Company: GVH
Filing Date: 2025-06-10
Form Type: F-1/A
Source: 0001213900-25-052766
Chunk: 77

Company: Globavend Holdings Ltd
Filing Date: 2025-06-10
Form: F-1/A
Chunk 77
---
 Ordinary Share after this Offering                                                         |     | $ | 0.77 |
| Dilution per Ordinary Share to new investors in this Offering                                                                                |     | $ | 0.59 |

The above discussion and table
are based on 14,931,123 shares of our Ordinary Shares outstanding as of September 30, 2024, and 14,978,899 shares of our Ordinary
Shares outstanding as of the date of this prospectus on a pro forma basis.

To the extent that outstanding
warrants are exercised, you will experience further dilution. In addition, we may choose to raise additional capital due to market conditions
or strategic considerations even if we believe we have sufficient funds for our current or future operating plans. To the extent that
additional capital is raised through the sale of equity or convertible debt securities, the issuance of these securities may result in
further dilution to our stockholders.

The dilution information set
forth in the table above is illustrative only and will be adjusted based on the actual public offering price and other terms of this Offering
determined at pricing.

Each 10% ($0.14) increase (decrease)
in the assumed public offering price of $1.36 per Ordinary Unit, which is the closing price of our Ordinary Shares on Nasdaq on May 19,
2025, would increase (decrease) our pro forma as adjusted net tangible book value after this Offering by approximately $2,002,000 and
would increase (decrease) the dilution per Ordinary Share to new investors by $0.07, assuming the number of Ordinary Units offered
by us, as set forth on the cover page of this prospectus remains the same, no issuance of any Pre-Funded Units and no exercise of
any Warrants, after deducting the estimated Placement Agent’s fees, non-accountable expense allowance and estimated offering expenses
payable by us.

We may also increase or
decrease the number of the securities we are offering. Each 100,000 Ordinary Units increase (decrease) in the number of securities
offered by us in this Offering would increase (decrease) our pro forma as adjusted net tangible book value after this Offering by approximately
$123,760 and would increase or decrease the dilution per Ordinary Share to new investors by $0.002, assuming the assumed public offering
price as set forth on the cover page of this prospectus remains the same, after deducting estimated Placement Agent’s fees, non-accountable