WasteCo Group Limited logo

Notice of Special Meeting of Shareholders

AGM27 November 2024WCOIndustrials

page 1


NOTICE OF SPECIAL MEETING OF SHAREHOLDERS


Notice is given that WasteCo Group Limited will hold a special meeting of shareholders at PwC Centre,

Level 3, 60 Cashel Street, Christchurch Central City, Christchurch on Friday, 13 December 2024,

commencing at 11am.


Dear Shareholder,

On 22 November 2024 WasteCo Group Limited (Company or WasteCo) announced to the NZX that it had

entered into a conditional agreement to acquire all the shares in Civic Waste Limited for a purchase price of

$9 million, together with an earn out component based on the achievement of certain financial performance

milestones during the course of the 12-month period following the completion of the transaction.

The Company also announced that it had entered into a conditional subscription agreement with Empire

Waste Technology Limited (Empire) for the issue of $15 million of convertible notes (Notes).

This notice of special meeting of shareholders (notice) contains a resolution for the approval of the issue of

the Notes, and the conversion of the Notes into quoted ordinary shares in the Company (Shares).

The notice also contains a resolution permitting the issue of up to 250 million Shares at an issue price of

$0.02 each under a share purchase plan to be offered by the Company in December 2024.

Accompanying this notice is an independent adviser’s report (IAR) prepared by Simmons Corporate Finance

Limited required under the Takeovers Code relating to the conversion of Notes into Shares.

Each of the directors unanimously recommend that shareholders approve the resolutions. Each director has

represented to WasteCo that he will vote or procure the voting of all shares in the Company held or

controlled by the director or any of their associates in favour of the resolution to approve the issue and

conversion of the Notes.

If you are unable to attend the meeting, we encourage you to complete and lodge the proxy form in

accordance with the instructions on the back of that form and to vote in favour of the resolution. Otherwise,

we look forward to welcoming you to the m eeting.

Yours sincerely



Shane Edmond

Chairman


Important Dates and Times

Latest time for receipt of proxy forms and questions: 11am on Wednesday 11 December 2024

Time for determining voting entitlement at the Meeting: 5pm on Thursday 12 December 2024

page 2
AGENDA


To consider, and if thought fit, pass the following ordinary resolutions:


Resolution 1 : To approve, for the purposes of NZX Listing Rule 4.2.1 and Rule 7(d) of the Takeovers Code,

the issue of $15 million principal amount of convertible notes (Notes) to Empire Waste Technology Limited

(Empire), and up to 750 million ordinary shares to Empire (subject to adjustment in accordance with the

terms of the Notes), on conversion of the Notes, on the essential terms described in the notice of meeting.


Resolution 2: Subject to resolution 1 being passed, to approve, for the purposes of NZX Listing Rules 4.2.1,

the issue of up to 250 million shares at an issue price of $0.02 under the share purchase plan to be offered

in December 2024, as more particularly described in the explanatory notes.


Further information relating to the resolutions is set out in the Explanatory Notes.

By order of the Board of Directors

Shane Edmond

Chairman


27 November 2024


EXPLANATORY NOTES


Resolution 1: issue of convertible notes


Background


As explained on the first page, WasteCo seeks shareholder approval to the issue of $15 million of Notes to

Empire in connection with the acquisition of Civic Waste. The acquisition of Civic Waste does not require

shareholder approval but more information about that acquisition is available in WasteCo’s market announcement

of 22 November 2024 at https://www.nzx.com/companies/WCO/announcements

.


Use of proceeds


The funds raised through the issue of Notes will be applied towards:


• Satisfying payment of the $9 million purchase price payable to acquire Civic Waste; and

• Providing growth capital for the Company, including but not limited to funding future acquisition opportunities.


Impact on financial position


At its most recent balance date of 31 March 2024, WasteCo had consolidated assets of $67.66m, consolidated

liabilities of $51.27m and total equity of $16.39m. Kiwibank is WasteCo’s external bank lender with facilities of

$35.45m as described in more detail at note 29 of WasteCo’s financial statements on page 65 of its 2024 annual

report which can be found at https://www.nzx.com/announcements/433557

. At 19 November 2024, WasteCo had

approximately $30.5m of borrowings drawn under its bank facilities with Kiwibank.


WasteCo intends to release its unaudited financial statements for the six months ended 30 September 2024 on

29 November 2024, which will be available at https://www.nzx.com/companies/WCO/announcements

.


The issue of the Notes will increase WasteCo’s assets by $15m and also increase its non-current liabilities by

$15m. Should Empire convert Notes, WasteCo’s liabilities would reduce by $1, and its equity increase by $1, for

every $1 of Notes converted.

page 3
Essential terms of the Notes


The essential terms of the Notes are:


Issuer WasteCo Group Limited (WasteCo)

Subscriber Empire Waste Technology Limited (Empire), an entity which is ultimately under the

control of Simon and Paula Herbert

Issue size 15 million Notes issued at $1.00 principal amount each for a total issue size of

$15 million

Term 5 years from the subscription date. The subscription date is the date of settlement under

the Civic Waste sale and purchase agreement

Interest Rate 6% per annum

Interest Payments Payable in cash in arrears three business days before the end of each calendar month

Default Rate 12% per annum. Interest is payable at the default rate if for any reason, other than the

default of Empire, WasteCo fails to make a payment on the date that it is due, until the

late payment is made

Conversion Empire may elect to convert all or part of the Notes into WasteCo ordinary shares at any

time during the Term. The conversion occurs 10 business days after Empire serves a

notice on WasteCo electing to convert Notes. The number of shares to be issued is

determined in accordance with the following formula:


OS = PA ÷ A


In the above formula:


OS = the number of ordinary shares in the Company to be issued on

conversion of the Notes.


PA = the principal amount of the Notes to be converted into ordinary shares

(as specified in the relevant election notice).


A = $0.02 (subject to any adjustments).


“A” is adjusted proportionately if there is any consolidation or subdivision of shares

or other alteration in the share capital prior to the conversion.


In the event that all Notes are converted, Empire would be issued 750 million new

WasteCo ordinary shares (assuming there is no adjustment in the share capital for

the purposes of “A” above).


Any ordinary shares issued on conversion of Notes will rank equally with all other

shares then on issue in WasteCo.

Redemption If conversion of all of the Notes has not occurred at expiry of the Term, the company

must redeem the remaining Notes for cash

Transferability Empire may transfer its Notes subject to the approval of WasteCo (not to be

unreasonably withheld or delayed), although a transferee would need to comply with the

Takeovers Code to convert the Notes.

Security The obligations of WasteCo to Empire are secured by a second-ranking general

security deed over the present and after-acquired property of WasteCo. Empire ranks

behind the general security agreement held by WasteCo’s external lender Kiwibank (or

any replacement of Kiwibank as senior secured lender).

Governance rights While the Notes are outstanding, WasteCo agrees to use its best endeavours to:

• maintain a board with a maximum size of 5 directors of which two directors will be

nominated by Empire and appointed by the Board (Nominated Director);

• ensure that when a Nominated Director is up for re-election by shareholders at a

subsequent annual meeting the Board will recommend that person for re-election;

and

• ensure that if a Nominated Director retires or is not re-elected, Empire has a right to

nominate a replacement for appointment by the Board and the Board will procure

that such replacement is appointed.

page 4
Warranties and

Covenants

WasteCo has provided Empire with a number of standard warranties, including on the

accuracy and completeness of due diligence information provided to Empire.


WasteCo has also provided Empire with a number of standard covenants, such as not

to grant security interests over WasteCo outside its ordinary course of business, to

comply with laws and to maintain a listing of the WasteCo’s shares.


WasteCo has also agreed not to undertake any Material Transaction (as defined in the

NZX Listing Rules, and regardless of whether the counterparty is a related party)

without the written consent of Empire.

Events of Default The following circumstances are events of default which would entitle Empire to require

WasteCo to redeem remaining Notes for $1.00 each by notice in writing by Empire to

WasteCo:

• non-payment of any amount due to Empire (including in accordance with a deed of

priority between Kiwibank (or a replacement senior lender) and Empire)

• a breach of any representation, warranty or undertaking in the Notes subscription

agreement, general security agreement or deed of priority (Transaction

document), in a material respect

• a breach of a Transaction document which is not capable or remedy in the opinion

of Empire or is not remedied within 20 business days

• an insolvency event occurring in respect of WasteCo

• a cross-default of any obligation for WasteCo to make a payment to another party

in respect of borrowed money in excess of $100,000

Exit Event If an Exit Event Occurs, Empire is entitled to require WasteCo to redeem remaining

Notes for $1.00 each by notice in writing by Empire to WasteCo. An Exit Event occurs if

a person (other than Empire) acquires control of WasteCo (defined as direct or indirect

ownership of at least 50% of WasteCo or the right to appoint at least 50% of the board

of WasteCo) or the whole or substantially the whole of the assets of WasteCo.

Anti-dilution WasteCo has agreed that, except in relation to the share purchase plan (covered by

resolution 2), it will use its best endeavours to offer Empire the right to participate in

future capital raisings by WasteCo to the extent that, immediately following the capital

raising, Empire could maintain the same percentage holding it would hold on conversion

of the Notes (had it converted the Notes immediately prior to that capital raise), subject

to compliance with all applicable laws.


To give effect to this provision, unless Empire agrees otherwise in writing, WasteCo will

use its best endeavours to seek all necessary consents and authorisations to permit

Empire to participate in the future capital raising, including to seek an exemption from

the Takeovers Panel or to seek shareholder approval.

