Company: NKLR
Filing Date: 2025-11-10
Form Type: S-1
Source: 0001213900-25-108246
Chunk: 144

Company: Terra Innovatum Global N.V.
Filing Date: 2025-11-10
Form: S-1
Chunk 144
---
 to acquire one GSR III Class A ordinary share and conversion of GSR III Class A ordinary shares into PubCo Ordinary Shares effective January 1, 2024 as a result of assuming closing of the Business Combination on January 1, 2024 |     |                              |   3,346,071 |   |
| Assume conversion of GSR III Class B ordinary shares into PubCo Ordinary Shares effective January 1, 2024 as a result of assuming closing of the Business Combination on January 1, 2024                                                                                            |     |                              |   5,750,000 |   |
| Assume GSR III Class B ordinary shares become subject to vesting or forfeiture conditions effective January 1, 2024 as a result of assuming closing of the Business Combination on January 1, 2024                                                                                  |     |                              |    (549,500 | ) |
| Assume January 1, 2024 issuance of PubCo Ordinary Shares to Terra Innovatum Global Quotaholders as a result of assuming closing of the Business Combination on January 1, 2024                                                                                                      |     |                              |  47,500,000 |   |
| Assume January 1, 2024 issuance of PubCo Ordinary Shares to unrelated third parties as a result of assuming closing of the Business Combination on January 1, 2024                                                                                                                  |     |                              |   1,074,483 |   |
| Assume January 1, 2024 issuance of PubCo Ordinary Shares underlying the PIPE Financing as a result of assuming closing of the Business Combination on January 1, 2024                                                                                                               |     |                              |   3,683,500 |   |
| Pro forma weighted-average shares outstanding - basic and diluted                                                                                                                                                                                                                   |     |                              |  69,751,448 |   |
| Pro forma net loss per share attributable to PubCo ordinary shareholders - basic and diluted                                                                                                                                                                                        |     |                              |       (0.22 | ) |

<div align='center'>85</div>

The following securities were excluded from the
computation of pro forma diluted net loss per share attributable to PubCo ordinary shareholders for the year ended December 31, 2024
because including them would have had an anti-dilutive effect:

|                                                         |     | Year Ended December 31, 2024 |            |
|:--------------------------------------------------------|:----|:-----------------------------|-----------:|
|                                                         |     | Actual                       
 Redemptions                  |