FiscalNote SPAC Presentation Deck
41
Sources & Uses
Sources
Cash in Trust¹
Private Placement (PIPE)
SPAC Sponsor
Existing Shareholder Rollover
Total Sources
Uses
Existing Shareholder Rollover
Debt Paydown
SPAC Sponsor
Cash on Balance Sheet
Transaction Expenses
Total Uses
Illustrative Pro Forma Capital Structure
(SMM)
Cash & Cash equivalents
Total Indebtedness5
Total Debt
Net Debt
Transaction Summary
Valuation In-Line with Last Funding Round
$MM
175
100
44
1,000
1,318
$MM
1,000
127
44
118
30
1,318
Illustrative Pro Forma Valuation
Pro Forma Valuation
Share Price ($)
Shares Outstanding²
Pro Forma Market Capitalization
Pro Forma Net Debt
Pro Forma Enterprise Value
EV/FY22PF Sales4
EV/FY23PF Sales4
Oct-21
32
147
147
115
Adjustments
118
(127)
$MM, except per share data
10.00
132
1,318
(130)
1,188
6.87x
4.64x
Pro Forma at Close
151
21
21
(130)
Illustrative Pro Forma Ownership
at Close3
13%
8%
3%
▪ Existing FN Shareholders
■ Public SPAC Shareholders
■ PIPE Investors
SPAC Sponsor
Note: (1) Cash in trust is 100% backstopped by the SPAC Sponsor and its affiliates; (2) Excludes seller earnout of 3% of shares outstanding at closing of transaction at each of $12.5 / $15 / $20 / $25; (3) Pro
forma ownership excludes the impacts of public and private warrants held by the SPAC shareholders and the SPAC sponsor. Does not reflect percentages of voting rights, which will be impacted by dual class
structure to be adopted whereby certain Existing FiscalNote Shareholders such as co-founders are expected to hold high vote Class B common stock as set forth in the definitive business combination
agreement, while public shareholders are expected to hold Class A common stock which carries one vote per share; (4) Based on FY22PF and FY23PF revenue and pro forma enterprise value. (5) Excludes
approximately $15mm of fees and repayment costs.
76%
Fiscal NoteView entire presentation