NOTES TO UNAUDITED
CONDENSED FINANCIAL STATEMENTS
Note 1—Description
of Organization, Business Operations and Basis of Presentation
Health Assurance Acquisition
Corp. (the “Company”) was incorporated as a Delaware corporation on September 8, 2020. The Company’s initial stockholders
were: HAAC Sponsor, LLC (the “Sponsor”), a wholly-owned subsidiary of General Catalyst Group X—Early Venture, L.P.,
a Delaware limited partnership, Health Assurance Economy Foundation, a charitable foundation (“Foundation”), and any other
holders of Alignment Shares (as described in Note 6) immediately prior to the offering, collectively, “Initial Stockholders.”
The Company was formed for the purpose of effectuating
a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more businesses
or entities (herein referred to as “Initial Business Combination”). The Company has not selected any business combination
target and it has not, nor has anyone on the Company’s behalf, initiated any substantive discussions, directly or indirectly, with
any business combination target. The Company will not be limited to a particular industry or geographic region in its identification and
acquisition of a target company.
The
Company’s management has broad discretion with respect to the specific application of the net proceeds from its initial public offering
(the “Initial Public Offering”) of its securities called Stakeholder Aligned Initial Listing Securities, or SAILSM
Securities (“SAILSM Securities”), although substantially all of the
net proceeds of the Initial Public Offering are intended to be generally applied toward completing an Initial Business Combination. Furthermore,
there is no assurance that the Company will be able to complete an Initial Business Combination.
As of March 31,
2021, the Company had not commenced any operations. All activity for the period from September 8, 2020 (inception) through March 31,2021
relates to the Company’s formation and the initial public offering (the “Initial Public Offering”), described below,
and since the closing of the Initial Public Offering, the search for a prospective initial Business Combination. The Company will not
generate any operating revenues until after the completion of its initial Business Combination, at the earliest. The Company will generate
non-operating income in the form or interest income from the proceeds derived from the Initial Public Offering (as defined below).
The
registration statement for the Company’s Initial Public Offering was declared effective on November 12, 2020. On November 17,
2020, the Company consummated the Initial Public Offering of 52,500,000 of its securities called Stakeholder Aligned Initial Listing Securities,
or SAILSM Securities (“SAILSM Securities”), including 2,500,000 SAILSM Securities
as a result of the underwriters’ exercise in part of their over-allotment option. The SAILSM Securities were sold at
an offering price of $10.00 per SAILSM Security, generating gross proceeds of $525.0 million, and incurring offering costs
of approximately $29.8 million, inclusive of approximately $18.4 million in deferred underwriting commissions (Note 3).
Simultaneously with the closing of the Initial
Public Offering, the Company consummated the private placement (“Private Placement”) of 11,666,666 warrants (each,
a “Private Placement Warrant” and collectively, the “Private Placement Warrants”), including 333,333 Private Placement
Warrants as a result of the underwriters’ exercise in part of their over-allotment option, at a price of $1.50 per Private Placement
Warrant in a private placement with the Sponsor and certain directors of the Company (the “Private Placement Warrants Purchasers”),
generating gross proceeds of $17.5 million (Note 4).
Upon
the closing of the Initial Public Offering and the Private Placement, $525.0 million ($10.00 per SAILSM Security)
of the net proceeds of the sale of the SAILSM Securities in the Initial Public Offering and the Private Placement were placed in
a trust account (“Trust Account”) located in the United States with Continental Stock Transfer & Trust Company
acting as trustee, and held as cash or invested only in U.S. “government securities,” within the meaning set forth in Section 2(a)(16)
of the Investment Company Act, with a maturity of 185 days or less, or in money market funds meeting certain conditions under the Investment
Company Act, which invest only in direct U.S. government treasury obligations, as determined by the Company, until the earlier of: (i) the
completion of a Business Combination and (ii) the distribution of the Trust Account as described below.
Pursuant to stock exchange listing rules, the
Company must complete an Initial Business Combination with one or more target businesses having an aggregate fair market value of at least
80% of the net assets held in the Trust Account (as defined below) (excluding the taxes payable on the income earned on the Trust Account)
at the time of signing a definitive agreement in connection with the Initial Business Combination. However, the Company will only complete
an Initial Business Combination if the post-transaction company owns or acquires 50% or more of the voting securities of the target or
otherwise is not required to register as an investment company under the Investment Company of Act 1940, as amended (the “Investment
Company Act”).
The Company, after signing a definitive agreement
for an Initial Business Combination, will either (i) seek stockholder approval of the Initial Business Combination at a meeting called
for such purpose in connection with which Public Stockholders may seek to redeem their Public Shares, regardless of whether they vote
for or against the Initial Business Combination or do not vote at all, for cash equal to their pro rata share of the aggregate amount
then on deposit in the Trust Account calculated as of two business days prior to the consummation of the Initial Business Combination,
including interest earned on the funds held in the Trust Account and not previously released to the Company to pay its taxes, or (ii) provide
the Public Stockholders with the opportunity to redeem all or a portion of their public shares upon the completion of the Company’s
initial business combination at $10.00 per share and the per share interest earned on the funds held in the trust account (net of permitted
withdrawals). As a result, such common stock will be recorded at redemption amount and classified as temporary equity upon the completion
of the Initial Public Offering, in accordance with FASB, ASC 480, “Distinguishing Liabilities from Equity.” The amount in
the Trust Account is initially $10.00 per Public Share. The decision as to whether the Company will seek stockholder approval of the Initial
Business Combination or will allow stockholders to sell their shares in a tender offer will be made by the Company, solely in its discretion,
and will be based on a variety of factors such as the timing of the transaction and whether the terms of the transaction would otherwise
require the Company to seek stockholder approval. If the Company seeks stockholder approval, it will complete the Initial Business Combination
only if a majority of the outstanding shares of common stock voted are voted in favor of the Initial Business Combination. However, in
no event will the Company redeem its Public Shares in an amount that would cause its net tangible assets to be less than $5,000,001 immediately
prior to or upon consummation of an Initial Business Combination. In such case, the Company would not proceed with the redemption of its
Public Shares and the related business combination, and instead may search for an alternate business combination.
