Company: OSRH
Filing Date: 2025-01-31
Form Type: 424B3
Source: 0001213900-25-008874
Chunk: 233

Company: OSR Holdings, Inc.
Filing Date: 2025-01-31
Form: 424B3
Chunk 233
---
 the entire periods presented. If the maximum number of shares are redeemed, this calculation is retroactively adjusted to eliminate such shares for the entire periods. 135

The weighted average number of shares underlying the pro forma basic loss per share calculation reflects 17.8 million shares of BLAC Common Stock outstanding assuming No Redemptions and 17.7 million shares of BLAC Common Stock outstanding assuming 50% Redemptions and 17.7 million shares of BLAC Common Stock outstanding assuming Maximum Redemptions for the nine months September 30, 2024. The weighted average number of shares underlying the pro forma basic loss per share calculation reflects 17.8 million shares of BLAC Common Stock outstanding assuming No Redemptions and 17.7 million shares of BLAC Common Stock outstanding assuming 50% Redemptions and 17.7 million shares of BLAC Common Stock outstanding assuming Maximum Redemptions for the year ended December 31, 2023. Pro forma diluted loss per share is the same as basic loss per share as potential outstanding securities are concluded to be anti -dilutive. Up to 28% of the Aggregate Consideration or 6,849,140shares of BLAC Common Stock that will be issuable by BLAC to the Non -ParticipatingCompany Stockholders upon exercise of the put/call rights set forth in the Non -ParticipatingStockholder Joinders are excluded from the shares of BLAC Common Stock outstanding as the put/call rights are not exercisable until the earlier of January 1, 2026 and the date that the Non -ParticipatingCompany Stockholders are notified by BLAC of a transaction that will result in a change in control subsequent to Close of Business Combination (the “Trigger Date”). The Put Right and Call Right terminate and expire 120 days after the Trigger Date. The exchange ratio is fixed under the put/call rights at the same exchange ratio set forth in the Business Combination Agreement, and there is no option for cash settlement.

|                                                        |     | For the nine months ended 
 September 30, 2024        |            |   |     |            |            |   |     |            |            |   |
|:-------------------------------------------------------|:----|:--------------------------|-----------:|:--|:----|:-----------|-----------:|:--|:----|:-----------|-----------:|:--|
|                                                        |     | Assuming                  
 No                        
 Redemption                |            |   |     | Assuming