Company: KYIV
Filing Date: 2025-07-17
Form Type: F-4/A
Source: 0001213900-25-064873
Chunk: 73

Company: Kyivstar Group Ltd.
Filing Date: 2025-07-17
Form: F-4/A
Chunk 73
---
     | 2,087,840,730 |     |          208,171,847 |     | 2,154,578,616 |
| Cohen Circle Public Shareholders                |     |           23,000,000 |     |   238,050,000 |     |           11,500,000 |     |   119,025,000 |     |            5,051,625 |     |    52,284,319 |
| Holders of Cohen Circle Public Warrants(1)      |     |            7,666,667 |     |             — |     |            7,666,667 |     |             — |     |            7,666,667 |     |             — |
| Sponsors(2)(3)(4)                               |     |            6,010,353 |     |    62,207,154 |     |            6,010,353 |     |    62,207,154 |     |            6,010,353 |     |    62,207,154 |
| Investors Party to Non-Redemption Agreements(5) |     |              757,745 |     |     7,842,661 |     |              757,745 |     |     7,842,661 |     |              757,745 |     |     7,842,661 |

____________ (1)Represents the number of Kyivstar Group Ltd. Common Shares issuable upon exercise of Kyivstar Group Ltd. Warrants converted from the Cohen Circle Public Warrants. The Kyivstar Group Ltd. Warrants to be received by the holders of the Cohen Circle Public Warrants have zero initial cash value, as such Kyivstar Group Ltd. Warrants are expected to be out of the money on the Closing Date. (2)Includes 1,323,838 Vesting Securities that will not have vested as of the Closing Date. The Vesting Securities are subject to forfeiture if the applicable vesting conditions are not satisfied. For a description of the vesting conditions, see the section of the proxy statement/prospectus entitled “ The Business Combination Agreement and Transaction Documents — Transaction Documents — Sponsor Agreement.” (3)The Sponsors paid an aggregate of $25,000 for 7,905,000 Cohen Circle Class B Ordinary Shares, and the Sponsors and Cantor paid an aggregate of approximately $7,150,000