Item 1. Financial Statements.
THUNDER
BRIDGE CAPITAL PARTNERS IV, INC.
CONDENSED
BALANCE SHEETS
| |
March 31, | | |
December 31, | |
| |
2023 | | |
2022 | |
| |
(Unaudited) | | |
| |
ASSETS | |
| | |
| |
Current assets: | |
| | |
| |
Cash | |
$ | 6,635 | | |
$ | 32,022 | |
Prepaid expenses | |
| 118,263 | | |
| 121,217 | |
Total current assets | |
| 124,898 | | |
| 153,239 | |
Cash and marketable securities held in Trust Account | |
| 242,179,599 | | |
| 239,770,045 | |
Total assets | |
$ | 242,304,497 | | |
$ | 239,923,284 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | |
| | | |
| | |
Current liabilities: | |
| | | |
| | |
Accounts payable and accrued expenses | |
| 1,750,294 | | |
$ | 1,596,449 | |
Income taxes payable | |
| 779,558 | | |
| 308,439 | |
Promissory Note payable - related party, at fair value | |
| 226,000 | | |
| 206,000 | |
Total current liabilities | |
| 2,755,852 | | |
| 2,110,888 | |
Warrant liability | |
| 876,127 | | |
| 927,321 | |
Deferred underwriting fee payable | |
| 8,278,474 | | |
| 8,278,474 | |
Total liabilities | |
| 11,910,453 | | |
| 11,316,683 | |
| |
| | | |
| | |
Commitments | |
| | | |
| | |
| |
| | | |
| | |
Shares subject to possible redemption, 23,652,784 shares at redemption value at March 31, 2023 and December 31, 2022, respectively. | |
| 241,360,041 | | |
| 239,406,682 | |
| |
| | | |
| | |
Stockholders’ Equity (Deficit): | |
| | | |
| | |
Preferred shares, $0.0001 par value; 1,000,000 shares authorized; none outstanding | |
| - | | |
| - | |
Class A common stock, $0.0001 par value; 200,000,000 shares authorized; 648,056 outstanding (excluding 23,652,784 shares subject to possible redemption), at March 31, 2023 and December 31, 2022, respectively | |
| 65 | | |
| 65 | |
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 5,913,196 shares issued and outstanding, at March 31, 2023 and December 31, 2022, respectively | |
| 591 | | |
| 591 | |
Additional paid in capital | |
| - | | |
| - | |
Accumulated deficit | |
| (10,966,653 | ) | |
| (10,800,737 | ) |
Total stockholders’ equity (deficit) | |
| (10,965,997 | ) | |
| (10,800,081 | ) |
Total liabilities and stockholders’ equity (deficit) | |
$ | 242,304,497 | | |
$ | 239,923,284 | |
See
accompanying notes to the unaudited condensed financial statements.
THUNDER
BRIDGE CAPITAL PARTNERS IV, INC.
CONDENSED
STATEMENTS OF OPERATIONS
(UNAUDITED)
| |
For the Three Months Ended March 31, | |
| |
2023 | | |
2022 | |
| |
| | |
| |
Formation costs and other operating expenses | |
$ | 336,090 | | |
$ | 250,162 | |
Loss from operations | |
| (336,090 | ) | |
| (250,162 | ) |
Other income: | |
| | | |
| | |
Interest income | |
| 2,543,458 | | |
| 23,830 | |
Change in fair value of warrant liability | |
| 51,194 | | |
| 1,069,944 | |
Income (loss) before income taxes | |
| 2,258,562 | | |
| 843,612 | |
Provision for income taxes | |
| 471,119 | | |
| - | |
Net income (loss) | |
$ | 1,787,443 | | |
$ | 843,612 | |
Weighted average shares outstanding Class A common stock | |
| 24,300,839 | | |
| 24,300,839 | |
Basic and diluted net income (loss) per share, Class A common stock | |
$ | 0.07 | | |
$ | 0.03 | |
Weighted average shares outstanding Class B common stock | |
$ | 5,913,196 | | |
| 5,913,196 | |
Basic and diluted net income (loss) per share, Class B common stock | |
$ | (0.01 | ) | |
$ | 0.03 | |
See
accompanying notes to the unaudited condensed financial statements.
THUNDER
BRIDGE CAPITAL PARTNERS IV, INC.
CONDENSED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)
(UNAUDITED)
| |
| | |
| | |
| | |
| | |
Total | |
| |
Class A | | |
Class B | | |
Additional | | |
| | |
Stockholders’ | |
| |
Common Stock | | |
Common Stock | | |
Paid in | | |
Accumulated | | |
Equity | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
(Deficit) | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Balance - December 31, 2021 | |
| 648,056 | | |
$ | 65 | | |
| 5,913,196 | | |
$ | 591 | | |
$ | - | | |
$ | (11,688,211 | ) | |
$ | (11,687,555 | ) |
Common stock subject to redemption | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (23,819 | ) | |
| (23,819 | ) |
Net Income | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 843,612 | | |
| 843,612 | |
Balance – March 31, 2022 | |
| 648,056 | | |
$ | 65 | | |
| 5,913,196 | | |
$ | 591 | | |
$ | - | | |
$ | (10,868,418 | ) | |
$ | (10,867,762 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance - December 31, 2022 | |
| 648,056 | | |
$ | 65 | | |
| 5,913,196 | | |
$ | 591 | | |
$ | - | | |
$ | (10,800,737 | ) | |
$ | (10,800,081 | ) |
Common stock subject to redemption | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1,953,359 | ) | |
| (1,953,359 | ) |
Net Income | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,787,443 | | |
| 1,787,443 | |
Balance – March 31, 2023 | |
| 648,056 | | |
$ | 65 | | |
| 5,913,196 | | |
$ | 591 | | |
$ | - | | |
$ | (10,966,653 | ) | |
$ | (10,965,997 | ) |
See
accompanying notes to the unaudited condensed financial statements.
THUNDER
BRIDGE CAPITAL PARTNERS IV, INC.
CONDENSED
STATEMENTS OF CASH FLOWS
(UNAUDITED)
| |
For the Three Months Ended March 31, | |
| |
2023 | | |
2022 | |
Cash flow from operating activities: | |
| | | |
| | |
Net income (loss) | |
$ | 1,787,443 | | |
$ | 843,612 | |
Adjustments to reconcile net income to net cash used in operating activities: | |
| | | |
| | |
Interest earned in Trust Account | |
| (2,543,458 | ) | |
| (23,819 | ) |
Change in fair value of warrant liability | |
| (51,194 | ) | |
| (1,069,944 | ) |
Changes in operating assets and liabilities: | |
| | | |
| | |
Prepaid expenses | |
| 2,954 | | |
| 24,491 | |
Accounts payable and accrued expenses | |
| 153,845 | | |
| 68,469 | |
Income taxes payable | |
| 471,119 | | |
| - | |
Net cash used in operating activities | |
| (179,291 | ) | |
| (157,191 | ) |
| |
| | | |
| | |
Cash flows from investing activities: | |
| | | |
| | |
Proceeds from redemption of Trust Account | |
| 133,904 | | |
| - | |
Net cash provided by investing activities | |
| 133,904 | | |
| - | |
| |
| | | |
| | |
Cash flows from financing activities: | |
| | | |
| | |
Proceeds from promissory note payable - related party | |
| 20,000 | | |
| - | |
Net cash provided by financing activities | |
| 20,000 | | |
| - | |
Net change in cash | |
| (25,387 | ) | |
| (157,191 | ) |
Cash at the beginning of the period | |
| 32,022 | | |
| 559,285 | |
Cash at the end of the period | |
$ | 6,635 | | |
$ | 402,094 | |
See
accompanying notes to the unaudited condensed financial statements.
THUNDER
BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE
1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
Thunder
Bridge Capital Partners IV, Inc. (the “Company,” our “Company,” “we,” or “us”) is a blank
check company incorporated in Delaware on January 7, 2021. The Company was formed for the purpose of effectuating a merger, capital stock
exchange, asset acquisition, stock purchase, reorganization or other similar business combination with one or more businesses (the “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.
As of March 31, 2023, the
Company had not commenced any operations. All activity from the period of January 7, 2021 (inception) through March 31, 2023 related to
the Company’s formation, the initial public offering that was consummated by the Company on July 2, 2021 (the “Initial Public
Offering”), and subsequent to the completion of the Initial Public Offering, identifying a target company for a 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 from the proceeds derived from the Initial Public Offering.
