Company: NKLR
Filing Date: 2025-05-14
Form Type: S-4
Source: 0001213900-25-043376
Chunk: 84

Company: Terra Innovatum Global N.V.
Filing Date: 2025-05-14
Form: S-4
Chunk 84
---
 |    104,217 |   |     | $           |     25,109 |   |
| GSR III Ordinary Shares issued and outstanding, as adjusted(1)                       |     |             | 31,969,071 |   |     |             | 20,469,071 |   |     |             | 12,851,431 |   |
| GSR III net tangible book value per share, as adjusted                               |     | $           |       7.00 |   |     | $           |       5.09 |   |     | $           |       1.95 |   |
| Decrease in net tangible book value per share attributable to GSR III’s shareholders |     | $           |      (0.69 | ) |     | $           |      (2.59 | ) |     | $           |      (5.73 | ) |
| GSR III initial public offering price per share                                      |     | $           |      10.00 |   |     | $           |      10.00 |   |     | $           |      10.00 |   |
| Dilution per share to GSR III public shareholders                                    |     | $           |      (3.00 | ) |     | $           |      (4.91 | ) |     | $           |      (8.05 | ) |

___________ (1)Net tangible book deficit, as adjusted, depicts the amount of net assets that the SPAC will contribute to the post -combinationentity, while excluding the effect of the consummation of the de -SPACtransaction itself. GSR III Ordinary Shares issued and outstanding, as adjusted, depicts the number of shares of common stock that the SPAC will

9

contribute to the post -combinationentity, while excluding the effect of the consummation of the de -SPACtransaction itself. The historical GSR III net tangible book value and the historical GSR III Ordinary Shares issued and outstanding as of December 31, 2024 have been adjusted for: (A) the assumed redemptions in the 50% Redemption Scenario and Maximum Redemption Scenario of GSR III Class A Ordinary Shares subject to possible redemption, (B) material probable or consummated transactions other than the consummation of the de -SPACtransaction itself, and (C) other material effects of the de -SPACtransaction on the historical GSR III net tangible book value