UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(MARK ONE)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarter ended ~~June~~September 30, 2022

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number: 001-39454

COHN ROBBINS HOLDINGS CORP.

(Exact Name of Registrant as Specified in Its Charter)

Cayman Islands		98-1547852
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

1000 N. West Street, Suite 1200

Wilmington, DE, 19801

(Address of principal executive offices)

(302) 295-4937

(Issuer’s telephone number)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Units, each consisting of one Class A ordinary share and one-third of one redeemable warrant	CRHC.U	The New York Stock Exchange
Class A ordinary shares, par value $0.0001 per share	CRHC	The New York Stock Exchange
Redeemable warrants, each whole warrant exercisable for one Class A ordinary share at an exercise price of $11.50	CRHC WS	The New York Stock Exchange

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☒	Accelerated filer	☐
Non-accelerated filer	☐	Smaller reporting company	☐
		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☒ No ☐

As of ~~August~~November 923, 2022, there were 827,~~800~~460,~~000~~251 Class A ordinary shares, $0.0001 par value, and 20,700,000 Class B ordinary shares, $0.0001 par value, issued and outstanding.

COHN ROBBINS HOLDINGS CORP.

FORM 10-Q FOR THE QUARTER ENDED ~~JUNE~~SEPTEMBER 30, 2022

TABLE OF CONTENTS

		Page
Part I. Financial Information		1
Item 1.	Condensed Interim Financial Statements	1
	Condensed Balance Sheets as of June 30, 2022 (Unaudited) and December 31, 2021	1
	Condensed Balance Sheets as of September 30, 2022 (Unaudited) and December 31, 2021	1
	Condensed Statements of Operations for the Three and Six Months Ended June 30, 2022 and 2021 (Unaudited)	2
	Condensed Statements of Operations for the Three and Nine Months Ended September 30, 2022 and 2021 (Unaudited)	2
	Condensed Statements of Changes in Shareholders’ Deficit for the Three and Six Months Ended June 30, 2022 and 2021 (Unaudited)	3
	Condensed Statements of Changes in Shareholders’ Deficit for the Three and Nine Months Ended September 30, 2022 and 2021 (Unaudited)	3
	Condensed Statements of Cash Flows for the Six Months Ended June 30, 2022 and 2021 (Unaudited)	4
	Condensed Statements of Cash Flows for the Nine Months Ended September 30, 2022 and 2021 (Unaudited)	4
	Notes to Condensed Interim Financial Statements (Unaudited)	5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2518
Item 3.	Quantitative and Qualitative Disclosures Regarding Market Risk	2922
Item 4.	Controls and Procedures	2922
Part II. Other Information		3023
Item 1.	Legal Proceedings	3023
Item 1A.	Risk Factors	3023
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	3023
Item 3.	Defaults Upon Senior Securities	3023
Item 4.	Mine Safety Disclosures	3023
Item 5.	Other Information	3023
Item 6.	Exhibits	3023
Part III. Signatures		3124

PART I - FINANCIAL INFORMATION

Item 1. Condensed Interim Financial Statements.

COHN ROBBINS HOLDINGS CORP.

CONDENSED BALANCE SHEETS

	June 30, 2022			December 31, 2021
	September 30, 2022			December 31, 2021
	(Unaudited)
ASSETS
Current assets
Cash	$	~~961~~540		$	357,778
Prepaid expenses		759,~~301~~450			263,404
Total Current Assets		769,~~262~~990			621,182
Cash and investments held in Trust Account		~~829~~74,~~088~~951,~~974~~728			828,424,845
TOTAL ASSETS	$	~~829~~74,~~165~~961,~~236~~718		$	829,046,027
LIABILITIES AND SHAREHOLDERS’ DEFICIT
Current Liabilities
Accrued expenses	$	82,~~713~~832,~~853~~069		$	4,587,852
Advance from related parties		~~228~~264,~~515~~795			140,075
Convertible promissory note - related party, at fair value		1,000,000			1,000,000
Total Current Liabilities		94,~~942~~096,~~368~~864			5,727,927
Warrant liabilities		17911,~~188,533~~392			31,978,666
PIPE derivative liability		9,899,697			—
Deferred underwriting fee payable		—			28,980,000
Deferred underwriting fee payable		28,980,000			28,980,000
Total Liabilities		5,008,256			66,686,593
Total Liabilities		66,010,598			66,686,593
Commitments and Contingencies
Class A ordinary shares subject to possible redemption 82,800,000 shares, issued and outstanding, at $10.01 and $10.00 per share redemption value at June 30, 2022 and December 31, 2021, respectively		829,088,974			828,000,000
Class A ordinary shares subject to possible redemption 7,460,251 and 82,800,000 shares, issued and outstanding, at approximately $10.05 and $10.00 per share redemption value at September 30, 2022 and December 31, 2021, respectively		74,951,728			828,000,000
Shareholders’ Deficit
Preference shares, $0.0001 par value; 5,000,000 shares authorized; none issued or outstanding		—			—
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; none issued or outstanding, excluding 82,800,000 shares subject to possible redemption		—			—
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; none issued or outstanding, excluding 7,460,251 and 82,800,000 shares subject to possible redemption, respectively		—			—
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 20,700,000 shares issued and outstanding at June 30, 2022 and December 31, 2021		2,070			2,070
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 20,700,000 shares issued and outstanding at September 30, 2022 and December 31, 2021		2,070			2,070
Accumulated deficit		(655,~~936~~000,~~406~~336	)		(65,642,636	)
Total Shareholders’ Deficit		(654,~~934~~998,~~336~~266	)		(65,640,566	)
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT	$	~~829~~74,~~165~~961,~~236~~718		$	829,046,027

The accompanying notes are an integral part of the unaudited condensed interim financial statements.

COHN ROBBINS HOLDINGS CORP.

CONDENSED STATEMENTS OF OPERATIONS

(UNAUDITED)

	Three Months Ended						~~Six~~Nine Months Ended
	June 30,						June 30,
	September 30,						September 30,
	2022			2021			2022			2021
General and administrative expenses	$	1,~~370~~826,~~318~~988		$	~~650~~946,~~934~~641		$	46,~~759~~586,~~361~~349		$	12,~~916~~863,~~651~~292
Loss from operations		(1,~~370~~826,~~318~~988	)		(~~650~~946,~~934~~641	)		(46,~~759~~586,~~361~~349	)		(12,~~916~~863,~~651~~292	)
Other income (expense):
Other income:
Interest earned on cash and marketable securities held in Trust Account		435,423			11,344			664,129			163,505
Gain on Extinguishment of Accrued Expenses		7,606,220			—			7,606,220			—
Day one loss in derivative PIPE liability		—			—			(9,899,697	)		—
Gain on Extinguishment of Underwriter’s Payable		28,980,000			—			28,980,000			—
Change in fair value of warrant liabilities		13,590,933			3,749,867			14,790,133			26,515,733
Interest earned on cash and marketable securities held in Trust Account		2,786,937			12,727			3,451,066			176,232
Total other income, net		14,026,356			3,761,211			5,554,565			26,679,238
Change in fair value of derivative PIPE liability		9,899,697			—			—			—
Net income	$	12,656,038		$	3,110,277		$	795,204		$	24,762,587
Change in fair value of warrant liabilities		16,277,141			10,792,800			31,067,274			37,308,533
Basic and diluted weighted average shares outstanding of Class A ordinary shares		82,800,000			82,800,000			82,800,000			82,800,000
Total other income		65,549,995			10,805,527			71,104,560			37,484,765
Basic and diluted net income per ordinary share, Class A ordinary shares	$	0.12		$	0.03		$	0.01		$	0.24
Net income	$	63,723,007		$	9,858,886		$	64,518,211		$	34,621,473
Basic and diluted weighted average shares outstanding of Class A ordinary shares		61,508,332			82,800,000			75,624,786			82,800,000
Basic and diluted net income per ordinary share, Class A ordinary shares	$	0.78		$	0.10		$	0.67		$	0.33
Basic and diluted weighted average shares outstanding of Class B ordinary shares		20,700,000			20,700,000			20,700,000			20,700,000
Basic and diluted net income per ordinary share, Class B ordinary shares	$	0.1278		$	0.0310		$	0.0167		$	0.2433

The accompanying notes are an integral part of the unaudited condensed interim financial statements.

COHN ROBBINS HOLDINGS CORP.

CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’ DEFICIT

(UNAUDITED)

FOR THE THREE AND ~~SIX~~NINE MONTHS ENDED ~~JUNE~~ SEPTEMBER 30, 2022

	Class A Ordinary Shares				Class B Ordinary Shares				Additional Paid-in		Accumulated			Total Shareholders’
	Shares		Amount		Shares		Amount		Capital		Deficit			Deficit
Balance – December 31, 2021 (audited)		—	$	—		20,700,000	$	2,070	$	—	$	(65,642,636	)	$	(65,640,566	)
Net loss		—		—		—		—		—		(11,860,834	)		(11,860,834	)
Balance – March 31, 2022		—	$	—		20,700,000	$	2,070	$	—	$	(77,503,470	)	$	(77,501,400	)
Accretion of Class A Ordinary Shares Subject to Redemption Amount		—		—		—		—		—		(1,088,974	)		(1,088,974	)
Net income		—		—		—		—		—		12,656,038			12,656,038
Balance – June 30, 2022		—	$	—		20,700,000	$	2,070	$	—	$	(65,936,406	)	$	(65,934,336	)
Accretion of Class A Ordinary Shares Subject to Redemption Amount		—		—		—		—		—		(2,786,937	)		(2,786,937	)
Net income		—		—		—		—		—		63,723,007			63,723,007
Balance – September 30, 2022		—	$	—		20,700,000	$	2,070	$	—	$	(5,000,336	)	$	(4,998,266	)

FOR THE THREE AND ~~SIX~~ NINE MONTHS ENDED ~~JUNE~~ SEPTEMBER 30, 2021

	Class A Ordinary Shares				Class B Ordinary Shares				Additional Paid-in		Accumulated			Total Shareholders’
	Shares		Amount		Shares		Amount		Capital		Deficit			Deficit
Balance – December 31, 2020 (audited)		—	$	—		20,700,000	$	2,070	$	—	$	(101,538,946	)	$	(101,536,876	)
Net income		—		—		—		—		—		21,652,310			21,652,310
Balance – March 31, 2021		—	$	—		20,700,000	$	2,070	$	—	$	(79,886,636	)	$	(79,884,566	)
Net income		—		—		—		—		—		3,110,277			3,110,277
Balance – June 30, 2021		—	$	—		20,700,000	$	2,070	$	—	$	(76,776,359	)	$	(76,774,289	)
Net income		—		—		—		—		—		9,858,886			9,858,886
Balance – September 30, 2021		—	$	—		20,700,000	$	2,070	$	—	$	(66,917,473	)	$	(66,915,403	)

The accompanying notes are an integral part of the unaudited condensed interim financial statements.

COHN ROBBINS HOLDINGS CORP.

CONDENSED STATEMENTS OF CASH FLOWS

(UNAUDITED)

	For the Six Months Ended June 30,
	For the Nine Months Ended September 30,
	2022			2021
Cash Flows from Operating Activities:
Net income	$	~~795~~64,~~204~~518,211		$	2434,~~762~~621,~~587~~473
Adjustments to reconcile net income to net cash used in operating activities:
Interest earned on cash and marketable securities held in Trust Account		(664,129	)		(163,505	)
Extinguishment for Underwriters payable		(28,980,000	)		—
Change in fair value of warrant liabilities		(14,790,133	)		(26,515,733	)
Interest earned on cash and marketable securities held in Trust Account		(3,451,066	)		(176,232	)
Day one loss on derivative PIPE liability		9,899,697			—
Change in fair value of warrant liabilities		(31,067,274	)		(37,308,533	)
Changes in operating assets and liabilities:
Prepaid expenses		~~188~~253,~~103~~954			~~161~~232,~~540~~225
Accrued expenses		4(1,~~126~~755,~~001~~783	)		1,~~236~~596,~~738~~824
Net cash used in operating activities		(~~445~~481,~~257~~958	)		(~~518~~1,~~373~~034,243	)
Cash Flows from Financing Activities:
Advances from related party		88,440			—
Cash withdrawn from Trust Account in connection with redemption		756,924,183			—
Net cash provided by financing activities		88756,~~440~~924,183			—
Net decrease in Cash		(356,817	)		(518,373	)
Cash Flows from Financing Activities:
Cash – Beginning		357,778			643,949
Advances from related party		124,720			140,075
Cash – Ending	$	961		$	125,576
Redemption of ordinary shares		(756,924,183	)		—
Proceeds from Convertible Promissory Note – related party		—			357,448
Net cash (used in) provided by financing activities		(756,799,463	)		497,523
Net decrease in Cash		(357,238	)		(536,720	)
Cash – Beginning of year		357,778			643,949
Cash – Ending of year	$	540		$	107,229

The accompanying notes are an integral part of the unaudited condensed interim financial statements.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

NOTE 1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS

Cohn Robbins Holdings Corp. (formerly known as CSR Acquisition Corp.) (the “Company”) is a blank check company incorporated as a Cayman Islands exempted company on July 13, 2020. The Company was formed for the purpose of effecting a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more businesses or entities (a “Business Combination”).

As of ~~June~~September 30, 2022, the Company had not ~~commenced~~ commenced any operations. All activity through ~~June~~September 30, 2022 relates to the Company’s formation, the initial public offering (“Initial Public Offering”), which is described below, and subsequent to the Initial Public Offering, identifying a target company for a Business Combination, as well as activities in connection with the proposed acquisition of SAZKA Entertainment AG (“Sazka”) (see Note 6). The Company will not generate any operating revenues until after the completion of a Business Combination, at the earliest. The Company generates non-operating income in the form of interest income from the proceeds derived from the Initial Public Offering.

The registration statement for the Company’s Initial Public Offering was declared effective on September 8, 2020. On September 11, 2020, the Company consummated the Initial Public Offering of 82,800,000 units (the “Units”), which includes the full exercise by the underwriters of their over-allotment option in the amount of 10,800,000 Units, at $10.00 per Unit, generating gross proceeds of $828,000,000, which is described in Note 3. Each Unit consists of one Class A ordinary share (the “Public Shares”) and one-third of one redeemable warrant (the “Public Warrants”).

Simultaneously with the closing of the Initial Public Offering, the Company consummated the sale of 12,373,333 warrants (the “Private Placement Warrants”) at a price of $1.50 per warrant in a private placement to the Company’s sponsor, Cohn Robbins Sponsor LLC (the “Sponsor”), generating gross proceeds of $18,560,000, which is described in Note 4.

Transaction costs amounted to $46,191,135, consisting of $16,560,000 of cash underwriting fees, $28,980,000 of deferred underwriting fees and $651,135 of other offering costs.

Following the closing of the Initial Public Offering on September 11, 2020, an amount of $828,000,000 ($10.00 per Unit) from the net proceeds of the sale of the Units in the Initial Public Offering and the sale of the Private Placement Warrants was placed in a trust account (the “Trust Account”), which were invested in U.S. government securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act of 1940, as amended (the “Investment Company Act”), with a maturity of 185 days or less, or in any open-ended investment company that holds itself out as a money market fund investing solely in U.S. Treasuries and meeting certain conditions under Rule 2a-7 of the Investment Company Act, as determined by the Company, until the earliest of: ~~(i)~~ the completion of a Business Combination and ~~(ii)~~ the distribution of the funds in the Trust Account to the Company’s shareholders, as described below.

The Company’s management has broad discretion with respect to the specific application of the net proceeds of the Initial Public Offering and the sale of the Private Placement Warrants, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination. The stock exchange listing rules require that the Business Combination must be with one or more operating businesses or assets with a fair market value equal to at least 80% of the assets held in the Trust Account (net of amounts disbursed to management for working capital purposes, if permitted and excluding the deferred underwriting commissions and taxes payable on the interest earned on the Trust Account). The Company will only complete a Business Combination if the post-Business Combination company owns or acquires 50% or more of the issued and outstanding voting securities of the target or otherwise acquires a controlling interest in the target business sufficient for it not to be required to register as an investment company under the Investment Company Act. There is no assurance that the Company will be able to successfully effect a Business Combination.

