Company: NKLR
Filing Date: 2025-09-11
Form Type: S-4/A
Source: 0001213900-25-086741
Chunk: 299

Company: Terra Innovatum Global N.V.
Filing Date: 2025-09-11
Form: S-4/A
Chunk 299
---
 |       |     |             |        — |   |     |       |     |         |       19 |   |     |                       |        — |   |     |       |     |         |       19 |   |
| Total shareholders’ (deficit) equity                                                                                                                                                                                                     |     |             |  (9,109 | ) |     |            | (1,519 | ) |     |                                    |  78 |     |        |     |             | 1,831 |   |     |       |     |             | (573,586 | ) |     |       |     |         | (582,305 | ) |     |                       | (203,471 | ) |     |       |     |         | (785,776 | ) |
| Total liabilities, Class A ordinary shares subject to possible redemption, and shareholders’ (deficit) equity                                                                                                                            |     | $           | 237,235 |   |     | $          |  4,954 |   |     | $                                  | 130 |     |        |     | $           | 2,416 |   |     |       |     | $           |  (19,440 | ) |     |       |     | $       |  225,295 |   |     | $                     | (203,471 | ) |     |       |     | $       |   21,824 |   |

____________ *Pursuant to the Business Combination Agreement, the par value of PubCo Ordinary Shares is EUR 0.01 per share, and the par value of PubCo Preferred Shares is EUR 100.00 per share. The par values presented above within the unaudited pro forma condensed combined balance sheet are converted to USD, using an exchange rate as of the balance sheet date, and presented rounded. The resulting unrounded par value in USD of PubCo Ordinary Shares and PubCo Preferred Shares is $0.011789 and $117.89, respectively, See accompanying notes to the unaudited pro forma condensed combined financial information.

137

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2025

|                                                                                                        | (In thousands, except per share and 
 weighted-average share data)        |   | Six Months 
      Ended 
   June 30, 
       2025 |               |     |   | Six Months