Conditions

precedent

The subscription agreement between Empire and WasteCo is conditional on:

• the WasteCo board and shareholders approving the issue of the Notes, the potential

issue of shares in WasteCo upon conversion of the Notes, and the grant of the

second-ranking general security deed over the present and after-acquired property

of WasteCo to Empire, in each case to the extent required by the NZX Listing Rules

and the Takeovers Code

• The agreement for sale and purchase relating to Civic Waste becoming

unconditional (other than completion of the subscription for Notes)

• Kiwibank agreeing to the grant of second ranking security and a deed of priority with

WasteCo and Empire

• the composition of the board from the time of subscription for the Notes being

acceptable to Empire. Empire has acknowledged that WasteCo intends to elect a

new chair by 31 January 2025

• No material adverse change arising between entry into the subscription agreement

and subscription for the Notes. A material adverse change is defined as an adverse

event or circumstance (or a series of events or circumstances) arising which has

the effect, or is reasonably likely to have the effect, of reducing EBITDA (or forecast

EBITDA) for WasteCo and its subsidiaries in the 12 month period following the

page 5
event by $500,000 or more, or by reducing the net tangible assets of WasteCo and

its subsidiaries by $500,000 or more.


Empire released a substantial product holder disclosure notice to the market on Friday 22 November 2024, which

included a full copy of the Convertible Notes Agreement. That disclosure can be found at:

https://www.nzx.com/announcements/442478

.


Choice of funding structure


As discussed, in section 3.9 of the IAR, in the past three financial years WasteCo has funded business and asset

acquisitions through a mixture of debt and equity.


The Board considered alternative capital raising options to enable completion of the Civic Waste acquisition,

including a rights issue, share placement or debt funding, but concluded none of these options provided the same

certainty that the required level of capital would be raised.


WasteCo also aims to raise up to $5m under the share purchase plan (the subject of resolution 2), to enable

existing shareholders to apply for shares at $0.02 each. While WasteCo obtained shareholder approval at its

annual meeting to place up to 127,255,915 new shares to wholesale investors at a volume weighted issue price

prior to the time of issue, it does not currently intend to act on that authority.


Information required by Takeovers Code

For the purposes of Rule 16 of the Takeovers Code set out in the Schedule to the Takeovers Regulations

2000 (Takeovers Code):

• Allottee: Empire Waste Technology Limited (Empire) is the allottee of ordinary shares (and therefore the

holder of the voting rights) in WasteCo that would be issued if Notes convert

• Controllers: Simon and Paula Herbert would have effective control of the voting rights held by Empire

• Particulars of voting securities: In accordance Schedule 5 of the Takeovers Code:

o up to 750 million of ordinary shares in WasteCo could be issued to the allottee (approved maximum

number)

o the percentage of the aggregate of all existing securities (848,372,765) and all voting securities that

could be allotted (750,000,000) that the approved maximum number represents is 88.405%

o the maximum percentage of all voting securities that could be held or controlled by the allottee after

completion of the allotment is 46.922%

o the maximum aggregate percentages of all voting securities that could be held or controlled by the

allottee and the allottee’s associates after completion of the allotment is 46.922%

o the date used for these calculations is 26 November 2024 (calculation date). These calculations

have been made on the assumptions that:

 the number of voting securities is the number of WasteCo shares on issue on the calculation date

(being, 848,372,765)

 there is no change in the total number of voting securities on issue between the allotment date

and the end of the allotment period other than as a result of the allotment (this is unlikely to be

the case, including because WasteCo expects to make allotments under the share purchase

plan offer contemplated by resolution 2)

 the allottee is allotted the approved maximum number of shares under the allotment (the allottee

is entitled to decide to only convert some of the Notes during the Term or on expiry of the Term

may require repayment in cash instead of converting remaining Notes)

 the allottee is allotted the maximum number of shares under the allotment,

page 6
 that there is no proportionate consolidation or subdivision of shares in WasteCo during the term

(were there to be a consolidation that would proportionately reduce the number of shares issued

on allotment; were there to be a subdivision that would proportionately increase the number of

shares issued on allotment).

 neither the allottee nor any associate of the allottee currently holds any shares in WasteCo.

• the issue price for shares issued on conversion of Notes is $0.02 each (subject to proportionate

adjustment on any consolidation or subdivision of WasteCo shares or other alteration in the share

capital prior to the conversion). Empire will contribute cash on subscription for the Notes, which is

currently expected to occur on 16 December 2024. No further amount will be payable on conversion

of the Notes.

• the reasons for the allotment are described above

• the allotment, if approved, will be permitted under rule 7(d) of the Takeovers Code as an exception

to rule 6 of the Takeovers Code

• there is no agreement or arrangement (whether legally enforceable or not) that has been, or is

intended to be, entered into by Empire or the controllers of Empire stated above (other than under

the subscription agreement entered into between Empire and WasteCo) relating to the allotment,

holding or control of the voting securities to be issued to Empire, or to the exercise of any voting

rights in WasteCo.

Simmons Corporate Finance has prepared an independent adviser’s report (IAR) under rule 18 of the

Takeovers Code that accompanies this notice of meeting. Section 2.2 of the IAR summarises Simmons

Corporate Finance’s evaluation of the merits of the Notes issue. Simmons Corporate Finance concludes that

the positive aspects of the allotment of Notes to Empire outweighs the negative aspects from the perspective

of non-associated shareholders.

Each of the current directors of WasteCo, Shane Edmond, Roger Gower and James Redmayne recommend

that shareholders of WasteCo vote in favour of the resolution. Each director has represented to WasteCo that

it will vote or procure the voting of all shares in the Company held or controlled by the director or any of their

associates in favour of the resolution.

The directors consider the issue of the Notes is in the best interests of WasteCo, and to be fair and reasonable

to WasteCo and its shareholders, as the Notes issue has been agreed on an arms’ length commercial basis.

The proceeds of the Notes issue will enable the Company to complete the acquisition of Civic Waste and

provide funding for other growth opportunities.

Requirement for Resolution 1

In addition to the requirements of Rule 7(d) of the Takeovers Code discussed above, NZX Listing Rule

4.9.1(b)(i) allows the issue of shares on conversion of convertible notes where the issue of the convertible

notes is approved in the manner set out in NZX Listing Rule 4.2.1.

NZX Listing Rule 4.2.1 provides for shareholder approval of an issue of equity securities (such as shares) by

an ordinary resolution of shareholders. An ordinary resolution is a resolution passed by a majority of

shareholders voting in person or by proxy.

Under NZX Listing Rule 6.3.1, Empire and any Associated Person (as defined in the Listing Rules) or any

Associate (as defined in the Takeovers Code) are prohibited from voting on resolution 1. However, neither

Empire nor any Associated Person or Associate currently hold any shares in WasteCo.


Consequences if resolution 1 is not passed


If resolution 1 is not passed then WasteCo would not be able to complete the acquisition of Civic Waste as

the conditions of the Civic Waste acquisition would not be satisfied. WasteCo would also need to seek

alternative funds to pursue other growth opportunities.

page 7
Resolution 2: share purchase plan


Introduction


WasteCo also seeks shareholder approval to issue up to 250 million shares at an issue price of $0.02 payable

in cash under a share purchase plan (SPP) to be offered in early December 2024 to existing shareholders.


The record date to determine entitlements for the share purchase plan (record date) will be announced to

NZX once finalised but is currently anticipated to be at 5pm on 29 November 2024.


Under the SPP, shareholders (or, in the case of shares held through a custodian, each beneficial owner),

with an address in New Zealand on the record date may apply for up to $50,000 of new shares at the issue

price of $0.02 each, provided that Directors of the Company and their Associated Persons (as defined in the

Listing Rules) are not eligible to participate in the SPP.


If more than 250 million shares are applied for in the SPP, WasteCo will scale back the applications by

reference to the number of shares held on the record date.


If there is a shortfall in applications under the SPP, the Board of WasteCo will have a discretion to place the

shortfall at the same issue price of $0.02 each with allocations to be made at the Board’s discretion provided

that Directors of the Company and their Associated Persons (as defined in the Listing Rules) are not eligible

to be allocated any shortfall shares.


The new shares issued under the share purchase plan will rank equally with existing shares in WasteCo from

the time of issue.


The Company currently has 848,372,765 quoted ordinary shares on issue, so the new shares would comprise

29.47% of the current shares on issue if all 250 million shares were issued. NZX Listing Rules 4.3 and 4.4

allow an offer of shares under a share purchase plan of up to 10% of the current shares on issue, without

shareholder approval. In this case the offer has been structured in a similar manner to a share purchase plan

under NZX Listing Rules 4.3 and 4.4 but since the offer size exceeds 10% of the current shares on issue,

and the directors also wish to have discretion to place any shortfall, shareholder approval is instead required

under NZX Listing Rule 4.2.1 (and NZX Listing Rules 4.3 and 4.4 do not apply to the offer).


If all 250 million shares were issued, Empire’s maximum percentage holding of voting rights on conversion of

all Notes would reduce from 46.922% to 40.576%.


The offer is expected to close on 17 December 2024 and new shares (including any shares issued in the

shortfall) are expected to be issued on 23 December 2024.


Use of proceeds


The proceeds from the share purchase plan will be used to provide further growth capital for WasteCo.


Requirement for Resolution 2

NZX Listing Rule 4.2.1 provides for shareholder approval of an issue of equity securities (such as shares) by

an ordinary resolution of shareholders. An ordinary resolution is a resolution passed by a majority of

shareholders voting in person or by proxy.

There are no voting restrictions on resolution 2 under Listing Rule 6.3.1, since the Directors of the Company

and their Associated Persons (as defined in the Listing Rules) are not eligible to participate in the SPP or to

be allocated any SPP shortfall shares.


Consequences if resolutions 1 or 2 are not passed


If resolution 2 is not passed then WasteCo would not be able to issue shares under the share purchase plan

and the Company would not be able to raise the additional capital sought. Resolution 2 is also subject to

resolution 1 (the issue of $15m of convertible notes) being approved by shareholders.

page 8
IMPORTANT INFORMATION

ATTENDING THE MEETING

Shareholders will be able to attend the Special Meeting in person in Christchurch.

If you are attending the Special Meeting, please bring the proxy form or your CSN/Holder number with you to

help make registration quick and simple with the team at MUFG Pension & Market Services (previously known

as Link Market Services).