The
Registration Statement on Form S-1 for the Initial Public Offering, initially filed with the
Securities and Exchange Commission (the “SEC”) on March 12, 2021, as amended (File
No. 333-254359) was declared effective on June 29, 2021 (the “Registration
Statement”). On July 2, 2021 the Company consummated the Initial Public Offering of 22,500,000 units
(“Units” and, with respect to shares of Class A common stock included in the Units offered, the “Public
Shares” and (ii) redeemable warrants included in the Units offered, the “Public
Warrants”), generating gross proceeds of $225,000,000 (see Note 3).
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the sale of 625,000 private placement units (the “Private
Placement Units”) at a price of $10.00 per unit in a private placement to TBCP IV, LLC (the “Sponsor”), generating
gross proceeds of $6,250,000 (the “Private Placement”) (see Note 4).The Private Placement Units consist of one share of Class A common stock,
$0.0001 par value (the “Private Placement Shares”), and one-fifth of one redeemable warrant (the “Private Placement
Warrants” and together with the Public Warrants, the “warrants”). Each
whole Private Placement Warrant entitles the holder to purchase one share of Class A common stock at an exercise price of $11.50 per whole
share.
Following
the closing of the Initial Public Offering on July 2, 2021, an amount of $225,000,000 ($10.00 per Unit) from the net proceeds of the
sale of the Units in the Initial Public Offering and the Private Placement Units was placed in a trust account (“Trust Account”)
which may be invested in U.S. government securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act of
1940, as amended (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, until the earlier of: (i) the consummation of a Business Combination or (ii) the distribution of the Trust Account to the Company’s
stockholders, as described below.
Transaction
costs amounted to $12,793,700 consisting of $4,500,000 of underwriting fees, $7,875,000 of deferred underwriting fees (see Note 6) and
$418,700 of other costs. In addition, at December 31, 2022 and 2021, $32,022 and 559,285 of cash was held outside of the Trust Account
and was available for working capital purposes, respectively.
On
August 9, 2021, the underwriters of the Initial Public Offering exercised the over-allotment option in part and purchased an additional 1,152,784 units
(the “Over-Allotment Units”), generating gross proceeds of $11,527,840 (the “Over-Allotment”). In conjunction
with the Over-Allotment, the Company consummated a sale of an additional 23,055 Private Placement Units to the Sponsor at a
price of $10.00 per unit, generating gross proceeds of $230,550. Following the Over-Allotment, an additional $11,527,840 of proceeds
was placed in the Trust Account. In connection with the partial exercise of the over-allotment option and the expiration of the over-allotment
option, 555,554 shares of Class B common stock were forfeited for no consideration.
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
The
Company’s management has broad discretion with respect to the specific application of the net proceeds of the Initial Public Offering
and the Private Placement, although substantially all of the net proceeds are intended to be applied generally toward
consummating a Business Combination. Nasdaq rules provide that the 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 (less any deferred underwriting
commissions and taxes payable on interest earned on the Trust Account) at the time of the signing a definitive agreement to enter a Business
Combination. 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 holders of the outstanding Public Shares (the “Public Stockholders”) with the opportunity to redeem
all or a portion of their Public Shares upon the completion of a Business Combination either (i) in connection with a stockholder meeting
called to approve the Business Combination or (ii) by means of a tender offer. In connection with a proposed Business Combination, the
Company may seek stockholder approval of a Business Combination at a meeting called for such purpose at which stockholders may seek to
redeem their shares, regardless of whether they vote for or against a Business Combination. The Company will proceed with a Business
Combination only if the Company has net tangible assets of at least $5,000,001 either immediately prior to or upon such consummation
of a Business Combination and, if the Company seeks stockholder approval, a majority of the outstanding shares voted are voted in favor
of the Business Combination.
If
the Company seeks stockholder approval of a Business Combination and it does not conduct redemptions pursuant to the tender offer
rules, the amended and restated certificate of incorporation of the Company currently in effect, as amended (the “Amended and
Restated 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 seeking redemption rights with respect to 15% or more of the Public Shares
without the Company’s prior written consent.
The
Public Stockholders will be entitled to redeem their shares for a pro rata portion of the amount then 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 per-share amount to be distributed to stockholders who redeem their shares will not be reduced by the
deferred underwriting commissions the Company will pay to the underwriters of the Initial Public Offering (see Note 6). There will be
no redemption rights upon the completion of a Business Combination with respect to the Company’s warrants. These shares of Class
A common stock will be recorded at a redemption value and classified as temporary equity upon the completion of the Initial Public Offering,
in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic
480 “Distinguishing Liabilities from Equity” (“ASC 480”).
If
a stockholder vote is not required and the Company does not decide to hold a stockholder vote for business or other legal reasons,
the Company will, pursuant to the Amended and Restated Certificate of Incorporation, offer such redemption pursuant to the
tender offer rules of the SEC, and file tender offer documents containing substantially the same information as would be included in
a proxy statement with the SEC prior to completing a Business Combination.
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
The
Sponsor has agreed (a) to vote its Founder Shares (as defined in Note 5), the Private Placement Shares and any Public Shares purchased during or after the Initial Public Offering in favor of
a Business Combination, (b) not to propose an amendment to the Amended and Restated Certificate of Incorporation with respect to the
Company’s pre-Business Combination activities prior to the consummation of a Business Combination unless the Company provides
dissenting Public Stockholders with the opportunity to redeem their Public Shares in conjunction with any such amendment; (c) not to
redeem any shares (including the Founder Shares) and Private Placement Units (including underlying securities) into the right to
receive cash from the Trust Account in connection with a stockholder vote to approve a Business Combination (or to sell any shares
in a tender offer in connection with a Business Combination if the Company does not seek stockholder approval in connection
therewith) or a vote to amend the provisions of the Amended and Restated Certificate of Incorporation relating to
stockholders’ rights of pre-Business Combination activity and (d) that the Founder Shares and Private Placement Units
(including underlying securities) shall not participate in any liquidating distributions upon winding up if a Business Combination
is not consummated. However, the Sponsor will be entitled to liquidating distributions from the Trust Account with respect to any
Public Shares purchased during or after the Initial Public Offering if the Company fails to complete its Business
Combination.
The
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 day of 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 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 Initial Public Offering against certain liabilities, including liabilities under the Securities Act of 1933, as amended
(the “Securities Act”). However, the Company has not asked the Sponsor to reserve for such indemnification obligations, nor
has the Company independently verified whether the Sponsor has sufficient funds to satisfy its indemnity obligations and believe that
the Sponsor’s only assets are securities of the Company. Therefore, the Company cannot assure its stockholders that the Sponsor
would be able to satisfy those obligations. None of the Company’s officers or directors will indemnify the Company
for claims by third parties including, without limitation, claims by vendors and prospective target businesses. The Company will seek
to reduce the possibility that the Sponsor will have to indemnify the Trust Account due to claims of creditors by endeavoring to have
all vendors, service providers, prospective target businesses or other entities with which the Company does business, execute agreements
with the Company waiving any right, title, interest or claim of any kind in or to monies held in the Trust Account.
The
Company has until July 2, 2023, 24 months from the closing of the Initial Public Offering, to consummate
a Business Combination (the “Combination Period”). If the Company has not completed a Business Combination by the
end of the Combination Period, the Company will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably
possible but no more than ten business days thereafter, redeem the Public Shares, at a per-share price, payable in cash, 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 to pay taxes (less up to $100,000 of interest to pay dissolution expenses), divided by the number of then outstanding
Public Shares, which redemption will completely extinguish Public Stockholders’ rights as stockholders (including the right to
receive further liquidation distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following
such redemption, subject to the approval of the remaining stockholders and the Company’s board of directors (the “Board of Directors”), proceed to commence a voluntary liquidation and thereby a formal dissolution
of the Company, subject in each case to its obligations under Delaware law to provide for claims of creditors and the requirements of
applicable law. The underwriters of the Initial Public Offering have agreed to waive their rights to the deferred underwriting commission
held in the Trust Account in the event the Company does not complete a Business Combination within the Combination Period and, in such
event, such amounts will be included with the funds held in the Trust Account that will be available to fund the redemption of the Public
Shares. In the event of such distribution, it is possible that the per share value of the assets remaining available for distribution
will be less than the Initial Public Offering price per Unit ($10.00).
