Company: ATIIU
Filing Date: 2025-02-05
Form Type: S-1/A
Source: 0001437749-25-002910
Chunk: 43

Company: Archimedes Tech SPAC Partners II Co.
Filing Date: 2025-02-05
Form: S-1/A
Chunk 43
---
:|:--|:----|:------------|------------:|:--|
|                                                            |     | Actual             |          |   |     | As Adjusted |             |   |
| Working (deficiency) capital(1)                            |     | $                  | (368,012 | ) |     | $           |   1,296,500 |   |
| Total assets(2)                                            |     | $                  |  337,312 |   |     | $           | 202,819,300 |   |
| Total liabilities(3)                                       |     | $                  |  368,012 |   |     | $           |   7,522,800 |   |
| Value of ordinary shares subject to possible redemption(4) |     | $                  |        — |   |     | $           | 201,000,000 |   |
| Shareholders’ equity (deficit)(5)                          |     | $                  |  (30,700 | ) |     | $           |  (5,703,500 | ) |

| (1) | The “as adjusted” calculation includes $1,850,000 of cash held outside the trust account, including $175,000 to be used to pay for director and officer liability insurance premiums, less over-allotment liability of $522,800, less $30,700 of actual shareholders’ deficit on September 30, 2024. |

| (2) | The “as adjusted” calculation equals $200,000,000 of cash held in trust from the proceeds of this offering and the sale of the private units, plus $1,850,000 in cash held outside the trust account, including $175,000 to be used to pay for director and officer liability insurance premiums, less $30,700 of actual shareholders’ deficit on September 30, 2024. |

| (3) | The “as adjusted” calculation equals $7,000,000 of deferred underwriting commissions, assuming the over-allotment option is not exercised and $522,800 for the over-allotment liability. |

| (4) | The “as adjusted” calculation equals 20,000,000 ordinary shares at $10.05 per share. |

| (5) | Excludes 20,000,000 ordinary shares purchased in the public market which are subject to conversion in connection with our initial business combination. The “as adjusted” calculation equals the “