Company: YCY-WT
Filing Date: 2025-09-11
Form Type: S-1/A
Source: 0001213900-25-086752
Chunk: 89

Company: AA Mission Acquisition Corp. II
Filing Date: 2025-09-11
Form: S-1/A
Chunk 89
---
, as further described in this prospectus, (iv) no value is attributed to the warrants (however, we may need to issue ordinary shares or convertible equity in the circumstances described above, as we intend to target an initial business combination with a target company whose enterprise value is greater than the next proceeds of this offering and the sale of private placement units) and (v) the anti -dilutionprovision applicable to the Class B shares do not impact the dilution calculations in the proforma presentation, and (B) assume the issuance of 10,000,000 public shares (or 11,500,000 public shares if the over -allotmentoption is exercised in full), 2,875,000 founder shares (up to 375,000 of which are assumed to be forfeited in the scenario in which the over -allotmentoption is not exercised in full). Such calculations do not reflect any dilution associated with the exercise of warrants as the warrants are only exercisable at the later of one (1) year after the date of the closing of this offering and upon the consummation of our initial business combination. The following table illustrates the difference between the public offering price per unit and our NTBV per share, as adjusted to give effect to this offering and assuming redemption of our public shares at varying levels and the full exercise and no exercise of the over -allotmentoption:

| As of June 10, 2025 |                                                 |     |                |      |     |                |      |     |                |      |     |                |      |     |                |      |     |                |      |     |               |      |     |                |      |
|:--------------------|------------------------------------------------:|:----|:---------------|-----:|:----|:---------------|-----:|:----|:---------------|-----:|:----|:---------------|-----:|:----|:---------------|-----:|:----|:---------------|-----:|:----|:--------------|-----:|:----|:---------------|-----:|
| Offering            
 Price of            
 $10.00              |                                                 |     | 25% of Maximum 
 Redemption     
 (assumes       
 2,336,922 or   
 2,706,034      
 public shares  
 redeemed)      |      |     |                |      |     | 50% of Maximum 
 Redemption     
 (assumes       
 4,673,843 or   
 5,412,