The Company will provide the holders of the Public Shares (the “Public Shareholders”) with the opportunity to redeem all or a portion of their Public Shares upon the completion of the Business Combination, either in connection with a general meeting called to approve the Business Combination or by means of a tender offer. The decision as to whether the Company will seek shareholder approval of a Business Combination or conduct a tender offer will be made by the Company, solely in its discretion. The Public Shareholders will be entitled to redeem their Public Shares, equal to the aggregate amount then on deposit in the Trust Account, calculated as of two business days prior to the consummation of the Business Combination (initially $10.00 per Public Share), including any interest (which interest shall be net of taxes payable), divided by the number of then issued and outstanding Public Shares, subject to certain limitations as described in the prospectus. The per-share amount to be distributed to the Public Shareholders who properly redeem their shares will not be reduced by the deferred underwriting commissions the Company will pay to the underwriters (as discussed in Note 6). There will be no redemption rights upon the completion of a Business Combination with respect to the Company’s warrants.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

The Company will provide the holders of the Public Shares (the “Public Shareholders”) with the opportunity to redeem all or a portion of their Public Shares upon the completion of the Business Combination, either (i) in connection with a general meeting called to approve the Business Combination or (ii) by means of a tender offer. The decision as to whether the Company will seek shareholder approval of a Business Combination or conduct a tender offer will be made by the Company, solely in its discretion. The Public Shareholders will be entitled to redeem their Public Shares, equal to the aggregate amount then on deposit in the Trust Account, calculated as of two business days prior to the consummation of the Business Combination (initially $10.00 per Public Share), including any interest (which interest shall be net of taxes payable), divided by the number of then issued and outstanding Public Shares, subject to certain limitations as described in the prospectus. The per-share amount to be distributed to the Public Shareholders who properly redeem their shares will not be reduced by the deferred underwriting commissions the Company will pay to the underwriters (as discussed in Note 6). There will be no redemption rights upon the completion of a Business Combination with respect to the Company’s warrants.

The Company will proceed with a Business Combination only if the Company has net tangible assets of at least $5,000,001 and, if the Company seeks shareholder approval, it receives an ordinary resolution under Cayman Islands law approving a Business Combination, which requires the affirmative vote of a majority of the shareholders who attend and vote at a general meeting of the Company. If a shareholder vote is not required and the Company does not decide to hold a shareholder vote for business or other legal reasons, the Company will, pursuant to its Amended and Restated Memorandum and Articles of Association, conduct the redemptions pursuant to the tender offer rules of the Securities and Exchange Commission (“SEC”), and file tender offer documents containing substantially the same information as would be included in a proxy statement with the SEC prior to completing a Business Combination. If the Company seeks shareholder approval in connection with a Business Combination, the Company’s Sponsor has agreed to vote its Founder Shares (as defined in Note 5) and any Public Shares purchased during or after the Initial Public Offering in favor of approving a Business Combination. Additionally, each Public Shareholder may elect to redeem their Public Shares, without voting, and if they do vote, irrespective of whether they vote for or against a Business Combination.

Notwithstanding the foregoing, if the Company seeks shareholder approval of the Business Combination and the Company does not conduct redemptions pursuant to the tender offer rules, a Public Shareholder, together with any affiliate of such shareholder or any other person with whom such shareholder is acting in concert or as a “group” (as defined under Section 13 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), will be restricted from redeeming its shares with respect to more than an aggregate of 15% of the Public Shares without the Company’s prior written consent.

The Sponsor has agreed (a) to waive its redemption rights with respect to any Founder Shares and Public Shares held by it in connection with the completion of a Business Combination and (b) not to propose an amendment to the Amended and Restated Memorandum and Articles of Association ~~(i)~~ to modify the substance or timing of of the Company’s obligation to allow redemption in connection with the Company’s initial Business Combination or to redeem 100% of the Public Shares if the Company does not complete a Business Combination within the Combination Period (as defined below) or ~~(ii)~~ with respect to any other provision relating to shareholders’ rights or pre-initial business combination activity, unless the ~~Company~~ Company provides the Public Shareholders with the opportunity to redeem their Public Shares upon approval of any such amendment at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including interest (which interest shall be net of taxes payable), divided by the number of then issued and outstanding Public Shares.

~~The~~In ~~Company~~connection ~~will~~with ~~have until September 11, 2022 to consummate a Business Combination (~~the ~~“Combination~~proposal ~~Period”).~~approved ~~However,~~by if the Company’s ~~has~~shareholders ~~not~~on ~~completed~~September a7, ~~Business~~2022, ~~Combination within~~to ~~the~~amend ~~Combination Period,~~ the Company’s ~~will~~Amended ~~(i)~~and ~~cease~~Restated ~~all~~Memorandum ~~operations~~and ~~except~~Articles ~~for the purpose~~ of ~~winding up, (ii) as promptly as reasonably~~Association ~~possible~~to ~~but~~extend ~~not~~the ~~more~~date ~~than~~by ~~ten~~which ~~business days thereafter, redeem 100% of~~ the ~~Public~~Company ~~Shares,~~must atconsummate a ~~per-~~merger, share ~~price~~exchange, ~~payable~~asset ~~in cash~~acquisition, ~~equal to~~share ~~the aggregate amount then on deposit in the Trust Account~~purchase, ~~including~~reorganization ~~interest~~or similar ~~(less~~business ~~up to $100~~combination,~~000~~ ~~of interest to pay dissolution expenses and~~ which ~~interest~~is ~~shall~~referred beto ~~net~~as ~~of taxes payable), divided by~~ the ~~number~~Company’s of“initial ~~then~~business ~~issued and outstanding Public Shares~~combination,” ~~which~~cease ~~redemption~~its operations ~~will~~except ~~completely~~for ~~extinguish~~ the ~~rights~~purpose of ~~the~~winding ~~Public~~up ~~Shareholders~~if asit ~~shareholders~~fails ~~(including the right~~ to ~~receive~~complete ~~further~~such ~~liquidating~~initial ~~distributions, if~~business ~~any),~~combination and (iii) asredeem ~~promptly~~all asof ~~reasonably~~the ~~possible~~Class ~~following~~A ~~such redemption~~Shares, included ~~subject~~as topart of the ~~approval~~units ofsold in the Company’s ~~remaining Public~~initial ~~Shareholders~~public ~~and~~offering ~~its~~that ~~Board~~was ofconsummated ~~Directors~~on September 11, ~~liquidate~~2020, ~~and~~from ~~dissolve~~September 11, ~~subject~~2022, into ~~each~~December ~~case~~11, to2022 (the ~~Company’s~~“Combination ~~obligations~~Period”). ~~under Cayman~~Shareholders ~~Islands~~elected ~~law~~ to ~~provide~~redeem ~~for~~an ~~claims~~aggregate of ~~creditors~~75,339,749 ~~and~~Class A ~~the~~ordinary ~~requirements~~shares, ofpar ~~other~~value ~~applicable law~~$0.0001 ~~There~~per ~~will~~share beof ~~no redemption rights or liquidating distributions with respect to~~ the Company~~’s warrants~~, ~~which~~representing ~~will~~approximately ~~expire~~91.0% ~~worthless~~of if the ~~Company~~issued ~~fails~~and tooutstanding ~~complete a~~Class ~~Business Combination within the Combination Period~~A Shares.

If the Company has not completed a Business Combination within the Combination Period, the Company will cease all operations except for the purpose of winding up, as promptly as reasonably possible but not more than ten business days thereafter, redeem 100% of the Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including interest (less up to $100,000 of interest to pay dissolution expenses and which interest shall be net of taxes payable), divided by the number of then issued and outstanding Public Shares, which redemption will completely extinguish the rights of the Public Shareholders as shareholders (including the right to receive further liquidating distributions, if any), and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the Company’s remaining Public Shareholders and its Board of Directors, liquidate and dissolve, subject in each case to the Company’s obligations under Cayman Islands law to provide for claims of creditors and the requirements of other applicable law. There will be no redemption rights or liquidating distributions with respect to the Company’s warrants, which will expire worthless if the Company fails to complete a Business Combination within the Combination Period.

The Sponsor has agreed to waive its rights to liquidating distributions from the Trust Account with respect to the Founder Shares if the Company fails to complete a Business Combination within the Combination Period. However, if the Sponsor or any of its respective affiliates acquire Public Shares, such Public Shares will be entitled to liquidating distributions from the Trust Account if the Company fails to complete a Business Combination within the Combination Period. The underwriters have agreed to waive their rights to their deferred underwriting commission (see Note 6) held in the Trust Account in the event the Company does not complete a Business Combination within the Combination Period, and in such event, such amounts will be included with the other funds held in the Trust Account that will be available to fund the redemption of the Public Shares. In the event of such distribution, it is possible that the per share value of the assets remaining available for distribution will be less than the Initial Public Offering price per Unit ($10.00).

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

~~The~~In order to protect the amounts held in the Trust Account, the Sponsor has agreed that it will be liable to ~~waive~~the ~~its~~Company ~~rights~~if and to ~~liquidating~~ ~~distributions~~the ~~from~~extent any claims by a third party (other than the Company’s ~~Trust~~independent ~~Account~~registered ~~with~~public ~~respect~~accounting firm) for services rendered or products sold to the ~~Founder~~Company, ~~Shares~~or ifa prospective target business with which the Company ~~fails~~has todiscussed ~~complete~~entering into a ~~Business~~transaction ~~Combination within~~agreement, reduce the ~~Combination~~amount ~~Period.~~of ~~However,~~funds ifin the ~~Sponsor~~Trust orAccount to ~~any~~below of(1) ~~its~~$10.00 ~~respective~~per ~~affiliates~~Public ~~acquire~~Share ~~Public~~or ~~Shares,~~(2) such lesser amount per Public ~~Shares~~Share ~~will be~~held ~~entitled~~in tothe ~~liquidating~~Trust ~~distributions~~Account ~~from~~as of the date of the liquidation of the Trust Account ifdue to reductions in the ~~Company~~value ~~fails~~of totrust ~~complete~~assets, ain ~~Business~~each ~~Combination~~case ~~within~~net ~~the~~of ~~Combination Period.~~interest ~~The~~which ~~underwriters~~may ~~have~~be ~~agreed~~withdrawn to ~~waive~~pay ~~their~~taxes, except ~~rights~~as to ~~their~~any ~~deferred~~claims ~~underwriting~~by ~~commission~~a ~~(see~~third ~~Note~~party 6)who ~~held~~executed ina waiver of any and all rights to seek access to the Trust Account and except as into ~~the~~any ~~event~~claims under the Company’s ~~does~~indemnity ~~not~~of ~~complete~~the aunderwriters ~~Business~~of ~~Combination~~the ~~within~~Initial Public Offering against certain liabilities, including liabilities under the ~~Combination~~Securities ~~Period~~Act of 1933, ~~and~~as inamended ~~such~~(the “Securities Act”). In the event that an executed waiver is deemed to be unenforceable against a third party, ~~such~~the ~~amounts~~Sponsor will not be ~~included~~responsible ~~with~~to the ~~other~~extent of any liability for such third-party claims. We have not independently verified whether our sponsor has sufficient funds ~~held~~to insatisfy ~~the~~its ~~Trust~~indemnity ~~Account~~obligations and believe that ~~will~~our sponsor’s only assets are securities of our company and, therefore, our sponsor may not be ~~available~~able to ~~fund~~satisfy ~~the~~those ~~redemption~~obligations. ofWe have ~~the~~not ~~Public~~asked ~~Shares~~our sponsor to reserve for such obligations. InThe Company will seek to reduce the possibility that the Sponsor will have ~~event~~to indemnify the Trust Account due to claims of ~~such~~creditors ~~distribution~~by endeavoring to have all vendors, itservice isproviders ~~possible~~(other ~~that~~than the ~~per~~Company’s independent ~~share~~registered ~~value~~public ofaccounting ~~the~~firm), ~~assets~~prospective ~~remaining~~target ~~available~~businesses ~~for~~or ~~distribution~~other ~~will~~entities bewith ~~less~~which ~~than~~the Company does business, execute agreements with the ~~Initial~~Company ~~Public~~waiving ~~Offering~~any ~~price~~right, ~~per~~title, ~~Unit~~interest ~~($10~~or claim of any kind in or to monies held in the Trust Account.~~00).~~

InThe ~~order~~Company ~~to protect the amounts held in the Trust Account, the Sponsor has agreed that it~~ will benot ~~liable~~complete toa ~~the~~Business ~~Company~~Combination ~~if and to the extent any claims~~ by aDecember ~~third party (other than the Company’s independent registered public accounting firm) for services rendered or products sold to the Company~~11, ~~or a prospective~~ ~~target~~2022 ~~business~~and ~~with~~so ~~which~~it ~~the~~will ~~Company~~liquidate ~~has~~and ~~discussed~~subsequently ~~entering~~dissolve ~~into a transaction agreement, reduce the amount of funds~~ in ~~the~~accordance ~~Trust~~with ~~Account to below (1) $10.00 per Public Share or (2) such lesser amount per Public Share held in~~ the ~~Trust~~provisions ~~Account as~~ of ~~the~~its ~~date~~Amended ofand ~~the~~Restated ~~liquidation of~~Articles ~~the Trust Account due to reductions in the value~~ of ~~trust assets, in each case net of interest which may be withdrawn to pay taxes,~~Association ~~except~~and aswill toredeem ~~any claims by a third party who executed a waiver of any and~~ all ~~rights to seek access to the Trust Account and except as to any claims under the Company’s indemnity of the underwriters of the Initial~~ Public ~~Offering against certain liabilities~~Shares, ~~including liabilities~~at ~~under~~a ~~the~~per-share ~~Securities~~redemption ~~Act~~price of ~~1933,~~approximately ~~as amended (the “Securities Act”)~~$10.04. InThere ~~the event that an executed waiver is deemed to be unenforceable against a third party, the Sponsor~~ will ~~not~~ be ~~responsible~~no toredemption ~~the~~rights ~~extent~~or ~~of any liability for such third-party claims.~~liquidating ~~The~~distributions ~~Company~~with ~~will~~respect ~~seek~~ to ~~reduce~~ the ~~possibility that the Sponsor will have to indemnify the Trust Account due to claims of creditors by endeavoring to have all vendors, service providers (other than the~~ Company’s ~~independent registered public accounting firm)~~warrants, ~~prospective target businesses or other entities with~~ which ~~the~~will ~~Company~~expire ~~does business, execute agreements with the Company waiving any right, title, interest or claim of any kind in or to monies held in the Trust Account~~worthless.

Termination of Business Combination Agreement

The Company entered into a business combination agreement, dated January 20, 2022 (as amended by the Amendment to the Business Combination Agreement, dated as of August 29, 2022), by and among the Company, Allwyn AG, a Swiss stock corporation, Allwyn Entertainment AG, a Swiss stock corporation, Allwyn US HoldCo LLC, a Delaware limited liability company and a direct, wholly owned subsidiary of Swiss NewCo, and Allwyn Sub LLC, a Delaware limited liability company and a direct, wholly owned subsidiary of US HoldCo. The Company entered into a Sponsor Agreement, Sponsor Support Agreement, Shareholder Support Agreement, Apollo Side Letter & PIPE Subscription Agreement on January 20, 2022, as part of the Business combination agreement, all the agreements were contingent on the consummation of a business combination (the “ancillary agreements”.)

In pursuit of our financing and acquisition plans, including the proposed Business Combination with Allwyn, the Company has entered into various agreements to pay certain fees to vendors or service providers with payment due at, and conditioned upon, the closing of a Business Combination. The Company anticipates that it is reasonably possible that one or more of these vendors or service providers may assert a claim against the Company and that there is a reasonable possibility that the ultimate loss will exceed the recorded liability. Estimated probable losses require analysis of multiple factors, in some cases including judgments about the potential actions of third-party claimants and courts. Therefore, actual losses in any future period are inherently uncertain and have not been accrued for as of September 30, 2022.

On September 23, 2022, the Company and Allwyn entered into a Termination Agreement (the “Termination Agreement”) by which the Company and Allwyn irrevocably agree and consent to terminate the Business Combination Agreement pursuant to Section 11.1(a) of the Business Combination Agreement, with such termination, for the avoidance of doubt, having the effect set forth in Section 11.2 of the Business Combination Agreement, as disclosed in a Current Report on Form 8-K filed with the SEC on September 27, 2022.