Notwithstanding the foregoing, the Company’s
Certificate of Incorporation provides that a public stockholder, together with any affiliate of such stockholder or any other person with
whom such stockholder is acting in concert or as a “group” (as defined under Section 13 of the Securities Exchange Act
of 1934, as amended (the “Exchange Act”)), will be restricted from redeeming its shares with respect to more than an aggregate
of 15% or more of the shares of common stock sold in the Initial Public Offering, without the prior consent of the Company.
The Company will only have 24 months from
the closing of the Initial Public Offering, or until November 17, 2022 to complete the Initial Business Combination (or such later
date as approved by holders of a majority of outstanding shares of common stock of the Company that are voted at a meeting to extend such
date, voting together as a single class) (the “Business Combination Period”). If the Company does not complete an Initial
Business Combination within this period of time (and stockholders do not approve an amendment to the Certificate of Incorporation to extend
this date), it will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but
not more than ten business days thereafter, redeem the Public Shares, at a per-share price, payable in cash, of $10.00, and (iii) as
promptly as reasonably possible following such redemption, subject to the approval of the remaining stockholders and the board of directors
(the “Board”), liquidate and dissolve, subject in the case of clauses (ii) and (iii), to the Company’s obligations
under Delaware law to provide for claims of creditors and in all cases subject to the other requirements of applicable law.
The Initial Stockholders, officers and directors
have entered into a letter agreement with the Company, pursuant to which they have agreed to (i) waive their redemption rights with
respect to any Alignment Shares (as defined in Note 4) and Public Shares they hold in connection with the completion of the Initial Business
Combination, (ii) waive their redemption rights with respect to any Alignment Shares and Public Shares they hold in connection with
a stockholder vote to approve an amendment to the Company’s Certificate of Incorporation to modify the substance or timing of the
Company’s obligation to redeem 100% of its Public Shares if the Company has not consummated an Initial Business Combination within
the Business Combination Period or with respect to any other material provisions relating to stockholders’ rights or pre- combination
transaction activity and (iii) waive their rights to liquidating distributions from the Trust Account with respect to any Alignment
Shares they hold if the Company fails to complete an Initial Business Combination within the Business Combination Period (although they
will be entitled to liquidating distributions from the Trust Account with respect to any Public Shares they hold if the Company fails
to complete an Initial Business Combination within the Business Combination Period).
Basis of Presentation
The accompanying unaudited
condensed financial statements of the Company have been prepared in accordance with United States generally accepted accounting principles
(“GAAP”) for interim financial information and Article 8 of Regulation S-X. Accordingly, they do not include all of the
information and footnotes required by GAAP. In the opinion of management, all adjustments (consisting of normal accruals) considered for
a fair presentation have been included. Operating results for the period for the three months ended March 31, 2021 are not necessarily
indicative of the results that may be expected for the period ending December 31, 2021 or any future period.
The accompanying unaudited
condensed financial statements should be read in conjunction with the audited financial statements and notes thereto included in the Form 10KA
filed by the Company with the SEC on May 26, 2021.
Emerging Growth
Company
The Company is an “emerging
growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups
Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are
applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply
with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, reduced disclosure obligations regarding
executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory
vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.
Further, Section 102(b)(1) of
the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until
private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class
of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS
Act provides that an emerging growth company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but
any such an election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period, which means
that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging
growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard.
This may make comparison
of the Company’s unaudited condensed financial statements with another public company that is neither an emerging growth company
nor an emerging growth company that has opted out of using the extended transition period difficult or impossible because of the potential
differences in accounting standards used.
Liquidity and Going
Concern
As of March 31,
2021, the Company had $3.1 million in cash and working capital of approximately $1.6 million.
Prior to the Initial
Public Offering, our liquidity needs were satisfied through a payment of $25,000 from the Initial Stockholders in exchange for the issuance
of the Alignment Shares and proceeds from a loan of $300,000 pursuant to a note agreement from the Company’s Sponsor (the “Note”).
We repaid the Note in full on November 18, 2020. Following the consummation of the Initial Public Offering and Private Placement,
our liquidity needs have been satisfied with the proceeds from the Private Placement not held in the Trust Account. In addition, in order
to finance transaction costs in connection with a Business Combination, our Sponsor may, but is not obligated to, provide us with working
capital loans. As of the date of this filing, there were no amounts outstanding under any working capital loans.
In connection with the Company’s assessment
of going concern considerations in accordance with ASU 2014-15, "Disclosures of Uncertainties about an Entity's Ability to Continue
as a Going Concern," as of March 31, 2021, the Company does not have sufficient liquidity to meet its obligations in the next
twelve months. However, management has determined that it has access to funds from the Sponsor that are sufficient to fund its working
capital needs until the earlier of the consummation of an Initial Business Combination or a minimum one year from the date of issuance
of these unaudited condensed financial statements.
Note 2—Summary
of Significant Accounting Policies
Use of Estimates
The preparation of unaudited
condensed financial statements in conformity with GAAP requires the Company’s management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the unaudited
condensed financial statements and the reported amounts of revenues and expenses during the reporting period. Making estimates requires
management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation
or set of circumstances that existed at the date of the unaudited condensed financial statements, which management considered in formulating
its estimate, could change in the near term due to one or more future confirming events. One of the more significant accounting estimates
included in these unaudited condensed financial statements is the determination of the fair value of the warrant liability. Such estimates
may be subject to change as more current information becomes available and accordingly the actual results could differ significantly from
those estimates. Accordingly, the actual results could differ significantly from those estimates.
Cash and Cash Equivalents
The Company considers all short-term investments
with an original maturity of three months or less when purchased to be cash equivalents. The Company does not have any cash equivalents
as of March 31, 2021.
Investments Held in Trust Account
The Company’s portfolio of investments is
comprised solely of U.S. government securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act, with
a maturity of 185 days or less, or investments in money market funds that invest in U.S. government securities, or a combination thereof.
The Company’s investments held in the Trust Account are classified as trading securities. Trading securities are presented on the
balance sheet at fair value at the end of each reporting period. Gains and losses resulting from the change in fair value of these securities
is included in gain on investments held in Trust Account in the accompanying unaudited condensed statement of operations. The estimated
fair values of investments held in the Trust Account are determined using available market information.
