Company: TGE
Filing Date: 2025-06-24
Form Type: F-1
Source: 0001213900-25-057225
Chunk: 91

Company: Generation Essentials Group
Filing Date: 2025-06-24
Form: F-1
Chunk 91
---
 ) |
| Weighted average Black Spade II’s redeemable Class A Ordinary Shares subject to possible redemption, basic and diluted                 |     |         |            |   |     |                | 8,038,983 |   |     |                        |   |     |              |         |       |     |           |            |   |
| Profit per share attributable to Black Spade II’s redeemable Class A Ordinary Shares subject to possible redemption, basic and diluted |     |         |            |   |     |                |      0.11 |   |     |                        |   |     |              |         |       |     |           |            |   |
| Weighted average Black Spade II’s non-redeemable Class B Ordinary Shares outstanding, basic                                            |     |         |            |   |     |                | 3,599,168 |   |     |                        |   |     |              |         |       |     |           |            |   |
| Profit per share attributable to Black Spade II’s non-redeemable Class B Ordinary Shares outstanding, basic                            |     |         |            |   |     |                |      0.11 |   |     |                        |   |     |              |         |       |     |           |            |   |
| Weighted average Black Spade II’s non-redeemable Class B Ordinary Shares outstanding, diluted                                          |     |         |            |   |     |                | 3,617,902 |   |     |                        |   |     |              |         |       |     |           |            |   |
| Profit per share attributable to Black Spade II’s non-redeemable Class B Ordinary Shares outstanding, diluted                          |     |         |            |   |     |                |      0.11 |   |     |                        |   |     |              |         |       |     |           |            |   |

<div align='center'>50

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT
OF FINANCIAL POSITION
As of December 31, 2024</div>

|                                                           |     |         |           |     |          |         |   |     | IFRS                   
 Conversion             
 and                    |          |      |     | Transactions |          |      |     |                    |           |
|                                                           |     | TGE     |           |     | Black    
 Spade II |         |