Liquidity and Going Concern

The accompanying unaudited condensed ~~financial~~interim ~~statements~~financial statements have been prepared assuming that the Company will continue as a going concern. The Company’s liquidity needs to date have been satisfied through a contribution of $25,000 from Sponsor to cover for certain expenses and offering costs in exchange for the issuance of the Founder Shares, a loan of approximately $300,000 from the Sponsor pursuant to a note agreement, and the proceeds from the consummation of the private placement not held in the Trust Account. In addition, in order to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s officers and directors may, but are not obligated to, provide the Company Working Capital Loans (as defined in Note 5). On September 1, 2021, the Company entered into a convertible promissory note under the Working Capital Loans, referenced in Note 5, with the Sponsor pursuant to which the Sponsor agreed to loan the Company up to an aggregate principal amount of $1,000,000 (the “Convertible Promissory Note”). As of ~~June~~ September 30, 2022 and December 31, 2021, the outstanding principal balance under the Working Capital Loan amounted to an aggregate of $1,000,000. ~~Based on the foregoing, the Company does not have sufficient liquidity to meet its anticipated obligations over the next year from the issuance of these unaudited condensed financial statements.~~

In connection with the Company’s assessment of going concern considerations in accordance with ~~Financial Accounting Standards Board Financial Accounting Standards Board ("~~FASB~~") Accounting~~’s ~~Standards~~ASU ~~Codification ("ASC")~~ 205-40, “Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” the Company has until ~~September~~December 11, 2022 to consummate a Business Combination. ItAn isinitial ~~uncertain~~business ~~that the Company~~combination will ~~be able to consummate a Business Combination by this time. Additionally, the Company may~~ not ~~have~~be ~~sufficient liquidity to fund the working capital needs of the Company through one year from the issuance of these unaudited condensed financial statements. If a Business Combination is not~~ consummated by ~~this~~December ~~date~~11, 2022 so there will be a mandatory liquidation and subsequent dissolution of the Company. Management has determined that the liquidity condition and mandatory liquidation, ~~should a Business Combination not occur,~~ and ~~potential subsequent~~ dissolution, raises substantial doubt about the Company’s ability to continue as a going concern. ~~No adjustments have been made to the carrying amounts of assets or liabilities should the Company be required to liquidate after September 11, 2022.~~ The Company intends to complete the proposed Business Combination before the mandatory liquidation date. However, there can be no assurance that the Company will be able to consummate any Business Combination by September 11, 2022. In addition, the Company may need to raise additional capital through loans or additional investments from its Sponsor, ~~stockholders~~shareholders, officers, directors or third parties. The Company’s officers, directors and Sponsor may, but are not obligated to, loan the Company funds, from time to time or at any time, in whatever amount they deem reasonable in their sole discretion, to meet the Company’s working capital needs. Accordingly, the Company may not be able to obtain additional financing. If the Company is unable to raise additional capital, the Company may be required to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of a potential transaction, and reducing overhead expenses. The Company cannot provide any assurance that new financing will be available to it on commercially acceptable terms, if at all. These conditions raise substantial doubt about the Company’s ability to continue as a going concern through the liquidation date of ~~September~~December 11, 2022.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying unaudited condensed interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X of the SEC. Certain information or footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly, they do not include all of the information and footnotes necessary for a complete presentation of financial position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed interim financial statements include all adjustments, consisting of of a normal recurring nature, which are necessary for a fair presentation of the financial position, operating results and cash flows ~~for~~ for the periods presented.

The accompanying unaudited condensed interim financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the period ended December 31, 2021, as filed with the SEC on March 1, 2022. The interim results for the three and ~~six~~nine months ended ~~June~~September 30, 2022 are not necessarily indicative of the results to be expected for the year ending December 31, 2022 or for any future periods.

Use of Estimates

The preparation of the unaudited condensed ~~financial~~interim financial statements in conformity with U.S. GAAP requires the Company’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the unaudited condensed interim financial statements, which management considered in formulating its estimate, ~~could~~ could change in the near term due to one or more future events. One of the more significant accounting estimates included in these unaudited condensed interim financial statements is the determination of the fair value of the warrant liability. Such estimates may be subject to change as more current information becomes available and accordingly the actual results could differ significantly from those estimates.

Cash and Cash Equivalents

The Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents. The Company did not have any cash equivalents as of ~~June~~September 30, 2022 and December 31, 2021.

Cash and Investments Held in Trust Account

At ~~June~~September 30, 2022, the majority of the assets in in the Trust Account were held in ~~money market funds that primarily invest in U~~Cash.S. ~~Treasury~~At ~~securities~~December at31, ~~fair~~2021, ~~market~~the ~~value.~~majority ~~The~~of ~~Company presents~~the ~~its~~assets ~~investments~~ in ~~treasury~~the ~~securities~~Trust onAccount ~~the~~were ~~condensed~~held ~~balance~~in ~~sheet~~money atmarket funds ~~amortized~~that ~~cost~~primarily ~~and~~invest ~~adjusted~~in ~~for~~U.S. ~~the~~Treasury ~~amortization~~securities ~~or accretion~~at offair ~~premiums~~market ~~or discounts~~value. The Company presents its investments in money market funds on the condensed balance sheet at fair value at the end of each reporting period. Gains and losses resulting from the change in fair value of these securities is included in interest income in the accompanying unaudited condensed statements of operations. The estimated fair value of investments held in the Trust Account are determined using available market information.

Offering Costs

Offering costs consisted of legal, accounting and other expenses incurred through the Initial Public Offering that were directly related to the Initial Public Offering. Offering costs were allocated to the separable financial instruments issued in the Initial Public Offering based on a relative fair value basis, compared to total proceeds received. Offering costs allocated to warrant liabilities were expensed as incurred in the condensed statements of operations. Offering costs associated with the Class A ordinary shares issued amounting to $45,153,380 were charged to temporary equity. Offering costs amounting to $1,037,755 were allocated to warrant liabilities and were expensed to the unaudited condensed statements of operations.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

Derivative Warrant Liabilities and PIPE liability

The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates all of its financial instruments, including issued stock purchase warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives, pursuant to ASC 480 and FASB ASC Topic 815, “Derivatives and Hedging” (“ASC 815”). The Company accounts for the Private Placement Warrants and the Public Warrants (collectively, the “Warrants”) in accordance with the guidance contained in ASC 815-40 “Derivatives and Hedging — Contracts in Entity’s Own Equity,” under which the Warrants do not meet the criteria for equity treatment and must be recorded as liabilities. Accordingly, the Company classifies the Warrants as liabilities at their fair value and adjusts the Warrants to fair value at each reporting period. This liability is subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in the unaudited condensed statements of operations. The Private Placement Warrants for periods where no observable traded price was available are valued using a Modified Black-Scholes Option Pricing Model. The Public Warrants for periods where no observable traded price was available are valued using a Modified Monte Carlo simulation. For periods subsequent to the detachment of the Public Warrants from the Units, the Public Warrant quoted market price was used as the fair value as of each relevant date for both the Public Warrants and Private Placement Warrants.

The PIPE derivative is comprised of the valuation of the potential additional shares that may be issued to PIPE subscribers upon the consummation of a Business Combination. The PIPE derivative meets the criteria for derivative liability classification. As such, the PIPE derivative liability is recorded at its initial fair value on the date of issuance, and each balance sheet date thereafter. Changes in the estimated fair value of the derivative liability is recognized as a non-cash gain or loss on the unaudited condensed statements of operations. ~~The~~As ~~fair~~of ~~value~~September of23, 2022, the ~~derivative~~Company ~~liability~~has isterminated ~~discussed~~its inBusiness Combination Agreement and PIPE agreement (see Note 96.)

Class A Ordinary Shares Subject to Possible Redemption

The Company accounts for its Class A ordinary shares subject to possible redemption in accordance with the guidance in ASC Topic 480 “Distinguishing Liabilities from Equity.” Class A ordinary shares subject to mandatory redemption are classified as a liability instrument and are measured at fair value. Conditionally redeemable ordinary shares (including ordinary shares that feature redemption rights that are either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s control) are classified as temporary equity. At all other times, ordinary shares are classified as shareholders’ equity. The Company’s Class A ordinary shares feature certain redemption rights that are considered to be outside of the Company’s control and subject to occurrence of uncertain future events. Accordingly, at June 30, 2022 and December 31, 2021, the 82,800,000 Class A ordinary shares subject to possible redemption are presented as temporary equity, outside of the shareholders’ deficit section of the Company’s condensed balance sheets.

In connection with the proposal approved by the Company’s shareholders on September 7, 2022, to amend the Company’s Amended and Restated Memorandum and Articles of Association to extend the date by which the Company must consummate a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination, which is referred to as the Company’s “initial business combination,” cease its operations except for the purpose of winding up if it fails to complete such initial business combination and redeem all of the Class A Shares, included as part of the units sold in the Company’s initial public offering that was consummated on September 11, 2020, from September 11, 2022, to December 11, 2022, Shareholders elected to redeem an aggregate of 75,339,749 Class A ordinary shares, par value $0.0001 per share of the Company, representing approximately 91.0% of the issued and outstanding Class A Shares.

Accordingly, at September 30, 2022 and December 31, 2021, the 7,460,251 and 82,800,000 Class A ordinary shares subject to possible redemption are presented as temporary equity, respectively, outside of the shareholders’ deficit section of the Company’s condensed balance sheets.

The Company recognizes changes in redemption value immediately as they occur and adjusts the carrying value of redeemable ordinary shares to equal the redemption value at the end of each reporting period. This method would view the end of the reporting period as if it were also the redemption date for the security. Immediately upon the closing of the Initial Public Offering, the Company recognized the accretion from initial book value to redemption amount value. The change in the carrying value of redeemable Class A ordinary shares resulted in charges against additional paid-in capital and accumulated deficit.

At ~~June~~September 30, 2022 and December 31, 2021, ~~the~~ the Class A ordinary shares reflected in the condensed balance sheets are reconciled in the following table:

Gross proceeds	$	828,000,000
Less:
Proceeds allocated to fair value of Public Warrants		(18,492,000	)
Class A ordinary shares issuance costs		(45,153,380	)
Plus:
Accretion of carrying value to redemption value		63,645,380
Class A ordinary shares subject to possible redemption, December 31, 2021	$	828,000,000
Plus:
Accretion of carrying value to redemption value		13,~~088~~875,~~974~~911
Class A ordinary shares subject to possible redemption, June 30, 2022	$	829,088,974
Less:
Redemption		(756,924,183	)
Class A ordinary shares subject to possible redemption, September 30, 2022	$	74,951,728

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

Income Taxes

The Company accounts for income taxes under ASC Topic 740, “Income Taxes,” which prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing authorities. The Company’s management determined that the Cayman Islands is the Company’s major tax jurisdiction. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. As of ~~June~~September 30, 2022 and December 31, 2021, there were no unrecognized tax benefits ~~and~~ and no amounts accrued for interest and penalties. The Company is currently not aware of any issues under review that could result in ~~significant~~ significant payments, accruals or material deviation from its position.

The Company is considered to be an exempted Cayman Islands company with no connection to any other taxable jurisdiction and is presently not subject to income taxes or income tax filing requirements in the Cayman Islands or the United States. As such, the Company’s tax provision was zero for the period presented. The Company’s management does not expect that the total amount of unrecognized tax benefits will materially change over the next twelve months.

Net Income ~~(Loss)~~ per Ordinary Share

Net income ~~(loss)~~ per ordinary share is computed by dividing net income (loss) by the weighted average number of ordinary shares outstanding for the period. The Company has two classes of ordinary shares, which are referred to as Class A ordinary shares and Class B ordinary shares. Income and losses are shared pro rata between the two classes of shares. This presentation contemplates a Business Combination as the most likely outcome, in which case, both classes of ordinary shares share pro rata in the income ~~(loss)~~ of the Company. Accretion associated with the redeemable shares of Class A ordinary shares is excluded from net income ~~(loss)~~ per ordinary share as the redemption value approximates fair value.

The Company has not considered the effect of warrants sold in the Initial Public Offering and private placement to purchase 39,973,333 shares of Class A ordinary shares in the calculation of diluted income ~~(loss)~~ per share, since the exercise price of the warrants is greater than the average market price for the period and therefore, the inclusion of such warrants under the treasury ~~stock~~share method would be anti-dilutive. As a result, diluted net income ~~(loss)~~ per share is the same as basic net income ~~(loss)~~ per share for the periods presented.

The following table reflects the calculation of basic and diluted net income ~~(loss)~~ per ordinary share (in dollars, except per share amounts):

	Three Months Ended								~~Six~~Nine Months Ended
	June 30,								June 30,
	September 30,								September 30,
	2022				2021				2022				2021
	Class A		Class B		Class A		Class B		Class A		Class B		Class A		Class B
Basic and diluted net income per ordinary share
Numerator:
Allocation of net income, as adjusted	$	1047,~~124~~677,~~830~~599	$	216,~~531~~045,~~208~~408	$	27,~~488~~887,~~222~~109	$	~~622~~1,~~055~~971,777	$	~~636~~50,~~163~~653,379	$	~~159~~13,~~041~~864,832	$	1927,~~810~~697,~~070~~178	$	46,~~952~~924,~~517~~295
Denominator:
Basic and diluted weighted average shares outstanding		8261,~~800~~508,~~000~~332		20,700,000		82,800,000		20,700,000		8275,~~800~~624,~~000~~786		20,700,000		82,800,000		20,700,000
Basic and diluted net income per ordinary share	$	0.1278	$	0.1278	$	0.0310	$	0.0310	$	0.0167	$	0.0167	$	0.2433	$	0.2433

Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist of cash accounts in a financial institution, which, at times may exceed the Federal Deposit Insurance Corporation coverage limit of $250,000. The Company has not experienced losses on these accounts and management believes the Company is not exposed to significant risks on such accounts.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

Convertible Promissory Note

The Company accounts for its convertible promissory note under ASC 815. Under 815-15-25, the election can be at the inception of a financial instrument to account for the instrument under the fair value option under ASC 825. The Company has made such election for its convertible promissory note. Using the fair value option, the convertible promissory note is to be recorded at its initial fair value on the date of issuance, and each balance sheet date thereafter. The Company evaluates the change based on the conversion price at the current market value. When recognized, changes in the estimated fair value of the notes are recognized as a non-cash gain or loss on the unaudited condensed statements of operations (see Note 5).

Fair Value Measurements

The fair value of the Company’s assets and liabilities which qualify as financial instruments under ASC Topic 820, “Fair Value Measurement,” approximate the carrying amounts represented in the accompanying condensed balance sheets, primarily due to their short-term nature, except for the Warrants (See Note 9). Fair value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction between market participants at the measurement date. U.S. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:

●

Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;

●

Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and

●

Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

In some circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input that is significant to the fair value measurement.

As of ~~June~~September 30, 2022 and December 31, 2021, ~~the~~ the carrying values of cash, prepaid expenses, accounts payable, advances from related parties and notes payable approximate their fair ~~values~~ values primarily due to the short-term nature of the instruments.

Recent Accounting Standards

In June 2016, FASB issued Accounting Standards Update (“ASU”) 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which requires entities to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. ASU 2016-13 also requires additional disclosures regarding significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an entity’s portfolio. The Company expects to adopt the provisions of this guidance on January 1, 2023. The adoption is not expected to have a material impact on the Company’s condensed interim financial statements.

Besides the above, the Company’s management does not believe that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on the accompanying unaudited condensed interim financial statements.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

NOTE 3. INITIAL PUBLIC OFFERING

Pursuant to the Initial Public Offering, the Company sold 82,800,000 Units, which includes the full exercise by the underwriters of their over-allotment option in the amount of 10,800,000 Units, at a purchase price of $10.00 per Unit. Each Unit consists of one Class A ordinary share and one-third of one redeemable warrant. Each whole Public Warrant entitles the holder to purchase one Class A ordinary share at an exercise price of $11.50 per whole share (see Note 8).

NOTE 4. PRIVATE PLACEMENT

Simultaneously with the closing of the Initial Public Offering, the Sponsor purchased an aggregate of 12,373,333 Private Placement Warrants at a price of $1.50 per Private Placement Warrant, for an aggregate purchase price of $18,560,000. Each Private Placement Warrant is exercisable to purchase one Class A ordinary share at a price of $11.50 per share, subject to adjustment (see Note 8). A portion of the proceeds from the Private Placement Warrants were added to the proceeds from the Initial Public Offering held in the Trust Account. If the Company does not complete a Business Combination within the Combination Period, the proceeds from the sale of the Private Placement Warrants will be used to fund the redemption of the Public Shares (subject to the requirements of applicable law) and the Private Placement Warrants will expire worthless.

NOTE 5. RELATED PARTY TRANSACTIONS

Founder Shares

On July 14, 2020, the Sponsor paid $25,000 to cover certain offering and formation costs of the Company in consideration for 8,625,000 Class B ordinary shares (the “Founder Shares”). In August 2020 and in September 2020, the Company effected share capitalizations resulting in an aggregate of 20,700,000 Founder Shares outstanding.