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
The
Company has completed its Initial Public Offering, at which time, capital in excess of the funds deposited in the Trust Account and/or
used to fund offering expenses was released to the Company for general working capital purposes. Additionally, the Sponsor executed the
Promissory Note (as defined in Note 5) to loan the Company up to $1,500,000. Through March 31, 2023, the Company has borrowed $226,000
under the Promissory Note. $1,274,000 remains available under the Promissory Note to finance transaction costs in connection with the
initial Business Combination.
Management
is currently evaluating the impact of the COVID-19 pandemic 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 the accompanying unaudited condensed financial
statements, which do not include any adjustments that might result from the
outcome of this uncertainty.
NOTE
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited condensed financial statements are presented in conformity with accounting principles generally accepted in
the United States of America (“GAAP”) and pursuant to the rules and regulations of the SEC.
Liquidity
and Going Concern Consideration
As of March 31, 2023,
the Company had a working capital deficit of approximately $2,631,000, including approximately $6,600 in its operating bank account.
The
Company’s liquidity needs to date have been satisfied through (i) a contribution of $25,000 from the Sponsor to cover
certain expenses in exchange for the issuance of the Founder Shares, (ii) an advance from an affiliate of the Sponsor of the payment
of certain formation and operating costs on behalf of the Company and (iii) the proceeds from the consummation of the Private
Placement not held in the Trust Account. In addition, as of March 31, 2023 and 2022, there were $226,000 and $0 amounts
outstanding under the Promissory Note (see Note 5).
In
connection with the Company’s assessment of going concern considerations in accordance with FASB ASC Topic 205-40,
“Presentation of Financial Statements - Going Concern” (“ASC 205-40”), we have evaluated the Company’s
liquidity and financial condition and determined that it is probable the Company will not be able to meet its obligations over the
period of one year from the issuance date of the accompanying unaudited condensed financial statements. In addition, while the
Company plans to seek additional funding or to consummate an initial Business Combination, there is no guarantee the Company will be
able to borrow such funds from its Sponsor, an affiliate of the Sponsor, or certain of the Company’s officers and directors in
order to meet its obligations through the earlier of the consummation of an initial Business Combination or one year from this
filing. We have determined that the uncertainty surrounding the Company’s liquidity condition raises substantial doubt about
its ability to continue as a going concern. The accompanying unaudited condensed financial statements do not include any adjustments
that might result from the outcome of this uncertainty.
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 independent registered public accounting firm 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.
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
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 that 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 the accompanying unaudited condensed financial statements in conformity with 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 accompanying 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 accompanying 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. 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 had $6,635 and $32,021 in cash and no cash equivalents as of March 31, 2023 and December 31, 2022, respectively.
Income
Taxes
The
Company complies with the accounting and reporting requirements of FASB ASC Topic 740, “Income Taxes” (“ASC 740”),
which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and
liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in
future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected
to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected
to be realized.
ASC 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. The Company recognizes accrued interest and penalties related to unrecognized tax benefits,
if any, as income tax expense. There were no unrecognized tax benefits and no amounts accrued for interest and penalties as of December
31, 2022 and 2021. 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.
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
Shares
Subject to Possible Redemption
The
Company accounts for its shares subject to possible redemption in accordance with the guidance in ASC 480. Shares subject to mandatory
redemption (if any) is classified as a liability instrument and is measured at fair value. Conditionally redeemable shares of common
stock (including shares of 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) is classified as temporary equity.
At all other times, shares are classified as stockholders’ equity. The Company’s shares feature 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, 2023 and December 31, 2022, shares subject to possible redemption are presented as temporary equity, outside of the stockholders’
equity section of the accompanying unaudited condensed balance sheets.
Offering
Costs
The
Company complies with the requirements of FASB ASC Topic 340-10-S99-1 and SEC Staff Accounting Bulletin 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 Initial Public Offering. Offering costs are charged against the carrying value of Class A common stock or
the statement of operations based on the relative value of the Class A common stock and the Public Warrants to the proceeds received
from the Units sold upon the completion of the Initial Public Offering. Accordingly, offering costs in the aggregate of $13,427,731
were recognized, $269,805 of which was allocated to the warrants and immediately expensed included in formation costs and other
operating expenses in the accompanying unaudited condensed statements of operations, and $13,157,926 was allocated to Class A
common stock, reducing the carrying amount of such shares.
Cash
Held in Trust Account
At
March 31, 2023 and December 31, 2022, the assets held in the Trust Account were invested in a money market fund.
Net
Income Per Share of Common Stock
The
Company complies with the accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share” (“ASC
260”). We have two classes of shares, which are referred to as Class A common stock and Class B common stock. Income and
losses are shared pro rata between the two classes of shares. Net income (loss) per share of common stock is computed by dividing
net (loss) income by the weighted average number of common stock outstanding during the period.
The
calculation of diluted net income per share does not consider the effect of the Public Warrants issued in connection with the
Initial Public Offering and the sale of the Private Placement Warrants in the Private Placement, because the exercise of the warrants is contingent upon the occurrence of future
events.
The
following table reflects the calculation of basic and diluted net income per share:
| |
For
the Three Months Ended March 31, | |
| |
2023 | | |
2022 | |
| |
Class
A | | |
Class
B | | |
Class
A | | |
Class
B (1) | |
Basic
and diluted net income (loss) per share | |
| | |
| | |
| | |
| |
Numerator: | |
| | |
| | |
| | |
| |
Allocation
of net income (loss), as adjusted | |
$ | 1,437,622 | | |
$ | 349,821 | | |
$ | 678,508 | | |
$ | 165,104 | |
Less:
Accretion allocated based on ownership percentage | |
| (1,571,067 | ) | |
| (382,292 | ) | |
| (19,166 | ) | |
| (4,664 | ) |
Plus:
Accretion applicable to Class A redeemable shares | |
| 1,953,359 | | |
| - | | |
| 23,830 | | |
| | |
Income
(loss) by class | |
$ | 1,819,914 | | |
$ | (32,471 | ) | |
$ | 683,172 | | |
$ | 160,440 | |
Denominator: | |
| | | |
| | | |
| | | |
| | |
Basic and diluted weighted average common shares outstanding | |
| 24,300,839 | | |
| 5,913,196 | | |
| 24,300,839 | | |
| 5,913,196 | |
Basic and diluted net income (loss) per share | |
$ | 0.07 | | |
$ | (0.01 | ) | |
$ | 0.03 | | |
$ | 0.03 | |
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentration of credit risk consist of a cash account in a financial institution
which, at times may exceed the Federal Depository Insurance Corporation coverage limit of $250,000. The Company has not experienced losses
on this account and management believes the Company is not exposed to significant risks on such account.
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under FASB ASC Topic 820, “Fair
Value Measurement,” approximates the carrying amounts represented in the accompanying unaudited condensed balance sheets, primarily due to
their short-term nature.
Derivative
Financial Instruments
The
Company accounts for derivative financial instruments in accordance with FASB ASC Topic 815, “Derivatives and Hedging” (“ASC
815”). For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded
at its fair value upon issuance and remeasured at each reporting date, with changes in the fair value reported in the accompanying unaudited condensed
statements of operations. The classification of derivative financial instruments is evaluated at the end of each reporting period.
The classification of derivative instruments, including whether such
instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative liabilities are
classified in the accompanying condensed balance sheets as current or non-current based on whether or not net-cash settlement or conversion
of the instrument could be required within 12 months of the balance sheet date.
Warrants
The
Company accounts for the Public Warrants and Private Placement Warrants as liability-classified instruments based on an assessment of
the warrant’s specific terms and applicable authoritative guidance in ASC 480 and ASC 815. The assessment considers whether the
warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether
the warrants meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the
Company’s own common stock and whether the warrant holders could potentially require “net cash settlement” in a circumstance
outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of
professional judgment, is conducted at the time of warrant issuance and as of each subsequent reporting period while the warrants are
outstanding. Because the Company does not control the occurrence of events, such as a tender offer or exchange, that may trigger cash
settlement of the warrants where not all of the stockholders also receive cash, the warrants do not meet the criteria for equity treatment
thereunder, as such, the warrants must be recorded as derivative liability.
For
issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component
of additional paid-in capital at the time of issuance. For issued or modified warrants that do not meet all the criteria for equity classification,
the warrants are required to be recorded at their initial fair value on the date of issuance, and each balance sheet date thereafter.
Changes in the estimated fair value of the warrants are recognized as a non-cash gain or loss on the accompanying unaudited condensed statements
of operations.
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
Recently
Issued Accounting Standards
Management
does not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material
effect on the accompanying unaudited condensed financial statements.
