Company: XXC
Filing Date: 2025-08-05
Form Type: F-1/A
Source: 0001213900-25-071711
Chunk: 116

Company: XINXU COPPER INDUSTRY TECHNOLOGY Ltd
Filing Date: 2025-08-05
Form: F-1/A
Chunk 116
---
 forma as adjusted information is illustrative only, and we will adjust this information based on the actual initial public offering price and other terms of this offering determined at pricing. Additional paid -incapital reflects the net proceeds we expect to receive, after deducting the underwriting discounts and estimated offering expenses payable by us. We estimate that such net proceeds will be approximately $3.63 million based on the assumed offering price of $4.50 per ordinary share, the midpoint of the estimated price range set forth on the cover page of this prospectus. If the underwriters’ over -allotmentoption to purchase additional shares from us is exercised in full, pro forma (i) ordinary shares offered and sold in this offering would be 1,725,000 shares, (ii) additional paid -incapital would be $7,367,910 (iii) total shareholders’ equity would be $9,749,367 and (iv) total capitalization would be $22,582,545.

65

DILUTION If you invest in our ordinary shares, your interest will be immediately diluted by $4.18 per ordinary share, representing the difference between our net tangible book value per share of $0.32 as of December 31, 2024, after giving effect to this offering and an assumed initial public offering price of $4.50 per 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. Dilution results from the fact that the initial public offering price per ordinary share is substantially in excess of the book value per ordinary share attributable to the existing shareholders for our presently outstanding ordinary shares. Our net tangible book value as of December 31, 2024 was $0.16 per ordinary share. Net tangible book value represents the amount of our total consolidated tangible assets, less the amount of our total consolidated liabilities. Dilution is determined by subtracting net tangible book value per ordinary share, after giving effect to the proceeds we will receive from this offering, from 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 deducting underwriting discounts and estimated offering expenses payable by us. Without taking into account any other changes in net tangible book value after December 31, 2024, other than to give