Shift SPAC Presentation Deck
Transaction Summary
●
●
.
Key Transaction Terms
$423.6 million Enterprise Value (de-SPAC)
• 1.1x 2021E revenue of $402 million
Shift stockholders receive $380 million¹ in equity (100% equity rollover)
Shift receives up to $303 million in primary proceeds to fund operations
and growth²
Existing Shift shareholders will receive 6 million earn-out shares³:
• 3 million earn-out shares if stock price exceeds $12.00 per share
Additional 3 million shares if stock price exceeds $15.00 per share
Shift management will continue to operate the business post-closing
Transaction closing expected Q4 2020
Pro Forma Capitalization
($ in Millions)
Cash7
Pro Forma Debt
Pro Forma Enterprise Value
Implied Market Capitalization (excl. earn-out)⁹
$338.7
31.1
$423.6
$731.2
Proposed Sources
($ in Millions)
INSU Equity
Shift Equity Rollover
PIPE Financing4
Total Sources
Proposed Uses
($ in Millions)
Shift Equity Rollover
Cash to Merged Company Balance Sheet5
Transaction Expenses
Total Uses
Pro Forma Ownership at Close ¹0
PIPE Shares
Sponsor Shares
22.1%
7.3%
SPAC IPO Shares
¹Represents total seller equity, including in respect of options and warrants
2Assumes a $185 million PIPE financing and no INSU stockholder redemptions; Shift may also elect to use a portion of proceeds to pay down debt
3Earn-out shares subject to exceeding trigger value for 20 out of any 30 consecutive trading days at $12.00 during the first 12 months and at $15.00 during the first 30 months
4Model assumes PIPE Financing issued at $10.00 per share
18.0%
5The proceeds from the Trust Account (net of INSU stockholder redemptions) and the PIPE Financing, after payment of transaction expenses will increase the amount of cash on the balance sheet
"Reflects estimated transaction costs based on a transaction value of $10.00 per share. Actual costs may vary
7Assumes $27.9 million of cash in excess of $7.7 million net working capital per the 6/30/2020 unaudited balance sheet
52.6%
$154.2
380.0
185.0
$719.2
$380.0
303.1
36.1
$719.2
Shift Existing
Shareholders
8 Pro forma debt includes term loan and PPP loan, excluding floor plan facility of $6.7 million as of 6/30/2020 unaudited balance sheet in accordance with industry norm
Includes (a) 425,000 private placement shares and (b) 20% of the total 5.7 million promote shares, or 1.1 million shares, that are not subject to transfer restrictions following the close of a business combination. The four remaining 20% tranches of promote shares
cannot be sold or transferred until a closing stock price shares exceeds $12.00, $13.50, $15.00, and $17.00 respectively, for any 20 trading days within a 30-day trading period following the business combination
10 Includes all sponsor and earn-out shares
4View entire presentation