Xos SPAC Presentation Deck
Detailed Transaction Overview
Illustrative Assuming $220mm PIPE
TRANSACTION FUNDING
● Minimum of at least $220 million across PIPE and cash remaining in
trust account after satisfying redemption requirements.
●
●
Executed PIPE subscription agreements for committed capital in
the amount of $220 million including $20mm of secondary
proceeds to Founders.
Earnout of 10.0% of total pro forma shares outstanding to Xos
shareholders if stock crosses $14.00, $20.00 and $25.00 per share.
PRO FORMA OWNERSHIP @ $10.00 / SHARE
NextGen Public Shareholders
NextGen Founder Shares
PIPE Investor Shares
Existing Xos Shareholders
Total
Shares
37.5
9.4
22.0
127.6
196.5
%
19.1%
4.8%
11.2%
64.9%
100.0%
Note: Amounts on this page assume there are no redemptions from the trust account.
$375
94
220
1,276
$1,965
ILLUSTRATIVE PRO FORMA VALUATION
Share Price at Closing
Pro Forma Shares Outstanding (MM)
Equity Value
Less: Net Cash
Enterprise Value
2024E Revenue
EV/ 2024E Revenue
SOURCES & USES
Sources
NextGen Cash in Trust
Committed PIPE
Stock Consideration to Existing Shareholders
Total Sources
Uses
Cash to Balance Sheet
Stock Consideration to Existing Shareholders
Cash Consideration to Xos Founders
Estimated Fees & Expenses
Total Uses
$10.00
196.5
$1,965
(515)
$1,450
2,970
0.5x
$
$375
220
1,276
$1,871
$
$515
1,276
20
60
$1,871
Confidential and Privileged, Property of Xos, Inc.
35View entire presentation