
Issuance of common stock for consulting service		1,494,935		1,495		5,978,245		-			-			-		-			5,979,740
Fraction shares issued due to reverse stock split		105		-		-		-			-			-		-			-
Foreign currency translation adjustment		-		-		-		-			7,837			-		10,933			18,770
Net loss		-		-		-		(4,555,401	)		-			-		(85,503	)		(4,640,904	)
Balance as of November 30, 2024		27,180,631	$	27,181	$	97,492,063	$	(43,957,258	)	$	(40,990	)	$	-	$	(682,128	)	$	52,838,868
Foreign currency translation adjustment		-		-		-		-			(5,834	)		-		1,302			(4,532	)
Net loss		-		-		-		(1,205,822	)		-			-		(67,166	)		(1,272,988	)
Balance as of February 28, 2025		27,180,631	$	27,181	$	97,492,063	$	(45,163,080	)	$	(46,824	)	$	-	$	(747,992	)	$	51,561,348
Balance		27,180,631	$	27,181	$	97,492,063	$	(45,163,080	)	$	(46,824	)	$	-	$	(747,992	)	$	51,561,348
Foreign currency translation adjustment		-		-		-		-			(82,290	)		-		(21,508	)		(103,798	)
Net loss		-		-		-		(1,117,824	)		-			-		(69,014	)		(1,186,838	)
Balance as of May 31, 2025		27,180,631	$	27,181	$	97,492,063	$	(46,280,904	)	$	(129,114	)	$	-	$	(838,514	)	$	50,270,712
Balance		27,180,631	$	27,181	$	97,492,063	$	(46,280,904	)	$	(129,114	)	$	-	$	(838,514	)	$	50,270,712

*	Retroactively presented to reflect 1-for-4 reverse stock split effective on September 11,2024.

*The accompanying ~~Retroactively~~footnotes ~~restated~~are toan ~~reflect~~integral ~~1-for-4~~part ~~share~~of ~~consolidation~~these ~~effective~~consolidated onfinancial ~~September 11, 2024~~statements.

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

	Shares*		Amount*		capital		deficit			income			interests			Total
	Common Stock				Additional paid in		Accumulated			Accumulated other comprehensive			Non-controlling
	Shares*		Amount*		capital		deficit			income			interests			Total
Balance as of August 31, 2025		27,180,631	$	27,181	$	97,492,063	$	(54,028,719	)	$	(85,598	)	$	(963,500	)	$	42,441,427
Balance		27,180,631	$	27,181	$	97,492,063	$	(54,028,719	)	$	(85,598	)	$	(963,500	)	$	42,441,427
Foreign currency translation adjustment		-		-		-		-			46,965			(13,274	)		33,691
Net loss		-		-		-		(978,142	)		-			(60,573	)		(1,038,715	)
Balance as of November 30, 2025		27,180,631	$	27,181	$	97,492,063	$	(55,006,861	)	$	(38,633	)	$	(1,037,347	)	$	41,436,403
Balance		27,180,631	$	27,181	$	97,492,063	$	(55,006,861	)	$	(38,633	)	$	(1,037,347	)	$	41,436,403

*	Retroactively presented to reflect 1-for-4 reverse stock split effective on September 11,2024.

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

5 | Page

EVOAIR HOLDINGS INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In U.S. Dollars, except share data or otherwise stated)

FOR THE ~~NINE~~THREE MONTHS ENDED ~~MAY~~NOVEMBER 3130, 2025 AND 2024

	May 31, 2025			May 31, 2024
	November 30, 2025			November 30, 2024
Cash flows from operating activities
Net loss	$	(71,~~100~~038,~~730~~715	)		(34,~~929~~640,~~520~~904	)
Adjustments for non-cash income and expenses:
Depreciation		8427,~~729~~904			~~187~~29,~~729~~166
Amortization		2636,~~707,257~~425			3902,~~118,041~~419
Stock based expense		~~3,261,676~~-			-3,261,676
Changes in operating assets and liabilities:
Accounts receivables		334,~~419~~155			(1214,~~647~~671	)
Inventories		25(10,~~026~~976	)		~~(104~~50,~~992~~862	)
Deposit, prepayments and advances to suppliers		322,~~624~~177			~~147~~14,~~654~~174
Operating lease right-of-use assets		6114,~~007~~704			6126,~~351~~975
Accounts payable and accruals		14(88,~~162~~067	)		56(41,~~584~~384	)
Deferred revenue		618,~~002~~625			~~(48~~10,~~632~~631	)
Operating lease liabilities		(6315,~~847~~574	)		(6428,~~369~~186	)
Other payables		682,~~580~~212			(662,~~258~~246	)
Net cash used in operations	$	(900,095	)	$	(595,059	)
Amounts due to shareholders		382,340			325,463
Net cash used in operations	$	(34,790	)	$	(41,533	)
Cash flows from investing activity
Purchase of property, plant and equipment		(515,~~902~~292	)		~~(102,414~~-	)
Cash used in investing activity	$	(515,~~902~~292	)	$	~~(102,414~~-	)
Cash flows from financing activities
Loan from shareholders		972,045			524,587
Payments of hire purchase		(2,020	)		(2,346	)
Payments of hire purchase		(6,003	)		(5,885	)
Cash used in financing activities	$	(2,020	)	$	(2,346	)
Payment of deferred offering costs		(42,454	)		(449,576	)
Net decrease in cash and cash equivalents		(52,102	)		(43,879	)
Proceeds from capital contribution		-			65,598
Effect of exchange rate changes		33,691			40,626
Net cash generated from financing activities	$	923,588		$	134,724
Cash and cash equivalents at start of period		93,329			152,985
Net increase/(decrease) in cash and cash equivalents		17,591			(562,749	)
Cash and cash equivalents at end of period		74,918			149,732
Effect of exchange rate changes		(89,560	)		(170,798	)
Cash and cash equivalents at start of period		152,985			779,049
Cash and cash equivalents at end of period		81,016			45,502
Supplemental disclosure of non-cash investing and financing information :
Common stock issued for consulting service in related to Initial public offering	$	2,718,064		$	-

The accompanying footnotes are an integral part of these ~~condensed~~ consolidated financial statements.

6 | Page

EVOAIR HOLDINGS INC.

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~MAY~~NOVEMBER 3130, 2025, AND 2024

NOTE 1 – ORGANIZATION AND BUSINESS OPERATIONS

EvoAir Holdings Inc. (formerly Unex Holdings Inc.) (the “Company”, “EVOH”, “we”, “us”, or “our”) is a corporation established under the corporation laws in the State of Nevada, United States of America (“U.S”) on February 17, 2017. The Company has adopted an August 31 fiscal year end.

On December 20, 2021, the Company and Low Wai Koon (“Dr. Low”) entered into a share transfer agreement, (the “EvoAir International Share Transfer Agreement”), pursuant to which Dr. Low agreed to sell all of his ordinary shares of EvoAir International Limited (“EvoAir International”) to the Company for a consideration of US$100 (“EvoAir Transaction”). EvoAir International, through its subsidiaries upon completion of the Transactions (defined hereunder), is engaged in the research and development (“R&D”), manufacturing, trading, sale of heating, ventilation and air conditioning (“HVAC”) products and related services in Asia.

Pursuant to the terms of a share transfer agreement dated December 20, 2021, Dr. Low, the then sole executive officer and director of the Company and the owner of 2,000,000 restricted shares of common stock, with par value of $0.001 per share (“Common Stock”) of the Company (“EvoAir Shares”) representing approximately 67.34% of the Company’s then issued and outstanding shares, sold his entire shareholding of the Company to WKL Global Limited (“WKL Global”) for an aggregate consideration of $100 (“Change of Control Transaction”). Upon completion of the Change of Control Transaction, WKL Global owned 2,000,000 shares, or approximately 67.34% of the then issued and outstanding ordinary shares of the Company, which resulted in a change of control of the Company.

On December 20, 2021, several transactions took place (together, the “Allotment Transactions”) whereby the Company issued and allotted in aggregate 98,809,323 ordinary shares of common stock to certain parties. On completion of the Allotment Transactions, the total number of issued and outstanding shares of common stock of the Company were 101,779,323 (“Then Enlarged Share Capital”):

(A) On December 20, 2021, Dr. Low and Chan Kok Wei entered into a share exchange agreement with WKL Eco Earth Holdings Pte Ltd (“WKL Eco Earth Holdings”), pursuant to which Dr. Low and Chan Kok Wei agreed to sell all their ordinary shares of WKL Green Energy Sdn Bhd (“WKL Green Energy”) to WKL Eco Earth Holdings in consideration for the allotment and issuance to WKL Global and Allegro Investment (BVI) Limited (“Allegro Investment”), a company incorporated in the British Virgin Islands (“BVI”) with 50% shareholdings held by Chan Kok Wei and Ong Bee Chen, respectively, of 24,000 shares and 6,000 EvoAir Shares, respectively, or approximately 0.02% and 0.01% of the Then Enlarged Share Capital, respectively. (B) On December 20, 2021, Dr. Low, Chan Kok Wei, Ong Bee Chen and certain sellers (“WKLEE Sellers”) entered into a share exchange agreement with WKL Eco Earth Holdings, pursuant to which Dr. Low, Chan Kok Wei, Ong Bee Chen and WKLEE Sellers agreed to sell all their ordinary shares of WKL Eco Earth Sdn Bhd (“WKL Eco Earth”) to WKL Eco Earth Holdings in consideration for the allotment and issuance to WKL Global, Allegro Investment and WKLEE Sellers of 49,320 EvoAir Shares, 8,280 EvoAir Shares and in aggregate 14,400 shares, respectively, or approximately 0.05%, 0.009% and in aggregate 0.014%, respectively, of the Then Enlarged Share Capital. (C) On December 20, 2021, Tan Soon Hock, Ivan Oh Joon Wern and certain relevant interest holders (“Relevant Interest Holders”) entered into an investment exchange agreement with WKL Eco Earth Holdings, pursuant to which Tan Soon Hock, Ivan Oh Joon Wern and the Relevant Interest Holders agreed to sell all relevant interests in the EVOH and its subsidiaries (“EvoAir Group” or the “Group”) to WKL Eco Earth Holdings in consideration for the allotment and issuance of 7,037,762 EvoAir Shares, 2,520,000 EvoAir Shares and in aggregate 6,001,794 EvoAir shares, respectively, or approximately 6.91%, 2.48% and in aggregate 5.90%, respectively, of the Then Enlarged Share Capital. The board of directors and majority shareholders of the Company have approved the transaction.

7 | Page

(B) On December 20, 2021, Dr. Low, Chan Kok Wei, Ong Bee Chen and certain sellers (“WKLEE Sellers”) entered into a share exchange agreement with WKL Eco Earth Holdings, pursuant to which Dr. Low, Chan Kok Wei, Ong Bee Chen and WKLEE Sellers agreed to sell all their ordinary shares of WKL Eco Earth Sdn Bhd (“WKL Eco Earth”) to WKL Eco Earth Holdings in consideration for the allotment and issuance to WKL Global, Allegro Investment and WKLEE Sellers of 49,320 EvoAir Shares, 8,280 EvoAir Shares and in aggregate 14,400 shares, respectively, or approximately 0.05%, 0.009% and in aggregate 0.014%, respectively, of the Then Enlarged Share Capital. (C) On December 20, 2021, Tan Soon Hock, Ivan Oh Joon Wern and certain relevant interest holders (“Relevant Interest Holders”) entered into an investment exchange agreement with WKL Eco Earth Holdings, pursuant to which Tan Soon Hock, Ivan Oh Joon Wern and the Relevant Interest Holders agreed to sell all relevant interests in the EVOH and its subsidiaries (“EvoAir Group” or the “Group”) to WKL Eco Earth Holdings in consideration for the allotment and issuance of 7,037,762 EvoAir Shares, 2,520,000 EvoAir Shares and in aggregate 6,001,794 EvoAir shares, respectively, or approximately 6.91%, 2.48% and in aggregate 5.90%, respectively, of the Then Enlarged Share Capital. The board of directors and majority shareholders of the Company have approved the transaction. (D) On December 20, 2021, Dr. Low entered into two deeds of assignment of intellectual properties with WKL Eco Earth Holdings, in respect of Dr. Low’s patents and patent applications relating to eco-friendly air-conditioner condenser (external unit), evoairTM and the trademarks and trademark applications described in the deeds of assignment thereunder, and in respect of Dr. Low’s patents and patents applications relating to the portable air-conditioner, e-Cond EVOTM and the trademarks and trademark applications as described in the deeds of assignment thereunder (together, the “IP Assignments”). Pursuant to the IP Assignments, WKL Global, Allegro Investment and certain nominees shall be allotted and issued 63,362,756 EvoAir Shares, 14,297,259 EvoAir Shares and in aggregate 5,487,752 EvoAir Shares, respectively or approximately 62.25%, 14.05% and in aggregate 5.39%, respectively of the Then Enlarged Share Capital in consideration for the IP Assignments.

