|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
6770
(Primary Standard Industrial
Classification Code Number) |
| |
85-404420
(I.R.S. Employer
Identification Number) |
|
|
Mitchell S. Nussbaum
Giovanni Caruso Loeb & Loeb LLP 345 Park Avenue New York, New York 10154 (212) 407-4000 (212) 407-4990 — Facsimile |
| |
Douglas S. Ellenoff, Esq.
Stuart Neuhauser, Esq. Richard Baumann, Esq. Ellenoff Grossman & Schole LLP 1345 Avenue of the Americas New York, New York 10105 (212) 370-1300 (212) 370-7889 — Facsimile |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||||||||||||||
Title of Each Class of Security being
registered |
| |
Amount
Being Registered |
| |
Proposed
Maximum Offering Price per Security(1) |
| |
Proposed
Maximum Aggregate Offering Price(1)(2) |
| |
Amount of
Registration Fee |
| ||||||||||||
Units, each consisting of one share of common stock, $0.0001 par value, and one-half of one redeemable warrant(2)
|
| | | | 8,625,000 | | | | | $ | 10.00 | | | | | $ | 86,250,000 | | | | | $ | 7,995.38 | | |
Shares of common stock, $0.0001 par value, included as part of the units
|
| | | | 8,625,000 | | | | | | — | | | | | | — | | | | | | —(3) | | |
Redeemable warrants included as part of the units
|
| | | | 4,312,500 | | | | | | — | | | | | | — | | | | | | —(3) | | |
Total(4) | | | | | | | | | | | | | | | | | | | | | | $ | 7,995.38 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 79 | | | |
| | | | 80 | | | |
| | | | 86 | | | |
| | | | 123 | | | |
| | | | 135 | | | |
| | | | 138 | | | |
| | | | 140 | | | |
| | | | 152 | | | |
| | | | 154 | | | |
| | | | 162 | | | |
| | | | 170 | | | |
| | | | 170 | | | |
| | | | 170 | | | |
| | | | F-1 | | |
| | |
September 30, 2021
|
| |
February 17,
2021 |
| ||||||||||||
| | |
(Actual)
|
| |
(As adjusted)
|
| |
(Actual)
|
| |||||||||
Working capital (deficiency)(1)
|
| | | $ | (47,310) | | | | | $ | 1,774,700 | | | | | $ | (5,000) | | |
Total assets(2)
|
| | | | 97,010 | | | | | | 78,274,700 | | | | | | 54,700 | | |
Total liabilities(3)
|
| | | | 72,310 | | | | | | 2,625,000 | | | | | | 30,000 | | |
Value of common stock subject to possible redemption/tender
|
| | | | — | | | | | | 76,500,000 | | | | | | — | | |
Stockholder’s equity
|
| | | | 24,700 | | | | | | (850,300) | | | | | | 24,700 | | |
| | |
Without
Over-Allotment Option |
| |
Over-Allotment
Option Exercised |
| ||||||
Gross proceeds | | | | | | | | | | | | | |
From offering
|
| | | $ | 75,000,000 | | | | | $ | 86,250,000 | | |
From sale of private placement warrants
|
| | | | 5,250,000 | | | | | | 5,700,000 | | |
Total gross proceeds
|
| | | $ | 80,250,000 | | | | | $ | 91,950,000 | | |
Offering expenses(1) | | | | | | | | | | | | | |
Underwriting discount(2)
|
| | | $ | 1,500,000 | | | | | $ | 1,725,000 | | |
Trustee’s initial fee
|
| | | | 6,500 | | | | | | 6,500 | | |
Legal fees and expenses
|
| | | | 225,000 | | | | | | 225,000 | | |
Nasdaq listing and filing fees
|
| | | | 79,000 | | | | | | 79,000 | | |
Printing and engraving expenses
|
| | | | 35,000 | | | | | | 35,000 | | |
Accounting fees and expenses
|
| | | | 45,000 | | | | | | 45,000 | | |
FINRA filing fee
|
| | | | 13,438 | | | | | | 13,438 | | |
SEC registration fee
|
| | | | 7,995 | | | | | | 7,995 | | |
Miscellaneous expenses
|
| | | | 88,067 | | | | | | 88,067 | | |
Total offering expenses (excluding underwriting discount)
|
| | | $ | 500,000 | | | | | $ | 500,000 | | |
Total offering expenses (including underwriting discount)
|
| | | $ | 2,000,000 | | | | | $ | 2,225,000 | | |
Net proceeds | | | | | | | | | | | | | |
Held in trust(3)
|
| | | $ | 76,500,000 | | | | | $ | 87,975,000 | | |
Not held in trust
|
| | | | 1,750,000 | | | | | | 1,750,000 | | |
Total net proceeds
|
| | | $ | 77,950,000 | | | | | $ | 89,425,000 | | |
|
D&O Insurance
|
| | | $ | 300,000 | | | | | | 17.1% | | |
|
Legal, accounting and other third party expenses attendant to the search for
target businesses and to the due diligence investigation, structuring and negotiation of a business combination(4) |
