NOTES TO FINANCIAL STATEMENTS
(UNAUDITED)
Note 1 — Organization and Business Operations
Organization and General
Mission Advancement Corp. (the “Company”)
was incorporated in Delaware on December 22, 2020. The Company was formed for the purpose of entering into a merger, capital stock exchange,
asset acquisition, stock purchase, reorganization or similar business combination with one or more businesses (a “Business Combination”).
The Company is not limited to a particular industry or geographic region for purposes of consummating a Business Combination. The Company
is an early stage and emerging growth company and, as such, the Company is subject to all of the risks associated with early stage and
emerging growth companies. The Company has selected December 31 as its fiscal year end.
As of September 30, 2021, the Company had not
yet engaged in any operations or generated any revenues to date. All activity through September 30, 2021, relates to the Company’s
formation and the Initial Public Offering (“IPO”) described below and identifying a target company for our 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 generates non-operating income in the form of interest income on cash and cash equivalents from the proceeds derived
from the IPO.
Financing
The registration statement for the Company’s
IPO was declared effective on March 3, 2021 (the “Effective Date”). On March 5, 2021, the Company consummated the IPO of 34,500,000 units
(the “Units” and, with respect to the common stock included in the Units being offered, the “public share”), at
$10.00 per Unit, generating gross proceeds of $345,000,000, which is discussed in Note 4.
Simultaneously with the closing of the IPO, the
Company consummated the sale of 5,933,333 warrants (the “Private Placement Warrant”), at a price of $1.50 per
Private Placement Warrant, which is discussed in Note 5.
Transaction costs amounted to $19,634,742 consisting
of $6,900,000 of underwriting fee, $12,075,000 of deferred underwriting fee and $659,742 of other offering costs. Of the
total transaction cost $864,511 was expensed as non-operating expenses in that statement of operations with the rest of the offering
cost charged to stockholders’ equity. The transaction costs were allocated based on the relative fair value basis, compared to the
total offering proceeds, between the fair value of the public warrant liabilities and the Class A common stock.
Trust Account
Following the closing of the IPO on March 5,
2021, an amount of $345,000,000 from the net proceeds of the sale of the Units in the IPO and the sale of the Private Placement
Warrants was placed in a trust account (“Trust Account”) which is invested 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 any open-ended investment
company that holds itself out as a money market fund meeting the conditions of Rule 2a-7 of the Investment Company Act, as determined
by the Company. Except with respect to interest earned on the funds held in the trust account that may be released to the Company to
pay its tax obligations, the proceeds from the IPO and the sale of the private placement units will not be released from the trust account
until the earliest of (a) the completion of the Company’s initial business combination, (b) the redemption of any public shares
properly submitted in connection with a stockholder vote to amend the Company’s amended and restated certificate of incorporation,
and (c) the redemption of the Company’s public shares if the Company is unable to complete the initial business combination within
24 months from the closing of the IPO, subject to applicable law. The proceeds deposited in the trust account could become subject to
the claims of the Company’s creditors, if any, which could have priority over the claims of the Company’s public stockholders.
Initial Business Combination
The Company’s management has broad discretion
with respect to the specific application of the net proceeds of the IPO, although substantially all of the net proceeds are intended to
be generally applied toward consummating a business combination.
The Company’s business combination must
be with one or more target businesses that together have a fair market value equal to at least 80% of the balance in the Trust Account
(as defined below) (net of taxes payable) at the time of the signing an agreement to enter into a business combination. However, the Company
will only complete a business combination if the post-business combination company owns or acquires 50% or more of the outstanding
voting securities of the target or otherwise acquires a controlling interest in the target sufficient for it not to be required to register
as an investment company under the Investment Company Act. There is no assurance that the Company will be able to successfully effect
a business combination.
The Company will provide its public stockholders
with the opportunity to redeem all or a portion of their public shares upon the completion of the initial business combination either
(i) in connection with a stockholder meeting called to approve the initial business combination or (ii) by means of a tender offer. The
decision as to whether the Company will seek stockholder approval of a proposed initial business combination or conduct a tender offer
will be made by the Company, solely in its discretion. The stockholders will be entitled to redeem their shares for a pro rata portion
of the amount then on deposit in the Trust Account (initially $10.00 per share, plus any pro rata interest earned on the funds held
in the Trust Account and not previously released to the Company to pay its tax obligations).
The shares of common stock subject to redemption
is recorded at a redemption value and classified as temporary equity upon the completion of the IPO, in accordance with Accounting Standards
Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity.” In such case, the Company will proceed
with a business combination if the Company has net tangible assets of at least $5,000,001 either immediately prior to or upon consummation
of a business combination and, if the Company seeks stockholder approval, a majority of the issued and outstanding shares voted are voted
in favor of the business combination.
