Exhibit 99.1

JIADE LIMITED 

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

	December 31,			June 30,			June 30,
	2023			2024			2024
	RMB			RMB			USD
CURRENT ASSETS:
Cash and cash equivalents		7,081,937			62,636,592			8,619,082
Accounts receivable		7,819,344			9,398,484			1,293,274
Deferred IPO costs		7,869,926			—			—
Prepayment and other current assets		34,151			946,358			130,223
Due from related parties		8,000			20,000			2,752
TOTAL CURRENT ASSETS		22,813,358			73,001,434			10,045,331
Non-current assets
Property and equipment, net		160,303			91,080			12,533
Intangible assets, net		1,989,722			1,977,254			272,079
Right-of-use assets – operating lease		200,539			102,973			14,170
Other long-term assets		67,757			21,450			2,952
TOTAL ASSETS		25,231,679			75,194,191			10,347,065
LIABILITIES AND EQUITY
CURRENT LIABILITIES:
Bank loans		3,000,000			2,000,000			275,209
Accounts payable		1,553			26,278			3,616
Payroll payables		676,618			938,892			129,196
Other payables		591,562			542,359			74,631
Deferred revenue		58,293			-			-
Operating lease liabilities – current		152,539			93,652			12,887
Taxes payable		2,929,371			3,942,801			542,547
Due to related parties.		—			19,300			2,656
TOTAL CURRENT LIABILITIES		7,409,936			7,563,282			1,040,742
Long-term loans – non-current portion		—			—			—
Operating lease liabilities – long-term		—			—			—
TOTAL LIABILITIES		7,409,936			7,563,282			1,040,742
COMMITMENTS AND CONTINGENCIES EQUITY:
Ordinary shares, US$0.01 par value, 200,000,000 shares authorized, 22,235,471 and 24,535,471 shares issued and outstanding as of December 31, 2023 and June 30, 2024, respectively		1,542,964			1,709,070			245,355
Additional paid-in capital		2,729,084			50,147,911			6,900,582
Statutory reserves		1,494,652			2,012,007			276,861
Ordinary shares subscribed		(1,542,964	)		(1,542,964	)		(222,355	)
Subscription receivable		—			(3,270,240	)		(450,000	)
Retained earnings		13,451,868			18,108,060			2,491,752
Accumulated other comprehensive income		—			275,347			37,747
TOTAL EQUITY ATTRIBUTABLE TO EQUITY SHAREHOLDERS OF THE COMPANY		17,675,604			67,439,191			9,297,942
NON-CONTROLLING INTERESTS		146,139			191,718			26,381
TOTAL EQUITY		17,821,743			67,630,909			9,306,323
TOTAL LIABILITIES AND EQUITY		25,231,679			75,194,191			10,347,065

JIADE LIMITED 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF 

INCOME AND COMPREHENSIVE INCOME

	For the six months ended June 30,
	2023			2024			2024
	RMB			RMB			USD
Revenue – third parties		6,673,176			8,921,488			1,227,638
Revenue – related party		853,089			—			—
Revenue		7,526,265			8,921,488			1,227,638
COSTS AND EXPENSES
Direct cost of revenue		430,353			400,313			55,085
Selling expenses		235,231			259,040			35,645
General and administrative expenses		1,099,705			1,550,235			213,319
Research and development expenses		188,510			213,122			29,327
Total costs and expenses		1,953,799			2,422,710			333,376
INCOME FROM OPERATIONS		5,572,466			6,498,778			894,262
OTHER INCOME (EXPENSES)
Interest income		516			15,639			2,152
Interest expense		(32,492	)		(49,642	)		(6,831	)
Other loss, net		(173,577	)		(288,050	)		(39,637	)
Total other expenses, net		(205,553	)		(322,053	)		(44,316	)
INCOME BEFORE INCOME TAXES		5,366,913			6,176,725			849,946
INCOME TAXES PROVISION		784,961			957,599			131,770
NET INCOME		4,581,952			5,219,126			718,176
Less: net income attributable to non-controlling interest		37,572			45,579			6,272
NET INCOME ATTRIBUTABLE TO EQUITY SHAREHOLDERS OF THE COMPANY		4,544,380			5,173,547			711,904
OTHER COMPREHENSIVE INCOME
Foreign currency translation adjustment		—			275,347			37,889
TOTAL COMPREHENSIVE INCOME		4,581,952			5,494,473			756,065
Less: comprehensive income attributable to non-controlling interest		37,572			45,579			6,272
TOTAL COMPREHENSIVE INCOME ATTRIBUTABLE TO EQUITY SHAREHOLDERS OF THE COMPANY		4,544,380			5,448,894			749,793
BASIC AND DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO THE COMPANY*
Basic and diluted		0.20			0.21			0.03
Weighted average number of shares outstanding
Basic and diluted		22,235,471			24,535,471			24,535,471