Company: RMIX
Filing Date: 2025-11-12
Form Type: S-4
Source: 0001104659-25-110488
Chunk: 106

Company: Suncrete, Inc.
Filing Date: 2025-11-12
Form: S-4
Chunk 106
---
 Pro Forma net tangible book value is as follows:

| ​ | Pro forma net tangible book value of New Suncrete at June 30, 2025 | ​ | ​ | ​ | ​ | [  ] | ​ | ​ | ​ | ​ | ​ | [  ] | ​ | ​ | ​ | ​ | ​ | [  ] | ​ | ​ |
|:--|:-------------------------------------------------------------------|:--|:--|:--|:--|:-----|:--|:--|:--|:--|:--|:-----|:--|:--|:--|:--|:--|:-----|:--|:--|
| ​ | Pro forma outstanding shares of New Suncrete                       | ​ | ​ | ​ | ​ | [  ] | ​ | ​ | ​ | ​ | ​ | [  ] | ​ | ​ | ​ | ​ | ​ | [  ] | ​ | ​ |

36

TABLE OF CONTENTS

For each of the no redemption and 50% redemption scenarios, the valuation of New Suncrete would need to equal $[ ] million and $[ ] million, respectively, in order for the non-redeeming shareholders’ interest per share to be at least the initial public offering price per share of the SPAC Class A Ordinary Shares. The following table illustrates potential sources of dilution under each scenario that may occur following the consummation of the Business Combination. Potential sources of dilution:

| ​                | ​ | ​ | AssumingNoRedemptions |   |      |   | ​ | ​ | Assuming25%Redemptions | ​ | ​ | Assuming50%Redemptions |   |      |   | ​ | ​ | Assuming75%Redemptions | ​ | ​ | AssumingMaximumRedemptions |   |      |   | ​ |
| Public Warrants  | ​ | ​ | ​                     | ​ | [  ] | ​ | ​ | ​ | ​                      | ​ | ​ | ​                      | ​ | [  ] | ​ | ​ | ​ | ​                      | ​ | ​ | ​                          | ​ | [  ] | ​ | ​ |
| Private Warrants | ​ | ​ | ​                     | ​ | [  ] | ​ | ​ | ​ | ​                      | ​ | ​ | ​