Company: GRAN
Filing Date: 2025-01-30
Form Type: F-1/A
Source: 0001213900-25-008225
Chunk: 112

Company: Grande Group Ltd/HK
Filing Date: 2025-01-30
Form: F-1/A
Chunk 112
---
 the estimate underwriting discounts, non -accountableexpense allowance and other estimated offering expenses payable by us. The pro forma as adjusted information is illustrative only, and we will adjust this information based on the actual initial public offering price and other terms of this Offering determined at pricing. If the underwriters exercise their over -allotmentoption in full, the pro forma as adjusted net tangible book value per Class A Ordinary Share after the Offering would be US$0.36, the increase in net tangible book value per Class A Ordinary Share to existing shareholders would be US$0.34, and the immediate dilution in net tangible book value per Class A Ordinary Share to new investors in this Offering would be US$3.64.

58

The following table summarizes, on a pro forma as adjusted basis as of September30, 2024, the differences between existing shareholders and the new investors with respect to the number of Class A Ordinary Shares purchased from us, the total consideration paid and the average price per Class A Ordinary Share before deducting the estimated discounts to the underwriters, non -accountableexpense allowance and other estimated offering expenses payable by us.

|                       |     | Class A Ordinary 
 Shares purchased 
           Number |     | Percent |   |     | Total         
 consideration 
 Amount        |           |     | Percent |   |     | Average price 
 per Class A   
 Ordinary      
 Share         |          |
|:----------------------|:----|-----------------:|:----|--------:|:--|:----|:--------------|----------:|:----|--------:|:--|:----|:--------------|---------:|
| Existing shareholders |     |       17,750,000 |     |   90.45 | % |     | $             |       100 |     |   0.001 | % |     | $             | 0.000006 |
| New investors(1)      |     |        1,875,000 |     |    9.55 | % |     | $             | 7,500,000 |     |  99.999 | % |     | $             |     4.00 |
| Total                 |     |       19,625,000 |     |  100.00 | % |     | $             | 7,500,100 |     |  100.00 | % |     | $             |     0.38 |

____________ (1)Not