EvoAir Transaction, Change of Control Transaction and Allotment Transactions are collectively to be referred to as the “Transactions”. The closing of the Transactions (“Closing”) occurred on December 20, 2021 (the “Closing Date”).

From and after the Closing Date, at which time EvoAir International transferred its HVAC business to the Company, the Company’s primary operations will consist of the prior operations of EvoAir International and its subsidiaries.

EvoAir International is a company incorporated in BVI on November 17, 2021. Effective from the December 20, 2021, it wholly owns WKL Eco Earth Holdings, a company incorporated in Singapore on July 12, 2018, which in turn wholly owns (a) WKL Eco Earth, a Malaysian company incorporated on May 17, 2017, and (b) WKL Green Energy, a Malaysian company incorporated on October 24, 2017. WKL Eco Earth Holdings acquired (c) EvoAir Manufacturing (M) Sdn Bhd (“EvoAir Manufacturing”) on April 19, 2021, a Malaysian company incorporated on March 22, 2019, as well as acquiring (d) WKL EcoEarth Indochina Co Ltd (“WKL EcoEarth Indochina”), a Cambodia company incorporated on February 4, 2021, (e) WKL Guanzhe Green Technology Guangzhou Co Ltd (“WKL Guanzhe”), a Chinese company incorporated on April 6, 2021. EvoAir Manufacturing wholly owns (f) Evo Air Marketing (M) Sdn Bhd (“Evo Air Marketing”), a Malaysian company incorporated on February 2, 2021.

On June 15, 2022, the Company filed a Certificate of Amendment (the “Amendment”) to the Articles of Incorporation with Nevada’s Secretary of State to change the name of the Company from Unex Holdings Inc. to EvoAir Holdings Inc. (the “Name Change”), and the Name Change became market effective on November 4, 2022. Effective on November 11, 2022, the Company’s shares began trading under the new ticker symbol “EVOH”.

On November 21, 2023, the Company issued in aggregate, 52,107 shares of Common Stock to 15 referral agents (“Referral Agents”) in consideration for their referral to the Company of certain investors. Each Referral Agent is a “non-U.S. Persons” as defined in Regulation S.

8 | Page

On November 21, 2023, the Company issued, in aggregate, 5,500 shares of Common Stock to two individuals in consideration for marketing services provided to the Company by Artisan Creative Studio, a marketing entity based in Malaysia. Each of the individuals is a “non-U.S. Persons” as defined in Regulation S.

On August 14, 2024, the WKL Eco Earth Holdings has increased its investment in WKL Guanzhe Green Technology Guangzhou Co Ltd (China) by injecting an additional RMB2,000,000 into its registered capital. This investment has resulted in an increase in WKL Eco Earth Holding’s equity interest in WKL Guanzhe Green Technology to 62.5%.

Round 2 Stockholders

The Company entered into a series of offerings for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50, as follows:

● On February 15, 2022, the Company entered into certain share subscription agreement with Ms. Ang Lee Kim Jane, who is a “non-U.S. Persons” as defined in Regulation S of the Securities Act of 1933, as amended (the “Securities Act”) pursuant to which the Company agreed to issue and sell 74,074 shares of Common Stock, at a per share purchase price of $2.50, as part of a series of offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds were $185,185. ● On June 3, 2022, the Company entered into certain share subscription agreement with Mr. Wong Hon Wai who is a “non-U.S. Persons” as defined in Regulation S of the Securities Act pursuant to which the Company agreed to issue and sell 5,000 shares of Common Stock, at a per share purchase price of $2.50, as part of a series of offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds were $12,500. ● On October 25, 2022, the Company entered into Regulation S share subscription agreements with eight investors, each of whom represented that it was a “non-U.S. Persons” as defined in Securities Act. On the same date, the Company entered into Regulation D share subscription agreements with two investors, each of whom represented that it was an “Accredited Investors” as defined in Regulation D of the Securities Act. Pursuant to the share subscription agreements, the Company agreed to issue and sell in aggregate, (i) 129,621 shares of Common Stock to the Regulation S investors, and (ii) 15,000 shares of Common Stock to the Regulation D investors, respectively, at a per share purchase price of $2.50, as part of a series of offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate were $361,553. ● On February 20, 2023, the Company entered into Regulation S share subscription agreements with eleven investors, each of whom represented that it was a “non-U.S. Persons” as defined in Regulation S of the Securities Act. Pursuant to the share subscription agreements, the Company agreed to issue and sell in aggregate, (i) 57,783 shares of Common Stock to the Regulation S investors, at a per share purchase price of $2.50 as part of a series of the offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate were $144,443. ● On July 13, 2023, the Company entered into Regulation S share subscription agreements with 31 investors, each of whom represented that it was a “non-U.S. Persons” as defined in Regulation S of the Securities Act. Pursuant to the share subscription agreements, the Company agreed to issue and sell in aggregate, (i) 250,132 shares of Common Stock to the Regulation S Investors, at a per share purchase price of $2.50 as part of a series of the offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate were approximately $625,330. ● On September 7, 2023, the Company entered into Regulation S share subscription agreements with 71 investors, each of whom represented that it was a “non-U.S. Persons” as defined in Regulation S of the Securities Act. Pursuant to the share subscription agreements, the Company agreed to issue and sell in aggregate, 365,164 shares of Common Stock to the Regulation S investors, at a per share purchase price of $2.50 as part of a series of the offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate were approximately $912,889. ● On November 21, 2023, the Company entered into a Regulation S share subscription agreement with Wong Chun Shoong who represented that he was a “non-U.S. Persons” as defined in Regulation S of the Securities Act. Pursuant to the share subscription agreement, the Company agreed to issue and sell in aggregate, 8,658 shares of Common Stock to the Regulation S investors, at a per share purchase price of $2.50 as part of a series of the offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate were approximately $21,645.

98 | Page

	●	On June 3, 2022, the Company entered into certain share subscription agreement with Mr. Wong Hon Wai who is a “non-U.S. Persons” as defined in Regulation S of the Securities Act pursuant to which the Company agreed to issue and sell 5,000 shares of Common Stock, at a per share purchase price of $2.50, as part of a series of offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds were $12,500.

	●	On October 25, 2022, the Company entered into Regulation S share subscription agreements with eight investors, each of whom represented that it was a “non-U.S. Persons” as defined in Securities Act. On the same date, the Company entered into Regulation D share subscription agreements with two investors, each of whom represented that it was an “Accredited Investors” as defined in Regulation D of the Securities Act. Pursuant to the share subscription agreements, the Company agreed to issue and sell in aggregate, (i) 129,621 shares of Common Stock to the Regulation S investors, and (ii) 15,000 shares of Common Stock to the Regulation D investors, respectively, at a per share purchase price of $2.50, as part of a series of offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate were $361,553.

	●	On February 20, 2023, the Company entered into Regulation S share subscription agreements with eleven investors, each of whom represented that it was a “non-U.S. Persons” as defined in Regulation S of the Securities Act. Pursuant to the share subscription agreements, the Company agreed to issue and sell in aggregate, (i) 57,783 shares of Common Stock to the Regulation S investors, at a per share purchase price of $2.50 as part of a series of the offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate were $144,443.

	●	On July 13, 2023, the Company entered into Regulation S share subscription agreements with 31 investors, each of whom represented that it was a “non-U.S. Persons” as defined in Regulation S of the Securities Act. Pursuant to the share subscription agreements, the Company agreed to issue and sell in aggregate, (i) 250,132 shares of Common Stock to the Regulation S Investors, at a per share purchase price of $2.50 as part of a series of the offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate were approximately $625,330.

	●	On September 7, 2023, the Company entered into Regulation S share subscription agreements with 71 investors, each of whom represented that it was a “non-U.S. Persons” as defined in Regulation S of the Securities Act. Pursuant to the share subscription agreements, the Company agreed to issue and sell in aggregate, 365,164 shares of Common Stock to the Regulation S investors, at a per share purchase price of $2.50 as part of a series of the offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate were approximately $912,889.

	●	On November 21, 2023, the Company entered into a Regulation S share subscription agreement with Wong Chun Shoong who represented that he was a “non-U.S. Persons” as defined in Regulation S of the Securities Act. Pursuant to the share subscription agreement, the Company agreed to issue and sell in aggregate, 8,658 shares of Common Stock to the Regulation S investors, at a per share purchase price of $2.50 as part of a series of the offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate were approximately $21,645.

Reverse Stock Split

On April 12, 2024, the Company’s board of directors (the “Board”) unanimously resolved to effect a reverse stock split of the Company’s common stock, par value $0.001 per share (the “Common Stock”), at a ratio of 1-for-4. Following such resolution, on September 9, 2024, the Company filed a Certificate of Amendment (the “Certificate of Amendment”) with the Secretary of State of the State of Nevada to effect the reverse stock split, with an effective time of 9:00AM. Eastern Time on September 11, 2024 (the “Reverse Stock Split”).

Split Adjustment; Treatment of Fractional Shares

As a result of the 1:4 Reverse Stock Split, each 4 pre-split shares of Common Stock outstanding will automatically combine into one new share of Common Stock without any action on the part of the holders, and the number of outstanding shares of Common Stock was reduced from 102,742,362 shares to 25,685,591 shares (subject to rounding up of fractional shares to the nearest whole number).

No fractional shares were issued in connection with the Reverse Stock Split. Fractional shares were rounded up to the nearest whole number.

9 | Page

Share Issuance

On November 25, 2024, the Company issued, in aggregate, 679,516 shares of Common Stock, representing 2.5% of the issued and outstanding shares of Common Stock to certain project management consultant in consideration for their services in relation to proposed initial public offering.

On November 25, 2024, the Company issued, in aggregate, 815,419 shares of Common Stock, representing 3.0% of the issued and outstanding shares of Common Stock to certain corporate and business consultant in consideration for their consulting services.

Details of the Company’s subsidiaries:

SUMMARY OF CONSOLIDATED SUBSIDIARIES

Subsidiaries of EVOH	Attributable interest
EvoAir International Limited (British Virgin Islands)		100	%
Subsidiary of EvoAir International Limited
WKL Eco Earth Holdings Pte Ltd (Singapore)		100	%
Subsidiaries of WKL Eco Earth Holdings Pte Ltd
WKL Eco Earth Sdn Bhd (Malaysia)		100	%
WKL Green Energy Sdn Bhd (Malaysia)		100	%
EvoAir Manufacturing (M) Sdn Bhd (Malaysia)		67.5	%
WKL EcoEarth Indochina Co Ltd (Cambodia)		55	%
WKL Guanzhe Green Technology Guangzhou Co Ltd (China)*		62.5	%
WKL Guanzhe Green Technology Guangzhou Co Ltd (China)		62.5	%
Subsidiary of EvoAir Manufacturing (M) Sdn Bhd
Evo Air Marketing (M) Sdn Bhd (Malaysia)		100	%

* Shareholding of WKL Guanzhe Green Technology Guangzhou Co Ltd (China) has increased from 55% to 62.5% on August 14, 2024.

NOTE 2 – CHANGE OF CONTROL

Pursuant to the terms of a share transfer agreement dated December 20, 2021, Dr. Low, the then sole executive officer and director of the Company and the owner of 2,000,000 restricted shares of the Company’s ordinary shares representing approximately 67.34% of the Company’s then issued and outstanding shares, sold his entire shareholding of the Company to WKL Global for an aggregate consideration of $100. Upon completion of the Change of Control Transaction, WKL Global then owned 2,000,000 shares, or approximately 67.34% of the Company’s then issued and outstanding shares, which resulted in a change of control of the Company.

10 | Page

NOTE 3 – GOING CONCERN

The Company’s financial statements as of ~~May~~November 3130, 2025, is prepared using generally accepted accounting principles in the United ~~States~~ States of America (“U.S. GAAP”) applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established a sustainable ongoing source of revenue sufficient to cover its operating costs and allow it to continue as a going concern.