Concentration of Credit Risk
Financial instruments that potentially subject
the Company to concentrations of credit risk consist of cash accounts in a financial institution, which, at times, may exceed the Federal
Depository Insurance Corporation coverage limit of $250,000. As of March 31, 2021, the Company has not experienced losses on this
account and management believes the Company is not exposed to significant risks on such accounts.
Fair Value of Financial
Instruments
Fair value is defined
as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction between market
participants at the measurement date. U.S. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring
fair value.
The hierarchy gives the
highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (measurements) and the lowest priority
to unobservable inputs (Level 3 measurements). These tiers include:
|
•
|
Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;
|
|
•
|
Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
|
|
|
|
|
•
|
Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
|
In some circumstances,
the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In those instances,
the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input that is significant
to the fair value measurement.
As of March 31,
2021 and December 31, 2020, the carrying values of cash, prepaid expenses, accounts payable, accrued expenses, franchise tax payable
and income taxes payable approximate their fair values due to the short-term nature of the instruments. The Company’s portfolio
of investments held in the Trust Account is comprised of investments in U.S. Treasury securities with an original maturity of 185 days
or less or investments in money market funds that invest in U.S. government securities, or a combination thereof. The fair value for trading
securities is determined using quoted market prices in active markets
Class A Common
Stock Subject to Possible Redemption
The shares of Class A
common stock subject to mandatory redemption (if any) are classified as liability instruments and are measured at fair value. Conditionally
redeemable shares of Class A common stock (including shares of Class A common stock that feature redemption rights that are
either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s
control) are classified as temporary equity. At all other times, shares of Class A common stock are classified as stockholders’
equity. The Company’s Class A common stock features certain redemption rights that are considered to be outside of the Company’s
control and subject to occurrence of uncertain future events, Accordingly, at March 31, 2021 and December 31, 2020, 42,857,615
and 43,070,607 shares of Class A common stock subject to possible redemption, respectively, are presented at redemption value as
temporary equity, outside of the stockholders’ equity section of the Company’s condensed balance sheets.
Offering Costs Associated with the Initial
Public Offering
Offering costs consisted of legal, accounting, underwriting fees and other costs. Offering costs are allocated to the
separable financial instruments issued in the Initial Public Offering based on a relative fair value basis, compared to total proceeds
received. Offering costs allocated to the warrant liabilities are expensed as incurred, presented as non-operating expenses in the statement
of operations. Offering costs associated with the Public Shares were charged to stockholders’ equity upon the completion of the
Initial Public Offering. The Company classifies deferred underwriting commissions as a long term liability due to the uncertain nature
of the closing of a Business Combination and its encumbrance to the Trust Account.
Net Income (Loss)
Per Share of Common Stock
Net income (loss) per share is computed by
dividing net income (loss) by the weighted-average number of common stock outstanding during the periods. Share settlement of the
Company's warrants to purchase an aggregate of 24,791,666 shares of Class A nonredeemable common stock at a price of $11.50 was
presumed for the calculation of diluted earnings per Class A and Class B nonredeemable share because it is more dilutive than the
cash settlement alternative. Under this assumption, the contract is settled in common shares, and the effect of the liability
classification (change in fair value of derivative warrant liability) is reversed as a numerator adjustment. Potentially dilutive
weighted average shares of 773,521 are included in the denominator.
The Company’s statement of operations
includes a presentation of income (loss) per share for common stock subject to redemption in a manner similar to the two-class
method of income (loss) per share. Net income per share of common stock, basic and diluted for shares of Class A redeemable
common stock is calculated by dividing the income earned on investments held in the Trust Account of approximately $152,000, net of
applicable taxes and working capital amounts available to be withdrawn from the Trust Account of approximately $32,000, which was a
net of approximately $120,000 for the period for the three months ended March 31, 2021, by the weighted average number of
Class A redeemable common stock outstanding for the period. There are no securities that can convert
into redeemable Class A shares which would cause dilution and share in the earnings.
Net loss per share of common stock, basic for
shares of Class B nonredeemable common stock is calculated by dividing the net loss of approximately $2.1 million and $0, less
income attributable to Class A redeemable common stock by the weighted average number of Class B nonredeemable common
stock outstanding for the period. Net loss per share of common stock, diluted for shares of Class A nonredeemable common stock and Class B nonredeemable common stock, is
calculated by dividing the net loss of approximately $3.9 million (including the $1.6 million of the effect of liability classification)
less income attributable to Class A redeemable common stock, divided by the weighted average diluted shares of Class A nonredeemable common
stock and Class B nonredeemable common stock outstanding for the period.
Derivative Warrant Liabilities
The Company does not use derivative instruments
to hedge its exposures to cash flow, market or foreign currency risks. Management evaluates all of the Company’s financial instruments,
including issued warrants to purchase its Class A common stock, to determine if such instruments are derivatives or contain features
that qualify as embedded derivatives, pursuant to ASC 480 and ASC 815-15. The classification of derivative instruments, including whether
such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period.
The Company issued 13,125,000 warrants to purchase
Class A common stock to investors in the Company’s Initial Public Offering and simultaneously issued 11,666,666 Private Placement
Warrants. All of the Company’s outstanding warrants are recognized as derivative liabilities in accordance with ASC 815-40. Accordingly,
the Company recognizes the warrant instruments as liabilities at fair value and adjust the instruments to fair value at each reporting
period. The liabilities are subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized
in our statement of operations. The fair value of Public Warrants was calculated using an option pricing model. The inputs utilized to
calculate the value of an option pricing model are (i) the value of the underlying asset, (ii) the exercise price, (iii) the
risk-free rate, (iv) the volatility of the underlying asset, (v) the dividend yield of the underlying asset, and (vi) the
assumed time to a liquidity event. The fair value of Private Warrants was calculated using the Black-Scholes Option Pricing Model. Derivative
warrant liabilities are classified as non-current liabilities as their liquidation is not reasonably expected to require the use of current
assets or require the creation of current liabilities.
