EX-99.2 5 d612581dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

Basis of Pro Forma Presentation

The adjustments presented on the unaudited pro forma condensed combined financial statements have been identified and presented to provide an understanding of PubCo upon consummation of the Business Combination for illustrative purposes.

The following unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X as amended by the final rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses.” The adjustments presented on the unaudited pro forma condensed combined financial information have been identified and presented to provide relevant information necessary for an understanding of PubCo upon consummation of the Other Transaction Adjustments and the Business Combination.

The unaudited pro forma condensed combined financial information is for illustrative purposes only. The financial results may have been different had the companies always been combined. You should not rely on the unaudited pro forma condensed combined financial information as being indicative of the historical results that would have been achieved had the companies always been combined or the future results that the combined company will experience. The Company and CF V have not had any historical relationship prior to the Business Combination. Accordingly, no pro forma adjustments were required to eliminate activities between the companies.

The historical financial information of the Company has been adjusted by the Other Transaction Adjustments to give effect to material subsequent events for the purposes of the unaudited pro forma condensed combined financial information.

The historical financial information of CF V has been adjusted to give effect to the differences between U.S. GAAP and IFRS for the purposes of the combined pro forma financial information. No adjustments were required to convert CF V’s financial statements from U.S. GAAP to IFRS for purposes of the combined pro forma financial information, except to reclassify shares of CF V Class A Common Stock subject to redemption to non-current liabilities under IFRS. The adjustments presented in the pro forma combined financial information have been identified and presented to provide relevant information necessary for an accurate understanding of PubCo after giving effect to the Business Combination.

UNAUDITED PRO FORMA COMBINED BALANCE SHEET AS OF JUNE 30, 2021

(in USD)

 

     As of June 30, 2021              

(amounts in USD)

    Nettar Group Inc.
(Historical)		      CF V
(Historical
Restated)		      Transaction
Accounting
Adjustments		           Pro Forma
Combined		  

Assets

             

Non-current assets

             

Satellites and other property and equipment

      32,971,943        —          —           32,971,943  

Right-of-use assets

      1,245,771        —          —           1,245,771  

Deferred income tax assets

      271,008        —          —           271,008  

Other noncurrent assets

      503,790        384,996        —           888,786  

Investments held in Trust Account

      —          250,008,083        (250,008,083 )      (1 )      —    
  

 

 

     

 

 

     

 

 

      

 

 

  

Total non-current assets

      34,992,512        250,393,079        (250,008,083 )        35,377,508  

Current assets

             

Inventory

      —          —          —           —    

Trade and other receivables

      523,170        —          —           523,170  

Other current assets

      1,017,626        383,813        —           1,401,439  

Cash and cash equivalents

      23,342,871        449,773        250,008,083       (1 )      202,783,188  
           (226,741,050 )      (2 )   

          (28,063,290 )      (3 )   
          58,167,700       (4 )   
          10,000,000       (4 )   
          150,000,000       (4 )   
          7,500,000       (4 )   
          (41,880,899 )      (5 )   
  

 

 

    

 

 

     

 

 

      

 

 

  

Total current assets

      24,883,667       833,586        178,990,544         204,707,797  
  

 

 

    

 

 

     

 

 

      

 

 

  

Total assets

      59,876,179       251,226,665        (71,017,539 )        240,085,305  
  

 

 

    

 

 

     

 

 

      

 

 

  

Liabilities and Shareholders’ Equity

            

Non-current liabilities

            

Notes debt

      38,594,941       —          (38,594,941 )      (6 )      —    

Interest bearing loans and borrowings

      37,008,630       —          (37,008,630 )      (5 )      —    

Lease liabilities

      932,392       —          —           932,392  

Trade payables and other liabilities

      4,660,576       —          —           4,660,576  

Warrant liability

      —         9,386,666        (9,386,666 )      (8 )      —    

Forward purchase securities liability

      —         2,218,092        (2,218,092 )      (8 )      —    

Ordinary shares subject to redemption

      —         250,000,000        (250,000,000 )      (2 )      —    

Total non-current liabilities

      81,196,539       261,604,758        (337,208,329 )        5,592,968  

Current liabilities

            

