| | |
PAGES
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 10 | | | |
| | | | 26 | | | |
| | | | 48 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 66 | | | |
| | | | 68 | | | |
| | | | 70 | | | |
| | | | 128 | | | |
| | | | 137 | | | |
| | | | 151 | | | |
| | | | 154 | | | |
| | | | 176 | | | |
| | | | 177 | | | |
| | | | 178 | | | |
| | | | 193 | | | |
| | | | 197 | | | |
| | | | 237 | | | |
| | | | 260 | | | |
| | | | 277 | | | |
| | | | 286 | | | |
| | | | 298 | | | |
| | | | 307 | | | |
| | | | 312 | | | |
| | | | 316 | | | |
| | | | 320 | | | |
| | | | 321 | | | |
| | | | 322 | | | |
| | | | 323 | | | |
| | | | 324 | | | |
| | | | 325 | | | |
| | | | 326 | | |
| | |
PAGES
|
| |||
| | | | 327 | | | |
| | | | 328 | | | |
| | | | F-1 | | |
| ANNEXES | | | |||||
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-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 | | | | | | 88.4 | | | | | | 323,382,409 | | | | | | 90.3 | | | | | | 323,382,409 | | | | | | 92.9 | | | | | | 323,382,409 | | | | | | 95.0 | | | | | | 323,382,409 | | | | | | 97.1 | | |
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 | | |
Holder of the Lotus Note(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Total ECARX Ordinary Shares Outstanding at
Closing |
| | | | 365,435,041 | | | | | | 100.0 | | | | | | 357,935,041 | | | | | | 100.0 | | | | | | 348,185,041 | | | | | | 100 | | | | | | 340,685,041 | | | | | | 100.0 | | | | | | 333,185,041 | | | | | | 100.0 | | |
Total ECARX Ordinary Shares outstanding at Closing not reflecting potential sources of dilution
|
| | | | 365,435,041 | | | | | | 88.6 | | | | | | 357,935,041 | | | | | | 88.4 | | | | | | 348,185,041 | | | | | | 88.1 | | | | | | 340,685,041 | | | | | | 87.8 | | | | | | 333,185,041 | | | | | | 87.6 | | |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying COVA Public Warrants
|
| | | | 15,000,000 | | | | | | 3.6 | | | | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 3.9 | | |
Shares underlying COVA Private Warrants
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | |
Shares underlying granted options
|
| | | | 16,617,591 | | | | | | 4.0 | | | | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
Shares underlying the Investor Notes(10)
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Total ECARX Ordinary Shares outstanding at Closing (including shares underlying COVA Public Warrants, COVA Private Warrants, granted options, and the Investor Notes)
|
| | | | 412,576,806 | | | | | | 100.0 | | | | | | 405,076,806 | | | | | | 100.0 | | | | | | 395,326,806 | | | | | | 100.0 | | | | | | 387,826,806 | | | | | | 100.0 | | | | | | 380,326,806 | | | | | | 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)(11)
|
| | | | 45,000,000 | | | | | | 10.9 | | | | | | 37,500,000 | | | | | | 9.3 | | | | | | 30,000,000 | | | | | | 7.6 | | | | | | 22,500,000 | | | | | | 5.8 | | | | | | 15,000,000 | | | | | | 3.9 | | |
The Sponsor(12)
|
| | | | 17,372,000 | | | | | | 4.2 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.8 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | |
Holder of the Lotus Note(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Holders of the Investor Notes(10)
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Strategic Investors(8)
|
| | | | 3,500,000 | | | | | | 0.8 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | | | | | 3,500,000 | | | | | | 0.9 | | |
Existing ECARX Shareholders(13)
|
| | | | 340,000,000 | | | | | | 82.4 | | | | | | 340,000,000 | | | | | | 83.9 | | | | | | 340,000,000 | | | | | | 86.0 | | | | | | 340,000,000 | | | | | | 87.7 | | | | | | 340,000,000 | | | | | | 89.4 | | |
