EX-99.1 15 d458856dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

UNAUDITED PRO FORMA CONDENSED COMBINED AND CONSOLIDATED FINANCIAL INFORMATION

Pono is providing the following unaudited pro forma condensed combined and consolidated financial information to aid you in your analysis of the financial aspects of the Business Combination and related transactions. The following unaudited pro forma condensed combined and consolidated financial information presents the combination of the financial information of Pono and AERWINS adjusted to give effect to the Business Combination and related transactions. The following unaudited pro forma condensed combined and consolidated financial information has been prepared in accordance with Article 11 of Regulation S-X as amended by the final rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses.” Defined terms included below have the same meaning as terms defined and included elsewhere in this proxy statement.

The historical financial information of Pono was derived from the unaudited condensed consolidated interim financial statements of Pono as of September 30, 2022, for the nine months ended September 30, 2022 and the audited financial statements of Pono for the year ended December 31, 2021, included elsewhere in this proxy statement. The historical financial information of AERWINS was derived from the unaudited consolidated financial statements of AERWINS as of and for the nine months ended September 30, 2022, and the audited consolidated financial statements of AERWINS for the year ended December 31, 2021, included elsewhere in this proxy statement. Such unaudited pro forma financial information has been prepared on a basis consistent with the audited financial statements of Pono and AERWINS, respectively, and should be read in conjunction with the historical financial statements and related notes, each of which is included elsewhere in this proxy statement. This information should be read together with Pono’ and AERWINS’ audited financial statements and related notes, the sections titled “Pono’s Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “AERWINS’ Management’s Discussion and Analysis of Financial Condition and Results of Operations” and other financial information included elsewhere in this proxy statement.

The Business Combination is accounted for as a reverse recapitalization, with no goodwill or other intangible assets recorded, in accordance with GAAP. Under this method of accounting, Pono is treated as the “acquired” company for financial reporting purposes. AERWINS has been determined to be the accounting acquirer because existing AERWINS shareholders, as a group, will retain the largest portion of the voting rights in the combined entity when contemplating the various redemption scenarios, the executive officers of AERWINS are the initial executive officers of the combined company, and the operations of AERWINS will be the continued operations of the combined company.

The unaudited pro forma condensed combined and consolidated balance sheet as of September 30, 2022 assumes that the Business Combination and related transactions occurred on September 30, 2022. The unaudited pro forma condensed combined and consolidated statements of operations for the nine months ended September 30, 2022 and for the year ended December 31, 2021 gives pro forma effect to the Business Combination and related transactions as if they had occurred on January 1, 2021. Pono and AERWINS have not had any historical relationship prior to the Business Combination. Accordingly, no pro forma adjustments were required to eliminate activities between the companies.

These unaudited pro forma condensed combined and consolidated financial statements are for informational purposes only. They do not purport to indicate the results that would have been obtained had the Business Combination and related transactions actually been completed on the assumed date or for the periods presented, or which may be realized in the future. The pro forma adjustments are based on the information currently available and the assumptions and estimates underlying the pro forma adjustments are described in the accompanying notes. Actual results may differ materially from the assumptions within the accompanying unaudited pro forma condensed combined and consolidated financial information.


Description of the Business Combination

On September 7, 2022, the Company entered into an agreement and Plan of Merger with AERWINS, a Delaware corporation. Pursuant to the Merger Agreement, among other things and subject to the terms and conditions contained therein, the outstanding shares of Class A common stock, par value $0.000001 per share, of Pono (“Pono Class A common stock”), including any shares of Class B common stock, par value $0.000001 per share, of Pono (“Pono Class B common stock”, and together with the Pono Class A common stock, the “Pono common stock”) all of which will be converted into Pono Class A common stock in accordance with Pono’s third amended and restated certificate of incorporation (the “Pono Charter”), will be redesignated as common stock, par value $0.0001 per share, of AERWINS (which will be the new name of Pono after the Closing, as described below, “New Pono”) (referred to herein as “New Pono common stock”).