Income Taxes
The Company’s taxable
income primarily consists of interest income on the Trust Account. The Company’s general and administrative expenses are generally
considered start-up costs and are not currently deductible.
The Company follows the
asset and liability method of accounting for income taxes under FASB ASC Topic 740, “Income Taxes.” Deferred tax assets and
liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying
amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted
tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.
The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that included the enactment
date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized. As of
March 31, 2021 and December 31, 2020, the Company had deferred tax assets of approximately $809,000 and $712,000, respectively,
with a full valuation allowance against them.
FASB ASC Topic 740 prescribes
a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or
expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained
upon examination by taxing authorities. There were no unrecognized tax benefits as of March 31, 2021. The Company recognizes accrued
interest and penalties related to unrecognized tax benefits as income tax expense. No amounts were accrued for the payment of interest
and penalties as of March 31, 2021 and December 31, 2020. The Company is currently not aware of any issues under review that
could result in significant payments, accruals or material deviation from its position. The Company is subject to income tax examinations
by major taxing authorities since inception.
Recent Accounting Pronouncements
In
August 2020, the FASB issued Accounting Standards Update (“ASU”) No. 2020-06, Debt—Debt with Conversion
and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting
for Convertible Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”), which simplifies accounting
for convertible instruments by removing major separation models required under current GAAP. The ASU also removes certain settlement conditions
that are required for equity-linked contracts to qualify for the derivative scope exception, and it simplifies the diluted earnings per
share calculation in certain areas. The Company adopted ASU 2020-06 on January 1, 2021. Adoption of the ASU did not impact the
Company’s financial position, results of operations or cash flows.
Management does not believe that any other recently issued, but not
yet effective, accounting pronouncements, if currently adopted, would have a material effect on the Company’s accompanying unaudited
condensed financial statements.
Note 4—Initial
Public Offering
Public SAILSM
Securities
On November 17,
2020, the Company consummated its Initial Public Offering of 52,500,000 SAILSM Securities at $10.00 per SAILSM
Security, generating gross proceeds of $525.0 million, including 2,500,000 SAILSM Securities as a result of the underwriters’
exercise in part of their over-allotment option. The SAILSM Securities were sold at an offering price of $10.00 per SAILSM Security,
generating gross proceeds of $525.0 million, and incurring offering costs of approximately $29.8 million, inclusive of approximately $18.4 million
in deferred underwriting commissions.
Each
SAILSM Security consists of one share of Class A common stock, $0.0001 par value per share (the “Class A
common stock”), and one-fourth of one redeemable warrant (the “Public Warrants”), each whole Public Warrant entitling
the holder thereof to purchase one share of Class A common stock at an exercise price of $11.50 per share.
Note 5—Related
Party Transactions
Alignment Shares
On
September 24, 2020, an affiliate of the Sponsor paid $22,500, or approximately $0.009 per share, and the Foundation paid $2,500,
or approximately $0.009 per share, in exchange for 2,587,500 and 287,500 shares of Class B common stock, respectively (collectively,
“Alignment Shares”). Such Alignment Shares held by the affiliate of the Sponsor were subsequently transferred to the Sponsor.
In November 2020, the Sponsor transferred 6,469 Alignment Shares to each of the independent directors resulting in the Sponsor holding
2,561,624 Alignment Shares. The number of Alignment Shares issued was determined based on the expectation that such Alignment Shares would
represent 20% of the issued and outstanding shares upon completion of the Initial Public Offering. Up to 375,000 of the Alignment Shares
were to be forfeited depending on the extent to which the underwriters’ over-allotment was exercised. The Alignment Shares are entitled
to (together with the shares of Class B common stock) a number of votes representing 20% of the Company’s outstanding common
stock prior to the completion of the Initial Business Combination. The underwriters exercised the over-allotment option in part and the
Company consummated the sale of such SAILSM Securities on November 17, 2020; thus, 125,000 Alignment Shares were
no longer subject to forfeiture.
The Initial Stockholders, directors and executive
officers have agreed not to transfer, assign or sell any of their Alignment Shares and any of their shares of Class A common stock
deliverable upon conversion of the Alignment Shares for 30 days following the completion of an Initial Business Combination. In connection
with this arrangement, the Initial Stockholders, officers, and directors have also agreed not to transfer, assign or sell any of their
Alignment Shares until the earlier to occur of: (i) 30 days after the completion of the Company’s Initial business combination
and (ii) the date on which the Company completes a liquidation, merger, capital stock exchange or other similar transaction after
the Initial Business Combination that results in all of its stockholders having the right to exchange their shares of Class A common
stock for cash, securities or other property; except to certain permitted transferees and under certain circumstances as described in
the prospectus. Further, in connection with this arrangement, the Sponsor, officers and directors have also agreed not to transfer, assign
or sell any of their Private Placement Warrants and any shares of Class A common stock issued upon conversion or exercise thereof
until 30 days after the completion of the Initial Business Combination, except to permitted transferees. Any permitted transferees
will be subject to the same restrictions and other agreements of the Initial Stockholders with respect to any Alignment Shares and Private
Placement Warrants.
Private Placement
Warrants
Simultaneously with the closing of the Initial
Public Offering, the Private Placement Warrants Purchasers purchased an aggregate of 11,666,666 Private Placement Warrants, including
333,333 Private Placement Warrants as a result of the underwriters’ exercise in part of their over-allotment option, at a price
of $1.50 per Private Placement Warrant in a private placement to certain of the Sponsor and certain directors of the Company generating
gross proceeds of $17.5 million.
Each whole Private Placement Warrant is exercisable
for one whole share of Class A common stock at a price of $11.50 per share, subject to adjustment. A portion of the proceeds from
the sale of the Private Placement Warrants was added to the proceeds from the Initial Public Offering to be held in the Trust Account.
If the Company does not complete a business combination within the Combination Period, then the proceeds will be part of the liquidating
distribution to the Public Stockholders and the warrants will expire worthless.