The Company will have 24 months from the closing
of the IPO (with the ability to extend with stockholder approval) to consummate a business combination (the “Combination Period”).
However, if the Company is unable to complete a business combination within the Combination Period, the Company will redeem 100%
of the outstanding public shares for a pro rata portion of the funds held in the Trust Account, equal to the aggregate amount then on
deposit in the trust account including interest earned on the funds held in the trust account and not previously released to the Company,
divided by the number of then outstanding public shares, subject to applicable law and as further described in the registration statement,
and then seek to dissolve and liquidate.
The Company’s sponsor, officers and directors
have agreed to (i) waive their redemption rights with respect to their founder shares, private placement shares and public shares in connection
with the completion of the initial business combination, (ii) waive their redemption rights with respect to their founder shares and public
shares in connection with a stockholder vote to approve an amendment to the Company’s amended and restated certificate of incorporation,
and (iii) waive their rights to liquidating distributions from the trust account with respect to their founder shares and private placement
shares if the Company fails to complete the initial business combination within the Combination Period.
The Company’s sponsor has agreed that it
will be liable to the Company if and to the extent any claims by a third party for services rendered or products sold to the Company,
or a prospective target business with which the Company has entered into a written letter of intent, confidentiality or similar agreement
or business combination agreement, reduce the amount of funds in the trust account to below the lesser of (i) $10.00 per public
share and (ii) the actual amount per public share held in the trust account as of the date of the liquidation of the trust account, if
less than $10.00 per share due to reductions in the value of the trust assets, less taxes payable, provided that such liability
will not apply to any claims by a third party or prospective target business who executed a waiver of any and all rights to the monies
held in the trust account (whether or not such waiver is enforceable) nor will it apply to any claims under the Company’s indemnity
of the underwriters of the IPO against certain liabilities, including liabilities under the Securities Act. However, the Company has
not asked its sponsor to reserve for such indemnification obligations, nor has the Company independently verified whether its sponsor
has sufficient funds to satisfy its indemnity obligations and believe that the Company’s sponsor’s only assets are securities
of the Company. Therefore, the Company cannot assure that its sponsor would be able to satisfy those obligations.
Liquidity
As of September 30, 2021, the Company had cash
outside the Trust Account of $269,684 available for working capital needs. All remaining cash held in the Trust Account are generally
unavailable for the Company’s use, prior to an initial business combination, and is restricted for use either in a Business Combination
or to redeem common stock. As of September 30, 2021, none of the amount in the Trust Account was available to be withdrawn as described
above.
Through September 30, 2021, the Company’s
liquidity needs were satisfied through receipt of $25,000 from the sale of the founder shares and the remaining net proceeds
from the IPO and the sale of Private Placement Units.
The Company anticipates that the $269,684 outside
of the Trust Account as of September 30, 2021, will not be sufficient to allow the Company to operate for at least the next 12 months
from the issuance of the financial statements, assuming that a Business Combination is not consummated during that time. Until consummation
of its Business Combination, the Company will be using the funds not held in the Trust Account, and any additional Working Capital Loans
(as defined in Note 6) from the initial stockholders, the Company’s officers and directors, or their respective affiliates (which
is described in Note 6), for identifying and evaluating prospective acquisition candidates, performing business due diligence on prospective
target businesses, traveling to and from the offices, plants or similar locations of prospective target businesses, reviewing corporate
documents and material agreements of prospective target businesses, selecting the target business to acquire and structuring, negotiating
and consummating the Business Combination.
The Company can raise additional capital through
Working Capital Loans (as defined in Note 6) from the initial stockholders, the Company’s officers, directors, or their respective
affiliates (which is described in Note 6), or through loans from third parties. None of the Sponsor, officers or directors are under any
obligation to advance funds to, or to invest in, the Company. If the Company is unable to raise additional capital, it may be required
to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending
the pursuit of its business plan, and reducing overhead expenses. The Company cannot provide any assurance that new financing will be
available to it on commercially acceptable terms, if at all. These conditions raise substantial doubt about the Company’s ability
to continue as a going concern for a reasonable period of time, which is considered to be one year from the issuance date of the financial
statements.
Risks and Uncertainties
Management is continuing 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 operations and/or the Company’s ability to consummate a Business Combination,
the specific impact is not readily determinable as of the date of these financial statements. The financial statements do not include
any adjustments that might results from the outcome of this uncertainty.
Note 2 — Restatement of Previously Issued
Financial Statements
In the Company’s previously issued financial
statements, a portion of the public shares were classified as permanent equity to maintain stockholders’ equity greater than $5,000,000
on the basis that the Company will consummate its initial business combination only if the Company has net tangible assets of at least
$5,000,001. Thus, the Company can only complete a merger and continue to exist as a public company if there is sufficient Public Shares
that do not redeem at the merger and so it is appropriate to classify the portion of its public shares required to keep its stockholders’
equity above the $5,000,000 threshold as “shares not subject to redemption.”
