Company: XXC
Filing Date: 2025-08-05
Form Type: F-1/A
Source: 0001213900-25-071711
Chunk: 117

Company: XINXU COPPER INDUSTRY TECHNOLOGY Ltd
Filing Date: 2025-08-05
Form: F-1/A
Chunk 117
---
 effect to the sale of the ordinary shares offered in this offering at the assumed initial 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, assuming no exercise of the underwriters’ over -allotmentoption and after deduction of the underwriting discounts and estimated offering expenses payable by us, our pro forma as adjusted net tangible book value as of December 31, 2024 would have been approximately $6,809,202, or $0.32 per ordinary share. This represents an immediate increase in net tangible book value of $0.16 per ordinary share to the existing shareholders and an immediate dilution in net tangible book value of $4.18 per ordinary share to investors purchasing our ordinary shares in this offering. The following table illustrates such dilution:

|                                                                                     |     | Offering       
 Without        
 Over-Allotment |      |     | Offering       
 With           
 Over-Allotment |      |
|:------------------------------------------------------------------------------------|:----|:---------------|-----:|:----|:---------------|-----:|
| Assumed offering price per ordinary share                                           |     | $              | 4.50 |     | $              | 4.50 |
| Net tangible book value per ordinary share as of December 31, 2024                  |     | $              | 0.16 |     | $              | 0.16 |
| Increase per ordinary share attributable to payments by new investors               |     | $              | 0.16 |     | $              | 0.20 |
| Pro forma as adjusted net tangible book value per ordinary share after the offering |     | $              | 0.32 |     | $              | 0.36 |
| Dilution per ordinary share to new investors                                        |     | $              | 4.18 |     | $              | 4.14 |

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 $1.4 million, the pro forma as adjusted net tangible book value per ordinary share after giving effect to this offering by $0.06 per ordinary share and the dilution in pro forma as adjusted net tangible book