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 | ||
☐ | Large accelerated filer | ☐ | Accelerated filer | |||
☒ | Non-accelerated filer |
Smaller reporting company | ||||
Emerging growth company |
Page |
||||||
1 | ||||||
Item 1. |
1 | |||||
1 | ||||||
2 | ||||||
3 | ||||||
4 | ||||||
5 | ||||||
Item 2. |
19 | |||||
Item 3. |
24 | |||||
Item 4. |
25 | |||||
26 | ||||||
Item 1. |
26 | |||||
Item 1A. |
26 | |||||
Item 2. |
26 | |||||
Item 3. |
26 | |||||
Item 4. |
26 | |||||
Item 5. |
26 | |||||
Item 6. |
26 | |||||
27 |
Item 1. |
Financial Statements. |
September 30, 2021 |
||||
(unaudited) |
||||
Assets: |
||||
Cash |
$ | |||
|
|
|||
Total current assets |
||||
Deferred offering costs |
||||
|
|
|||
Total assets |
$ | |||
|
|
|||
Liabilities and Stockholder’s Deficit |
||||
Promissory Note - Related Party |
$ | |||
Accrued Expenses - Related Party |
||||
|
|
|||
Total current liabilities |
||||
|
|
|||
Forward Purchase Agreement liability |
||||
|
|
|||
Total liabilities |
||||
Commitments and Contingencies (Note 6) |
||||
Stockholder’s Deficit: |
||||
Preferred stock, $ |
||||
Class A common stock, $ |
||||
Class B common stock, $ (1) |
||||
Additional paid-in capital |
||||
Accumulated deficit |
( |
) | ||
|
|
|||
Total stockholder’s deficit |
( |
) | ||
|
|
|||
Total Liabilities and Stockholder’s Deficit |
$ | |||
|
|
(1) | Includes up to |
For the three months ended September 30, 2021 |
For the period from February 16, 2021 (inception) through September 30, 2021 |
|||||||
Formation and operating costs |
$ | $ | ||||||
Loss from operations |
( |
) | ( |
) | ||||
Unrealized gain on change in fair value of Forward Purchase Agreement liability |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Basic and diluted weighted average shares outstanding (1) |
||||||||
Basic and diluted net loss per common share |
$ | $ | ( |
) | ||||
(1) | Excludes an aggregate of up to |
Additional |
Total |
|||||||||||||||||||
Common stock |
Paid-in |
Accumulated |
Stockholder’s |
|||||||||||||||||
Shares (1) |
Amount |
Capital |
Deficit |
Deficit |
||||||||||||||||
Balance as of February 16, 2021 (inception) |
$ | $ | $ | $ | ||||||||||||||||
Common stock issued to Sponsors |
— | |||||||||||||||||||
Net loss |
— | — | — | ( |
) | ( |
) | |||||||||||||
Balance as of June 30, 2021 (unaudited) |
$ | $ | $ | ( |
) | $ | ||||||||||||||
Net loss |
— | — | — | ( |
) | ( |
) | |||||||||||||
Initial classification of forward purchase agreement liability |
( |
) | — | ( |
) | |||||||||||||||
Reclass negative equity to accumulated deficit |
( |
) | — | |||||||||||||||||
Balance as of September 30, 2021 (unaudited) |
$ | $ | — | $ | ( |
) | $ | ( |
) | |||||||||||
(1) | Includes up to |
Cash flows from operating activities: |
| |||
Net loss |
$ | ( |
) | |
Adjustments to reconcile net loss to net cash provided by operating activities: |
| |||
Unrealized gain on change in fair value of Forward Purchase Agreement liability |
( |
) | ||
Formation costs paid by Sponsor |
||||
Change in accrued expenses - related party |
|
|
|
|
|
|
|||
Net cash provided by operating activities |
$ |
|||
|
|
|||
Cash flows from financing activities: |
| |||
Proceeds from issuance of promissory note to related party |
||||
Deferred offering costs |
( |
) | ||
|
|
|||
Net cash provided by financing activities |
||||
|
|
|||
Net change in cash |
||||
Cash, beginning of the period |
||||
|
|
|||
Cash, end of the period |
$ | |||
|
|
|||
Supplemental disclosure of non-cash financing activities: |
| |||
Initial classification of Forward Purchase Agreement liability |
$ | |||
Deferred offering costs paid by Sponsor in exchange for issuance of Class B common stock |
$ | |||
|
|
|||
Deferred offering costs paid by Sponsor under the promissory note |
$ | |||
|
|
• | to $9.20 if the aggregate purchase price paid by the forward purchaser at $ 10.00 per share would exceed the lesser of (i) a specified dollar amount and (ii) a specified percentage of the aggregate purchase price paid by the purchasers of the SPAC’s Class A common stock in private placements that occur on or prior to the date of the SPAC’s initial business combination (“PIPEs”); |
• | and to below $ 9.20 if the price per share in any PIPE is less than $9.20 (in which case the price per share paid by the forward purchaser will be at an 8 % discount from the price per share in such PIPE). |
• | Each forward purchase share is one share of the Company’s Class A common stock. No payment is due from the forward purchaser until immediately before the initial business combination. The purchase price is $ 10.00 per forward purchase share, subject to the discounted purchase price. The discounted purchase price is either at $9.20 per share or at an |