However, management re-evaluated
the Company’s application of ASC 480-10-99 to its accounting classification of public shares. Upon re-evaluation, management determined
that the public shares include certain provisions that require classification of the public shares as temporary equity regardless of the
minimum net tangible asset required by the Company to complete its initial business combination.
In accordance with SEC Staff Accounting Bulletin
No. 99, “Materiality,” and SEC Staff Accounting Bulletin No. 108, “Considering the Effects of Prior Year Misstatements
when Quantifying Misstatements in Current Year Financial Statements;” the Company evaluated the changes and has determined that
the related impacts were material to the previously presented financial statements. Therefore, the Company, in consultation with its Audit
Committee, concluded that its previously issued financial statements impacted should be restated to report all public shares as temporary
equity. As such the Company is restating those periods in this Form 10-Q/A.
Impact of the Restatement
The impacts to the balance sheet as of March 5,
2021, the balance sheet and statement of operations as of March 31, 2021 and the balance sheet and statement of operations as of June
30, 2021 is presented below:
|
|
As
Previously
Reported
|
|
|
Restatement
Adjustment
|
|
|
As Restated
|
|
Balance Sheet as of March 5, 2021
|
|
|
|
|
|
|
|
|
|
Class A common stock subject to possible redemption
|
|
|
305,969,460
|
|
|
|
39,030,540
|
|
|
|
345,000,000
|
|
Stockholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A common stock - $0.0001 par value
|
|
|
390
|
|
|
|
(390
|
)
|
|
|
-
|
|
Class B common stock - $0.0001 par value
|
|
|
863
|
|
|
|
-
|
|
|
|
863
|
|
Additional paid-in capital
|
|
|
5,893,718
|
|
|
|
(5,893,718
|
)
|
|
|
-
|
|
Accumulated deficit
|
|
|
(894,967
|
)
|
|
|
(33,136,432
|
)
|
|
|
(34,031,399
|
)
|
Total stockholders’ equity (deficit)
|
|
|
5,000,004
|
|
|
|
(39,030,540
|
)
|
|
|
(34,030,536
|
)
|
Shares subject to possible redemption
|
|
|
30,596,946
|
|
|
|
3,903,054
|
|
|
|
34,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet as of March 31, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A common stock subject to possible redemption
|
|
|
305,097,820
|
|
|
|
39,903,482
|
|
|
|
345,001,302
|
|
Stockholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A common stock - $0.0001 par value
|
|
|
399
|
|
|
|
(399
|
)
|
|
|
-
|
|
Class B common stock - $0.0001 par value
|
|
|
863
|
|
|
|
-
|
|
|
|
863
|
|
Additional paid-in capital
|
|
|
6,765,350
|
|
|
|
(6,765,350
|
)
|
|
|
-
|
|
Accumulated deficit
|
|
|
(1,766,604
|
)
|
|
|
(33,137,733
|
)
|
|
|
(34,904,337
|
)
|
Total stockholders’ equity (deficit)
|
|
|
5,000,008
|
|
|
|
(39,903,482
|
)
|
|
|
(34,903,474
|
)
|
Shares subject to possible redemption
|
|
|
30,509,782
|
|
|
|
3,990,218
|
|
|
|
34,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Operations for the Three Months Ended March 31, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares outstanding, Class A common stock subject to redemption
|
|
|
30,593,594
|
|
|
|
(20,514,942
|
)
|
|
|
10,078,652
|
|
Basic and diluted net loss per share
|
|
$
|
0.00
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.10
|
)
|
Basic and diluted weighted average shares outstanding, non-redeemable common stock
|
|
|
9,766,197
|
|
|
|
(2,780,242
|
)
|
|
|
6,985,955
|
|
Basic and diluted net loss per non-redeemable share
|
|
$
|
(0.18
|
)
|
|
$
|
0.08
|
|
|
$
|
(0.10
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Changes in Stockholders’ Equity for the Three Months Ended March 31, 2021 (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock Class A - Shares
|
|
|
3,990,218
|
|
|
|
(3,990,218
|
)
|
|
|
-
|
|
Change in Class A common stock subject to possible redemption
|
|
|
(305,097,820
|
)
|
|
|
(39,903,482
|
)
|
|
|
(345,001,302
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet as of June 30, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A common stock subject to possible redemption
|
|
$
|
313,858,230
|
|
|
$
|
31,148,226
|
|
|
$
|
345,006,456
|
|
Stockholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A common stock - $0.0001 par value
|
|
|
311
|
|
|
|
(311
|
)
|
|
|
-
|
|
Class B common stock - $0.0001 par value
|
|
|
863
|
|
|
|
-
|
|
|
|
863
|
|
Additional paid-in capital
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Accumulated deficit
|
|
|
4,998,831
|
|
|
|
(31,147,915
|
)
|
|
|
(26,149,084
|
)
|
Total stockholders’ equity (deficit)
|
|
$
|
5,000,005
|
|
|
$
|
(31,148,226
|
)
|
|
$
|
(26,148,221
|
)
|
Shares subject to possible redemption
|
|
|
31,385,823
|
|
|
|
3,114,177
|
|
|
|
