|
Cayman Islands
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
7373
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification Number) |
|
|
Shu Du, Esq.
Skadden, Arps, Slate, Meagher & Flom LLP c/o 42/F, Edinburgh Tower, The Landmark 15 Queen’s Road Central Hong Kong Tel: +852 3740-4700 |
| |
Peter X. Huang, Esq.
Skadden, Arps, Slate, Meagher & Flom LLP 30/F, China World Office 2 1 Jian Guo Men Wai Avenue Beijing 100004 People’s Republic of China Tel: +86 (10) 6535-5500 |
| |
Albert W. Vanderlaan, Esq.
Hari Raman, Esq. Orrick Herrington & Sutcliffe LLP 222 Berkeley Street, Suite 2000 Boston, MA 02116 +1 (617) 880-1800 |
|
| | |
PAGES
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 10 | | | |
| | | | 26 | | | |
| | | | 46 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | 62 | | | |
| | | | 120 | | | |
| | | | 128 | | | |
| | | | 142 | | | |
| | | | 168 | | | |
| | | | 183 | | | |
| | | | 187 | | | |
| | | | 226 | | | |
| | | | 244 | | | |
| | | | 258 | | | |
| | | | 267 | | | |
| | | | 279 | | | |
| | | | 288 | | | |
| | | | 293 | | | |
| | | | 295 | | | |
| | | | 299 | | | |
| | | | 300 | | | |
| | | | 301 | | | |
| | | | 302 | | | |
| | | | 303 | | | |
| | | | 304 | | | |
| | | | 305 | | | |
| | | | 306 | | | |
| | | | 307 | | | |
| | | | F-1 | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| ||||||||||||||||||||||||||||||
Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the Sponsor)(5)
|
| | | | 30,000,000 | | | | | | 8.2 | | | | | | 22,500,000 | | | | | | 6.3 | | | | | | 15,000,000 | | | | | | 4.3 | | | | | | 7,500,000 | | | | | | 2.2 | | | | | | — | | | | | | — | | |
The Sponsor(6)
|
| | | | 7,500,000 | | | | | | 2.1 | | | | | | 7,500,000 | | | | | | 2.1 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.6 | | |
Existing ECARX Shareholders(7)
|
| | | | 323,382,409 | | | | | | 88.7 | | | | | | 323,382,409 | | | | | | 90.6 | | | | | | 323,382,409 | | | | | | 93.2 | | | | | | 323,382,409 | | | | | | 95.2 | | | | | | 323,382,409 | | | | | | 97.4 | | |
Shares underlying Strategic Investments(8)
|
| | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.1 | | |
Total ECARX Ordinary Shares Outstanding at
Closing |
| | | | 364,382,409 | | | | | | 100.0 | | | | | | 356,882,409 | | | | | | 100.0 | | | | | | 347,132,409 | | | | | | 100 | | | | | | 339,632,409 | | | | | | 100.0 | | | | | | 332,132,409 | | | | | | 100.0 | | |
Total ECARX Ordinary Shares outstanding at Closing not reflecting potential sources of dilution
|
| | | | 364,382,409 | | | | | | 89.6 | | | | | | 356,882,409 | | | | | | 89.4 | | | | | | 347,132,409 | | | | | | 89.1 | | | | | | 339,632,409 | | | | | | 88.9 | | | | | | 332,132,409 | | | | | | 88.7 | | |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying COVA Public Warrants
|
| | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 4.0 | | |
Shares underlying COVA Private Warrants
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | | | | | 9,872,000 | | | | | | 2.6 | | |
Shares underlying granted option shares
|
| | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
Shares underlying the Note(9)
|
| | | | 1,000,000 | | | | | | 0.2 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | |
Total ECARX Ordinary Shares
outstanding at Closing (including shares underlying Public Warrants, Private Warrants, granted option shares, and shares underlying the Note) |
| | | | 406,872,000 | | | | | | 100.0 | | | | | | 399,372,000 | | | | | | 100.0 | | | | | | 389,622,000 | | | | | | 100.0 | | | | | | 382,122,000 | | | | | | 100.0 | | | | | | 374,622,000 | | | | | | 100.0 | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| |
Ownership
in shares |
| |
Equity
% |
| ||||||||||||||||||||||||||||||
Holders of ECARX Ordinary Shares reflecting
potential sources of dilution: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the Sponsor)(10)
|
| | | | 45,000,000 | | | | | | 11.1 | | | | | | 37,500,000 | | | | | | 9.4 | | | | | | 30,000,000 | | | | | | 7.7 | | | | | | 22,500,000 | | | | | | 5.9 | | | | | | 15,000,000 | | | | | | 4.0 | | |
The Sponsor(11)
|
| | | | 17,372,000 | | | | | | 4.3 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | | | | | 15,122,000 | | | | | | 4.0 | | |
Holder of the Note(9)
|
| | | | 1,000,000 | | | | | | 0.2 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | |
Existing ECARX Shareholders(12)
|
| | | | 340,000,000 | | | | | | 83.6 | | | | | | 340,000,000 | | | | | | 85.1 | | | | | | 340,000,000 | | | | | | 87.3 | | | | | | 340,000,000 | | | | | | 89.0 | | | | | | 340,000,000 | | | | | | 90.8 | | |
Total Pro Forma Equity Value of ECARX Ordinary Shares outstanding at Closing (including shares underlying granted option shares, Strategic Investor shares and shares underlying the Note)(13)
|
| | | | 4,068,720,000 | | | | | | | | | | | | 3,993,720,000 | | | | | | | | | | | | 3,896,220,000 | | | | | | | | | | | | 3,821,220,000 | | | | | | | | | | | | 3,746,220,000 | | | | | | | | |
Per Share Pro Forma Equity Value of ECARX
Ordinary Shares outstanding at Closing(13) |
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
Per Share Pro Forma Book Value of ECARX Ordinary Share outstanding at Closing (including shares underlying granted option shares, Strategic Investor shares and shares underlying the Note)(14)
|
| | | | 6.07 | | | | | | | | | | | | 4.92 | | | | | | | | | | | | 3.74 | | | | | | | | | | | | 2.48 | | | | | | | | | | | | 1.16 | | | | | | | | |
| | |
Assuming No
Redemption(1) |
| |
Assuming 25%
Redemption(1)(2) |
| |
Assuming 50%
Redemption(1)(3) |
| |
Assuming 75%
Redemption(1)(4) |
| |
Assuming
Maximum Redemption(1)(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
ECARX Ordinary Shares: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the Sponsor)
|
| | | | 30,000,000 | | | | | | 8.2 | | | | | | 22,500,000 | | | | | | 6.3 | | | | | | 15,000,000 | | | | | | 4.3 | | | | | | 7,500,000 | | | | | | 2.2 | | | | | | — | | | | | | — | | |
The Sponsor(6)
|
| | | | 7,500,000 | | | | | | 2.1 | | | | | | 7,500,000 | | | | | | 2.1 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.6 | | |
Existing ECARX Shareholders(7)
|
| | | | 323,382,409 | | | | | | 88.7 | | | | | | 323,382,409 | | | | | | 90.6 | | | | | | 323,382,409 | | | | | | 93.2 | | | | | | 323,382,409 | | | | | | 95.2 | | | | | | 323,382,409 | | | | | | 97.4 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.1 | | |
Total ECARX Ordinary Shares Outstanding at Closing
|
| | | | 364,382,409 | | | | | | 100.0 | | | | | | 356,882,409 | | | | | | 100.0 | | | | | | 347,132,409 | | | | | | 100 | | | | | | 339,632,409 | | | | | | 100.0 | | | | | | 332,132,409 | | | | | | 100.0 | | |
Per Share Pro Forma Equity Value of ECARX Ordinary Shares
outstanding at Closing(9) |
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
Total ECARX Ordinary Shares Outstanding at Closing not reflecting potential sources of dilution(5)
|
| | |
|
364,382,409
|
| | | |
|
89.6
|
| | | |
|
356,882,409
|
| | | |
|
89.4
|
| | | |
|
347,132,409
|
| | | |
|
89.1
|
| | | |
|
339,632,409
|
| | | |
|
88.9
|
| | | |
|
332,132,409
|
| | | |
|
88.7
|
| |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying COVA Public Warrants
|
| | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 4.0 | | |
Shares underlying COVA Private Warrants
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | | | | | 9,872,000 | | | | | | 2.6 | | |
Shares underlying granted option shares
|
| | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
Shares underlying the Note(6)
|
| | | | 1,000,000 | | | | | | 0.2 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | |
Total ECARX Ordinary Shares outstanding at Closing
(including shares underlying granted option shares and shares underlying the Note) |
| | | | 406,872,000 | | | | | | 100.0 | | | | | | 399,372,000 | | | | | | 100.0 | | | | | | 389,622,000 | | | | | | 100.0 | | | | | | 382,122,000 | | | | | | 100.0 | | | | | | 374,622,000 | | | | | | 100.0 | | |
Holders of ECARX Ordinary Shares reflecting potential sources of dilution:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the
Sponsor)(7) |
| | | | 45,000,000 | | | | | | 11.1 | | | | | | 37,500,000 | | | | | | 9.4 | | | | | | 30,000,000 | | | | | | 7.7 | | | | | | 22,500,000 | | | | | | 5.9 | | | | | | 15,000,000 | | | | | | 4.0 | | |
The Sponsor(8)
|
| | | | 17,372,000 | | | | | | 4.3 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | | | | | 15,122,000 | | | | | | 4.0 | | |
Existing ECARX Shareholders(9)
|
| | | | 340,000,000 | | | | | | 83.6 | | | | | | 340,000,000 | | | | | | 85.1 | | | | | | 340,000,000 | | | | | | 87.3 | | | | | | 340,000,000 | | | | | | 89.0 | | | | | | 340,000,000 | | | | | | 90.8 | | |
