Company: XXC
Filing Date: 2025-09-08
Form Type: F-1/A
Source: 0001213900-25-085500
Chunk: 115

Company: XINXU COPPER INDUSTRY TECHNOLOGY Ltd
Filing Date: 2025-09-08
Form: F-1/A
Chunk 115
---
     |                   |  5,180,242 |   |     |    8,807,742 |   |     |        9,749,367 |   |
| Total Capitalization                                                                                                                                                                                                                                                                                                |     | $                 | 18,013,420 |   |     |   21,640,920 |   |     |       22,582,545 |   |

____________ (1)Reflects the sale of ordinary shares in this offering (excluding any ordinary shares that may be sold pursuant to the underwriters’ over -allotmentoption) at an assumed initial public offering price of $4.50 per share, the midpoint of the estimated price range set forth on the cover page of this prospectus, and after deducting the estimated underwriting discounts, non -accountableexpense allowance and estimated offering expenses payable by us. The pro forma as adjusted information is illustrative only, and we will adjust this information based on the actual initial public offering price and other terms of this offering determined at pricing. Additional paid -incapital reflects the net proceeds we expect to receive, after deducting the underwriting discounts and estimated offering expenses payable by us. We estimate that such net proceeds will be approximately $3.63million based on the assumed offering price of $4.50 per ordinary share, the midpoint of the estimated price range set forth on the cover page of this prospectus. If the underwriters’ over -allotmentoption to purchase additional shares from us is exercised in full, pro forma (i) ordinary shares offered and sold in this offering would be 1,725,000shares, (ii) additional paid -incapital would be $7,367,910 (iii) total shareholders’ equity would be $9,749,367 and (iv) total capitalization would be $22,582,545.

65

DILUTION If you invest in our ordinary shares, your interest will be immediately diluted by $4.18 per ordinary share, representing the difference between our net tangible book value per share of $0.32 as of December31, 2024, after giving effect to this offering and an assumed initial public offering price of $4.50 per share, the midpoint of the estimated price range set forth on the cover page of this prospectus, assuming no exercise of the underwriters’ over -allotmentoption. Dilution results from the fact that the initial public offering price per ordinary share is substantially in excess of the book value