Nauticus SPAC Presentation Deck
TRANSACTION STRUCTURE DETAIL
TRANSACTION STRUCTURE
The transaction is expected to close in Q2 2022
Post-closing, the combined company will be listed on the Nasdaq as KITT
VALUATION
Pre-money Equity Value $300mm, Pro Forma Equity Value $561mm ² (assuming no
redemption, $73mm PIPE 2) and Pro Forma Enterprise Value of $377mm
Implies attractive entry multiples of 4.0x 2023 Revenue and 12.2x 2023 EBITDA; 1.9x
2024 Revenue and 3.4x 2024 EBITDA
Proceeds from the transaction will be used to capitalize the balance sheet with $222mm
in cash 2, which will be used to accelerate the growth of the business from its base plan
CAPITAL STRUCTURE
1
The transaction will be funded by a combination of $174mm cash held in trust and
$73mm² in PIPE proceeds through issuance of common shares and convertible notes
All-primary transaction; existing Nauticus shareholders are rolling 100% of their equity
and will own ~53% of the pro forma equity at closing
Nauticus' shareholders are anchoring the PIPE with significant additional investment
Additional earnouts the form of $75mm in equity to align incentives between
management and investors
50% earned at $15.00/share anytime after closing and before the 5-year anniversary
O 25% earned at $17.50/share anytime after closing and before the 5-year anniversary
O 25% earned at $20/share after the 1-year anniversary of closing but before the
5-year anniversary
Notes:
SOURCES AND USES ²
($ in millions)
Transaction Sources
Nauticus Equity Rollover
Cash from SPAC
Rights to SPAC
Cash from PIPE (common)
Cash from PIPE (convertible notes)
Founder Shares
Total Sources
PRO FORMA VALUATION AND OWNERSHIP 2
($ in millions)
Pro Forma Valuation
Share Price
Pro forma shares outstanding (mm)
Pro Forma Equity Value
Plus convertible notes
Less: cash to balance sheet
Pro Forma Enterprise Value
Ownership
Nauticus Equity Rollover
Shares to SPAC
Shares to PIPE
Shares to SPAC sponsor
$300
$174
$9
$35
$38
$43
$599
1. Convertible Notes issued at 25% conversion premium to common stock; 6% interest (with PIK option at a 10% discount); warrants at $20/share
2. PIPE includes $35.3mm common shares and $37.5mm convertible notes
The transaction will fully fund Nauticus's business plan, and provide an additional $172 million of
cash to the balance sheet - leaving ample room to accelerate growth
$10.00
56.1
$561
38
(222)
$377
Transaction Uses
Stock to existing Nauticus shareholders
Capital required to execute business plan
Rights to SPAC
53%
33%
6%
8%
Surplus cash on balance sheet
Founder shares
Estimated Transaction Expense
Total Uses
Sponsor 8%
SPAC 33%
PIPE 6%
$300
$50
$9
$172
$43
$25
$599
Nauticus 53%
nauticus
robotics
33View entire presentation