The Sponsor has agreed, subject to limited exceptions, not to transfer, assign or sell any of its Founder Shares until the earliest of: (A) one year after the completion of a Business Combination or (B) subsequent to a Business Combination, (x) if the closing price of the Class A ordinary shares equals or exceeds $12.00 per share (as adjusted for share splits, share dividends, rights issuances, subdivisions, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after a Business Combination, or (y) the date on which the Company completes a liquidation, merger, share exchange or other similar transaction that results in all of the Public Shareholders having the right to exchange their Class A ordinary shares for cash, securities or other property.

Amount Due to Sponsor

During the ~~six~~nine-month period ending ~~June~~ September 30, 2022, the Sponsor paid operating expenses on behalf of the Company. These amounts are reflected on the condensed balance sheet as advances to Sponsor. The advances are non-interest bearing and are payable on demand. At ~~June~~September 30, 2022 and December 31, 2021, the Company had advances owed to the Sponsor in the amount of $~~228~~264,~~515~~795 and $140,075, respectively.

Administrative Services Agreement

The Company entered into an agreement, commencing on September 8, 2020, to pay an affiliate of the Sponsor $10,000 per month for office space, secretarial and administrative services. Upon completion of a Business Combination or its liquidation, the Company will cease paying these monthly fees. For the three and ~~six~~ nine months ended ~~June~~September 30, 2022, the Company incurred $30,000 and $6090,000 in fees for these services, of such fee is included in accounts payable and accrued expenses in the condensed balance sheets, respectively. For the three and ~~six~~ nine months ended ~~June~~September 30, 2021, the Company incurred and paid $30,000 and $6090,000 in fees for these services, respectively.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

Convertible Promissory Note

In order to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s officers and directors may, but are not obligated to, loan the Company funds as may be required (“Working Capital Loans”). Such Working Capital Loans would be evidenced by promissory notes. The notes may be repaid upon completion of a Business Combination, without interest, or, at the lender’s discretion, up to $1,500,000 of notes may be converted upon completion of a Business Combination into warrants at a price of $1.50 per warrant. Such warrants would be identical to the Private Placement Warrants. In the event that a Business Combination does not close, the Company may use a portion of proceeds held outside the Trust Account to repay the Working Capital Loans, but no proceeds held in the Trust Account would be used to repay the Working Capital Loans.

On September 1, 2021, the Company entered into the Convertible Promissory Note. As of ~~June~~September 30, 2022 and December 31, 2021, the outstanding principal balance under the Working Capital Loan amounted to an aggregate of $1,000,000. Management has determined the fair value of the note is more accurately recorded at par since the conversion price is almost 100% higher than the value of the warrants. No arms-length transaction by a note holder would result in a conversion with this fact pattern, thus it is a more accurate depiction with recording at par. As such no fair value change was booked to the unaudited condensed ~~statement~~statements of operations.

NOTE 6. COMMITMENTS AND CONTINGENCIES

Risks and Uncertainties

Management continues to evaluate the impact of the COVID-19 pandemic and has concluded that while it is reasonably possible that the pandemic could have a negative effect on the Company’s financial position, results of its operations and/or search for a target company, the specific impact is not readily determinable as of the date of these unaudited condensed interim financial statements. The unaudited condensed interim financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Various social and political circumstances in the U.S. and around the world (including wars and other forms of conflict, including rising trade tensions between the United States ~~and~~ and China, and other uncertainties regarding actual and potential shifts in the U.S. and foreign, trade, economic and other policies ~~with~~ with other countries, terrorist acts, security operations and catastrophic events such as fires, floods, earthquakes, tornadoes, hurricanes and global health epidemics), may also contribute to increased market volatility and economic uncertainties or deterioration in the U.S. and worldwide. Specifically, the rising conflict between Russia and Ukraine, and resulting market volatility could adversely affect the Company'’s ability to complete a business combination. In response to the conflict between Russia and Ukraine, the U.S. and other countries have imposed sanctions or other restrictive actions against Russia. Any of the above factors, including sanctions, export controls, tariffs, trade wars and other governmental actions, could have a material adverse effect on the Company'’s ability to complete a business combination and the value of the Company'’s securities.

Registration and Shareholder Rights

Pursuant to a registration rights agreement entered into on September 11, 2020, the holders of the Founder Shares, Private Placement Warrants and any warrants that may be issued upon conversion of Working Capital Loans (and any Class A ordinary shares issuable upon the exercise of the Private Placement Warrants or warrants that may be issued upon conversion of the Working Capital Loans and upon conversion of the Founder Shares) will be entitled to registration rights requiring the Company to register such securities for resale (in the case of the Founder Shares, only after conversion to Class A ordinary shares). The holders of these securities will be entitled to make up to three demands, excluding short form demands, that the Company register such securities. In addition, the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent to the completion of a Business Combination and rights to require the Company to register for resale such securities pursuant to Rule 415 under the Securities Act. However, the registration rights agreement provides that the Company will not be required to effect or permit any registration or cause any registration statement to become effective until termination of the applicable lock-up period. The Company will bear the expenses incurred in connection with the filing of any such registration statements.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

Underwriting Agreement

The underwriters were paid a cash underwriting discount of $0.20 per Unit, or $16,560,000 in the aggregate. In addition, the underwriters are entitled to a deferred fee of $0.35 per Unit, or $28,980,000 in the aggregate. The deferred fee will become payable to the underwriters from the amounts held in the Trust Account solely in the event that the Company completes a Business Combination, subject to the terms of the underwriting agreement.

~~Business~~Because the Company will not consummate a Business Combination, the ~~Agreement~~underwriters forfeit any rights or claims to the deferred underwriting commission and the deferred underwriting commission will be included in the distribution of the proceeds held in the Trust Account made to the Public Shareholders upon liquidation. As a result, the Company recognized $28,980,000 of income in relation to the reduction of the deferred underwriter fee in the accompanying unaudited condensed interim financial statements. As of September 30, 2022 and December 31, 2021, the deferred underwriting fee payable is $0 and $28,980,000, respectively.

OnTermination January 20, 2022, the Company, Sazka, Allwyn Entertainment AG, a Swiss stock corporation (Aktiengesellschaft) (“Swiss NewCo”), Allwyn US HoldCo LLC, a Delaware limited liability company and a direct, wholly owned subsidiary of ~~Swiss NewCo (“US HoldCo”), and Allwyn Sub LLC, a Delaware limited~~ ~~liability company and a direct, wholly owned subsidiary of US HoldCo (“DE Merger Sub”), entered into a~~ Business Combination ~~Agreement~~ ~~(as it may be amended from time to time, the “Business Combination~~ Agreement”), pursuant to which the parties thereto will consummate the Transactions (as defined in the Business Combination Agreement) on the terms and subject to the conditions set forth therein, including the merger of the Company with and into DE Merger Sub, with DE Merger Sub as the surviving company in the merger (the “Merger”).

~~Cohn~~As ~~Robbins~~previously ~~will~~disclosed, ~~merge~~the ~~with~~Company ~~and~~entered into a DEbusiness ~~Merger Sub~~combination ~~with~~agreement, DEdated ~~Merger~~January ~~Sub~~20, ~~surviving~~2022 (as amended by the Amendment to the Business Combination Agreement, dated as of August 29, 2022), by and ~~following~~among the ~~Merger~~Company, DEAllwyn ~~Merger~~AG, ~~Sub~~a ~~will~~Swiss ~~liquidate~~stock ~~its~~corporation, ~~assets~~Allwyn toEntertainment AG, a Swiss stock corporation, Allwyn US HoldCo LLC, a Delaware limited liability company and a direct, ~~following~~wholly ~~such~~owned subsidiary of Swiss NewCo, and Allwyn Sub LLC, a ~~liquidation~~Delaware limited liability company and a direct, wholly owned subsidiary of US HoldCo. ~~will~~The ~~liquidate~~Company ~~its~~entered ~~assets~~into toa ~~Swiss~~Sponsor ~~NewCo.~~Agreement, ~~Swiss~~Sponsor Support ~~NewCo~~Agreement, ~~will~~Shareholder ~~have~~Support aAgreement, ~~dual-class~~Apollo ~~share~~Side ~~structure~~Letter ~~with~~& ~~super~~PIPE ~~voting rights~~Subscription ~~for~~Agreement ~~KKCG~~on AGJanuary 20, a2022, ~~Swiss~~as ~~stock~~part ~~corporation~~of the ~~(“KKCG”)~~Business combination agreement, all the ~~majority~~agreements ~~shareholder~~were contingent on the consummation of ~~Sazka~~a business combination (the “ancillary agreements”.)

~~(i)~~In atpursuit ~~the~~of ~~Merger~~our ~~Effective~~financing ~~Time~~and ~~(as~~acquisition ~~defined~~plans, in including the proposed Business Combination ~~Agreement),~~with ~~(a) each share of Class A common stock~~Allwyn, ~~par~~the ~~value~~Company ~~$0.0001~~has ~~per~~entered ~~share,~~into ofvarious ~~Cohn~~agreements ~~Robbins~~to ~~(“Cohn Robbins~~pay ~~Class~~certain Afees ~~Common Stock”) issued and outstanding immediately prior~~ to ~~the~~vendors ~~Merger~~or ~~Effective~~service ~~Time~~providers with ~~shall~~payment ~~automatically~~due beat, ~~cancelled~~ and ~~cease~~conditioned toupon, ~~exist in exchange for~~ the ~~right~~closing ~~to receive the number~~ of ~~newly~~a ~~issued~~Business ~~shares~~Combination. ofThe ~~Class~~Company Banticipates ~~ordinary~~that ~~shares,~~it ~~nominal~~is ~~value~~reasonably ~~CHF~~possible ~~0.04~~that ~~per~~one ~~share~~or more of ~~Swiss~~these ~~NewCo~~vendors ~~(“Swiss~~or ~~NewCo~~service ~~Class~~providers Bmay ~~Shares”)~~assert ~~equal~~a toclaim against the ~~lower~~Company ~~of: (1) 1.4;~~ and ~~(2)(y)(A) the~~that ~~Post-Redemption Acquiror~~there ~~Share~~is ~~Number~~a ~~(as~~reasonable ~~defined in the Business Combination Agreement), plus (B) 6,624,000, divided by (z) the~~possibility ~~Post-Redemption~~that ~~Acquiror Share Number (~~the ~~lower~~ultimate ofloss ~~(1)~~will ~~and~~exceed ~~(2),~~ the ~~“Class~~recorded Bliability. ~~Exchange~~Estimated ~~Ratio”);~~probable ~~(c) Swiss~~losses ~~NewCo~~require ~~will issue~~analysis aof ~~right~~multiple tofactors, ~~acquire Swiss NewCo Class B Shares~~ in ~~exchange~~some ~~for each warrant to acquire Cohn Robbins Class A Common Stock, issued~~cases inincluding ~~Cohn~~judgments ~~Robbins’~~about ~~initial~~the ~~public~~potential ~~offering~~actions atof anthird-party ~~initial~~claimants ~~exercise~~and ~~price of $11~~courts.50 ~~per share (“Cohn Robbins Warrants”)~~Therefore, to beactual ~~transferred~~losses ~~immediately~~in toany ~~holders~~future ofperiod ~~Cohn~~are inherently ~~Robbins~~uncertain ~~Warrants~~and ashave ~~may~~not bebeen ~~adjusted~~accrued ~~pursuant~~for toas aof ~~warrant~~September ~~assignment~~30, ~~assumption and amendment agreement; and~~2022.

~~(ii)~~On ~~following~~September 23, 2022 the ~~Liquidations~~Company ~~(as~~and ~~defined~~Allwyn inentered ~~the~~into ~~Business~~a ~~Combination~~Termination Agreement), ~~Computershare~~by ~~Trust~~which ~~Company, N.A. (~~the ~~“Exchange~~Company ~~Agent”)~~and ~~will~~Allwyn ~~contribute~~irrevocably ~~(a)~~agree ~~all of the issued~~ and ~~outstanding~~consent ~~capital stock of Sazka (which will have been transferred~~ to ~~the~~terminate ~~Exchange Agent before~~ the ~~Merger~~Business ~~and~~Combination ~~held in escrow)~~Agreement, and ~~(b)~~all ~~the~~ancillary ~~PIPE~~agreements, ~~Investment~~pursuant ~~(as defined below) (which will have been transferred~~ to ~~the~~Section ~~Exchange Agent before the Merger and held in escrow) to Swiss NewCo (~~11.1(a) ~~partially as equity contribution into the capital contribution reserves~~ of ~~Swiss NewCo and (2) partially against~~ the ~~KKCG~~ ~~Cash Consideration (as defined in the~~ Business Combination Agreement). InThe ~~return,~~Company ~~the~~recorded ~~Exchange~~a ~~Agent~~gain ~~will~~on ~~deliver (x) to KKCG, 2,015,069,102~~non-cash ~~Class~~extinguishment ~~A ordinary shares, nominal value CHF 0.01 per share~~ of ~~Swiss~~the ~~NewCo~~PIPE ~~(“Swiss~~agreement ~~NewCo~~for ~~Class A Shares”) (which does not include~~ the ~~10,000,000~~three-months ~~Swiss NewCo Class A Shares already held by KKCG)~~ and ~~185,000,000~~nine-months ~~Swiss~~ended ~~NewCo~~September ~~Class B Shares (which includes~~ 30,~~000,000 Swiss~~ ~~NewCo~~2022 ~~Class~~of ~~B Shares subject to certain vesting and forfeiture provisions)~~$9, ~~(y) to KKCG~~899,697 ~~the KKCG Cash Consideration~~ and ~~(z) to the PIPE Investors (as defined below)~~$0, ~~353,000,000 Swiss NewCo Class B Shares, as adjusted by the Class B Exchange Ratio and/or the terms of such agreements~~respectively.

NOTE 7. SHAREHOLDERS’ DEFICIT

Preference Shares — The Company is authorized to issue 5,000,000 preference shares with a par value of $0.0001 per share, with such designations, voting and other rights and preferences as may be determined from time to time by the Company’s board of directors. At September 30, 2022 and December 31, 2021, there were no preference shares issued or outstanding.

Class A Ordinary Shares — The Company is authorized to issue 500,000,000 Class A ordinary shares, with a par value of $0.0001 per share. Holders of Class A ordinary shares are entitled to one vote for each share. At September 30, 2022 there were 7,460,251 Class A ordinary shares issued and outstanding net of 75,339,749 Class A ordinary shares redeemed, and at December 31, 2021 there were 82,800,000 shares of Class A ordinary shares issued and outstanding were ordinary shares subject to possible redemption which are presented as temporary equity, which are included as temporary equity on the accompanying condensed balance sheets.

Class B Ordinary Shares — The Company is authorized to issue 50,000,000 Class B ordinary shares, with a par value of $0.0001 per share. Holders of the Class B ordinary shares are entitled to one vote for each share. At September 30, 2022 and December 31, 2021, there were 20,700,000 Class B ordinary shares issued and outstanding.

Holders of Class A ordinary shares and Class B ordinary shares will vote together as a single class on all matters submitted to a vote of shareholders, except as required by law.

The Class B ordinary shares will automatically convert into Class A ordinary shares at the time of a Business Combination or earlier at the option of the holder, on a one-for-one basis, subject to adjustment for share splits, share dividends, rights issuances, subdivisions, reorganizations, recapitalizations and the like. In the case that additional Class A ordinary shares, or equity-linked securities, are issued or deemed issued in excess of the amounts issued in the Initial Public Offering and related to the closing of a Business Combination, the ratio at which the Class B ordinary shares will convert into Class A ordinary shares will be adjusted (unless the holders of a majority of the issued and outstanding Class B ordinary shares agree to waive such anti-dilution adjustment with respect to any such issuance or deemed issuance) so that the number of Class A ordinary shares issuable upon conversion of all Class B ordinary shares will equal, in the aggregate, on an as-converted basis, 20% of the sum of all ordinary shares issued and outstanding upon the completion of the Initial Public Offering plus all Class A ordinary shares and equity-linked securities issued or deemed issued in connection with a Business Combination, excluding any shares or equity-linked securities issued, or to be issued, to any seller in a Business Combination.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

At or substantially concurrently with the Acquisition Effective Time (as defined in the Business Combination Agreement), Swiss NewCo will distribute the Available Acquiror Cash (as defined in the Business Combination Agreement) in the following order of priority: (i) first, to pay certain transaction expenses of Cohn Robbins and Sazka, (ii) second, to Primrose Holdings (Lux) S.à r.l the Primrose Cash Distribution (as defined in the Business Combination Agreement), (iii) third, to KKCG, paid as KKCG Cash Consideration, up to and until the sum of distributions made pursuant to clauses (i), (ii) and (iii) is equal to $850 million, (iv) fourth, to be retained on the balance sheet of Swiss NewCo as primary proceeds up to and until the amount retained pursuant to this clause (iv) is equal to the product of (a)(x) $850 million, less (y) Transaction Expenses (as defined in the Business Combination Agreement) payable in clause (i) multiplied by (b) the fraction 3/2, less (c) the Net Minimum Cash (as defined in the Business Combination Agreement) and (v) fifth, one-third of any remaining amount shall be retained on the balance sheet of Swiss NewCo as additional primary proceeds and two-thirds shall be distributed to KKCG.

