Company: RMIX
Filing Date: 2025-11-12
Form Type: S-4
Source: 0001104659-25-110488
Chunk: 173

Company: Suncrete, Inc.
Filing Date: 2025-11-12
Form: S-4
Chunk 173
---
ata share of the funds in the Trust Account.

•

Assuming Maximum Redemptions Scenario: This presentation assumes that 16,913,436 Public Shares are redeemed for aggregate redemption payments of $187.6 million, assuming a $11.09 per share redemption price. The Business Combination Agreement contains a condition to the Closing that, after giving effect to the transactions contemplated hereby (including any PIPE Financing) the Available Closing SPAC Cash shall not be less than $150,000,000. This scenario includes all**

<div align='center'>77</div>

TABLE OF CONTENTS

adjustments contained in the “No Redemptions” scenario and presents additional adjustments to reflect the effect of the maximum contractual redemptions. The “Maximum Redemptions” scenario represents the maximum number of Public Shares that may be redeemed while satisfying the condition mentioned above.

| ​                                                                                                         
 ​                                                                                                         
 Unaudited Pro Forma Condensed Combined Statement of Operations Data forthe six months ended June 30, 2025 | ​ 
 ​ 
 ​ | ​ 
 ​ 
 ​ | No Redemptions                                 
 (in thousands, except shareand per share data) 
 ​                                              | ​ |          ​ | ​ | ​ 
 ​ | ​ 
 ​ | MaximumRedemptions 
 ​                  | ​ |          ​ | ​ | ​ 
 ​ 
 ​ |
|:----------------------------------------------------------------------------------------------------------|:--|:--|:-----------------------------------------------|:--|-----------:|:--|:--|:--|:-------------------|:--|-----------:|:--|:--|
| Net loss                                                                                                  | ​ | ​ | ​                                              | $ |     -1,670 | ​ | ​ | ​ | ​                  | $ |     -1,670 | ​ | ​ |
| Weighted average shares outstanding – basic and diluted                                                   | ​ | ​ | ​                                              | ​ | 73,163,434 | ​ | ​ | ​ | ​                  | ​ | 56,249,998 | ​ | ​ |
| Basic and diluted net loss per share                                                                      | ​ | ​ | ​                                              | $ |      -0.02 | ​ | ​ | ​ | ​                  | $ |      -0.03 | ​ | ​ |

| ​                                                                                                       
 ​                                                                                                       
 Unaudited Pro Forma Condensed Combined Statement of Operations Data forthe year ended December 31, 2024 | ​ 
 ​ 
 ​ | ​ 
 ​ 
 ​ | No Red