Company: TGE
Filing Date: 2025-02-19
Form Type: DRS
Source: 0001213900-25-015012
Chunk: 356

Company: Generation Essentials Group
Filing Date: 2025-02-19
Form: DRS
Chunk 356
---
,000 |     |  71.9 |     |          48,800,000 |     |  81.0 |     |       48,800,000 |     |  91.9 |
|                                                            |     |     67,925,000 |     | 100.0 |     |          60,275,000 |     | 100.0 |     |       53,115,286 |     | 100.0 |

____________ Notes: (1)The share amounts and ownership percentages set forth above are not indicative of voting percentages. Excludes the potential dilutive effect of any aWME warrants outstanding, earnout shares issued after the Closing or equity awards that may be granted under the aWME Award Plan. If the actual facts are different than the assumptions set forth above, the share amounts and percentage ownership numbers set forth above will be different. (2)Represents the issuance of aWME ordinary shares to Public Shareholders, in the cases of no redemptions, 50% of the maximum redemptions, and maximum redemptions. (3)Represents the issuance of aWME ordinary shares to the Sponsor and the other Initial Shareholders, in the cases of no redemptions, 50% of the maximum redemptions, and maximum redemptions. (4)Historical issued and outstanding shares of Black Spade II are 15,300,000 Class A Ordinary Shares held by Black Spade II Public Shareholders and 3,825,000 Class B Ordinary Shares held by the Sponsor and other Initial Shareholders. (5)Historical issued and outstanding shares of aWME are 5,108, 4,880, 857, 388 and 12 voting ordinary shares held by AMTD Digital, AMTD IDEA, South Horizon, Radisson Everton an AMTD Group Inc., respectively, and 1,680 non -votingredeemable ordinary shares held by AMTD Digital.

226

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF PROFIT OR LOSS AND
OTHER COMPREHENSIVE INCOME FOR THE YEAR ENDED DECEMBER 31, 2023

|                                                                                                              |     | aWME Reorganization |   |     |             |   |     |     |     |           |   |     | Black       
 Spade II    |     | Transactions – Scenario 1 
 No redemption             |   |