The holders of Cohn Robbins Class A Common Stock that do not elect to redeem their shares in connection with the Business Combination will share in a pool of up to 6.62 million additional Swiss NewCo Class B Shares, to be adjusted based on the Class B Exchange Ratio (between 1.08 and 1.40) depending on the number of unredeemed shares and subject to a redemption cap of 80%. Assuming a price of $10.00 per share of Cohn Robbins Class A Common Stock at the Merger Closing (as defined in the Business Combination Agreement), each share of Cohn Robbins Class A Common Stock would receive Swiss NewCo Class B Shares with a value ranging between $10.80 (assuming no redemptions by the stockholders of Cohn Robbins (the “Cohn Robbins Stockholders”)) and $14.00 (assuming redemptions resulting in the maximum Class B Exchange Ratio and Sazka’s waiver of the minimum cash condition, as described in the Business Combination Agreement) per share.

Conditions to Closing

The Business Combination Agreement is subject to the satisfaction or waiver of certain customary closing conditions, including, among others, (i) approval of the Business Combination and related agreements and transactions by the Cohn Robbins Stockholders, (ii) effectiveness of the proxy statement/prospectus on Form F-4 (the “Form F-4”) filed by Swiss NewCo on July 21, 2022 in connection with the Business Combination, (iii) receipt of certain Gaming Approvals (as defined in the Business Combination Agreement) and other regulatory approvals from regulatory authorities in the markets Sazka operates in, (iv) exemption from compliance with the Corporations Act 2001 (Commonwealth of Australia), if entering into the Business Combination Agreement or consummating the Transactions would result in a breach thereof, (v) receipt of approval for the listing of the shares of Swiss NewCo to be issued in connection with the Business Combination on the New York Stock Exchange (the “NYSE”) and (vi) the absence of any governmental order enjoining or prohibiting the consummation of Business Combination Agreement. Other conditions to Sazka’s obligations to consummate the Business Combination include, among others, (i)(a) the amount of cash or cash equivalents available in the Trust Account, after deducting the amount required to satisfy the redemption of any shares of Cohn Robbins Class A Common Stock pursuant to the redemption offer (to the extent not already paid as of immediately prior to the Acquisition Effective Time), but prior to payment of (1) any deferred underwriting commissions being held in the Trust Account and (2) any unpaid Transaction Expenses (as defined in the Business Combination Agreement), plus (b) the amount of the PIPE Investment actually received by Swiss NewCo (or other financing in connection with the Merger and the Acquisition Transfer (as defined in the Business Combination Agreement)) prior to or substantially concurrently with the Acquisition Closing (as defined in the Business Combination Agreement), is equal to or greater than $850 million; (ii) the accuracy of the representations and warranties of Cohn Robbins as of the date of the Business Combination Agreement and as of the Acquisition Closing; and (iii) the performance or compliance of each Cohn Robbins covenant in all material respects as of or prior to the Acquisition Closing. Conditions in favor of Cohn Robbins include: (i) the accuracy of the representations and warranties of the Company parties as of the date of the Business Combination Agreement and as of the Acquisition Closing; (ii) the performance or compliance of each Company party covenant in all material respects as of or prior to the Acquisition Closing; and (iii) that there shall not have occurred and be continuing a Company Material Adverse Effect (as defined in the Business Combination Agreement) after the date of the Business Combination Agreement.

Covenants

The Business Combination Agreement contains additional covenants, including, among others, providing that (i) the parties may conduct their respective businesses in the ordinary course through the Merger Closing and the Acquisition Closing, as applicable, (ii) the parties may not initiate any negotiations or enter into any agreements for certain alternative transactions, (iii) Sazka is to prepare and deliver to Cohn Robbins certain audited consolidated financial statements as of and for the year ended December 31, 2020, (iv) Swiss NewCo and Cohn Robbins are to prepare, with the assistance of Sazka, and file the Form F-4 and take certain other actions to obtain the requisite approval of the Cohn Robbins Stockholders of certain proposals regarding the Business Combination and (v) the parties must use reasonable best efforts to obtain any necessary approvals from governmental agencies.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

Representations and Warranties

The Business Combination Agreement contains customary representations and warranties by Cohn Robbins, Sazka, Swiss NewCo, US HoldCo and DE Merger Sub. The representations and warranties of the respective parties to the Business Combination Agreement generally will not survive the Acquisition Closing.

Vendor Agreements

The Company has entered into an agreement with an investment bank for advisory services. The services are being rendered in connection with the Company’s Business Combination Agreement and are contingent upon the closing of the Business Combination. The total fee expected to be incurred upon the consummation of the Business Combination Agreement is $12,500,000.

The Company entered into an agreement with a financial advisor for assistance in raising the PIPE financing for its pending Business Combination. The total fee expected to be incurred upon the consummation of the Business Combination Agreement is $3,000,000.

Termination

The Business Combination Agreement contains certain termination rights for both Cohn Robbins and Sazka including, but not limited to, the right to terminate at any time prior to the consummation of the Business Combination (i) by mutual written consent of Cohn Robbins and Sazka, (ii) by either Cohn Robbins or Sazka if certain approvals of the Cohn Robbins Stockholders, to the extent required under the Business Combination Agreement, are not obtained as set forth therein or (iii) by either Cohn Robbins or Sazka in certain other circumstances set forth in the Business Combination Agreement, including, among others, (a) if the consummation of the Business Combination is permanently enjoined or prohibited by the terms of a final, non-appealable Governmental Order or other Law (each as defined in the Business Combination Agreement), (b) in the event of certain uncured breaches by the other party or (c) if the Acquisition Closing has not occurred on or before September 20, 2022 (the “Original End Date”). The Business Combination Agreement provides for certain conditions under which the Original End Date can be extended by two months, to November 20, 2022.

PIPE Subscription Agreements

On January 20, 2022, concurrently with the execution of the Business Combination Agreement, Cohn Robbins and Swiss NewCo entered into subscription agreements (the “PIPE Subscription Agreements”) with certain third-party investors (the “Third-Party PIPE Investors”) and the Sponsor (as defined below) (together with the Third-Party PIPE Investors, the “PIPE Investors”), pursuant to which the PIPE Investors agreed to purchase, severally and not jointly, and Swiss NewCo agreed to issue and sell to such PIPE Investors, a number of Swiss NewCo Class B Shares (the “PIPE Subscribed Shares”) equal to (x) an aggregate amount of Base Shares (as defined in the PIPE Subscription Agreements) purchased at $10.00 per share, multiplied by (y)(i) in the case of the Third-Party PIPE Investors, the Class B Exchange Ratio and (ii) in the case of the Sponsor, 1.08, for aggregate gross proceeds of $353 million, in private placements to be issued substantially concurrently with the closing of the Business Combination (the “PIPE Investment”). The PIPE Investment is contingent upon, among other things, the substantially concurrent closing of the Business Combination.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

As described in the PIPE Subscription Agreements, the obligations of the parties to consummate the purchase and sale of the PIPE Subscribed Shares is conditioned upon, among other things, (i) there not being in force any judgment, order, law, rule or regulation (whether temporary, preliminary or permanent) which is then in effect and has the effect of making the consummation of the transactions contemplated thereby illegal or otherwise restraining or prohibiting consummation of the transactions contemplated thereby; (ii) there not being any suspension of the qualification of the offering or sale or trading of PIPE Subscribed Shares and there being no suspension or removal from listing of the PIPE Subscribed Shares on the stock exchange or initiation or threatening of any proceedings for any of such purposes and the PIPE Subscribed Shares having been approved for listing on the NYSE, subject to official notice of issuance; (iii) all conditions precedent to the closing of the Business Combination shall have been, or will be reasonably expected to be, satisfied or waived by the party who is the beneficiary of such condition(s) in the Business Combination Agreement; (iv) certain Swiss NewCo Class B Shares shall have been delivered to the Cohn Robbins Stockholders; (v) solely with respect to Swiss NewCo’s and Cohn Robbins’s obligations to close: (1) subject to certain exceptions described in the PIPE Subscription Agreements, the representations and warranties made by the PIPE Investors being true and correct as of the closing date set forth therein (the “PIPE Investment Closing”) and (2) each PIPE Investor having performed, satisfied and complied in all material respects with all covenants, agreements and conditions required by its applicable PIPE Subscription Agreement to be performed, satisfied or complied with by it at or prior to the PIPE Investment Closing; and (vi) solely with respect to the PIPE Investors’ obligations to close: (1) subject to certain exceptions described in the PIPE Subscription Agreements, the representations and warranties made by Cohn Robbins (in the case of third-party investors) and Swiss NewCo being true and correct as of the closing date set forth therein, (2) each of Cohn Robbins (in the case of third-party investors) and Swiss NewCo having performed, satisfied and complied in all material respects with all covenants, agreements and conditions required by the PIPE Subscription Agreements to be performed, satisfied or complied with by Cohn Robbins and/or Swiss NewCo, as applicable, at or prior to the PIPE Investment Closing. In addition, solely with respect to the Third-Party PIPE Investors’ obligations to close: (a) subject to certain exceptions described in the PIPE Subscription Agreements, the terms of the Business Combination Agreement shall not have been amended or waived in a manner that would reasonably be expected to materially and adversely affect the economic benefits that the PIPE Investors would reasonably expect to receive under the PIPE Subscription Agreements and (b) there shall have been no amendment, waiver or modification to any PIPE Subscription Agreement that materially benefits any PIPE Investor unless all PIPE Investors have been offered the same benefits. The Sponsor’s PIPE Subscription Agreement (the “Insider Subscription Agreement”) includes additional provisions providing the Sponsor with certain rights in the event that certain agreements in connection with the Business Combination and/or other subscription agreements are amended, or new agreements are entered into in connection with the Business Combination.

The PIPE Subscribed Shares mentioned above include settlement provisions that could change the settlement amounts depending on the number of redemptions prior to the closing date. Since the number of redemptions is not fixed and the settlement with the investor differs from the older, this instrument is not considered indexed to the entity’s own equity and therefore should be classified as a liability and measured at fair value, with changes in fair value each period recognized in the unaudited condensed statement of operations.

The PIPE Subscription Agreements provide certain registration rights for Third-Party PIPE Investors. In particular, Swiss NewCo is required to file with the SEC, within thirty (30) calendar days after the consummation of the transactions contemplated by the Business Combination Agreement, a registration statement covering the resale of the PIPE Subscribed Shares and to use its commercially reasonable efforts to have such registration statement declared effective as soon as practicable after the filing thereof, but no later than the earlier of (i) sixty (60) calendar days after the filing thereof if the SEC notifies Swiss NewCo that it will “review” the Form F-4 and (ii) the tenth (10th) business day after the date Swiss NewCo is notified (orally or in writing, whichever is earlier) by the SEC that the registration statement will not be “reviewed” or will not be subject to further review. Swiss NewCo must use commercially reasonable efforts to keep the registration statement effective until the earliest of: (i) three (3) years from the date of effectiveness of the registration statement; (ii) the date the Third-Party PIPE Investors no longer hold any registrable shares; and (iii) the date all registrable shares held by the Third-Party PIPE Investors may be sold without restriction under Rule 144 under the Securities Act. The PIPE Subscription Agreements also provide certain demand and piggyback rights for certain Third-Party PIPE Investors that hold more than $100 million and $75 million of PIPE Subscribed Shares, respectively. Pursuant to the Sponsor Agreement (as defined below), the Swiss NewCo Class B Shares issued to the Sponsor in the PIPE Investment will not be subject to a lock-up period.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

Additionally, pursuant to the PIPE Subscription Agreements, the PIPE Investors agreed to waive any claims that they may have at the PIPE Investment Closing, or in the future, as a result of, or arising out of, the PIPE Subscription Agreements against Cohn Robbins, including with respect to the monies held in the Trust Account. The PIPE Subscription Agreements will terminate, and be of no further force and effect: (i) upon the earliest to occur of (1) such date and time as the Business Combination Agreement is terminated in accordance with its terms, (2) the mutual written agreement of each of the parties to the PIPE Subscription Agreements and (3) sixty (60) days after the Agreement End Date (as defined in the Business Combination Agreement) if the PIPE Investment Closing has not occurred by such date and the terminating party’s breach was not the primary reason such closing failed to occur by such date or (ii) if the conditions to closing set forth in the PIPE Subscription Agreements are not satisfied or waived, or are not capable of being satisfied, on or prior to the PIPE Investment Closing and, as a result thereof, the transactions contemplated by the PIPE Subscription Agreements will not be or are not consummated by the PIPE Investment Closing.

Sponsor Agreement

On January 20, 2022, Cohn Robbins announced its entry into a Sponsor Agreement (the “Sponsor Agreement”), by and among the Sponsor, Cohn Robbins, Swiss NewCo, Clifton S. Robbins, Gary D. Cohn, Charles S. Kwon, Anne Sheehan, C. Robert Kidder, Alexander T. Robertson and Kathryn A. Hall (the “Insiders”) and Sazka, pursuant to which the Sponsor and the Insiders have agreed that, immediately prior to the consummation of the Merger (but subject to the prior satisfaction of all of the conditions to consummation of the Merger set forth in Article X of the Business Combination Agreement), the Sponsor and the Insiders shall contribute, transfer, assign, convey and deliver to Cohn Robbins all of such Sponsor’s or Insider’s right, title and interest in, to and under such Sponsor’s or Insider’s shares of Cohn Robbins Class B common stock, par value $0.0001 per share (“Cohn Robbins Class B Common Stock”) in exchange for shares of Cohn Robbins Class A Common Stock (the “Share Conversion”). In connection with the Share Conversion, (i) all 20,540,000 outstanding shares of Cohn Robbins Class B Common Stock held by the Sponsor shall be exchanged and converted into the number of shares of Cohn Robbins Class A Common Stock equal to (x) 17,253,600, divided by (y) the Class B Exchange Ratio and (ii) all 160,000 outstanding shares of Cohn Robbins Class B Common Stock held by Anne Sheehan, C. Robert Kidder, Alexander T. Robertson and Kathryn A. Hall shall be exchanged and converted into the number of shares of Cohn Robbins Class A Common Stock equal to (x) 160,000, divided by (y) the Class B Exchange Ratio.

Under the Sponsor Agreement, the Sponsor has agreed, among other things, that, (i) immediately prior to the consummation of the Merger (but subject to the prior satisfaction of all of the conditions to consummation of the Merger set forth in Article X of the Business Combination Agreement), the Sponsor shall automatically irrevocably surrender and forfeit to Cohn Robbins for no consideration, as a contribution to capital, a certain number of Cohn Robbins Warrants, as set forth therein and (ii) the Swiss NewCo Class B Shares held by the Sponsor will be subject to certain vesting and lock-up terms.

Sponsor Support Agreement

On January 20, 2022, Cohn Robbins announced its entry into a Sponsor Support Agreement (the “Sponsor Support Agreement”), by and among the Sponsor, Cohn Robbins, Swiss NewCo, the Insiders and Sazka, pursuant to which the Sponsor agreed to, among other things, vote in favor of the Business Combination Agreement and the transactions contemplated thereby, in each case, subject to the terms and conditions contemplated by the Sponsor Support Agreement.