34,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Operations for June 30, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares outstanding, Class A common stock subject to redemption
|
|
|
30,519,409
|
|
|
|
3,980,591
|
|
|
|
34,500,000
|
|
Basic and diluted net income per share
|
|
$
|
0.00
|
|
|
$
|
0.20
|
|
|
$
|
0.20
|
|
Basic and diluted weighted average shares outstanding, non-redeemable common stock
|
|
|
12,605,591
|
|
|
|
(3,980,591
|
)
|
|
|
8,625,000
|
|
Basic and diluted net income per non-redeemable share
|
|
$
|
0.69
|
|
|
$
|
(0.49
|
)
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares outstanding, Class A common stock subject to redemption
|
|
|
30,528,917
|
|
|
|
(8,103,917
|
)
|
|
|
22,425,000
|
|
Basic and diluted net income per share
|
|
$
|
0.00
|
|
|
$
|
0.23
|
|
|
$
|
0.23
|
|
Basic and diluted weighted average shares outstanding, non-redeemable common stock
|
|
|
10,928,667
|
|
|
|
(3,114,084
|
)
|
|
|
7,814,583
|
|
Basic and diluted net income per non-redeemable share
|
|
$
|
0.64
|
|
|
$
|
(0.41
|
)
|
|
$
|
0.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Changes in Stockholders’ Equity for the Three Months Ended June 30, 2021 (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock Class A - Shares
|
|
|
3,114,177
|
|
|
|
(3,114,177
|
)
|
|
|
-
|
|
Change in Class A common stock subject to possible redemption
|
|
|
(8,760,410
|
)
|
|
|
8,755,256
|
|
|
|
(5,154
|
)
|
|
(1)
|
The changes to Common Stock Class
A – Amount, Additional Paid-in Capital, Accumulated Deficit and Total Stockholders’ Equity (Deficit) lines shown in the Balance
Sheet are also included in the restatement to the Statement of Changes in Stockholders’ Equity in addition to those shown here.
|
Note 3 — Significant Accounting Policies
Basis of Presentation
The accompanying unaudited condensed financial
statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”)
for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X of the U.S. Securities
and Exchange Commission (“SEC”). Certain information or footnote disclosures normally included in financial statements prepared
in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial reporting.
Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position, results
of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed financial statements include all adjustments,
consisting of a normal recurring nature, which are necessary for a fair presentation of the financial position, operating results and
cash flows for the periods presented.
The accompanying unaudited condensed financial
statements should be read in conjunction with the Company’s prospectus for its Initial Public Offering as filed with the SEC on
March 5, 2021, as well as the Company’s Current Reports on Form 8-K. The interim results for the three months ended September 30,
2021 are not necessarily indicative of the results to be expected for the year ending December 31, 2021 or for any future interim periods.
Emerging Growth Company Status
The Company is an “emerging growth company,”
as defined in Section 2(a) of the Securities Act of 1933, as amended, (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, 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 a 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 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 financial statements with another public company which is neither an emerging growth company nor an emerging growth
company which has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting
standards used.
Use of Estimates
The preparation of financial statements in conformity
with US GAAP requires 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 financial statements and the reported amounts of expenses during the reporting
period. Actual results could differ 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.
Marketable Securities Held in Trust Account
At September 30, 2021, the Trust Account had $345,011,666 held
in marketable securities. During period January 1, 2021 to September 30, 2021, the Company did not withdraw any of interest income from
the Trust Account to pay its tax obligations.
Concentration of Credit Risk
Financial instruments that potentially subject
the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times, may exceed the Federal
Depository Insurance Coverage of $250,000. As of September 30, 2021 and December 31, 2020, the Company has not experienced losses
on this account.
Common Stock Subject to Possible Redemption
The Company accounts for its Class A common stock
subject to possible redemption in accordance with the guidance in ASC Topic 480 “Distinguishing Liabilities from Equity.”
Class A common stock subject to mandatory redemption (if any) are classified as a liability instrument and are measured at fair value.
