Company: XXC
Filing Date: 2025-09-08
Form Type: F-1/A
Source: 0001213900-25-085500
Chunk: 23

Company: XINXU COPPER INDUSTRY TECHNOLOGY Ltd
Filing Date: 2025-09-08
Form: F-1/A
Chunk 23
---
     |     (704,140 | ) |     |    (654,252 | ) |     |           0 |     |     (654,252 | ) |     |                                       0 |     |     (530,559 | ) |     |   (530,559 | ) |     |           0 |     |     (530,559 | ) |
| Effect of foreign exchange                          |     |                                       0 |   |     |       (3,295 | ) |     |      (3,295 | ) |     |           0 |     |       (3,295 | ) |     |                                       0 |     |       (8,581 | ) |     |     (8,581 | ) |     |           0 |     |       (8,581 | ) |
| Net increase (decrease)                             
 in cash                                             |     |                                    (200 | ) |     |      549,418 |   |     |     549,218 |   |     |           0 |     |      549,218 |   |     |                                     200 |     |     (189,937 | ) |     |   (189,737 | ) |     |           0 |     |     (189,737 | ) |
| Cash, beginning                                     |     |                                     200 |   |     |       24,421 |   |     |      24,621 |   |     |           0 |     |       24,621 |   |     |                                       0 |     |      214,358 |   |     |    214,358 |   |     |           0 |     |      214,358 |   |
| Cash, end                                           |     |                                      (0 | ) |     |      573,839 |   |     |     573,839 |   |     |           0 |     |      573,839 |   |     |                                     200 |     |       24,421 |   |     |     24,621 |   |     |           0 |     |       24,621 |   |

9

Condensed Consolidating Schedule — Statement of Cash Flows — (Continued) XINXU COPPER INDUSTRY TECHNOLOGY LIMITED
CONSOLIDATED STATEMENTS OF CASH FLOWS For the period ended December 31, 2024 AND 2023 (