Under the Sponsor Support Agreement, the Sponsor and Insiders agreed, with some exclusions, that until the termination of the Business Combination Agreement, they shall not, and shall cause their Affiliates (as defined under the Sponsor Support Agreement) not to, without the prior written consent of Cohn Robbins and Sazka: (i) offer for sale, sell (including short sales), transfer, tender, pledge, convert, encumber, assign or otherwise dispose of, directly or indirectly (including by gift, merger, tendering into any tender offer or exchange offer) (collectively, a “Transfer”), or enter into any contract, option, derivative, hedging or other agreement or arrangement or understanding (including any profit-sharing arrangement) with respect to, or consent to, a Transfer of, any or all of their Cohn Robbins shares; (ii) grant any proxies or powers of attorney with respect to any or all of their Cohn Robbins shares held by them (except in connection with voting by proxy at a meeting of shareholders of Cohn Robbins as contemplated in Business Combination Agreement); or (iii) permit to exist any mortgage, pledge, security interest, encumbrance, lien, license or sub-license, charge or other similar encumbrance or interest (including, in the case of any equity securities, any voting, transfer or similar restrictions) with respect to any or all of their Cohn Robbins shares other than those created by Sponsor Support Agreement.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

Shareholder Support Agreement

On January 20, 2022, Cohn Robbins also announced entry into a Shareholder Support Agreement (the “Shareholder Support Agreement”), by and among Cohn Robbins, Sazka, Swiss NewCo and KKCG. Pursuant to the Shareholder Support Agreement, KKCG agreed to, among other things, vote to approve and adopt the effectiveness of the Business Combination Agreement and all other documents and transactions contemplated thereby, subject to the terms and conditions of the Shareholder Support Agreement, and do all other things to facilitate, accelerate or further the Business Combination and all other documents and transactions contemplated thereby and exercise its shareholders rights and vote against (i) any alternative merger, purchase of all or substantially all of Sazka’s or Swiss NewCo’s, as applicable, assets or other business combination transactions (other than the Business Combination Agreement and all other documents and transactions contemplated thereby), and (ii) any proposal, action or agreement that would (x) impede, frustrate, prevent or nullify any provision of the Business Combination Agreement and all other documents and transactions contemplated thereby or result in any breach of any covenant, representation, warranty or any other obligation or agreement of the Sazka or Swiss NewCo under the Business Combination Agreement and all other documents contemplated thereby or (y) result in any of the conditions set forth in Article X of the Business Combination Agreement or the other documents contemplated thereby, once agreed, not being fulfilled.

Pursuant to the Shareholder Support Agreement, KKCG also agreed to, among other things, not to commence, join in, facilitate, assist or encourage, and agrees to take all actions necessary to opt out of any class in any class action with respect to, any claim, derivative or otherwise, against Cohn Robbins, Swiss NewCo, US HoldCo, DE Merger Sub, Sazka or any of their respective successors or directors (i) challenging the validity of, or seeking to enjoin the operation of, any provision of the Shareholder Support Agreement or (ii) alleging a breach of any fiduciary duty of any person in connection with the evaluation, negotiation or entry into the Business Combination Agreement and all other documents and transactions contemplated therein.

KKCG has also agreed that its shares of Sazka (including any securities convertible into or exercisable or exchangeable for Sazka common shares) shall be subject to a lock-up pursuant to the terms of the Relationship Agreement (as defined below).

Transfer Restrictions and Registration Rights

The Business Combination Agreement contemplates that, at the Acquisition Closing, Swiss NewCo, the Cohn Robbins Class B Common Stock holders, the Sazka shareholders and certain of their respective affiliates will enter into a registration rights agreement, pursuant to which Swiss NewCo will agree to register for resale, pursuant to Rule 415 under the Securities Act, certain Swiss NewCo Class B Shares and other equity securities of Swiss NewCo that are held by the parties thereto from time to time.

The Business Combination Agreement contemplates that, at the Acquisition Closing, Swiss NewCo and certain persons who will be shareholders of Swiss NewCo after the Acquisition Closing will enter into a Relationship Agreement (the “Relationship Agreement”). The Relationship Agreement provides for certain events that would trigger the transfer and sale of Swiss NewCo Class A Shares held by KKCG to Swiss NewCo. The Relationship Agreement also provides for certain transfer restrictions and vesting provisions in relation to the 30,000,000 Swiss NewCo Class B Shares (the “Earnout Shares”) received by KKCG in connection with the Acquisition Closing. Under the Relationship Agreement, among other things (i) if, at any time during the seven (7) years following the date on which the Acquisition Closing occurs (the “Acquisition Closing Date”) (the “Measurement Period”), the VWAP (as defined in the Relationship Agreement) of Swiss NewCo Class B Shares is greater than USD 12.00 for any twenty (20) Trading Days (as defined in the Relationship Agreement) within a period of thirty (30) consecutive Trading Days (the date when the foregoing is first satisfied, the “First Earnout Achievement Date”), then 15,000,000 of the unvested Earnout Shares owned by KKCG shall vest on the First Earnout Achievement Date and (ii) if, at any time during the Measurement Period, the VWAP of Swiss NewCo Class B Shares is greater than USD 14.00 for any twenty (20) Trading Days within a period of thirty (30) consecutive Trading Days (the date when the foregoing is first satisfied, the “Second Earnout Achievement Date”), then 15,000,000 of the unvested Earnout Shares owned by KKCG shall vest on the Second Earnout Achievement Date.

Apollo Side Letter

On January 24, 2022, Cohn Robbins announced entry into a side letter agreement, by and among Swiss NewCo, Primrose, KKCG, Sazka Group a.s. and Sazka (the “Apollo Side Letter”). Pursuant to the terms of the Apollo Side Letter, on the Acquisition Closing Date, in connection with the Business Combination, Swiss NewCo will repurchase of all of Sazka’s convertible preferred shares held by Primrose in exchange for (a) (x) €323,000,000 in cash plus (y) an amount in cash (denominated and paid in Euros) equal to accrued and unpaid dividends on Sazka’s convertible preferred shares held by Primrose accruing pursuant to their terms after September 31, 2021 through the Acquisition Closing Date and (b) a convertible note (“Convertible Note”) in an amount equal to (x) €322,000,000 less (y) the amount of any extraordinary dividends paid in respect of the convertible preferred shares held by Primrose after January 20, 2022 and prior to the Acquisition Closing Date, in each case, in accordance with the terms and subject to the conditions set forth in the Apollo Side Letter.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

The Convertible Note will mature on the date that is three years after the Acquisition Closing Date (the “Maturity Date”) and will bear an interest of 6.50% per annum, payable in cash semi-annually, accruing on the outstanding principal amount of the Convertible Note. On the first anniversary of the Acquisition Closing Date, Swiss NewCo will be required to redeem a portion of the Convertible Note with a stated face value of €96.75 million. Swiss NewCo may redeem the Convertible Note, at its option, in whole or in part, without premium or penalty, at any time and from time to time prior to the first anniversary of the Acquisition Closing Date upon a 30 days or more notice. In addition, Swiss NewCo may redeem the Convertible Note, at its option, in whole or in part, at any time and from time to time after the first anniversary of the Acquisition Closing Date and prior to Maturity Date, at customary “make-whole” price, in accordance with the terms and subject to the conditions set forth in the Apollo Side Letter. In addition, at any time after the Acquisition Closing Date, subject to certain anti-dilution protections as enumerated in the Apollo Side Letter, Swiss NewCo will have the option to convert the Convertible Note into shares of Swiss NewCo Class B Shares at $11.11111 (the “Conversion Price”) and the applicable foreign exchange spot rate at the time of conversion, provided that the closing price of Swiss NewCo Class B Shares exceeds $13.89 for at least 20 out of 30 consecutive trading days prior to the date of conversion.

At any time after the Acquisition Closing Date, Primrose will have the option to convert the Convertible Note into shares of Swiss NewCo Class B Shares at the Conversion Price and the applicable foreign exchange spot rate at the time of conversion. Primrose will not be entitled to participate in dividends paid to holders of Swiss NewCo common stock. Under the Apollo Side Letter, Primrose will receive customary demand, piggyback and shelf registration rights pertaining to any Swiss NewCo Class B Shares issued upon the conversion of the Convertible Note.

The foregoing description of the Business Combination Agreement, the PIPE Subscription Agreements, the Sponsor Agreement, the Sponsor Support Agreement and the Shareholder Support Agreement and the transactions and documents contemplated thereby, is not complete and is subject to and qualified in its entirety by reference to the Business Combination Agreement, the PIPE Subscription Agreements, the Sponsor Agreement, the Sponsor Support Agreement, the Shareholder Support Agreement and the Insider Subscription Agreement, copies of which are filed with this Current Report on Form 8-K as Exhibit 2.1, Exhibit 10.1, Exhibit 10.2, Exhibit 10.3, Exhibit 10.4, and Exhibit 10.5, respectively, and the terms of which are incorporated by reference herein.

The Business Combination Agreement, the PIPE Subscription Agreements, the Sponsor Agreement, the Sponsor Support Agreement, the Shareholder Support Agreement, and the Insider Subscription Agreement have been included to provide investors with information regarding its terms. They are not intended to provide any other factual information about Cohn Robbins or its affiliates. The representations, warranties, covenants and agreements contained in the Business Combination Agreement, the PIPE Subscription Agreements, the Sponsor Agreement, the Sponsor Support Agreement, the Shareholder Support Agreement, the Insider Subscription Agreement and the other documents related thereto were made only for purposes of the Business Combination Agreement or such other agreement (as applicable) as of the specific dates therein, were solely for the benefit of the parties to the Business Combination Agreement, the PIPE Subscription Agreements, the Sponsor Agreement, the Sponsor Support Agreement, and the Shareholder Support Agreement, may be subject to limitations agreed upon by the contracting parties, including being qualified by confidential disclosures made for the purposes of allocating contractual risk between the parties to the Business Combination Agreement, the PIPE Subscription Agreements, the Sponsor Agreement, the Sponsor Support Agreement, the Shareholder Support Agreement and the Insider Subscription Agreement instead of establishing these matters as facts, and may be subject to standards of materiality applicable to the contracting parties that differ from those applicable to investors. Investors are not third-party beneficiaries under the Business Combination Agreement, the PIPE Subscription Agreements, the Sponsor Agreement, the Sponsor Support Agreement, the Shareholder Support Agreement and the Insider Subscription Agreement and should not rely on the representations, warranties, covenants and agreements or any descriptions thereof as characterizations of the actual state of facts or condition of the parties thereto or any of their respective subsidiaries or affiliates. Moreover, information concerning the subject matter of representations and warranties may change after the date of the Business Combination Agreement, the PIPE Subscription Agreements, the Sponsor Agreement, the Sponsor Support Agreement, the Shareholder Support Agreement and the Insider Subscription Agreement, as applicable, which subsequent information may or may not be fully reflected in the Cohn Robbins’ public disclosures.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

NOTE 7. SHAREHOLDERS’ DEFICIT

Preference Shares — The Company is authorized to issue 5,000,000 preference shares with a par value of $0.0001 per share, with such designations, voting and other rights and preferences as may be determined from time to time by the Company’s board of directors. At June 30, 2022 and December 31, 2021, there were no preference shares issued or outstanding.

Class A Ordinary Shares — The Company is authorized to issue 500,000,000 Class A ordinary shares, with a par value of $0.0001 per share. Holders of Class A ordinary shares are entitled to one vote for each share. At June 30, 2022 and December 31, 2021, 82,800,000 shares of Class A ordinary shares issued and outstanding were ordinary shares subject to possible redemption which are presented as temporary equity.

Class B Ordinary Shares — The Company is authorized to issue 50,000,000 Class B ordinary shares, with a par value of $0.0001 per share. Holders of the Class B ordinary shares are entitled to one vote for each share. At June 30, 2022 and December 31, 2021, there were 20,700,000 Class B ordinary shares issued and outstanding.

Holders of Class A ordinary shares and Class B ordinary shares will vote together as a single class on all matters submitted to a vote of shareholders, except as required by law.

NOTE 8. WARRANT LIABILITIES

As of ~~June~~September 30, 2022 and December 31, 2021, ~~there~~ there were 27,600,000 Public Warrants outstanding. Public Warrants may only be exercised for a whole number of shares. No fractional shares will be issued upon exercise of the Public Warrants. The Public Warrants will become exercisable on the later of (a) 30 days after the completion of a Business Combination and (b) 12 months from the closing of the Initial Public Offering. The Public Warrants will expire five years from the completion of a Business Combination or earlier upon redemption or liquidation.

The Company will not be obligated to deliver any Class A ordinary shares pursuant to the exercise of a warrant and will have no obligation to settle such warrant exercise unless a registration statement under the Securities Act covering the issuance of the Class A ordinary shares issuable upon the exercise of the warrants is then effective and a current prospectus relating thereto is current, subject to the Company satisfying its obligations with respect to registration, or a valid exemption from registration is available. No warrant will be exercisable and the Company will not be obligated to issue any shares to holders seeking to exercise their warrants, unless the issuance of the shares upon such exercise is registered or qualified under the securities laws of the state of the exercising holder, or an exemption is available.

The Company has agreed that as soon as practicable, but in no event later than 15 business days after the closing of a Business Combination, it will use its commercially reasonable efforts to file with the SEC a registration statement covering the issuance, under the Securities Act, of the Class A ordinary shares issuable upon exercise of the warrants, and the Company will use its commercially reasonable efforts to cause the same to become effective within 60 business days after the closing of the Business Combination, and to maintain the effectiveness of such registration statement, and a current prospectus relating thereto, until the expiration of the warrants in accordance with the provisions of the warrant agreement. Notwithstanding the above, if the Class A ordinary shares are, at the time of any exercise of a warrant, not listed on a national securities exchange such that they satisfy the definition of a “covered security” under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of Public Warrants who exercise their warrants to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act and, in the event the Company so elects, the Company will not be required to file or maintain in effect a registration statement, but will use its commercially reasonable efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

Redemption of warrants when the price per Class A ordinary share equals or exceeds $18.00. Once the warrants become exercisable, the Company may redeem the outstanding warrants (except as described with respect to the Private Placement Warrants):

	●	in whole and not in part;

	●	at a price of $0.01 per warrant;

	●	upon a minimum of 30 days’ prior written notice of redemption to each warrant holder; and

	●	if, and only if, the last reported sale price of the Class A ordinary shares for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders (the “Reference Value”) equals or exceeds $18.00 per share (as adjusted); and

If and when the warrants become redeemable by the Company, the Company may exercise its redemption right even if it is unable to register or qualify the underlying securities for sale under all applicable state securities laws.

Redemption of warrants when the price per Class A ordinary share equals or exceeds $10.00. Once the warrants become exercisable, the Company may redeem the outstanding warrants:

	●	in whole and not in part;

	●	at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of shares determined based on the redemption date and the fair market value of the Class A ordinary shares;

	●	if, and only if, the Reference Value equals or exceeds $10.00 per share (as adjusted); and

	●	if the Reference Value is less than $18.00 per share (as adjusted) the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants.

If the Company calls the Public Warrants for redemption, as described above, its management will have the option to require any holder that wishes to exercise the Public Warrants to do so on a “cashless basis,” as described in the warrant agreement. The exercise price and number of ordinary shares issuable upon exercise of the Public Warrants may be adjusted in certain circumstances including in the event of a share dividend, extraordinary dividend or recapitalization, reorganization, merger or consolidation. However, except as described below, the Public Warrants will not be adjusted for issuances of ordinary shares at a price below its exercise price. Additionally, in no event will the Company be required to net cash settle the Public Warrants. If the Company is unable to complete a Business Combination within the Combination Period and the Company liquidates the funds held in the Trust Account, holders of Public Warrants will not receive any of such funds with respect to their Public Warrants, nor will they receive any distribution from the Company’s assets held outside of the Trust Account with respect to such Public Warrants. Accordingly, the Public Warrants may expire worthless.15

In addition, if (x) the Company issues additional Class A ordinary shares or equity-linked securities for capital raising purposes in connection with the closing of a Business Combination at an issue price or effective issue price of less than $9.20 per Class A ordinary share (with such issue price or effective issue price to be determined in good faith by the Company’s board of directors and, in the case of any such issuance to the Sponsor or its affiliates, without taking into account any Founder Shares held by the Sponsor or such affiliates, as applicable, prior to such issuance) (the “Newly Issued Price”), (y) the aggregate gross proceeds from such issuances represent more than 60% of the total equity proceeds, and interest thereon, available for the funding of a Business Combination on the date of the consummation of a Business Combination (net of redemptions), and (z) the volume weighted average trading price of its Class A ordinary shares during the 20 trading day period starting on the trading day prior to the day on which the Company consummates its Business Combination (such price, the “Market Value”) is below $9.20 per share, the exercise price of the warrants will be adjusted (to the nearest cent) to be equal to 115% of the higher of the Market Value and the Newly Issued Price, the $18.00 per share redemption trigger price will be adjusted (to the nearest cent) to be equal to 180% of the higher of the Market Value and the Newly Issued Price, and the $10.00 per share redemption trigger price will be adjusted (to the nearest cent) to be equal to the higher of the Market Value and the Newly Issued Price.