VOTING

The only persons entitled to vote at the Special Meeting are registered shareholders (or their proxies or

representatives) as at 5.00pm on Thursday 12 December 2024. Only the shares registered in those

shareholders’ names at that time may be voted at the Special Meeting.

Voting can be done in two ways: By attending the Special Meeting and submitting your vote; or by appointing

a proxy to vote on your behalf at the Special Meeting.

PROXIES, CORPORATE REPRESENTATIVES AND POWER OF ATTORNEY

Any shareholder may appoint another person or persons as proxy to attend, and vote on their behalf at the

Special Meeting. If a shareholder wishes to appoint a proxy to attend and vote in their place, that shareholder

should complete the proxy form which is enclosed with this Notice or follow the instructions on the proxy form.

Either of the joint holders of a share may sign the proxy form. A proxy does not have to be a shareholder in

the Company.

The Chairman, the Directors and Chief Executive Officer offer themselves as proxy to shareholders and, if

given discretion, will vote in favour of the Resolutions.

A proxy is able to vote on motions from the floor and/or any resolutions put before the meeting to amend the

resolution stated in this notice.

A corporation that is a shareholder may appoint a representative to attend the Meeting on its behalf in the

same manner as that which it could appoint a proxy. Corporate representatives should bring along to the

Meeting evidence of their authority to act for the relevant corporation. Any person representing a shareholder(s)

by virtue of a power of attorney must bring evidence of their authority to vote on behalf of the shareholder(s)

and power of attorney.

Proxy forms and corporate representatives must be received by MUFG Pension & Market Services by 11am

on Wednesday 11 December 2024 (being 48 hours before the commencement of the Special Meeting).

Proxy forms can be lodged by:

• Online lodgment at https://investorcentre.linkgroup.nz/voting/WCO

• Post to MUFG Corporate Markets, PO Box 91976, Auckland 1142, New Zealand

• Delivery in person to MUFG Pension & Market Services, Level 30, PwC Tower, 15 Customs

Street West, Auckland 1010

• Email to meetings@linkmarketservices.com

---

page 1


LODGE YOUR PROXY

Online

https://investorcentre.linkgroup.nz/voting/WCO


Scan & Email

meetings@linkmarketservices.com


Deliver in person

MUFG Corporate

Markets

Level 30, PwC Tower

15 Customs Street

West, Auckland 1010

Mail

Address to:

MUFG Corporate

Markets PO Box 91976

Auckland 1142

New Zealand







PROXY FORM FOR THE 2024 SPECIAL MEETING OF SHAREHOLDERS

A special meeting of shareholders (Special Meeting) of WasteCo Group Limited (WasteCo) will be held on Friday 13 December 2024 at

11am at PwC Centre, Level 3, 60 Cashel Street, Christchurch Central City, Christchurch.


If you propose NOT to attend the Special Meeting physically but wish to vote by appointing a proxy please complete and return this form

(please keep it intact) to MUFG Corporate Markets (previously known as Link Market Services) no later than 11am on Wednesday 11

December 2024 (being 48 hours before the commencement of the Special Meeting). Please read the instructions overleaf before

completing this form.

Alternatively, you can go online to

https://investorcentre.linkgroup.nz/voting/WCO to appoint your proxy.


APPOINTMENT OF PROXY

A shareholder entitled to attend and vote at the Special Meeting

is entitled to appoint a proxy or, in the case of a corporate

shareholder, a representative to attend and vote on behalf of

them and that proxy or representative need not also be a

shareholder of WasteCo. A proxy appointment may be completed

in accordance of one of the methods listed above. If you do not

name a person as your proxy but have indicated on this form how

you wish to vote, the Chair of the Meeting will vote in accordance

to your express instructions only. A proxy is able to vote on

motions from the floor and/or any resolutions put before the

meeting to amend the resolutions stated in this form.


Appointing the Chair of the Meeting or a Director as your

proxy

If you wish, you may appoint the Chair of the Meeting, any of the

Directors or the Chief Executive Officer as your proxy. To do so,

please write their position in the box marked “full name of proxy”

e.g. “Chair of Meeting”. If given discretion, they will vote in favour

of the resolutions. If you return this form without directing the

proxy how to vote on any particular resolution, you will be deemed

to have given your proxy discretion as to whether and how to vote

on that resolution, unless specifically restricted from voting.


VOTING RESTRICTIONS

Empire Waste Technology Limited (Empire) and any Associated

Person (as defined in the Listing Rules) or any Associate (as

defined in the Takeovers Code) are prohibited from voting on

resolution 1. However, neither Empire nor any Associated Person

or Associate currently hold any shares in WasteCo.


There are no voting restrictions on resolution 2.



ATTENDING THE MEETING

If you propose to attend the Special Meeting without

appointing a proxy, please bring this Proxy Form intact to the

Special Meeting, as the barcode is required for registration.


SIGNING INSTRUCTIONS FOR PROXY FORMS


Individual

This Proxy Form must be signed by the shareholder or his/ her/

its attorney duly authorised in writing.


Joint holding

This Proxy Form may be signed by, or on behalf of, either of

the joint shareholders (or their duly authorised attorney).


Power of Attorney

If this Proxy Form is signed under a power of attorney, a copy

of the power of attorney and a signed certificate of non-

revocation of the power of the attorney, under which it is signed,

must be produced to WasteCo with this Proxy Form (but cannot

be done online).


Company

This Proxy Form must be signed by a Director or a duly

authorised Officer acting under the express or implied authority

of the shareholder, or an attorney duly authorised by the

shareholder








Turn over to complete the Proxy Form

page 2

PROXY FORM


STEP 1: APPOINT A PROXY TO VOTE ON YOUR BEHALF

I/We being a shareholder of WasteCo Group Limited



Hereby appoint of

(e-mail address)



or failing him/her of

(e-mail address)


as my/our proxy to vote for me/us on my/our behalf at the Special Meeting of shareholders of WasteCo Group Limited to be held at PwC

Centre, Level 3, 60 Cashel Street, Christchurch Central City, Christchurch at 11am on Friday 13 December 2024, and at any

adjournment of that meeting. Please indicate with a tick in the appropriate boxes below how you wish your proxy to vote. If you

wish, you may appoint as your proxy the Chair of the Meeting, any other Director or the Chief Executive Officer.



STEP 2: ITEMS OF BUSINESS – VOTING INSTRUCTIONS



Tick ( ) in box to vote

ORDINARY RESOLUTIONS For Against Proxy Abstain

Discretion

1. To approve, for the purposes of NZX Listing Rule 4.2.1 and Rule 7(d)

of the Takeovers Code, the issue of $15 million principal amount of

convertible notes (Notes) to Empire Waste Technology Limited

(Empire), and up to 750 million ordinary shares to Empire (subject to

adjustment in accordance with the terms of the Notes), on conversion

of the Notes, on the essential terms described in the notice of meeting.


2. Subject to resolution 1 being passed, to approve, for the purposes of

NZX Listing Rules 4.2.1, the issue of up to 250 million shares at an

issue price of $0.02 under the share purchase plan to be offered in

December 2024, as more particularly described in the explanatory

notes.






STEP 3: SIGNATURE OF SHAREHOLDER(S) This section must be completed.

Shareholder 1 Shareholder 2 Shareholder 3

or duly authorised officer or attorney or duly authorised officer or attorney or duly authorised officer or attorney

Contact Name Contact Daytime Telephone Date

Electronic Investor Communications: If you received the Notice of Meeting and Proxy Form by mail and wish to receive your future

investor communications by email please provide your email address below.

---

www.simmonscf.co.nz






WasteCo Group Limited


Independent Adviser’s Report


In Respect of the Issue of

$15 Million of Convertible Notes

to Empire Waste Technology

Limited and the Conversion of

the Convertible Notes into

Ordinary Shares


November 2024



Statement of Independence

Simmons Corporate Finance Limited confirms that it:

 has no conflict of interest that could affect its ability to provide an unbiased report; and

 has no direct or indirect pecuniary or other interest in the proposed transaction considered in this report,

including any success or contingency fee or remuneration, other than to receive the cash fee for providing

this report.

Simmons Corporate Finance Limited has satisfied the Takeovers Panel, on the basis of the material provided to the

Takeovers Panel, that it is independent under the Takeovers Code for the purposes of preparing this report.




WasteCo Group Limited Independent Adviser’s Report

Index


Section Page


1.

Introduction ........................................................................................................................ 1

2. Evaluation of the Merits of the Empire Allotment ............................................................... 4

3. Profile of WasteCo Group Limited ................................................................................... 15

4. Valuation of the Convertible Notes .................................................................................. 22

5. Sources of Information, Reliance on Information, Disclaimer and Indemnity .................. 25

6. Qualifications and Expertise, Independence, Declarations and Consents ...................... 27





WasteCo Group Limited Page 1 Independent Adviser’s Report

1. Introduction

1.1 Background

WasteCo Group Limited (WasteCo or the Company) is a leading South Island waste

solution company, processing and diverting liquid and solid waste from landfill. It

provides comprehensive solutions for household, commercial, industrial and local

authority customers.

WasteCo’s shares are listed on the main equities securities market (the NZX Main

Board) operated by NZX Limited (NZX) with a market capitalisation of approximately

$23.8 million as at 22 November 2024. Its audited total equity as at 31 March 2024

was approximately $16.4 million.

A profile of WasteCo is set out in section 3.

1.2 Issue of Convertible Notes

WasteCo has entered into a Convertible Note Subscription Agreement dated

22 November 2024 (the Subscription Agreement) with Empire Waste Technology

Limited (Empire) under which Empire will subscribe for $15 million of convertible

notes (CNs) at an issue price of $1.00 per CN (the Face Value) (the CNs Issue).

Empire may at its discretion elect to convert all or some of the CNs at a conversion

price of $0.02 for each ordinary share (the Conversion Price) at any time up to and

including the date which is the end of the 5 year term of the CNs (the Redemption

Date).

1.3 Empire Waste Technology Limited

Empire is wholly owned by Empire Holdings (Waste) Limited, a company which is

ultimately under the control of Paula Herbert and Simon Herbert.

