Company: SEAH
Filing Date: 2025-07-24
Form Type: DRS
Source: 0001213900-25-067275
Chunk: 53

Company: Seahawk Recycling Holdings, Inc.
Filing Date: 2025-07-24
Form: DRS
Chunk 53
---
---------|:----|:---------------|:---------|
| As adjusted net tangible book value per Class A Ordinary Share attributable to payments by new investors  |     | US$         | [    ]   |     | US$            | [    ]   |
| Pro forma net tangible book value per Class A Ordinary Share immediately after the Offering               |     | US$         | [    ]   |     | US$            | [    ]   |
| Amount of dilution in net tangible book value per Class A Ordinary Share to new investors in the Offering |     | US$         | [    ]   |     | US$            | [    ]   |

____________ (1)Assumes that the underwriter’s over -allotmentoption has not been exercised. If the underwriter exercises its over -allotmentoption in full, the pro forma as adjusted net tangible book value per Class A Ordinary Share after the Offering would be US$[ ], the increase in net tangible book value per Class A Ordinary Share to existing shareholders would be US$[ ], and the immediate dilution in net tangible book value per Class A Ordinary Share to new investors in the Offering would be US$[ ]. To the extent that we issue additional Class A Ordinary Shares in the future, there will be further dilution to new investors participating in the Offering.

36

The following table summarizes, on an as adjusted basis as of [March 31, 2025], the differences between existing shareholders and the new investors, the total consideration paid and the average price per Class A Ordinary Share before deducting the estimated underwriting discounts and non -accountableexpenses to the underwriter and the estimated offering expenses payable by us.

| Over-allotment option not exercised 
 Number                              |     | Class A Ordinary Shares 
 purchased               
 Percent                 |     |        | Amount |     | Total consideration | Percent |     |        |   |     | Average        
 price per      
 ordinary share |        |
|:------------------------------------|:----|:------------------------|:----|:-------|:-------|:----|:--------------------|:--------|:----|:-------|:--|:----|:---------------|:-------|
| Existing shareholders               |     | [    ]                  |     | [    ] | %      |     | $                   | [    ]  |     | [    ] | % |     | $              | [    ] |
| New investors                       |     | [    ]                  |     |