As of ~~May~~November 30, 2025, and August 31, 2025, the Company had an accumulated deficit of $4655,~~280~~006,~~904~~861 and a ~~working capital deficiency of~~ $254,~~084~~028,~~204.~~719 ~~As of August 31, 2024, the accumulated deficit was $39,401,857 and the working capital deficiency was $893,886~~respectively. The Company incurred net loss of $71,~~100~~038,~~730~~715 and $34,~~929~~640,~~520~~904 for ~~the~~ ~~nine months ended May 31, 2025, and 2024, respectively. The cash used in operating activities was $900,095 for~~ the ~~nine~~three months ended ~~May~~November 3130, 2025, and ~~the cash used in operating activities was $595,059 for the nine months ended May 31,~~ 2024, respectively. It was brought to the attention of the Management to assess going concern considering all facts and circumstances about the foreseeable future of the Company as well as its assets and liabilities on the basis that it will be able to realize and discharge them in the normal course of business.

10 | Page

To address these challenges and ensure the Company’s long-term viability, Management has developed a strategic plan focused on the continued development and expansion of its HVAC business. Key initiatives include:

	●	Expansion of Product Offerings: Broadening the range of HVAC products to meet diverse market needs.
	●	Geographical Expansion: Penetrating new markets to drive revenue growth.
	●	Revenue Diversification: Expanding customer segments across retail, commercial, industrial, and project-based clients, as well as private label and licensing opportunities.
	●	Improved Profitability: Achieving economies of scale through operational efficiencies and growth.

Additionally, the Company is actively pursuing plans to raise additional funding to support operations and business expansion. This includes preparations to uplist on the Nasdaq Capital Market, which is expected to enhance access to capital and further strengthen the Company’s financial position.

The consolidated financials have been prepared assuming that the Company will continue as a going concern and accordingly financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

NOTE 4 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation and Principles of Consolidation:

The accompanying consolidated financial statements have been prepared by the Company in accordance with U.S. GAAP for financial information and pursuant to the applicable rules and regulations of the Securities and Exchange Commission (“SEC”).

The consolidated financial statements include the accounts of EvoAir International, WKL Eco Earth Holdings, WKL Eco Earth, WKL Green Energy, and its 67.5% owned EvoAir Manufacturing which included a 100% owned subsidiary, Evo Air Marketing, 55% owned WKL EcoEarth Indochina, and its 62.5% owned WKL Guanzhe.

All intercompany accounts and transactions have been eliminated in consolidation. In the opinion of the Management, the accompanying financial statements contain all adjustments (consisting of normal and recurring accruals) necessary to present fairly all financial statements in accordance with U.S. GAAP.

The non-controlling interests are presented in the consolidated balance sheets, separately from equity attributable to the stockholders of the Company. Non-controlling interests in the results of the Company are presented on the face of the consolidated statements of operations and comprehensive loss as an allocation of the total loss for the year between non-controlling interest holders and the stockholders of the Company.

11 | Page

Use of Estimates

The preparation of 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 the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of sales and expenses during the reporting periods. Key estimates in the accompanying consolidated financial statements include, among others, revenue recognition, allowances for credit losses and product returns, allowance for obsolete inventory, valuation of long-lived assets and Rights of Use (“ROU”) assets (including lease liabilities), and deferred income tax asset valuation allowances. Actual results could differ materially from these estimates.

Fiscal Year End

The Company operates on a fiscal year basis with the fiscal year ending on August 31.

11 | Page

Cash and Cash Equivalents

The Company considers all highly liquid investments with a maturity of three months or less to be cash equivalents. The Company places its cash with high credit quality financial institutions.

WKL Guanzhe business is primarily conducted in China and substantially all of revenue are denominated in RMB. The government of People’s Republic of China (“PRC”) imposes control over its foreign currency reserves in part through direct regulation of the conversion of RMB into foreign exchange and through restrictions on foreign trade.

Comprehensive Gain or Loss

ASC 220 “Comprehensive Income,” establishes standards for the reporting and display of comprehensive income and its components in the financial statements. As of ~~May~~November 3130, 2025, and August 31, ~~2024~~2025, the Company established that there are items that represented ~~components~~ components of comprehensive income and, therefore, has included a statement of comprehensive income in the financial statements.

Foreign Currency Translation

The functional currency of Chinese operations is Chinese Renminbi, (“RMB”). The functional currency of the Company’s Singapore operations is Singapore dollars (“SGD”). The functional currency of the Company’s Malaysia operations is Ringgit Malaysia (“RM”). Management has adopted ASC 830 “Foreign Currency Matters” for transactions that occur in foreign currencies. Monetary assets denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet date. Average monthly rates are used to translate revenues and expenses.

Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Exchange gains or losses arising from foreign currency transactions are included in the determination of net income for the respective periods.

Assets and liabilities of the Company’s operations are translated into the reporting currency, United States Dollars, at the exchange rate in effect at the balance sheet dates. Revenue and expenses are translated at average rates in effect during the reporting periods. Equity transactions are recorded at the historical rate when the transaction occurred. The resulting translation adjustment is reflected as accumulated other comprehensive income, a separate component of stockholders’ equity in the statement of stockholders’ equity.

Credit Losses

In June 2016, the FASB issued Accounting Standards Update (ASU) 2016-13, specifically Financial Instruments – Credit Losses (Topic 326), denoted as ASC 326. This regulatory framework supersedes the incurred loss methodology with the Current Expected Credit Loss (CECL) methodology. CECL necessitates the derivation of credit loss estimates for the remaining projected life of financial assets, encompassing historical data, prevailing conditions, and substantiated forecasts. Broadly applicable to financial assets assessed at amortized cost, including trade receivables, loan receivables, and held-to-maturity debt securities, CECL also extends its purview to certain off-balance sheet credit exposures, such as unfunded commitments to extend credit. In adherence to this methodology, financial assets measured at amortized cost are to be presented on financial statements at the net amount anticipated to be collected, incorporating an allowance for credit losses as a means of accounting for the estimated credit losses. The Company adopted ASU 2016-13 on September 1, 2023, using the modified retrospective method. See below allowance for credit losses for more information.

12 | Page

Accounts Receivable and Allowance for Credit Losses

Accounts receivable are recorded at the net value of the face amount less any allowance for expected credit loss. The allowance for expected credit loss is the Company’s best estimate of the amount of probable credit losses in our existing accounts receivable. An allowance for credit losses is recorded in the period when loss is probable based on an assessment of specific evidence indicating troubled collection, historical experience, accounts aging and other factors. The Company reviews the allowance for credit losses on a regular basis, and all past due balances are reviewed individually for collectability. An account receivable is written off after all collection effort has ceased. Recoveries of receivables previously written off are recorded when received. Interest is not charged on past due accounts.

~~As of~~12 ~~May~~| ~~31, 2025 and August 31, 2024, our accounts receivable amounted to $59,495 and $62,914, respectively, with no allowance for credit losses.~~Page

As of November 30, 2025, and August 31, 2025, our net accounts receivable totaled $22,080 and $56,235, respectively, after deducting allowances for credit losses of $24,860 and $25,409, respectively. The modest decrease in the allowance for credit losses was attributable to foreign currency translation adjustments.

Inventories

Inventories consist primarily of finished goods, raw materials, and work-in-process (“WIP”) from WKL Eco Earth, WKL EcoEarth Indochina, WKL Guanzhe, and EvoAir Manufacturing.

We value inventories at the lower of cost or net realizable value. We determine the costs of inventory using the standard cost method, which approximates actual cost based on a first-in, first-out method. All other costs, including administrative costs, are expensed as incurred.

Deposit, prepayments, and other receivables

Deposit, prepayments and other receivables are comprised of prepayments paid to vendors to initiate orders and prepaid services fees and are classified as current assets if such amounts are to be recognized within one year from the balance sheet date.

Property, Plant and Equipment

Property, plant and equipment are recorded at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the related capitalized assets. Property and equipment are depreciated over 5 to 10 years.

		Useful lives
Plant and machineries		5 years
Office equipment		5 years
Vehicles		5 years
Furniture and equipment		10 years
Renovation		10 years

Repair and maintenance costs are charged to expense as incurred. At the time of retirement or other disposition of property, plant and equipment, the cost and accumulated depreciation will be removed from the accounts and the resulting gain or loss, if any, will be reflected in operations.

13 | Page

Intangible Assets and Other Long-Lived Assets

The Company’s intangible assets consist of patents and trademarks related to assignments of intellectual properties by Dr. Low into WKL Eco Earth Holdings under the IP Assignments as contemplated in Note 1. The intangible assets are recorded at fair market value and are amortized using the straight-line method over an estimated life of 20 years for both patents and trademarks.

Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. Recoverability of these assets is measured by comparison of their carrying amounts to future undiscounted cash flows the assets are expected to generate. If identifiable intangibles are considered to be impaired, the impairment to be recognized equals the amount by which the carrying value of the assets exceeds its fair market value.

Revenue Recognition

Revenue is recognized when a customer obtains control of promised goods or services and is recognized in an amount that reflects the consideration that an entity expects to receive in exchange for those goods or services. In addition, the standard requires disclosure of the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. The Company does not disaggregate its revenue streams as the economic factors underlying the contracts are similar and provide no significant distinction. The amount of revenue that is recorded reflects the consideration that the Company expects to receive in exchange for those goods or services. The Company applies the following five-step model in order to determine this amount: (i) identification of the promised goods or services in the contract; (ii) determination of whether the promised goods or services are performance obligations, including whether they are distinct in the context of the contract; (iii) measurement of the transaction price, including the constraint on variable consideration; (iv) allocation of the transaction price to the performance obligations; and (v) recognition of revenue when (or as) the Company satisfies each performance obligation.

13 | Page

The Company only applies the five-step model to contracts when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. Once a contract is determined to be within the scope of ASC 606 at contract inception, the Company reviews the contract to determine which performance obligations the Company must deliver and which of these performance obligations are distinct. The Company recognizes as revenues the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.

Deferred Revenue

The Company collects customer deposits in advance for certain business contracts. These advance payments are initially recorded as deferred revenue on the balance sheet. As of ~~August~~November 3130, ~~2024, deferred revenue totaled $10,012, with $5,979 was recognized as revenue during the nine months ended May 31,~~ 2025. Asand ofAugust ~~May~~ 31, 2025, the Company recorded a deferred revenue balance of $1629,~~014~~630 and $11,005, respectively.

Deferred Offering Costs

The Company follows the requirements of the FASB ASC 340-10-S99-1 and SEC Staff Accounting Bulletin (“SAB”) Topic 5A —- “Expenses of Offering”. Deferred offering costs consist of underwriting, legal and other expenses incurred through the ~~balance~~ balance sheet date that are directly related to the intended initial public offering (“IPO”). Deferred offering costs will be charged to shareholders’ equity netted against the proceeds upon the completion of the IPO. Should the IPO prove to be unsuccessful, these deferred costs, as well as additional expenses to be incurred, will be charged to operations. AsThe ofCompany deferred ~~May~~offering ~~31,~~costs ~~2025,~~of ~~and August 31~~$3, ~~2024~~225, ~~the~~464 ~~Company~~as ~~deferred~~of ~~$3,210,094~~both ~~and~~November ~~$449~~30,~~576~~ of2025 ~~offering~~and ~~costs~~August 31, ~~respectively~~2025. Such costs will be deferred and will be offset against the offering proceeds upon the completion of the IPO.

Leases

We have entered into operating agreements primarily for office and factory. We determine if an arrangement is a lease at inception. For all classes of underlying assets, we elect not to recognize right of use assets or lease liabilities when a lease has a lease term of of 12 months or less at the commencement date and does not include an option to purchase the underlying asset that we are reasonably ~~certain~~ certain to exercise. Operating lease assets and liabilities are included on our consolidated balance sheet as of ~~May~~November 3130, 2025.

14 | Page

Operating lease assets and liabilities are recognized at the present value of the future lease payments at the lease commencement date. The interest rate used to determine the present value of the future lease payments is our incremental borrowing rate, because the interest rate implicit in most of our leases is not readily determinable. Our incremental borrowing rate is estimated to approximate the interest rate on a collateralized basis with similar terms and payments, and in the economic environments where the leased asset is located. Operating lease assets also include any prepaid lease payments and lease incentives. Our lease terms include periods under options to extend or terminate the lease when it is reasonably certain that we will exercise that option. We generally use the base, non-cancellable, lease term when determining the lease assets and liabilities. Operating lease expense is recognized on a straight-line basis over the lease term.

Our lease agreements generally contain lease and non-lease components. Non-lease components primarily include payments for maintenance and utilities. We combine fixed payments for non-lease components with our lease payments and account for them together as a single lease component, which increases the amount of our lease assets and liabilities.

