
| • |
Implied pre-money enterprise valuation of CBR of US$200 million.2
|
| • |
This reflects a potential total proforma equity value of the combined group at closing of US$300.4 million3 based on a number of assumptions as footnoted.
However, CBR shareholders should be aware that actual pro forma equity value (and therefore value to CBR shareholders) will be subject to a number of factors, including the trading price of MergeCo shares following close of the Transaction,
which is unknown today and could be lower or higher than the assumed US$10 share price.
|
| • |
US$200.0 million enterprise value for CBR, less net debt at 31 October 2022 of A$4.8 million converted to US$ using an exchange rate of 0.675 (exchange rate as at end of day 25 November 2022), equating to an assumed CBR equity value of
US$196.8 million. This would result in 19.7 million MergeCo shares being collectively issued to CBR shareholders at closing.
|
| • |
75% redemptions assumed from SPAC shareholders, resulting in US$53.6 million of cash remaining in the SPAC trust account, which will be available for the combined group from closing. This would result in 5.4 million MergeCo shares being
collectively held by SPAC public shareholders. Shareholders should note that there is no guarantee redemptions will be 75% and based on current market experience they may be materially higher than this (as discussed further below in this
announcement).
|
| • |
SPAC founders holding 5 million shares in MergeCo
|
| • |
CEF assumed not to be drawn down and no FPA (as discussed later in this announcement)
|
| • |
MergeCo shares to trade at US$10/share which is the amount of cash held in the SPAC’s trust account for each SPAC share on issue (excluding interest thereon). However, there is no guarantee MergeCo Shares will trade at this price
following Transaction close.
|

| • |
CBR shareholders are expected to receive consideration for their CBR shares via the Scheme (the “Consideration”) consisting of an aggregate of ~19.7 million ordinary shares of MergeCo (“MergeCo Shares”) being one MergeCo Share for every
~10.5 CBR shares. This is subject to certain adjustments as detailed in this announcement.
|
| • |
CBR will delist from the ASX in connection with the listing of MergeCo on either the New York Stock Exchange or Nasdaq in the United States, and CBR’s shares will cease to be quoted or traded on the ASX;
|
| • |
MergeCo has executed definitive documents in connection with a three year committed equity facility (“CEF”) of up to US$60 million in total, providing MergeCo the right to require the CEF provider, an affiliate of Yorkville Advisors
Global, LP (“Yorkville”), to purchase new MergeCo Shares at a discount to the prevailing trading price of MergeCo shares in a series of ‘advances’ with each advance being in an amount up to the greater of (i) US$10 million or (ii) the
aggregate trading volume for MergeCo Shares in either one or three trading days prior to MergeCo requesting an advance. Further detail on the CEF is provided later in this announcement – however, CBR shareholders should be aware that there
will be dilution of existing shareholders at the time of each share sale under the CEF program and depending on the quantum of shares to be issued to Yorkville and the pricing mechanism employed, there could be a material impact to
MergeCo’s share price.
|
| • |
The Transaction is expected to close in the second quarter of CY2023 subject to satisfaction of a range of conditions, including receipt of regulatory approvals and approvals from CBR shareholders and SPAC shareholders. CBR will also
need to obtain bridge financing in order to fund its operations, including Transaction expenses, through the closing of the Transaction.
|
| • |
Receipt of required regulatory approvals (including Foreign Investment Review Board approval and entry into arrangements with the Revenue Commissioners of Ireland);
|

| • |
Approval of the Transaction by the shareholders of both CBR and the SPAC;
|
| • |
No legal orders restraining or prohibiting the Transaction from proceeding;
|
| • |
No prescribed occurrences in respect of CBR, the SPAC or MergeCo occurring, and no material breaches of representations and warranties by any of them;
|
| • |
The deadline for the SPAC to undertake a business combination, which is currently March 8, 2023 being extended through at least 31 May 2023;
|
| • |
The execution of certain agreed ancillary documents, including a registration rights agreement;
|
| • |
Approval for listing of the MergeCo Shares on either the New York Stock Exchange or Nasdaq in the United States;
|
| • |
CBR obtaining a ruling from the ATO confirming the availability of scrip for scrip rollover relief for eligible Carbon Revolution shareholders in relation to the scheme;
|
| • |
consents of key counterparties of Carbon Revolution; and
|
| • |
Other customary conditions to a scheme of arrangement, such as Australian court approval and an independent expert concluding the Scheme is in the best interests of CBR shareholders.
|

