1. |
The Effective Time of the Merger was 8:13 a.m. Eastern time on February 13, 2025 (the “Closing Date”).
|
2. |
The Merger constitutes an event pursuant to which, in accordance with Section 4.4 of the Warrant Agreement, the holders of the Warrants shall have the right to purchase and receive, in lieu of shares of Company Common Stock, the
Alternative Issuance. Accordingly, following the Effective Time, (a) no shares of Company Common Stock shall be purchasable pursuant to the Warrants and (b) each holder of a Warrant shall be entitled to receive, upon proper exercise of such
Warrant and the payment of the Warrant Price in cash, the amount of $3.15 in cash per Warrant (the “Warrant Payment”); provided that if any Registered Holder properly exercises a Warrant
during the thirty (30) day period beginning on February 13, 2025, the date of the Company’s public disclosure of the consummation of the Merger pursuant to the Current Report on Form 8-K filed with the Securities and Exchange Commission,
and ending on and including March 15, 2025 (such period, the “Special Exercise Period”), the Warrant Price shall be adjusted as contemplated by Section 4.4 of the Warrant Agreement.
|
4. |
The Black-Scholes Warrant Value was calculated for each Private Placement Warrant and Public Warrant to be $0.11 and $0.10 (as applicable, the “Warrant Value”), respectively, in accordance with the terms of the Warrant Agreement
and the terms set forth below:
|
Term
|
Private Placement Warrants
|
Public Warrants
|
|||||
Reference Date
|
February 12, 2025 (the trading day immediately prior to the Effective Time)
|
Same as per the Private Placement Warrants
|
|||||
Price of each Ordinary Share (10-trading day VWAP for the period ended on the Reference Date)
|
$3.1276
|
Same as per the Private Placement Warrants
|
|||||
Assumed Volatility
|
Calculated using the 90-day volatility obtained from the HVT function on Bloomberg determined as of November 20, 2024 (the trading day immediately prior to the day of the announcement of the Merger Agreement
- 58.627%
|
Same as per the Private Placement Warrants
|
|||||
Assumed Risk-Free Interest Rate
|
Calculated using the U.S. Treasury rate for a period equal to the remaining term of the Warrant – 4.3%
|
Same as per the Private Placement Warrants
|
|||||
Option Pricing via the Bloomberg OVME Calculator
|
Regular American call input using the other inputs derived in accordance with the other terms of this notice, the Expiration Date (November 30, 2026) and a buy/strike price of $11.50 (value display in “price
total”)
|
Capped American call input using a call cap of $18.00, the other inputs derived in accordance with the other terms of this notice, the Expiration Date (November 30, 2026) and a buy/strike price of $11.50
(value display in “price total”)
|
INNOVID CORP.
|
||
/s/ Anthony Callini
|
||
Name: Anthony Callini
|
||
Title: Chief Financial Officer
|