Company: RMIX
Filing Date: 2025-11-12
Form Type: S-4
Source: 0001104659-25-110488
Chunk: 202

Company: Suncrete, Inc.
Filing Date: 2025-11-12
Form: S-4
Chunk 202
---
 Adjustments column includes incremental depreciation of property and equipment and amortization of acquired intangibles based upon fair value at July 29, 2024, shown under the assumption the Concrete Acquisition occurred on January 1, 2024.

<div align='center'>98</div>

TABLE OF CONTENTS The following table provides the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2024 for Concrete pursuant to the assumptions mentioned above and included in the “Concrete Partners Holding, LLC Pro Forma Combined” column: UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
OF CONCRETE PARTNERS HOLDING, LLC, FOR THE YEAR ENDED DECEMBER 31, 2024

| ​                                                         
 (In $000’s)                                               | ​ 
 ​ | ​ 
 ​ | Historical                                                                                               
 ConcretePartnersHolding, LLCAs Reportedfor the periodfrom Inception(May 22, 2024)throughDecember 31,2024 |   |        |   | ​ 
 ​ | ​ 
 ​ | Historical                                                                                                    
 Combined EagleRedi-MixConcrete, LLCand RamTransportation,LLC for theperiod January 1,2024 throughJuly 31,2024 |   |         |   | ​ 
 ​ | ​ 
 ​ | Historical                                   
 SRM, Inc.dbaSchwarzReady Mixand Subsidiaries |   |        |   | ​ 
 ​ | ​ 
 ​ | ​                                                   
 ConcreteAcquisitionTransactionAccountingAdjustments | ​ |       ​ | ​ | ​ 
 ​ | ​ 
 ​ | ​ 
 ​ | ​ 
 ​ |  ​ 
  ​ | ​ 
 ​ | ​ 
 ​ | ​ 
 ​ | ​                                                  
 ThunderAcquisitionTransactionAccountingAdjustments | ​ |       ​ | ​ | ​ 
 ​ | ​ 
 ​ | ​ 
 ​ | ​ 
 ​ |   ​ 
   ​ | ​ 
 ​ | ​ 
 ​ | ​ 
 ​ | ​                                            
 ConcretePartnersHolding,LLCPro FormaCombined | ​ |       ​ | ​ | ​ 
 ​ |
|:----------------------------------------------------------|:--|:--|:---------------------------------------------------------------------------------------------------------|:--|-------:|:--|:--|:--|:--------------------------------------------------------------------------------------------------------------|:--|--------:|:--|:--|:--|:---------------------------------------------|:--|-------:|:--|:--|:--|:------------------------------------------------