The Initial Stockholders, directors and executive
officers have agreed not to transfer, assign or sell any of their Alignment Shares and any of their shares of Class A common stock
deliverable upon conversion of the Alignment Shares for 30 days following the completion of an Initial Business Combination. In connection
with this arrangement, the Initial Stockholders, officers, and directors have also agreed not to transfer, assign or sell any of their
Alignment Shares until the earlier to occur of: (i) 30 days after the completion of the Company’s Initial business combination
and (ii) the date on which the Company completes a liquidation, merger, capital stock exchange or other similar transaction after
the Initial Business Combination that results in all of its stockholders having the right to exchange their shares of Class A common
stock for cash, securities or other property; except to certain permitted transferees and under certain circumstances as described in
the prospectus. Further, in connection with this arrangement, the Sponsor, officers and directors have also agreed not to transfer, assign
or sell any of their Private Placement Warrants and any shares of Class A common stock issued upon conversion or exercise thereof
until 30 days after the completion of the Initial Business Combination, except to permitted transferees. Any permitted transferees
will be subject to the same restrictions and other agreements of the Initial Stockholders with respect to any Alignment Shares and Private
Placement Warrants.
Related Party Loans
On September 24, 2020, the Sponsor agreed
to loan the Company up to an aggregate of $300,000 pursuant to an unsecured promissory note (the “Note”) to cover expenses
related to the Initial Public Offering. This loan was payable without interest on the earlier of January 31, 2021, or the completion
of the Initial Public Offering. No amounts were outstanding under the Note as of March 31, 2021. Through the date of the Initial
Public Offering, the Company borrowed $300,000 under the Note. The Company fully repaid the Note on November 18, 2020.
Working Capital Loans
In order to finance transaction costs in connection
with an intended Initial Business Combination, the Sponsor or an affiliate of the Sponsor or certain of the Company’s officers and
directors may, but are not obligated to, loan the Company funds as may be required (the “Working Capital Loans”). Up to $1.5 million
of such loans may be convertible into Private Placement Warrants at a price of $1.50 per Private Placement Warrants at the option of the
lender. The Private Placement Warrants would be identical to the Private Placement Warrants issued to the Sponsor. Except for the forgoing,
the terms of such loans, if any, have not been determined and no written agreements exist with respect to such loans. The Company has
never had borrowings on working capital loans.
Administrative
Services and Director Compensation
Commencing on the date that the Company’s
securities were first listed on Nasdaq through the earlier of consummation of the Initial Business Combination and the Company’s
liquidation, the Company has agreed to pay the Sponsor for office space, secretarial and administrative support provided to members of
the Company’s management team $10,000 per month. For the three months ended March 31, 2021, the Company incurred $30,000 of
expenses for these services included in general and administrative expenses – related party on the accompanying unaudited condensed
statement of operations. Amounts payable for such services as of March 31, 2021 and December 31, 2021 were $50,000 and $30,000,
respectively, and included as accrued expenses on the accompanying unaudited condensed balance sheets.
In addition, each independent director receives
quarterly cash compensation of $62,500 (or $250,000 in the aggregate per year). For the three months ended March 31, 2021, $271,917
of these director fees are included in general and administrative expenses – related party on the accompanying unaudited condensed
statement of operations. Amounts payable for such services were $0 and approximately $99,000 as of March 31, 2021 and December 31,
2020, respectively, and included as accrued expenses on the accompanying unaudited condensed balance sheets.
In addition, the Sponsor, executive officers and
directors, or any of their respective affiliates will be reimbursed for any out-of-pocket expenses incurred in connection with activities
on the Company’s behalf such as identifying potential target businesses and performing due diligence on suitable Business Combinations.
The Company’s audit committee will review on a quarterly basis all payments that were made to the Sponsor, executive officers or
directors, or their affiliates. As of March 31, 2021, no amounts were incurred or paid.
Note 6—Commitments and
Contingencies
Registration Rights
The holders of the Alignment Shares, Private Placement
Warrants, and Private Placement Warrants that may be issued upon conversion of Working Capital Loans (and any shares of Class A common
stock into which such securities may convert and that may be issued upon conversion of Working Capital Loans and upon conversion of the
Alignment Shares) are entitled to registration rights pursuant to a registration rights agreement. The initial stockholders and holders
of the Private Placement Warrants will be entitled to make up to three demands, excluding short form registration demands, that the Company
register such securities for sale under the Securities Act. In addition, these holders will have “piggy-back” registration
rights to include their securities in other registration statements filed by the Company. The Company will bear the expenses incurred
in connection with the filing of any such registration statements.
Underwriting Agreement
The
Company granted the underwriters a 45-day option to purchase up to 7,500,000 additional SAILSM Securities, consisting
of 7,500,000 shares of Class A common stock and 1,875,000 redeemable warrants, to cover any over-allotment, at the initial public
offering price less the underwriting discounts and commissions. The warrants that would be issued in connection with the over-allotment
SAILSM Securities are identical to the Public Warrants, subject to certain limited exceptions, and have no net cash settlement
provisions. On November 17, 2020, the underwriters exercised the over-allotment option in part to purchase 2,500,000 additional SAILSM
Securities.
The
underwriters were entitled to an underwriting discount of $0.20 per SAILSM Security, or $10.0 million in the aggregate,
paid upon the closing of the Initial Public Offering. In addition, $0.35 per SAILSM Security, or $17.5 million in the
aggregate will be payable to the underwriters for deferred underwriting commissions. The deferred fee will become payable to the underwriters
from the amounts held in the Trust Account solely in the event that the Company completes a Business Combination, subject to the terms
of the underwriting agreement.
In
connection with the consummation of the sale of SAILSM Securities pursuant to the over-allotment option exercised on
November 17, 2020, the underwriters were entitled to an aggregate of approximately $0.5 million in fees payable upon closing and
additional deferred underwriting commissions of approximately $0.9 million.
Deferred Legal Fees
The Company entered into an agreement to
obtain legal advisory services, pursuant to which the Company’s legal counsel agreed to defer their fees until the closing of
the Initial Business Combination. The deferred fees will become payable to the legal counsel in the event that the Company completes
a Business Combination. As of March 31, 2021 and December 31, 2020, the Company recorded an aggregate of approximately
$2.8 million and $0 in connection with such arrangement as deferred legal fees in the accompanying condensed balance sheets.