Notes debt and loans

      120,679,601       1,040,144        (1,040,144 )      (3 )      —    
          (120,679,601 )      (6 )   

Interest bearing loans and borrowings

      20,472,177       —          (20,472,177 )      (6 )      —    

Lease liabilities

      350,395       —          —           350,395  

Trade payables and other liabilities

      7,651,667       562,312        (562,312 )      (3 )      7,651,667  

Current tax liabilities

      872,964       —          —           872,964  
  

 

 

    

 

 

     

 

 

      

 

 

  

Total current liabilities

      150,026,804       1,602,456        (142,754,234 )        8,875,026  
  

 

 

    

 

 

     

 

 

      

 

 

  

Total liabilities

      231,223,343       263,207,214        (479,962,563 )        14,467,994  
  

 

 

    

 

 

     

 

 

      

 

 

  

Shareholders’ equity

            

Nettar Ordinary shares

      50          (50 )      (6 )      —    

Nettar Preference shares

      87          (87 )      (6 )      —    

Nettar Treasury shares

      (170,949,000 )         170,949,000       (9 )      —    

Warrants

      161,432,000       —          —           161,432,000  

CF V Class A common stock

        60        (60 )      (2 )      —    

CF V Class B common stock

        625        (625 )      (2 )      —    

PubCo ordinary shares

           731       (2 )      11,208  
          582       (4 )   
          125       (4 )   
          206       (4 )   
          79       (4 )   
          2,000       (4 )   
          7,486       (6 )   

Additional paid-in capital

      61,575,504       —          225,664,709       (4 )      418,244,641  
          23,258,904       (2 )   
          (11,981,234 )      (7 )   
          158,872,739       (6 )   
          (170,949,000 )      (9 )   
          9,386,666       (8 )   
          2,218,092       (8 )   
          3,628,126       (10 )   
          4,250,212       (10 )   
          14,986,545       (10 )   

         97,333,378       (10 )   

Other paid-in capital

      7,697,670       —         —           7,697,670  

Retained earnings

      (231,103,475 )      (11,981,234 )      11,981,234       (7 )      (361,768,208 ) 
         (4,872,269 )      (5 )   
         20,866,631       (6 )   
         (26,460,834       (3 )   
         (120,198,261 )      (10 )   
  

 

 

    

 

 

    

 

 

      

 

 

  

Total shareholders’ equity

      (171,347,164 )      (11,980,549 )      408,945,024         225,617,311  
  

 

 

    

 

 

    

 

 

      

 

 

  

Total liabilities and shareholders’ equity

      59,876,179       251,226,665       (71,017,539 )        240,085,305  
  

 

 

    

 

 

    

 

 

      

 

 

  

Pro Forma Adjustments to the Condensed Combined Statement of Balance Sheet

(in USD)

The condensed combined statement of balance sheet was derived from the unaudited consolidated statement of financial position of the Company as of June 30, 2021 and the unaudited condensed balance sheet of CF V as of June 30, 2021 (as restated).

Transaction Accounting Adjustments to the Condensed Combined Statement of Financial Position

 

  (1)

To reflect the release of cash from marketable securities held in the Trust Account. The pro forma cash impact of this adjustment is directly reduced by the redemptions of CF V Public Shares for cash immediately prior to consummation of the Business Combination.

 

  (2)

To reflect the cash used from the Trust Account to redeem CF V Public Shares immediately prior to consummation of the Business Combination, and the reclassification of remaining CF V Public Shares to permanent equity and conversion to PubCo Ordinary Shares as part of the Business Combination.

 

  (3)

To reflect the cash payment of an aggregate of approximately $28.1 million of estimated legal, financial advisory and other professional fees related to the Business Combination, including approximately $1.6 million of accounts payable, accrued expenses and sponsor loan payable included in the historical CF V financial statements directly attributable to the Business Combination, an M&A advisory fee of $5.0 million payable to CF&Co., and financial advisory fees and legal, accounting and other service provider fees of approximately $21.5 million. The direct, incremental costs of the Business Combination related to the legal, financial advisory, accounting and other professional fees of approximately $26.5 million is reflected as an adjustment to accumulated deficit. The cost expensed through accumulated deficit is included in the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020.

