Company: TGE
Filing Date: 2025-05-06
Form Type: F-4/A
Source: 0001213900-25-040058
Chunk: 81

Company: Generation Essentials Group
Filing Date: 2025-05-06
Form: F-4/A
Chunk 81
---
2,748,631 |     |  9.1 |
| Total Additional Dilution Sources(5)                           |     |        21,718,483 |     | 39.7 |     |         21,221,233 |     | 41.7 |     |         20,273,983 |     | 43.9 |     |         20,226,733 |     | 46.5 |     |        19,793,220 |     | 49.1 |
| Total Shares Outstanding Excluding Additional Dilution Sources |     |        67,925,000 |     |    — |     |         64,100,000 |     |    — |     |         60,275,000 |     |    — |     |         56,450,000 |     |    — |     |        53,115,286 |     |    — |
| Total Shares Outstanding Including Additional Dilution Sources |     |        89,643,483 |     |    — |     |         85,321,233 |     |    — |     |         80,998,983 |     |    — |     |         76,676,733 |     |    — |     |        72,908,506 |     |    — |

____________ Notes: (1)Assumes that Black Spade II Public Shareholders holding the outstanding BSII Class A Ordinary Shares will not exercise their redemption rights with respect to the outstanding 15,300,000 BSII Class A Ordinary Shares under the assumed no redemptions scenario, assumes that Black Spade II Public Shareholders will exercise their redemption rights to redeem 3,825,000, 7,650,000 and 11,475,000 of the 15,300,000 outstanding BSII Class A Ordinary Shares under the assumed 25%, 50% and 75% redemptions scenarios, and assumes that Black Spade II Public Shareholders will exercise their redemption rights to redeem all of the 14,809,714 outstanding BSII Class A Ordinary Shares under the assumed maximum redemptions scenario. Actual BSII Class A Ordinary Shares redeemed in connection with the Business Combination may vary from the amounts presented above, accordingly the ownership percentages set forth above will also vary. (2)The calculation of the percentage of shares with respect to each Additional Dilution Source includes the full amount of shares issuable with respect to such