Empire’s directors are Paula Herbert and Simon Herbert, who also own Empire

Capital Limited (Empire Capital).

Empire Capital is an investment vehicle for Mrs Herbert and Mr Herbert. Mrs Herbert

and Mr Herbert ultimately control significant commercial property and marina assets

as well as investments in certain technology and other business operations.

We understand that none of Empire, Empire Capital, Mrs Herbert or Mr Herbert

currently hold any shares in WasteCo at present.

1.4 Impact on Shareholding Levels

The Company’s shareholders not associated with Empire (the Non-associated

Shareholders) currently collectively hold 100% of the Company’s 848,372,765

ordinary shares on issue.

If all 15,000,000 CNs issued to Empire under the CNs Issue are converted into

750,000,000 ordinary shares (the Empire Allotment), then:

 Empire will hold 46.92% of the Company’s shares

 the Non-associated Shareholders will collectively hold 53.08% of the

Company’s shares.



WasteCo Group Limited Page 2 Independent Adviser’s Report


Maximum Impact of the Empire Allotment on Shareholding Levels



Current

Empire

Allotment


Post the Empire Allotment

Shares % Shares Shares %


Empire - 0.00% 750,000,000 750,000,000 46.92%


Non-associated Shareholders 848,372,765 100.00% - 848,372,765 53.08%


Total

848,372,765 100.00% 750,000,000 1,598,372,765 100.00%


1.5 Summary of Opinion

Our evaluation of the merits of the Empire Allotment as required under the Takeovers

Code (the Code) is set out in section 2.

In our opinion, after having regard to all relevant factors, the positive aspects of the

Empire Allotment outweigh the negative aspects from the perspective of the

Non-associated Shareholders.

1.6 Special Meeting

The Company’s shareholders will vote at the Company’s special meeting of

shareholders on 13 December 2024 on an ordinary resolution in respect of the CNs

Issue and the Empire Allotment (resolution 1 - the Allotment Resolution).

The Allotment Resolution is an ordinary resolution which is passed by a simple

majority of votes of those shareholders entitled to vote and who vote on the

resolutions.

If Empire holds any shares in WasteCo at the date of the special meeting, neither it

nor any of its associates (as defined in the Code) will be permitted to vote on the

Allotment Resolution.

If the Allotment Resolution is approved, the Company’s shareholders will also vote

on an ordinary resolution in respect of a share purchase plan (the SPP) to be offered

in December 2024 to the Company’s shareholders to raise up to $5 million (resolution

2).

1.7 Regulatory Requirements

WasteCo is a code company as defined by the Code and is subject to the provisions

of the Code.

Rule 6 of the Code prohibits:

 a person who holds or controls no voting rights or less than 20% of the voting

rights in a code company from holding or controlling an increased percentage

of the voting rights in the code company unless, after that event, that person

and that person’s associates hold or control in total not more than 20% of the

voting rights in the code company

 a person who holds or controls 20% or more of the voting rights in a code

company from holding or controlling an increased percentage of the voting

rights in the code company

unless done in compliance with exceptions to this fundamental rule.



WasteCo Group Limited Page 3 Independent Adviser’s Report

One of the exceptions, set out in Rule 7(d) of the Code, enables a person to become

a holder or controller of an increased percentage of voting rights by an allotment of

voting securities in the code company if the allotment is approved by an ordinary

resolution of the code company (on which neither that person, nor any of its

associates, may vote).

If Empire converts all or some of its CNs into ordinary shares, it will increase its

control of the voting rights in WasteCo from nil to up to 46.92%.

Accordingly, in accordance with the Code, the Non-associated Shareholders will vote

at the Company’s special meeting on the Allotment Resolution in accordance with

the Code.

Rule 18 of the Code requires the directors of a code company to obtain an

Independent Adviser’s Report on the merits of an allotment under Rule 7(d).

This Independent Adviser’s Report is to be included in, or accompany, the notice of

meeting pursuant to Rule 16(h).

1.8 Purpose of the Report

The Company’s board of directors (the Board) has engaged Simmons Corporate

Finance Limited (Simmons Corporate Finance) to prepare an Independent

Adviser’s Report on the merits of the Empire Allotment in accordance with Rule 18 of

the Code.

Simmons Corporate Finance was approved by the Takeovers Panel on 3 September

2024 to prepare the Independent Adviser’s Report.

Simmons Corporate Finance issues this Independent Adviser’s Report to the Board

for the benefit of the Non-associated Shareholders to assist them in forming their own

opinion on whether to vote for or against the Allotment Resolution.

This Independent Adviser’s Report is not to be used for any other purpose without

our prior written consent.



WasteCo Group Limited Page 4 Independent Adviser’s Report

2. Evaluation of the Merits of the Empire Allotment

2.1 Basis of Evaluation

Rule 18 of the Code requires an evaluation of the merits of the Empire Allotment,

having regard to the interests of the Non-associated Shareholders.

There is no legal definition of the term merits in either the Code or in any statute

dealing with securities or commercial law in New Zealand.

In the absence of an explicit definition of merits, guidance can be taken from:

 the Takeovers Panel Guidance Note on Independent Advisers dated

1 November 2023

 definitions designed to address similar issues within New Zealand regulations

which are relevant to the proposed transaction

 overseas precedents

 the ordinary meaning of the term merits.

We are of the view that an assessment of the merits of the Empire Allotment should

focus on:

 the rationale for the CNs Issue and the Empire Allotment

 the terms and conditions of the CNs Issue

 the impact of the CNs Issue and the Empire Allotment on WasteCo’s financial

position

 the impact of the Empire Allotment on the control of the Company

 the dilutionary impact of the Empire Allotment

 the impact of the CNs Issue and the Empire Allotment on WasteCo’s share

price

 the benefits and disadvantages to the Non-associated Shareholders and

Empire of the CNs Issue and the Empire Allotment

 the likelihood of the Allotment Resolution being approved

 the implications if the Allotment Resolution is not approved.

Our opinion should be considered as a whole. Selecting portions of the evaluation

without considering all the factors and analyses together could create a misleading

view of the process underlying the opinion.



WasteCo Group Limited Page 5 Independent Adviser’s Report

2.2 Summary of the Evaluation of the Merits of the Empire Allotment

Our evaluation of the merits of the Empire Allotment is set out in detail in sections 2.3

to 2.14.

The CNs Issue will provide $15 million of funding to WasteCo, which the Board

considers sufficient to fund the Company’s proposed acquisition of 100% of the

shares of Civic Waste Limited (Civic) for $9.0 million, together with an earnout

component (the Civic Acquisition) as well as providing growth capital for the

Company.

The Empire Allotment will enable Empire to convert its CNs into ordinary shares, in

which case WasteCo will not need to redeem those CNs in cash when they mature

at the end of the 5 year term.

Empire currently does not hold any of the Company’s shares on issue. Following the

Empire Allotment, Empire will hold up to 46.92% of the Company’s shares on issue

(depending on how many CNs are converted into ordinary shares).

In summary, the key positive aspects of the Empire Allotment are:

 the rationale for the CNs Issue is sound. The CNs Issue will provide $15 million

of capital to fund the Civic Acquisition as well as future acquisition opportunities

 the rationale for the Empire Allotment is sound. It will preserve WasteCo’s cash

resources by converting interest bearing debt (in the form of the CNs) into

equity

 the terms of the CNs Issue are reasonable:

 the 6.0% coupon is favourable to the Company as it is lower than what we

expect WasteCo would have to pay on a $15 million subordinated loan

 the Conversion Price of $0.02 per ordinary share is slightly below the

Company’s current share price. It is equivalent to the issue price of the

SPP that WasteCo plans to offer to the Non-associated Shareholders

(subject to shareholder approval) to raise up to $5 million in conjunction

with the CNs Issue and the Civic Acquisition

 we assess the value of each $1 CN to be in the range of $0.985 to $1.094

 the CNs Issue will have a positive impact on the Company's financial position,

raising $15 million of interest bearing debt which may be partially or fully

converted into equity (at Empire’s discretion) via the Empire Allotment.

In summary, the key negative aspects of the Empire Allotment are:

 Empire’s shareholding in WasteCo will be up to 46.92% following the Empire

Allotment (depending on the number of CNs it converts into ordinary shares),

resulting in Empire holding a significant degree of influence over the outcome

of shareholder voting. Furthermore, WasteCo has agreed not to undertake any

Material Transaction (as defined in the NZX Listing Rules) without the written

consent of Empire

 a condition of the Subscription Agreement is that the composition of the Board

is acceptable to Empire from the time of its subscription for the CNs. Empire

will also have the right to appoint 2 (out of 5) directors to the Board as well as

the right to approve the appointment of an independent chair of the Board,

giving it a degree of influence over the Board



WasteCo Group Limited Page 6 Independent Adviser’s Report

 the Empire Allotment will dilute Non-associated Shareholders’ proportionate

shareholdings in the Company by up to 46.9% (if all 15,000,000 CNs are

converted into ordinary shares) prior to the issue of any shares under the SPP.

Non-associated Shareholders will be able to reduce this dilutionary impact to

some extent by participating in the SPP

 the attraction of WasteCo as a takeover target may diminish to a degree.

The Empire Allotment is unlikely to have any significant impact in the near term on:

 WasteCo’s share price as the Conversion Price is close to (but slightly below)

the current share price

 the liquidity of WasteCo’s shares as trading in the Company’s shares is

extremely thin.

If the Allotment Resolution is not approved, then neither the CNs Issue nor the Civic

Acquisition can proceed. WasteCo would need to seek alternative funds to pursue

other growth opportunities.

There are a number of positive and negative features associated with the Empire

Allotment. In our view, when the Non-associated Shareholders are evaluating the

merits of the Empire Allotment, they need to carefully consider whether the negative

aspects of the Empire Allotment, including the level of control that Empire will hold

over the Company and the dilutionary impact, could justify voting against the

Allotment Resolution with the outcome that neither the CNs Issue nor the Civic

Acquisition can proceed and the Company would need to seek alternative sources of

capital in order to pursue other growth opportunities.