  (4)

Reflects (i) proceeds of $150.0 million to be received from the Liberty Investment with the corresponding issuance of 20,000,000 PubCo Class A Ordinary Shares, with a nominal value of $0.0001, at approximately $7.50 per share, 5,000,000 $10.00 Liberty Warrants to purchase PubCo Class A Ordinary Shares and 15,000,000 $15.00 Liberty Warrants to purchase PubCo Class A Ordinary Shares, (ii) proceeds of $58.2 million to be received from the PIPE Investment (with the Sponsor’s Subscription Agreement accounting for approximately $23.2 million of the PIPE Investment) with the corresponding issuance of 5,816,770 PubCo Class A Ordinary Shares, with a nominal value of $0.0001, at approximately $10.00 per share, and 2,500,000 PIPE Warrants, (iii) $10,000,000 to be received from the purchase of the Forward Purchase Securities including 1,250,000 PubCo Class A Ordinary Shares and 333,333 PubCo Warrants, (iv) the issuance of an aggregate of 2,846,250 PubCo Class A Ordinary Shares to CF&Co. and CF Securities in satisfaction of $8.75 million of business combination marketing fees and approximately $8.19 million of placement agent fees from the PIPE Investment and Liberty Investment payable to CF&Co. and CF Securities in satisfaction of the repayment of approximately $7.88 million of principal amount and interest on the Loans. Pursuant to the PIPE Subscription Agreements, certain PIPE Investors elected to purchase shares of CF V Class A Common Stock in the open market which offset on a one-for-one basis their commitment to purchase PubCo Class A Ordinary Shares. These PIPE Investors have agreed not to transfer such shares of CF V Class A Common Stock prior to the Closing Date, not to redeem such shares of CF V Class A Common Stock in connection with the Business Combination, and to vote such shares of CF V Class A Common Stock in favor of each Proposal.

 

  (5)

To reflect the payoff of outstanding Columbia Loan at the Closing.

 

  (6)

To reflect the conversion and exchange of the Company’s ordinary shares, preference shares, warrants, options, and convertible notes for PubCo Ordinary Shares as part of the Business Combination.

 

  (7)

To reflect the elimination of CF V’s accumulated deficit, which includes interest income on marketable securities held in the Trust Account, and the changes in the fair value of the warrant liability and forward purchase securities liability through retained earnings; see Notes 2 and 3 in the Transaction Accounting Adjustments to the Combined Statement of Profit or Loss.

 

  (8)

To reflect the recognition of the CF V Public Warrants and CF V Placement Warrants and Forward Purchase Securities as equity instruments upon consummation of the Business Combination.

 

  (9)

To reflect the extinguishment of the Company’s historical treasury shares.

 

  (10)

To reflect the preliminary estimated expense recognized, in accordance with IFRS 2, for the excess of the fair value of PubCo Ordinary Shares issued and the fair value of CF V’s identifiable net assets as of June 30, 2021 including the net impact of redemptions, resulting in a $120.2 million, increase to accumulated loss. The fair value of shares issued was estimated based on a market price of $9.84 per share of CF V Class A Common Stock on January 7, 2022. The value is preliminary and will change based on fluctuations in the share price of CF V Class A Common Stock and changes in the fair value valuations for the other components listed below through the Closing Date.

 

     Per share
value		      Shares      Fair value  

CF V Class A Common Stock (1)

    $  9.84        2,925,895        28,790,807  

CF V Class B Common Stock (1)

    $ 9.84        4,381,000        43,109,040  

CF V Warrants (2)

         8,866,666        9,386,666  

Forward Purchase Securities (2)

         1,250,000        2,218,092  

PIPE Warrants (2)

         2,500,000        4,250,212  

Liberty Warrants (2)

         20,000,000        43,554,578  

Sponsor Earn-Out Shares (2)

            14,986,545  

Sponsor PIPE forfeiture shares (2)

            206,803  

Satellogic PIPE forfeiture shares (2)

            (3,421,323 ) 
        

 

 

  

Total fair value

            143,081,420  

Book value

            22,883,159  
        

 

 

  

Excess of fair value over book value

            120,198,261  
        

 

 

  

  (1)

Per share value based on closing prices as of January 7, 2022 for shares of CF V Class A Common Stock (CF V).