Conditionally redeemable common stock (including 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, common stock are classified as stockholders’ equity. The Company’s common stock feature
certain redemption rights that are considered to be outside of the Company’s control and subject to the occurrence of uncertain
future events. Accordingly, as of September 30, 2021, 34,500,000 shares of Class A common stock subject to possible redemption
are presented at redemption value as temporary equity, outside of the stockholders’ equity section of the Company’s balance
sheet.
Net Income per Common Share
The Company complies with accounting and disclosure
requirements ASC Topic 260, “Earnings Per Share.” The Company’s statements of operations include a presentation of income
per share for Class A common stock subject to possible redemption in a manner similar to the two-class method of income per share. The
contractual formula utilized to calculate the redemption amount approximates fair value. The Class feature to redeem at fair value means
that there is effectively only one class of stock. Changes in fair value are not considered a dividend of the purposes of the numerator
in the earnings per share calculation. Net income per share is computed by dividing the pro rata net income between the Class A shares
and the Class B shares by the weighted average number of shares outstanding for each of the periods. The calculation of diluted income
per share does not consider the effect of the warrants and rights issued in connection with the IPO since the exercise of the warrants
and rights are contingent upon the occurrence of future events and the inclusion of such warrants would be anti-dilutive.
The Company did not have any dilutive securities
and other contracts that could, potentially, be exercised or converted into common stock and then share in the earnings of the Company.
As a result, diluted income per share is the same as basic income per share for the period presented.
Below is a reconciliation of the net income per common stock:
|
|
For the
Three Months
ended
September 30,
2021
|
|
|
For the
Nine Months
ended
September 30,
2021
|
|
Redeemable Class A Common Stock
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
Net income allocable to Class A common stock subject to possible redemption
|
|
$
|
3,343,625
|
|
|
$
|
8,563,408
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted average Redeemable Class A common stock, Basic and Diluted
|
|
|
34,500,000
|
|
|
|
26,538,462
|
|
Basic and diluted net income per share, redeemable Class A common stock
|
|
$
|
0.10
|
|
|
$
|
0.32
|
|
|
|
|
|
|
|
|
|
|
Non-Redeemable Class B Common Stock
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
Net income allocable to non-redeemable Class B common stock
|
|
$
|
835,906
|
|
|
$
|
2,610,687
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted average non-redeemable Class B common stock
|
|
|
8,625,000
|
|
|
|
8,090,659
|
|
Basic and diluted net income per share, non-redeemable Class B common stock
|
|
$
|
0.10
|
|
|
$
|
0.32
|
|
Offering Costs
The Company complies with the requirements of
the ASC 340-10-S99-1 and SEC Staff Accounting Bulletin (“SAB”) Topic 5A - “Expenses of Offering”. Offering costs
consist principally of professional and registration fees incurred through the balance sheet date that are related to the Public Offering
and that were charged to stockholders’ equity upon the completion of the IPO. Accordingly, on March 5, 2021, offering costs totaling
$19,634,742 have been charged to stockholders’ equity (consisting of $6,900,000 of underwriting fee, $12,075,000 of
deferred underwriting fee and $659,742 of other offering costs). Of the total transaction cost $864,511 was reclassed to expense
as a non-operating expense in the statement of operations with the rest of the offering cost charged to stockholders’ equity. The
transaction costs were allocated based on the relative fair value basis, compared to the total offering proceeds, between the fair value
of the public warrant liabilities and the Class A common stock.
Fair Value of Financial Instruments
The fair value of the Company’s assets and
liabilities, which qualify as financial instruments under the Financial Accounting Standards Board (“FASB”) ASC 820, “Fair
Value Measurements and Disclosures,” approximates the carrying amounts represented in the balance sheet.
Derivative warrant liabilities
The Company does not use derivative instruments
to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates all of its financial instruments, including
issued stock purchase warrants, 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 accounts for its 17,433,333 common
stock warrants issued in connection with its Initial Public Offering (11,500,000) and Private Placement (5,933,333) as derivative warrant
liabilities in accordance with ASC 815-40. Accordingly, the Company recognizes the warrant instruments as liabilities at fair value and
adjusts 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 the Company’s statement of operations. At IPO, the Company utilized
a Monte Carlo simulation model to determine the initial value of the public warrants and private warrants. At September 30, 2021, the
Company used the quoted stock price in the active market to value the public warrants and a Monte Carlo simulation model to value the
private warrants with changes in fair value charged to the statement of operations.
Income Taxes
The Company accounts for income taxes under ASC
740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax assets and liabilities for both the expected
impact of differences between the financial statement and tax basis of assets and liabilities and for the expected future tax benefit
to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation allowance to be established when
it is more likely than not that all or a portion of deferred tax assets will not be realized.
ASC 740 also clarifies the accounting for uncertainty
in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement process
for financial statement recognition and measurement of a tax position 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. ASC 740 also provides
guidance on derecognition, classification, interest and penalties, accounting in interim period, disclosure and transition.