Subsequent
Events
Management
of the Company evaluates events that have occurred after the balance sheet date of March 31, 2023 through the date the accompanying
unaudited condensed financial statements were issued. Based upon the review, management did not identify any recognized or
non-recognized subsequent events that would have required adjustment or disclosure in the accompanying unaudited condensed financial
statements.
NOTE
3. INITIAL PUBLIC OFFERING
On
July 2, 2021, the Company consummated its Initial Public Offering of 22,500,000 Units at a purchase price of $10.00 per Unit. Each Unit
consists of one Public Share and one fifth of one Public Warrant. Each whole Public Warrant entitles
the holder to purchase one share of Class A common stock at an exercise price of $11.50 per whole share (see Note 7).
On
August 9, 2021, the underwriter of the Initial Public Offering exercised the over-allotment option in part and purchased an additional
1,152,784 Over-Allotment Units at $10.00 per unit.
NOTE
4. PRIVATE PLACEMENT
On
July 2, 2021, simultaneously with the Initial Public Offering, the Sponsor purchased an aggregate of 625,000 Private Placement Units
at a price of $10.00 per unit for an aggregate purchase price of $6,250,000. On August 9, 2021, in connection with the Over-Allotment,
the Company consummated a sale of an additional 23,055 Private Placement Units to the Sponsor at a price of $10.00 per
unit, generating gross proceeds of $230,550.
Each
Private Placement Unit is identical to the Units offered in the Initial Public Offering, except there will be no redemption rights or
liquidating distributions from the Trust Account with respect to the Private Placement Shares or Private Placement Warrants, which will
expire worthless if the Company does not consummate a Business Combination within the Combination Period. The Company recorded the excess
of the fair value of the Private Placement Warrants over the proceeds of $1,250 as a financing expense upon the closing of the Initial
Public Offering.
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 5. RELATED PARTY TRANSACTIONS
Founder Shares
On February 8, 2021, the Company
issued an aggregate of 6,468,750 shares of Class B common stock (the “Founder Shares”) to the Sponsor for an aggregate purchase
price of $25,000. The Founder Shares included an aggregate of up to 843,750 shares subject to forfeiture by the Sponsor to the extent
that the underwriters’ over-allotment was not exercised in full or in part, so that the Sponsor would collectively own, on an as-converted
basis, 20% of the Company’s issued and outstanding shares after the Initial Public Offering (assuming the Sponsor did not purchase
any Public Shares in the Initial Public Offering). On August 9, 2021, the underwriters partially exercised the over-allotment option to
purchase an additional 1,152,784 Over-Allotment Units. In connection with the partial exercise of the over-allotment option and the expiration
of the over-allotment option on August 9, 2021, 555,554 shares of Class B common stock were forfeited for no consideration.
The Sponsor has agreed not
to transfer, assign or sell any of its Founder Shares until the earlier to occur of: (A) one year after the completion of a Business Combination
or (B) the date on which the Company completes a liquidation, merger, capital stock exchange or similar transaction that results in the
Company’s stockholders having the right to exchange their shares of common stock for cash, securities or other property. Notwithstanding
the foregoing, if the last reported sale price of the Class A common stock equals or exceeds $12.00 per share (as adjusted
for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day
period commencing at least 150 days after the Business Combination, the Founder Shares will be released from the lock-up.
Related Party Loans
In order to finance
transaction costs in connection with a Business Combination, the Sponsor, an affiliate of the Sponsor, or the Company’s
officers and directors may, but are not obligated to, loan the Company funds as may be required (the “Working Capital
Loans”). Such Working Capital Loans would be evidenced by promissory notes. The notes would either be repaid upon consummation
of a Business Combination, without interest, or, at the lender’s discretion, up to $1,500,000 of notes may be converted upon
consummation of a Business Combination into units at a price of $10.00 per unit. The units will be identical to the Private
Placement Units. 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. On March 25, 2022, the Company executed a promissory note, representing a Working Capital Loan from the Sponsor, for
the Sponsor to loan funds to the Company up to $1,500,000 (the “Promissory Note”). At March 31, 2023 and December 31,
2022 there was $226,000 and $206,000 outstanding under the Promissory Note, respectively.
The fair value of the Promissory
Note as of March 31, 2023 and December 31, 2022 was $226,000 and $206,000, respectively, with changes in fair value recorded to the accompanying
unaudited condensed statements of operations. For the three months ended March 31, 2023, there were no changes in fair value recorded to the accompanying
unaudited condensed statements of operations.
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
Administrative Support Agreement
The Company entered into an
agreement, whereby, commencing on July 2, 2021, through the earlier of the consummation of a Business Combination or the Company’s
liquidation, the Company pays an affiliate of the Sponsor a total of $10,000 per month for office space, utilities and secretarial and
administrative support. The Company had incurred and paid $30,000 and $30,000 for the three months ended March 31, 2023 and 2022,
respectively.
Advisory Agreement
The
Company entered into an agreement, whereby, commencing on July 2, 2021, through the earlier of the consummation of a Business Combination
or the Company’s liquidation, the Company pays an affiliate of its Chief Executive Officer a monthly fee of $20,000 for advisory
services related to its search for and consummation of its Business Combination. The Company had incurred and paid $60,000 and $60,000
for the three months ended March 31, 2023 and 2022, respectively.
NOTE 6. COMMITMENTS
Registration Rights
The holders of the Founder
Shares, Private Placement Units and any units that may be issued upon conversion of the Working Capital Loans (and in each case holders
of their component securities, as applicable) will be entitled to registration rights pursuant to a registration rights agreement entered
into in connection with the Initial Public Offering, requiring the Company to register such securities for resale (in the case of the
Founder Shares, only after conversion to our Class A common stock). The holders of the majority 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 the consummation of a Business Combination and rights
to require the Company to register for resale such securities pursuant to Rule 415 under the Securities Act. The Company will bear the
expenses incurred in connection with the filing of any such registration statements.
Underwriting Agreement
The Company granted the underwriters
of the Initial Public Offering a 45-day option to purchase up to 3,375,000 additional Units to cover over-allotments at the Initial Public
Offering price, less the underwriting discounts and commissions. On August 9, 2021, the underwriters partially exercised the over-allotment
option to purchase an additional 1,152,784 Over-Allotment Units.
The underwriters were paid
a cash underwriting discount of two percent (2.00%) of the gross proceeds of the Initial Public Offering and the exercise of the Over-Allotment,
or $4,730,557. In addition, the underwriters are entitled to a deferred fee of three and half percent (3.5%) of the gross proceeds of
the Initial Public Offering and the Over-Allotment, or $8,278,474. The deferred fee was placed in the Trust Account and will be paid in
cash upon the closing of a Business Combination, subject to the terms of the underwriting agreement.
NOTE 7. WARRANTS
Public Warrants may only be
exercised for a whole number of shares. No fractional shares will be issued upon exercise of the Public Warrants. The Public Warrants
will become exercisable on the later of (a) 30 days after the consummation of a Business Combination or (b) 12 months from the closing
of the Initial Public Offering. The Public Warrants will expire five years from the consummation of a Business Combination or earlier
upon redemption or liquidation.
The Company will not be obligated
to deliver any Class A common stock pursuant to the exercise of a Public Warrant and will have no obligation to settle such Public Warrant
exercise unless a registration statement under the Securities Act covering the issuance of the Class A common stock issuable upon exercise
of the Public Warrants is then effective and a prospectus relating thereto is current, subject to the Company satisfying its obligations
with respect to registration. No Public Warrant will be exercisable for cash or on a cashless basis, and the Company will not be obligated
to issue any shares to holders seeking to exercise their Public Warrants, unless the issuance of the shares upon such exercise is registered
or qualified under the securities laws of the state of the exercising holder, or an exemption from registration is available.
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
The Company has agreed that
as soon as practicable, but in no event later than 15 business days after the closing of the Business Combination, it will use
its best efforts to file with the SEC, and within 60 business days following the Business Combination to have declared effective,
a registration statement covering the issuance of the shares of Class A common stock issuable upon exercise of the warrants and to maintain
a current prospectus relating to those shares of Class A common stock until the warrants expire or are redeemed. If a registration statement
covering the shares of Class A common stock issuable upon exercise of the warrants is not effective by the 60th business day
after the closing of a 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.
