Company: NKLR
Filing Date: 2025-05-14
Form Type: S-4
Source: 0001213900-25-043376
Chunk: 270

Company: Terra Innovatum Global N.V.
Filing Date: 2025-05-14
Form: S-4
Chunk 270
---
 |                                    |     — |     |       |     |             |        — |   |     |       |     |           |        2 |   |     |                               |        — |   |     |       |     |           |        2 |   |
| Total shareholders’ (deficit) equity                                                                                                              |     |             |  (7,314 | ) |     |            | (33 | ) |     |                                    | 7,438 |     |       |     |             | (584,422 | ) |     |       |     |           | (584,331 | ) |     |                               | (198,533 | ) |     |       |     |           | (782,864 | ) |
| Total liabilities, Class A ordinary shares subject to possible redemption, and shareholders’ (deficit) equity                                     |     | $           | 233,348 |   |     | $          | 133 |   |     | $                                  | 7,438 |     |       |     | $           |  (18,358 | ) |     |       |     | $         |  222,561 |   |     | $                             | (198,533 | ) |     |       |     | $         |   24,028 |   |

____________ *Pursuant to the Business Combination Agreement, the par value of PubCo Ordinary Shares is 0.01 EUR. The par value presented above within the unaudited pro forma condensed combined balance sheet is converted to USD, using an exchange rate as of the balance sheet date, and presented rounded. The resulting unrounded par value in USD of PubCo Ordinary Shares is $0.010355. See accompanying notes to the unaudited pro forma condensed combined financial information.

125

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2024

|                                                                                                        |     |             |   Year Ended 
 December 31, 
         2024 |   |     |            |   Year Ended 
 December 31, 
         2024 |   |     |             | Scenario 1 Assuming No 
  Redemptions into Cash |   |     |       |     |              |            |   |     |       |     |             | Scenario 2 Assuming Maximum 
       Redemptions into Cash |   |     |       |     |              |