  (2)

Fair values based on various valuation techniques using management estimates and are subject to change at Closing.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF PROFIT AND LOSS

FOR THE SIX MONTHS ENDED JUNE 30, 2021

(in USD)

 

     Nettar Group Inc.     CF V
6/30/2021
(Historical
Restated)		     Transaction
Accounting
Adjustments		           Pro Forma
Combined		  
(amounts in USD)    6/30/2021
(Historical)		     Other
Transaction
Adjustments		           Adjusted  

Continuing operations

                 

Revenue from contracts with customers

      1,706,275       —           1,706,275       —         —           1,706,275  

Cost of sales

      (1,250,848 )      —           (1,250,848 )      —         —           (1,250,848 ) 

Other operating income

      —         —           —         —         —           —    

Administrative expenses

      (8,680,245 )      —           (8,680,245 )      (866,562 )      —           (9,546,807 ) 

Depreciation

      (5,126,498 )      —           (5,126,498 )      —         —           (5,126,498 ) 

Other operating expenses

      (8,502,173 )      —           (8,502,173 )      —         —           (8,502,173 ) 

Operating loss

      (21,853,489 )      —           (21,853,489 )      (866,562 )      —           (22,720,051 ) 

Finance costs, net

      (5,476,371 )      883,292       (a )      (5,508,942 )      —         3,765,407       (1 )      (1,743,535 ) 
       (994,008 )      (a )           
       783,927       (b )           
       (705,781 )      (b )           

Finance income

      —         —           —         8,083       (8,083 )      (2 )      —    

Gain on extinguishment of debt

      3,575,773       —           3,575,773       —         —           3,575,773  

Change in fair value of warrant liability

      —         —           —         962,560       (962,560 )      (3 )      —    

Change in fair value of forward purchase securities liability

      —         —           —         (2,218,092 )      2,218,092       (3 )      —    

Other financial income (expense)

      249,984       —           249,984       —             249,984  

Embedded derivative income (expense)

      (26,424,890 )      9,967,716       (a )      (17,101,224 )      —         17,101,224       (1 )      —    
       (644,050 )      (b )           

Income (Loss) before income tax

      (49,928,993 )      9,291,095         (40,637,898 )      (2,114,011 )      22,114,080         (20,637,829 ) 

Income tax expense

      (220,206 )      —          (220,206 )      —         —          (220,206 ) 
  

 

 

    

 

 

     

 

 

    

 

 

    

 

 

     

 

 

  

Income (Loss) for the year

      (50,149,199 )      9,291,095        (40,858,104 )      (2,114,011 )      22,114,080        (20,858,035 ) 
  

 

 

    

 

 

     

 

 

    

 

 

    

 

 

     

 

 

  

Weighted average shares outstanding basic and diluted

      4,985,434          4,985,434       27,324,033          112,078,734  
  

 

 

       

 

 

    

 

 

       

 

 

  

Basic and diluted net (loss) income per share

      (10.06 )         (8.20 )      (0.08 )         (0.19 ) 
  

 

 

       

 

 

    

 

 

       

 

 

  

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF PROFIT AND LOSS

FOR THE YEAR ENDED DECEMBER 31, 2020

(in USD)

Continuing Operations

 

Revenue from contracts with customers

      —         —           —         —         —           —    

Cost of sales

      —         —           —         —         —           —    

Other operating income

      22,394       —           22,394       —         —           22,394  

Administrative expenses

      (8,127,496 )      —           (8,127,496 )      (505 )      (26,460,834 )      (4 )      (34,588,835 ) 

Depreciation

      (3,182,011 )      —           (3,182,011 )      —         —           (3,182,011 ) 

