Company: XTKG
Filing Date: 2025-06-04
Form Type: 424B5
Source: 0001213900-25-051196
Chunk: 31

Company: X3 Holdings Co., Ltd.
Filing Date: 2025-06-04
Form: 424B5
Chunk 31
---
2024 presented on:

| ● | on a pro forma basis, to                                                                                                
 give effect to (i) the cancellation of 34,911 (post-reverse stock split adjusted to 5,818) Class A Ordinary Shares; and |

| ● | on a pro forma as-adjusted                                                                                                            
 basis, to give effect to (i) the cancellation of 34,911 (post-reverse stock split adjusted to 5,818) Class A Ordinary Shares and      
 the issuance of 22,325,600 (post-reverse stock split adjusted 3,720,933) Ordinary Shares in this offering based on the offering price 
 of $0.43 (post-reverse stock split adjusted $2.58) per Ordinary Share.                                                                |

You should read this table
together with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our consolidated
financial statements and note included in our most recent annual report on Form 20-F, which is incorporated by reference into this prospectus
supplement and the accompanying prospectus.

|                                                                                                                                   |     | Actual(1) |              |   |     | Pro       
 Forma (1) |              |   |     | Pro            
 Forma          
 As-Adjusted(1) |              |   |
|:----------------------------------------------------------------------------------------------------------------------------------|:----|:----------|-------------:|:--|:----|:----------|-------------:|:--|:----|:---------------|-------------:|:--|
| Cash and cash equivalents                                                                                                         |     | $         |    4,193,839 |   |     | $         |    4,193,839 |   |     | $              |   13,793,839 |   |
| Total Assets                                                                                                                      |     |           |   86,395,019 |   |     |           |   86,395,019 |   |     |                |   95,995,019 |   |
| Total Liabilities                                                                                                                 |     |           |   36,487,552 |   |     |           |   36,487,552 |   |     |                |   36,487,552 |   |
| Shareholders’ Equity:                                                                                                             |     |           |              |   |     |           |              |   |     |                |              |   |
| Class A common shares, $0.00003 par                                                                                               
 value, 4,980,000,000