Once the Public Warrants become exercisable, the
Company may redeem the Public Warrants for redemption:
| ● | in
whole and not in part; |
| ● | at
a price of $0.01 per Public Warrant; |
| ● | upon
not less than 30 days’ prior written notice of redemption to each warrant holder; and |
| ● | if,
and only if, the reported last sale price of the Class A common stock equals or exceeds $18.00 per share (as adjusted for stock splits,
stock dividends, reorganizations, recapitalizations and the like and certain issuances of Class A common stock and equity-linked securities)
for any 20 trading days within a 30-trading day period commencing no earlier than the date the warrants become exercisable and ending
on the third business day before the date on which the Company sends the notice of redemption to the warrant holders. |
In addition, once the Public
Warrants become exercisable, the Company may redeem the Public Warrants for redemption:
|
● |
in whole and not in part; |
|
● |
at a price of $0.10 per Public Warrant; |
|
● |
upon not less than 30 days’ prior written notice of redemption to each warrant holder, provided that holders will be able to exercise their Public Warrants on a cashless basis prior to redemption and receive that number of shares of Class A common stock to be determined by reference to a formula set out in the warrant agreement; |
|
● |
if, and only if, the last reported sale price of the Class A common stock equals or exceeds $10.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like and certain issuances of Class A common stock and equity-linked securities) for any 20 trading days within a 30-trading day period commencing no earlier than the date the warrants become exercisable and ending on the third business day before the date on which the Company sends the notice of redemption to the warrant holders (the “30-day Reference Period”); and |
|
● |
if, and only if, the last
reported sale price of the Class A common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock
dividends, reorganizations, recapitalizations and the like and certain issuances of Class A common stock and equity-linked
securities) for any 20 trading days within the 30-day Reference Period, the Private Placement Warrants are also concurrently
redeemed at the same price and terms as the outstanding Public Warrants (provided that the redemption may be on a cashless
basis). |
If and when the Public Warrants
become redeemable by the Company, it may exercise its redemption rights even if it is unable to register or qualify the underlying securities
for sale under all applicable state securities laws; provided, that the Company will use its best efforts to register or qualify such
shares of common stock under the blue sky laws of the state of residence in those states in which the Public Warrants were offered by
the Company in the Initial Public Offering.
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
The exercise price and number
of shares of Class A common stock issuable upon exercise of the Public Warrants may be adjusted in certain circumstances including in
the event of a share dividend, or recapitalization, reorganization, merger or consolidation. Additionally, in no event will the Company
be required to net cash settle the Public Warrants. If the Company is unable to complete a Business Combination within the Combination
Period and the Company liquidates the funds held in the Trust Account, holders of the Public Warrants will not receive any of such funds
with respect to their Public Warrants, nor will they receive any distribution from the Company’s assets held outside of the Trust
Account with respect to such Public Warrants. Accordingly, the Public Warrants may expire worthless.
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 Board of Directors and, in the case of any such issuance
to the Sponsor or its affiliates, without taking into account any Founder Shares held by the Sponsor 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 Company’s Business Combination on the date of the
consummation of such initial Business Combination (net of redemptions), and (z) the volume weighted average trading price of the 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 Public 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 above will be adjusted (to the nearest cent) to be equal to 180% of the greater of the Market Value and the Newly
Issued Price and the $10.00 per share redemption trigger price described above will be adjusted (to the nearest cent) to be equal to the
greater of the Market Value and the Newly Issued Price.
The Private Placement Warrants
are identical to the Public Warrants underlying the Units sold in the Initial Public Offering, except that the Private Placement Warrants
will and the shares of Class A common stock issuable upon the exercise of the Private Placement Warrants will not be transferable, assignable
or salable until 30 days after the completion of a Business Combination, subject to certain limited exceptions. Additionally, the Private
Placement Warrants will be exercisable on a cashless basis and will be non-redeemable so long as they are held by the initial purchasers
or their permitted transferees (other than in the case the Public Warrants are redeemed for $0.10 as described above). If the Private
Placement Warrants are held by someone other than the initial purchasers or their 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 warrant agreement, dated
June 29, 2021, by and between the Company and Continental Stock Transfer & Trust Company, contains an Alternative Issuance provision
that if less than 70% of the consideration receivable by the holders of the Class A common stock in the Business Combination is payable
in the form of common equity in the successor entity, and if the holders of the warrants properly exercise the warrants within thirty
days following the public disclosure of the consummation of Business Combination by the Company, the warrant price shall be reduced by
an amount equal to the difference (but in no event less than zero) of (i) the warrant price in effect prior to such reduction minus (ii)
(A) the Per Share Consideration (as defined below) minus (B) the Black-Scholes Warrant Value (as defined below). The “Black-Scholes
Warrant Value” means the value of a warrant immediately prior to the consummation of the Business Combination based on the Black-Scholes
Warrant Model for a Capped American Call on Bloomberg Financial Markets. “Per Share Consideration” means (i) if the consideration
paid to holders of the common stock consists exclusively of cash, the amount of such cash per common stock, and (ii) in all other cases,
the volume weighted average price of the common stock as reported during the ten-trading day period ending on the trading day prior to
the effective date of the Business Combination.
At March 31, 2023, there were
4,730,557 whole Public Warrants outstanding with a fair value of $851,500 and 129,611 Private Placement Warrants outstanding with a fair
value of $24,627. At December 31, 2022, there were 4,730,557 whole Public Warrants outstanding with a fair value of $898,806 and 129,611
Private Placement Warrants outstanding with a fair value of $28,514.
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
The Company accounts for the 4,730,557 Public
Warrants and the 129,611 Private Placement Warrants issued and outstanding in accordance with the guidance contained in ASC
815-40. Such guidance provides that because the warrants do not meet the criteria for equity treatment thereunder, each warrant must be
recorded as a derivative liability.
The Company believes that
the adjustments to the exercise price of the warrants is based on a variable that is not an input to the fair value of a “fixed-for-fixed”
option as defined under ASC 815–40, and thus the warrants are not eligible for an exception from derivative accounting. The accounting
treatment of derivative financial instruments requires that the Company record a derivative liability upon the closing of the Initial
Public Offering. Accordingly, the Company classifies each warrant as a liability at its fair value and the warrants have been allocated
a portion of the proceeds from the issuance of the Units equal to its fair value determined by the Monte Carlo simulation. This liability
is subject to re-measurement at each balance sheet date. With each such remeasurement, the warrant liability will be adjusted to fair
value, with the change in fair value recognized in the accompanying unaudited condensed statements of operations. The Company will reassess the
classification at each balance sheet date. If the classification changes as a result of events during the period, the warrants will be
reclassified as of the date of the event that causes the reclassification.
NOTE 8. STOCKHOLDERS’ EQUITY
Preferred Stock
The Company is authorized
to issue 1,000,000 shares of $0.0001 par value preferred stock. At March 31, 2023 and December 31, 2022, there were no preferred stock
issued or outstanding.
Class A Common Stock
The Company is authorized
to issue up to 200,000,000 shares of Class A, $0.0001 par value common stock. Holders of the Class A common stock are entitled to one
vote for each share. At March 31, 2023 and December 31, 2022, there were 648,055 shares of Class A common stock issued or outstanding
(excluding 23,652,784 Class A shares subject to possible redemption).
Class B Common Stock
The Company is authorized
to issue up to 20,000,000 shares of Class B, $0.0001 par value common stock. Holders of the Class B common stock are entitled to one vote
for each share. At March 31, 2023 and December 31, 2022, there were 5,913,196 shares of Class B common stock issued and outstanding.
Holders of Class A common
stock and Class B common stock vote together as a single class on all other matters submitted to a vote of stockholders, except as
required by law; provided that only holders of Class B common stock have the right to vote for the election of directors prior to the
Company’s Business Combination.
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
The shares of Class B common
stock will automatically convert into shares of Class A common stock at the time of the Business Combination on a one-for-one basis, subject
to adjustment for stock splits, stock dividends, reorganizations, recapitalizations and the like. In the case that additional shares of
Class A common stock, or equity linked securities, are issued or deemed issued in excess of the amounts offered in the Initial Public
Offering and related to the closing of a Business Combination, the ratio at which shares of Class B common stock shall convert into shares
of Class A common stock will be adjusted (unless the holders of a majority of the outstanding shares of Class B common stock agree to
waive such adjustment with respect to any such issuance or deemed issuance) so that the number of shares of Class A common stock issuable
upon conversion of all shares of Class B common stock will equal, in the aggregate, on an as converted basis, 20% of the sum of the total
number of all shares of common stock outstanding upon the completion of the Initial Public Offering plus all shares of Class A common
stock and equity linked securities issued or deemed issued in connection with a Business Combination (excluding any shares or equity linked
securities issued, or to be issued, to any seller in a Business Combination, and any Private Placement-equivalent units and its underlying
securities issued to the Sponsor or its affiliates upon conversion of loans made to the Company). Holders of Founder Shares may also elect
to convert their shares of Class B common stock into an equal number of shares of Class A common stock, subject to adjustment as provided
above, at any time.
