Company: RMIX
Filing Date: 2025-11-12
Form Type: S-4
Source: 0001104659-25-110488
Chunk: 63

Company: Suncrete, Inc.
Filing Date: 2025-11-12
Form: S-4
Chunk 63
---
 illustrative purposes, the information in the table also assumes that (i) there are no other issuances of equity interests of SPAC or Suncrete prior to the closing of the Business Combination, (ii) none of SPAC’s Initial Shareholders purchase any additional SPAC Class A Ordinary Shares prior to the closing of the Business Combination and (iii) that the Business Combination closes on February 13, 2026. In addition, the information in this table does not take into account Assumed SPAC Warrants that will remain outstanding following the Business Combination and may be exercised at a later date. The actual results will be within the parameters described by the scenarios above. However, there can be no assurance regarding which scenario will be closest to the actual results. Stockholders will experience additional dilution to the extent PubCo issues additional shares of PubCo Common Stock after the closing of the Business Combination. The table below excludes shares of PubCo Common Stock that will initially be available for issuance under the 2025 Plan and ESPP and shares of restricted PubCo Class A Common Stock issuable as Rollover Equity Awards. Please see the sections titled “ Summary of the Proxy Statement/Prospectus — Ownership of New Suncrete After the Closing ” and “ Unaudited Pro Forma Condensed Combined Financial Information ” for further information.

| ​                                            | ​ | ​ | Assuming No Redemptions |   |            |   |   |   |                      |   |        |   |   |   |                 |   |        |   | ​ | ​ | Assuming 25% Redemptions |   |            |   |   |   |                      |   |        |   |   |   |                 |   |        |   | ​ | ​ | Assuming 50% Redemptions |   |            |   |   |   |                      |   |        |   |   |   |                 |   |        |   | ​ | ​ | Assuming 75% Redemptions |   |            |   |   |   |                      |   |        |   |   |   |                 |   |        |   | ​ | ​ | Assuming Maximum Redemptions |   |            |   |   |   |                      |   |        |   |   |   |                 |   |        |   | ​ |
| ​                                            | ​ | ​ | Shares                  |   |            |   | ​ | ​ | % ofOustandingShares |   |