Holder of the Note(6)
|
| | | | 1,000,000 | | | | | | 0.2 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | |
Strategic Investors(10)
|
| | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | |
Per Share Pro Forma Equity Value of ECARX Ordinary Shares outstanding at Closing(11)
|
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
| | |
Assuming No
Redemption(1) |
| |
Assuming 25%
Redemption(1)(2) |
| |
Assuming 50%
Redemption(1)(3) |
| |
Assuming 75%
Redemption(1)(4) |
| |
Assuming
Maximum Redemption(1)(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
ECARX Ordinary Shares: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding
the Sponsor) |
| | | | 30,000,000 | | | | | | 8.2 | | | | | | 22,500,000 | | | | | | 6.3 | | | | | | 15,000,000 | | | | | | 4.3 | | | | | | 7,500,000 | | | | | | 2.2 | | | | | | — | | | | | | — | | |
The Sponsor(6)
|
| | | | 7,500,000 | | | | | | 2.1 | | | | | | 7,500,000 | | | | | | 2.1 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.5 | | | | | | 5,250,000 | | | | | | 1.6 | | |
Existing ECARX Shareholders(7)
|
| | | | 323,382,409 | | | | | | 88.7 | | | | | | 323,382,409 | | | | | | 90.6 | | | | | | 323,382,409 | | | | | | 93.2 | | | | | | 323,382,409 | | | | | | 95.2 | | | | | | 323,382,409 | | | | | | 97.4 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.0 | | | | | | 3,500,000 | | | | | | 1.1 | | |
Total ECARX Ordinary Shares Outstanding at Closing
|
| | | | 364,382,409 | | | | | | 100.0 | | | | | | 356,882,409 | | | | | | 100.0 | | | | | | 347,132,409 | | | | | | 100 | | | | | | 339,632,409 | | | | | | 100.0 | | | | | | 332,132,409 | | | | | | 100.0 | | |
Per Share Pro Forma Equity Value of
ECARX Ordinary Shares outstanding at Closing(9) |
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |
| | |
Assuming No
Redemption |
| |
Assuming 25%
Redemption(1) |
| |
Assuming 50%
Redemption(2) |
| |
Assuming 75%
Redemption(3) |
| |
Assuming
Maximum Redemption(4) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
Total ECARX Ordinary Shares
Outstanding at Closing not reflecting potential sources of dilution(5) |
| | |
|
364,382,409
|
| | | |
|
89.6
|
| | | |
|
356,882,409
|
| | | |
|
89.4
|
| | | |
|
347,132,409
|
| | | |
|
89.1
|
| | | |
|
339,632,409
|
| | | |
|
88.9
|
| | | |
|
332,132,409
|
| | | |
|
88.7
|
| |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying COVA Public Warrants
|
| | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 4.0 | | |
Shares underlying COVA Private Warrants
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | | | | | 9,872,000 | | | | | | 2.6 | | |
Shares underlying granted option shares
|
| | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
Shares underlying the Note(6)
|
| | | | 1,000,000 | | | | | | 0.2 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | |
Total ECARX Ordinary Shares outstanding at Closing (including shares underlying granted option shares and shares underlying the Note)
|
| | | | 406,872,000 | | | | | | 100.0 | | | | | | 399,372,000 | | | | | | 100.0 | | | | | | 389,622,000 | | | | | | 100.0 | | | | | | 382,122,000 | | | | | | 100.0 | | | | | | 374,622,000 | | | | | | 100.0 | | |
Holders of ECARX Ordinary Shares
reflecting potential sources of dilution: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the Sponsor)(7)
|
| | | | 45,000,000 | | | | | | 11.1 | | | | | | 37,500,000 | | | | | | 9.4 | | | | | | 30,000,000 | | | | | | 7.7 | | | | | | 22,500,000 | | | | | | 5.9 | | | | | | 15,000,000 | | | | | | 4.0 | | |
The Sponsor(8)
|
| | | | 17,372,000 | | | | | | 4.3 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | | | | | 15,122,000 | | | | | | 4.0 | | |
Existing ECARX Shareholders(9)
|
| | | | 340,000,000 | | | | | | 83.6 | | | | | | 340,000,000 | | | | | | 85.1 | | | | | | 340,000,000 | | | | | | 87.3 | | | | | | 340,000,000 | | | | | | 89.0 | | | | | | 340,000,000 | | | | | | 90.8 | | |
Holder of the Note(6)
|
| | | | 1,000,000 | | | | | | 0.2 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | | | | | 1,000,000 | | | | | | 0.3 | | |
Strategic Investors(10)
|
| | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | |
Per Share Pro Forma Equity Value of
ECARX Ordinary Shares outstanding at Closing(11) |
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |