Company: YDDL
Filing Date: 2025-07-11
Form Type: F-1/A
Source: 0001213900-25-062908
Chunk: 52

Company: One & one Green Technologies. INC
Filing Date: 2025-07-11
Form: F-1/A
Chunk 52
---
) and reflects the application of the proceeds after deducting the underwriting discounts, non -accountableexpense allowance and our estimated offering expenses.

30

DILUTION If you invest in our Class A Ordinary Shares, your interest will be diluted to the extent of the difference between the initial public offering price per share and our net tangible book value per share after this Offering. Dilution results from the fact that the initial public offering price per share is substantially in excess of the book value per Class A Share attributable to the existing Shareholders for our presently outstanding Class A Ordinary Shares. Net tangible book value represents the amount of our total assets, excluding goodwill and other intangible assets, less our total liabilities. Our net tangible book value as of December31, 2024 was US$20,749,151, or US$0.496 per Class A Share. After giving effect to the issuance and sale of 2,500,000 Class A Ordinary Shares in this Offering at an assumed initial public offering price of US$4.00 per Class A Share (the proposed minimum offering price), and after deducting underwriting discounts and estimated Offering expenses payable by us, our pro forma as adjusted net tangible book value would have been $29,689,151, or US$0.670 per outstanding Class A Share. This represents an immediate increase in net tangible book value of US$8,940,000 to existing shareholders and an immediate dilution in net tangible book value of US$0.174 per Class A Ordinary Share to investors purchasing Class A Ordinary Shares in this Offering. The following table illustrates such dilution:

|                                                                             |     | Per Ordinary 
 Share        |            |
| Assumed initial public offering price                                       |     | US$          |       4.00 |
| Net tangible book value                                                     |     | US$          | 20,749,151 |
| Pro forma net tangible book value after giving effect to this Offering      |     | US$          | 29,689,151 |
| Amount of dilution in net tangible book value to investors in this Offering |     | US$          |  8,324,390 |

The following table summarizes, on a pro forma as adjusted basis as of December31, 2024, the total number of Class A Ordinary Shares purchased from us, the total cash consideration paid to us, and the average price per Class A Share paid by existing Shareholders and by new investors in this Offering. The table below reflects an assumed initial public Offering Price of US