Company: HVIIR
Filing Date: 2025-12-23
Form Type: S-4
Source: 0001493152-25-029121
Chunk: 156

Company: Hennessy Capital Investment Corp. VII
Filing Date: 2025-12-23
Form: S-4
Chunk 156
---
 information has been prepared using the assumptions below with respect to the potential redemption for cash of HVII Public Shares:

| ● | Assuming No Redemption Scenario: This presentation assumes that no Public Shareholders of HVII will exercise redemption rights with  
 respect to the HVII Public Shares for a pro rata share of the funds in the Trust Account.                                            |
| ● | Assuming Maximum Redemptions Scenario: This presentation assumes that 19,000,000 HVII Public Shares are redeemed for aggregate       
 redemption payments of $195.2 million, million based on a redemption price of approximately $10.27 per share. This scenario includes 
 all adjustments contained in the “no redemption” scenario and presents additional adjustments to reflect the effect of               
 the maximum redemptions.                                                                                                             |

The following unaudited pro forma condensed combined balance sheet as of September 30, 2025, and the unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2025 and for the period from September 27, 2024 (inception) through December 31, 2024, are based on the unaudited and audited historical financial statements of HVII and ONE Nuclear. The unaudited pro forma adjustments are based on information currently available, and assumptions and estimates underlying the unaudited pro forma adjustments are described in the accompanying notes. Actual results may differ materially from the assumptions used to present the accompanying unaudited pro forma condensed combined financial information and include immaterial rounding differences.

| 96 |

<div align='center'>UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
SEPTEMBER 30, 2025
(in thousands, except share and per share data)</div>

| Assets                                                                                             
 Current assets                                                                                     |     | (1) ONE Nuclear (Historical) |     |     | (2) HVII (Historical) |         |     | No Redemption                      
 Transaction Accounting Adjustments |          |      |     | Pro Forma Combined |         |     | Maximum Redemptions                
 Transaction Accounting Adjustments |          |      |     | Pro Forma Combined |         |
|:---------------------------------------------------------------------------------------------------|:----|:-----------------------------|----:|:----|:----------------------|--------:|:----|:-----------------------------------|---------:|:-----|:----|:-------------------|--------:|:----|:-----------------------------------|---------:|:-----|:----|:-------------------|--------: