UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~March 31,~~September 30, 2021

☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

TB SA ACQUISITION CORP

(Exact name of registrant as specified in its charter)


Cayman Islands	001-40260	N/A
(State or other jurisdiction of incorporation or organization)	(Commission File Number)	(I.R.S. Employer Identification No.)


PO Box 1093, Boundary Hall Cricket Square Grand Cayman, Cayman Islands		~~KY1-1102~~ KY 1-1102
(Address of principal executive offices)		(Zip Code)

(345) 814-5771

Registrant’s telephone number, including area code

Not Applicable

(Former name or former address, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Units, each consisting of one Class A ordinary share, $0.0001 par value, and one-third of one redeemable warrant to acquire one Class A ordinary share	TBSAU	The NASDAQ Stock Market LLC
Class A ordinary shares included as part of the units	TBSA	The NASDAQ Stock Market LLC
Redeemable warrants, each warrant exercisable for one Class A ordinary share, each at an exercise price of $11.50 per share	TBSAW	The NASDAQ Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405

of Regulation S-T (§

232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated

filer, a non-accelerated filer,

smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company”

in Rule 12b-2 of

the Exchange Act.

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined

in Rule 12b-2 of

the Exchange Act). Yes ☒ No ☐

As of ~~March 31,~~November

, 2021, 20,000,000 Class A ordinary shares, par value $0.0001 per share (including ~~18,109,549~~20,000,000 Class A ordinary shares subject to possible redemption that are classified as temporary equity), and ~~5,750,000~~5,000,000 Class B ordinary shares, par value $0.0001 per share, were issued and outstanding, respectively.

Table of Contents

TB SA ACQUISITION CORP

Form 10-Q

For the Period Ended ~~March 31,~~September 30, 2021

Table of Contents


		Page
PART I. FINANCIAL INFORMATION

Item 1.	Financial Statements (Unaudited)		1
	Unaudited Condensed Balance Sheet as of ~~March 31,~~September 30, 2021		1
	Unaudited Condensed ~~Statement~~Statements of Operations for the three months ended ~~March 31,~~September 30, 2021 and for the period from January 27, 2021 (inception) through September 30, 2021		2
	Unaudited Condensed Statement of Changes in Shareholders’ ~~Equity~~Deficit for the ~~three months ended March 31,~~period from January 27, 2021 (inception) through September 30, 2021		3
	Unaudited Condensed Statement of Cash Flows for the ~~three months ended March 31,~~period from January 27, 2021 (inception) through September 30, 2021		4
	Notes to Unaudited Condensed Financial Statements		5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		1723
Item 3.	Quantitative and Qualitative Disclosures About Market Risk		1824
Item 4.	Controls and Procedures		1824

PART II. OTHER INFORMATION

Item 1.	Legal Proceedings		1926
Item 1A.	Risk Factors		1926
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds from Registered Securities		1926
Item 3.	Defaults Upon Senior Securities		1926
Item 4.	Mine Safety Disclosures		1926
Item 5.	Other Information		1927
Item 6.	Exhibits		2027

Table of Contents

PART I. FINANCIAL INFORMATION

~~Item 1. Financial Statements (Unaudited)~~

Item 1.

Financial Statements (Unaudited)

TB SA ACQUISITION CORP

CONDENSED BALANCE SHEET

~~MARCH 31,~~

SEPTEMBER 30, 2021

(Unaudited)

Assets

Current assets:

Cash
   $ 2,500,001
Prepaid expenses
   1,111,665
Total current assets
   3,611,666
Cash Held in Trust account
   200,000,000


Total assets
   203,611,666


Liabilities and Shareholders’ Equity

Current liabilities:

Accounts payable and accrued expenses
   $ 1,695,967
Promissory note – related party
   133,541


Total current liabilities
   1,829,508
Warrant Liabilities
   15,686,667


Total liabilities
   17,516,175


Commitments

Class A ordinary shares subject to possible redemption, 18,109,549 shares at redemption value of $10.00 per share
   181,095,490
Shareholders’ equity:

Preference shares, $0.0001 par value; 5,000,000 shares authorized; none issued and outstanding
   —
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; 1,890,451 shares issued and outstanding (excluding 18,109,549 shares subject to possible redemption) at March 31, 2021
   189
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 5,750,000 shares issued and outstanding
   575
Additional paid-in capital
   4,895,037
Retained Earnings
   104,200


Total shareholders’ equity
   5,000,001


Total liabilities and shareholders’ equity
   $ 203,611,666

	September 30, 2021
Assets
Current assets:
Cash	$	486,626
Prepaid expenses		574,903

Total current assets		1,061,529
Cash held in Trust account		200,010,548
Prepaid expenses, non-current		263,055

Total assets	$	201,335,132

Liabilities and Shareholders’ Deficit
Current liabilities:
Accounts payable and accrued expenses	$	167,000
Due to related party		126,065

Total current liabilities		293,065
Warrant liabilities		6,380,001

Total liabilities		6,673,066

Commitments and Contingencies		0
Class A ordinary shares subject to possible redemption, 20,000,000 shares at redemption value of $10.00 per share		200,000,000
Shareholders’ Deficit:
Preference shares, $0.0001 par value; 5,000,000 shares authorized; NaN issued and outstanding		0
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; NaN issued and outstanding (excluding 20,000,000 shares subject to possible redemption)		0
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 5,000,000 shares issued and outstanding		500
Additional paid-in capital		0
Accumulated deficit		(5,338,434	)

Total shareholders’ deficit		(5,337,934	)

Total Liabilities and Shareholders’ Deficit	$	201,335,132

The accompanying notes are an integral part of these unaudited condensed financial statements.

Table of Contents

TB SA ACQUISITION CORP

CONDENSED ~~STATEMENT~~STATEMENTS OF OPERATIONS

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2021 AND

THE PERIOD FROM JANUARY 27, 2021 (INCEPTION) THROUGH ~~MARCH 31,~~SEPTEMBER 30, 2021

(Unaudited)

Formation and operating costs
   $ 40,802


Loss from operations
   (40,802 )


Other Income (Expense)

Change in fair value of warrant liabilities
   373,333
Offering expenses related to warrant issuance
   (228,331 )


Total other income
   145,002


Net income
   $ 104,200


Weighted average shares outstanding, Class A common stock subject to possible redemption
   18,081,109


Basic and diluted net income per share, Class A common stock subject to possible redemption
   $ 0.00


Weighted average shares outstanding, Non-redeemable common stock
   5,899,247


Basic and diluted net loss per share, Non-redeemable
   $ 0.02

	Three Months Ended September 30, 2021			January 27, 2021 (Inception) Through September 30, 2021
Formation and operating costs	$	461,855		$	791,441

Loss from operations		(461,855	)		(791,441	)

Other Income (Expense)
Interest income		3,413			10,548
Offering expenses related to warrant issuance		0			(228,331	)
Change in fair value of warrant liabilities		4,620,000			8,689,999

Total other income		4,623,413			8,472,216

Net income	$	4,161,558		$	7,680,775

Weighted average shares outstanding of Class A ordinary share		20,000,000			15,384,615

Basic and diluted net income per share, Class A ordinary share	$	0.17		$	0.38

Weighted average shares outstanding of Class B ordinary share		5,000,000			4,898,785

Basic and diluted net income per share, Class B ordinary share	$	0.17		$	0.38

The accompanying notes are an integral part of these unaudited condensed financial statements.

Table of Contents

TB SA ACQUISITION CORP

CONDENSED STATEMENT OF CHANGES IN SHAREHOLDERS’ ~~EQUITY~~

DEFICIT

FOR THE PERIOD FROM JANUARY 27, 2021 (INCEPTION) THROUGH ~~MARCH 31,~~SEPTEMBER 30, 2021

(Unaudited)

Ordinary Shares Additional Total
Class A Class B Paid-In Retained Shareholders’
Shares Amount Shares Amount Capital Earnings Equity
Balance as of January 27, 2021 (Inception)
—   $ —   —   $ —   $ —   $ —   $ —
Issuance of Founder Shares
—   —   5,750,000 575 24,425 —   25,000
Sale of Units in Initial Public Offering, net of underwriter’s fees, other offering costs and fair value of Public Warrants
20,000,000 2,000 —   —   185,790,956 —   185,792,956
Excess Sponsor paid over Fair value of Private Placement Warrants
—   —   —   —   173,335 —   173,335
Class A ordinary shares subject to possible redemption
(18,109,549 ) (1,811 ) —   —   (181,093,679 ) —   (181,095,490 )
Net loss
—   —   —   —   —   104,200 104,200

Balance as of March 31, 2021
1,890,451 $ 189 5,750,000 $ 575 $ 4,895,037 $ 104,200 $ 5,000,001

	Ordinary Shares										Additional Paid-In Capital			Accumulated Deficit			Total Shareholders’ Equity (Deficit)
	Class A				Class B
	Shares		Amount		Shares			Amount
Balance as of January 27, 2021 (Inception)		0	$	0		0		$	0		$	0		$	0		$	0
Issuance of Founder Shares		—		—		5,750,000			575			24,425			—			25,000
Excess Sponsor paid over Fair value of Private Placement Warrants		—		—		—			—			563,334			—			563,334
Net income		—		—		—			—			—			280,867			280,867
Accretion of Class A ordinary shares to redemption value		—		—		—			—			(587,759	)		(13,019,284	)		(13,607,043	)

Balance as of March 31, 2021, as restated		0	$	0		5,750,000		$	575		$	0		$	(12,738,417	)	$	(12,737,842	)
Forfeiture of Founder Shares		—		—		(750,000	)		(75	)		0			75			—
Net income		—		—		—			—			—			3,238,350			3,238,350

Balance as of June 30, 2021, as restated		0	$	0		5,000,000		$	500		$	0		$	(9,499,992	)	$	(9,499,492	)
Net income		—		—		—			—			—			4,161,558			4,161,558

Balance as of September 30, 2021		0	$	0		5,000,000		$	500		$	0		$	(5,338,434	)	$	(5,337,934	)

The accompanying notes are an integral part of these unaudited condensed financial statements.

Table of Contents

TB SA ACQUISITION CORP

CONDENSED STATEMENT OF CASH FLOWS

FOR THE PERIOD FROM JANUARY 27, 2021 (INCEPTION) THROUGH ~~MARCH 31,~~SEPTEMBER 30, 2021

(Unaudited)

Cash Flows from Operating Activities:

Net income
   $ 104,200
Adjustments to reconcile net income to net cash used in operating activities:

Change in fair value of warrant liabilities
   (373,333 )
Offering costs allocated to Warrants
   228,331
Changes in current assets and current liabilities:

Prepaid assets
   (1,111,665 )
Accounts payable
   1,695,967


Net cash provided by operating activities
   543,500


Cash Flows from Investing Activities:

Investment of cash into Trust Account
   (200,000,000 )


Net cash used in investing activities
   (200,000,000 )


Cash Flows from Financing Activities:

Proceeds from Initial Public Offering, net of underwriter’s discount
   196,000,000
Proceeds from purchase of Private Placement Warrants by related party
   6,500,001
Proceeds from issuance of Founder Shares
   25,000
Proceeds from issuance of Promissory note – related party
   133,541
Payments of offering costs
   (702,041 )


Net cash provided by financing activities
   201,956,501
Net Change in Cash
   2,500,001
Cash—Beginning
   —


Cash—Ending
   $ 2,500,001


Supplemental Disclosure of Non-cash Financing Activities:

Initial value of Class A ordinary shares subject to possible redemption
   $ 180,763,690


Initial value of warrant liabilities
   $ 16,060,000


Change in value of Class A ordinary shares subject to possible redemption
   $ 331,800

Cash Flows from Operating Activities:
Net income	$	7,680,775
Adjustments to reconcile net income to net cash used in operating activities:
Interest earned on Trust Account		(10,548	)
Change in fair value of warrant liabilities		(8,689,999	)
Offering costs allocated to Warrants		228,331
Changes in current assets and current liabilities:
Prepaid assets		(837,958	)
Accounts payable and accrued expenses		167,000
Due to related party		126,065

Net cash used in operating activities		(1,336,334	)

Cash Flows from Investing Activities:
Investment of cash into Trust Account		(200,000,000	)

Net cash used in investing activities		(200,000,000	)

Cash Flows from Financing Activities:
Proceeds from Initial Public Offering, net of underwriter’s discount		196,000,000
Proceeds from purchase of Private Placement Warrants by related party		6,500,001
Proceeds from issuance of Founder Shares		25,000
Proceeds from issuance of Promissory note—related party		133,541
Payment of Promissory note—related party		(133,541	)
Payments of offering costs		(702,041	)

Net cash provided by financing activities		201,822,960

Net Change in Cash		486,626
Cash—Beginning		0

Cash—Ending	$	486,626

Supplemental Disclosure of Non-Cash Financing Activities:
Initial value of Class A ordinary shares subject to possible redemption	$	200,000,000

Initial value of warrant liabilities	$	15,070,000

The accompanying notes are an integral part of these unaudited condensed financial statements.