|
Cash available in SPAC trust account pre redemption (US$m)
|
214.3
|
214.3
|
214.3
|
214.3
|
214.3
|
214.3
|
214.3
|
214.3
|
214.3
|
214.3
|
214.3
|
||||||||||||||||||||||||||||||||||
|
Redemption rate (%)
|
50.0
|
%
|
55.0
|
%
|
60.0
|
%
|
65.0
|
%
|
70.0
|
%
|
75.0
|
%
|
80.0
|
%
|
85.0
|
%
|
90.0
|
%
|
95.0
|
%
|
100.0
|
%
|
|||||||||||||||||||||||
|
Cash available to merged group from trust account post redemptions (US$m)
|
107.2
|
96.4
|
85.7
|
75.0
|
64.3
|
53.6
|
42.9
|
32.1
|
21.4
|
10.7
|
0.0
|
| - |
Any cash remaining on CBR’s balance sheet at closing less near term debt;
|
| - |
Payment of the SPAC Transaction costs which capped at US$20 million;
|
| - |
The amount raised in any bridge funding, less the amount from the bridge funding which is required to be paid back at closing and which does not convert to equity; and
|
| - |
Potential receipt of proceeds from forward purchase agreements (“FPAs”) of MergeCo Shares and/or debt financing, which may be secured by CBR’s intellectual property, which CBR and Twin Ridge will seek to arrange with potential lenders
before the Transaction closes (but which are not guaranteed).
|
| - |
For a period of three years from closing, MergeCo has the right to require the CEF provider to purchase new MergeCo shares in a series of advances, with each advance being in an amount up to the greater of i) US$10 million or ii) the
aggregate trading volume of MergeCo shares in the one or three trading days prior to MergeCo requesting an advance.
|
| - |
MergeCo can choose one of two Purchase Price Options;
|
| o |
Purchase Price Option 1: The CEF provider will purchase MergeCo shares at a price equal to 95.0% of the average VWAP during the day on which the advance request was made. If the volume threshold under an advance is not reached
during the pricing period, the number of shares purchased will be reduced to the greater of (i) 35.0% of the trading volume during the pricing period, or (ii) the number of shares sold by the CEF provider during the pricing period. The
volume threshold is the amount of the advance in shares divided by 35.0%.
|
| o |
Purchase Price Option 2: The CEF provider will purchase MergeCo shares at a price equal to 97.0% of the lowest VWAP of the MergeCo shares during the pricing period of three consecutive trading days commencing on the trading day
commencing after the advance notice is received by the CEF provider.
|

| - |
During either pricing period, Yorkville will have the ability to hedge its position by short selling in full the quantum of shares that it is required to purchase under any advance notice. Under Purchase Price Option 2, MergeCo will have
the ability to notify Yorkville of the minimum acceptable price (“MAP”) at which it can sell the new shares. If MergeCo does not set a MAP, this may have a material and adverse impact on MergeCo’s share price depending on the quantum of
shares being sold relative to overall liquidity of MergeCo’s shares.
|
| - |
The CEF provider cannot be issued MergeCo shares in an amount that would result in it holding more than 9.99% of the outstanding MergeCo Shares at any one time. In the circumstance where Yorkville is unable to dispose of its MergeCo
Shares on an ongoing basis, it will not be required to purchase additional shares under the CEF beyond an overall ownership of 9.99%, which means MergeCo may not have full access to the stated US$60m CEF capital.
|
| - |
MergeCo has agreed to issue 15,000 shares to Yorkville as a ‘commitment fee’ to secure the facility.
|
| - |
The Founder Shares will convert into 5 million ordinary shares in MergeCo as part of the Transaction.
|

| - |
The other SPAC shareholders’ holding in MergeCo following the closing will be a function of the extent of redemptions by SPAC shareholders (as discussed above). If there are no redemptions, SPAC shareholders will hold 21.4 million
ordinary shares in MergeCo following the Transaction closing, whereas if there are 100% redemptions, their holding in MergeCo following the Transaction closing will fall to nil.
|
| - |
CEF investors will receive up to US$60 million of shares in MergeCo (at MergeCo’s election), with the number of shares being issued a function of the trading prices of MergeCo shares following the transaction closing (with a discount
being applied as discussed above) and the extent to which the CEF is utilised by MergeCo.
|
|
Redemption rate (%)
|
||||||||||||||||||||||||
|
|
|
0
|
%
|
25
|
%
|
50
|
%
|
75
|
%
|
100
|
%
|
|||||||||||||
|
Issue price of shares to CEF (US$)
|
1.0
|
18.5
|
%
|
19.5
|
%
|
20.6
|
%
|
21.9
|
%
|
23.2
|
%
|
|||||||||||||
|
2.0
|
25.9
|
%
|
27.8
|
%
|
30.1
|
%
|
32.8
|
%
|
36.0
|
%
|
||||||||||||||
|
3.0
|
29.8
|
%
|
32.4
|
%
|
35.5
|
%
|
39.3
|
%
|
44.0
|
%
|
||||||||||||||
|
4.0
|
32.2
|
%
|
35.3
|
%
|
39.0
|
%
|
43.7
|
%
|
49.6
|
%
|
||||||||||||||
|
5.0
|
33.9
|
%
|
37.3
|
%
|
41.5
|
%
|
46.8
|
%
|
53.7
|
%
|
||||||||||||||
|
6.0
|
35.1
|
%
|
38.8
|
%
|
43.4
|
%
|
49.2
|
%
|
56.7
|
%
|
||||||||||||||
|
7.0
|
36.0
|
%
|
39.9
|
%
|
44.8
|
%
|
51.0
|
%
|
59.2
|
%
|
||||||||||||||
|
8.0
|
36.7
|
%
|
40.8
|
%
|
45.9
|
%
|
52.4
|
%
|
61.2
|
%
|
||||||||||||||
|
9.0
|
37.3
|
%
|
41.5
|
%
|
46.8
|
%
|
53.6
|
%
|
62.8
|
%
|
||||||||||||||
|
10.0
|
37.8
|
%
|
42.1
|
%
|
47.5
|
%
|
54.6
|
%
|
64.1
|
%
|
||||||||||||||
|
11.0
|
38.2
|
%
|
42.6
|
%
|
48.2
|
%
|
55.4
|
%
|
65.3
|
%
|
||||||||||||||
|
12.0
|
38.5
|
%
|
43.0
|
%
|
48.7
|
%
|
56.2
|
%
|
66.3
|
%
|
||||||||||||||
| a) |
any FPAs are entered into, with any dilutionary impact being a function of those agreements;
|
| b) |
the form of any bridge funding arrangements CBR enters into has any equity features (e.g. conversion rights into either CBR or MergeCo shares, or issuance of MergeCo warrants); and
|
| c) |
Any of the outstanding MergeCo warrants which are received by SPAC warrant holders in exchange for their SPAC warrants as discussed above are exercised (noting that the exercise price of the warrants is
US$11.50 so this would likely only occur if the MergeCo share price were to trade up following closing and would also result in cash being received by MergeCo on exercise).
|

| a) |
The extent of redemptions by SPAC shareholders and quantum of cash from the SPAC trust account available to MergeCo after closing (a lower redemption rate is expected to provide greater support for notional
US$10 per MergeCo share valuation);
|
| b) |
The quantum of cash available in MergeCo upon Transaction close, including as a result of payment of substantial Transaction expenses, and any required reliance on the CEF to raise additional capital (the use
of which may create an overhang and have an adverse impact on the MergeCo share price);
|
| c) |
Whether any bridge financing or FPA is obtained and the terms of those arrangements;
|
| d) |
The success of any marketing initiatives by CBR and SPAC up until the close of the Transaction to provide greater investor support for MergeCo upon commencement of trading;
|
| e) |
The financial and operating performance of CBR over the relevant period; and
|
| f) |
The prevailing macro and share-market environment and overall investor sentiment for businesses such as CBR.
|

|
MergeCo share price (US$)
|
1.00
|
2.00
|
3.00
|
4.00
|
5.00
|
6.00
|
7.00
|
8.00
|
9.00
|
10.00
|
11.0
|
12.0
|
||||||||||||||||||||||||||||||||||||
|
USD / AUD exchange rate10
|
0.675
|
0.675
|
0.675
|
0.675
|
0.675
|
0.675
|
0.675
|
0.675
|
0.675
|
0.675
|
0.675
|
0.675
|
||||||||||||||||||||||||||||||||||||
|
MergeCo share price (A$)
|
1.48
|
2.96
|
4.44
|
5.93
|
7.41
|
8.89
|
10.37
|
11.85
|
13.33
|
14.81
|
16.30
|
17.78
|
||||||||||||||||||||||||||||||||||||
|
MergeCo shares issued to CBR shareholders (million shares)
|
19.7
|
19.7
|
19.7
|
19.7
|
19.7
|
19.7
|
19.7
|
19.7
|
19.7
|
19.7
|
19.7
|
19.7
|
||||||||||||||||||||||||||||||||||||
|
CBR shareholder value (A$m)
|
29.2
|
58.3
|
87.5
|
116.6
|
145.8
|
174.9
|
204.1
|
233.2
|
262.4
|
291.5
|
320.7
|
349.8
|
||||||||||||||||||||||||||||||||||||
|
CBR shares on issue on the ASX (million shares)11
|
206.9
|
206.9
|
206.9
|
206.9
|
206.9
|
206.9
|
206.9
|
206.9
|
206.9
|
206.9
|
206.9
|
206.9
|
||||||||||||||||||||||||||||||||||||
|
Implied value of CBR shares in MergeCo (A$)
|
0.14
|
0.28
|
0.42
|
0.56
|
0.70
|
0.85
|
0.99
|
1.13
|
1.27
|
1.41
|
1.55
|
1.69
|
||||||||||||||||||||||||||||||||||||
|
CBR share price as at 30 Oct 2022 (A$) (the day prior to the disclosure of the potential Transaction in CBR’s Appendix 4C for the September 2022 quarter)
|
0.215
|
0.215
|
0.215
|
0.215
|
0.215
|
0.215
|
0.215
|
0.215
|
0.215
|
0.215
|
0.215
|
0.215
|
||||||||||||||||||||||||||||||||||||
|
Premium (discount) to CBR shareholders (%)12
|
(34
|
%)
|
31
|
%
|
97
|
%
|
162
|
%
|
228
|
%
|
293
|
%
|
359
|
%
|
424
|
%
|
490
|
%
|
555
|
%
|
621
|
%
|
686
|
%
|