The Company recognizes accrued interest and penalties
related to unrecognized tax benefits as income tax expense. There were no unrecognized tax benefits and no amounts accrued for interest
and penalties as of September 30, 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 has identified the United States
as its only “major” tax jurisdiction.
The Company may be subject to potential examination
by federal and state taxing authorities in the areas of income taxes. These potential examinations may include questioning the timing
and amount of deductions, the nexus of income among various tax jurisdictions and compliance with federal and state tax laws. The Company’s
management does not expect that the total amount of unrecognized tax benefits will materially change over the next twelve months.
Recent Accounting Standards
In August 2020, the FASB issued ASU 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 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.
The Company’s management does not believe
that any other recently issued, but not yet effective, accounting standards if currently adopted would have a material effect on the accompanying
financial statements.
Note 4 — Initial Public Offering
Pursuant to the Initial Public Offering, the Company
sold 34,500,000 Units, (at a price of $10.00 per Unit. Each Unit consists of one share of Class A Common Stock, par value
$0.0001 per share and one-third of one redeemable warrant (“Public Warrant”). Each whole Public Warrant entitles the
holder to purchase one share of Class A Common Stock at a price of $11.50 per share,
Note 5 — Private Placement Warrants
Simultaneously with the closing of the IPO, the
Sponsor purchased an aggregate of 5,933,333 Private Placement Warrants at a price of $1.50 per warrant ($8,900,000 in
the aggregate), each Private Placement Warrant is exercisable to purchase one share of Class A common stock at a price of $11.50 per
share. A portion of the purchase price of the Private Placement Warrants was added to the proceeds from this offering to be held in the
Trust Account.
The Private Placement Warrants will not be redeemable
by the Company so long as they are held by the initial purchasers or their permitted transferees. The initial purchasers, or their permitted
transferees, have the option to exercise the Private Placement Warrants on a cashless basis. If the Private Placement Warrants are held
by holders other than initial purchasers or their permitted transferees, the Private Placement Warrants will be redeemable by the Company
and exercisable by the holders on the same basis as the warrants included in the units being sold in the Proposed Public Offering. Otherwise,
the Private Placement Warrants have terms and provisions that are identical to those of the warrants being sold as part of the units in
the Proposed Public Offering.
Note 6 — Related Party Transactions
Founder Shares
On December 29, 2020, the Sponsor paid $25,000,
or approximately $0.003 per share, to cover certain offering costs in consideration for 7,187,500 shares of Class B
common stock, par value $0.0001 (the “Founder Shares”). On March 2, 2021, the Company effected a stock dividend of approximately 0.2 shares
for each share of Class B common stock outstanding, resulting in the Sponsor holding on aggregate of 8,625,000 Founder Shares.
The Company’s initial stockholders have
agreed not to transfer, assign or sell any of their founder shares until the earlier to occur of (A) one year after the completion
of the Company’s initial business combination and (B) the date on which the Company completes a liquidation, merger, capital
stock exchange or other similar transaction after the Company’s initial business combination that results in all of the Company’s
stockholders having the right to exchange their Class A common stock for cash, securities or other property; except to certain permitted
transferees and under certain circumstances as described herein under “Principal Stockholders — Transfers of Founder
Shares and Private Placement Warrants”. Any permitted transferees will be subject to the same restrictions and other agreements
of the Company’s initial stockholders with respect to any founder shares. The Company refers to such transfer restrictions as the
lock-up. Notwithstanding the foregoing, the founder shares will be released from the lockup if the closing price of the Company’s
Class A common stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock capitalizations, reorganizations, recapitalizations
and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after the company’s initial
business combination.
Promissory Note — Related Party
On December 22, 2020, the Sponsor agreed to loan
the Company up to $300,000 to be used for a portion of the expenses of the IPO. These loans were non-interest bearing, unsecured
and were due at the earlier of September 30, 2021 or the closing of the IPO. As of September 30, 2021, the Company had repaid the Sponsor
note of $127,175 in full.
Administrative Support Agreement
Commencing on the date of the IPO, the Company
has agreed to pay the Sponsor a total of $10,000 per month for office space and administrative support services. Upon completion
of the Initial Business Combination or the Company’s liquidation, the Company will cease paying these monthly fees. The Company
incurred $30,000 and $69,677 in the three and nine months ended September 30, 2021, respectively.
Working Capital Loans
In addition, in order to finance transaction costs
in connection with a Business Combination, the initial stockholders or an affiliate of the initial stockholders or certain of the Company’s
directors and officers may, but are not obligated to, loan the Company funds as may be required (“Working Capital Loans”).