Risks and Uncertainties
Management continues
to evaluate the impact of the COVID-19 pandemic on the industry and has concluded that while it is reasonably possible
that the virus could have a negative effect on the Company’s financial position, results of its operations and/or search for a target
company, the specific impact is not readily determinable as of the date of these unaudited condensed financial statements. The unaudited
condensed financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Note 7— Derivative
Warrant Liabilities
As of March 31, 2021 and December 31,
2020, the Company has 13,125,000 and 11,666,666 Public Warrants and Private Warrants outstanding, respectively.
No
fractional Public Warrants will be issued upon separation of the SAILSM Securities and only whole Public Warrants will
trade. Each whole Public Warrant entitles the registered holder to purchase one share of Class A common stock at a price of $11.50
per share, subject to adjustment as discussed below, at any time commencing on the later of 12 months from the closing of the Initial
Public Offering and 30 days after the completion of the Initial Business Combination, provided in each case that the Company has
an effective registration statement under the Securities Act covering the shares of Class A common stock issuable upon exercise of
the warrants and a current prospectus relating to them is available (or the Company permits holders to exercise their Public Warrants
on a cashless basis under the circumstances specified in the warrant agreement) and such shares are registered, qualified or exempt from
registration under the securities, or blue sky, laws of the state of residence of the holder. The Company has agreed that as soon as practicable,
but in no event later than twenty (20) business days after the closing of the Initial Business Combination, the Company will use its commercially
reasonable efforts to file with the SEC a registration statement for the registration, under the Securities Act, of the shares of Class A
common stock issuable upon exercise of the warrants. The Company will use its best efforts to cause the same to become effective and to
maintain the effectiveness of such registration statement, and a current prospectus relating thereto, until the expiration of the warrants
in accordance with the provisions of the warrant agreement. If a registration statement covering the shares of Class A common stock
issuable upon exercise of the warrants is not effective by the sixtieth (60th) business day after the closing of the an Initial Business
Combination, warrant holders may, until such time as there is an effective registration statement and during any period when the Company
will have failed to maintain an effective registration statement, exercise warrants on a “cashless basis” in accordance with
Section 3(a)(9) of the Securities Act or another exemption. Notwithstanding the above, if the shares of Class A common
stock are at the time of any exercise of a warrant not listed on a national securities exchange such that they satisfy the definition
of a “covered security” under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders
of Public Warrants who exercise their warrants to do so on a “cashless basis” in accordance with Section 3(a)(9) of
the Securities Act and, in the event the Company so elect, it will not be required to file or maintain in effect a registration statement,
and in the event the Company does not so elect, it will use its best efforts to register or qualify the shares under applicable blue sky
laws to the extent an exemption is not available.
The Public Warrants will
expire five years after the completion of an Initial Business Combination, or earlier upon redemption or liquidation. In addition,
if (x) the Company issues additional shares of Class A common stock or equity-linked securities for capital raising purposes
in connection with the closing of an Initial Business Combination at an issue price or effective issue price of less than $9.20 per share
of Class A common stock (with such issue price or effective issue price to be determined in good faith by the board of directors
and, in the case of any such issuance to the Initial Stockholders or its affiliates, without taking into account any shares held by the
Initial Stockholders or such affiliates, as applicable, prior to such issuance) (the “Newly Issued Price”) (y) the aggregate
gross proceeds from such issuances represent more than 60% of the total equity proceeds, and interest thereon, available for the funding
of the Initial Business Combination on the date of the consummation of the Initial Business Combination (net of redemptions), and (z) the
VWAP of the shares of Class A common stock during the 20 trading day period starting on the trading day prior to the day on which
the Company consummates its Initial Business Combination (such price, the “Market Value”) is below $9.20 per share, the exercise
price of the warrants will be adjusted (to the nearest cent) to be equal to 115% of the higher of the Market Value and the Newly Issued
Price, the $18.00 per share redemption trigger price described below will be adjusted (to the nearest cent) to be equal to 180% of the
higher of the Market Value and the Newly Issued Price, and the $10.00 per share redemption trigger price described below will be adjusted
(to the nearest cent) to be equal to the higher of the Market Value and the Newly Issued Price.
The Private Placement Warrants are identical to
the Public Warrants, except that the Private Placement Warrants and the shares of Class A common stock issuable upon exercise of
the Private Placement Warrants will not be transferable, assignable or salable until 30 days after the completion of an Initial Business
Combination, subject to certain limited exceptions. Additionally, the Private Placement Warrants will be non-redeemable so long as they
are held by the Sponsor or its permitted transferees. If the Private Placement Warrants are held by someone other than the Sponsor or
its permitted transferees, the Private Placement Warrants will be redeemable by the Company and exercisable by such holders on the same
basis as the Public Warrants.
The Company may also redeem the Public Warrants,
in whole and not in part, at a price of $0.01 per warrant: upon a minimum of 30 days’ prior written notice of redemption,
|
•
|
if, and only if, the last sales price of shares of the Class A common stock equals or exceeds $45.00 per share for any 20 trading days within a 30-trading day period (the “30-day trading period”) ending three business days before the Company sends the notice of redemption, and
|
|
|
|
|
•
|
if, and only if, there is a current registration statement in effect with respect to the shares of Class A common stock underlying such warrants commencing five business days prior to the 30-day trading period and continuing each day thereafter until the date of redemption.
|
In addition, when the Public Warrants become exercisable,
the Company may redeem the outstanding Public Warrants (except with respect to the Private Placement Warrants) in whole and not in part,
for the number of shares of Class A common stock determined by reference to the table set forth in the Company’s prospectus
relating to the Proposed Offering based on the redemption date and the “fair market value” of the shares of Class A common
stock, upon a minimum of 30 days’ prior written notice of redemption and if, and only if, the last sale price of the shares
of Class A common stock equals or exceeds $10.00 per share (as adjusted per share splits, share dividends, reorganizations, recapitalizations
and the like) on the trading day prior to the date on which the Company sends the notice of redemption to the Public Warrant holders.
The “fair market value” of the shares of Class A common stock is the average last reported sale price of the shares of
Class A common stock for the 10 trading days ending on the third trading day prior to the date on which the notice of redemption
is sent to the holders of Public Warrants. In no event will the warrants be exercisable in connection with this redemption feature for
more than 0.361 shares of Class A common stock per warrant (subject to adjustment).
