Company: JZ
Filing Date: 2025-09-16
Form Type: F-1/A
Source: 0001213900-25-087959
Chunk: 37

Company: Jianzhi Education Technology Group Co Ltd
Filing Date: 2025-09-16
Form: F-1/A
Chunk 37
---
325,318,655 | ) |     |     | (45,691,491 | ) |
| Accumulated                                                                                            
 other comprehensive income                                                                             |     |                      |    6,261,156 |   |     |     |     839,005 |   |     |          |    6,261,156 |   |     |     |     839,005 |   |
| Non-controlling                                                                                        
 interest                                                                                               |     |                      |    6,389,911 |   |     |     |     875,414 |   |     |          |    6,389,911 |   |     |     |     875,414 |   |
| Total                                                                                                  
 shareholders’ equity                                                                                   |     |                      |   29,974,413 |   |     |     |   4,106,476 |   |     |          |   65,959,962 |   |     |     |   9,036,476 |   |
| Total                                                                                                  
 capitalization                                                                                         |     |                      |   29,974,413 |   |     |     |   4,106,476 |   |     |          |   65,959,962 |   |     |     |   9,036,476 |   |

<div align='center'>22

DILUTION</div>

If you purchase the ADSs in this offering, your interest will be diluted for each ADS you purchase to the extent of the difference between the public offering price per ADS and our net tangible book value per ADS after this offering. Dilution results from the fact that the public offering price per ADS is substantially in excess of the book value per ordinary share based on our presently outstanding ordinary shares.

Our net tangible book value as of December 31, 2024 was approximately RMB 22.1 million (or US$3.0 million), or RMB7.85 (US$1.08) per ADS. Net tangible book value represents the amount of total consolidated tangible assets, minus the amount of total consolidated liabilities, mezzanine equity and non-controlling interests. Dilution is determined by subtracting pro forma as adjusted net tangible book value per ordinary share after giving effect to the additional proceeds we expect to receive from this offering, from an assumed offering price of US$0.85 per ADS, and after deducting the non-accountable expense allowance and estimated offering expenses payable by us.