Allwyn SPAC
Pro forma structure
42
100.0%
SAZKA a.s.
sazka
Czech Republic
R
COHN ROBBINS
HOLDINGS CORP
Shareholders
17%
38.3%
OPAP
PIPE
shareholders
opap Stoiximan
100%
Management &
board control
Greece and Cyprus
PubCo
allwyn
(1)
Existing Allwyn
shareholders
32.5%
83%
Strong minority
rights
LOTTOITALIA
Italy
IL GIOCO DEL
LOTTO
59.7%
Österreichische
LOTTERIEN
Source: Company information
Note: Assumes no redemptions from Cohn Robbins SPAC Trust and and assumes $353m common PIPE proceeds. Includes impact from expected bonus pools for non-redeeming Cohn Robbins shareholders and PIPE shareholders, with potential for
combined incremental 9.4mm common shares to be issued. Bonus pool for PIPE and non-redeeming shareholders is variable based on number of redemptions. Shares underlying CRHC warrants expected to be adjusted by the same ratio. Excludes
impact from expected 30.0mm earnout shares to existing Allwyn shareholders and 26.5% Founder Share earnout vesting at $12.00 / $14.00. Reflects 16% Founder Share forfeiture. Excludes Cohn Robbins SPAC public and private warrants. Allwyn
ownership in operating companies as of Jun-21; does not include holding companies, service companies or other minor operating entities owned by Allwyn
1) Corporate legal name is SAZKA Entertainment AG
CASAG
CASINOS AUSTRIA
Austria
allwynView entire presentation