Company: GVSE
Filing Date: 2025-07-16
Form Type: S-1/A
Source: 0001641172-25-019925
Chunk: 31

Company: Gameverse Interactive Corp
Filing Date: 2025-07-16
Form: S-1/A
Chunk 31
---
 |             |            |   |
| Stockholders’                                                                                                          
 Equity:                                                                                                                |     |                   |            |   |     |             |            |   |
| Common                                                                                                                 
 Stock, no par value; 190,000,000 authorized; 11,772,500 issued and outstanding shares as of March 31, 2025; 15,522,500 
 issued and outstanding shares, as adjusted, as of March 31, 2025                                                       |     |                   |     11,772 |   |     |             |     15,523 |   |
| Additional                                                                                                             
 paid-in capital                                                                                                        |     |                   |  3,669,828 |   |     |             | 16,794,828 |   |
| Accumulated                                                                                                            
 deficit                                                                                                                |     |                   | (2,654,115 | ) |     |             | (2,654,115 | ) |
| Non-controlling                                                                                                        
 Interest                                                                                                               |     |                   |            |   |     |             |            |   |
| Total                                                                                                                  
 Stockholders’ Equity                                                                                                   |     | $                 |  1,027,485 |   |     | $           | 14,156,236 |   |
| Total Capitalization                                                                                                   |     | $                 |  1,027,485 |   |     | $           | 14,156,236 |   |

The above discussion and table are based on 11,772,500
shares of common stock outstanding as of March 31, 2025.

| 21 |

<div align='center'>DILUTION</div>

If you invest in our common stock in this offering, your ownership interest will be diluted immediately to the extent of the difference between the assumed combined public offering price per share of common stock and as adjusted, net tangible book value per share of common stock immediately after this offering.

Our net tangible book value is the amount of our total tangible assets less our total liabilities. Our net tangible book value as of March 31, 2025, was $1,027,485, or $0.09 per share of common stock. After giving effect to the assumed sale of 3,750,000 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