Company: APXIF
Filing Date: 2025-07-03
Form Type: F-4/A
Source: 0001213900-25-061545
Chunk: 97

Company: APx Acquisition Corp. I
Filing Date: 2025-07-03
Form: F-4/A
Chunk 97
---
 value of OmnigenicsAI equity consideration, the estimated fair value of Founder Shares“, the estimated fair value of the APx public and private warrant liabilities, and the exercise of redemption rights in respect of Public Shares. Rounding Certain figures (including percentage amounts) included in this pro forma combined financial information have been rounded for presentation purposes. Percentage figures and totals included in said pro forma information have, in some cases, been calculated based on such figures prior to rounding. For this reason, certain percentage and total amounts may vary from those obtained by performing the same calculations using the figures in the historical financial statements and figures shown as total in certain tables may not be an exact arithmetic aggregate of the other figures in such table. 18

The tables below should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial information. Combined Statements of Operations for the six-month period ended December 31, 2024 (In thousands of U nited States Dollars, except for per share data)

|                                               |     | For the six-month 
      period ended 
 December 31, 2024 |                     |     |           |             |     | Scenario 1 – Assuming 
        no redemptions |          |     |            |             |     | Scenario 2 – Assuming 
    50% of redemptions |          |     |            |             |     | Scenario 3 – Assuming 
   100% of redemptions |          |     |            |   |
|:----------------------------------------------|:----|------------------:|:--------------------|:----|----------:|:------------|:----|----------------------:|:---------|:----|-----------:|:------------|:----|----------------------:|:---------|:----|-----------:|:------------|:----|----------------------:|:---------|:----|-----------:|:--|
| OmnigenicsAI                                  
 (Historical)                                  |     |                   | APx                 
 (Historical)(i)(ii) |     |           | Transaction 
 Accounting  
 Adjustments |     |                       | Pro      
 Forma    
 Combined |     |            | Transaction 
 Accounting  
 Adjustments |     |                       | Pro      
 Forma    
 Combined |     |            | Transaction 
 Accounting  
 Adjustments |     |                       | Pro      
 Forma    
 Combined |     |            |   |
| Revenues                                      |     |               835 |                     |     |         — |             |     |                     — |