Company: TGE
Filing Date: 2025-06-24
Form Type: F-1
Source: 0001213900-25-057225
Chunk: 264

Company: Generation Essentials Group
Filing Date: 2025-06-24
Form: F-1
Chunk 264
---
   |     |         |   769,130 |   |
| Total liabilities and equity                              |     |       |     |                    | 681,674 |   |     |         | 501,514 |   |     |         | 1,174,434 |   |

| * | The amount is less than US$1,000. |

<div align='center'>The accompanying notes are an integral part of
the consolidated financial statements.

F-25

THE GENERATION ESSENTIALS GROUP
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
AS OF DECEMBER 31, 2022, 2023 AND 2024</div>

|                                                               |     | Share      
 capital    |   |     | Share   
 premium |   |     | Preferred 
 shares    |   |     | Capital 
 reserve |         |   |     | Revaluation 
 reserve     |        |   |     | Exchange 
 reserve  |        |   |     | Retained 
 profits  |        |   |     | Total equity 
 attributable 
 to owners    
 of the       
 Company      |         |   |     | Non-        
 controlling 
 interests   |         |     | Total   
 equity  |         |
|                                                               |     | US$’000    |   |     | US$’000 |   |     | US$’000   |   |     | US$’000 |         |   |     | US$’000     |        |   |     | US$’000  |        |   |     | US$’000  |        |   |     | US$’000      |         |   |     | US$’000     |         |     | US$’000 |         |
|                                                               |     | -note (ii) |   |     |         |   |     |           |   |     |         |         |   |     |             |        |   |     |          |        |   |     |          |        |   |     |              |         |   |     |             |         |     |         |         |
| As of January 1, 2022                                         |     |            | — |     |         | — |     |           | — |     |         | 109,963 |   |     |             |  4,521 |   |     |          | (1,060 | ) |     |          |