14 | Page

Income Taxes

The Company utilizes ASC Topic 740, “Income Taxes,” which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the consolidated financial statements or tax returns. The Company accounts for income taxes using the asset and liability method to compute the differences between the tax basis of assets and liabilities and the related financial amounts, using currently enacted tax rates. A valuation allowance is recorded when it is “more likely-than-not” that a deferred tax asset will not be realized.

The Company’s practice is to recognize interest and penalties, if any, related to uncertain tax positions in income tax expense in the consolidated statements of operations.

Measurement of Fair Value

The fair value of a financial instrument is the amount that could be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Financial assets are marked to bid prices and financial liabilities are marked to offer prices. Fair value measurements do not include transaction costs. A fair value hierarchy is used to prioritize the quality and reliability of the information used to determine fair values. Categorization within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The fair value hierarchy is defined in the following three categories:

Level 1: Quoted market prices in active markets for identical assets or liabilities.

Level 2: Observable market-based inputs or inputs that are corroborated by market data.

Level 3: Unobservable inputs that are not corroborated by market data.

Earnings (Loss) per Share

The Company computes basic and diluted earnings (loss) per share amounts in accordance with ASC Topic 260, “Earnings per Share.” Basic earnings (loss) per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of common shares outstanding during the reporting period. Diluted earnings per share reflects the potential dilution that could occur if stock options and other commitments to issue common stock were exercised or equity awards vest resulting in the issuance of common stock that could share in the earnings of the Company. As of ~~May~~November 3130, 2025, the Company has no potentially dilutive securities, such as options or warrants, currently issued and outstanding.

Reclassification

Certain prior year amounts have been reclassified for consistency with the current year presentation. These reclassifications had no effect on the reported results of operations.

Recently Issued Accounting Pronouncements

In ~~December~~November 2023, the Financial Accounting Standards Board (the “FASB”) issued ~~ASU~~Accounting Standards Update (“ASU”) 2023-0907, ~~Income~~Segment ~~Taxes~~Reporting (Topic ~~740~~280): Improvements to ~~Income~~Reportable ~~Tax~~Segment Disclosures, ~~which~~by ~~introduces~~introducing ~~more~~key ~~detailed requirements~~amendments ~~for~~to ~~annual~~enhance disclosures in ~~for~~public ~~income~~entities’ ~~taxes~~reportable segments. ~~The~~Notable ~~ASU~~changes ~~requires~~include ~~public~~the ~~business~~mandatory ~~entities~~disclosure toof ~~present~~significant ~~specific~~segment ~~categories~~expenses inregularly provided to the ~~income~~ ~~tax~~chief ~~rate~~operating ~~reconciliation~~decision ~~and~~maker ~~provide~~(“CODM”), ~~additional~~disclosure ~~information~~of ~~for~~other ~~reconciling~~segment items, ~~that~~and ~~meet~~requirements afor ~~quantitative~~consistency in ~~threshold.~~reporting ~~ASU~~measures ~~2023-09 also~~used ~~requires~~by ~~all~~the ~~entities~~CODM. toThe ~~disclose~~amendments ~~the~~in ~~amounts~~this ofupdate ~~income~~are ~~taxes~~effective ~~paid,~~for ~~net~~fiscal ofyears ~~refunds~~beginning ~~received,~~after ~~disaggregated~~December ~~by federal~~15, ~~state~~2023, ~~and~~ ~~foreign~~and ~~jurisdiction.~~interim ~~The~~periods ~~ASU~~within ~~is effective for~~ fiscal years beginning after December 15, 2024. ~~The~~Accordingly, the Company isadopted ~~currently~~the ~~evaluating~~provisions ~~the~~of ASU 2023-07 ~~effects,~~as ifof ~~any~~January 31, ~~that~~2025. ~~the~~The adoption of ~~ASU~~the ~~2023-09~~new ~~may~~standard ~~have~~had no impact on ~~its~~the Company’s financial position, results of operations, or cash flows, oron ~~disclosures~~the date of transition.

In ~~November~~December ~~2024~~2023, the FASB issued ASU ~~2024~~2023-0309, Income ~~Statement—Reporting~~Taxes ~~Comprehensive Income—Expense Disaggregation Disclosures~~ (~~Subtopic~~Topic ~~220-40~~740): ~~Disaggregation~~Improvements ofto Income ~~Statement~~Tax ~~Expenses~~Disclosures, which introduces more detailed requirements for annual disclosures for income taxes. The ASU requires public business entities to ~~disclose~~present specific ~~information~~categories in the ~~about~~income ~~certain~~tax ~~costs~~rate reconciliation and ~~expenses.~~provide ~~The~~additional ~~amendments~~information infor ~~this~~reconciling ~~update~~items ~~are~~that ~~effective~~meet ~~for~~a ~~fiscal~~quantitative ~~years~~threshold. ~~beginning~~ASU ~~after~~2023-09 also ~~December~~requires ~~15,~~all ~~2026,~~entities ~~and interim~~to ~~periods~~disclose ~~within~~the ~~fiscal~~amounts ~~years~~of ~~beginning~~income ~~after~~taxes ~~December~~paid, 15net of refunds received, ~~2027.~~disaggregated ~~Early~~by ~~adoption~~federal, isstate, ~~permitted~~and foreign jurisdiction. The Company isadopted ~~currently~~ASU ~~evaluating~~2023-09 effective ~~the~~September ~~effects~~1, if2025. ~~any,~~The ~~that the~~ adoption ofdid ~~ASU~~not ~~2024-03~~have ~~may~~a ~~have~~material effect on its financial position, results of operations, or cash flows, orbut resulted in expanded disclosures in its consolidated 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, which requires public business entities to disclose specific information about certain costs and expenses. The amendments in this update are effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. Early adoption is permitted. The Company is currently evaluating the effects, if any, that the adoption of ASU 2024-03 may have on its financial position, results of operations, cash flows, or disclosures.

There are no other recently issued accounting pronouncements that have not yet been adopted that the Company considers material to its consolidated financial statements.

15 | Page

NOTE 5 INVENTORIES

Inventories consist of the following:

SCHEDULE OF INVENTORIES

	May 31, 2025		August 31, 2024
	November 30, 2025		August 31, 2025
Finished goods	$	92172,~~215~~677	$	~~334~~145,~~917~~533
Raw materials and supplies		~~342~~154,~~806~~807		~~125~~170,~~130~~975
Total	$	~~435~~327,~~021~~484	$	~~460~~316,~~047~~508

NOTE 6 DEPOSIT, PREPAYMENTS AND OTHER RECEIVABLES

Deposit, prepayments, and other receivables consists of the following:

	May 31, 2025		August 31, 2024
	November 30, 2025		August 31, 2025
Deposits and Prepayments	$	4756,~~439~~737	$	3351,~~406~~055
Other receivables (Advances to suppliers)		342,~~743~~762		8110,~~400~~621
Total	$	8259,~~182~~499	$	~~114~~61,~~806~~676

15 | Page

NOTE 7 PROPERTY, PLANT AND EQUIPMENT, NET

Property, plant, and equipment consist of the following:

	May 31, 2025			August 31, 2024
	November 30, 2025			August 31, 2025
Plant and machineries	$	~~598~~612,~~681~~510		$	~~601~~603,~~405~~972
Office equipment		6369,~~760~~040			6167,~~143~~750
Vehicles		8487,~~477~~006			8385,~~239~~127
Furniture and equipment		2425,~~292~~259			2324,~~936~~479
Renovation		~~126~~129,~~115~~891			~~121~~127,~~700~~086
Property, plant and equipment gross		~~897~~923,~~325~~706			~~891~~908,~~423~~414
Less: Accumulated depreciation		(~~618~~671,~~374~~761	)		(~~533~~643,~~645~~857	)
Property, plant and equipment, net	$	~~278~~251,~~951~~945		$	~~357~~264,~~778~~557

Depreciation ~~expense~~ ~~for~~expenses ~~the~~amounted ~~nine~~to ~~months ended May 31~~$27,904 ~~2025, was~~and $8419,~~729.~~166 ~~Depreciation expense~~ for the ~~period~~three months ended ~~May~~November 3130, ~~2024,~~2025 ~~was~~and ~~$187~~2024,~~729~~ respectively.

NOTE 8 – INTANGIBLE ASSETS

The below table summarizes the identifiable intangible assets ~~as of May 31, 2025, and August 31, 2024~~:

SUMMARY OF INTANGIBLE ASSETS

	May 31, 2025			August 31, 2024
	November 30, 2025			August 31, 2025
Technology 1-Portable Air Cooler	$	27,438,763		$	27,438,763
Technology 2-Condensing Unit		55,709,004			55,709,004
Finite- lived intangible assets, gross		83,147,767			83,147,767
Less: Technology-related intangible asset impairment		(20,580,040	)		(20,580,040	)
Less: Accumulated technology-related intangible asset impairment		(27,511,542	)		(27,511,542	)
Adjusted carrying amount		6255,~~567~~636,~~727~~225			6255,~~567~~636,~~727~~225
Less: Accumulated amortization		(1314,~~793~~692,~~626~~872	)		(1114,~~086~~056,~~369~~447	)
Intangible assets, net	$	4840,~~774~~943,~~101~~353		$	5141,~~481~~579,~~358~~778

Amortization expenses for intangible assets amounted to $636,425 and $902,419 for the ~~nine~~three months ended ~~May 31~~November 30, 2025, and 2024 ~~were $2~~,~~707,257~~ ~~and $3,118,041~~ respectively.

16 | Page

NOTE 9 ACCOUNTS PAYABLE, ACCRUALS, AND OTHER PAYABLES

Accounts payable and accruals, and other payables consist of the following:

	May 31, 2025		August 31, 2024
	November 30, 2025		August 31, 2025
Accounts payable	$	~~136~~189,~~229~~202	$	~~154~~224,~~854~~949
Accruals		~~145~~270,~~833~~925		~~113~~323,~~046~~245
Other payables		~~164~~151,~~411~~246		95149,~~831~~034
Total	$	~~446~~611,~~473~~373	$	~~363~~697,~~731~~228

NOTE 10 RELATED PARTY TRANSACTIONS

Amounts due to shareholders

Amounts due to shareholders are unsecured, ~~loans~~with ~~bearing~~interest of 3% ~~annual~~to ~~interest,~~8% ~~with~~per annum accrue on a ~~six-month~~daily ~~term~~basis and tenure of 6 months, until the successful uplisting or asterms mutually ~~agreed~~between by the parties. The Company reported amount due to shareholders of $2,~~174~~818,~~737~~747 and $12,~~202~~436,~~692~~407 as of ~~May 31~~November 30, 2025, and August 31, ~~2024~~2025, respectively.

16 | Page

NOTE 11 STOCKHOLDERS’ EQUITY

On December 16, 2021, the Company increased the authorized common stock from 75,000,000 shares with a par value of $0.001 per share to 1,000,000,000 shares with a par value of $0.001 per share.

During the ~~nine~~three months ~~period~~ ended ~~May~~November 3130, 2024, the Company issued 373,822 shares of Common Stock at a per share purchase price of $2.50 as the Offering for gross proceeds of $934,534 received in the fiscal year ended August 31,2023.

During the ~~nine~~three months ~~period~~ ended ~~May~~November 3130, 2024, the Company issued in aggregate 52,107 shares of Common Stock to 15 referral agents in consideration for their referral to the Company of certain investors.

On April 12, 2024, the Company’s board of directors unanimously resolved to effect a reverse stock split of the Company’s common stock, par value $0.001 per share, at a ratio of 1-for-4. Following such resolution, on September 9, 2024, the Company filed a Certificate of Amendment with the Secretary of State of the State of Nevada to effect the reverse stock split, with effective on September 11, 2024.

On November 25, 2024, the Company issued, in aggregate, 679,516 shares of Common Stock, representing 2.5% of the issued and outstanding shares of Common Stock, to certain project management consultant in consideration for their services in relation to the proposed initial public offering.

On November 25, 2024, the Company issued, in aggregate, 815,419 shares of Common Stock, representing 3.0% of the issued and outstanding shares of Common Stock in consideration for their corporate and business development consulting services.

As a result of the 1:4 Reverse Stock Split, each 4 pre-split shares of Common Stock outstanding will automatically combine into one new share of Common Stock without any action on the part of the holders. Therefore, as of ~~May~~November 3130, 2025, and August 31, ~~2024~~2025, the Company had 27,180,631 ~~and 25,685,591~~ shares of ~~its~~ common stock issued and outstanding~~, respectively~~.

17 | Page

NOTE 12 INCOME TAXES

The Company’s operating subsidiaries are governed by the Income Tax Law (defined hereunder), which concerns Foreign Investment Enterprises and Foreign Enterprises and various local income tax laws (“Income Tax Laws”). We routinely undergo examinations in the jurisdictions in which we operate.

