Exhibit 99.2

WEBUS INTERNATIONAL LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”), except for share and per share data)

	As of June 30,			As of December 31,
	2024			2024			2024
	RMB			RMB			US$
ASSETS
Current assets:
Cash and cash equivalents		2,780,907			3,831,871			524,964
Short-terminvestments		-			9,663,356			1,323,874
Accounts receivable		884,853			529,592			72,554
Amounts due from a related party		111,341			3,387			464
Deferred offering costs		5,350,165			6,084,501			833,573
Prepaid expenses and other current assets		1,783,880			8,435,567			1,155,668
Total current assets		10,911,146			28,548,274			3,911,097
Non-current assets:
Property and equipment, net		33,714,952			32,603,469			4,466,657
Right-of-use assets		307,330			186,084			25,493
Total non-current assets		34,022,282			32,789,553			4,492,150
TOTAL ASSETS		44,933,428			61,337,827			8,403,247
LIABILITIES
Current liabilities:
Short-term borrowings		10,000,000			30,000,000			4,109,983
Accounts payable		411,219			319,595			43,784
Deferred revenue		2,621,402			2,691,633			368,752
Income tax payable		97,344			97,456			13,351
Lease liabilities-current		180,135			164,575			22,547
Accrued expenses and other current liabilities		1,145,737			558,235			76,478
Total current liabilities		14,455,837			33,831,494			4,634,895
Non-current liabilities:
Long-term borrowings		2,200,000			2,200,000			301,399
Lease liabilities-noncurrent		55,454			-			-
Other long-term liabilities		414,400			347,200			47,566
Total non-current liabilities		2,669,854			2,547,200			348,965
TOTAL LIABILITIES		17,125,691			36,378,694			4,983,860
Commitments and Contingencies
SHAREHOLDERS’ EQUITY
Ordinary Shares (US$0.0001 par value per share; 500,000,000 and 500,000,000 shares authorized as of June 30and December 31, 2024; 20,000,000 and 20,000,000 shares issued and outstanding as of June 30 and December 31, 2024, respectively*)		12,720			12,720			1,743
Additional paid-in capital		65,063,327			65,063,327			8,913,639
Share subscription receivable		(12,720	)		(12,720	)		(1,743	)
Accumulated deficits		(37,278,750	)		(40,115,970	)		(5,495,865	)
Accumulated other comprehensive income		23,160			11,776			1,613
Total shareholders' equity		27,807,737			24,959,133			3,419,387
TOTAL LIABILITIES AND SHAREHOLDES’ EQUITY		44,933,428			61,337,827			8,403,247

* The shares and per share data are presented on a retroactive basis to reflect the Company’s recapitalization. 

WEBUS INTERNATIONAL LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”), except for share and per share data)

	For the six months ended December 31,
	2023			2024			2024
	RMB			RMB			US$
Revenues		24,299,188			17,378,596			2,380,858
Cost of revenues		(21,386,284	)		(13,822,885	)		(1,893,727	)
Gross profit		2,912,904			3,555,711			487,131
Operating expenses:
Sales and marketing expenses		(4,213,766	)		(3,795,148	)		(519,933	)
General and administrative expenses		(2,589,165	)		(2,945,069	)		(403,473	)
Research and development expenses		(812,680	)		(604,159	)		(82,769	)
Total operating expenses		(7,615,611	)		(7,344,376	)		(1,006,175	)
Operating loss		(4,702,707	)		(3,788,665	)		(519,044	)
Other income/(expenses)
Financial expenses, net		(455,550	)		(666,774	)		(91,348	)
Other income, net		942,824			1,618,219			221,695
Total other income, net		487,274			951,445			130,347
Loss before income tax expense		(4,215,433	)		(2,837,220	)		(388,697	)
Income tax expense		(20,139	)		-			-
Net loss		(4,235,572	)		(2,837,220	)		(388,697	)
Other comprehensive income/(loss):
Foreign currency translation adjustments, net of nil tax		5,118			(11,384	)		(1,560	)
Total other comprehensive income/(loss)		5,118			(11,384	)		(1,560	)
Total comprehensive loss		(4,230,454	)		(2,848,604	)		(390,257	)
Loss per ordinary share
Basic and diluted*		(0.21	)		(0.14	)		(0.02	)
Weighted average number of ordinary shares outstanding
Basic and diluted*		20,000,000			20,000,000			20,000,000

* The shares and per share data are presented on a retroactive basis to reflect the Company’s recapitalization.