In accordance with the terms and subject to the conditions of the Merger Agreement, the aggregate consideration for the Merger, the AERWINS securityholders as of immediately prior to the Effective Time (“AERWINS securityholders”), shall be entitled to receive from Pono, a number of shares of New Pono common stock in an amount equal to $600 million, subject to adjustments for AERWINS’ closing debt net of cash (“Closing Net Indebtedness”), the amount by which AERWINS’ net working capital is less than or exceeds $3.0 million (“Net Working Capital”), and unpaid transaction expenses (“Transaction Expenses”) (collectively, the “Merger Consideration”), as described below, and upon the Merger (i) all of the issued and outstanding capital stock of AERWINS immediately prior to the Effective Time (other than those properly exercising any applicable appraisal rights under Delaware law) will automatically be cancelled and shall cease to exist, in exchange for the right to receive pro rata shares of the aggregate Merger Consideration to be paid to the AERWINS stockholders as of immediately prior to the Effective Time, and (ii) each outstanding option and warrant to acquire shares of AERWINS common stock (whether vested or unvested) will be assumed by Pono and automatically converted into an option or warrant to acquire shares of New Pono common stock, with its price and number of shares equitably adjusted based on the conversion ratio of the shares of AERWINS common stock into the Merger Consideration, as provided in the Merger Agreement and as more particularly described in the notice.

The pro forma adjustments giving effect to the Business Combination and related transactions are summarized below, and are discussed further in the footnotes to these unaudited pro forma condensed combined and consolidated financial statements:

 

   

the consummation of the Business Combination and reclassification of cash held in Pono’s Trust Account to cash and cash equivalents, net of redemptions (see below);

 

   

the consummation of the Private Placement; and

 

   

the accounting for deferred offering costs and transaction costs incurred by both Pono and AERWINS.

Prior to the Closing, Pono’s public stockholders holding 11,328,988 shares of Class A common stock elected to redeem such shares.


The following summarizes the pro forma ownership of common stock of AERWINS following the Business Combination and related transactions:

 

     Number of
Shares
     Percentage of
Outstanding
Shares
 

Aerwins Stockholders

     51,481,703        93.0

Pono Public Stockholders

     171,012        0.3

Pono Sponsor and affiliates

     3,719,175        6.7
  

 

 

    

 

 

 

Pro forma common stock at September 30, 2022

     55,371,890        100.0
  

 

 

    

 

 

 

The following unaudited pro forma condensed combined and consolidated balance sheet as of September 30, 2022 and the unaudited pro forma condensed combined and consolidated statements of operations for the nine months ended September 30, 2022 and for the year ended December 31, 2021 are based on the historical financial statements of Pono and AERWINS. The unaudited pro forma adjustments are based on information currently available, and assumptions and estimates underlying the unaudited pro forma adjustments are described in the accompanying notes. Actual results may differ materially from the assumptions used to present the accompanying unaudited pro forma condensed combined and consolidated financial information.


UNAUDITED PRO FORMA CONDENSED COMBINED AND CONSOLIDATED BALANCE SHEET

AS OF SEPTEMBER 30, 2022

 

     Pono Capital
Corp
(Historical)
    Aerwins
Technologies,
Inc.
(Historical)
    Issuance of
Private
Units
            Transaction
Accounting
Adjustments
           Pro Forma
Combined
 

ASSETS

                 

Current assets

                 

Cash and cash equivalents

   $ 118,183     $ 6,378,174     $ —           $ 1,580,000       B      $ 10,059,067  
               1,795,997       D     
     —         —         —             5,000,000       E        —    
     —         —         —             5,321       F        —    
     —         —         —             (4,818,608     G        —    

Accounts receivable, net

     —         185,790       —             —            185,790  

Other receivable

     —         858,537       —             (5,321     F        853,216  

Inventory

     —         1,190,730       —             —            1,190,730  

Prepaid expenses and other current assets

     14,875       536,509       —             —            551,384  
  

 

 

   

 

 

   

 

 

       

 

 

      

 

 

 

Total current assets

     133,058       9,149,740       —             3,557,389          12,840,187  

Investments held in Trust Account

     118,577,540       —         1,150,000        A        (117,931,543     C        —    
               (1,795,997     D     

Equity method investments

     —         989,923       —             —            989,923  

Operating lease right-of-use assets

     —         680,781       —             —            680,781  

Property and equipment, net

     —         1,188,403       —             —            1,188,403  

Intangible assets, net

     —         149,179       —             —            149,179  

Other assets

     —         244,004       —             —            244,004  

Other long term receivables

     —         98,131       —             —            98,131  
  

 

 

   

 

 

   

 

 

       

 

 

      

 

 

 

Total assets

   $ 118,710,598     $ 12,500,161     $ 1,150,000         $ (116,170,151      $ 16,190,608  
  

 

 

   

 

 

   

 

 

       

 

 

      

 

 

 

LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ EQUITY (DEFICIT)

                 

Current liabilities

                 

Accounts payable

   $ 651,410     $ 1,846,756       —           $ (412,478     G      $ 2,085,688  

Others payable

     —         156,527       —             —            156,527  

Accrued expenses and other current liabilities

     123,914       385,193       —             (7,353     G        501,754  

Income tax payable

     112,535       —         —             —            112,535  

Franchise tax payable

     150,000       —         —             —            150,000  

Contract liabilities

     —         707,931       —             —            707,931  

Notes Payable - current

     —         —         —             1,580,000       B        1,580,000  

Other current liabilities

     —         248,901       —             —            248,901  

Current portion of long-term liabilities

     —         49,755       —             —            49,755  

Finance leases liabilities-current

     —         92,588       —             —            92,588  

Operating leases liabilities-current

     —         288,904       —             —            288,904  

Sponsor working capital loan

     96,200       —         —             —            96,200  
  

 

 

   

 

 

   

 

 

       

 

 

      

 

 

 

Total current liabilities

     1,134,059       3,776,555       —             1,160,169          6,070,783  

Long-term loans

     —         2,976,988       —             —            2,976,988  

Corporate bond

     —         —         —             —            —    

Finance leases liabilities-non-current

     —         101,053       —             —            101,053  

Operating leases liabilities-non-current

     —         391,876       —             —            391,876  

Other long term liabilities

     —         245,168       —             —            245,168  

Deferred underwriting fee payable

     3,450,000       —         —             (3,000,000     G        450,000  

Warrant liabilities

     819,226       —         3,028        A        —            822,254  
  

 

 

   

 

 

   

 

 

       

 

 

      

 

 

 

Total liabilities

     5,403,285       7,491,640       3,028           (1,839,831        11,058,122  
  

 

 

   

 

 

   

 

 

       

 

 

      

 

 

 

Class A common stock subject to possible redemption

     118,215,005       —         —             (117,931,543     C        —    
               (283,462     H     
  

 

 

   

 

 

   

 

 

       

 

 

      

 

 

 

Stockholders’ equity (deficit)

                 

Preferred stock

     —         —         —             —            —    

Common stock

     5       3,000       1        A        2       E        55  
               (2,953     I     

Additional paid-in capital

     30,231       49,296,389       1,146,972        A        4,999,998       E        50,284,408  
               (537,669     G     
     —         —         —             283,462       H        —    
     —         —         —             2,953       I        —    
     —         —         —             (4,937,928     J        —    

(Accumulated deficit) retained earnings

     (4,937,928     (43,292,152     —             (861,108     G        (44,153,260
     —         —         —             4,937,928       J        —    

Accumulated other comprehensive loss

     —         (998,716     —             —            (998,716
  

 

 

   

 

 

   

 

 

       

 

 

      

 

 

 

Total stockholders’ equity (deficit)

     (4,907,692     5,008,521       1,146,973           3,884,685          5,132,487  
  

 

 

   

 

 

   

 

 

       

 

 

      

 

 

 

Total liabilities, temporary equity, and stockholders’ equity

   $ 118,710,598     $ 12,500,161     $ 1,150,000         $ (116,170,151      $ 16,190,608  
  

 

 

   

 

 

   

 

 

       

 

 

      

 

 

 


UNAUDITED PRO FORMA CONDENSED COMBINED AND CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE PERIOD ENDED SEPTEMBER 30, 2022

 

     Pono Capital
(Historical)
    Aerwins
Technologies,
Inc.
(Historical)
    Transaction
Accounting
Adjustments
           Pro Forma
Combined
 

Revenues

   $ —       $ 3,354,566     $ —          $ 3,354,566  

Cost of Sales

     —         3,371,116       —            3,371,116  
  

 

 

   

 

 

   

 

 

      

 

 

 

Gross Profit

     —         (16,550     —            (16,550

Operating costs

           

Formation and operations

     1,375,230       —         —            1,375,230  

Franchise tax expense

     150,000       —         —            150,000  

Selling expenses

     —         84,938       —            84,938  

General and administrative expenses

     —         5,188,519       —            5,188,519  

Research and development expenses

     —         6,791,564       —            6,791,564  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total operating costs

     1,525,230       12,065,021       —            13,590,251  
  

 

 

   

 

 

   

 

 

      

 

 

 

Operating loss

     (1,525,230     (12,081,571     —            (13,606,801
  

 

 

   

 

 

   

 

 

      

 

 

 

Other income (expense), net

           

Dividends earned on marketable securities held in Trust Account

     699,327       —         (699,327     BB        —    

Interest expense

     —         (19,540     —            (19,540

Gain on foreign currency transaction

     —         65,454       —            65,454  

Loss on disposal of fixed assets

     —         (2,894     —            (2,894

Equity in earning of investee

     —         4,126       —            4,126  

Gain on sale of investment securities

     —         432,980       —            432,980  

Other income

     —         322,039       —            322,039  

Loss on change in fair value of Sponsor Working Capital Loan

     (4,200     —         —            (4,200

Change in fair value of warrant liabilities

     3,431,576       —         —            3,431,576  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total other income (expense), net

     4,126,703       802,165       (699,327        4,229,541  
  

 

 

   

 

 

   

 

 

      

 

 

 

Income (loss) from operations before income taxes

     2,601,473       (11,279,406     (699,327        (9,377,260

Income tax expense

     (112,535     (19,661     —            (132,196
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss) from continuing operations

     2,488,938       (11,299,067     (699,327        (9,509,456
  

 

 

   

 

 

   

 

 

      

 

 

 

Other comprehensive income

           

Foreign currency translation adjustment

     —         (760,659     —            (760,659
  

 

 

   

 

 

   

 

 

      

 

 

 

Total comprehensive income (loss)

   $ 2,488,938     $ (12,059,726   $ (699,327      $ (10,270,115
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss) per share (Note 4):

           

Weighted average shares outstanding of Class A common stock

     12,043,159       —              —    

Basic and diluted net income per common stock

   $ 0.17       —              —    

Weighted average shares outstanding of Class B common stock

     2,875,000       —              —    

Basic and diluted net income per common stock

   $ 0.17       —              —    

Weighted average shares outstanding - basic

     —         28,081,675            55,371,890  

Weighted average shares outstanding - diluted

     —         31,016,442            55,371,890  

Net loss per share - basic

     —       $ (0.40        $ (0.17

Net loss per share - diluted

     —       $ (0.36        $ (0.17


UNAUDITED PRO FORMA CONDENSED COMBINED AND CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2021

 

     Period From
February 12,
2021
(inception)
Through
December 31,
2021
    Year
Ended
December 31,
2021
                    
     Pono Capital
(Historical)
    Aerwins
Technologies,
Inc.
(Historical)
    Transaction
Accounting
Adjustments
           Pro Forma
Combined
 

Revenues

   $ —       $ 7,830,130     $ —          $ 7,830,130  

Cost of Sales

     —         6,433,913       —            6,433,913  
  

 

 

   

 

 

   

 

 

      

 

 

 

Gross Profit

     —         1,396,217       —            1,396,217  

Operating costs

           

Formation and operations

     413,230       —         —            413,230  

Franchise tax expense

     120,647       —         —            120,647  

Selling expenses

     —         259,799       —            259,799  

General and administrative expenses

     —         5,808,297       861,108       AA        6,669,405  

Research and development expenses

     —         9,335,977       —            9,335,977  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total operating costs

     533,877       15,404,073       861,108          16,799,058  
  

 

 

   

 

 

   

 

 

      

 

 

 

Operating loss

     (533,877     (14,007,856     (861,108        (15,402,841
  

 

 

   

 

 

   

 

 

      

 

 

 

Other income (expense), net

           

Interest income

     —         287       —            287  

Bank incentive

     5       —         —            5  

Interest earned on marketable securities held in Trust Account

     3,213       —         (3,213     BB        —    

Interest expense

     —         (37,050     —            (37,050

Gain on foreign currency transaction

     —         912       —            912  

Loss on disposal of fixed assets

     —         (6,919     —            (6,919

Commission fees

     —         (910,391     —            (910,391

Gain on disposal of business

     —         580,177       —            580,177  

Other income

     —         241,153       —            241,153  

Other expenses

     —         (356,198     —            (356,198

Change in fair value of warrant liabilities

     5,621,902       —         —            5,621,902  

Offering costs allocated to warrants

     (505,696     —         —            (505,696
  

 

 

   

 

 

   

 

 

      

 

 

 

Total other income (expense), net

     5,119,424       (488,029     (3,213        4,628,182  
  

 

 

   

 

 

   

 

 

      

 

 

 

Income (loss) from operations before income taxes

     4,585,547       (14,495,885     (864,321        (10,774,659

Income tax expense

     —         (31,136     —            (31,136
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss) from continuing operations

     4,585,547       (14,527,021     (864,321        (10,805,795
  

 

 

   

 

 

   

 

 

      

 

 

 

Other comprehensive income

           

Foreign currency translation adjustment

     —         (676,996     —            (676,996
  

 

 

   

 

 

   

 

 

      

 

 

 

Total comprehensive income (loss)

   $ 4,585,547     $ (15,204,017   $ (864,321      $ (11,482,791
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss) per share (Note 4):

           

Weighted average shares outstanding of Class A common stock subject to redemption

     4,996,904       —              —    

Basic and diluted net income per common stock

   $ 0.62       —              —    

Weighted average shares outstanding of Class A non-redeemable common stock

     226,915       —              —    

Basic and diluted net income per common stock

   $ 0.62       —              —    

Weighted average shares outstanding of Class B non-redeemable common stock

     2,205,882       —              —    

Basic and diluted net income per common stock

   $ 0.62       —              —    

Weighted average shares outstanding - basic

     —         26,341,974            55,371,890  

Weighted average shares outstanding - diluted

     —         28,948,869            55,371,890  

Net loss per share - basic

     —       $ (0.55        $ (0.20

Net loss per share - diluted

     —       $ (0.50        $ (0.20


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED AND CONSOLIDATED FINANCIAL INFORMATION

Note 1. Basis of Presentation

The Business Combination will be accounted for as a reverse recapitalization, with no goodwill or other intangible assets recorded, in accordance with GAAP. Under this method of accounting, Pono will be treated as the “accounting acquiree” and AERWINS as the “accounting acquirer” for financial reporting purposes. Accordingly, for accounting purposes, the Business Combination will be treated as the equivalent of AERWINS issuing shares for the net assets of Pono, followed by a recapitalization. The net assets of Pono will be stated at historical cost. Operations prior to the Business Combination will be those of AERWINS.

The unaudited pro forma condensed combined and consolidated balance sheet as of September 30, 2022 assumes that the Business Combination and related transactions occurred on September 30, 2022. The unaudited pro forma condensed combined and consolidated statement of operations for the nine months ended September 30, 2022 and for the year ended December 31, 2021 gives pro forma effect to the Business Combination and related transactions as if they had occurred on January 1, 2021. These periods are presented on the basis that AERWINS is the acquirer for accounting purposes.

The pro forma adjustments reflecting the consummation of the Business Combination and related transactions are based on certain currently available information and certain assumptions and methodologies that Pono believes are reasonable under the circumstances. The unaudited condensed combined and consolidated pro forma adjustments, which are described in the accompanying notes, may be revised as additional information becomes available and is evaluated. Therefore, it is likely that the actual adjustments will differ from the pro forma adjustments and it is possible the difference may be material. Pono believes that its assumptions and methodologies provide a reasonable basis for presenting all of the significant effects of the Business Combination and related transactions based on information available to management at the time and that the pro forma adjustments give appropriate effect to those assumptions and are properly applied in the unaudited pro forma condensed combined and consolidated financial information.

The unaudited pro forma condensed combined and consolidated financial information does not give effect to any anticipated synergies, operating efficiencies, tax savings, or cost savings that may be associated with the Business Combination. The unaudited pro forma condensed combined and consolidated financial information is not necessarily indicative of what the actual results of operations and financial position would have been had the Business Combination and related transactions taken place on the dates indicated, nor are they indicative of the future consolidated results of operations or financial position of the post-combination company. They should be read in conjunction with the historical financial statements and notes thereto of Pono and AERWINS.

Note 2. Accounting Policies and Reclassifications

Upon consummation of the Business Combination, management will perform a comprehensive review of the two entities’ accounting policies. As a result of the review, management may identify differences between the accounting policies of the two entities which, when conformed, could have a material impact on the financial statements of the post-combination company. Based on its initial analysis, management did not identify any differences that would have a material impact on the unaudited pro forma condensed combined and consolidated financial information. As a result, the unaudited pro forma condensed combined and consolidated financial information does not assume any differences in accounting policies.

As part of the preparation of these unaudited pro forma condensed combined and consolidated financial statements, certain reclassifications were made to align Pono’ financial statement presentation with that of AERWINS.


Note 3. Adjustments to Unaudited Pro Forma Condensed Combined and Consolidated Financial Information

The unaudited pro forma condensed combined and consolidated financial information has been prepared to illustrate the effect of the Business Combination and related transactions and has been prepared for informational purposes only.

The following unaudited pro forma condensed combined and consolidated financial information has been prepared in accordance with Article 11 of Regulation S-X as amended by the final rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses.” Release No. 33-10786 replaces the existing pro forma adjustment criteria with simplified requirements to depict the accounting for the transaction (“Transaction Accounting Adjustments”) and present the reasonably estimable synergies and other transaction effects that have occurred or are reasonably expected to occur (“Management’s Adjustments”). Pono has elected not to present Management’s Adjustments and will only be presenting Transaction Accounting Adjustments in the unaudited pro forma condensed combined and consolidated financial information. Pono and AERWINS have not had any historical relationship prior to the Business Combination. Accordingly, no pro forma adjustments were required to eliminate activities between the companies.

The pro forma basic and diluted earnings per share amounts presented in the unaudited pro forma condensed combined and consolidated statement of operations are based upon the number of shares of AERWINS’ common stock outstanding, assuming the Business Combination and related transactions occurred on January 1, 2021.

Adjustments to Unaudited Pro Forma Condensed Combined and Consolidated Balance Sheet

The adjustments included in the unaudited pro forma condensed combined and consolidated balance sheet as of September 30, 2022 are as follows:

 

  A.

Represents the completion of a private sate of an aggregate of 115,000 Placement Units at a purchase price of $10.00 per Placement Unit executed on November 9, 2022. Placement Units consisted of one share of Class A common stock of the Company and three-quarters of one warrant with each whole warrant entitling its holder to purchase one share of Class A Common Stock.

