Company: JZ
Filing Date: 2025-08-12
Form Type: F-1
Source: 0001213900-25-074942
Chunk: 40

Company: Jianzhi Education Technology Group Co Ltd
Filing Date: 2025-08-12
Form: F-1
Chunk 40
---
MB 3.91 (US$0.54) per ADS, or US$per ordinary share and US$per ADS on a pro forma basis. Net tangible book value represents the amount of total consolidated tangible assets, minus the amount of total consolidated liabilities, mezzanine equity and non -controllinginterests. Dilution is determined by subtracting pro forma as adjusted net tangible book value per ordinary share after giving effect to the additional proceeds we expect to receive from this offering, from a offering price of US$ per ADS, which is the [•]% of closing trading price of the ADSs on , 2025, and after deducting the non -accountableexpense allowance and estimated offering expenses payable by us. Without taking into account any other changes in such net tangible book value after December 31, 2024, other than to give effect to the sale of 5,800,000 ADSs in this offering at a offering price of US$per ADS, which is [•]% of the closing trading price of the ADSs on, 2025, after deducting the non -accountableexpense allowance and estimated offering expenses payable by, our pro forma as adjusted net tangible book value as of December 31, 2024 would have been US$ million, or US$ per ordinary share and US$ per ADS. This represents an immediate increase in net tangible book value of US$ per ordinary share and US$ per ADS to the existing shareholders and an immediate dilution in net tangible book value of US$ per ordinary share and US$ per ADS to investors purchasing ADSs in this offering. The following table illustrates such dilution:

| Offering price per ADS                                                                            |     | US$ |      |
| Net tangible book value ordinary share as of December 31, 2024                                    |     | US$ | 0.54 |
| Pro forma as adjusted net tangible book value per share after giving effect to this offering      |     | US$ |      |
| Amount of dilution in net tangible book value per ordinary share to new investors in the offering |     | US$ |      |
| Amount of dilution in net tangible book value per ADS to new investors in the offering            |     | US$ |      |

The following table summarizes, on a pro forma as adjusted basis as of December 31, 2024, the differences between the existing shareholders and the new investors with respect to the number of ordinary shares (including ordinary shares represented by ADSs) purchased from us in this