The Company has operations in Singapore, Malaysia, Cambodia, BVI, and China that are subject to taxes in the jurisdictions in which they operate, as follows:

Singapore

WKL Eco Earth Holdings is incorporated in Singapore, and under the current tax laws of Singapore, its standard corporate income tax rate is 17%.

Malaysia

WKL Eco Earth, WKL Green Energy and Evoair Manufacturing (including its 100% subsidiary Evo Air Marketing) are incorporated in Malaysia and are subject to common corporate income tax rate at 24%.

Cambodia

WKL EcoEarth Indochina is incorporated in Cambodia, and under the current tax laws of Cambodia, its standard corporate tax rate is 20%.

17 | Page

BVI

EvoAir International is incorporated in BVI, and a BVI Business Company is exempt from the BVI income tax.

China

WKL Guanzhe is incorporated in China. Under the current tax law in the PRC, WKL Guanzhe is subject to the enterprise income tax rate of 25%.

Due to the Company’s net loss position, there was no provision for income taxes recorded. As a result of the Company’s losses to date, there exists doubt as to the ultimate realization of the deferred tax assets. Accordingly, a valuation allowance equal to the total deferred tax assets has been recorded.

Reconciliation between the statutory tax rate to income before income taxes and the actual provision for income taxes is as follows:

	Nine Months Ended
	November 30, 2025			August 31, 2025
	May 31, 2025			May 31, 2024
	Years Ended
	November 30, 2025			August 31, 2025
US Statutory rate		21	%		21	%
Effect of reconciling items for tax purposes		(21	)%		(21	)%
Effective income tax rate		-	%		-	%

18 | Page

The components of net deferred tax assets are as follows:

	May 31, 2025			August 31, 2024
	November 30, 2025			August 31, 2025
Net operating loss carry-forward	$	4655,~~300~~000,000		$	3954,~~400~~000,000
Less: valuation allowance		(4655,~~300~~000,000	)		(3954,~~400~~000,000	)
Net deferred tax asset		-			-

The Company had net operating loss carry forwards for tax purposes of approximately $4655,~~300~~000,000 at November ~~as of May 31~~30, 2025, and approximately $3954,~~400~~000,000 as at of August 31, ~~2024~~2025, which may be available to offset future taxable income. Utilization of the net operating loss carry forwards may be subject to substantial annual limitations due to the ownership change limitations provided by Section 381 of the Internal Revenue Code of 1986, as amended. The annual limitation may result in the expiration of net operating loss carry forwards before utilization.

NOTE 13 ROU ASSET AND LEASES

A lease is defined as a contract that conveys the right to control the use of identifiable tangible property for a period of time in ~~exchange~~ exchange for consideration. The Company adopted ASC Topic 842 which primarily affected the accounting treatment for operating lease ~~agreements~~ agreements in which the Company is the lessee including the Company’s leases of office and factory. The Company elected to not to recognize ROU assets and lease liabilities arising from short-term leases with initial lease terms of twelve months or less (deemed immaterial) on the accompanying consolidated balance sheets.

ROU assets include any prepaid lease payments and exclude any lease incentives and initial direct costs incurred. Lease expense for minimum lease payments is recognized on the effective interest, the effective amortization on the lease liability. The lease terms may include options to extend or terminate the lease if it is reasonably certain that the Company will exercise that option.

When measuring lease liabilities for leases that were classified as operating leases, the Company discounted lease payments using its estimated incremental borrowing rate of 10%.

18In January |2025, ~~Page~~the Company entered into a supplemental agreement amending its existing PRC factory lease agreement (original Contract effective from 2021) with the lessor. The amendment reduces the leased area of the existing factory space.

OnThe ~~March~~Company ~~28,~~determined ~~2023,~~that the ~~Company~~amendment ~~entered~~qualifies ~~into~~as a lease ~~termination~~modification ~~agreement~~under toASC ~~its~~842-10-25-8 ~~Cambodia~~because ~~office~~it ~~lease~~decreases atthe ~~#65,~~scope ~~1st,~~of ~~2nd~~the ~~and 3rd Floor, Street~~leased ~~123,~~asset ~~Sangkat Toul Tumpong I, Khan Chamkarman, Phnom Penh, Cambodia~~ (~~the~~reduced ~~“Lease~~factory ~~Termination”~~space). ~~The~~without ~~Lease~~granting ~~Termination~~additional ~~terminated the~~rights ~~Company’s~~of ~~rights~~use, and ~~obligations with respect to~~ the ~~leased~~decrease ~~premises~~in onconsideration ~~April~~is ~~15,~~commensurate ~~2023.~~with ~~As such,~~ the ~~ROU assets and operating~~reduced ~~lease~~scope, ~~liabilities~~adjusted ~~were~~for ~~remeasured,~~market conditions and the Company’s ~~recorded~~circumstances. aThis ~~gain~~modification ofis ~~$14,890~~accounted for as a ~~component~~partial ~~of operating expenses for the year ended~~termination ~~August 31, 2023. No impairment~~ of the ~~ROU~~existing ~~assets was deemed to have occurred~~lease.

The amendments were accounted for as lease modifications effective February 1, 2025. Per ASC 842-10-25-8, the lease liability was remeasured at the modification date as the present value of the revised lease payments over the remaining term, discounted using the Company’s incremental borrowing rate of 4.75% (the rate implicit in the lease was not readily determinable). The ROU asset was adjusted proportionately to reflect the reduction in leased area, with any difference between the reduction in the ROU asset and the lease liability recognized as a loss of $19,396 in net loss.

The following is a summary of ROU asset and operating lease liabilities:

	May 31, 2025		August 31, 2024
	November 30, 2025		August 31, 2025
Assets:
ROU asset	$	~~138~~76,~~640~~704	$	~~199~~91,~~647~~408
Liabilities:
Current:
Operating lease liabilities	$	9759,~~619~~973	$	9963,~~445~~262
Operating lease liabilities current	$	9759,~~619~~973	$	9963,~~445~~262
Non-current
Operating lease liabilities		4622,~~870~~489		~~108~~34,~~891~~774
Operating lease liabilities non current		46,870		108,891
Operating lease liabilities non-current		22,489		34,774
Total lease liabilities	$	~~144~~82,~~489~~462	$	~~208~~98,~~336~~036
Operating lease liabilities	$	144,489	$	208,336

As of ~~May~~November 3130, 2025, the remaining maturities of lease liabilities were as follows:

	Operating lease
2026	$	9759,~~619~~973
2027		4622,~~870~~489
Total	$	~~144~~82,~~489~~462

NOTE 14 COMMITMENTS AND CONTINGENCIES

InDuring the normal course of business, wethe ~~are~~Company ~~subject~~may be exposed to litigation. When the ~~effects~~Company ofbecomes ~~certain~~aware ~~contractual~~of ~~stipulations,~~potential ~~events~~litigation, ~~transactions,~~it ~~and~~evaluates the ~~laws~~merits ~~and regulations~~of ~~that~~the ~~may,~~case atin ~~times,~~accordance ~~require~~with ~~the~~FASB ~~recognition~~ASC of450-20-50, ~~liabilities~~Contingencies. WeThe ~~establish~~Company ~~estimated~~evaluates ~~liabilities~~its ~~when~~exposure to the ~~associated~~matter, ~~costs~~possible ~~related~~legal ~~to uncertainties~~ or ~~guarantees~~settlement ~~become~~strategies ~~probable~~ and ~~can~~the belikelihood ~~reasonably~~of ~~estimated~~an unfavorable outcome. ~~For~~If the ~~period~~Company ~~ended~~determines ~~May~~that ~~31,~~an ~~2025, there~~unfavorable ~~were~~outcome nois probable ~~significant~~and ~~changes~~can tobe ~~our~~reasonably estimated, ~~liabilities~~it ~~from~~establishes ~~those~~the ~~reported~~necessary inaccruals. ~~the~~As ~~Commitments~~of November ~~and~~30, ~~Contingencies~~2025, ~~note~~the ofCompany ~~the~~is ~~condensed~~not aware ~~consolidated~~of ~~financial~~any ~~statements~~contingent liabilities that should be reflected in ~~our~~the ~~Form~~financial ~~10-Q~~statements.

NOTE 15 SUBSEQUENT EVENTS

In accordance with FASB ASC 855-10 Subsequent Events, the Company has analyzed its operations subsequent to ~~May~~November 3130, 2025, to the date ~~these~~ these consolidated financial statements were issued, and has determined that it does not have any material subsequent events to disclose in in these consolidated financial statements.

19 | Page

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward-looking Statements

This Quarterly Report contains forward-looking statements relating to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “intends”, “expects”, “plans”, “anticipates”, “believes”, “estimates”, “predicts”, “potential”, or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors which may cause our or our industry’s actual results, levels of activity or performance to be materially different from any future results, levels of activity or performance expressed or implied by these forward-looking statements.

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity or performance. You should not place undue reliance on these statements, which speak only as of the date that they were made. These cautionary statements should be considered with any written or oral forward-looking statements that we may issue in the future. Except as required by applicable law, including the securities laws of the U.S., we do not intend to update any of the forward-looking statements to conform these statements to actual results, later events or circumstances or to reflect the occurrence of unanticipated events.

In this report unless otherwise specified, all dollar amounts are expressed in US$ and all references to “common shares” or “common stock” refer to the common shares of our capital stock.

The management’s discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with U.S. GAAP.

General Overview

EvoAir Holdings Inc (formerly Unex Holdings Inc.) (the “Company”, “EVOH”, “we”, “us”, or “our”) is a corporation established under the corporation laws in the State of Nevada, U.S. on February 17, 2017. The Company has adopted an August 31 fiscal year end.

On December 20, 2021, the Company and Dr. Low entered into the EvoAir International Share Transfer Agreement, pursuant to which Dr. Low agreed to sell all of his ordinary shares of EvoAir International to the Company for the consideration of US$100 (“EvoAir Transaction”). EvoAir International, through its subsidiaries upon completion of the Transactions contemplated under Note 1 to Financial Statements, is engaged in the R&D, manufacturing, trading, sale of HVAC products and related services in Asia.

Pursuant to the terms of a share transfer agreement dated December 20, 2021, Dr. Low, the then sole executive officer and director of the Company and the owner of 2,000,000 restricted shares of the Company’s ordinary shares representing approximately 67.34% of the Company’s then issued and outstanding shares, sold his entire shareholding of the Company to WKL Global for an aggregate consideration of $100. Upon completion of the Change of Control Transaction, WKL Global owned 2,000,000 shares, or approximately 67.34% of the then issued and outstanding ordinary shares of the Company, which resulted in a change of control of the Company.

On December 20, 2021, several transactions took place (together, the “Allotment Transactions”) whereby the Company issued and allotted in aggregate 98,809,323 EvoAir Shares to certain parties. On completion of the Allotment Transactions, the total number of issued and outstanding EvoAir Shares were 101,779,323 (“Then Enlarged Share Capital”):

(A) On December 20, 2021, Dr. Low and Chan Kok Wei entered into a share exchange agreement with WKL Eco Earth Holdings, pursuant to which Dr. Low and Chan Kok Wei agreed to sell all their ordinary shares of WKL Green Energy to WKL Eco Earth Holdings in consideration for the allotment and issuance to WKL Global and Allegro Investment (BVI) Limited (“Allegro Investment”), a company incorporated in the British Virgin Islands with 50% shareholding held by Chan Kok Wei and Ong Bee Chen, respectively, of 24,000 EvoAir Shares and 6,000 EvoAir Shares, respectively, or approximately 0.02% and 0.01% of the Then Enlarged Share Capital, respectively.

20 | Page

(B) On December 20, 2021, Dr. Low, Chan Kok Wei, Ong Bee Chen and certain sellers (collectively, the “WKLEE Sellers”) entered into a share exchange agreement with WKL Eco Earth Holdings, pursuant to which the WKLEE Sellers agreed to sell all their ordinary shares, amounting in aggregate, 240,000 shares or 80% shareholding of WKL Eco Earth to WKL Eco Earth Holdings in consideration for the allotment and issuance to WKL Global, Allegro Investment and WKLEE Sellers of 49,320 EvoAir Shares, 8,280 EvoAir Shares and in aggregate 14,400 EvoAir Shares, respectively, or approximately 0.05%, 0.009% and in aggregate 0.014%, respectively, of the Then Enlarged Share Capital.

