| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| (State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
| Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
| Class A Common Stock for $11.50 per share |
| Large, accelerated filer | ☐ | Accelerated filer | ☐ | |||
| ☒ | Smaller reporting company | |||||
| Emerging growth company | ||||||
June 30, 2022 |
December 31, 2021 |
|||||||
(Unaudited) |
(Audited) |
|||||||
| ASSETS |
||||||||
| Current Assets |
||||||||
| Cash and cash equivalents |
$ | $ | ||||||
| Prepaid expenses |
||||||||
| |
|
|
|
|||||
| Total Current Assets |
||||||||
| Cash and investments held in Trust Account |
||||||||
| |
|
|
|
|||||
| TOTAL ASSETS |
$ |
$ |
||||||
| |
|
|
|
|||||
| LIABILITIES, CLASS A COMMON STOCK SUBJECT TO REDEMPTION AND STOCKHOLDERS’ DEFICIT |
||||||||
| Current liabilities |
||||||||
| Accounts payable and accrued expenses |
$ | $ | ||||||
| Income taxes payable |
||||||||
| Advance from related parties |
||||||||
| |
|
|
|
|||||
| Total Current Liabilities |
||||||||
| Warrant liabilities |
||||||||
| Mandatorily redeemable Class A common stock liability |
||||||||
| Convertible note - extension note |
||||||||
| Convertible note - related party |
||||||||
| Deferred underwriting fee payable |
||||||||
| |
|
|
|
|||||
| Total Liabilities |
||||||||
| |
|
|
|
|||||
| Commitments and Contingencies |
||||||||
| Class A common stock subject to possible redemption, $ |
||||||||
| Stockholders’ Deficit |
||||||||
| Preferred Stock, $ |
||||||||
| Class A common stock, $ |
||||||||
| Class B common stock, $ |
||||||||
| Additional paid-in capital |
||||||||
| Accumulated deficit |
( |
) | ( |
) | ||||
| |
|
|
|
|||||
| Total Stockholders’ Deficit |
( |
) |
( |
) | ||||
| |
|
|
|
|||||
| TOTAL LIABILITIES, CLASS A COMMON STOCK SUBJECT TO REDEMPTION AND STOCKHOLDERS’ DEFICIT |
$ |
$ |
||||||
| |
|
|
|
|||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
| General and administrative expenses |
$ | $ | $ | $ | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Loss from operations |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||
| Other income (expense): |
||||||||||||||||
| Interest earned on investments held in Trust Account |
||||||||||||||||
| Change in fair value of warrant liabilities |
( |
) | ||||||||||||||
| Change in fair value of Convertible note - related party |
— | — | ||||||||||||||
| Change in fair value of Convertible note - extension note |
— | — | ||||||||||||||
| Interest on mandatorily redeemable Class A common stock liability |
— | — | ||||||||||||||
| — | — | |||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total other income (expense), net |
( |
) | ||||||||||||||
| Income (Loss) before provision for income taxes |
( |
) | ||||||||||||||
| Provision for income taxes |
( |
) | ( |
) | ( |
) | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net income (loss) |
$ |
$ |
( |
) |
$ |
$ |
||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Weighted average shares outstanding, Class A common stock |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Basic and diluted net income (loss) per share, Class A common stock |
$ |
$ |
( |
) |
$ |
$ |
||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Weighted average shares outstanding, Class B common stock |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Basic and diluted net income (loss) per share, Class B common stock |
$ |
$ |
( |
) |
$ |
$ |
||||||||||
| |
|
|
|
|
|
|
|
|||||||||
Class A Common Stock |
Class B Common Stock |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholders’ Deficit |
||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
| Balance – January 1, 2022 |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) | |||||||||||||||||||
| Net income |
— | — | — | — | — | |||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Balance – March 31, 2022 (unaudited) |
( |
) |
( |
) | ||||||||||||||||||||||||
| Mandatorily redeemable Class A common stock liability |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
| Change in value of Class A common stock subject to redemption |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
| Net income |
— | — | — | — | — | |||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Balance – June 30, 2022 (unaudited) |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) | |||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Class A Common Stock |
Class B Common Stock |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholders’ Deficit |
||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||
| Balance – January 1, 2021 |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) | |||||||||||||||||||
| Net income |
— | — | — | — | — | |||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Balance – March 31, 2021 (unaudited) |
( |
) |
( |
) | ||||||||||||||||||||||||
| Net loss |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Balance – June 30, 2021 (unaudited) |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) | |||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Six months Ended June 30, |
||||||||
2022 |
2021 |
|||||||
Cash Flows from Operating Activities: |
||||||||
Net income |
$ | $ | ||||||
Adjustments to reconcile net income to net cash used in operating activities: |
||||||||
Change in fair value of warrant liabilities |
( |
) | ( |
) | ||||
Change in fair value of Convertible note - related party |
( |
) | — | |||||