In our opinion, after having regard to all relevant factors, the positive aspects

of the Empire Allotment outweigh the negative aspects from the perspective of

the Non-associated Shareholders.

2.3 Rationale for the CNs Issue and the Empire Allotment

WasteCo had cash and cash equivalents of $1.8 million, a bank overdraft of

$2.3 million and $31.5 million of borrowings as at 31 March 2024.

The intended use of funds raised under the CNs Issue is:

 to fund the Civic Acquisition that WasteCo intends to undertake in December

2024 at a cost of $9.0 million

 to provide growth capital for the Company, including, but not limited to, funding

future acquisition opportunities.

We consider the rationale for the CNs Issue to be sound. The CNs will provide

$15 million of capital to fund the Civic Acquisition and other potential acquisitions in

the future.

We consider the rationale for the Empire Allotment to be sound as it will preserve the

Company’s cash resources by converting interest bearing debt (in the form of the

CNs) into equity.



WasteCo Group Limited Page 7 Independent Adviser’s Report

2.4 Terms of the CNs Issue

Size of the CNs Issue

We are advised that the $15 million of CNs was based on the Board’s assessment of

the capital required to fund the Civic Acquisition and future acquisition opportunities

in the near term in conjunction with the capital raised from the SPP.

CNs

The principal terms of the CNs are set out in the Explanatory Note of the notice of

special meeting and are summarised below:

 a total commitment of $15 million

 a Face Value of $1 per CN

 a term of 5 years

 a Redemption Date of 15 December 2029 (assuming the CNs are subscribed

for on 16 December 2024)

 an interest coupon of 6.0% per annum, payable monthly in arrears

 Empire may elect to convert some or all of the CNs into ordinary shares at any

time up to or on the Redemption Date at the Conversion Price of $0.02 per

share

 if the CNs are not converted into ordinary shares on the Redemption Date,

WasteCo must repay the Face Value of the CNs in cash

 Empire may transfer its CNs subject to the approval of WasteCo (which is not

to be unreasonably withheld or delayed)

 the CNs are secured by a second-ranking general security deed over the

present and after acquired property of WasteCo (the Empire GSD). The

Empire GSD shall rank behind Kiwibank Limited’s (Kiwibank) existing general

security agreement

 WasteCo has agreed that, except in relation to the SPP, it will use its best

endeavours to offer Empire the right to participate in future capital raisings by

the Company to the extent that, immediately following the capital raising,

Empire could maintain the same percentage holding it would hold on

conversion of the CNs (had it converted the CNs immediately prior to that

capital raise), subject to compliance with all applicable laws. To give effect to

this provision, unless Empire agrees otherwise in writing, WasteCo will use its best

endeavours to seek all necessary consents and authorisations to permit Empire to

participate in the future capital raising, including to seek an exemption from the

Takeovers Panel or to seek shareholder approval

 the CNs Issue is conditional on:

 WasteCo obtaining any required approvals of its shareholders in respect

of the CNs Issue, the Empire Allotment and the grant of the Empire GSD

 the Civic Acquisition becoming unconditional

 Kiwibank agreeing to the grant of the Empire GSD

 the composition of the Board being acceptable to Empire



WasteCo Group Limited Page 8 Independent Adviser’s Report

 no material adverse change (as detailed in the Explanatory Notes) arising

prior to Empire subscribing for the CNs.

Interest Rate

The interest rate payable on the CNs is 6.0% per annum, paid monthly in arrears.

WasteCo is currently paying interest rates of 9.19% and 9.25% on its long term

finance facilities and 12.1% on its overdraft facility provided by Kiwibank.

We consider the 6.0% per annum interest rate payable on the CNs to be favourable

to the Non-associated Shareholders as a company with a similar financial position to

WasteCo issuing a subordinated bond would likely have to offer a coupon in the

vicinity of at least 13% to 15%.

Conversion Price

A summary of WasteCo’s closing share price since 6 December 2022 is set out in

section 3.10.

The Conversion Price of $0.02 is slightly below the most recent trading price of

WasteCo’s shares on the NZX Main Board:

 the shares last traded on 22 November 2024 at $0.028

 the one month volume weighted average share price (VWAP) up to

22 November 2024 was $0.029

 the 3 months VWAP up to 22 November 2024 was $0.031.

However, it should be noted that trading in the Company’s shares is extremely thin,

with only 2.6% of the Company’s shares trading in the last year.

In conjunction with the CNs Issue and the Civic Acquisition, WasteCo plans to offer

the SPP to all existing shareholders (subject to shareholder approval). The planned

SPP will allow Non-associated Shareholders to acquire additional shares in the

Company at the same issue price of $0.02 per share as per the Conversion Price.

Individual shareholders will be able to apply for up to $50,000 in new shares in the

planned SPP.

The SPP aims to raise up to $5 million in fresh equity.

Valuation

As set out in section 4, we assess the value of each $1 CN to be in the range of

$0.985 to $1.094.

Conclusion

The Face Value of $1 sits within the assessed value range of $0.985 to $1.094 per

CN. Accordingly, we consider the terms of the CNs Issue to be fair, from a financial

point of view, to the Non-associated Shareholders.



WasteCo Group Limited Page 9 Independent Adviser’s Report

2.5 Alternatives to the CNs Issue

As an alternative to the CNs Issue, WasteCo could have considered different forms

of raising capital including:

 undertaking a pro rata rights issue to all shareholders

 making a series of share placements to other investors

 the sale of assets

 seeking alternative debt funding.

We are advised by the Board that it considered a rights issue, share placements and

further debt funding as alternative capital raising options but concluded that none of

those options provided certainty that the required level of capital would be raised.

We are of the view that the alternative funding sources are not realistic alternatives

at this point in time. The $15 million of capital to be raised under the CNs Issue

represents approximately 63% of WasteCo’s current market capitalisation. Such a

proportionately large capital raising is unlikely to be successful via a rights issue

(unless it was fully underwritten) or via a series of placements of shares. Given the

nature of the Company’s asset base, we do not consider that it could realise any level

of significant capital from the sale of assets. WasteCo’s current earnings levels and

finance facilities already provided by Kiwibank restrict the Company from accessing

any additional significant levels of external debt funding on commercially viable

terms.

2.6 Impact on Financial Position

A summary of WasteCo’s recent financial position is set out in section 3.8.

For illustrative purposes, the table below shows WasteCo’s financial position

assuming the $15 million CNs Issue is raised from Empire and the Empire Allotment

occurred on 31 March 2024.


Illustrative Financial Impact of the CNs Issue and the Empire Allotment



As at

31 March 24

$000



CNs Issue

$000


Empire

Allotment

$000

Post the

Empire

Allotment

$000



Current assets 9,672 15,000 - 24,672


Non current assets 57,987 - - 57,987


Total assets 67,659 15,000 - 82,659


Current liabilities (17,661) - - (17,661)


Non current liabilities (33,611) (15,000) 15,000

1

(33,611)


Total liabilities (51,272) (15,000) 15,000 (51,272)


Total equity 16,387 - 15,000

1

31,387



No. of shares (000) 848,373 - 750,000

2

1,598,373




Net assets per share $0.019 $0.020 $0.020


Net tangible assets (NTA) per share $0.012 $0.020 $0.016


1 Assumes the maximum amount of the CNs Issue of $15 million is converted into ordinary shares

2 Based on the Conversion Price of $0.02 per ordinary share


Source: WasteCo 2024 annual report




WasteCo Group Limited Page 10 Independent Adviser’s Report

The illustrative financial position shows that following the Empire Allotment,

WasteCo’s total equity would increase by $15 million from approximately

$16.4 million to approximately $31.4 million.

Net assets per share would increase by 2% from $0.019 to $0.020 per share and

NTA per share of $0.012 would increase by 31% to $0.016 (due to the Conversion

Price being $0.02 per share).

2.7 Impact on Control

Share Capital and Shareholders

WasteCo currently has 848,372,765 shares on issue held by 1,444 shareholders.

The names, number of shares and percentage holding of the Company’s 10 largest

shareholders as at 8 November 2024 are set out in section 3.6.

WasteCo currently has 4 shareholders holding more than 5% of the Company’s

shares:

 Cullinane Steel Trustees (2003) Limited, Laurence Redmayne and Samantha

Redmayne – 19.88%

 C & F Trustees 35776 Limited, Carl Storm and Dawn Storm – 18.62%

 Shane Edmond – 6.21%

 Glendarvie Holdings Limited – 5.94%.

The 10 largest shareholders collectively hold 69.49% of the Company’s shares.

Shareholding Voting

Empire currently holds no shares in WasteCo. It will control up to 46.92% of the

Company’s voting rights following the Empire Allotment. Empire can convert all or

some of the CNs at any time up to the Redemption Date, which is 5 years from the

date of subscription for the CNs. Accordingly, the time at which Empire may hold

shares in the Company is uncertain over the next 5 years.

At the maximum level of 46.92% of voting rights, Empire’s ability to influence

shareholding voting will be relatively significant as it will be able to singlehandedly

block special resolutions (which require the approval of 75% of the votes cast by

shareholders). However, Empire will technically not be able to singlehandedly pass

or block ordinary resolutions (which require the approval of more than 50% of the

votes cast by shareholders) or pass special resolutions.

We note that while the control of 46.92% of the voting rights is technically not

sufficient to singlehandedly pass or block an ordinary resolution, it most probably can

as a number of shareholders in widely held companies (such as WasteCo with over

1,400 shareholders) tend not to vote on resolutions and hence the relative weight of

the 46.92% interest increases.

The ability for any shareholder to influence the outcome of voting on the Company’s

ordinary resolutions or special resolutions may be reduced by external factors such

as the Company’s constitution, the Code, the NZX Listing Rules and the Companies

Act 1993 (eg if the shareholder is precluded from voting on the resolution because it

is a party to the transaction which the resolution relates to).

