Arrival SPAC Presentation Deck
INVESTOR PRESENTATION
Transaction Overview
($ and share count in millions, except per share data)
Estimated Sources
3)
4)
5)
ARVL Rollover¹
KCGI Cash in Trust²
ARVL Balance Sheet Cash²
TOTAL ESTIMATED SOURCES
Estimated Uses
Cash to Balance Sheet
ARVL Rollover
Estimated Transaction Expenses
TOTAL ESTIMATED USES
S
$
$
$
$
$
$
$
85
283
205
574
468
85
20
574
Illustrative Pro Forma Valuation
Pro Forma Shares Outstanding³
Share Price4
Equity Value
Less: Cash
Plus: Debt²
ENTERPRISE VALUE
Illustrative Pro Forma Ownership³
KCGI Sponsor Shares,
17.5%5
KCGI Public
Shareholders,
69.8%
ΑΓΓΙVAL
$
$
5,014.9
0.134
Arrival Existing Shareholders,
12.7%
672
468
320
524
Note: Transaction overview assumes no redemptions and payment of transaction expenses. Does not include public and private warrants, also exclusive of shares subject to awards and options and does not include ongoing financing activities of Arrival since 12/31/22
As of 3/31/23
1)
2)
As of 12/31/22
Sum of 27,600,000 Kensington Class A ordinary shares and 6.900,000 Kensington Class B ordinary shares converted at an exchange ratio of 1 for 126.865672 ($17.00/50.134 ARVL share price on 3/31/23) plus 638,050,175 Anival ordinary shares outstanding converted on a one-to-one basis. Share amounts are as of December 31, 2022 and may differ from actual amounts
Assumed share price based on Arrival share price of $0.134 per share on 3/31/23
KCGI sponsor shares will be forfeited up to 100% pro rata with redemptions of KCGI
18View entire presentation