The Company may issue additional
common stock or preferred stock to complete its Business Combination or under an employee incentive plan after completion of its Business
Combination.
NOTE 9. 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. |
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.
The following table
presents information about the Company’s liabilities that are measured at fair value on a recurring basis at March 31, 2023 and
December 31, 2022, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
|
|
|
|
|
March 31, |
|
|
December 31, |
|
Description |
|
Level |
|
|
2023 |
|
|
2022 |
|
Assets: |
|
|
|
|
|
|
|
|
|
Cash and marketable securities held in Trust Account (1) |
|
|
1 |
|
|
$ |
242,179,599 |
|
|
$ |
236,535,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Public Warrants |
|
|
1 |
|
|
$ |
851,500 |
|
|
$ |
898,806 |
|
Private Placement Warrants |
|
|
2 |
|
|
|
24,627 |
|
|
|
28,514 |
|
Promissory note payable – related party, at fair value |
|
|
3 |
|
|
|
226,000 |
|
|
|
206,000 |
|
| (1) | Measured
at fair value on a recurring basis. |
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
The warrants are accounted
for as liabilities in accordance with ASC 815-40 and are presented within warrant liabilities on the accompanying unaudited condensed balance sheets.
The warrant liabilities are measured at fair value at inception and on a recurring basis, with changes in fair value presented within
change in fair value of warrant liabilities in the accompanying unaudited condensed statements of operations.
Initial Measurement
The Company established
the initial fair value for the warrants on July 2, 2021, the date of the Initial Public Offering, using a Monte Carlo simulation and
Black-Scholes Merton formula for the Private Placement Warrants and the Public Warrants. The Company allocated the proceeds received
from (i) the sale of Units (which is inclusive of one Public Share and one-fifth of one Public Warrant), and
(ii) the sale of Private Placement Units, first to the warrants based on their fair values as determined at initial measurement,
with the remaining proceeds allocated to shares of Class A common stock subject to possible redemption based on their relative fair
values at the initial measurement date. The Private Placement Warrants were classified as Level 3 at the initial measurement date
due to the use of unobservable inputs.
The key inputs into the Monte
Carlo simulation model for the Private Placement Warrants and Public Warrants were as follows:
Input | |
July 2, 2021 | |
Risk-free interest rate | |
| 1.11 | % |
Expected term to consummate the Business Combination (years) | |
| 6.49 | |
Expected Volatility | |
| 14.1 | % |
Exercise Price | |
$ | 11.5 | |
Stock price | |
$ | 9.70 | |
The Company’s use of
a Monte Carlo simulation and Black-Scholes Merton formula required the use of subjective assumptions:
| ● | The
risk-free interest rate assumption was based on the 6.0 year yield the yield on the U.S. Treasury notes as of the Valuation Date that
matched the time period to consummate the Business Combination as of each Valuation Date. |
| ● | The
expected term was simulated out daily over the expected remaining life of the Public Warrants. The specific remaining life was based
on management’s estimated time to consummate the Business Combination as well as the five-year contractual period that begins once
the transaction closes. |
| ● | The
expected volatility assumption was based on the implied volatility from a set of comparable publicly-traded warrants as determined based
on the size and proximity of other similar business combinations. An increase in the expected volatility, in isolation, would result
in an increase in the fair value measurement of the warrant liabilities and vice versa. |
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
| ● | The fair value of the Units, which each consist of one Public Share and one-fifth of one Public Warrant, represents the closing price on the measurement date as observed from the ticker “THCP”. Based on the applied volatility assumption and the expected term to a Business Combination noted above, the Company determined that the risk neutral probability of exceeding the $18.00 redemption value by the start of the exercise period for the warrants resulted in a nominal difference in value between the Public Warrants and Private Placement Warrants across the valuation dates utilized in the Monte Carlo simulation model. |
Therefore, the resulting valuations
for the two classes of warrants were determined to be equal. On July 2, 2021, the Private Placement Warrants and Public Warrants were
determined to be $1.00 and $1.01 per warrant for aggregate values of $4.5 million and $126 thousand, respectively.
Subsequent Measurement
The warrants are measured
at fair value on a recurring basis. The subsequent measurement of the Public Warrants as of March 31, 2023 and December 31, 2022, is classified
as Level 1 due to the use of an observable market quote in an active market under the ticker “THCPW”. As the transfer of Private
Placement Warrants to anyone outside of a small group of individuals who are permitted transferees would result in the Private Placement
Warrants having substantially the same terms as the Public Warrants, the Company determined that the fair value of each Private Placement
Warrant is classified as Level 2, due to the use of observable inputs.
The key inputs into the Monte
Carlo simulation model for the Private Placement Warrants were as follows at the subsequent measurement date:
Input | |
March 31,
2023 | |
Risk-free interest rate | |
| 3.60 | % |
Expected term (years) | |
| 5 | |
Expected term to consummate the Business Combination (years) | |
| 0.33 | |
Expected Volatility | |
| 25.68 | % |
Exercise Price | |
| 11.5 | |
Stock price | |
| 10.12 | |
As of March 31, 2023, the aggregate
value of the Private Placement Warrants and Public Warrants were approximately $876 million.
The following table presents
the changes in the fair value of warrant liabilities:
| |
Private | | |
| | |
| |
| |
Placement
Warrants | | |
Public
Warrants | | |
Warrant
Liabilities | |
Fair value as of December 31, 2022 | |
$ | 28,515 | | |
$ | 898,806 | | |
$ | 927,321 | |
Change in valuation inputs and other assumptions | |
| (3,888 | ) | |
| (47,306 | ) | |
| (51,194 | ) |
Fair value as of March 31, 2023 | |
$ | 24,627 | | |
$ | 851,500 | | |
$ | 876,127 | |
THUNDER BRIDGE CAPITAL PARTNERS IV, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 10. BUSINESS COMBINATION
On March 22, 2022, the Company
entered into a business combination agreement (the “Coincheck Business Combination Agreement”) by and among the Company, Coincheck
Group B.V., a Dutch private limited liability company (“PubCo”), M1 Co G.K., a Japanese limited liability company, Coincheck
Merger Sub, Inc., a Delaware corporation, and Coincheck, Inc., a Japanese joint stock company (“Coincheck”). If the Coincheck
Business Combination Agreement is approved by the Company’s stockholders, and the transactions contemplated by the Coincheck Business
Combination Agreement are consummated, (1) Coincheck equityholders will conduct a share exchange pursuant to which they will receive shares
of PubCo and Coincheck will become a wholly owned subsidiary of PubCo and (2) the Company will merge with and into a wholly owned subsidiary
of PubCo, with the Company continuing as the surviving corporation and a wholly owned subsidiary of PubCo, with Company stockholders and
warrantholders receiving identical numbers of securities of PubCo (collectively, the “Coincheck Business Combination”).
As consideration for the Coincheck
Business Combination, Coincheck equityholders will receive approximately $1.25 billion in PubCo securities, valued at $10.00 per
ordinary share, as well as the contingent right to receive up to 50 million PubCo ordinary shares as an earn out, with 25 million
ordinary shares to be awarded if the closing price of PubCo ordinary shares equals or exceeds $12.50 for 20 out of 30 consecutive
trading days, and 25 million ordinary shares to be issued if the closing price of PubCo ordinary shares equals or exceeds $15.00 for
20 out of 30 consecutive trading days.
The consummation of the Coincheck
Business Combination is subject to customary closing conditions, as well as a minimum cash condition of $100 million, after giving
effect to any redemptions by Company stockholders, and third-party financing, if any.
The foregoing description
of the Coincheck Business Combination Agreement is subject to and qualified in its entirety by reference to the full text of the Coincheck
Business Combination Agreement, a copy of which was filed with the Company’s Current Report on Form 8-K, as filed with the SEC on
March 22, 2023. Other than as specifically discussed, this Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2023
(the “Report”) does not give effect to the proposed Coincheck Business Combination.
