Company: OWLS
Filing Date: 2025-09-03
Form Type: F-1
Source: 0001193125-25-195057
Chunk: 128

Company: OBOOK HOLDINGS INC.
Filing Date: 2025-09-03
Form: F-1
Chunk 128
---
 in aggregate 150,000 Class A                                                                              
 Preferred Shares prior to this direct listing between January 1, 2025 and September 1, 2025 and (ii) fundraising conducted between January 1, 2025 and September 1, 2025; and |

| • |     | on a pro forma as adjusted basis to further give effect to (i) the redemption of the remaining                                                                                                                                                     
 850,000 Class A Preferred Shares shortly following this direct listing, which is expected to be consummated within two months of this direct listing and (ii) the assumed full conversion, upon the direct listing, of rights issued in            
 connection with the SAFE agreements entered into in 2025, in the amount of financing of US$2.55 million, into 255,000 Class A Common Shares immediately following the listing, assuming the conversion price at US$10.00 per share, which is equal 
 to the price at which we sold an aggregate of 1,560,970 shares of our Class A Common Shares to investors in a private placement from April 2025 to August 2025. For more details, see “Description of Share Capital—History of Securities          
 Issuances—Financing Agreements.”                                                                                                                                                                                                                   |

The information in this table should be read in conjunction with our audited financial statements and notes thereto, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and other financial information included in this prospectus. Our historical results do not necessarily indicate our expected results for any future periods.

|                                                                        |     | As of December 31, 2024 |         |   |     |           |         |   |     |             |         |   |
|:-----------------------------------------------------------------------|:----|:------------------------|--------:|:--|:----|:----------|--------:|:--|:----|:------------|--------:|:--|
|                                                                        |     | Actual                  |         |   |     | Pro Forma |         |   |     | As Adjusted |         |   |
|                                                                        |     | US$’000                 |         |   |     | US$’000   |         |   |     | US$’000     |         |   |
| Cash and restricted cash                                               |     |                         |   8,722 |   |     |           |  27,537 |   |     |             |  25,866 |   |
| Short-term debt