Company: YDDL
Filing Date: 2025-01-21
Form Type: F-1
Source: 0001213900-25-004967
Chunk: 51

Company: One & one Green Technologies. INC
Filing Date: 2025-01-21
Form: F-1
Chunk 51
---
 Additional paid-in capital                                                                                                                                                                  |     |               |    392,356 |   |     |              |
| Accumulated income                                                                                                                                                                          |     |               | 17,777,134 |   |     |              |
| Accumulated other comprehensive loss                                                                                                                                                        |     |               | (1,638,072 | ) |     |              |
| Total shareholders’ equity                                                                                                                                                                  |     | $             | 16,531,418 |   |     |              |
| Total capitalization                                                                                                                                                                        |     | $             | 16,531,418 |   |     |              |

____________ (1)Pro forma additional paid in capital reflects the net proceeds we expect to receive, after deducting underwriting fee, underwriter expense allowance and other expenses. We expect to receive net proceeds of approximately $[*] (Offering proceeds of $[*], less underwriting discounts of $[*], non -accountableexpense of $[*] and Offering expenses of $[*]). The Class A Shares reflects the net proceeds we expect to receive, after deducting underwriting discounts, Underwriter expense allowance and other expenses.

30

DILUTION If you invest in our Class A Shares, your interest will be diluted to the extent of the difference between the initial public offering price per share and our net tangible book value per share after this Offering. Dilution results from the fact that the initial public offering price per share is substantially in excess of the book value per Class A Share attributable to the existing Shareholders for our presently outstanding Class A Shares. Net tangible book value represents the amount of our total assets, excluding goodwill and other intangible assets, less our total liabilities. Our net tangible book value as of [June 30], 2024 was US$[16,531,418], or US$[0.40] per Class A Share. After giving effect to the issuance and sale of [] Class A Shares in this Offering at an assumed initial public offering price of US$[ ] per Class A Share (the midpoint of the estimated price range set forth on the cover of this prospectus), and after deducting underwriting discounts and estimated Offering expenses payable by us, our pro forma as adjusted net tangible book value as of [•], 2025 would have been US$[•] per outstanding Class A Share. This represents an immediate increase in net tangible book value of US$[•] to existing shareholders and an immediate dilution in net tangible book value of US$[•] per Class A Share