CorpAcq SPAC Presentation Deck

Reconciliation of Non-GAAP Financials 1 2 3 Commentary One-time performance expense associated with equity capitalization Transaction costs associated with equity capitalization Deferred consideration payments paid in shares $mm 1 2 3 Revenue Net Income Net Income Margin (¹) Interest Expense Tax Expense Other Adjustments Depreciation & Amortization EBITDA Non-Recurring Capital Raise Costs Non-Recurring Legal and Insurance Costs Subsidiary Share-Based Compensation Adjusted EBITDA (²) Adjusted EBITDA Margin EBITDA Adjustments Overview (3) FY2018A 451 2 0% 29 5 (0) 35 70 70 15% FY2019A FY2020A 615 12 2% 33 LO 5 (4) 40 86 86 14% 615 0 0% 34 5 (0) 44 83 1 84 14% CHURCHILL CAPITAL VII FY2021A FY2022A FY2023E 722 22 3% 33 14 0 49 117 1 118 16% 826 25 3% 36 9 54 124 2 1 1 129 CorpAcq 16% 951 35 4% 48 11 58 152 1 152 16% Source: CorpAcq Management. Note: Financial information based on UK GAAP audits and has not been audited in accordance with PCAOB standards. FY2023E financials are estimates from CorpAcq Management. Assumes USD:GBP exchange ratio of 1.286:1. (1) Net income margin is defined as net income / revenue. (2) Adjusted EBITDA is earnings before interest, taxes, depreciation and amortization adding back any one-time costs related to previous capital raises and share-based deferred compensation. (3) Adjusted EBITDA Margin is defined as Adj. EBITDA/ revenue. 43

View entire presentation