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

AtIf ~~June~~the ~~30,~~Company ~~2022~~calls ~~and~~the ~~December~~Public ~~31,~~Warrants ~~2021,~~for ~~there~~redemption, ~~were~~as 12described above,~~373,333~~ ~~Private~~its ~~Placement~~management ~~Warrants~~will ~~outstanding.~~have ~~The~~the ~~Private~~option ~~Placement~~to ~~Warrants~~require ~~are~~any ~~identical~~holder that wishes to exercise the Public Warrants ~~underlying the~~to ~~Units~~do ~~sold~~so inon a ~~the~~“cashless ~~Initial Public Offering~~basis,” ~~except~~as ~~that~~described in the ~~Private~~warrant ~~Placement~~agreement. ~~Warrants~~The ~~and~~exercise ~~the~~price ~~Class~~and Anumber of ordinary shares issuable upon ~~the~~ exercise of the ~~Private~~Public ~~Placement~~ Warrants ~~will~~may ~~not~~ be ~~transferable,~~adjusted ~~assignable~~in orcertain ~~saleable~~circumstances ~~until~~including 30in ~~days after~~ the ~~completion~~event of a ~~Business~~share ~~Combination~~dividend, ~~subject~~extraordinary todividend or ~~certain~~recapitalization, ~~limited~~reorganization, ~~exceptions~~merger or consolidation. ~~Additionally~~However, ~~the~~except ~~Private~~as ~~Placement~~described below, the Public Warrants will not be ~~exercisable~~adjusted for onissuances aof ~~cashless basis~~ordinary ~~and~~shares beat ~~non-redeemable,~~a ~~except~~price asbelow ~~described~~its ~~above~~exercise price. Additionally, soin ~~long~~no asevent ~~they~~will ~~are~~the ~~held~~Company bybe ~~the~~required ~~initial~~to ~~purchasers~~net orcash settle ~~their~~the ~~permitted~~Public ~~transferees~~Warrants. If the ~~Private~~Company ~~Placement~~is ~~Warrants~~unable ~~are~~to ~~held~~complete bya ~~someone~~Business ~~other~~Combination ~~than~~within the ~~initial~~Combination ~~purchasers~~Period orand ~~their~~the ~~permitted~~Company liquidates ~~transferees,~~the funds held in the ~~Private~~Trust ~~Placement~~Account, holders of Public Warrants will not receive any of such funds with respect to their Public Warrants, nor will bethey ~~redeemable~~receive byany distribution from the Company’s ~~and~~assets ~~exercisable~~held byoutside ~~such~~of ~~holders~~the onTrust ~~the~~Account ~~same~~with ~~basis~~respect asto such Public Warrants. Accordingly, the Public Warrants may expire worthless.

At September 30, 2022 and December 31, 2021, there were 12,373,333 Private Placement Warrants outstanding. The Private Placement Warrants are identical to the Public Warrants underlying the Units sold in the Initial Public Offering, except that the Private Placement Warrants and the Class A ordinary shares issuable upon the exercise of the Private Placement Warrants will not be transferable, assignable or saleable until 30 days after the completion of a Business Combination, subject to certain limited exceptions. Additionally, the Private Placement Warrants will be exercisable on a cashless basis and be non-redeemable, except as described above, so long as they are held by the initial purchasers or their permitted transferees. If the Private Placement Warrants are held by someone other than the initial purchasers or their permitted transferees, the Private Placement Warrants will be redeemable by the Company and exercisable by such holders on the same basis as the Public Warrants.

NOTE 9. FAIR VALUE MEASUREMENTS

The fair value of the Company’s financial assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions about how market participants would price assets and liabilities).

In June 2016, FASB issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which requires entities to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. ASU 2016-13 also requires additional disclosures regarding significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an entity’s portfolio. The Company assessed the implications of ASU 2016-13 and determined there is no impact to the carrying value of its securities held in the Trust Account.

At ~~June~~September 30, 2022, assets held in the Trust ~~Account~~ Account were comprised of $~~829~~74,~~088~~951,~~974~~728 in ~~money~~a ~~market~~trust ~~funds that primarily invest in U~~account.S. ~~Treasury securities at fair market value.~~ During the three and ~~six~~nine months ended ~~June~~September 30, 2022, the Company ~~did~~withdrew an ~~not~~amount ~~withdraw~~of ~~any~~$756,924,183 ~~interest~~in ~~income~~connection with a redemption from the Trust Account.

At December 31, 2021, assets held in the Trust Account were comprised of $828,424,845 in cash and money market funds, which primarily invest in U.S. Treasury securities. During the year ended December 31, 2021, the Company did not withdraw any interest income from the Trust Account to pay its taxes.

The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis at June 30, 2022 and December 31, 2021 indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:16

Description	Level		June 30, 2022		December 31, 2021
Assets:
Investments – U.S Treasury Securities Money Market Fund		1	$	829,088,974	$	828,424,845
Liabilities:
Warrant liabilities – Public Warrants		1	$	11,868,000	$	22,080,000
Warrant liabilities – Private Placement Warrants		2	$	5,320,533	$	9,898,666
PIPE derivative liability – Additional Shares		3	$	9,899,697		—

COHN ROBBINS HOLDINGS CORP.

NOTES TO CONDENSED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis at September 30, 2022 and December 31, 2021 indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

Description	Level		September 30, 2022		December 31, 2021
Assets:
Trust Account		1	$	74,951,728	$	828,424,845

Liabilities:
Warrant liabilities – Public Warrants		1	$	629,280	$	22,080,000
Warrant liabilities – Private Placement Warrants		2	$	282,112	$	9,898,666

The Warrants were accounted for as liabilities in accordance with ASC 815-40 “Derivatives and Hedging — Contracts in Entity’s Own Equity,” and are presented within warrant liabilities in the accompanying condensed balance sheets. The warrant liabilities are measured at fair value at inception and on a recurring basis, with changes in fair value presented in the unaudited condensed statements of operations.

At December 31, 2021, the Private Placement Warrants transferred to Level 2 due to the use of an observable market quote for a similar asset in an active market. The Public Warrants were classified as Level 3 at the initial measurement date due to the use of unobservable inputs before being actively traded on the market and are classified as Level 1 as of December 31, 2021.

The following table presents the changes in the fair value of Level 3 warrant liabilities at ~~June~~September 30, 2021:

	Private Placement
Fair value as of January 1, 2021	$	24,004,266
Change in fair value		(89,~~413~~403,~~866~~733	)
Fair value as of March 31, 2021	$	15,590,400
Change in fair value		(989,867	)
Transfer to Level 2		(14,600,533	)
Fair value as of June 30, 2021	$	-
Fair value as of September 30, 2021	$	—

The PIPE derivative was accounted for as a liability in accordance with ASC 815-40 “Derivatives and Hedging — Contracts in Entity’s Own Equity,” and are presented within current liabilities on the balance sheet as of June 30, 2022. The PIPE derivative liability is measured at fair value at inception and on a recurring basis, with changes in fair value presented within change in fair value of derivative liability in the unaudited condensed statement of operations. The PIPE derivatives are valued by using the following inputs:

Input	January 20, 2022 (Initial Measurement)
Exchange Ratio		113.4	%
Variable bonus shares		1,649,950
Per Share Price	$	10.00

The following table presents the changes in the fair value of the PIPE derivative liability at June 30, 2022:

	PIPE Derivative Liability
Fair value as of January 1, 2022	$	—
Initial Fair Value as of January 20, 2022		9,899,697
Fair value as of March 31, 2022	$	9,899,697
Changes in Fair Value		—
Fair value as of June 30, 2022	$	9,899,697

NOTE 10. SUBSEQUENT EVENTS

The Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the condensed interim financial statements were issued. Based upon this review, other than stated below, the Company did not identify any subsequent events that would have required adjustment or disclosure in the unaudited condensed interim financial statements.

24On November 10, 2022, the New York Stock Exchange (“NYSE”) issued a press release announcing that the staff of NYSE Regulation determined to suspend trading immediately and commence proceedings to delist the Class A ordinary shares, warrants and units (collectively, the “Company Securities”) of the Company because the Company is not in compliance with the NYSE’s continued listing standard requiring a listed acquisition company to maintain an average aggregate global market capitalization attributable to its publicly-held shares over a consecutive 30 trading day period of at least $40,000,000. On November 10, 2022, the NYSE notified the Company in writing of the determination to suspend trading and commence proceedings. The Company has the right to a review of NYSE Regulation’s determination by a Committee of the Board of Directors of the NYSE, and the NYSE will apply to the SEC to delist the Company Securities upon completion of all application procedures, including any appeal by the Company of NYSE Regulation’s determination. The Company will consider all of its options, including its option to pursue a review, in responding to the NYSE notification.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

References in this Quarterly Report on Form 10-Q (this “Quarterly Report”) to “we,” “us” or the “Company” refer to Cohn Robbins Holdings Corp. References to our “management” or our “management team” refer to our officers and directors, and references to the “Sponsor” refer to Cohn Robbins Sponsor LLC. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the unaudited condensed interim financial statements and the notes thereto contained elsewhere in this Quarterly Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.

Special Note Regarding Forward-Looking Statements

This Quarterly Report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Exchange Act that are not historical facts and involve risks and uncertainties that could cause actual results to differ materially from those expected and projected. All statements, other than statements of historical fact, included in this Quarterly Report, including, without limitation, statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding the completion of the proposed Business Combination (as defined below), the Company’s financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements. Words such as “may,” “should,” “could,” “would,” “expect,” “believe,” “anticipate,” “intend,” “estimate,” “seek” and variations and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements relate to future events or future performance, but reflect management’s current beliefs as well as assumptions made by, and based on information currently available to, our management. A number of factors could cause actual events, performance or results to differ materially from the events, performance and results discussed in the forward-looking statements, including that the conditions of the proposed Business Combination are not satisfied. For information identifying important factors that could cause actual results to differ materially from those anticipated in the forward-looking statements, please refer to the Risk Factors section of the Company’s ~~(i)~~ Annual Report on Form 10-K filed with the SEC on March 1, 2022 and ~~(ii)~~ Quarterly Report on Form 10-Q/A filed with the SEC on May 11, 2022. For risk factors related to the proposed Business Combination, see the Risk Factors section set forth in the Form F-4. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation to update or revise any forward-looking ~~statements~~ statements whether as a result of new information, future events or otherwise.

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the unaudited condensed interim financial statements and the notes thereto contained elsewhere in this Quarterly Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.

Overview

We are a blank check company incorporated in the Cayman Islands on July 13, 2020 formed for the purpose of effecting a Business Combination. We intend to effectuate our Business Combination using cash derived from the proceeds of the Initial Public Offering and the sale of the Private Placement Warrants, our shares, debt or a combination of cash, shares and debt.

We expect to continue to incur significant costs in the pursuit of our acquisition plans. We cannot assure you that our plans to complete a Business Combination will be successful.

Recent Developments

As previously disclosed, on January 20, 2022, the Company entered into the Business Combination Agreement. For more information about the Business Combination Agreement and the transactions contemplated thereby (including any ancillary agreements entered into in connection therewith), please see ~~(i)~~ the Company’s Current Report on Form 8-K, filed with the SEC on January 21, 2022, ~~(ii)~~ the Company’s Current Report on Form 8-K, filed with the SEC on January 25, 2022 and ~~(iii)~~ the Form F-4 (as may be amended from time to time).

On August 29, 2022, the company entered into an Amendment to the Business Combination Agreement with Allwyn, Swiss NewCo, US HoldCo and DE Merger Sub. The BCA Amendment amended the terms of the Existing Business Combination Agreement by lowering the maximum Class B Exchange Ratio from 1.40 to 1.13, lowering the Acquiror Transaction Expenses Cap from $75 million to $55 million and (iii) designating Gary D. Cohn as the Acquiror Nominee that will serve on the Swiss NewCo Board.

On August 29, 2022, Cohn Robbins entered into an Amendment to the Subscription Agreement with Swiss NewCo and the Sponsor. The Sponsor Subscription Agreement Amendment amended the terms of the Existing Sponsor Subscription Agreement by modifying the number of Swiss NewCo Class B Shares to be purchased by the Sponsor by modifying the multiplier of Base Shares from 1.08 to the Class B Exchange Ratio.

On September 7, 2022, the Company also held an extraordinary Business Combination Meeting virtually via live webcast and in person, at which holders of 48,292,833 Class A Shares, and 20,700,000 Class B Shares, were present in person or by proxy, representing approximately 66.5% of the voting power of the 103,500,000 issued and outstanding ordinary shares of the Company, comprised of 82,800,000 Class A Shares and 20,700,00 Class B Shares, entitled to vote at the Business Combination Meeting at the close of business on August 15, 2022, which was the record date (the “Business Combination Record Date”) for the Business Combination Meeting. The Company’s shareholders of record as of the close of business on the Business Combination Record Date are referred to herein as “Business Combination Shareholders.”

On September 23, 2022, the Company and Allwyn entered into a Termination Agreement by which the Company and Allwyn irrevocably agree and consent to terminate the Business Combination Agreement pursuant to Section 11.1(a) of the Business Combination Agreement, with such termination, for the avoidance of doubt, having the effect set forth in Section 11.2 of the Business Combination Agreement.

The Company will not complete an initial business combination by December 11, 2022, and so it will liquidate and subsequently dissolve in accordance with the provisions of its Amended and Restated Articles of Association and will redeem all Public Shares, at a per-share redemption price of approximately $10.04. There will be no redemption rights or liquidating distributions with respect to the Company’s warrants, which will expire worthless.

Results of Operations

We have neither engaged in any operations nor generated any operating revenues to date. Our only activities through ~~June~~September 30, 2022 were organizational activities, those necessary to to prepare for the Initial Public Offering, and identifying a target company for a Business Combination. We will not generate any operating revenues until after the completion of our Business Combination, at the earliest. We generate non-operating income in the form of interest income on cash and marketable securities held in the Trust Account. We incur expenses as a result of being a public company (for legal, financial reporting, accounting and auditing compliance), as well as for due diligence expenses.

For the three months ended ~~June~~September 30, 2022, we we had net income of $1263,~~656~~723,~~038~~007, which consists of a gain on accrual write off of $7,606,220, change in fair value of ~~warrant~~derivative ~~liabilities~~pipe liability of $139,~~590~~899,~~933~~697, ~~and~~gain on extinguishment of underwriter’s payable of $28,980,000, change in fair value of warrant liabilities of $16,277,141, interest income on cash and marketable securities held in the Trust Account of $~~435~~2,~~423~~786,937, offset by ~~the~~ general and administrative expenses of $1,~~370~~826,~~318~~988.

25For the nine months ended September 30, 2022, we had net income of $64,518,211, which consists of a gain on accrual write off of $7,606,220, gain on extinguishment of underwriter’s payable of $28,980,000, change in fair value of warrant liabilities of $31,067,274 and interest income on cash and marketable securities held in the Trust Account of $3,451,066, offset by the general and administrative expenses of $6,586,349.

For the ~~six~~three months ended ~~June~~September 30, ~~2022~~2021, we had net income of $~~795~~9,~~204~~858,886, which consists of the change in fair value of warrant liabilities of $1410,~~790~~792,~~133~~800, and interest income on ~~cash and~~ marketable securities held in the Trust Account of $~~664~~12,~~129~~727, offset by ~~the~~ general and administrative expenses of $4946,~~759,361 and change in fair value of the Day one loss in derivative PIPE liability of $9,899,697~~641.

For the ~~three~~nine months ended ~~June~~September 30, 2021, we we had net income of $334,~~110~~621,~~277~~473, which consists of the change in fair value of warrant liabilities of $337,~~749~~308,~~867~~533, and interest income on ~~cash~~on ~~and~~ marketable securities held in the Trust Account of $11176,~~344~~232, offset by general and administrative expenses of $~~650~~2,~~934~~863,292.

For the six months ended June 30, 2021, we had net income of $24,762,587, which consists of the change in fair value of warrant liabilities of $26,515.733, and interest income on cash and marketable securities held in the Trust Account of $163,505, offset by general and administrative expenses of $1,916,651.19

Liquidity and Going Concern

OnWe ~~September~~incurred ~~11,~~significant ~~2020,~~costs wein ~~consummated~~pursuit ~~the~~of ~~Initial~~our ~~Public~~financing ~~Offering~~and ofacquisition 82plans,~~800,000~~ ~~Units,~~including ~~which includes~~ the ~~full~~proposed ~~exercise~~Business byCombination ~~the~~with ~~underwriters~~Allwyn. As of ~~their~~September ~~over-allotment~~30, ~~option~~2022, inwe ~~the~~had ~~amount~~approximately of$540 ~~10,800,000~~in ~~Units,~~cash atheld ~~$10.00~~outside ~~per~~Trust ~~Unit,~~Account ~~generating~~and ~~gross~~a ~~proceeds~~working capital deficit of $~~828,000,000~~4.1 ~~Simultaneously~~million. ~~with~~All ~~the~~remaining ~~closing~~cash ofand ~~the~~securities ~~Initial~~were ~~Public Offering,~~held ~~we consummated~~ in the ~~sale~~Trust ofAccount ~~12,373,333~~and ~~Private~~is ~~Placement~~generally ~~Warrants~~unavailable atfor aour ~~price~~use, ofprior ~~$1.50~~to ~~per~~an ~~warrant~~initial inbusiness ~~a private placement to the Sponsor~~combination, ~~generating~~and ~~gross~~is ~~proceeds~~restricted offor ~~$18,560,000~~use.

