#efta01378191
LightNews LightNews
epsteinweb.bsky.social
Parts 1-2/2 — EFTA01378191.jpg
#epsteinweb #efta01378191
https://epsteinweb.org
EFTA01378191 | EFTA01378191 SRLP102 Alpha Group Capital Creating Mavenir: Xura + Mite! Mobile & Ranzure Follow-on Acquisitions Valuation Mite! Mobile Sr Ranzure Overview • On January 31, 2017 Xura acquired Ranzure Networks — a provider of 4G / 5G virtualized cloud radio access network ("RAN") software solutions for MNOs — Total consideration of -S8 million 513 million of equity net of $5 million of cash from Ranzure • On February 28, 2017, Xura closed the acquisition of Mitel Mobile — a leading provider of MNO network infrastructure for 4G LTE / 5G networks, with a footprint across 200 global MNOs and —2 billion mobile subscribers on its platform — Total consideration of $484 million o $359 million cash and non-interest bearing seller note') o $125 million subordinated equitya) — Mitel had acquired Mitel Mobile for 5560 million in April 2015 • The combined company was rebranded Mavenir upon closing of Mitel Mobile acquisition Mitel Mobile Mitel Acq. (Apr-151 Xura Acq. Valuation (Dec-16)0) 6 as, 2.0x TEV 000freps Pro Forma \ ura + NIitel Mobile + Ranzure Follow-on Investment I Highlights Sims 8.8x CS) 7.5x (4) Xure Standalone • Strengthens Bond products market share and expands Call Option opportunity • Positions the pro forma company for double digit growth — Bookings and EBITDA growth with projected 5-year CAGRs of -15%, up from 3% and 5%, respectively • Significant run-rate cost savings opportunity in excess of $100 million • $100nun+ cross-sell opportunity in new combined entity leveraging Xura's worldwide presence and Mitel Mobile's enhanced product portfolio F fleE EN:Airco. Pro Forme Combined l'ro Forma Financials Xura (ex-Enterprise) Mitel Mobile DisSynergies and PF Adjust.E71 PF Total Bookings $264 $181 ($62) $383 PF EBITDA $92 $58( 8) ($27) $123 % Margin 34% 32% $ in millions 32% Nolen Cl) 335 million non Inured biasing nom doe a the ertirr al elan rettnanong old l0yme5 Asstinsol lemma valued 59 minim Need 011 d 14.51amount reaped. Inland the all on lam Mart nee)twa klyears (2) Pan nth.perlinlwaim in dionbution Jibt NYmiM IIVCAW &It 'KR illy.' at $1.11minket 511111M 4 S55.2 mason (7) Mulopla herdam punted rrwe $315 million peon .rnd non Miami beenemsena nem,: monism %Mel Mobile •oonabsatat ol (1) ITV al ST12-5 denim: SIM0u naal edam • O1±0r oU dam 1515am ed tasseasee mmates O1.1nalmum mat Sir maim aceas sei rile kw append Ones -STE21mm: EIVIVA et TA? unlhon0raludinneannemi Entavrise 514 n Ilion L131TPAI atom (5) Xure tn.of S71;t3 mann, • Maar. el $.3C.3mdlien • Reiman In el 57.8 ',When • Ina. Rentneaunng Rmerve d $7.3 mama.- PP TEN' el $1.071.7 mantel: PT EBIlljet et $1n7 Indian (Ste nulbon Xure ex Enlopme EBITDA • $58.2 mdbon bon 310.4 Sltestle 5150 mullion so do ionempos 56.1 mdbee <4 Partare 3516 Elf11)A Mew. SIOnullenn .4 TUC :016 knIT1M !OW* 9122.7 ram] Indladmestsmatod Nttiel %lob& 'mine (014 synergism ol 5155 maim • I! is nos tons top law lwednutda atenhs•nt to Na nem-Limn ea commets noltbold new onlen end thaledmou d revlom Potenst es lay mean ‘Iealty on the go lom anl nodamp, prodtat mla2w,wrvkvs levelsonomni (mauve. elt. CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) CONFIDENTIAL 28 DB-SDNY-0075352 SDNY GM_00221536 EFTA01378191
February 15, 2026 at 1:36 PM