Other operating expenses

      (11,376,667 )      —           (11,376,667 )      —         (120,198,261 )      (5 )      (131,574,928 ) 

Operating loss

      (22,663,780 )      —           (22,663,780 )      (505 )      (146,659,095 )        (169,323,380 ) 

Finance costs, net

      (7,565,781 )      1,126,527       (a )      (9,866,967 )      —         6,338,996       (1 )      (3,527,971 ) 
       (2,004,452 )      (a )           
       (1,423,261 )      (b )           

Finance income

      78,570       —           78,570       —         —           78,570  

Change in fair value of warrant liability

      —         —           —         —         —           —    

Change in fair value of forward purchase securities liability

      —         —           —         —         —           —    

Other financial income (expense)

      596,628       —           596,628       —         —           596,628  

Embedded derivative income (expense)

      (84,223,586 )      10,611,372       (a )      (73,612,214 )      —         73,612,214       (1 )      —    

Income (Loss) before income tax

      (113,777,949 )      8,310,186        (105,467,763 )      (505 )      (66,707,885 )      (172,176,153 ) 

Income tax expense

      (147,866 )      —          (147,866 )      —         —         (147,866 ) 
  

 

 

    

 

 

     

 

 

    

 

 

    

 

 

    

 

 

  

Income (Loss) for the year

      (113,925,815 )      8,310,186        (105,615,629 )      (505 )      (66,707,885 )      (172,324,019 ) 
  

 

 

    

 

 

     

 

 

    

 

 

    

 

 

    

 

 

  

Weighted average shares outstanding basic and diluted

      4,853,668          4,853,668       6,250,000         112,078,734  
  

 

 

       

 

 

    

 

 

      

 

 

  

Basic and diluted net (loss) income per share

      (23.47 )         (21.76 )      (0.00 )        (1.54 ) 
  

 

 

       

 

 

    

 

 

      

 

 

  

The Company’s statement of profit and loss for the six months ended June 30, 2021 was derived from the unaudited consolidated statement of profit and loss for the six months ended June 30, 2021. The Company’s statement of profit and loss for the year ended December 31, 2020 was derived from the audited consolidated statements of profit and loss for the year ended December 31, 2020. CF V’s statement of operations for the six months ended June 30, 2021 was derived from the unaudited condensed statements of operations for the six months ended June 30, 2021 (as restated). CF V’s statement of operations for year ended December 31, 2020 was derived from the audited statement of operations for the period from January 23, 2020 (inception) to December 31, 2020.

Other Transaction Adjustments to the Company’s Historical Statement of Profit or Loss

 

  (a)

To reflect the elimination of the interest and change in fair value of the Convertible Notes from the historical statement of profit or loss, and the addition of interest expense and other operating income on the new debt related to the Debt and Share Exchange to give pro forma effect as if it had occurred as of January 1, 2020.

 

  (b)

To reflect the elimination of the interest and the change in fair value of the issuance of Company Series X Preference Shares, and the addition of interest expense to give pro forma effect as if it had occurred as of January 1, 2020.

Transaction Accounting Adjustments to the Combined Statement of Profit or Loss

 

  (1)

To reflect the elimination of the notes debt and associated changes in fair value of the embedded derivative to give pro forma effect as if the conversion of Convertible Notes to PubCo Ordinary Shares had occurred as of January 1, 2020.

 

  (2)

To reflect the elimination of interest income on marketable securities held in the Trust Account.

 

  (3)

To reflect the elimination of the change in the fair value of the derivative warrant liability and forward purchase security liability as a result of the recognition of CF V Public Warrants and CF Placement Warrants and Forward Purchase Securities as equity instruments upon consummation of the Business Combination.

 

  (4)

To reflect the direct, incremental costs of the Business Combination related to the legal, financial advisory, accounting and other professional fees.

  (5)

To reflect the preliminary estimated expense recognized, in accordance with IFRS 2, for the excess of the fair value of PubCo Ordinary Shares issued and the fair value of CF V’s identifiable net assets as of June 30, 2021; refer to note 10 in the Transaction Accounting Adjustments to the Condensed Combined Statement of Financial Position.