If the Company completes a Business Combination, the Company would repay the Working Capital Loans out of the proceeds of the Trust Account
released to the Company. Otherwise, the Working Capital Loans would be repaid only out of funds held outside the Trust Account. In the
event that a Business Combination does not close, the Company may use a portion of proceeds held outside the Trust Account to repay the
Working Capital Loans, but no proceeds held in the Trust Account would be used to repay the Working Capital Loans. Except for the foregoing,
the terms of such Working Capital Loans, if any, have not been determined and no written agreements exist with respect to such loans.
The Working Capital Loans would either be repaid upon consummation of a Business Combination, without interest, or, at the lender’s
discretion, up to $1,500,000 of such Working Capital Loans may be convertible into warrants of the post-Business Combination entity
at a price of $1.50 per warrant. The warrants would be identical to the Private Placement Warrants. As of September 30, 2021
and December 31, 2020, there were no outstanding loan amounts under the working capital loans.
Note 7 — Commitments & Contingencies
Registration Rights
The holders of the Founder Shares, Private Placement
Warrants and warrants that may be issued upon conversion of Working Capital Loans (and any Class A common stock issuable upon the
exercise of the Private Placement Warrants and warrants issued upon conversion of the Working Capital Loans) will be entitled to registration
rights pursuant to a registration rights agreement to be signed prior to or on the effective date of the IPO. The holders of these securities
are entitled to make up to three demands, excluding short form demands, that the Company register such securities. In addition, the holders
have certain “piggy-back” registration rights with respect to registration statements filed subsequent to consummation of
a Business Combination. However, the registration rights agreement provides that the Company will not permit any registration statement
filed under the Securities Act to become effective until termination of the applicable lockup period. The Company will bear the expenses
incurred in connection with the filing of any such registration statements.
Underwriters Agreement
On March 5, 2021, the Company paid a fixed underwriting
discount of $0.20 per Unit, or $6,900,000 in the aggregate. Additionally, a deferred underwriting discount of $0.35 per Unit, or $12,075,000
in the aggregate, will be payable to the underwriters from the amounts held in the Trust Account solely in the event that the Company
completes an initial Business Combination, subject to the terms of the underwriting agreement.
Note 8 — Stockholder’s Equity
Preferred Stock — The
Company is authorized to issue a total of 1,000,000 shares of preferred stock at par value of $0.0001 each. As of September
30, 2021 and December 31, 2020, there were no shares of preferred stock issued or outstanding.
Class A Common Stock —
The Company is authorized to issue a total of 300,000,000 shares of Class A common stock at par value of $0.0001 each.
As of September 30, 2021, there were no shares issued and outstanding (excluding 34,500,000 shares subject to possible
redemption). As of December 31, 2020, there were no shares issued and outstanding.
Class B Common Stock —
The Company is authorized to issue a total of 20,000,000 shares of Class B common stock at par value of $0.0001 each. As
of September 30, 2021 and December 31, 2020, there were 8,625,000 shares of Class B common stock issued or outstanding.
Holders of Class A common stock and holders
of Class B common stock will vote together as a single class on all matters submitted to a vote of the Company’s stockholders
except as required by law. Unless specified in the Company’s amended and restated certificate of incorporation, or as required by
applicable provisions of the DGCL or applicable stock exchange rules, the affirmative vote of a majority of the Company’s shares
of common stock that are voted is required to approve any such matter voted on by its stockholders.
The Class B common stock will automatically
convert into Class A common stock upon the consummation of the initial Business Combination on a one-for-one basis, subject to adjustment
for stock splits, stock dividends, reorganizations, recapitalizations and the like, and subject to further adjustment. In the case that
additional shares of Class A common stock or equity-linked securities are issued or deemed issued in connection with the initial
Business Combination, the number of Class A common stock issuable upon conversion of all Founder Shares will equal, in the aggregate,
on an as-converted basis, 20% of the total number of shares of Class A common stock outstanding after such conversion, including
the total number of shares of Class A common stock issued, or deemed issued or issuable upon conversion or exercise of any equity-linked
securities or rights issued or deemed issued, by the Company in connection with or in relation to the consummation of the initial Business
Combination, excluding any shares of Class A common stock or equity-linked securities or rights exercisable for or convertible into
shares of Class A common stock issued, or to be issued, to any seller in the initial Business Combination and any Private Placement
Warrants issued to the Sponsor, officers or directors upon conversion of Working Capital Loans; provided that such conversion of Founder
Shares will never occur on a less than one-for-one basis.
Note 9 — Warrants
Each whole warrant entitles the 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 Proposed 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 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 warrants will expire five years after the completion of the Company’s initial Business Combination, at 5:00 p.m.,
New York City time, or earlier upon redemption or liquidation.