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 Lotus Note and the Investor Notes)(14)
|
| | | | 4,125,768,056 | | | | | | | | | | | | 4,050,768,056 | | | | | | | | | | | | 3,953,268,056 | | | | | | | | | | | | 3,878,268,056 | | | | | | | | | | | | 3,803,268,056 | | | | | | | | |
Per Share Pro Forma Equity Value of ECARX
Ordinary Shares outstanding at Closing(14) |
| | | | 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 Lotus Note and the Investor Notes)(15)
|
| | | | 5.65 | | | | | | | | | | | | 4.44 | | | | | | | | | | | | 3.20 | | | | | | | | | | | | 1.88 | | | | | | | | | | | | 0.51 | | | | | | | | |
| | |
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 | | | | | | 88.4 | | | | | | 323,382,409 | | | | | | 90.3 | | | | | | 323,382,409 | | | | | | 92.9 | | | | | | 323,382,409 | | | | | | 95.0 | | | | | | 323,382,409 | | | | | | 97.1 | | |
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 | | |
Shares underlying the Lotus Note(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Total ECARX Ordinary Shares Outstanding at Closing
|
| | | | 365,435,041 | | | | | | 100.0 | | | | | | 357,935,041 | | | | | | 100.0 | | | | | | 348,185,041 | | | | | | 100.0 | | | | | | 340,685,041 | | | | | | 100.0 | | | | | | 333,185,041 | | | | | | 100.0 | | |
Per Share Pro Forma Equity Value of ECARX Ordinary Shares outstanding at Closing(10)
|
| | | | 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)
|
| | |
|
365,435,041
|
| | | |
|
88.6
|
| | | |
|
357,935,041
|
| | | |
|
88.4
|
| | | |
|
348,185,041
|
| | | |
|
88.1
|
| | | |
|
340,685,041
|
| | | |
|
87.8
|
| | | |
|
333,185,041
|
| | | |
|
87.6
|
| |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying COVA Public Warrants
|
| | | | 15,000,000 | | | | | | 3.6 | | | | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 3.9 | | |
Shares underlying COVA Private Warrants
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | |
Shares underlying granted options
|
| | | | 16,617,591 | | | | | | 4.0 | | | | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
Shares underlying the Investor Notes(6)
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Total ECARX Ordinary Shares outstanding at Closing
(including shares underlying COVA Public Warrants, COVA Private Warrants, granted options and the Investor Notes) |
| | | | 412,576,806 | | | | | | 100.0 | | | | | | 405,076,806 | | | | | | 100.0 | | | | | | 395,326,806 | | | | | | 100.0 | | | | | | 387,826,806 | | | | | | 100.0 | | | | | | 380,326,806 | | | | | | 100.0 | | |
Holders of ECARX Ordinary Shares reflecting potential sources of dilution:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the Sponsor)(7)
|
| | | | 45,000,000 | | | | | | 10.9 | | | | | | 37,500,000 | | | | | | 9.3 | | | | | | 30,000,000 | | | | | | 7.6 | | | | | | 22,500,000 | | | | | | 5.8 | | | | | | 15,000,000 | | | | | | 3.9 | | |
The Sponsor(8)
|
| | | | 17,372,000 | | | | | | 4.2 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.8 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | |
Existing ECARX Shareholders(9)
|
| | | | 340,000,000 | | | | | | 82.4 | | | | | | 340,000,000 | | | | | | 83.9 | | | | | | 340,000,000 | | | | | | 86.0 | | | | | | 340,000,000 | | | | | | 87.7 | | | | | | 340,000,000 | | | | | | 89.4 | | |
Holder of the Lotus Note(10)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Holders of the Investor Notes
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Strategic Investors(11)
|
| | | | 3,500,000 | | | | | | 0.8 | | | | | | 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(12)
