(8)
Including (i) 1,380,000 Ordinary Shares underlying the Public Rights, and (ii) 520,358 remaining Public Shares, both of which are converted into Pubco Common Stock at Closing.
(9)
Including (i) 1,380,000 Ordinary Shares underlying the Public Rights, and (ii) 1,040,716 remaining Public Shares, both of which are converted into Pubco Common Stock at Closing.
(10)
Including (i) 1,380,000 Ordinary Shares underlying the Public Rights, and (ii) 1,561,074 remaining Public Shares, both of which are converted into Pubco Common Stock at Closing.
(11)
Including (i) 1,380,000 Ordinary Shares underlying the Public Rights and (ii) 2,081,432 remaining Public Shares, both of which are converted into Pubco Common Stock at Closing.
(12)
Including (i) 2,116,000 Ordinary Shares, (ii) 78,200 Ordinary Shares underlying the Private Rights, both of which are converted into Pubco Common Stock at Closing, and (iii) 41,400 Pubco Common Stock issued in connection with the Notes.
(13)
Represents the 276,000 Ordinary Shares issued to Maxim, the IPO Underwriter, in connection with the IPO, which are converted into Pubco Common Stock at Closing.
(14)
Represents 1,500,000 Ordinary Shares, purchased by RiverNorth under the FPA, which are converted into Pubco Common Stock at Closing.
(15)
Represents 1,500,000 Ordinary Shares, purchased by RiverNorth under the FPA, which are converted into Pubco Common Stock at Closing.
(16)
Represents 1,040,716 Ordinary Shares purchased by RiverNorth under the FPA, which are converted into Pubco Common Stock at Closing.
(17)
Represents 520,358 Ordinary Shares to be purchased by RiverNorth under the FPA, which are converted into Pubco Common Stock at Closing.
(18)
RiverNorth will not purchase shares under the FPA.
(19)
Represents 14,184,397 shares of Pubco Common Stock to be issued to the Company Holder Participants as the Merger Consideration, excluding the Earnout Shares and share issuances under the Equity Incentive Plan.
(20)
Represents the 362,676 shares of Pubco Common Stock to be issued to Extension Non-Redeeming Public Shareholders, no later than two (2) business days following the Closing, in connection with the Non-Redemption Agreements.
(21)
Represents the two additional shares of Pubco Common Stock that will be issued, after 90 days following the Closing or such other period as may be agreed by parties to the Business Combination Agreement, to (i) Public Shareholders who elect not to redeem at the Closing Redemption, (ii) Insiders, and (iii) Maxim, pursuant to Amendment No. 4 to the Business Combination Agreement.
(22)
Represents the 1,250,000 Pubco Common Stock to be issued to Polar, no later than two (2) business days following the Closing, in connection with the Polar Agreements.
(23)
Represents the 1,149,230 Pubco Common Stock to be issued to Seaport Group SIBS LLC, no later than two (2) business days following the Closing, in connection with the Promissory Bridge Note dated March 27, 2024.
(24)
Represents the 234,380 Pubco Common Stock to be issued to Aegus Corp., no later than two (2) business days following the Closing, in connection with the Promissory Bridge Note dated May 7, 2024.
(25)
Represents the 100,000 Pubco Common Stock to be issued to Roth Capital, within five (5) business days following the Closing, in connection with the Roth Capital Agreement.
(26)
Equals to ten percent (10%) of the fully diluted shares of Pubco Common Stock outstanding immediately following the Closing, to be issued upon achievement of the Earnout Milestones.
(27)
Equals to fifteen percent (15%) of the aggregate number of shares of Pubco Common Stock issued and outstanding immediately after the Closing, to be issued in accordance with the Equity Incentive Plan.
(28)
Calculated by multiplying expected total shares outstanding of 32,283,379, assuming all potential sources of dilution are issued except for the shares under the Equity Incentive Plan and the Earnout Shares, by the redemption price of $10.97 per share, plus the Closing Net Debt of $20 million, and minus