NOTE 11. INCOME TAXES
As of March 31, 2023 and December 31, 2022, the
Company’s net deferred tax assets are as follows:
|
|
3/31/2023 |
|
|
12/31/2022 |
|
Deferred tax asset: |
|
|
|
|
|
|
Organizational costs/Startup expenses |
|
$ |
80,455 |
|
|
$ |
85,484 |
|
Total deferred tax asset |
|
|
80,455 |
|
|
|
85,484 |
|
Valuation allowance |
|
|
(80,455 |
) |
|
|
(85,484 |
) |
Deferred tax asset, net of allowance |
|
$ |
- |
|
|
$ |
- |
|
The Company will file taxes
in the U.S. Federal jurisdiction.
We have $0 and $0 in net operating
loss carryovers at March 31, 2023 and 2022, respectively.
We are subject to taxation
in the United States. As of December 31, 2022, we have no tax years under examination by the Internal Revenue Service. The U.S. federal
tax returns for tax years 2022, 2021 and 2020 remain open to examination by the tax authorities.
We have established a
full valuation allowance for our deferred tax assets for the three months ended March 31, 2023 and the year ended December 31, 2022,
as it is more likely than not that these assets will not be realized in the foreseeable future. Our valuation allowance decreased by
$5,029 from 2023 to 2022.
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Cautionary Note Regarding Forward-Looking Statements
All
statements other than statements of historical fact included in this Report including, without limitation, statements in this section
regarding our financial position, business strategy and the plans and objectives of management for future operations, are forward-looking
statements. When used in this Report, words such as “anticipate,” “believe,” “estimate,” “expect,”
“intend” and similar expressions, as they relate to us or our management, identify forward-looking statements. Such forward-looking
statements are based on the beliefs of our management, as well as assumptions made by, and information currently available to, our management.
Actual results could differ materially from those contemplated by the forward-looking statements as a result of certain factors detailed
in our filings with the SEC. All subsequent written or oral forward-looking statements attributable to us or persons acting on our behalf
are qualified in their entirety by this paragraph.
The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with the unaudited
condensed financial statements and the notes thereto included in “Item 1. Financial Statements”.
Overview
We are a blank check company
incorporated as a Delaware corporation and formed for the purpose of effecting a Business Combination. We intend to effectuate our initial
Business Combination using cash from the proceeds of our Initial Public Offering and the Private Placement, the proceeds of the sale of
our securities in connection with our initial Business Combination (pursuant to backstop agreements we may enter into), our shares, debt
or a combination of cash, stock and debt.
The
issuance of additional shares in connection with an initial Business Combination to the owners of the target or other investors:
| ● | may
significantly dilute the equity interest of our common stockholders, which dilution would
increase if the anti-dilution provisions in the Class B common stock resulted in the issuance
of shares of our Class A common stock on a greater than one-to-one basis upon conversion
of the Class B common stock; |
| ● | may
subordinate the rights of holders of our common stock if preferred stock is issued with rights
senior to those afforded our common stock; |
| ● | could
cause a change in control if a substantial number of shares of our common stock is issued,
which may affect, among other things, our ability to use our net operating loss carry forwards,
if any, and could result in the resignation or removal of our present officers and directors; |
| ● | may
have the effect of delaying or preventing a change of control of us by diluting the stock
ownership or voting rights of a person seeking to obtain control of us; and may adversely affect prevailing market prices
for our Units, Class A common stock and/or warrants. |
Similarly, if we issue debt securities or otherwise
incur significant debt to bank or other lenders or the owners of a target, it could result in:
|
● |
default and foreclosure on our assets if our operating revenues after an initial Business Combination are insufficient to repay our debt obligations; |
|
● |
acceleration of our obligations to repay the indebtedness even if we make all principal and interest payments when due if we breach certain covenants that require the maintenance of certain financial ratios or reserves without a waiver or renegotiation of that covenant; |
|
● |
our immediate payment of all principal and accrued interest, if any, if the debt security is payable on demand; |
|
● |
our inability to obtain necessary additional financing if the debt security contains covenants restricting our ability to obtain such financing while the debt security is outstanding; |
|
● |
our inability to pay dividends on our common stock; |
|
● |
using a substantial portion of our cash flow to pay principal and interest on our debt, which will reduce the funds available for dividends on our common stock if declared, our ability to pay expenses, make capital expenditures and acquisitions, and fund other general corporate purposes; |
|
● |
limitations on our flexibility in planning for and reacting to changes in our business and in the industry in which we operate; |
|
● |
increased vulnerability to adverse changes in general economic, industry and competitive conditions and adverse changes in government regulation; |
|
● |
limitations on our ability to borrow additional amounts for expenses, capital expenditures, acquisitions, debt service requirements, and execution of our strategy; and |
|
● |
other purposes and other disadvantages compared to our competitors who have less debt. |
As indicated in the
unaudited condensed financial statements and the notes thereto included in “Item 1. Financial Statements”, we had $6,635 held outside the
Trust Account that is available to us to fund our working capital requirements and $242,179,599 held inside the Trust Account as of
March 31, 2023.
Coincheck Business Combination
On March 22, 2022, we entered
into the Coincheck Business Combination Agreement. If the Coincheck Business Combination Agreement is approved by our stockholders, and
the Coincheck Business Combination is consummated, (1) Coincheck equityholders will conduct a share exchange pursuant to which they will
receive shares of PubCo and Coincheck will become a wholly owned subsidiary of PubCo and (2) we will merge with and into a wholly owned
subsidiary of PubCo, with our Company continuing as the surviving corporation and a wholly owned subsidiary of PubCo , with our stockholders
and warrantholders receiving identical numbers of securities of PubCo.
For a full description of
the Coincheck Merger Agreement and the proposed Coincheck Business Combination, please see “Item 1. Business” of our Annual
Report on Form 10-K for the fiscal year ended December 31, 2022 filed with the SEC on March 31, 2023.
Results of Operations
For the three months ended March 31, 2023 we had
net income of $1,787,443. The net income consisted of formation and operating costs of $336,090, interest income of $2,543,458, income
from the change in fair value of our warrant liability of $51,194 and a provision of income taxes of $471,119. For the three months ended
March 31, 2022, we had net income of $843,612. The net income consisted of formation and operating costs of $250,162, interest income
of $23,830 and income from the change in fair value of our warrant liability of $1,069,944.
Liquidity, Capital Resources and Going Concern
Prior to the consummation
of our Initial Public Offering, our only sources of liquidity were an initial purchase of Founder Shares for $25,000 by the Sponsor, and
a total of $105,000 of loans and advances by the Sponsor.
On July 2, 2021, we consummated
our Initial Public Offering in which we sold 22,500,000 Units at a price of $10.00 per Unit generating gross proceeds of $225,000,000
before underwriting fees and expenses. Simultaneously with the consummation of our Initial Public Offering, we consummated the Private
Placement of 625,000 Private Placement Units, generating gross proceeds, before expenses, of $6,250,000. Each Private Placement Unit consists
of one share of Class A common stock and one fifth of one redeemable warrant. Each whole warrant entitles the holder to purchase one share
of Class A common stock at an exercise price of $11.50 per whole share.
On August 9, 2021, the underwriters
exercised the over-allotment option in part and purchased an additional 1,152,784 Over-Allotment Units, generating gross proceeds
of $11,527,840 and consummated a sale of an additional 23,055 Private Placement Units to the Sponsor at a price of $10.00 per
unit, generating gross proceeds of $230,550. Following the Over-Allotment, an additional $11,527,840 of proceeds was placed in the Trust
Account. In connection with the partial exercise of the over-allotment option and the expiration of the over-allotment option, 555,554
shares of Class B common stock were forfeited for no consideration.
In connection with our Initial
Public Offering and the Over-Allotment, we incurred offering costs of $12,793,700 (including an underwriting fee of $4,730,557 and deferred
underwriting commissions of $8,278,474). Other incurred offering costs consisted principally of formation and preparation fees related
to our Initial Public Offering. A total of $236,527,840, comprised of $231,797,283 of the proceeds from the Initial Public Offering and
the underwriters’ exercise of the over-allotment option and $4,730,557 of the proceeds of the Private Placement, was placed in the
Trust Account, established for the benefit of our Public Stockholders.
On March 25, 2022, the Sponsor
executed the Promissory Note, representing a Working Capital Loan from the Sponsor to us, of up to $1,500,000. At March 31, 2023, there
was $226,000 outstanding under the Promissory Note. $1,274,000 remains available under the Promissory Note to finance transaction costs
in connection with the initial Business Combination.
As of March 31, 2023,
we had a working capital deficit of approximately $(2,630,954), including approximately $6,600 in our operating bank account.
