Hypebeast SPAC Presentation Deck
Proposed Transaction Summary
Estimated Sources & Uses and Pro Forma Valuation
Estimated Sources & Uses (US $M)
Sources
ISAA Cash in Trust(1)
PIPE Financing
Hypebeast Equity Rollover
Total Sources
Uses
Hypebeast Equity Rollover
Cash to Balance Sheet
Indicative Transaction Expenses(2)
Total Uses
Illustrative Pro Forma Valuation (US $M, except per share)
Share Price
Pro Forma Shares Outstanding
Equity Value
Less: Net Cash (3)
Enterprise Value
$166.8
13.3
300.0
$480.1
$300.0
159.1
21.0
$480.1
$10.00
53.4
$534.0
(181.3)
$352.7
Illustrative Pro Forma Capitalization at Close
Shareholder
Hypebeast Shareholders
PIPE Investors
SPAC Public Shares
SPAC Founder Shares(4)
Total
SPAC Sponsors
10.1%
Public
31.2%
PIPE
2.5%
$534M
PF Equity Value (USD)
Note: Assumes no redemptions from existing Iron Spark shareholders and new shares are issued at US $10.00 per share.
(1) ISAA Cash in Trust does not include interest and is net of dividend payments held in escrow. (2) Indicative Transaction Expenses include deferred underwriting fees. (3) Net Cash includes
existing net cash of $22M. (4) SPAC Founder Shares also include 1.19 million SPAC Class A shares acquired by the Sponsor through private placement in connection with ISAA's IPO.
Shares
30.0
1.3
16.7
5.4
53.4
HYPEBEAST
56.2%
% Total
56.2%
2.5%
31.2%
10.1%
100.0%
31View entire presentation