Company: GVH
Filing Date: 2025-06-10
Form Type: F-1/A
Source: 0001213900-25-052766
Chunk: 75

Company: Globavend Holdings Ltd
Filing Date: 2025-06-10
Form: F-1/A
Chunk 75
---
 | ) |     |             |    (13,125 | ) |
| Additional paid-in capital                                                                                                                                                                                                                 |     |                          | 3,454,741 |   |     |             | 3,491,122 |   |     |             | 22,566,715 |   |
| Retained earnings                                                                                                                                                                                                                          |     |                          | 1,712,979 |   |     |             | 1,712,979 |   |     |             |  1,712,979 |   |
| Total shareholders’ equity                                                                                                                                                                                                                 |     | $                        | 5,169,526 |   |     | $           | 5,205,955 |   |     | $           | 24,297,724 |   |

Each 10% ($0.14) increase (decrease)
in the assumed public offering price of $1.36 per Ordinary Unit, which is the closing price of our Ordinary Shares on Nasdaq on May 19,
2025, would increase (decrease) the pro forma as adjusted amount of each of cash and cash equivalents by approximately $2,002,000 and
increase (decrease) shareholders’ equity by approximately $2,002,000, assuming no change in the assumed public offering price per
Ordinary Unit and after deducting the estimated Placement Agent’s fees, non-accountable expense allowance and estimated offering
expenses payable by us and assuming no issuance of any Pre-Funded Units and no exercise of any Warrants. Each 100,000 Ordinary Units increase
(decrease) in the number of Ordinary Units offered by us in this Offering would increase (decrease) the pro forma as adjusted amount
of each of cash and cash equivalents by approximately $123,760 and increase (decrease) shareholders’ equity by approximately $123,760,
assuming no change in the assumed public offering price per Ordinary Unit and after deducting the estimated Placement Agent’s fees,
non-accountable expense allowance and estimated offering expenses payable by us and assuming no issuance of any Pre-Funded Units and
no exercise of any Warrants.

<div align='center'>36

DILUTION</div>

Purchasers of our Units in
this Offering will experience an immediate and substantial dilution in the pro forma net tangible book value of their shares of Ordinary
Shares. Dilution in pro forma net tangible book value represents the difference between the public offering price per share and the pro
forma net tangible book value per share of our Ordinary Shares