(C) On December 20, 2021, Tan Soon Hock, Ivan Oh Joon Wern and certain relevant interest holders (“Relevant Interest Holders”) entered into an investment exchange agreement with WKL Eco Earth Holdings, pursuant to which the Tan Soon Hock, Ivan Oh Joon Wern and the Relevant Interest Holders agreed to sell all relevant interests in the EvoAir Group to WKL Eco Earth Holdings in consideration for the allotment and issuance of 7,037,762 shares, 2,520,000 shares and in aggregate 6,001,794 shares, respectively, of the common stock of the Company, or approximately 6.91%, 2.48% and in aggregate 5.90%, respectively, of the issued and outstanding ordinary shares of the Company. The board of directors and majority shareholders of the Company have approved the transaction.

(D) On December 20, 2021, Dr. Low entered into two deeds of assignment of intellectual properties with WKL Eco Earth Holdings, in respect of Dr. Low’s patents relating to eco-friendly air-conditioner condenser (external unit), EvoAir^TM and the trademarks described in the deed of assignment thereunder, and in respect of Dr. Low’s patents relating to the portable air-conditioner, e-Cond EVO^TMand the trademarks as described in the deed of assignments thereunder (together, the “IP Assignments”). Pursuant to the IP Assignments, WKL Global, Allegro Investment and certain nominees shall be allotted and issued 63,362,756 EvoAir Shares, 14,297,259 EvoAir Shares and in aggregate 5,487,752 EvoAir Shares, respectively or approximately 62.25%, 14.05% and in aggregate 5.39%, respectively of the Then Enlarged Share Capital in consideration for the IP Assignments.

EvoAir Transaction, Change of Control Transaction and Allotment Transactions are collectively to be referred to as the “Transactions”. The closing of the Transactions (the “Closing”) occurred on December 20, 2021 (the “Closing Date”).

From and after the Closing Date, at which time EvoAir International transferred its HVAC business to the Company, the Company’s primary operations consisted of the prior operations of EvoAir International.

EvoAir International is a company incorporated in BVI on November 17, 2021. Effective from the December 20, 2021, it wholly owns WKL Eco Earth Holdings, a company incorporated in Singapore on July 12, 2018, which in turn wholly owns (a) WKL Eco Earth, a Malaysian company incorporated on May 17, 2017, and (b) WKL Green Energy a Malaysian company incorporated on October 24, 2017. WKL Eco Earth Holdings acquired (c) EvoAir Manufacturing on April 19, 2021, a Malaysian company incorporated on March 22, 2019, as well as acquiring (d) WKL EcoEarth Indochina, a Cambodia company incorporated on February 4, 2021, (e) WKL Guanzhe Green Technology Guangzhou, a Chinese company incorporated on April 6, 2021. EvoAir Manufacturing wholly owns (f) Evo Air Marketing, a Malaysian company incorporated on February 2, 2021.

21 | Page

Round 2 Stockholders

The Company entered into a series of offerings for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50, as follows:

	●	On February 15, 2022, the Company entered into certain share subscription agreement with Ms. Ang Lee Kim Jane, who is a “non-U.S. Persons” (the “Investor”) as defined in Regulation S of the Securities Act of 1933, as amended (the “Securities Act”) pursuant to which the Company agreed to issue and sell 74,074 Shares, par value $0.001 per share, at a per share purchase price of $2.50, as part of a series of offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds were $185,185.

	●	On June 3, 2022, the Company entered into certain share subscription agreement with Mr. Wong Hon Wai who is a “non-U.S. Persons” (the “Investor”) as defined in Regulation S of the Securities Act of 1933, as amended (the “Securities Act”) pursuant to which the Company agreed to issue and sell 5,000 shares, par value $0.001 per share , at a per share purchase price of $2.50, as part of a series of offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds were $12,500.

	●	On October 25, 2022, the Company entered into Regulation S share subscription agreements with eight investors, each of whom represented that it was a “non-U.S. Persons” as defined in Securities Act. On the same date, the Company entered into Regulation D share subscription agreements with two investors, each of whom represented that it was an “Accredited Investors” as defined in Regulation D of the Securities Act. Pursuant to the share subscription agreements, the Company agreed to issue and sell in aggregate, (i) 129,621 shares of Common Stock, par value $0.001 per share to the Regulation S investors, and (ii) 15,000 shares of Common Stock to the Regulation D investors, respectively par value $0.001 per share, at a per share purchase price of $2.50, as part of a series of offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate were $361,553.

	●	On February 20, 2023, the Company entered into Regulation S share subscription agreements with eleven investors, each of whom represented that it was a “non-U.S. Persons” as defined in Regulation S of the Securities Act. Pursuant to the agreements, the Company agreed to issue and sell in aggregate, (i) 57,783 shares of Common Stock, par value $0.001 per share to the Regulation S investors, at a per share purchase price of $2.50 as part of a series of the private placement offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate were $144,443.

	●	On July 13, 2023, the Company entered into Regulation S share subscription agreements with 31 investors, each of whom represented that it was a “non-U.S. Persons” as defined in Regulation S of the Securities Act. Pursuant to the agreements, the Company agreed to issue and sell in aggregate, (i) 250,132 shares of Common Stock, par value $0.001 per share to the Regulation S Investors, at a per share purchase price of $2.50 as part of a series of the private placement offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate were approximately $625,330.

	●	On September 7, 2023, the Company entered into Regulation S share subscription agreements with 71 investors, each of whom represented that it was a “non-U.S. Persons” as defined in Regulation S of the Securities Act. Pursuant to the agreements, the Company agreed to issue and sell in aggregate, 365,164 shares of Common Stock, par value $0.001 per share to the Regulation S investors, at a per share purchase price of $2.50 as part of a series of the private placement offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate was approximately $912,889.

	●	On November 21, 2023, the Company entered into a Regulation S share subscription agreement with Wong Chun Shoong who represented that he was a “non-U.S. Persons” as defined in Regulation S of the Securities Act. Pursuant to the agreement, the Company agreed to issue and sell in aggregate, 8,658 shares of Common Stock, par value $0.001 per share to the Regulation S investors, at a per share purchase price of $2.50 as part of a series of the private placement offerings by the Company for an aggregate of up to 6,000,000 shares of Common Stock at a per share purchase price of $2.50. The gross proceeds in aggregate was approximately $21,645.

22 | Page

Reverse Stock Split

Split Adjustment; Treatment of Fractional Shares

No fractional shares were issued in connection with the Reverse Stock Split. Fractional shares were rounded up to the nearest whole number

Share Issuance

Plan of Operation and Funding

We expect that working capital requirements will continue to be funded through internally generated funds and proceeds from issuances of securities. Our working capital requirements are expected to increase in line with the growth of our business.

Existing working capital, proceeds from issuance of securities, further advances, and anticipated cash flow are expected to be adequate to fund our operations over the next twelve months. We have no lines of credit or other bank financing arrangements. Generally, we have financed operations to date through internally generated funds, advances and proceeds from issuance of securities. In connection with our business plan, management anticipates additional increases in operating expenses and capital expenditures relating to: (i) research and development; (ii) expansion of product offerings; (iii) geographical expansion; and (iv) marketing expenses. We intend to finance these expenses with further issuances of securities and advances. Thereafter, we expect we will need to raise additional capital and generate revenue to meet long-term operating requirements. Additional issuances of equity will result in dilution to our current shareholders. Further, such securities might have rights, preferences, or privileges senior to our common stock. Additional financing may not be available upon acceptable terms, or at all. If adequate funds are not available or are not available on acceptable terms, we may not be able to take advantage of prospective new business endeavors or opportunities, which could significantly and materially restrict our business operations.

Results of Operations

The following summary of our operations should be read in conjunction with our unaudited condensed consolidated financial statements for the three and nine months ended May 31, 2025, as compared to the three and nine months ended May 31, 2024.

23 | Page

~~Three~~Results ~~Months~~of ~~Ended May 31, 2025, versus Three Months May 31, 2024.~~Operations

	Three Months Ended May 31
	2025			2024			Changes			%
Revenue	$	37,306		$	89,616		$	(52,310	)		(58	)%
Cost of revenue		8,505			56,741			(48,236	)		(85	)%
Gross profit		28,801			32,875			(4,074	)		(12	)%
Operating expenses		1,237,464			1,007,694			229,770			23	%
Loss from operation		(1,208,663	)		(974,819	)		(233,844	)		(24	)%
Other income		21,825			378			21,447			5674	%
Loss from operation before income taxes	$	(1,186,838	)	$	(974,441	)		(212,397	)		(22	)%

The following summary of our operations should be read in conjunction with our unaudited condensed consolidated financial statements for the three months ended November 30, 2025, as compared to the three months ended November 30, 2024.

Three Months Ended November 30, 2025, versus Three Months Ended November 30, 2024

	Three Months Ended November 30
	2025			2024			Changes			%
Revenue	$	20,451		$	51,929		$	(31,478	)		(61	)%
Cost of revenue		22,685			90,110			(67,425	)		(75	)%
Gross loss		(2,234	)		(38,181	)		35,947			94	%
Operating expenses		1,036,654			4,602,876			(3,566,222	)		(77	)%
Loss from operation		(1,038,888	)		(4,641,057	)		3,602,169			(78	)%
Other income		173			153			20			13	%
Loss from operation before income taxes	$	(1,038,715	)	$	(4,640,904	)	$	3,602,189			78	%

Revenue

The Group generated revenues of $3720,~~306~~451 in the three months ended ~~May~~November 3130, 2025, as compared to $8951,~~616~~929 in the three months ended November ~~May 31~~30, 2024. The decrease of $5231,~~310~~478, or 61%, was primarily due to a reduction in sales volume of ~~EvoAir™~~HVAC products and related ~~air-conditioner~~service.

We are steadily building momentum and expanding the product’s reach across various markets, including residential, commercial, and industrial sectors. This is being achieved through the development of strategic distribution channels, project collaborations, and private labelling and licensing models. The Group remains committed to strengthening the traction of EvoAir™ air-conditioner and driving its adoption across diverse market segments, positioning ourselves for future growth in the emerging eco-friendly air-conditioning space.

We remain confident in the long-term prospects of EvoAir™ and are focused on continuing to innovate and address challenges, with a view to establishing the product as a leading solution in the sustainable cooling market.

Cost of revenue

For the three months ended ~~May~~November 3130, 2025, cost of revenue decreased to $822,~~505~~685, or 23111% of revenue, compared to $5690,~~741~~110, or 63174% of revenue in the same period in 2024. The significant decrease ~~in the cost~~ of ~~revenue~~$67,425, asor a75%, ~~percentage of sales~~ was primarily driven by ~~the~~ lower production ~~costs~~ ofvolumes of the ~~Ionic~~HVAC ~~Nano~~product ~~Copper~~as ~~Zinc~~well ~~solution~~as reduced material costs.

The cost of revenue encompasses production costs and purchase of goods. The Company remains focused on further optimizing its cost structure and maintaining efficiencies as it continues to scale its ~~operational~~operations and expand its product ~~offering~~offerings.

Gross ~~profit~~loss

For the three months ended ~~May~~November 3130, 2025, the Company reported a gross ~~profit~~loss of $282,~~801~~234, or a negative gross margin of 7711 %, compared to a gross ~~profit~~ loss of $3238,~~875~~181, or a negative gross ~~profit~~ margin of 3774% in the same period in 2024. The ~~significant~~ improvement inof ~~gross~~$35,947, ~~profit~~or ~~margin was primarily~~94%, ~~driven~~reflects byimproved ~~the~~manufacturing ~~better~~efficiency ~~margins~~and ~~achieved~~reduced ~~from~~material ~~the sale of the Ionic Nano Copper Zinc solution~~costs, ~~which~~allowing ~~has~~for ~~contributed~~better ~~positively~~costs tocontrol ~~our~~despite ~~overall~~lower production ~~profitability~~volumes.

The Company remains focused on optimizing its cost structure and enhancing operational efficiencies. As we continue to scale operations and expand our product offerings, we are positive that these efforts will improve gross margins and position the Company for profitability in the future.

Operating expenses

For the three months ended ~~May~~November 3130, 2025, operating expenses amounted to $1,~~237~~036,~~464~~654, compared to $14,~~007~~602,~~694~~876 in the same period in 2024, ~~reflecting~~ anreflecting ~~increase~~a decrease of $~~229~~3,~~770~~566,222, or 77%. This ~~increase~~decrease was primarily driven by ~~the~~reduced ~~increased~~ general and administrative expenses, ~~net~~including lower ~~with~~stock-based ~~the~~compensation and professional fees, as well as a reduction in technology-related intangible asset amortization following the impairment of intangible assets in the year ended August 31, ~~2024~~2025.

24 | Page

Key components of operating expenses included salaries and related expenses, commissions, rental costs, patent and trademark application/renewal fees, professional and compliance fees.