~~Following~~In connection with the ~~Initial~~Company’s ~~Public~~assessment of ~~Offering~~going concern considerations in accordance with FASB’s ASU 205-40, ~~the~~“Disclosure ~~exercise~~ of ~~the~~Uncertainties ~~over-allotment~~about ~~option~~an ~~and~~Entity’s Ability ~~the~~to ~~sale~~Continue ofas a Going Concern,” the ~~Private~~Company ~~Placement~~has ~~Warrants~~until December 11, 2022 to consummate a ~~total~~Business ofCombination. ~~$828~~An initial business combination will not be consummated by December 11,~~000,000~~ ~~was~~2022 ~~placed~~so inthere will be a mandatory liquidation and subsequent dissolution of the ~~Trust~~Company. ~~Account~~Management has determined that the liquidity condition and mandatory liquidation and dissolution raises substantial doubt about the Company’s ability to continue as a going concern. The Company may need to raise additional capital through loans or additional Weinvestments ~~incurred~~from ~~$46~~its Sponsor,~~191~~ shareholders,~~135~~ inofficers, ~~transaction~~directors ~~costs~~or third parties. The Company’s officers, ~~including~~directors ~~$16~~and Sponsor may,~~560~~ but are not obligated to,~~000~~ ofloan ~~underwriting~~the ~~fees~~Company funds, ~~$28~~from time to time or at any time,~~980,000~~ ofin ~~deferred~~whatever ~~underwriting~~amount ~~fees~~they ~~and~~deem reasonable in their ~~$651~~sole discretion,~~135~~ ofto ~~other~~meet ~~offering~~the ~~costs~~Company’s inworking ~~connection~~capital ~~with~~needs. Accordingly, the ~~Initial~~Company ~~Public~~cannot ~~Offering~~provide ~~and~~any assurance that new financing will be available to it on commercially acceptable terms, if at all. These conditions raise substantial doubt about the ~~sale~~Company’s ability ofto continue as a going concern through the ~~Private~~liquidation ~~Placement~~date ~~Warrants~~of December 11, 2022.

~~For~~In connection with the ~~six~~proposal ~~months~~approved ~~ended~~by ~~June~~the Company’s 30shareholders on September 7, 2022, ~~cash~~to amend the Company’s Amended and Restated Memorandum and Articles of Association ~~used~~to inextend ~~operating~~the ~~activities~~date ~~was~~by ~~$445~~which the Company must consummate a merger,~~257.~~ ~~Net~~share ~~income~~exchange, ofasset ~~$795~~acquisition,~~204~~ share purchase, ~~was~~reorganization ~~affected~~or similar bybusiness ~~interest~~combination, ~~earned~~which onis ~~cash~~referred ~~and~~to ~~marketable~~as ~~securities~~the Company’s “initial business combination,” cease its operations ~~held~~except infor the ~~Trust~~purpose ~~Account~~ of ~~$664,129~~winding up if it fails to complete such initial business combination and aredeem ~~non-cash~~all ~~charge~~of ~~for~~the Class A Shares, included as part of the ~~change~~units sold in ~~fair~~the ~~value~~Company’s ofinitial ~~warrant~~public ~~liabilities~~offering ofthat ~~$14~~was consummated on September 11,~~790~~ 2020,~~133~~ ~~and~~from ~~change~~September 11, in2022, ~~fair~~to ~~value~~December of11, ~~the~~2022, ~~Day~~Shareholders ~~one~~elected ~~loss~~to inredeem ~~derivative~~an ~~PIPE~~aggregate ~~liability~~ of $975,~~899~~339,~~697.~~749 ~~Changes~~Class inA ~~operating~~ordinary ~~assets~~shares, ~~and~~par ~~liabilities~~value ~~provided~~ $~~4,314,104~~0.0001 per share of ~~cash~~the ~~for~~Company, ~~operating~~representing ~~activities~~approximately 91.0% of the issued and outstanding Class A Shares.

For the six months ended June 30, 2021, cash used in operating activities was $518,373. Net income of $24,762,587 was affected by the interest earned on cash and marketable securities held in the Trust Account of $163,505 and a non-cash charge for the change in fair value of warrant liabilities of $26,515,733. Changes in operating assets and liabilities provided $1,398,278 of cash for operating activities.

As of June 30, 2022, we had cash and marketable securities held in the Trust Account of $829,088,974 consisting of money market funds, which invest in money market funds that primarily invest in U.S. Treasury securities. We may withdraw interest from the Trust Account to pay taxes, if any. We intend to use substantially all of the funds held in the Trust Account, including any amounts representing interest earned on the Trust Account (less income taxes payable), to complete our Business Combination. To the extent that our share capital or debt is used, in whole or in part, as consideration to complete our Business Combination, the remaining proceeds held in the Trust Account will be used as working capital to finance the operations of the target business or businesses, make other acquisitions and pursue our growth strategies.

As of June 30, 2022, we had cash of $961. We intend to use the funds held outside the Trust Account primarily to identify and evaluate target businesses, perform business due diligence on prospective target businesses, travel to and from the offices, plants or similar locations of prospective target businesses or their representatives or owners, review corporate documents and material agreements of prospective target businesses, and structure, negotiate and complete a Business Combination.

In order to fund working capital deficiencies or finance transaction costs in connection with a Business Combination, our Sponsor or an affiliate of our Sponsor or certain of our officers and directors may, but are not obligated to, loan us funds as may be required. If we complete a Business Combination, we would repay such loaned amounts. In the event that a Business Combination does not close, we may use a portion of the working capital held outside the Trust Account to repay such loaned amounts but no proceeds from our Trust Account would be used for such repayment. Up to $1,500,000 of such loans may be convertible into warrants identical to the Private Placement Warrants, at a price of $1.50 per warrant at the option of the lender. The warrants would be identical to the Private Placement Warrants. As of June 30, 2022 and December 31, 2021, the outstanding principal balance under the Working Capital Loan amounted to an aggregate of $1,000,000.

In connection with the Company’s assessment of going concern considerations in accordance with FASB’s ASU 205-40, “Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” the Company has until September 11, 2022 to consummate a Business Combination. It is uncertain that the Company will be able to consummate a Business Combination by this time. Additionally, the Company may not have sufficient liquidity to fund the working capital needs of the Company through one year from the issuance of these financial statements. If a Business Combination is not consummated by this date, there will be a mandatory liquidation and subsequent dissolution of the Company. Management has determined that the liquidity condition and mandatory liquidation, should a Business Combination not occur, and potential subsequent dissolution, raises substantial doubt about the Company’s ability to continue as a going concern. No adjustments have been made to the carrying amounts of assets or liabilities should the Company be required to liquidate after September 11, 2022. The Company intends to complete the proposed Business Combination before the mandatory liquidation date. However, there can be no assurance that the Company will be able to consummate any Business Combination by September 11, 2022. In addition, the Company may need to raise additional capital through loans or additional investments from its Sponsor, stockholders, officers, directors or third parties. The Company’s officers, directors and Sponsor may, but are not obligated to, loan the Company funds, from time to time or at any time, in whatever amount they deem reasonable in their sole discretion, to meet the Company’s working capital needs. Accordingly, the Company may not be able to obtain additional financing. If the Company is unable to raise additional capital, the Company may be required to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of a potential transaction, and reducing overhead expenses. the Company cannot provide any assurance that new financing will be available to it on commercially acceptable terms, if at all. These conditions raise substantial doubt about the Company’s ability to continue as a going concern through the liquidation date of September 11, 2022.

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the financial statements, if the Company is unable to raise additional funds to alleviate liquidity needs as well as complete a Business Combination by the close of business on September 11, 2022, then the Company will cease all operations except for the purpose of liquidating. This date for mandatory liquidation and subsequent dissolution raises substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Off-Balance Sheet Arrangements

We have no obligations, assets or liabilities, which would be considered off-balance sheet arrangements as of ~~June~~September 30, 2022. We do not participate in transactions that create relationships with unconsolidated entities or financial partnerships, often referred to as variable interest entities, which would have been established for the purpose of facilitating off-balance sheet arrangements. We have not entered into any off-balance sheet financing arrangements, established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any non-financial assets.

Contractual Obligations

We do not have any long-term debt obligations, capital lease obligations, operating lease obligations or long-term liabilities, other than an agreement to pay an affiliate of the Sponsor a monthly fee of $10,000 for office space, utilities and secretarial and administrative services. We began incurring these fees on September 8, 2020 and will continue to incur these fees monthly until the earlier of the completion of the Business Combination or our liquidation.

The underwriters were paid a cash underwriting discount of $0.20 per Unit, or $16,560,000 in the aggregate. In addition, the underwriters ~~are~~were entitled to a deferred fee of $0.35 per Unit, or $28,980,000 in the aggregate. ~~The~~On September 30, 2022, Credit Suisse agreed to waive its entitlement to the deferred ~~fee~~underwriting commission ~~will~~of ~~become~~$28,980,000 ~~payable~~to which it became entitled upon completion of the Company’s Initial Public Offering, subject to the ~~underwriters~~consummation of ~~from~~the Transaction. As a result, the ~~amounts~~Company ~~held~~recognized $28,980,000 of income in relation to the ~~Trust~~reduction ~~Account~~of the deferred ~~solely~~underwriter fee in the ~~event~~unaudited ~~that~~condensed ~~the~~interim ~~Company~~financial ~~completes~~statements. aAs ~~Business~~of ~~Combination~~September 30, ~~subject~~2022 toand ~~the~~December ~~terms~~31, of2021, the deferred underwriting ~~agreement~~fee payable is $0 and $28,980,000, respectively.

2720

Critical Accounting Policies

The preparation of unaudited condensed interim financial statements and related disclosures in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and income and expenses during the periods reported. Actual results could materially differ from those estimates. We have identified the following critical accounting policies:

Derivative Warrant Liabilities and PIPE liability

The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates all of its financial instruments, including issued stock purchase warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives, pursuant to ASC 480 and FASB ASC 815. The Company accounts for the Warrants in accordance with the guidance contained in ASC 815-40 “Derivatives and Hedging — Contracts in Entity’s Own Equity,” under which the Warrants do not meet the criteria for equity treatment and must be recorded as liabilities. Accordingly, the Company classifies the Warrants as liabilities at their fair value and adjusts the Warrants to fair value at each reporting period. This liability is subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in the statements of operations. The Private Placement Warrants for periods where no observable traded price was available are valued using a Modified Black-Scholes Option Pricing Model. The Public Warrants for periods where no observable traded price was available are valued using a Modified Monte Carlo simulation. For periods subsequent to the detachment of the Public Warrants from the Units, the Public Warrant quoted market price was used as the fair value as of each relevant date for both the Public Warrants and Private Placement Warrants.

The PIPE derivative is comprised of the valuation of the potential additional shares that may be issued to PIPE subscribers upon the consummation of Business Combination. The PIPE derivative meets the criteria for derivative liability classification. As such, the PIPE derivative liability is recorded at its initial fair value on the date of issuance, and each balance sheet date thereafter. Changes in the estimated fair value of the derivative liability is recognized as a non-cash gain or loss on the statements of operations. ~~The~~As ~~fair~~stated ~~value~~in Note 6, as of September 23, 2022 and termination of the ~~derivative~~Business Combination ~~liability~~Agreement isand ~~discussed~~PIPE inSubscription ~~Note~~Agreement, the Company recorded a gain on non-cash extinguishment of the PIPE agreement for the three-months and nine-months ended September 30, 2022 of $9,899,697 and $0, respectively.

Class A Ordinary Shares Subject to Possible Redemption

We account for our ordinary shares subject to possible conversion in accordance with the guidance in ASC Topic 480 “Distinguishing Liabilities from Equity.” Ordinary shares subject to mandatory redemption are classified as a liability instrument and measured at fair value. Conditionally redeemable ordinary shares (including ordinary shares that feature redemption rights that are either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within our control) are classified as temporary equity. At all other times, ordinary shares are classified as shareholders’ equity. Our ordinary shares feature certain redemption rights that are considered to be outside of our control and subject to occurrence of uncertain future events. Accordingly, ordinary shares subject to possible redemption are presented at redemption value as temporary equity, outside of the shareholders’ deficit section of our condensed balance sheets.

Net Income (Loss) Per Ordinary Share

Net income (loss) per ordinary share is computed by dividing net income (loss) by the weighted average number of ordinary shares outstanding for the period. The Company has two classes of ordinary shares, which are referred to as Class A ordinary shares and Class B ordinary shares. Income and losses are shared pro rata between the two classes of shares. This presentation contemplates a Business Combination as the most likely outcome, in which case, both classes of ordinary shares share pro rata in the income (loss) of the Company. Accretion associated with the redeemable shares of Class A ordinary shares is excluded from net income (loss) per ordinary share as the redemption value approximates fair value.

Recent Accounting Standards

Management does not believe that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on our unaudited condensed interim financial statements.

2821

Item 3. Quantitative and Qualitative Disclosures About Market Risk

As of ~~June~~September 30, 2022, we were not subject to any market or interest rate risk. Following the consummation of our Initial Public Offering, the net proceeds of our Initial Public Offering, including amounts in the Trust Account, have been invested in certain U.S. government securities with a maturity of 185 days or less or in certain money market funds that invest solely in U.S. treasuries. Due to the short-term nature of these investments, we ~~believe~~ believe there will be no associated material exposure to interest rate risk.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

As required by Rules 13a-15 and 15d-15 under the Exchange Act, our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of ~~June~~September 30, 2022. Based upon their evaluation, our Chief Executive ~~Officer~~ Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15 (e) and 15d-15 (e) ~~under~~ under the Exchange Act) were effective.

Changes in Internal Control Over Financial Reporting

There was no change in our internal control over financial reporting that occurred during the fiscal quarter ended ~~June~~September 30, 2022 covered by this Quarterly Report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting, other than the remediation of the material weakness discussed below, which was remediated during the quarter ended ~~June~~September 30, 2022.

~~Remediation of a Material Weakness in Internal Control over Financial Reporting~~22

We recognize the importance of the control environment as it sets the overall tone for the Company and is the foundation for all other components of internal control. Consequently, we designed and implemented remediation measures to address the material weakness previously identified and enhance our internal control over financial reporting. In light of the material weakness, we enhanced our processes to identify and appropriately apply applicable accounting requirements to better evaluate and understand the nuances of the complex accounting standards that apply to our financial statements, including providing enhanced access to accounting literature, research materials and documents and increased communication among our personnel and third-party professionals with whom we consult regarding complex accounting applications. The foregoing actions, which we believe remediated the material weakness in internal control over financial reporting, were completed as of the date of June 30, 2022.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

None.

Item 1A. Risk Factors

As of the date of this Quarterly Report, there have been no material changes to the risk factors disclosed in our Annual Report on Form 10-K filed with the SEC on March 1, 2022 and Quarterly Report on Form 10-Q/A filed with the SEC on May 11, 2022, We may also disclose changes to such factors or disclose additional factors from time to time in our future filings with the SEC. ~~For risk factors related to the proposed Business Combination, see the “Risk Factors” section in the Form F-4.~~

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

None.

Item 5. Other Information

None.

Item 6. Exhibits

The following exhibits are filed as part of, or incorporated by reference into, this Quarterly Report.

No.		Description of Exhibit
31.1*		Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*		Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1**		Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2**		Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*		Inline XBRL Instance Document
101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.SCH*		Inline XBRL Taxonomy Extension Schema Document
101.DEF*		Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*		Inline XBRL Taxonomy Extension Labels Linkbase Document
101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104*		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

*	Filed herewith.
**	Furnished herewith.

3023

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	COHN ROBBINS HOLDINGS CORP.
Date: August 9, 2022	By:	/s/ Clifton S. Robbins
Date: November 23, 2022	By:	/s/ Clifton S. Robbins
	Name:	Clifton S. Robbins
	Title:	Co-Chairman and Director
		(Principal Executive Officer)
Date: August 9, 2022	By:	/s/ Charles S. Kwon
Date: November 23, 2022	By:	/s/ Charles S. Kwon
	Name:	Charles S. Kwon
	Title:	Chief Financial Officer
		(Principal Financial and Principal Accounting Officer)

3124

Filing Compare · Cohn Robbins Holdings Corp.