| | | | 425,000 | | | | | | 24.3% | | |
|
Due diligence of prospective target businesses by officers, directors and initial stockholders
|
| | | | 250,000 | | | | | | 14.3% | | |
|
Legal and accounting fees relating to SEC reporting obligations
|
| | | | 50,000 | | | | | | 2.9% | | |
|
Payment of administrative fee to an affiliate of VBOC Holdings, LLC ($10,000 per month for up to 18 months), subject to deferral as described herein
|
| | | | 180,000 | | | | | | 10.3% | | |
|
Working capital to cover miscellaneous expenses, general corporate purposes,
liquidation obligations and reserves |
| | | | 545,000 | | | | | | 31.1% | | |
|
Total
|
| | | $ | 1,750,000 | | | | | | 100.0% | | |
| | |
No Exercise of
Over-Allotment Option |
| |
Exercise of
Over-Allotment Option in Full |
| ||||||
Public offering price
|
| | | $ | 10.00 | | | | | | 10.00 | | |
Net tangible book value before this offering
|
| | | $ | (0.02) | | | | | | (0.02) | | |
Increase attributable to public stockholders and private placement
|
| | | $ | (0.43) | | | | | | (0.56) | | |
Pro forma net tangible book value after this offering
|
| | | $ | (0.45) | | | | | | (0.58) | | |
Dilution to public stockholders
|
| | | $ | 10.45 | | | | | | 10.58 | | |
Percentage of dilution to public stockholders
|
| | | | 104.5% | | | | | | 105.8% | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
|
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| |
Per Share
|
| |||||||||||||||
Initial stockholders(1)
|
| | | | 1,875,000 | | | | | | 20.00% | | | | | $ | 25,000 | | | | | | 0.03% | | | | | $ | 0.013 | | |
Public Shareholders
|
| | | | 7,500,000 | | | | | | 80.00% | | | | | | 75,000,000 | | | | | | 99.97% | | | | | $ | 10.000 | | |
| | | | | 9,375,000 | | | | | | 100.00% | | | | | $ | 75,025,000 | | | | | | 100.00% | | | | | | | | |
| | |
Without
Over-Allotment |
| |
With
Over-Allotment |
| ||||||
Numerator:
|
| | | | | | | | | | | | |
Net tangible book value before this offering
|
| | | $ | (47,310) | | | | | $ | (47,310) | | |
Net proceeds from this offering and private placement(1)
|
| | | | 78,250,000 | | | | | | 89,725,000 | | |
Plus: Offering costs paid for in advance
|
| | | | 72,010 | | | | | | 72,010 | | |
Less: Deferred underwriting commissions
|
| | | | (2,625,000) | | | | | | (3,018,750) | | |
Less: Proceeds held in trust subject to redemption(2)
|
| | | | (76,500,000) | | | | | | (87,975,000) | | |
| | | | $ | (850,300) | | | | | | (1,244,050) | | |
Denominator:
|
| | | | | | | | | | | | |
Shares of common stock outstanding prior to this offering(1)
|
| | | | 1,875,000 | | | | | | 2,156,250 | | |
Shares of common stock included in the units offered
|
| | | | 7,500,000 | | | | | | 8,625,000 | | |
Less: Shares subject to possible redemption
|
| | | | (7,500,000) | | | | | | (8,625,000) | | |
| | | | | 1,875,000 | | | | | | 2,156,250 | | |
| | |
Actual
|
| |
As Adjusted(1)
|
| ||||||
Deferred underwriting commissions
|
| | | $ | — | | | | | $ | 2,625,000 | | |
Common stock, $0.0001 par value, none and 7,500,000 shares are subject to possible redemption/tender, respectively
|
| | | | — | | | | | | 76,500,000 | | |
Common stock, $0.0001 par value, 10,000,000 shares authorized, 2,156,250 and 1,875,000 shares issued and outstanding (excluding none and 7,500,000 shares subject to possible redemption), actual and adjusted
|
| | | | 216 | | | | | | 188 | | |
Additional paid-in-capital
|
| | | | 24,784 | | | | | | — | | |
Accumulated deficit
|
| | | | (300) | | | | | | (850,488) | | |
Total stockholders’ equity
|
| | | | 24,700 | | | | | | (850,300) | | |
Total capitalization
|
| | | $ | 24,700 | | | | | | 78,274,700 | | |
Type of Transaction
|
| |
Whether
Stockholder Approval is Required |
|
Purchase of assets | | |
No
|
|
Purchase of stock of target not involving a merger with the company | | |
No
|
|
Merger of target into a subsidiary of the company | | |
No
|
|
Merger of the company with a target | | |
Yes
|
|