|
| | | | 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 | | | | | | 88.4 | | | | | | 323,382,409 | | | | | | 90.3 | | | | | | 323,382,409 | | | | | | 92.9 | | | | | | 323,382,409 | | | | | | 95.0 | | | | | | 323,382,409 | | | | | | 97.1 | | |
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 | | |
Shares underlying the Lotus Note(9)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Total ECARX Ordinary Shares Outstanding at Closing
|
| | | | 365,435,041 | | | | | | 100.0 | | | | | | 357,935,041 | | | | | | 100.0 | | | | | | 348,185,041 | | | | | | 100.0 | | | | | | 340,685,041 | | | | | | 100.0 | | | | | | 333,185,041 | | | | | | 100.0 | | |
Per Share Pro Forma Equity Value of
ECARX Ordinary Shares outstanding at Closing(10) |
| | | | 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) |
| | |
|
365,435,041
|
| | | |
|
88.6
|
| | | |
|
357,935,041
|
| | | |
|
88.4
|
| | | |
|
348,185,041
|
| | | |
|
88.1
|
| | | |
|
340,685,041
|
| | | |
|
87.8
|
| | | |
|
333,185,041
|
| | | |
|
87.6
|
| |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares underlying COVA Public Warrants
|
| | | | 15,000,000 | | | | | | 3.6 | | | | | | 15,000,000 | | | | | | 3.7 | | | | | | 15,000,000 | | | | | | 3.8 | | | | | | 15,000,000 | | | | | | 3.9 | | | | | | 15,000,000 | | | | | | 3.9 | | |
Shares underlying COVA Private Warrants
|
| | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.4 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.5 | | | | | | 9,872,000 | | | | | | 2.6 | | |
Shares underlying granted options
|
| | | | 16,617,591 | | | | | | 4.0 | | | | | | 16,617,591 | | | | | | 4.1 | | | | | | 16,617,591 | | | | | | 4.2 | | | | | | 16,617,591 | | | | | | 4.3 | | | | | | 16,617,591 | | | | | | 4.4 | | |
Shares underlying the Investor
Notes(6) |
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Total ECARX Ordinary Shares outstanding at Closing (including shares underlying COVA Public Warrants, COVA Private Warrants, granted option shares and shares underlying the Investor Notes)
|
| | | | 412,576,806 | | | | | | 100.0 | | | | | | 405,076,806 | | | | | | 100.0 | | | | | | 395,326,806 | | | | | | 100.0 | | | | | | 387,826,806 | | | | | | 100.0 | | | | | | 380,326,806 | | | | | | 100.0 | | |
Holders of ECARX Ordinary Shares
reflecting potential sources of dilution: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing COVA Shareholders (excluding the Sponsor)(7)
|
| | | | 45,000,000 | | | | | | 10.9 | | | | | | 37,500,000 | | | | | | 9.3 | | | | | | 30,000,000 | | | | | | 7.6 | | | | | | 22,500,000 | | | | | | 5.8 | | | | | | 15,000,000 | | | | | | 3.9 | | |
The Sponsor(8)
|
| | | | 17,372,000 | | | | | | 4.2 | | | | | | 17,372,000 | | | | | | 4.3 | | | | | | 15,122,000 | | | | | | 3.8 | | | | | | 15,122,000 | | | | | | 3.9 | | | | | | 15,122,000 | | | | | | 4.0 | | |
Existing ECARX Shareholders(9)
|
| | | | 340,000,000 | | | | | | 82.4 | | | | | | 340,000,000 | | | | | | 83.9 | | | | | | 340,000,000 | | | | | | 86.0 | | | | | | 340,000,000 | | | | | | 87.7 | | | | | | 340,000,000 | | | | | | 89.4 | | |
Holder of the Lotus Note(10)
|
| | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | | | | | 1,052,632 | | | | | | 0.3 | | |
Holders of the Investor Notes
|
| | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.4 | | | | | | 5,652,174 | | | | | | 1.5 | | | | | | 5,652,174 | | | | | | 1.5 | | |
Strategic Investors(11)
|
| | | | 3,500,000 | | | | | | 0.8 | | | | | | 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(12) |
| | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | | | | | 10.00 | | | | | | | | |