• | The conditions upon obtaining a $9.20 purchase price are within the control of the holder of the forward purchase share (the “FPA holder”) because the FPA holder will control the aggregate purchase price of the forward purchase shares to be purchased by the FPA holder and, in the case of the forward purchaser that is expected to purchase public units, such forward purchaser and its affiliates will control whether such forward purchaser and its affiliates sell or redeem more than 8 % discount to market price on its future purchase is actually a positive feature to such FPA holder. Therefore, the Company’s management assumed that the likelihood of the FPA holder to have a $10.00 purchase price is de minimus. |
• | Management assumed a PIPE would be priced below $9.20 per share only 9.20 per share. |
• | In whole and not in part; |
• | at a price of $ |
• | upon not less than “30-day redemption period”) to each warrant holder; and |
• | if, and only if, the reported last sale price of the Class A common stock equals or exceeds $ |
Input |
September 30, 2020 |
August 23, 2021 |
||||||
Probability of successful business combination |
$ | % | $ | % | ||||
Likelihood by 3/31/2022 |
% | $ | % | |||||
Likelihood by 3/31/2023 |
% | % | ||||||
Likelihood by 3/31/2023 |
% | % | ||||||
Risk-free rate |
% | % | ||||||
Stock price |
$ | $ | ||||||
Estimated term remaining (years) |
||||||||
Volatility |
% | % |
Fair value at August 23, 2021 |
$ | |||
Change in fair value |
( |
) | ||
Fair Value at September 30, 2021 |
$ |
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations. |
• | to $9.20 if the aggregate purchase price paid by the forward purchaser at $10.00 per share would exceed the lesser of (i) a specified dollar amount and (ii) a specified percentage of the aggregate purchase price paid by the purchasers of the SPAC’s Class A common stock in private placements that occur on or prior to the date of the SPAC’s initial business combination (“PIPEs”); |
• | and to below $9.20 if the price per share in any PIPE is less than $9.20 (in which case the price per share paid by the forward purchaser will be at an 8% discount from the price per share in such PIPE). |
• | Each forward purchase share is one share of the Company’s Class A common stock. No payment is due from the forward purchaser until immediately before the initial business combination. The purchase price is $10.00 per forward purchase share, subject to the discounted purchase price. The discounted purchase price is either at $9.20 per share or at an 8% discount to the PIPE price if the PIPE is priced below $9.20. |
• | The conditions upon obtaining a $9.20 purchase price are within the control of the holder of the forward purchase share (the “FPA holder”) because the FPA holder will control the aggregate purchase price of the forward purchase shares to be purchased by the FPA holder and, in the case of the forward purchaser that is expected to purchase public units, such forward purchaser and its affiliates will control whether such forward purchaser and its affiliates sell or redeem more than 50% of the public units (or, following the separate trading of the public shares and the public warrants, the public shares) on or prior to the initial business combination. The FPA holder that is expected to purchase public units is assumed to have no negative economic impact from not selling or redeeming more than 50% of the public units (or, following the separate trading of the public shares and the public warrants) on or prior to the initial business combination since such forward purchaser would be selling at market price, without knowledge of future pricing, so that not selling or redeeming and realizing the 8% discount to market price on its future purchase is actually a positive feature to such FPA holder. Therefore, the Company’s management assumed that the likelihood of the FPA holder to have a $10.00 purchase price is de minimus. |
• | Management assumed a PIPE would be priced below $9.20 per share only 5% of the time and would be priced at $9.00 per share when it is priced below $9.20 per share. |
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk. |
Item 4. |
Controls and Procedures. |
* | Filed herewith. |
INTEGRAL ACQUISITION CORPORATION 1 | ||||||
Date: December 21, 2021 | /s/ Enrique Klix | |||||
Name: | Enrique Klix | |||||
Title: | Chief Executive Officer | |||||
(Principal Executive Officer) | ||||||
Date: December 21, 2021 | /s/ Brittany Lincoln | |||||
Name: | Brittany Lincoln | |||||
Title: | Chief Financial Officer | |||||
(Principal Financial and Accounting Officer) |