Company: TLGYF
Filing Date: 2025-12-29
Form Type: S-4/A
Source: 0001213900-25-125608
Chunk: 552

Company: TLGY ACQUISITION CORP
Filing Date: 2025-12-29
Form: S-4/A
Chunk 552
---
 |   7,785,000 |   |     |               |   7,785,000 |   |
| Net income                                       |     |               — |     |   |   — |     |            | — |     |             |   1,986,072 |   |     |               |   1,986,072 |   |
| Balance December 31, 2024                        |     |       5,750,000 |     | $ | 575 |     | $          | — |     | $           |  (5,742,805 | ) |     | $             |  (5,742,230 | ) |

The accompanying notes are an integral part of these financial statements.

F-32

TLGY ACQUISITION CORPORATION
STATEMENTS OF CASH FLOWS

|                                                                                      |     |   | For the year 
        Ended 
 December 31, 
         2024 |   |     |   | For the year 
        Ended 
 December 31, 
         2023 |   |
|:-------------------------------------------------------------------------------------|:----|:--|-------------:|:--|:----|:--|-------------:|:--|
| Cash Flows From Operating Activities:                                                |     |   |              |   |     |   |              |   |
| Net income                                                                           |     | $ |    1,986,072 |   |     | $ |    3,445,826 |   |
| Adjustments to reconcile net income (loss) to net cash used in operating activities: |     |   |              |   |     |   |              |   |
| Investment income earned on investments held in the Trust Account                    |     |   |   (2,598,427 | ) |     |   |   (5,072,178 | ) |
| Gain on change in fair value of derivative warrant liabilities                       |     |   |      104,694 |   |     |   |      (99,215 | ) |
| Forgiveness of debt                                                                  |     |   |     (623,776 | ) |     |   |            — |   |
| Changes in operating assets and liabilities:                                         |     |   |              |   |     |   |              |   |
| Prepaid expenses                                                                     |     |   |      (13,788 | ) |     |   |      272,418 |   |
| Due to