The Company has agreed that as soon as practicable,
but in no event later than fifteen (15) business days after the closing of the initial Business Combination, it will use its best efforts
to file with the SEC a registration statement for the registration, under the Securities Act, of the Class A common stocks 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 or redemption 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 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 Company’s 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 elects, 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.
Once the warrants become exercisable, the Company
may call the warrants for redemption for cash:
|
●
|
in whole and not in part;
|
|
|
|
|
●
|
at a price of $0.01 per warrant;
|
|
|
|
|
●
|
upon not less than 30 days’ prior written notice of redemption to each warrant holder (the “30-day redemption period”); and
|
|
|
|
|
●
|
if, and only if, the closing price of the common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period commencing once the warrants become exercisable and ending three business days before the Company sends to the notice of redemption to the warrant holders.
|
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 its 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 Company’s board of directors and, in the case of any such issuance
to the initial stockholders or their affiliates, without taking into account any Founder 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 volume weighted
average trading price of the Company’s Class A common stock during the 20 trading day period starting on the trading day after
the day on which it 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, and the $18.00 per share redemption trigger price described above will be adjusted (to the nearest cent) to be equal
to 180% of the higher of the Market Value and the Newly Issued Price.
Note 10 — Fair Value Measurements
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. 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 (Level 1 measurements) and the
lowest priority to unobservable inputs (Level 3 measurements). These tiers include:
|
●
|
Level 1, defined as observable inputs such as quoted prices (unadjusted) 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.
|
The following table presents information about
the Company’s assets that are measured at fair value on a recurring basis at September 30, 2021 and indicates the fair value hierarchy
of the valuation inputs the Company utilized to determine such fair value:
|
|
September 30,
2021
|
|
|
Quoted
Prices In
Active
Markets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Other
Unobservable
Inputs
(Level 3)
|
|
Description
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Mutual Funds held in Trust Account
|
|
$
|
345,011,666
|
|
|
$
|
345,011,666
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant liabilities
|
|
|
10,345,570
|
|
|
|
6,670,000
|
|
|
|
-
|
|
|
|
3,675,570
|
|
|
|
$
|
355,357,236
|
|
|
$
|
351,681,666
|
|
|
$
|
-
|
|
|
$
|
3,675,570
|
|
At September 30, 2021, the Company use the quoted
stock price in the active market to value the public warrants and a Monte Carlo simulation model to value the private warrants with changes
in fair value charged to the statement of operations. The estimated fair value of the private warrant liability is determined using Level 3
inputs. Inherent in a binomial options pricing model are assumptions related to expected share-price volatility, expected life, risk-free
interest rate and dividend yield. The Company estimates the volatility of its shares of common stock based on historical volatility 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
to remain at zero.
Transfers to/from Levels 1, 2 and 3 are recognized
at the end of the reporting period. There were no transfers between levels for the three and nine months ended September 30, 2021, other
than the transfer of the Public Warrants from Level 3 to Level 1 due to the public warrants valuation using the quoted stock price in
the active market.
The following table provides quantitative information
regarding assumptions used to determine Level 3 fair value measurements:
|
|
At
September 30,
2021
|
|
Stock price
|
|
$
|
9.72
|
|
Strike price
|
|
$
|
11.50
|
|
Term (in years)
|
|
|
5.76
|
|
Volatility
|
|
|
11.5
|
%
|
Risk-free rate
|
|
|
1.11
|
%
|
Dividend yield
|
|
|
0
|
%
|
The following table provides a reconciliation
of changes in fair value of the beginning and ending balances for our assets and liabilities classified as level 3:
|
|
Warrant
Liability
|
|
Fair value at January 1, 2021
|
|
$
|
-
|
|
Initial value at IPO date
|
|
|
23,290,337
|
|
Change in fair value
|
|
|
637,123
|
|
Fair value at March 31, 2021
|
|
|
23,927,460
|
|
Transfer of Public warrants from level 3 to level 1
|
|
|
(15,595,052
|
)
|
Change in fair value
|
|
|
(2,692,406
|
)
|
Fair Value at June 30, 2021
|
|
|
5,640,002
|
|
Change in fair value
|
|
|
(1,964,432
|
)
|
Fair Value at September 30, 2021
|
|
$
|
3,675,570
|
|
Note 11 — Subsequent Events
The Company evaluated subsequent events and
transactions that occurred after the balance sheet date through the date that the financial statements were issued. Based upon this
review, other than as noted below, the Company did not identify any subsequent events that would have required adjustment or
disclosure in the financial statements.
On December 1, 2021, the Company issued a promissory note (the “Note”) in the principal amount of
up to $1,500,000 to the Sponsor. The Note was issued in connection with advances the Sponsor has made, and may make in the future, to
the Company for working capital expenses as described in Note 6 under “Working Capital Loans.”