Company: GVSE
Filing Date: 2025-04-17
Form Type: S-1/A
Source: 0001641172-25-005196
Chunk: 32

Company: Gameverse Interactive Corp
Filing Date: 2025-04-17
Form: S-1/A
Chunk 32
---
0.06 per share of common stock. After giving effect to the assumed sale of 2,500,000 shares of our common stock at an assumed public offering price per share of $4.00, the estimated offering price set forth on the cover page of this prospectus, and after deducting estimated underwriting discounts and commissions and offering expenses payable by us, our pro forma as adjusted net tangible book value as of December 31, 2024, would have been approximately $0.66 per share of common stock.

This represents an immediate increase in net tangible book value per share of $0.60 to existing stockholders and an immediate dilution of approximately $3.34 per share to new investors purchasing shares of our common stock in this offering.

Dilution per share to new investors is determined by subtracting the as adjusted, net tangible book value per share after this offering from the public offering price per share paid by new investors.

The following table illustrates this per share dilution:

| Assumed public offering price per share                                          |     | $ | 4.00 |
| Net tangible book                                                                
 value per share as of December 31, 2024                                          |     | $ | 0.06 |
| Increase                                                                         
 in as adjusted net tangible book value per share after this offering             |     | $ | 0.60 |
| As                                                                               
 adjusted, net tangible book value per share after giving effect to this offering |     | $ | 0.66 |
| Dilution                                                                         
 per share to new investors                                                       |     | $ | 3.34 |

A 50% increase (decrease) in the assumed public offering price per share of common stock would increase (decrease) the as adjusted, net tangible book value per share by $0.33 ($0.33), and the dilution per share to new investors in this offering by $1.67 ($1.67), assuming the number of shares of common stock, offered by us, as set forth on the cover page of this prospectus, remain the same and after deducting estimated underwriting discounts and commissions and offering expenses payable by us.

Conversely, a decrease of 50% in the number of shares of common stock offered by us, as set forth on the cover page of this prospectus, would decrease the as adjusted, net tangible book value by approximately $0.30 per share and increase the dilution to investors participating in this offering by approximately $0.30 per share, assuming