| a) |
CBR will be highly unlikely to continue progressing the Transaction and may be required to pay the SPAC a reimbursement fee (discussed further below); and
|
| b) |
CBR will need to consider a range of other options available to it, including the possibility of an alternative transaction or fundraising, and in the event that none of these are available, voluntary administration.
|
| • |
The Transaction values CBR at a pre-money enterprise valuation of US$200 million, (~A$296.3 million),13 which ascribes a notional share price of
approximately A$1.41 per share for CBR’s shares assuming the MergeCo Share price is US$10 following closing and represents a premium of 555% to CBR’s share price of A$0.215 as at 30 October 2022 (CBR’s closing price the day prior to the
disclosure of the potential Transaction in CBR’s Appendix 4C for the September 2022 quarter);
|
| • |
The Transaction will potentially unlock critical investment capital to support commercialisation and accelerate the expected path to profitability, with a number of potential funding sources being sought for MergeCo pre and post-closing
(as discussed above);
|
| • |
The Transaction is anticipated to enhance the ability to demonstrate balance sheet strength to customers, which is an important enabler to winning large programs in the future; and
|
| • |
If the Transaction closes, CBR will convert to a US-listed company providing access to much deeper sources of capital to support its plans for significant future growth to meet the accelerated demands of its major customers.
|
| • |
The Transaction is subject to a number of conditions and may not close. For example, CBR may not be able to obtain the bridge funding necessary to operate until the Transaction closes;
|
| • |
In certain circumstances, CBR will be required to pay a reimbursement fee to the SPAC should the Transaction not close;
|
| • |
CBR will be delisted from the ASX should the Transaction close, and CBR shareholders will become shareholders in an Irish company that will be traded on either the New York Stock Exchange or Nasdaq in the
United States which may have tax implications for shareholders and / or make it more difficult to trade MergeCo shares as compared to CBR shares;
|
| • |
Should it close, the Transaction will dilute the interest of CBR shareholders in the underlying business of CBR, and depending on the extent of redemptions of SPAC shares, the exercise of warrants in MergeCo
and the price at which shares are issued under the CEF and any FPA, the Transaction may be highly dilutive to existing CBR shareholders;
|
| • |
The Transaction is expensive and given there is no guarantee cash will be available to MergeCo from the SPAC trust account (or any cash may be used solely to fund Transaction expenses), MergeCo may be
required to rely on the CEF and in certain circumstances discussed above the full US$60 million may not be available from the CEF;
|
| • |
There is no guarantee of the price at which MergeCo shares will trade following the Transaction closing and should the price of MergeCo shares trade below US$10 per share, the value received by CBR
shareholders will be less than the notional value ascribed to CBR shares under the Transaction;
|

| • |
Should the Transaction proceed, it will be significantly more difficult and costly for MergeCo to raise equity capital from Australian retail investors compared to CBR, and as a result it may chose not to do
so, which will further dilute the interest of existing CBR shareholders should it undertake capital raisings; and
|
| • |
MergeCo will not be subject to the same corporations laws as CBR or the ASX listing rules, and the cost of complying with corporations and securities laws in Ireland and the US may be significantly higher,
which may be disadvantageous for CBR shareholders.
|
| • |
where the board of the relevant party withdraws or adversely changes their support for the Transaction and their recommendation to their shareholders to vote in favour of the transaction (subject to customary exceptions);
|
| • |
where a party has been responsible for certain conditions to the Transaction not being satisfied and a resulting termination of the SID (for example because of breach of the representations and warranties it has given to the other
party);
|
| • |
where a party announces a competing proposal and subsequently completes it; and
|
| • |
where a party has materially breached the SID which has resulted in termination of the SID.
|

|
INVESTOR CONTACT
|
INVESTOR CONTACT
|
|
Investor Relations
|
info@twinridgecapital.com
|
|
Andrew Keys
|
M: +1 (212) 235 0292
|
|
E: investors@carbonrev.com
|
|
|
M: +61 (0)400 400 380
|