Change in fair value of Convertible note - extension note |
( |
) | — | |||||
Interest expense on mandatorily redeemable Class A common stock liability |
( |
) | — | |||||
Interest earned on investments held in Trust Account |
( |
) | ( |
) | ||||
Changes in operating assets and liabilities: |
||||||||
Prepaid expenses |
||||||||
Accounts payable and accrued expenses |
( |
) | ||||||
Income tax payable |
||||||||
Net cash used in operating activities |
( |
) |
( |
) | ||||
Cash Flows from Investing Activities: |
||||||||
Cash withdrawn from Trust Account to pay franchise and income taxes |
||||||||
Net cash (used in) provided by investing activities |
||||||||
Cash Flows from Financing Activities: |
||||||||
Advances from related party |
||||||||
Repayment of advances from related party |
( |
) | — | |||||
Proceeds from Convertible note - extension note |
— | |||||||
Proceeds from Convertible note - related party |
— | |||||||
Net cash provided by Financing Activities |
||||||||
Net Change in Cash |
( |
) | ||||||
Cash – Beginning of period |
||||||||
Cash – End of period |
$ |
$ |
||||||
Supplementary cash flow information: |
||||||||
Cash paid for income taxes |
$ | ( |
) | $ | — | |||
Non-cash investing and financing activities: |
||||||||
Mandatorily redeemable Class A common stock liability |
$ | $ | — | |||||
| Gross proceeds |
$ | |||
| Less: |
||||
| Proceeds allocated to Public Warrants |
( |
) | ||
| Class A common stock issuance costs |
( |
) | ||
| Plus: |
||||
| Accretion of carrying value to redemption value |
||||
| |
|
|||
| Class A common stock subject to possible redemption, December 31, 2021 |
||||
| Plus: |
||||
| Accretion of carrying value to redemption value |
||||
| Less: |
||||
| Redemption |
( |
) | ||
| |
|
|||
| Class A common stock subject to possible redemption, June 30, 2022 |
$ |
|||
| |
|
Three Months Ended June 30, 2022 |
Three Months Ended June 30, 2021 |
Six Months Ended June 30, 2022 |
Six Months Ended June 30, 2021 |
|||||||||||||||||||||||||||||
Class A |
Class B |
Class A |
Class B |
Class A |
Class B |
Class A |
Class B |
|||||||||||||||||||||||||
| Basic and diluted net income (loss) per common stock |
||||||||||||||||||||||||||||||||
| Numerator: |
||||||||||||||||||||||||||||||||
| Allocation of net income (loss) |
$ | $ | $ | ( |
) | ( |
) | $ | $ | $ | $ | |||||||||||||||||||||
| Denominator: |
||||||||||||||||||||||||||||||||
| Basic and diluted weighted average stock outstanding |
||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Basic and diluted net income (loss) per common stock |
$ | $ | $ | ( |
) | ( |
) | $ | $ | $ | $ | |||||||||||||||||||||
| • | in whole and not in part; |
| • | at a price of $0.01 per warrant; |
| • | upon not less than 30 days’ prior written notice of redemption given after the warrants become exercisable; and |
| • | if, and only if, the reported last sale price of the Company’s Class A common stock equals or exceeds $18.00 per share for any 20 trading days within a 30-trading day period commencing once the warrants become exercisable and ending three business days before the Company sends the notice of redemption to the warrant holders. |
| Level 1: | Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. | |
| Level 2: | Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. | |
| Level 3: | Unobservable inputs based on an assessment of the assumptions that market participants would use in pricing the asset or liability. | |
Description |
Level |
June 30, 2022 |
December 31, 2021 |
|||||||||
Assets: |
||||||||||||
Investments – U.S. Treasury Securities Money Market Fund |
1 | $ | $ | |||||||||
Liabilities: |
||||||||||||
Warrant Liability – Public Warrants |
1 | |||||||||||
Warrant Liability – Placement Warrants |
3 | |||||||||||
Convertible Promissory Note |
3 | |||||||||||
Convertible Extension Note |
3 | |||||||||||
June 30, 2022 |
December 31, 2021 |
|||||||
Risk-free interest rate |
% | % | ||||||
Expected term (years) |
||||||||
Expected volatility |
% | % | ||||||
Exercise price |
$ | $ | ||||||
Stock price |
$ | $ | ||||||
Private Placement |
||||
Fair value as of January 1, 2022 |
$ | |||
Change in fair value |
( |
) | ||
Fair value as of March 31, 2022 |
||||
Change in fair value |
( |
) | ||
Fair value as of June 30, 2022 |
$ | |||
Private Placement |
||||
Fair value as of January 1, 2021 |
$ | |||
Change in fair value |
( |
) | ||
Fair value as of March 31, 2021 |
||||
Change in fair value |
||||
Fair value as of June 30, 2021 |
$ | |||
June 30, 2022 |
||||
Discount Rate |
% | |||
Time to De-Spac |
||||
Probability of Transaction |
% | |||
Exercise price |
$ | |||
Stock price |
$ | |||
Private Placement |
||||
Proceeds received through Convertible note—extension note |
$ | |||
Change in fair value |
( |
) | ||
Fair value as of June 30, 2022 |
$ | |||
Private Placement |
||||
Proceeds received through Convertible note—related party |
$ | |||
Change in fair value |
( |
) | ||
Fair value as of June 30, 2022 |
$ | |||
| * | Filed herewith. |
| ** | Furnished herewith. |
| E.MERGE TECHNOLOGY ACQUISITION CORP. | ||||||
| Date: August 15, 2022 | /s/ Jeff Clarke | |||||
| Name: | Jeff Clarke | |||||
| Title: | Co-Chief Executive Officer and Chief Financial Officer | |||||
| ( Principal Executive Officer and Principal Financial and Accounting Officer | ||||||
| Date: August 15, 2022 | /s/ Guy Gecht | |||||
| Name: | Guy Gecht | |||||
| Title: | Co-Chief Executive Officer | |||||
(Principal Executive Officer) | ||||||