Company: STAK
Filing Date: 2025-02-26
Form Type: 424B4
Source: 0001493152-25-008310
Chunk: 64

Company: STAK Inc.
Filing Date: 2025-02-26
Form: 424B4
Chunk 64
---
 672,402 |   |     |             |    672,402 |   |
| Retained earnings                                                                                                               |     |                     |  6,037,573 |   |     |             |  6,037,573 |   |
| Accumulated comprehensive loss                                                                                                  |     |                     |   (388,543 | ) |     |             |   (388,543 | ) |
| Total equity                                                                                                                    |     |                     | 10,580,949 |   |     |             | 13,753,066 |   |
| Total capitalization                                                                                                            |     |                     | 15,032,457 |   |     |             | 18,204,574 |   |

| (1) | Pro                                                                                                                                    
 forma additional paid in capital reflects the net proceeds we expect to receive, after deducting underwriting fee, underwriter expense 
 allowance and other expenses. We expect to receive net proceeds of approximately US$3,172,117 (offering proceeds of US$5,000,000,      
 less underwriting discounts of US$375,000, non-accountable expense of US$50,000 and offering expenses of US$1,402,883).                
 The Ordinary Shares reflects the net proceeds we expect to receive, after deducting underwriting discounts, underwriter expense        
 allowance and other expenses, and assuming no exercise of the underwriters’ over-allotment option.                                     |

| 39 |

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

If you invest in our 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 Ordinary Shares attributable to the existing Shareholders for our presently outstanding shares.

Net tangible book value represents the amount of our total assets, excluding intangible asset, right-of-use assets and deferred tax assets, less our total liabilities. Our net tangible book value as of June 30, 2024 was US$9,676,292, or US$0.97 per Ordinary Share.

After giving effect to the issuance and sale of 1,250,000 Shares assuming no exercise of the underwriters’ over-allotment option in this Offering at the initial public offering price of US$4.00 per share, and after deducting underwriting discounts and Offering expenses payable by us,