Company: NKLR
Filing Date: 2025-07-15
Form Type: S-4/A
Source: 0001213900-25-063846
Chunk: 311

Company: Terra Innovatum Global N.V.
Filing Date: 2025-07-15
Form: S-4/A
Chunk 311
---
 the computation of pro forma diluted net loss per share attributable to PubCo ordinary shareholders for the three months ended March 31, 2025 because including them would have had an anti -dilutiveeffect:

|                                                  |     | Three Months Ended 
     March 31, 2025 |     |             |
|:-------------------------------------------------|:----|-------------------:|:----|------------:|
|                                                  |     |        Assuming No 
        Redemptions 
          Into Cash |     |    Assuming 
     Maximum 
 Redemptions 
   Into Cash |
| Terra Innovatum Quotaholder additional shares(1) |     |         80,000,000 |     |  80,000,000 |
| PAC warrant(2)                                   |     |          1,000,000 |     |   1,000,000 |
| Sponsor additional shares(1)                     |     |            549,500 |     |     549,500 |
| PAC additional shares(1)                         |     |            400,000 |     |     400,000 |
| Bridge loan warrant(3)                           |     |            960,794 |     |     960,794 |
| Total anti-dilutive PubCo Ordinary Shares        |     |         82,910,294 |     |  82,910,294 |

____________ (1)The potentially dilutive securities were excluded from the computation of pro forma net loss per share, basic and diluted, because issuance of such shares is contingent upon the satisfaction of certain conditions which were not satisfied by the end of the period presented.

149

(2)Represents 1,000,000 PubCo Ordinary Shares potentially issuable to PAC upon the exercise of a warrant to be issued upon the Closing. (3)Represents 960,794 PubCo Ordinary Shares potentially issuable to third parties upon the exercise of warrants to be issued upon the Closing of the Business Combination to certain Bridge Loan lenders. Pro forma basic and diluted net loss per share attributable to PubCo ordinary shareholders is calculated as follows for the year ended December 31, 2024:

|                                                                                                                                                                                                                                                                                     |     | Year Ended December 31, 2024 |            |   |     |             |            |   |
|:------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:----|:-----------------------------|-----------:|:--|:----|:------------|-----------:|:--|
|                                                                                                                                                                                                                                                                                     |     | Assuming