We note that WasteCo has agreed not to undertake any Material Transaction (as

defined in the NZX Listing Rules) without the written consent of Empire.



WasteCo Group Limited Page 11 Independent Adviser’s Report

Ability to Creep

Following the Empire Allotment, Empire will not be able to utilise the creep provisions

of Rule 7(e) of the Code. The creep provisions enable entities that hold more than

50% and less than 90% of the voting securities in a code company to buy up to a

further 5% of the code company’s shares per annum without the need for shareholder

approval.

Board Control

As set out in section 3.5, the Company currently has 3 directors, none of whom are

deemed to be an associate of Empire.

A condition of the Subscription Agreement is that the composition of the Board is

acceptable to Empire from the time of its subscription for the CNs.

The Subscription Agreement grants Empire the right to appoint 2 out of 5 directors to

the Board as well as the right to approve the appointment of an independent chair of

the Board.

Accordingly, the CNs Issue will provide Empire with a degree of influence at Board

level. We note that Empire will hold this level of Board control at the date of the CNs

Issue and it is not affected by whether it converts any CNs under the Empire

Allotment.

Operations

We are advised by the Board that Empire’s influence over WasteCo’s operations will

be predominantly through its Board representation and that the Empire Allotment will

not change Empire’s level of influence over the Company’s operations.

2.8 Dilutionary Impact

The Empire Allotment will result in the shareholdings of Non-associated

Shareholders being diluted by up to 46.9%, depending on the number of CNs that

Empire converts into ordinary shares (prior to the issue of any shares under the SPP).

Non-associated Shareholders will be able to reduce this dilutionary impact to some

extent by participating in the SPP (which is subject to shareholder approval).

While the potential dilutionary impact is significant, we are of the view that the

Non-associated Shareholders’ main focus should be on whether there is any

dilutionary impact on the value of their respective shareholdings rather than on their

level of voting rights. As stated in section 2.4, we are of the view that the terms of

the CNs Issue are fair to the Non-associated Shareholders from a financial point of

view and therefore should not result in any material transfer of value from the

Non-associated Shareholders to Empire.

2.9 Impact on Share Price and Liquidity

Share Price

A summary of WasteCo’s closing share price since 6 December 2022 is set out in

section 3.10.

The ordinary shares issued under the Empire Allotment will be issued at the

Conversion Price of $0.02 per share. As discussed in section 2.4, the Conversion

Price is slightly below WasteCo’s current share price.



WasteCo Group Limited Page 12 Independent Adviser’s Report

In our view, the CNs Issue and the Empire Allotment are unlikely to have any

significant impact on the Company’s share price in the near term. However, on the

basis that the capital raised from the CNs Issue is being used to invest in WasteCo’s

growth initiatives and / or if WasteCo undertakes a change of control transaction, this

may result in an appreciation in the Company’s share price over the longer term.

Liquidity

The analysis in section 3.10 shows that WasteCo’s shares are extremely thinly traded

on the NZX Main Board, with only 2.6% of the shares being traded in the past year.

The Empire Allotment will not improve the liquidity of the Company’s shares in the

near term as the number of shares held by the Non-associated Shareholders will not

change.

However, should Empire seek to dispose of some of its WasteCo shares following

the Empire Allotment, this may result in increased trading in the Company’s shares,

thereby possibly improving liquidity. We note however that the Redemption Date is

some 5 years away.

2.10 Key Benefits to Empire

The Empire Allotment provides Empire with the opportunity to increase its

shareholding in WasteCo from nil at present to up to 46.92% by converting up to

$15 million of interest bearing debt (in the form of the CNs) into ordinary shares at

any time up to or on the Redemption Date.

2.11 Disadvantages to Empire

The key issues and risks that are likely to impact upon the business operations of

WasteCo are summarised in section 3.4. As Empire’s ownership in WasteCo

increases, so does its exposure to these risks.

2.12 Other Issues

Benefits to WasteCo of Empire as a Cornerstone Shareholder

The CNs Issue and the Empire Allotment will position Empire as an important

cornerstone strategic investor in the Company, signalling its confidence in the future

prospects of WasteCo.

Non-associated Shareholders Approval is Required

Pursuant to the Code, the Non-associated Shareholders must approve by ordinary

resolution the Empire Allotment.

The CNs Issue and the Empire Allotment will not proceed unless the Allotment

Resolution is approved.



WasteCo Group Limited Page 13 Independent Adviser’s Report

May Reduce the Likelihood of a Takeover Offer to a Degree

If the Empire Allotment is approved, Empire will not be able to increase the level of

its shareholding unless it complies with the provisions of the Code. Empire will only

be able to acquire more shares in the Company prior to the conversion of all of the

CNs if:

 it enters into an approved scheme of arrangement with WasteCo

 the acquisition is approved by way of an ordinary resolution of the Company’s

shareholders excluding Empire

 the Company makes an allotment of shares which is approved by way of an

ordinary resolution of the Company’s shareholders excluding Empire.

If Empire holds up to 46.92% of the Company’s shares, this may reduce the likelihood

of a takeover offer for the Company from Empire to a degree as it may consider that

it has sufficient control over the Company.

It is possible that if Empire did make a takeover offer for further shares in the

Company, it may offer a control premium that is lower than would otherwise be

expected as it may value its offer on the basis that it already had a degree of control

of the Company and hence does not need to pay a control premium of any

significance.

Empire’s shareholding of up to 46.92% may also reduce the attraction of WasteCo

as a takeover target to other parties to a degree, as any bidder looking to fully or

partially take over the Company would need to ensure that Empire would accept its

offer.

In the event that a person (other than Empire) acquires control of WasteCo (defined

as direct or indirect ownership of at least 50% of WasteCo or the right to appoint at

least 50% of the Board) or the whole (or substantially the whole) of the Company’s

assets, Empire is entitled to require WasteCo to redeem all of its CNs at their Face

Value.

2.13 Likelihood of the Allotment Resolution Being Approved

If Empire or any of its associates hold any shares in WasteCo at the date of the

special meeting, neither it nor any of its associates will be permitted to vote on the

Allotment Resolution. Accordingly, the outcome of the Allotment Resolution will be

determined by the voting of the Non-associated Shareholders.

The Board has unanimously recommended the approval of the Allotment Resolution.

Each director has represented to WasteCo that he will vote or procure the voting of

all shares in the Company held or controlled by the director or any of their associates

in favour of the Allotment Resolution. The directors collectively have interests in

29.97% of the Company’s shares.

The Company’s top 10 shareholders collectively hold 69.49% of the Company’s

shares and will therefore significantly influence the outcome of the voting on the

Allotment Resolution if they vote.

We are not aware of how these major shareholders – other than the directors – will

vote in respect of the resolutions.



WasteCo Group Limited Page 14 Independent Adviser’s Report

2.14 Implications of the Allotment Resolution not Being Approved

If the Allotment Resolution is not approved, then neither the CNs Issue nor the Civic

Acquisition can proceed. WasteCo will not gain access to $15 million of capital and

would need to seek alternative funds to pursue other growth opportunities.

The non-approval of the Allotment Resolution will likely have negative implications

for future capital raising initiatives as potential investors may be hesitant to invest in

the Company – especially if shareholder approval is required. As discussed in

section 2.5, we consider the alternative capital raising options for WasteCo to be

limited if a comparable amount of capital needs to be raised within a relatively short

timeframe.

2.15 Voting For or Against the Allotment Resolution

Voting for or against the Allotment Resolution is a matter for individual shareholders

based on their own views as to value and future market conditions, risk profile and

other factors. Shareholders will need to consider these consequences and consult

their own professional adviser if appropriate.



WasteCo Group Limited Page 15 Independent Adviser’s Report

3. Profile of WasteCo Group Limited

3.1 Background

The Company was incorporated on 24 November 2010 as Rec No.1 Limited. It

subsequently changed its name to:

 Snakk Media Limited (Snakk) on 18 July 2011

 Goodwood Capital Limited on 20 October 2020

 WasteCo Group Limited on 5 December 2022.

Snakk provided mobile phone enabled promotions and marketing services in

Australia, New Zealand and Singapore. It had 2 wholly owned subsidiary companies:

 Snakk Media Pty Limited (Snakk Aust)

 Snakk Media Pte. Limited (Snakk Sing).

Snakk’s shares were initially listed on the Alternative Market operated by NZX (the

NZAX) on 6 March 2013.

Snakk ceased operations in December 2018:

 Snakk was placed into voluntary administration on 7 February 2019 and into

liquidation on 14 March 2019

 Snakk Aust was placed into voluntary administration on 10 December 2018 and

deregistered on 15 December 2020

 Snakk Sing ceased operations in 2019 and was removed from the Singapore

Companies Register on 16 December 2020.

The Company was restored from liquidation on 9 October 2020 by order of the High

Court and the restoration was completed on 19 October 2020.

The Company was a shell company listed on the NZX Main Board until it undertook

a reverse listing on 5 December 2022 by acquiring WasteCo for $29.2 million in

exchange for the issue of 584,000,000 ordinary shares issued at $0.05 per share (the

Reverse Listing).

3.2 Nature of Operations

The WasteCo group was formed by Carl Storm and James Redmayne and

commenced operations in 2013.

WasteCo is a leading South Island waste solution company, processing and diverting

liquid and solid waste from landfill.

It provides comprehensive solutions for household, commercial, industrial and local

authority customers.

WasteCo is New Zealand’s only diamond certified Toitū Enviromark waste solutions

provider and delivers outcomes that ensure its customers are at the leading edge of

the sustainability frontier.