Our liquidity needs to
date have been satisfied through (i) a contribution of $25,000 from the Sponsor to cover certain expenses in exchange for the
issuance of the Founder Shares, (ii) an advance from an affiliate of the Sponsor of the payment of certain formation and operating
costs on our behalf and (iii) the proceeds from the consummation of the Private Placement not held in the Trust Account. In
addition, as of March 31, 2023 and December 31, 2022, there were $226,000 and $206,000 amounts outstanding under the
Promissory Note.
In connection with our
assessment of going concern considerations in accordance with ASC 205-40, we have evaluated our liquidity and financial condition
and determined that it is probable we will not be able to meet our obligations over the period of one year from the issuance date of
the unaudited condensed financial statements included in “Item 1. Financial Statements”. In addition, while our plans to
seek additional funding or to consummate an initial Business Combination, there is no guarantee we will be able to borrow such funds
from our Sponsor, an affiliate of the Sponsor, or certain of our officers and directors in order to meet our obligations through the
earlier of the consummation of an initial Business Combination or one year from this filing. We have determined that the uncertainty
surrounding our liquidity condition raises substantial doubt about our ability to continue as a going concern. The unaudited
condensed financial statements included in “Item 1. Financial Statements” do not include any adjustments that might
result from the outcome of this uncertainty.
Contractual Obligations
At March 31, 2023, we did
not have any long-term debt, capital lease obligations, operating lease obligations or long-term liabilities.
The underwriters of the
Initial Public Offering were paid a cash underwriting fee of 2% of gross proceeds of the Initial Public Offering, or $4,730,557. In
addition, the underwriters are entitled to aggregate deferred underwriting commissions of $8,278,474 consisting of 3.5% of the gross
proceeds of the Initial Public Offering. The deferred underwriting commissions will become payable to the underwriters from the
amounts held in the Trust Account solely in the event that we complete an initial Business Combination, subject to the terms of the
underwriting agreement by and between us and Morgan Stanley & Co. LLC.
Critical Accounting Policies
The preparation of
unaudited condensed financial statements and related disclosures in conformity with GAAP requires our management to make estimates
and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the
date of the unaudited condensed financial statements, and income and expenses during the periods reported. Actual results could
materially differ from those estimates. We have identified the following as our critical accounting policies:
Liquidity and Going Concern Consideration
In connection with our
assessment of going concern considerations in accordance with ASC 205-40, we have until July 2, 2023 to consummate a Business
Combination. It is uncertain that we will be able to consummate a Business Combination by this time. If we do not complete our
Business Combination by July 2, 2023, we 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 100% of the common stock sold as part of the Units in the
Initial Public Offering, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account,
including interest (which interest shall be net of franchise and income taxes payable and less up to $100,000 of such net interest
which may be distributed to us to pay dissolution expenses), divided by the number of then outstanding Public Shares, which
redemption will completely extinguish Public Stockholders’ rights as stockholders (including the right to receive further
liquidation distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following such
redemption, subject to the approval of our remaining stockholders and the Board of Directors, dissolve and liquidate, subject in
each case to our obligations under the Delaware General Corporation Law to provide for claims of creditors and the requirements of
other applicable law.
In the event of such distribution,
it is possible that the per share value of the residual assets remaining available for distribution (including Trust Account assets) will
be less than the Initial Public Offering price per Unit in the Initial Public Offering. In addition, if we fail to complete our Business
Combination by July 2, 2023, there will be no redemption rights or liquidating distributions with respect to the warrants, which will
expire worthless. Management has determined that the liquidity condition and mandatory liquidation, should a Business Combination not
occur, and potential subsequent dissolution raises substantial doubt about our ability to continue as a going concern. No adjustments
have been made to the carrying amounts of assets or liabilities should we be required to liquidate after July 2, 2023. The amount of time
remaining to finalize a Business Combination does raise substantial doubt in the Company as a going concern.
In addition, at March 31,
2023 and December 31, 2022, we had current liabilities of $2,755,852 and $2,110,888, respectively, and working capital (deficit) of $(2,570,954)
and $($1,957,649), respectively. These amounts include accrued expenses owed to professionals, consultants, advisors and others who are
working on seeking a Business Combination. Such work is continuing after March 31, 2023 and amounts are continuing to accrue. In order
to finance ongoing operating costs, the Sponsor or an affiliate of the Sponsor may provide us with additional working capital via a Working
Capital Loan.
Emerging Growth
Company
We
are an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the JOBS Act, and we 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. We have 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, we, as an emerging growth company, can adopt the new
or revised standard at the time private companies adopt the new or revised standard.
Net (Loss) Income Per Share of Common
Stock
We comply with the
accounting and disclosure requirements of ASC 260. We have two classes of shares, which are referred to as “Class A common
stock” and “Class B common stock”. Income and losses are shared pro rata between the two classes of shares. Net
(loss) income per share of common stock is computed by dividing net (loss) income by the weighted average number of shares of
common stock outstanding during the period.
The calculation of diluted
loss per share does not consider the effect of the Public Warrants issued in connection with the Initial Public Offering and the sale
of the Private Placement Warrants, because the exercise of the warrants is contingent upon the occurrence of future events.
The following table reflects
the calculation of basic and diluted net income per share:
| |
For the Three Months Ended March 31, | |
| |
2023 | | |
2022 | |
| |
Class A | | |
Class B | | |
Class A | | |
Class B (1) | |
Basic and diluted net income (loss) per share | |
| | |
| | |
| | |
| |
Numerator: | |
| | |
| | |
| | |
| |
Allocation of net income (loss), as adjusted | |
$ | 1,437,622 | | |
$ | 349,821 | | |
$ | 678,508 | | |
$ | 165,104 | |
Less: Accretion allocated based on ownership percentage | |
| (1,571,067 | ) | |
| (382,292 | ) | |
| (19,166 | ) | |
| (4,664 | ) |
Plus: Accretion applicable to Class A redeemable shares | |
| 1,953,359 | | |
| - | | |
| 23,830 | | |
| | |
Income (loss) by class | |
$ | 1,819,914 | | |
$ | (32,471 | ) | |
$ | 683,172 | | |
$ | 160,440 | |
Denominator: | |
| | | |
| | | |
| | | |
| | |
Basic and diluted weighted average common shares outstanding | |
| 24,300,839 | | |
| 5,913,196 | | |
| 24,300,839 | | |
| 5,913,196 | |
Basic and diluted net income (loss) per share | |
$ | 0.07 | | |
$ | (0.01 | ) | |
$ | 0.03 | | |
$ | 0.03 | |
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. |
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.
Derivative Financial Instruments
We evaluate our financial
instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives in accordance with
ASC 815. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at
its fair value on the grant date and is then re-valued at each reporting date, with changes in the fair value reported in the statements
of operations. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as
equity, is evaluated at the end of each reporting period. Derivative liabilities are classified in the balance sheet as current or non-current
based on whether net-cash settlement or conversion of the instrument could be required within 12 months of the balance sheet date.
Shares of Common Stock Subject to Possible Redemption
We account for our shares
of common stock subject to possible redemption in accordance with the guidance in ASC 480. Shares of common stock subject to mandatory
redemption (if any) is classified as a liability instrument and is measured at fair value. Conditionally redeemable shares of common stock
(including shares of common stock that features redemption rights that are either within the control of the holder or subject to redemption
upon the occurrence of events not solely within our control) is classified as temporary equity. At all other times, shares of common stock
are classified as stockholders’ equity. The shares of common stock feature certain redemption rights that are considered to be outside
of our control and subject to occurrence of uncertain future events. Accordingly, at March 31, 2023, shares of common stock subject to
possible redemption is presented as temporary equity, outside of the stockholders’ equity section of the condensed balance sheets
included in “Item 1. Financial Statements”.
Recent Accounting Pronouncements
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 unaudited condensed financial statements and notes thereto included in “Item 1. Financial Statements”.
Factors That May Adversely Affect Our Results of Operations
Our results of operations
and our ability to complete an initial Business Combination may be adversely affected by various factors that could cause economic uncertainty
and volatility in the financial markets, many of which are beyond our control. Our business could be impacted by, among other things,
downturns in the financial markets or in economic conditions, increases in oil prices, inflation, increases in interest rates, supply
chain disruptions, declines in consumer confidence and spending, the ongoing effects of the COVID-19 pandemic, including resurgences and
the emergence of new variants, and geopolitical instability, such as the military conflict in Ukraine. We cannot at this time fully predict
the likelihood of one or more of the above events, their duration or magnitude or the extent to which they may negatively impact our business
and our ability to complete an initial Business Combination.