EX-99.1 2 brhc10020728_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 Share Count    Common Shares Underlying – all classes   Common Shares – all classes, net of assumed repurchase at $18/share    Category   (000’s)    (000’s)   Notes   Total shares issued to Billtrust, excluding options   94,764    94,764   Shares held by pre-Business Combination Billtrust equityholders, Class 1 (Voting) and Class 2 (Non-voting)  SPAC public shareholders   24,998    24,998   Shares previously held by SPAC shareholders  PIPE shares   20,000    20,000   Issued to PIPE investors in connection with the Business Combination  Sponsor shares   3,125    3,125   Not subject to forfeiture, not in escrow  Sponsor Vesting Shares   2,375    2,375   SPAC sponsor shares issued, but subject to lock up and vesting based upon achievement of the $12.50 and $15.00 price milestones, which were achieved as of February 10, 2021              Billtrust Earnout Securities   12,000    12,000           100% performance based with 50% vesting based on an average share price of $12.50 and 50% vesting based on an average share price of $15.00 in 20 of 30 business days. This condition was achieved on February 10, 2021.   Sub-total   157,262    157,262                  Warrants outstanding (public shareholders)   12,500   4,514   Callable for $0.01 per warrant if closing price of BTRS Holdings is greater than or equal to $18.00 for any 20 trading days during any 30 day trading period        Number of underlying shares calculated based on treasury stock method, assuming $18 share price        Each warrant is exercisable for one share at an exercise price of $11.50        12,500 warrants outstanding  Billtrust carryover options   15,180   12,439   Number of underlying shares converted based on treasury stock method at $18        15,180 options outstanding, vested and unvested carried over from pre-merger. Vesting is generally time based every 6 months over a two year or four-year period, except for a limited number of options that have immediate vesting.  Unvested options granted in January 2021   7,637    507   Number of underlying shares converted based on treasury stock method at $18        Options granted to employees on January 12, 2021 under the new 2020 Equity Incentive Plan, at an exercise price of $16.80, vesting equally every 6 months over a 4 year period.  Fully diluted share count      174,722      1 Option and share data as of closing date of January 12, 2021   (1)