Company: VSA
Filing Date: 2025-11-13
Form Type: 424B5
Source: 0001213900-25-109735
Chunk: 80

Company: VisionSys AI Inc
Filing Date: 2025-11-13
Form: 424B5
Chunk 80
---
 share after this offering                             |     | US$      |  (0.02 | ) |     | US$ | (4.24 | ) |

The outstanding share information in the table
above is based on 1,069,058,200 Class A ordinary shares and 360,302,950 shares of Class B ordinary shares issued and outstanding as of
June 30, 2025.

The following table summarizes, on an as pro forma adjusted basis as of June 30, 2025 to give effect to the issuance of 7,874,015 ADSs,
representing 393,700,750 Class A Ordinary Shares, at the offering price of US$0.254 per ADS on September 22, 2025, the differences between
the existing shareholders as of June 30, 2025 and the new investors with respect to the number of Class A ordinary shares (represented
by the ADSs) purchased from us in this offering, the total consideration paid and the average price per ordinary share paid and per ADS
paid at the purchase price of US$1.30 per ADS before deducting the placement agent fees and estimated offering expenses payable by us.

|                                          |     | Ordinary shares                           
 purchased                                 |                |     |         |        |   |     | Total consideration |             |     |         |        |   |     | Average  
 price    
 per      
 ordinary |        |     | Average   
 price per |      |
|                                          |     | Number                                    |                |     | Percent |        |   |     | Amount              |             |     | Percent |        |   |     | share    |        |     | ADS       |      |
|                                          |     | -in US$ thousands, except for percentages |                |     |         |        |   |     |                     |             |     |         |        |   |     |          |        |     |           |      |
| Existing shareholders of ordinary shares |     |                                           | 11,444,585,900 |     |         |  83.22 | % |     |                     | 13050884.96 |     |         |  52.10 | % |     |          | 0.0011 |     |           | 0.29 |
| New investors                            |     |                                           |  2,307,687,500 |     |         |  16.78 | % |     |                     |  11,999