Company: GRAN
Filing Date: 2025-04-09
Form Type: F-1/A
Source: 0001213900-25-030179
Chunk: 127

Company: Grande Group Ltd/HK
Filing Date: 2025-04-09
Form: F-1/A
Chunk 127
---
 price of US$4.00 per Ordinary Share (the proposed minimum offering price) and after deducting the underwriting discounts, non -accountableexpense allowance and other estimated offering expenses payable by us, our pro forma as adjusted net tangible book value at September30, 2024 would have been US$6,091,023, or US$0.31 per Ordinary Share. This represents an immediate increase in pro forma as adjusted net tangible book value of US$0.30 per Ordinary Share to existing investors and immediate dilution of $3.69 per Ordinary Share to new investors. The following table illustrates this dilution to new investors purchasing Ordinary Share in this Offering:

|                                                                                                                                                                |     | Offering       
 without        
 Over-allotment 
 Option         |       |     | Offering       
 with Full      
 Exercise of    
 Over-allotment 
 Option         |       |
|:---------------------------------------------------------------------------------------------------------------------------------------------------------------|:----|:---------------|------:|:----|:---------------|------:|
| Assumed initial public offering price per Class A Ordinary Share                                                                                               |     | $              |  4.00 |     | $              |  4.00 |
| Net tangible book value per Class A Ordinary Share as of September 30, 2024                                                                                    |     | $              | 0.014 |     | $              | 0.014 |
| Increase in pro forma as adjusted net tangible book value per Ordinary Share attributable to new investors purchasing Class A Ordinary Shares in this Offering |     | $              |  0.30 |     | $              |  0.34 |
| Pro forma as adjusted net tangible book value per Class A Ordinary Share after this Offering                                                                   |     | $              |  0.31 |     | $              |  0.36 |
| Dilution per Class A Ordinary Share to new investors in this Offering                                                                                          |     | $              |  3.69 |     | $              |  3.64 |

Each US$1.00 increase (decrease) in the assumed initial public offering price of US$4.00 per Class A Ordinary Share (the proposed minimum offering price) would increase (decrease) our pro forma as adjusted net tangible book value as of September30, 2024, after this Offering by approximately US$0.10 per Class A Ordinary Share, and would increase (decrease) dilution to new investors by US$0.90 per Class A Ordinary Share, assuming that the