WasteCo Group Limited Page 16 Independent Adviser’s Report

The Company provides waste and sorting options as well as waste remediation,

sweeping and industrial cleaning services – all delivered using leading edge

technology and highly trained customer-focussed staff.



waste collection via front load bins,

hook bins, skip bins and wheelie bins

from both commercial and private

customers

 a large gantry collection operation in

Christchurch

 road sweeping for councils and

commercial customers. WasteCo

operates an extensive sweeping

operation in the South Island

 waste sorting and diversion. WasteCo

operates a 3,600m

2

dedicated sorting

facility in Christchurch with a strong

focus on diversion from landfill

 a new specialised facility for the

collection and treatment of medical

and quarantine waste.

 high pressure water blasting, urgent

spill response services, vacuum

loading, septic tank cleaning and

portaloos. These services are offered

on a 24/7/365 basis. WasteCo is one

of the largest providers of industrial

services in the South Island

 port services - WasteCo provides

maintenance, cleaning and auxiliary

services to several ports and shipping

companies in the South Island.


WasteCo’s activities are domiciled in the South Island, primarily in:

 Nelson

 Christchurch

 Ashburton

 Timaru

 Oamaru

 Dunedin

 Balclutha

 Cromwell

 Invercargill.

During the 2024 financial year, WasteCo acquired 3 businesses:

 Cleanways and related businesses Enviro South and Wastech Services

 Bond Contracts

 Central Suction Cleaners.


Environmental ServicesIndustrial Services



WasteCo Group Limited Page 17 Independent Adviser’s Report

3.3 Corporate Strategy

The 4 pillars to WasteCo’s strategy are:

 focus on the Company’s team, culture and health and safety

 acquisitions in its core areas

 optimise the current business and introduce operational improvements

 reducing the Company’s carbon emissions.

3.4 Key Business Risks

The key business risks that WasteCo faces include:

 reliance on certain key personnel. Failure to retain any of the key personnel

could adversely affect WasteCo’s operations

 reliance on significant contracts. There is no guarantee that the existing

significant business contracts will be renewed at the end of the contract terms,

or if they do, that these contracts will continue to be successful

 the waste, refuse and industrial services sectors in New Zealand are highly

competitive. One or more of WasteCo’s competitors could seek to offer

comparable services at lower prices and / or which are preferred by the market

 management of growth opportunities, which if not successfully managed could

lead to adverse operational and financial performance

 WasteCo may fail to successfully execute its expansion strategy into new

geographical markets and new verticals

 a large part of WasteCo’s business comprises the collection, recycling and

disposal of waste and refuse, which may be subject to new regulations. There

is also risk regarding potential government intervention in the manner in which

certain recycling / diversion is subsidised

 WasteCo’s operations are subject to significant environment regulation and any

non compliance with these requirements may have a material adverse impact

on WasteCo’s operations from both a reputational perspective and from an

economic perspective through the imposition of fines or restrictions on

WasteCo’s commercial operations

 WasteCo operates heavy machinery, often on public roads and industrial sites,

giving rise to the risk of injury or even death to the WasteCo staff who operate

the equipment or to members of the public or third party contractors in the event

of an accident occurring.

3.5 Directors and Senior Management

The Board consists of 3 directors:

 Shane Edmond, independent chair

 Roger Gower, independent director

 James Redmayne, non-executive director.

Carl Storm resigned as an executive director on 16 August 2024 and Angus Cooper

resigned as an independent director on 31 October 2024.



WasteCo Group Limited Page 18 Independent Adviser’s Report

The Company’s senior management team consists of:

 David Peterson, chief executive officer

 Nigel Franklin, chief financial officer

 Chris Brown, chief operating officer

 Chanelle Sefont, head of people, safety and wellbeing

 Luke Brown, chief sales officer.

3.6 Capital Structure and Shareholders

WasteCo currently has 848,372,765 fully paid ordinary shares on issue held by 1,444

shareholders.

The names, number of shares and percentage holding of the 10 largest shareholders

as at 8 November 2024 are set out below.


WasteCo’s 10 Largest Shareholders


Shareholder No. of Shares %


Cullinane Steel Trustees (2003) Limited, Laurence Redmayne and

Samantha Redmayne 168,640,923 19.88%

C & F Trustees 35776 Limited, Carl Storm and Dawn Storm 158,004,000 18.62%

Shane Edmond 52,667,692 6.21%

Glendarvie Holdings Limited (Glendarvie) 50,400,000 5.94%

Lloyd Phillips, Wayne Phillips and Craig Phillips 31,850,353 3.75%

Forsyth Barr Custodians Limited 28,460,887 3.35%

Malcolm Bailey 27,216,000 3.21%

Robert Baan and Rowena Baan-Mathias 25,331,842 2.99%

New Zealand Central Securities Depository Limited 24,081,435 2.84%

Ashvegas Limited (Ashvegas) 22,867,692 2.70%


Top 10 shareholders 589,520,824 69.49%

Others (1,434 shareholders) 258,851,941 30.51%


Total

848,372,765 100.00%


Source: NZX Company Research


The 3 largest shareholders and Ashvegas are associated with current or recently

resigned directors of the Company.

Glendarvie is owned by Robert Baan and Rowena Baan-Mathias.

3.7 Financial Performance

A summary of WasteCo’s recent financial performance is set out below.


Summary of WasteCo Financial Performance


Year to

31 Mar 22

(Audited)

$000

Year to

31 Mar 23

(Audited)

$000

Year to

31 Mar 24

(Audited)

$000


Revenue 18,777 34,392 48,233


Other income 713 98 99


Expenses (18,661) (32,941) (51,120)


Profit / (loss) from operations 829 1,549 (2,788)


Other items (971) (3,705) (2,955)


(Loss) before income tax (142) (2,156) (5,743)


Income tax benefit 138 236 1,608


(Loss) for the year


(4) (1,920) (4,135)


Source: WasteCo audited financial statements




WasteCo Group Limited Page 19 Independent Adviser’s Report

WasteCo’s revenue is derived from:

 waste collection and recycling (53% of 2024 financial year revenue)

 sweeping services (23% of 2024 financial year revenue)

 industrial cleaning services (24% of 2024 financial revenue).

Revenue grew by 40% to $48.2 million in the 2024 financial year through a

combination of organic business growth and acquisition growth.

Expenses consist mainly of:

 employee benefits expenses (42% of 2024 financial year expenses)

 collection, recycling and waste disposal expenses (18% of 2024 financial year

expenses)

 fleet operating expenses (13% of 2024 financial year expenses)

 depreciation and amortisation (12% of 2024 financial year expenses).

Non-recurring costs of approximately $1 million were incurred in the 2024 financial

year in respect of the 3 acquisitions completed, capital raising costs to finance the

acquisitions and restructuring costs.

3.8 Financial Position

A summary of WasteCo’s recent financial position is set out below.


Summary of WasteCo Financial Position


As at

31 Mar 22

(Audited)

$000

As at

31 Mar 23

(Audited)

$000

As at

31 Mar 24

(Audited)

$000


Current assets 4,467 6,241 9,672


Non current assets 29,978 36,873 57,987


Total assets 34,445 43,114 67,659


Current liabilities (14,676) (11,686) (17,661)


Non current liabilities (17,486) (21,569) (33,611)



Total liabilities (32,162) (33,255) (51,272)


Total equity

2,283 9,859 16,387


Source: WasteCo audited financial statements


WasteCo’s current assets as at 31 March 2024 consisted mainly of trade receivables,

cash at bank and prepayments.

Non current assets as at 31 March 2024 consisted of property, plant and equipment

(mainly vehicles and plant and equipment), right-of-use assets (leased premises and

vehicles) and intangible assets (mainly customer contracts and goodwill).

Current liabilities as at 31 March 2024 comprised trade and other payables and lease

liabilities.

Non current liabilities as at 31 March 2024 represented borrowings and lease

liabilities.



WasteCo Group Limited Page 20 Independent Adviser’s Report

The Company had equity of $16.4 million as at 31 March 2024, comprising:

 share capital – $19.9 million

 reserves – $0.9 million

 accumulated losses – negative $4.4 million.

3.9 Cash Flows

A summary of WasteCo’s recent cash flows is set out below.


Summary of WasteCo Cash Flows


Year to

31 Mar 22

(Audited)

$000

Year to

31 Mar 23

(Audited)

$000

Year to

31 Mar 24

(Audited)

$000


Net cash inflow from operating activities 3,744 3,587 1,197


Net cash (outflow) from investing activities (12,107) (13,009) (16,754)


Net cash inflow from financing activities

8,445 9,597 14,095


Net increase / (decrease) in cash held 82 175 (1,462)


Opening cash balance 616 698 873



Closing cash balance

698 873 (589)


Source: WasteCo audited financial statements


WasteCo has recorded cash positive inflows from its operations over the past 3

financial years.

Investing cash outflows have mainly been in respect of the acquisition of fixed assets

and the acquisition of businesses.

The Company has funded its investing activities by raising equity and debt:

 approximately $9.5 million in the 2022 financial year from borrowings

 approximately $8.3 million in the 2023 financial year from borrowings and

$4.0 million from the issue of approximately 90.6 million ordinary shares

 approximately $10.7 million in the 2024 financial year from borrowings and

approximately $7.8 million (net of costs) from the issue of approximately

160.4 million ordinary shares.



WasteCo Group Limited Page 21 Independent Adviser’s Report

3.10 Share Price History

Set out below is a summary of WasteCo’s daily closing share price and monthly

volumes of shares traded from 6 December 2022 (the day after the Reverse Listing

was approved) up to 22 November 2024.


Source: NZX Company Research

During the period, WasteCo’s shares have traded between $0.027 and $0.085 at a

VWAP of $0.058.

An analysis of WasteCo’s recent VWAP, traded volumes and liquidity (measured as

traded volumes as a percentage of shares outstanding) up to 22 November 2024 is

set out below.


Share Trading up to 22 November 2024


Period Low


($)

High


($)

VWAP


($)

Volume

Traded

(000)

Liquidity


1 month 0.027 0.032 0.029 3,072 0.4%


3 months 0.027 0.040 0.031 7,758 0.9%


6 months 0.027 0.042 0.033 11,950 1.4%


12 months 0.027 0.064 0.042 21,814 2.6%


Source: NZX Company Research


The analysis highlights the thin trading in the Company’s shares. Only 2.6% of

WasteCo’s shares have traded in the past year on 236 days.