If the Company calls the Public Warrants for redemption,
management will have the option to require all holders that wish to exercise the Public Warrants to do so on a “cashless basis,”
as described in the warrant agreement.
In no event will the Company be required to net
cash settle any warrant.
If the Company is unable to complete a business
combination within the Business Combination Period and the Company liquidates the funds held in the Trust Account, holders of warrants
will not receive any of such funds with respect to their warrants, nor will they receive any distribution from the Company’s assets
held outside of the Trust Account with the respect to such warrants. Accordingly, the warrants may expire worthless.
Note 8 - Stockholders’
Equity
Class A
Common Stock — The Company is authorized to issue 700,000,000 shares of Class A common stock with
a par value of $0.0001 per share. As of March 31, 2021 and December 31, 2020, there were 52,500,000 shares of Class A common
stock outstanding, which includes 42,857,615 and 43,070,607 shares of Class A common stock subject to possible redemption, respectively,
which are classified as temporary equity in the accompanying balance sheet.
Class B
Common Stock — The Company is authorized to issue 20,000,000 shares of Class B common stock with a
par value of $0.0001 per share. Holders of the Company’s Class B common stock are entitled to one vote for each share. As of
March 31, 2021 and December 31, 2020, 2,625,000 shares of Class B common stock were issued and outstanding.
On the last day of each measurement period (as
defined below), which will occur annually over ten fiscal years following consummation of an Initial Business Combination (and, with respect
to any measurement period in which there is a change of control or in which the Company liquidates, dissolves or winds up, on the business
day immediately prior to such event instead of on the last day of such measurement period), 262,500 Alignment Shares will automatically
convert, subject to adjustment as described herein, into shares of the Company’s Class A common stock (“conversion shares”),
as follows:
|
·
|
if the sum (such sum, the “Total Return”) of (i) the volume weighted average price of
the shares of Class A common stock of the last fiscal quarter of the applicable measurement period, as further described in the Company’s
registration statement for its Initial Public Offering (the “VWAP”), of shares
of the Company’s Class A common stock for such final fiscal quarter in such measurement period and (ii) the amount per
share of any dividends or distributions paid or payable to holders of the Company’s Class A common stock on the record date
for which is on or prior to the last day of the measurement period does not exceed the Price Threshold (as defined below), the number
of conversion shares for such measurement period will be 2,625 shares of Class A common stock;
|
|
·
|
if the Total Return exceeds the Price Threshold but does not exceed an amount equal to 130% of the Price
Threshold, then the number of conversion shares for such measurement period will be the greater of (i) 2,625 shares of Class A
common stock and (ii) 20% of the difference between the Total Return and the Price Threshold, multiplied by (A) the sum (such
sum (as proportionally adjusted to give effect to any stock splits, stock capitalizations, stock combinations, stock dividends, reorganizations,
recapitalizations or any such similar transactions), the “Closing Share Count”) of (x) the number of shares of Class A
common stock immediately after the closing of the Initial Public Offering (including any exercise of the underwriters’ over-allotment
option) and (y) if in connection with the Initial Business Combination there are issued any shares of Class A Common Stock or
securities (other than the Public Warrants and the Private Placement Warrants) issued by the Company and/or any entities that (after giving
effect to completion of the Initial Business Combination) are subsidiaries of the Company that are directly or indirectly convertible
into or exercisable for shares of Class A common stock, or for a cash settlement value in lieu thereof (“PIPE Securities”),
the number of shares of Class A common stock so issued, and the maximum number of shares of Class A common stock issuable (whether
settled in shares or in cash) upon conversion or exercise of any such PIPE Securities, divided by (B) the Total Return; and
|
|
·
|
if the Total Return exceeds an amount equal to 130% of the Price Threshold, then the number of conversion
shares for such measurement period will be the greater of (i) 2,625 shares of Class A common stock and (ii) the sum of
(x) 20% of the difference between an amount equal to 130% of the Price Threshold and the Price Threshold and (y) 30% of the
difference between the Total Return and an amount equal to 130% of the Price Threshold, multiplied by (A) the Closing Share Count,
divided by (B) the Total Return.
|
|
·
|
The term “measurement period” means (i) the period of four fiscal quarters ending with,
and including, the last fiscal quarter of the fiscal year in which the Company consummates its Initial Business Combination and (ii) each
of the nine successive four-fiscal-quarter periods.
|
|
·
|
The “Price Threshold” will initially equal $10.00 for the first measurement period and will
thereafter be adjusted at the beginning of each subsequent measurement period to be equal to the greater of (i) the Price Threshold
for the immediately preceding measurement period and (ii) the VWAP for the immediately preceding measurement period (in each case,
as proportionally adjusted to give effect to any stock splits, stock capitalizations, stock combinations, stock dividends, reorganizations,
recapitalizations or any such similar transactions).
|
|
·
|
The foregoing calculations will be based on the Company’s fiscal year and fiscal quarters, which
may change as a result of an Initial Business Combination. Each conversion of Alignment Shares will apply to the holders of Alignment
Shares on a pro rata basis. If, upon conversion of any Alignment Shares, a holder would be entitled to receive a fractional interest
in a share, the Company will round down to the nearest whole number of the number of shares of Class A common stock to be issued
to such holder.
|
|
·
|
The conversion shares will be deliverable no later than the tenth day following the last day of each applicable
measurement period. The conversion shares will be delivered no later than 10:00 a.m., New York City time, on the date of issuance.
