Company: DKI
Filing Date: 2025-05-23
Form Type: DRS/A
Source: 0001641172-25-012167
Chunk: 83

Company: DarkIris Inc.
Filing Date: 2025-05-23
Form: DRS/A
Chunk 83
---
 | Post-       
 Offering(1) | [*] 
 [*] |
|:------------------------------------------------------------------------------------------------------|:----|:------------|:----|
| As                                                                                                    
 adjusted net tangible book value per Class A Ordinary Share attributable to payments by new investors |     | $           | [*] |
| Pro                                                                                                   
 forma net tangible book value per Class A Ordinary Share after giving effect to                       
 this offering                                                                                         |     | $           | [*] |
| Amount                                                                                                
 of dilution in net tangible book value per Class A Ordinary Share to investors in this offering       |     | $           | [*] |

| 43 |

If the underwriters exercise their over-allotment option in full, the pro forma as adjusted net tangible book value per Class A Ordinary Share after this offering would be US$[*], the increase in net tangible book value per Ordinary Share to existing shareholders would be US$[*], and the immediate dilution in net tangible book value per Ordinary Share to new investors in this offering would be US$[*].

To the extent that we issue additional Ordinary Shares in the future, there will be further dilution to new investors participating in this offering.

The following table summarizes, on a pro forma as adjusted basis as of [*], the total number of Class A Ordinary Shares purchased from us, the total cash consideration paid to us, and the average price per share paid by existing shareholders and by investors in this offering. The table below reflects an assumed initial public offering price of US$[*] per share (the midpoint of the estimated price range set forth on the cover of this prospectus), for Shares purchased in this offering and excludes underwriting discounts and commissions and estimated offering expenses payable by us.

|                  |     | Shares    
 Purchased |     |     |   |     |   |     | Total         
 Consideration |     |     |   |     |   |     | Average   
 Price per 
 Share     |     |
|                  |     | Number    |     |     | % |     |   |     | US$           |     |     | % |     |   |     | US$       |     |
| Existing         
 Shareholders     |     |           | [*] |     |   | [*] | % |     |               | [*] |     |   | [*] | % |     |           | [*] |
| Investors        
 in this offering |     |           | [*] |     |   | [*] |   |     |               | [*] |