24 | Page

The Company remains focused on prudent cost management to maintain operational efficiency while supporting strategic initiatives for growth and value creation.

Other income

Other income for the three months ended ~~May~~November 3130, 2025, and 2024 were not material.

Loss from operations before income taxes

The Company reported a loss from operations before income taxes of $1,~~186~~038,~~838~~715 for the three months ended ~~May~~November 3130, 2025, compared to $~~974~~4,~~441~~640,904 in the corresponding period in 2024, reflecting an improvement of $3,602,189, or 78%.

The continued net loss is primarily attributable to the Company’s strategic investments in building the necessary infrastructure and resources to support its business expansion objectives. Additionally, the lack of economies of scale during this growth phase has impacted the bottom line.

Management remains confident that these investments will position the Company for long-term growth and profitability as it scales operations and capitalizes on emerging opportunities. Strategies to enhance operational efficiencies and achieve economies of scale are key priorities moving forward.

Nine Months Ended May 31, 2025, versus Nine Months May 31, 2024.

	Nine Months Ended May 31
	2025			2024			Changes			%
Revenue	$	160,359		$	222,108		$	(61,749	)		(28	)%
Cost of revenue		168,681			244,142			(75,461	)		(31	)%
Gross loss		(8,232	)		(22,034	)		13,712			62	%
Operating expenses		7,116,685			3,998,445			3,118,240			78	%
Loss from operation		(7,125,007	)		(4,020,479	)		(3,104,528	)		(77	)%
Other income		24,277			90,959			(66,682	)		(73	)%
Loss from operation before income taxes	$	(7,100,730	)	$	(3,929,520	)		(3,171,210	)		(81	)%

Revenue

The Group generated revenues of $ 160,359 in the nine months ended May 31, 2025, as compared to $222,108 in the nine months ended May 31, 2024, a decrease in revenue of $61,749. The overall revenue decrease of $61,000 was mainly driven by significant reduction in EvoAir air-conditioners sales. However, this decline was mitigated by increased in sales of Ionic Nano Copper Zinc Solution.

While the reduction in EvoAir™ air-conditioner sales impacted overall revenue, the growth in sales of the Ionic Nano Copper Zinc solution provided a partial cushion, contributing positively to the Group’s financial performance. The Group remains focused on driving the adoption of both products, and efforts to enhance the performance of EvoAir™ are ongoing, alongside continued expansion of the Ionic Nano Copper Zinc solution’s market presence.

We are confident that strategic initiatives in both product segments will enable the Group to regain momentum and drive growth in the coming quarters.

We are steadily building momentum and expanding the product’s reach across various markets, including residential, commercial, and industrial sectors. This is being achieved through the development of strategic distribution channels, project collaborations, and private labelling and licensing models. The Group remains committed to strengthening the traction of EvoAir™ and driving its adoption across diverse market segments, positioning ourselves for future growth in the emerging eco-friendly air-conditioning space.

25 | Page

We are confident that strategic initiatives in both product segments will enable the Group to regain momentum and drive growth in the coming quarters.

Cost of revenue

For the nine months ended May 31, 2025, cost of revenue increased to $168,681, or 105% of revenue, compared to $244,142 or 110% in the same period in 2024. This change in cost of revenue is consistent with the change in sales.

The cost of revenue encompasses production costs and purchase of goods. The Company remains focused on further optimizing its cost structure and maintaining efficiency as it continues to scale its operational and expand its product offering.

Gross loss

For the nine months ended May 31, 2025, the Company reported a gross loss of $8,322 or a gross loss margin of 5%, compared to a gross loss of $22,034 or negative gross profit margin of 10% in the same period in 2024. The improvement in gross loss margin was primarily driven by the better margins achieved from the sale of the Ionic Nano Copper Zinc solution.

Operating expenses

For the nine months ended May 31, 2025, operating expenses amounted to $7,116,685, compared to $3,998,445 in the same period in 2024, reflecting an increase of $3,118,240. This increase was primarily driven by a $3,261,676 rise in stock-based compensation, partially offset by a reduction in technology-related intangible asset amortization following the impairment of intangible assets in the year ended August 31, 2024.

Key components of operating expenses included salaries and related expenses, commissions, rental costs, patent and trademark application/renewal fees, professional and compliance fees.

The Company remains focused on prudent cost management to maintain operational efficiency while supporting strategic initiatives for growth and value creation.

Other income

Other income decreased, mainly due to the decrease in realized foreign exchange gain from the amount due to shareholders’ wires in period ended May 31, 2024.

Loss from operations before income taxes

The Company reported a loss from operations before income taxes of $7,100,730 for the nine months ended May 31, 2025, compared to $3,929,520 in the corresponding period in 2024.

26 | Page

Liquidity and Capital Resources

Working Capital

	As of			As of
	May 31, 2025			August 31, 2024			Changes			%
	November 30, 2025			August 31, 2025			Changes			%
Current assets	$	~~657~~483,~~714~~981		$	~~790~~527,~~752~~748		$	(~~133~~43,~~038~~767	)		(178	)%
Current liabilities		23,~~741~~522,~~918~~555			13,~~684~~212,~~638~~754			1309,~~057,280~~801			6310	%
Working capital		(23,~~084~~038,~~204~~574	)		(~~893~~2,~~886~~685,006	)		(1353,~~190,318~~568	)		(~~133~~13	)%

As of ~~May~~November 3130, 2025, the decrease in current assets was mainly due to the decrease in cash, and ~~prepayments~~accounts receivable, partially offset by an increase in inventories.

As of ~~May~~November 3130, 2025, the increase in current liabilities was mainly due to the increase in amount due to shareholders of $~~972~~382,~~045~~340.

As of ~~May~~November 3130, 2025, our company had a working capital deficit of $23,~~084~~038,~~204~~574, compared with $~~893~~2,~~886~~685,006 as of August 31, ~~2024~~2025. The increased deficit reflects ongoing operational investments amid revenue challenges, partially mitigated by cost controls.

25 | Page

Cash Flows

~~Nine~~Three Months Ended ~~May~~November 3130, 2025, versus ~~Nine~~Three Months Ended ~~May~~November 3130, 2024

	May 31,			May 31,
	November 30,			November 30,
	2025			2024			Changes			%
Cash flows used in operating activities	$	(~~900~~34,~~095~~790	)	$	(~~595~~41,~~059~~533	)		~~(305~~6,~~036~~743	)		~~(51~~16	)%
Cash flows used in investing activity		(515,~~902~~292	)		~~(102,414~~-	)		96(15,~~512~~292	)		94(100	)%
Cash flows generated from financing activities		923,588			134,724			788,864			586	%
Cash flows used in financing activities		(2,020	)		(2,346	)		326			14	%
Net changes in cash		17(52,~~591~~102	)		(~~562~~43,~~749~~879	)		~~580~~(8,~~340~~223	)		~~103~~(19	)%

The Company’s cash and cash equivalents stood at $8174,~~016~~918 as of ~~May~~November 30, 2025, compared to $93,329 as of August 31, 2025. Cash used in operating activities for the ~~nine~~three months ended ~~May~~November 3130, 2025, was $~~900~~34,~~095~~790. This resulted primarily from a net loss of $71,~~100~~038,~~730~~715, which was offset by non-cash adjustments including depreciation of $8427,~~729,~~904 and amortization of $ 2636,~~707,257,~~425. ~~stock-based~~Changes ~~expense~~in operating ofassets ~~$$3,261,676,~~and ~~decrease~~liabilities inincluded ~~operating~~decreases ~~lease~~in ~~right-of-use~~accounts ~~assets~~receivable of $6134,~~007~~155, ~~decrease~~deposits, inprepayments, ~~operating leases~~and ~~liabilities~~advances to suppliers of $632,~~847~~177, ~~decrease~~and inoperating ~~inventories~~lease right-of-use assets of $2514,~~026,~~704; ~~increase~~increases in deferred revenue of $ 618,~~002~~625, ~~decrease~~other inpayables ~~deposit~~of $2,212, ~~prepayment~~ and ~~other~~amounts ~~receivables~~due to shareholders of $32382,~~624,~~340; ~~decrease~~partially inoffset ~~accounts~~by ~~receivable~~increases in inventories of $310,~~419~~976, ~~increase~~decreases in accounts payable and accruals of $1488,~~162~~067, and ~~increase~~operating inlease ~~other~~liabilities ~~payables~~ of $6815,~~580~~574.

Cash used in investing activities resulted infrom the purchase of property, plant , and equipment amounting to $515,~~902~~292 during the ~~nine~~three months ended ~~May~~November 3130, 2025.

Cash used ~~generated~~in ~~from~~ financing activities resulted ~~in proceeds~~ from ~~shareholders of $972,045,~~ payments of hire purchase amounting to $62,~~003~~020 ~~and deferred offering costs of $42,454~~ during the ~~nine~~three months ended ~~May~~November 3130, 2025.

Net changes in cash and cash equivalents included a positive effect from exchange rate changes of $33,691.

Seasonality

The Company’s business is not subject to seasonality.

Off-Balance Sheet Arrangements

As of the date of this Quarterly Report on Form 10-Q, we do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenue or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors.

27 | Page

Critical Accounting Policies

Revenue recognition

Our revenue recognition policy is in compliance with ASC 606, Revenue from Contracts with Customers that revenue is recognized when a customer obtains control of promised goods and is recognized in an amount that reflects the consideration that we expect to receive in exchange for those goods. In addition, the standard requires disclosure of the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. The amount of revenue that is recorded reflects the consideration that we expect to receive in exchange for those goods.

We apply the following five-step model in order to determine this amount:

(i)	identification of the promised goods and services in the contract;

(ii)	determination of whether the promised goods and services are performance obligations, including whether they are distinct in the context of the contract;

(iii)	measurement of the transaction price, including the constraint on variable consideration;

(iv)	allocation of the transaction price to the performance obligations; and

(v)	recognition of revenue when (or as) the Company satisfies each performance obligation.

26 | Page

We only apply the five-step model to contracts when it is probable that we will collect the consideration we are entitled to in exchange for the goods or services we transfer to the customer. Once a contract is determined to be within the scope of ASC 606 at contract inception, we review the contract to determine which performance obligations we must deliver and which of these performance obligations are distinct. We recognize as revenue the amount of the transaction price that is allocated to the respective performance obligation when the performance obligation is satisfied or as it is satisfied. Generally, our performance obligations are transferred to customers at a point in time, typically upon delivery for local sales and upon shipment of the products for export sale.

For all reporting periods, we have not disclosed the value of unsatisfied performance obligations for all product revenue contracts with an original expected length of one year or less, which is an optional exemption that is permitted under the adopted rules.

Estimates and Assumptions

The preparation of financial statements in conformity with U.S. GAAP requires the Management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of sales and expenses during the reporting periods. Key estimates in the accompanying unaudited condensed consolidated financial statements include, inter-alia, revenue recognition, allowances for doubtful accounts and product returns, provisions for obsolete inventory, valuation of long-lived assets and rights of use (“ROU”) assets (including lease liabilities), and deferred income tax asset valuation allowances. The actual results could differ materially from these estimates.

Going Concern

As of ~~May~~November 30, 2025, and August 31, 2025, the Company had an accumulated deficit of $4655,~~280~~006,~~904~~861 and ~~a working capital deficiency of~~ $254,~~084~~028,~~204.~~719 ~~As of August 31, 2024, the accumulated deficit was $39,401,857 and the working capital deficiency was $893,886~~respectively. The Company incurred net loss of $71,~~100~~038,~~730~~715 and $34,~~929~~640,~~520~~904 for the ~~nine~~three months ended ~~May~~November 3130, 2025, and 2024, respectively. ~~The~~ ~~cash used in operating activities was $900,095 for the nine months ended May 31, 2025, and the cash used in operating activities was $595,059 for the nine months ended May 31, 2024, respectively.~~ It was brought to the attention of the Management to assess going concern considering all facts and circumstances about the foreseeable future of the Company as well as its assets and liabilities on the basis that it will be able to realize and discharge them in the normal course of business.

28 | Page

	●	Expansion of Product Offerings: Broadening the range of HVAC products to meet diverse market needs.
	●	Geographical Expansion: Penetrating new markets to drive revenue growth.
	●	Revenue Diversification: Expanding customer segments across retail, commercial, industrial, and project-based clients, as well as private label and licensing opportunities.
	●	Improved Profitability: Achieving economies of scale through operational efficiencies and growth.

Material Commitments

We have no material commitments as of ~~May~~November 3130, 2025.

