| Type | Sym | Class | Transaction | Value $ | Shares | Change % | * Price $ | Shares After | Date | Ownership | Footnotes |
|---|---|---|---|---|---|---|---|---|---|---|---|
| transaction | USWS | Class A common stock | Options Exercise | +5.73M | +173.81% | 9.03M | Nov 1, 2022 | See footnote | F1, F7 | ||
| transaction | USWS | Class A common stock | Options Exercise | +6.45M | +71.38% | 15.5M | Nov 1, 2022 | See footnote | F2, F7 | ||
| transaction | USWS | Class A common stock | Disposed to Issuer | -15.5M | -100% | 0 | Nov 1, 2022 | See footnote | F3, F7 |
| Type | Sym | Class | Transaction | Value $ | Shares | Change % | * Price $ | Shares After | Date | Underlying Class | Amount | Exercise Price | Ownership | Footnotes |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| transaction | USWS | Series A Redeemable Convertible Preferred Stock | Options Exercise | -5.73M | -100% | 0 | Nov 1, 2022 | Class A Common Stock | 5.73M | See footnote | F1, F7 | |||
| transaction | USWS | 16.0% Convertible Senior Secured PIK Note | Options Exercise | -6.45M | -100% | 0 | Nov 1, 2022 | Class A Common Stock | 6.45M | See footnote | F2, F7 | |||
| transaction | USWS | Warrants (Right to Buy) | Disposed to Issuer | -173K | -100% | 0 | Nov 1, 2022 | Class A Common Stock | 173K | $241.50 | See footnote | F4, F7 | ||
| transaction | USWS | Warrants (Right to Buy) | Disposed to Issuer | -119K | -100% | 0 | Nov 1, 2022 | Class A Common Stock | 119K | $160.86 | See footnote | F5, F7 | ||
| transaction | USWS | Warrants (Right to Buy) | Disposed to Issuer | -6.98M | -100% | 0 | Nov 1, 2022 | Class A Common Stock | 6.98M | $1.10 | See footnote | F6, F7 |
Crestview Partners III GP, L.P. is no longer subject to Section 16 filing requirements. Form 4 or Form 5 obligations may continue.
| Id | Content |
|---|---|
| F1 | Reflects the conversion of shares of Series A Redeemable Convertible Preferred Stock of the Issuer ("Series A Preferred Shares") held by Crestview III USWS TE, LLC and Crestview III USWS, L.P. (collectively, the "Crestview Entities") into a number of shares of Class A Common Stock of the Issuer ("Class A Shares") equal to the quotient of (i) the liquidation preference of the Series A Preferred Shares as of the date of conversion ($6,996,169) and (ii) $7.32 pursuant to the Agreement and Plan of Merger by and among the Issuer, Profrac Holding Corp and Thunderclap Merger Sub I, Inc, dated as of June 21, 2022 (the "Merger Agreement"). |
| F2 | Reflects the conversion of 16.0% Convertible Senior Secured PIK Note of the Issuer held by the Crestview Entities into a number of Class A Shares equal to the quotient of (i) the aggregate principal amount, plus accrued and unpaid interest, owing under such note through July 9, 2022 $47,202,596, and (ii) $7.32 pursuant to the Merger Agreement. |
| F3 | Reflects the conversion pursuant to the Merger Agreement of Class A Shares held by the Crestview Entities into 0.3366 shares of Class A Common Stock of Profrac Holding Corp. ("PFHC Shares"). The closing price of PFHC Shares on November 1, 2022 was $22.08 per share. |
| F4 | Reflects the conversion of warrants of the Issuer held by the Crestview Entities pursuant to the Merger Agreement into a number of warrants to acquire PFHC Shares equal to the product of (i) the number of Class A Shares for which such warrant was exercisable as of immediately prior to the consummation of the transactions contemplated by the Merger Agreement, multiplied by (ii) 0.3366 (with an exercise price equal to $717.47 per PFHC Share). The closing price of PFHC Shares on November 1, 2022 was $22.08 per share. |
| F5 | Reflects the conversion of warrants of the Issuer held by the Crestview Entities pursuant to the Merger Agreement into a number of warrants to acquire PFHC Shares equal to the product of (i) the number of Class A Shares for which such warrant was exercisable as of immediately prior to the consummation of the transactions contemplated by the Merger Agreement, multiplied by (ii) 0.3366 (with an exercise price equal to $477.89 per PFHC Share). The closing price of PFHC Shares on November 1, 2022 was $22.08 per share. |
| F6 | Reflects the disposition of warrants of the Issuer held by the Crestview Entities to Profrac Holding Corp. pursuant to a Warrant Purchase Agreement entered into in connection with the Merger Agreement at a purchase price of $0.176 per warrant. The closing price of PFHC Shares on November 1, 2022 was $22.08 per share. |
| F7 | Crestview Partners III GP, L.P. may be deemed to have beneficial ownership of the securities held by the Crestview Entities. Crestview Partners III GP, L.P. exercises voting and dispositive power over the securities held by the Crestview Entities. Decisions by Crestview Partners III GP, L.P. to vote or dispose of such securities require the approval of a majority of the members of its investment committee and the chairman of the investment committee. Adam J. Klein is a member of the Issuer's board of directors. Mr. Klein is a Partner of Crestview, L.L.C. (which is the general partner of Crestview Partners III GP, L.P.) and Crestview Advisors, L.L.C. (which provides investment advisory and management services to the Crestview Entities and certain affiliates). Each Reporting Person disclaims beneficial ownership of the reported securities except to the extent of its or his pecuniary interest therein. |
Exhibit 99--Joint Filer Information