The Company is required to publicly announce the number of conversion shares to be issued no less than two business days prior to issuance.
|
|
·
|
For so long as any Alignment Shares remain outstanding, the Company may not, without the prior or written
consent of the holders of a majority of the Alignment Shares then outstanding, take certain actions such as to (i) amend, alter or
repeal any provision of the Company’s amended and restated certificate of incorporation, whether by merger, consolidation or otherwise,
if such amendment, alteration or repeal would alter or change the powers, preferences or relative, participating, optional or other or
special rights of the Company’s shares of Class B common stock, (ii) change the Company’s fiscal year, (iii) increase
the number of directors on the Board, (iv) pay any dividends or effect any split on any of the Company’s capital stock or make
any distributions of cash, securities or any other property, (v) adopt any stockholder rights plan, (vi) acquire any entity
or business with assets at a purchase price greater than 10% or more of the Company’s total assets measured in accordance with GAAP
or the accounting standards then used by the Company in the preparation of its financial statements, (vii) issue any shares of Class A
common stock in excess of 5% of the Company’s then outstanding shares of Class B common stock or that would otherwise require
a stockholder vote pursuant to the rules of the stock exchange on which the shares of Class A common stock are then listed,
(viii) make a rights offering to all or substantially all holders of any class of the Company’s common stock or (iv) issue
additional shares of Class B common stock. As a result, the holders of the Alignment Shares may be able to prevent the Company from
taking such actions that the Board believes is in the Company’s interest.
|
Preferred
Stock — The Company is authorized to issue 10,000,000 shares of preferred stock, par value $0.0001 per
share. As of March 31, 2021 and December 31, 2020, there were no shares of preferred stock issued or outstanding.
Note 9—Fair
Value Measurements
The following tables present information about
the Company’s assets and liabilities that are measured at fair value on a recurring basis and indicate the fair value hierarchy
of the valuation techniques that the Company utilized to determine such fair value.
|
|
Quoted Prices in Active
|
|
|
Significant Other
|
|
|
Significant Other
|
|
|
|
Markets
|
|
|
Observable Inputs
|
|
|
Unobservable Inputs
|
|
Description
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
U.S. Treasury Securities maturing May 20, 2021
|
|
$
|
525,217,848
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative warrant liabilities - public
|
|
$
|
34,125,000
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Derivative warrant liabilities - private
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
37,916,660
|
|
|
|
$
|
559,342,848
|
|
|
$
|
-
|
|
|
$
|
37,916,660
|
|
|
|
Quoted Prices
in Active
|
|
|
Significant
Other
|
|
|
Significant
Other
|
|
|
|
Markets
|
|
|
Observable
Inputs
|
|
|
Unobservable
Inputs
|
|
Description
|
|
(Level
1)
|
|
|
(Level
2)
|
|
|
(Level
3)
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury Securities
maturing May 20, 2021
|
|
$
|
525,065,532
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative warrant liabilities -
public
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
34,912,500
|
|
Derivative
warrant liabilities - private
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
38,733,330
|
|
|
|
$
|
525,065,532
|
|
|
$
|
-
|
|
|
$
|
73,645,830
|
|
Transfers to/from Levels 1, 2, and 3 are
recognized at the beginning of the reporting period. The estimated fair value of the Public Warrants transferred from a Level 3
measurement to a Level 1 fair value measurement in January 2021 as the Public Warrants were separately listed and traded in January
2021.
Level 1 instruments include investments in U.S
Treasury Securities invested in government securities and, as of March 31, 2021, the Public Warrants. The Company uses inputs such
as actual trade data, benchmark yields, quoted market prices from dealers or brokers, and other similar sources to determine the fair
value of its investments. The fair value of the Public Warrants at March 31, 2021 is measured utilizing the listed trading price.
As of
December 31, 2020, the fair value of Public Warrants was calculated using a Black-Scholes option pricing model. The fair value
of Private Warrants as of March 31, 2021 and December 31, 2020 was estimated using the Black-Scholes Option Pricing Model. The
inputs utilized to calculate the value of an option pricing model are (i) the value of the underlying asset, (ii) the
exercise price, (iii) the risk-free rate, (iv) the volatility of the underlying asset, (v) the dividend yield of the
underlying asset, and (vi) the assumed time to a liquidity event.
For the period for the three months ended March 31,
2021, the Company recognized a charge to the statement of operations resulting from an decrease in the fair value of liabilities of approximately
$1.6 million presented as change in fair value of derivative warrant liabilities on the accompanying unaudited condensed statement of
operations.
The estimated fair values
of the Private Placement Warrants, and the Public Warrants at December 31, 2020 were determined using Level 3 inputs. Inherent in
the Black-Scholes Option Pricing Model and the Option Pricing Method are assumptions related to expected stock-price volatility, expected
life, risk-free interest rate and dividend yield. The Company estimates the volatility of its Class A common stock warrants based
on implied volatility from the Company’s traded warrants and from historical volatility of select peer company’s Class A
common stock that matches the expected remaining life of the warrants. The risk-free interest rate is based on the U.S. Treasury zero-coupon
yield curve on the grant date for a maturity similar to the expected remaining life of the warrants. The expected life of the warrants
is assumed to be equivalent to their remaining contractual term. The dividend rate is based on the historical rate, which the Company
anticipates remaining at zero.
The following table provides quantitative information
regarding Level 3 fair value measurements inputs at their measurement:
|
|
As of December 31, 2020
|
|
|
As of March 31, 2021
|
|
Volatility
|
|
|
40.0
|
%
|
|
|
39.6
|
%
|
Stock price
|
|
$
|
10.36
|
|
|
$
|
10.22
|
|
Expected life of the options to convert
|
|
|
5
|
|
|
|
5
|
|
Risk-free rate
|
|
|
0.55
|
%
|
|
|
0.92
|
%
|
Dividend yield
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
The change in the fair value of the derivative
warrant liabilities measured with Level 3 inputs for the periods of from December 31, 2020 through March 31, 2021 are summarized
as follows:
Derivative warrant liabilities at December 31, 2020
|
|
$
|
73,645,830
|
|
Transfer of Public Warrants out of Level 3
|
|
|
(34,912,500
|
)
|
Change in fair value of derivative Private warrant liabilities - Level 3 measurement
|
|
|
(816,670
|
)
|
Derivative warrant liabilities at March 31, 2021 - Level 3
|
|
$
|
37,916,660
|
|
Note 10—Subsequent
Events
Management has evaluated subsequent events that
occurred after the balance sheet date to determine if events or transactions occurring through June 15, 2021, the date the financial
statements were issued, require potential adjustment to or disclosure in the financial statements and has concluded that all such events
that would require recognition or disclosure have been recognized or disclosed.