Company: SLMT
Filing Date: 2025-11-18
Form Type: 424B5
Source: 0001213900-25-112135
Chunk: 23

Company: Brera Holdings PLC
Filing Date: 2025-11-18
Form: 424B5
Chunk 23
---
 on a pro forma basis, after giving effect to the Pro Forma Adjustments (as defined below); and |

| ● | on a pro forma as adjusted basis to further reflect the assumed sale of 12,644,415 Class B Ordinary Shares at an assumed per share offering price of $7.79 (which was the last reported sale price of our Class B Ordinary Shares on Nasdaq on November 12, 2025 and assuming that the maximum amount of Class B Ordinary Shares are sold under the Sales Agreement and this prospectus supplement) and the receipt of aggregate proceeds of approximately $98,500,000, and after deducting the sales agent commissions and our estimated offering expenses payable by us. |

The actual, pro forma
and pro forma as adjusted data included in the table below is unaudited. The financial data in the following table should be read in conjunction
with and is qualified in its entirety by reference to our financial statements and notes thereto included in our most recent Annual Report
on Form 20-F and the other financial information incorporated by reference into this prospectus supplement and the accompanying base prospectus.

|                                                                                                                                                |     | As of June 30, 2025 |         |   |     |           |         |   |     |             |         |   |
|:-----------------------------------------------------------------------------------------------------------------------------------------------|:----|:--------------------|--------:|:--|:----|:----------|--------:|:--|:----|:------------|--------:|:--|
|                                                                                                                                                |     | Actual              |         |   |     | Pro Forma |         |   |     | Pro Forma   
 As Adjusted |         |   |
|                                                                                                                                                |     | -in thousands       |         |   |     |           |         |   |     |             |         |   |
| Cash                                                                                                                                           |     | $                   |     771 |   |     | $         | 271,624 |   |     | $           | 370,124 |   |
| Total long-term obligations                                                                                                                    |     |                     |  10,690 |   |     |           |  10,690 |   |     |             |  10,690 |   |
| Shareholders’ equity                                                                                                                           |     |                     |         |   |     |           |         |   |     |             |         |   |
| Share capital                                                                                                                                  |     |                     |         |   |     |           |         |   |