As Previously
Reported

Adjustments

As Revised

Balance Sheet at March 15, 2021

Common stock subject to possible redemption

$

116,095,120

$

3,904,880

$

120,000,000

Common stock

465

(39

)

426

Additional paid-in capital

5,004,068

(4,158,254

)

845,814

Balance Sheet at March 31, 2021

Common stock subject to possible redemption

$

128,744,590

$

4,255,935

$

133,000,525

Common stock

459

(43

)

416

Additional paid-in capital

5,084,297

(4,255,892

)

828,405

Statement of Operations for the three months ended March 31, 2021

Basic and diluted weighted average shares outstanding, common stock subject to redemption

2,059,408

247,259

2,306,667

Basic and diluted weighted average shares outstanding, common stock

3,856,614

(514,481

)

3,342,133

Basic and diluted net income (loss) per share, common stock subject to redemption

$

0.00

$

2.93

$

2.93

Basic and diluted net income (loss) per share, common stock not subject to redemption

$

(0.02

)

$

(2.03

)

$

(2.05

)

Statement of Cash Flows for the three months ended March 31, 2021

Supplemental disclosure of cash flow information

Initial value of common stock subject to possible redemption

$

115,841,700

$

8,572,213

$

124,413,913

Change in value of common stock subject to possible redemption

$

12,902,890

$

(12,902,365

)

$

-

Reclassification of offering costs related to public shares

$

-

$

(2,886,166

)

$

(2,886,166

)

Subsequent measurement of common stock subject to redemption

$

-

$

11,472,253

$

11,472,253

Subsequent measurement of common stock subject to redemption (interest earned on trust account)

$

-

$

525

$

525