Company: NKLR
Filing Date: 2025-10-02
Form Type: 424B3
Source: 0001213900-25-095492
Chunk: 18

Company: Terra Innovatum Global N.V.
Filing Date: 2025-10-02
Form: 424B3
Chunk 18
---
 |   |

____________ *Pursuant to the Business Combination Agreement, the par value of PubCo Ordinary Shares is EUR 0.01 per share, and the par value of PubCo Preferred Shares is EUR 100.00 per share. The par values presented above within the unaudited pro forma condensed combined balance sheet are converted to USD, using an exchange rate as of the balance sheet date, and presented rounded. The resulting unrounded par value in USD of PubCo Ordinary Shares and PubCo Preferred Shares is $0.011789 and $117.89, respectively, See accompanying notes to the unaudited pro forma condensed combined financial information.

13

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2025

|                                                                                                        | (In thousands, except per share and 
 weighted-average share data)        |   | Six Months 
      Ended 
   June 30, 
       2025 |               |     |   | Six Months 
      Ended 
   June 30, 
       2025 |             |     |   |            Scenario 1 
           Assuming No 
 Redemptions into Cash |       |     |              |     |   |            |       |     |             |     |   | Scenario 2            
 Assuming Maximum      
 Redemptions into Cash |     |              |     |   |            |       |     |      |
|:-------------------------------------------------------------------------------------------------------|:------------------------------------|:--|-----------:|:--------------|:----|:--|-----------:|:------------|:----|:--|----------------------:|:------|:----|:-------------|:----|:--|-----------:|:------|:----|:------------|:----|:--|:----------------------|:----|:-------------|:----|:--|-----------:|:------|:----|:-----|
| GSR III                                                                                                
 Acquisition                                                                                            
 Corp                                                                                                   
 Historical                                                                                             |                                     |   |            | Terra         
 Innovatum     
 Global S.r.l. 
 Historical    |     |   |            | Other       
 Transaction 
 Accounting  
 Adjustments |     |   |                       | Notes |     | Pro Forma    
 Statement of 
 Operations   |     |   |            | Notes |     | Other       
 Transaction 
 Accounting  
 Adjustments |     |   | Notes                 |     | Pro Forma    
 Statement of 
 Operations