Company: LHI
Filing Date: 2025-08-08
Form Type: F-1/A
Source: 0001213900-25-073646
Chunk: 98

Company: Living Homeopathy International Ltd.
Filing Date: 2025-08-08
Form: F-1/A
Chunk 98
---
 |

A $1.00 increase in the assumed
public offering price of $5.00 per Class A Ordinary Share would increase our pro forma as adjusted net tangible book value after
giving effect to this offering by $1,150,000, the pro forma as adjusted net tangible book value per Ordinary Share after giving effect
to this offering by $0.47 per Ordinary Share, and the dilution in pro forma as adjusted net tangible book value per Ordinary Share to
new investors in this offering by $5.20 per Ordinary Share, assuming no change to the number of Ordinary Shares offered by us as set
forth on the cover page of this prospectus, and after deducting underwriting discounts, and estimated offering expenses.

<div align='center'>53</div>

The following tables summarize, on an as adjusted
basis as of March 31, 2025, the differences between existing shareholders and the new investors with respect to the number of Class A
Ordinary Shares purchased from us, the total consideration paid and the average price per Ordinary Share before deducting the underwriting
discounts and the estimated offering expenses payable by us.

| Over-allotment option not exercised |     | Ordinary         
 Shares purchased 
 Number           |            |     | Percent |        |   |     | Total consideration 
 Amount              |           |     | Percent |        |   |     | Average      
 price        
 per Ordinary 
 Share        |      |
|:------------------------------------|:----|:-----------------|-----------:|:----|:--------|-------:|:--|:----|:--------------------|----------:|:----|:--------|-------:|:--|:----|:-------------|-----:|
| Existing shareholders               |     |                  | 10,000,000 |     |         |  88.89 | % |     | $                   |     2,282 |     |         |   0.04 | % |     | $            | 0.00 |
| New investors                       |     |                  |  1,250,000 |     |         |  11.11 | % |     | $                   | 6,250,000 |     |         |  99.96 | % |     | $            | 5.00 |
| Total                               |     |                  | 11,250,000 |     |         | 100.00 | % |     | $                   | 6,252,282