Company: MASK
Filing Date: 2025-06-24
Form Type: F-1
Source: 0001185185-25-000685
Chunk: 132

Company: 3 E Network Technology Group Ltd
Filing Date: 2025-06-24
Form: F-1
Chunk 132
---
 |       |   -445,688 |   |     |         | 1,493,090 |     |                   |   922,944 |   |     |       |     |                |  2,416,034 |
| Total                                                                                                                            
 Liabilities and shareholders’ equity                                                                                             |     | US$     | 5,366,316 |   |     | US$       | 2,896,554 |   |     | US$       | 790,622 |   |     | US$   | -2,414,779 |   |     | US$     | 4,093,919 |     | US$               |   922,944 |   |     |       |     | US$            |  5,016,863 |

<div align='center'>See accompanying notes to unaudited pro forma condensed combined financial statements

69

Unaudited Pro Forma Condensed Combined Statements of Operations

For the Year Ended December 31, 2024

(In thousands, except per share data)</div>

|                                                                      |     | Company |            |     | Guangzhou 
 Sanyi     |         |     | Guangzhou 
 3E        |         |   |     | Conso adj |      |     | HK 3e   
 Network |            |     | Pro Forma Adjustments |            |     | Notes |     | Pro Forma Combined |            |
| Net sales                                                            |     | US$     |  3,128,203 |     | US$       | 1328203 |     | US$       |       0 |   |     |           |      |     | US$     |  1,800,000 |     | US$                   |            |     |       |     | US$                |  1,800,000 |
| Cost of sales                                                        |     |         |  1,534,542 |     |           |  707860 |     |           |      -6 |   |     |           |      |     |         |    826,688 |     |                       |            |     |       |     |                    |    826,688 |
| Gross profit                                                         |     |         |  1,593,661 |     |           | 620,343 |     |           |       6 |   |     |           |      |     |         |    973,312