Company: NKLR
Filing Date: 2025-07-15
Form Type: S-4/A
Source: 0001213900-25-063846
Chunk: 290

Company: Terra Innovatum Global N.V.
Filing Date: 2025-07-15
Form: S-4/A
Chunk 290
---
            — |   |     |             |                                 — |   |     |       |     |            |          — |   |     |       |     |             | —                             |     |       |     |            |          — |   |     |       |
| Basic and diluted net income per share, GSR III non-redeemable ordinary shares                         |     | $           |         0.04 |   |     | $          |            — |   |     | $           |                                 — |   |     |       |     | $          |          — |   |     |       |     | $           | —                             |     |       |     | $          |          — |   |     |       |
| PubCo basic and diluted weighted-average ordinary shares outstanding                                   |     |             |            — |   |     |            |            — |   |     |             |                                 — |   |     |       |     |            | 80,426,075 |   |     | 4(g)  |     |             | —                             |     |       |     |            | 60,845,339 |   |     | 4(g)  |
| Basic and diluted net loss per share, PubCo Ordinary Shares                                            |     | $           |            — |   |     | $          |            — |   |     | $           |                                 — |   |     |       |     | $          |      (0.03 | ) |     | 4(g)  |     | $           | —                             |     |       |     | $          |      (0.05 | ) |     | 4(g)  |

See accompanying notes to the unaudited pro forma condensed combined financial information.

136

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2024

|                                                                                                        |     | Year Ended   
 December 31, 
 2024         |           |   |     | Year Ended   
 December 31, 
 2024         |      |   |     | Scenario 1                        
 Assuming No Redemptions into Cash |     |   |     |        |     |             |      |   |     |       |     |             |        |   |     |       |     |            |            |   |     |       |     | Scenario 2 Assuming Maximum