Company: JZ
Filing Date: 2025-05-28
Form Type: DRS
Source: 0001213900-25-047999
Chunk: 34

Company: Jianzhi Education Technology Group Co Ltd
Filing Date: 2025-05-28
Form: DRS
Chunk 34
---
 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 ofADSs in this offering at an assumed offering price of US$per ADS, which is the closing trading price of our ADSs on, 2025, after deducting the placement agent fees, non -accountableexpense allowance and estimated offering expenses payable by us and assuming the sale of all of the ADSs we are offering, our pro forma as adjusted net tangible book value as of December 31, 2024 would have been US$ 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:

| Assumed 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 (in the form of ADSs or ordinary shares) purchased from us in this offering, the total consideration paid and the average price per ordinary share paid and per ADS at the public offering price of US$per ADS before deducting the placement agent fees, non -accountableexpense allowance and estimated offering expenses payable by us.

|                       |     | Ordinary shares 
 purchased       |     |         |     | Total consideration |     |         |     | Average   
 price per 
 ordinary  
 share     |     | Average   
 price per 
 ADS       |
|                       |     | Number          |     | Percent |