Recent Accounting Pronouncements

There are no other recently issued accounting pronouncements that have not yet been adopted that the Company considers material to its consolidated financial statements.

27 | Page

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

As a “smaller reporting company” as defined by Item 10 of Regulation S-K, the Company is not required to provide information required by this Item.

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

Our Management is responsible for establishing and maintaining a system of disclosure controls and procedures (as defined in Rule 13a-14(a)(e) and 15d-14(a) under the Exchange Act) that is designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s Management, including its principal executive officer or officers and principal financial officer or officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

An evaluation was conducted under the supervision and with the participation of our Management of the effectiveness of the design and operation of our disclosure controls and procedures as of November 30, 2024. Based on our Management’s evaluation under the framework in Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission, our Management concluded that our disclosure controls and procedures were not effective as of such date to ensure that information required to be disclosed in the reports that we file or submit under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms.

A material weakness is a control deficiency, or combination of control deficiencies, such that there is a reasonable possibility that a material misstatement of the annual or interim financial statements will not be prevented or detected on a timely basis. In connection with the assessment described above, Management identified the following control deficiencies that represent material weaknesses as at November 30, 2024:

■

Due to our limited resources, we do not have enough accounting personnel with extensive experience in maintaining books and records and preparing financial statements in accordance with U.S. GAAP which could lead to untimely identification and resolution of accounting matters inherent in our financial transactions in accordance with U.S. GAAP.

■	The Company has insufficient written policies and procedures for accounting and financial reporting, which led to inadequate financial statement closing process.

■	The Company has a lack of segregation of duties, a lack of audit committee or independent governance/oversight.

The Company has initiated to implement measures to strengthen its internal control framework, including:

The Company has engaged experienced U.S. GAAP consultants to assist with technical accounting matters, SEC reporting requirements, and the review of financial statements. In addition, management is enhancing the technical capabilities of the Accounting and Finance Team through targeted U.S. GAAP training, professional development programs, and knowledge-sharing initiatives. The Company is also in the process of recruiting qualified accounting and finance personnel with relevant experience to strengthen financial reporting and compliance capabilities.

The Company is developing a comprehensive accounting and financial reporting policy and procedure manual. This manual is intended to document financial statement preparation, review, approval, and reporting processes. Management is also enhancing internal control activities over the financial statement close process and providing training to ensure appropriate implementation and consistent application of the policies. The manual will be reviewed and updated periodically to reflect changes in applicable accounting standards, regulatory requirements, and internal practices.

The Company plans to establish an Audit Committee, Compensation Committee, and Nomination Committee upon uplisting to enhance corporate governance and oversight. Management is reviewing and clarifying roles and responsibilities within the finance function and implementing an authorization matrix to improve segregation of duties over financial transactions. The Company also plans to recruit additional qualified personnel and is considering establishing an internal audit function, either internally or through outsourcing, to strengthen monitoring controls.

Changes in Internal Controls over Financial Reporting

There have been no changes in the Company’s internal control over financial reporting during the three months period covered by this Quarterly Report that have materially affected, or are reasonably likely to materially affect the Company’s internal control over financial reporting.

28 | Page

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

We are not currently subject to any legal proceedings, and to the best of our knowledge, no such proceeding is threatened, the results of which would have a material impact on the Company’s properties, results of operations, or financial condition. Nor, to the best of our knowledge, are any of the Company’s officers or directors involved in any legal proceedings in which we are an adverse party.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The Management is not aware of any unregistered sales of equity securities and use of proceeds.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

No senior securities were issued and outstanding during the three-month period ended November 30, 2024

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable to our Company.

ITEM 5. OTHER INFORMATION

None.

29 | Page

ITEM 3 6. ~~QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.~~EXHIBITS

~~As a “smaller reporting company” as defined by Item 10 of Regulation S-K, the Company is not required to provide information required by this Item.~~Exhibits:

~~ITEM~~10.1 Certificate of Amendment, filed with the Secretary of State of Nevada on September 9, 2024* 10.2 Share Transfer Agreement between Low Wai Koon and Unex Holdings Inc., dated December 20, 2021* 10.3 Share Transfer Agreement between Low Wai Koon and WKL Global Limited, dated December 20, 2021* 10.4 Share Transfer Agreement between Low Wai Koon and EvoAir International Limited, dated December 20, 2022* 10.5 ~~CONTROLS~~Form ~~AND~~of ~~PROCEDURES~~Share Exchange Agreement between certain sellers and WKL Eco Earth Holdings Pte. Ltd. whereby Unex Holdings Inc. is the Issuer, dated December 20, 2021* 10.6 Form of Share Exchange Agreement between certain sellers and WKL Eco Earth Holdings Pte. Ltd. whereby Unex Holdings Inc. is the Issuer, dated December 20, 2022* 10.7 Form of Investment Exchange Agreement between certain Seller and WKL Eco Earth Holdings Pte. Ltd. whereby Unex Holdings Inc. is the Issuer, dated December 20, 2021* 10.8 Form of Deed of Assignment between Low Wai Koon and WKL Eco Earth Holdings Pte Ltd, dated December 20, 2021* 10.9 Form of Deed of Assignment between Low Wai Koon and WKL Eco Earth Holdings Pte Ltd, dated December 20, 2021* 10.10 Form of Subscription Agreement between Ang Lee Kim Jane and Unex Holdings Inc., dated February 15, 2022* 10.11 Form of Subscription Agreement between Wong Hon Wai and Unex Holdings Inc., dated June 3, 2022* 10.12 Supplemental Agreement between Wong Hon Wai and Unex Holdings Inc., dated October 19, 2022* 10.13 Form of Subscription Agreement between Regulation S Investors and Unex Holdings Inc., dated October 25, 2022* 10.14 Form of Subscription Agreement between Regulation D Investors and Unex Holdings Inc., dated October 25, 2022* 10.15 Form of Subscription Agreement between Regulation S Investors and Unex Holdings Inc., dated July 13, 2023* 10.16 Form of Subscription Agreement between Regulation S Investors and Unex Holdings Inc., dated September 7, 2023* 10.17 Form of Subscription Agreement between Regulation S Investor and EvoAir Holdings Inc., dated November 21, 2023* 31.1 Certification of Chief Executive Officer and Chief Financial Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(a) or 15d-14(a) 31.2 Certification of Chief Financial Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(a) or 15d-14(a) 32.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes- Oxley Act of 2002 32.2 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes- Oxley Act of 2002 101. INS Inline XBRL Instance Document 101. SCH Inline XBRL Taxonomy Extension Schema Document 101. CAL Inline XBRL Taxonomy Extension Calculation Linkbase Document 101. DEF Inline XBRL Taxonomy Extension Definition Document 101. LAB Inline XBRL Taxonomy Extension Label Linkbase Document 101. PRE Inline XBRL Taxonomy Extension Presentation Linkbase Document 104 Cover Page Interactive Data File (embedded within the Inline XBRL document)

~~Disclosure Controls and Procedures~~*Previously filed

~~Our~~30 ~~Management~~| is responsible for establishing and maintaining a system of disclosure controls and procedures (as defined in Rule 13a-14(a)(e) and 15d-14(a) under the Exchange Act) that is designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s Management, including its principal executive officer or officers and principal financial officer or officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.Page

An evaluation was conducted under the supervision and with the participation of our Management of the effectiveness of the design and operation of our disclosure controls and procedures as of May 31, 2025. Based on our Management’s evaluation under the framework in Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission, our Management concluded that our disclosure controls and procedures were not effective as of such date to ensure that information required to be disclosed in the reports that we file or submit under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms.SIGNATURES

AIn accordance ~~material~~with ~~weakness~~the isrequirements ~~a control deficiency, or combination~~ of ~~control~~the ~~deficiencies~~Exchange Act, ~~such that there is a reasonable possibility that a material misstatement of~~ the ~~annual~~registrant orcaused ~~interim financial~~this ~~statements~~report ~~will~~to ~~not~~ be ~~prevented~~signed ~~or detected~~ on aits ~~timely~~behalf ~~basis.~~by ~~In connection with~~ the ~~assessment described above~~undersigned, ~~Management~~ ~~identified~~thereunto ~~the~~duly ~~following control deficiencies that represent material weaknesses as at May 31, 2025:~~authorized.

■ Due to our limited resources, we do not have enough accounting personnel with extensive experience in maintaining books and records and preparing financial statements in accordance with U.S. GAAP which could lead to untimely identification and resolution of accounting matters inherent in our financial transactions in accordance with U.S. GAAP.

	EvoAir Holdings Inc.

Dated: January 13, 2026	By:	/s/ Low Wai Koon
		Low Wai Koon Chairman and Chief Executive Officer

Dated: January 13, 2026	By:	/s/ Ong Bee Chen
		Ong Bee Chen Chief Financial Officer

■31 ~~The~~| ~~Company has insufficient written policies and procedures for accounting and financial reporting, which led to inadequate financial statement closing process.~~Page

■ The Company has a lack of segregation of duties, a lack of audit committee or independent governance/oversight.

Changes in Internal Controls over Financial Reporting

30 | Page

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The Management is not aware of any unregistered sales of equity securities and use of proceeds.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

No senior securities were issued and outstanding during the three-month period ended May 31, 2025

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable to our Company.

ITEM 5. OTHER INFORMATION

None.

31 | Page

ITEM 6. EXHIBITS

Exhibits:

10.1 Certificate of Amendment, filed with the Secretary of State of Nevada on September 9, 2024* 10.2 Share Transfer Agreement between Low Wai Koon and Unex Holdings Inc., dated December 20, 2021* 10.3 Share Transfer Agreement between Low Wai Koon and WKL Global Limited, dated December 20, 2021* 10.4 Share Transfer Agreement between Low Wai Koon and EvoAir International Limited, dated December 20, 2022* 10.5 Form of Share Exchange Agreement between certain sellers and WKL Eco Earth Holdings Pte. Ltd. whereby Unex Holdings Inc. is the Issuer, dated December 20, 2021* 10.6 Form of Share Exchange Agreement between certain sellers and WKL Eco Earth Holdings Pte. Ltd. whereby Unex Holdings Inc. is the Issuer, dated December 20, 2022* 10.7 Form of Investment Exchange Agreement between certain Seller and WKL Eco Earth Holdings Pte. Ltd. whereby Unex Holdings Inc. is the Issuer, dated December 20, 2021* 10.8 Form of Deed of Assignment between Low Wai Koon and WKL Eco Earth Holdings Pte Ltd, dated December 20, 2021* 10.9 Form of Deed of Assignment between Low Wai Koon and WKL Eco Earth Holdings Pte Ltd, dated December 20, 2021* 10.10 Form of Subscription Agreement between Ang Lee Kim Jane and Unex Holdings Inc., dated February 15, 2022* 10.11 Form of Subscription Agreement between Wong Hon Wai and Unex Holdings Inc., dated June 3, 2022* 10.12 Supplemental Agreement between Wong Hon Wai and Unex Holdings Inc., dated October 19, 2022* 10.13 Form of Subscription Agreement between Regulation S Investors and Unex Holdings Inc., dated October 25, 2022* 10.14 Form of Subscription Agreement between Regulation D Investors and Unex Holdings Inc., dated October 25, 2022* 10.15 Form of Subscription Agreement between Regulation S Investors and Unex Holdings Inc., dated July 13, 2023* 10.16 Form of Subscription Agreement between Regulation S Investors and Unex Holdings Inc., dated September 7, 2023* 10.17 Form of Subscription Agreement between Regulation S Investor and EvoAir Holdings Inc., dated November 21, 2023* 31.1 Certification of Chief Executive Officer and Chief Financial Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(a) or 15d-14(a) 31.2 Certification of Chief Financial Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(a) or 15d-14(a) 32.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes- Oxley Act of 2002 32.2 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes- Oxley Act of 2002 101. INS Inline XBRL Instance Document 101. SCH Inline XBRL Taxonomy Extension Schema Document 101. CAL Inline XBRL Taxonomy Extension Calculation Linkbase Document 101. DEF Inline XBRL Taxonomy Extension Definition Document 101. LAB Inline XBRL Taxonomy Extension Label Linkbase Document 101. PRE Inline XBRL Taxonomy Extension Presentation Linkbase Document 104 Cover Page Interactive Data File (embedded within the Inline XBRL document)

* Previously filed

32 | Page

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	EvoAir Holdings Inc.
Dated: July 11, 2025	By:	/s/ Low Wai Koon
		Low Wai Koon Chairman and Chief Executive Officer
Dated: July 11, 2025	By:	/s/ Ong Bee Chen
		Ong Bee Chen Chief Financial Officer

33 | Page

Filing Compare · EvoAir Holdings Inc.