Company: XTKG
Filing Date: 2025-07-17
Form Type: 424B5
Source: 0001213900-25-064921
Chunk: 33

Company: X3 Holdings Co., Ltd.
Filing Date: 2025-07-17
Form: 424B5
Chunk 33
---
) Class A Ordinary Shares; 
 (ii) the issuance of 22,325,600 (post-reverse stock split adjusted to 3,720,933) Class A Ordinary Shares for private placement of   
 $9.6 million; (iii) the issuance of 1,200,000 (post-reverse stock split adjusted to 200,000) Class B restricted Ordinary Shares to  
 the managements of the Company; and (iv) receiving  proceeds of $3,972,600 for the adjusted November 24, 2023 private               
 placement; and                                                                                                                      |

| ● | on a pro forma as-adjusted basis, to give effect to (i) the cancellation of 34,911 (post-reverse stock split adjusted to 5,818) Class A Ordinary Shares; (ii) the issuance of 22,325,600 (post-reverse stock split adjusted to 3,720,933) Class A Ordinary Shares for private placement of $9.6 million; (iii) the issuance of 1,200,000 (post-reverse stock split adjusted to 200,000) Class B restricted Ordinary Shares to the managements of the Company; (iv) receiving  proceeds of $3,972,600 for the adjusted November 24, 2023 private placement; and (v) the issuance of 60,000,000 (post-reverse stock split adjusted 10,000,000) Ordinary Shares in this offering based on the offering price of $0.43 (post-reverse stock split adjusted $2.58) per Ordinary Share. |

You should read this table
together with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our consolidated
financial statements and note included in our most recent annual report on Form 20-F, which is incorporated by reference into this prospectus
supplement and the accompanying prospectus.

|                                                                                                                                                                                                                      |     | Actual(1) |              |   |     | Pro Forma (1) |              |   |     | Pro Forma      
 As-Adjusted(1) |              |   |
|:---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:----|:----------|-------------:|:--|:----|:--------------|-------------:|:--|:----|:---------------|-------------:|:--|
| Cash and cash equivalents                                                                                                                                                                                            |     | $         |    4,193,839 |   |     | $             |   17,766