-

1,000,000

2,000,000

3,000,000

4,000,000

5,000,000

0.00

0.01

0.02

0.03

0.04

0.05

0.06

0.07

0.08

0.09

6 Dec 226 Apr 236 Aug 236 Dec 236 Apr 246 Aug 24

Volumes Traded

Share Price ($)

WasteCo Share Price

Monthly volume (rhs)Closing price (lhs)



WasteCo Group Limited Page 22 Independent Adviser’s Report

4. Valuation of the Convertible Notes

4.1 CNs Methodology and Valuation Approach

The CNs represent a WasteCo security which are a combination of a bond and an

embedded option:

 the bond component carries an interest coupon of 6.0% per annum

 the embedded option component provides the noteholder with the ability to

benefit if the share price of WasteCo is above $0.02 when the CNs are

converted.

To assess the value of the CNs, it is necessary to assess the value of the bond

component and the embedded option component.

Valuation of Bonds

The value of the bond is a function of the interest rate on the bond and the value of

the principal returned.

Each $1 CN carries a 6.0% coupon and repayment of $1 of principal when it is repaid.

A required rate of return higher than the coupon will result in a bond value lower than

the principal and vice versa.

In our view, the required rate of return on a “plain vanilla” subordinated bond offered

by WasteCo at this point in time would be in the range of 13.0% to 15.0% per annum.

Valuation of Options

The Binomial option-valuation model (Binomial Model) and the Black-Scholes

option-valuation formula (Black-Scholes Formula) are commonly used in

commercial practice to value options. The Binomial Model is more appropriate for

the valuation of American options (which can be exercised at any time during their

life, as opposed to European options which can only be exercised on one particular

day) and options over shares which are expected to pay dividends during the

exercise period, although variants of the Black-Scholes Formula exist to handle the

valuation of such options.

The key variables in determining the value of an American option are:

 the exercise price of the option

 the risk free rate

 the current spot price or market value of the underlying instrument

 the volatility of the returns on the underlying instrument

 the time to expiry

 the expected distributions to be made on the underlying instrument.

The value derived represents the value of options over existing shares. The CNs are

in effect warrants and hence WasteCo will issue new ordinary shares when the CNs

are converted. Accordingly, an adjustment must be made to the value derived from

the Black-Scholes Formula to take into account the dilutionary effect of the

conversion of the CNs.



WasteCo Group Limited Page 23 Independent Adviser’s Report

4.2 Valuation of the Bond Component of the CNs

Valuation Parameters

The key variables applied in our assessment of the value of the bond component of

the CNs are:

 valuation date – 16 December 2024, being the expected date that the CNs will

be issued

 coupon – 6.0% per annum

 repayment date – 15 December 2029, being the expected Redemption Date

 principal repayment – $1

 required yield – 13.0% to 15.0% per annum.

Conclusion

Based on the above, we assess the fair value of the bond component of the CNs to

be in the range of $0.685 to $0.744 per $1 of Face Value.

4.3 Valuation of the Option Component of the CNs

Valuation Parameters

Each $1 of CN can be converted into 50 ordinary shares at the Conversion Price of

$0.02.

The key variables applied in our assessment of the value of the embedded option

component of the CNs are:

 valuation date – 16 December 2024, being the expected date that the CNs will

be issued

 exercise price – $0.02 per share, being the Conversion Price

 the risk free rate – 4.3%, based on the current yield on New Zealand

Government May 2030 bonds

 the current market value of WasteCo shares – $0.029, being the one month

VWAP up to 22 November 2024

 volatility – 40% to 50%, based on the observed volatility levels of movements

in WasteCo's share price and for overseas comparable companies

 the time to expiry – 15 December 2029, being the expected Redemption Date

 expected distributions – nil, based on the Company’s recent dividend history.

Conclusion

Based on the above, we assess the fair value of an embedded option to be in the

range of $0.006 to $0.007.



WasteCo Group Limited Page 24 Independent Adviser’s Report

4.4 Valuation of the CNs

We assess the fair value of each $1 CN to be in the range of $0.985 to $1.094.


Valuation of CNs


Low

$

High

$


Value of bond component of $1 CN 0.685 0.744


Value per option 0.006 0.007


Number of options per $1 CN x 50 x 50



Value of option component of $1 CN 0.300 0.350


Fair value of $1 CN

0.985 1.094





WasteCo Group Limited Page 25 Independent Adviser’s Report

5. Sources of Information, Reliance on Information, Disclaimer

and Indemnity

5.1 Sources of Information

The statements and opinions expressed in this report are based on the following main

sources of information:

 the draft notice of special meeting

 the Subscription Agreement

 the WasteCo annual reports for the years ended 31 March, 2023 and 2024

 WasteCo share price data from NZX Company Research

 publicly available information regarding WasteCo.

During the course of preparing this report, we have had discussions with and / or

received information from the Board and WasteCo’s legal advisers.

The Board has confirmed that we have been provided for the purpose of this

Independent Adviser’s Report with all information relevant to the Empire Allotment

that is known to them and that all the factual information provided by Company

contained in this report is true and accurate in all material respects and is not

misleading by reason of omission or otherwise.

Including this confirmation, we have obtained all the information that we believe is

necessary for the purpose of preparing this Independent Adviser’s Report.

In our opinion, the information set out in this Independent Adviser’s Report is

sufficient to enable the Board and the Company’s shareholders to understand all the

relevant factors and to make an informed decision in respect of the Empire Allotment.

5.2 Reliance on Information

In preparing this report we have relied upon and assumed, without independent

verification, the accuracy and completeness of all information that was available from

public sources and all information that was furnished to us by WasteCo and its

advisers.

We have evaluated that information through analysis, enquiry and examination for

the purposes of preparing this report but we have not verified the accuracy or

completeness of any such information or conducted an appraisal of any assets. We

have not carried out any form of due diligence or audit on the accounting or other

records of WasteCo. We do not warrant that our enquiries would reveal any matter

which an audit, due diligence review or extensive examination might disclose.



WasteCo Group Limited Page 26 Independent Adviser’s Report

5.3 Disclaimer

We have prepared this report with care and diligence and the statements in the report

are given in good faith and in the belief, on reasonable grounds, that such statements

are not false or misleading. However, in no way do we guarantee or otherwise

warrant that any forecasts of future profits, cash flows or financial position of

WasteCo will be achieved. Forecasts are inherently uncertain. They are predictions

of future events that cannot be assured. They are based upon assumptions, many

of which are beyond the control of WasteCo and its Board and management team.

Actual results will vary from the forecasts and these variations may be significantly

more or less favourable.

We assume no responsibility arising in any way whatsoever for errors or omissions

(including responsibility to any person for negligence) for the preparation of the report

to the extent that such errors or omissions result from our reasonable reliance on

information provided by others or assumptions disclosed in the report or assumptions

reasonably taken as implicit.

Our evaluation has been arrived at based on economic, exchange rate, market and

other conditions prevailing at the date of this report. Such conditions may change

significantly over relatively short periods of time. We have no obligation or

undertaking to advise any person of any change in circumstances which comes to

our attention after the date of this report or to review, revise or update this report.

We have had no involvement in the preparation of the notice of special meeting

issued by WasteCo and have not verified or approved the contents of the notice of

special meeting. We do not accept any responsibility for the contents of the notice

of special meeting except for this report.

5.4 Indemnity

WasteCo has agreed that, to the extent permitted by law, it will indemnify Simmons

Corporate Finance and its directors and employees in respect of any liability suffered

or incurred as a result of or in connection with the preparation of this report. This

indemnity does not apply in respect of any negligence, wilful misconduct or breach

of law. WasteCo has also agreed to indemnify Simmons Corporate Finance and its

directors and employees for time incurred and any costs in relation to any inquiry or

proceeding initiated by any person. Where Simmons Corporate Finance or its

directors and employees are found liable for or guilty of negligence, wilful misconduct

or breach of law, Simmons Corporate Finance shall reimburse such costs.



WasteCo Group Limited Page 27 Independent Adviser’s Report

6. Qualifications and Expertise, Independence, Declarations and

Consents

6.1 Qualifications and Expertise

Simmons Corporate Finance is a New Zealand owned specialist corporate finance

advisory practice. It advises on mergers and acquisitions, prepares independent

expert's reports and provides valuation advice.

The person in the company responsible for issuing this report is Peter Simmons,

B.Com, DipBus (Finance), INFINZ (Cert).

Simmons Corporate Finance and Mr Simmons have significant experience in the

independent investigation of transactions and issuing opinions on the merits and

fairness of the terms and financial conditions of the transactions.

6.2 Independence

Simmons Corporate Finance does not have at the date of this report, and has not

had, any shareholding in or other relationship with WasteCo or Empire or any

conflicts of interest that could affect our ability to provide an unbiased opinion in

relation to the Empire Allotment.

Simmons Corporate Finance has not had any part in the formulation of the CNs Issue

or the Empire Allotment or any aspects thereof. Our sole involvement has been the

preparation of this report.

Simmons Corporate Finance will receive a fixed fee for the preparation of this report.

This fee is not contingent on the conclusions of this report or the outcome of the

voting on the Allotment Resolution. We will receive no other benefit from the

preparation of this report.

6.3 Declarations

An advance draft of this report was provided to the Board for its comments as to

factual accuracy of the contents of the report. Changes made to the report as a result

of the circulation of the draft have not changed the methodology or our conclusions.

Our terms of reference for this engagement did not contain any term which materially

restricted the scope of the report.

6.4 Consents

We consent to the issuing of this report in the form and context in which it is to be

included in the notice of special meeting to be sent to WasteCo’s shareholders.

Neither the whole nor any part of this report, nor any reference thereto may be

included in any other document without our prior written consent as to the form and

context in which it appears.



Peter Simmons

Director

Simmons Corporate Finance Limited

25 November 2024

Data sourced from publicly available filings. Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz. For informational purposes only. Not investment advice.