Company: NKLR
Filing Date: 2025-09-03
Form Type: S-4/A
Source: 0001213900-25-084087
Chunk: 299

Company: Terra Innovatum Global N.V.
Filing Date: 2025-09-03
Form: S-4/A
Chunk 299
---
     | $ |          — |       |     |      |
| PubCo basic and diluted weighted-average ordinary shares outstanding                                   |                                     |   |          — |               |     |   |          — |             |     |   |                     — |       |     |              |     |   | 80,464,670 |       |     | 4(h)        |     |   | —                     |     |              |     |   | 60,858,306 |       |     | 4(h) |
| Basic and diluted net loss per share, PubCo Ordinary Shares                                            |                                     | $ |          — |               |     | $ |          — |             |     | $ |                     — |       |     |              |     | $ |      (0.05 | )     |     | 4(h)        |     | $ | —                     |     |              |     | $ |      (0.07 | )     |     | 4(h) |

See accompanying notes to the unaudited pro forma condensed combined financial information.

138

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2024

|                                                                                                        | (In thousands, except per share and 
 weighted-average share data)        |   |   Year Ended 
 December 31, 
         2024 |               |     |   |   Year Ended 
 December 31, 
         2024 |             |     |   |            Scenario 1 
           Assuming No 
 Redemptions into Cash |       |     |            |     |   |            |       |     |             |     |   | Scenario 2            
 Assuming Maximum      
 Redemptions into Cash |     |            |     |   |            |       |     |      |
|:-------------------------------------------------------------------------------------------------------|:------------------------------------|:--|-------------:|:--------------|:----|:--|-------------:|:------------|:----|:--|----------------------:|:------|:----|:-----------|:----|:--|-----------:|:------|:----|:------------|:----|:--|:----------------------|:----|:-----------|:----|:--|-----------:|:------|:----|:-----|
| GSR III                                                                                                
 Acquisition                                                                                            
 Corp                                                                                                   
 Historical                                                                                             |                                     |   |              | Terra