Company: XXC
Filing Date: 2025-09-18
Form Type: F-1/A
Source: 0001213900-25-089077
Chunk: 116

Company: XINXU COPPER INDUSTRY TECHNOLOGY Ltd
Filing Date: 2025-09-18
Form: F-1/A
Chunk 116
---
 offering |     | $              | 0.30 |     | $              | 0.34 |
| Dilution per ordinary share to new investors                                        |     | $              | 4.20 |     | $              | 4.16 |

A $1.00 change in the assumed public offering price of $4.50 per ordinary share, the midpoint of the estimated price range set forth on the cover page of this prospectus, would increase (decrease), in the case of an increase (decrease), our pro forma as adjusted net tangible book value after giving effect to this offering by approximately $1.43 million, the pro forma as adjusted net tangible book value per ordinary share after giving effect to this offering by $0.07 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 $0.21 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 other offering expenses. The following table summarizes, on a pro forma as adjusted basis as of December31, 2024, the differences between existing shareholders and the new investors with respect to the number of ordinary shares purchased from us in this offering, the total consideration paid and the average price per ordinary share paid before deducting the underwriting discounts and commissions and estimated offering expenses, assuming no exercise of the underwriters’ over -allotmentoption.

| Number                |     | Ordinary Shares 
       Purchased 
         Percent |     |       | Amount |     | Total Consideration |   Percent |     |       |   |     | Average   
 Price Per 
 Ordinary  
 Share     |      |
|:----------------------|:----|----------------:|:----|------:|:-------|:----|:--------------------|----------:|:----|------:|:--|:----|:----------|-----:|
| Existing shareholders |     |      20,000,000 |     | 93.02 | %      |     | $                   | 2,800,170 |     | 29.32 | % |     | $         | 0.14 |
| New investors         |     |       1,500,000 |     |  6.98 | %      |     | $                   | 6,750,000 |     | 70.68 | % |     |