 

  B.

Reflects the issuance of two promissory notes to Pono Captial Corp. prior to the closing of the Business Combination. On January 31, 2023, Pono Captial Corp. entered into promissory note agreements in the amounts of $1,130,000 and $450,000 between Mehana Equity LLC and EF Hutton, respectively.

 

  C.

Reflects the redemption of 11,328,988 Pono Public Shares for aggregate redemption payments of $119.0 million allocated to New Pono common stock and additional paid-in capital using par value $0.0001 per share and a redemption price of $10.50 per share.

 

  D.

Reflects the reclassification of $1.8 million of investments held in the Trust Account to cash and cash equivalents that becomes available at closing of the Business Combination.

 

  E.

Represents the proceeds from the issuance of 1,544,454 Escrow Shares per the Escrow Agreement entered into in connection with the closing of the Business Combination (as previously defined) for an aggregate of $5.0 million.

 

  F.

Represents the receivables of $5,321 and outstanding to shareholders of AERWINS subject to collection pursuant to the Merger Agreement.

 

  G.

Represents AERWINS’ transaction costs of $0.5 million, and Pono’s transactions costs of $3.5 million inclusive of advisory, banking, printing, legal and accounting fees that are expensed as a part of the Business Combination, deferred underwriting fees and equity issuance costs that are capitalized into additional paid-in capital. Of the transaction costs, $3.5 million has been incurred and reflected in the historical financial statements of Pono, and $0.6 million has been recorded in accounts payable and reflected in the transaction accounting adjustments in the condensed combined and consolidated balance sheet.


  H.

Reflects the reclassification of Pono’ Class A common stock subject to possible redemption into permanent equity.

 

  I.

Represents the issuance of Pono’s common stock at a par value of $0.000001 to AERWINS shareholders as consideration for the Business Combination.

 

  J.

Reflects the reclassification of Pono’ historical accumulated deficit into additional paid-in capital as part of the reverse recapitalization.

Adjustments to Unaudited Pro Forma Condensed Combined and Consolidated Statement of Operations

The pro forma adjustments included in the unaudited pro forma condensed combined and consolidated statement of operations for the nine months ended September 30, 2022 and for the year ended December 31, 2021 are as follows:

 

  AA.

Reflects estimated non-recurring transaction costs not already reflected in the historical financial statements of approximately $0.9 million as if incurred on January 1, 2021, the date the Business Combination occurred for the purposes of the unaudited pro forma condensed combined and consolidated statement of operations.

 

  BB.

Reflects elimination of investment income on the Trust Account.

Note 4. Net Loss per Share

Net loss per share was calculated using the historical weighted average shares outstanding, and the issuance of additional shares in connection with the Business Combination, assuming the shares were outstanding since January 1, 2021. As the Business Combination is being reflected as if it had occurred at the beginning of the period presented, the calculation of weighted average shares outstanding for basic and diluted net loss per share assumes that the shares issuable relating to the Business Combination have been outstanding for the entirety of all periods presented.

 

     For the Nine Months
Ended

September 30, 2022 (1)
     For the Year Ended
December 31, 2021 (1)
 

Numerator:

     

Pro forma net loss

   $ (9,509,456    $ (10,805,795

Denominator:

     

Weighted average shares outstanding - basic and diluted(2)

     55,371,890        55,371,890  

Net loss per share:

     

Basic and diluted

   $ (0.17    $ (0.20

 

(1)

Pro forma net loss per share includes the related pro forma adjustments as referred to within the section “Unaudited Pro Forma Condensed Combined and Consolidated Financial Information.”

(2)

The potentially dilutive outstanding securities were excluded from the computation of pro forma net loss per share, basic and diluted, because their effect would have been anti-dilutive and/or issuance or vesting of such shares is contingent upon the satisfaction of certain conditions which were not satisfied by the end of the periods presented.