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

Note ~~1 —~~ 1—Organization and Business Operations

Organization and General

TB SA Acquisition Corp (the “Company”) was incorporated as a Cayman Islands exempted company on January 27, 2021. The Company was formed for the purpose of entering into a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar business combination with one or more businesses (the “Business Combination”). The Company is not limited to a particular industry or geographic region for purposes of consummating its Business Combination. The Company is an early stage and emerging growth company and, as such, the Company is subject to all of the risks associated with early stage and emerging growth companies. The Company has selected December 31 as its fiscal year end.

As of ~~March 31,~~September 30, 2021, the Company had not yet commenced any operations. All activity through ~~March 31,~~September 30, 2021, relates to the Company’s formation and preparation for its initial public offering (“Initial Public Offering” or “IPO”) described below. The Company will not generate any operating revenues until after the completion of its initial Business Combination, at the earliest. The Company will generate

non-operating

income in the form of interest income on cash and cash equivalents from the proceeds derived from the IPO.

Financing

The registration statement for the Company’s IPO was declared effective on March 22, 2021 (the “Effective Date”). On March 25, 2021, the Company consummated the IPO of 20,000,000 units (the “Units” and, with respect to the Class A ordinary shares included in the Units ~~being offered,~~sold, the “public shares”), at $10.00 per Unit, generating gross proceeds of $200,000,000, which is discussed in Note 4.

Simultaneously with the closing of the IPO, the Company consummated the sale of 4,333,334 warrants (each, a “Private Placement Warrant” and collectively, the “Private Placement Warrants”) at a price of $1.50 per Private Placement Warrant, which is discussed in Note 5.

Transaction costs amounted to $4,702,041 consisting of $4,000,000 of underwriting fees and $702,041 of other offering costs. Of the total transaction cost $228,331 was reclassed to expense as

non-operating

expense in ~~that statement~~the statements of operations with the rest of the offering ~~cost~~costs charged to ~~stockholders’~~shareholders’ equity. The transaction costs were allocated based on the relative fair value basis, compared to the total offering proceeds, between the fair value of the public warrant liabilities and the Class A ordinary shares.

Trust Account

Following the closing of the IPO on March 25, 2021, an amount of $200,000,000 from the net proceeds of the sale of the Units in the IPO and the sale of the Private Placement Warrants was placed in a trust account ~~(“Trust~~(the “Trust Account”) which is invested in U.S. government securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act of 1940, as amended (the “Investment Company Act”), with a maturity of 185 days or less or in any open-ended investment company that holds itself out as a money market fund meeting the conditions of Rule

2a-7

of the Investment Company Act, as determined by the Company. Except with respect to interest earned on the funds held in the Trust Account that may be released to the Company to pay its tax obligations, the proceeds from the IPO and the sale of the Private Placement Warrants will not be released from the Trust Account until the earliest of (a) the completion of the Company’s initial Business Combination, (b) the redemption of any public shares properly submitted in connection with a ~~stockholder~~shareholder vote to amend the Company’s amended and restated certificate of incorporation, and (c) the redemption of the Company’s public shares if the Company is unable to complete its initial Business Combination within 24 months from the closing of the IPO, subject to applicable law. The proceeds deposited in the Trust Account could become subject to the claims of the Company’s creditors, if any, which could have priority over the claims of the Company’s public ~~stockholders.~~

shareholders.

Table of Contents

Initial Business Combination

The Company’s management has broad discretion with respect to the specific application of the net proceeds of the IPO, although substantially all of the net proceeds are intended to be generally applied toward consummating a Business Combination.

~~TB SA ACQUISITION CORP~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

The Company’s Business Combination must be with one or more target businesses that together have a fair market value equal to at least 80% of the balance in the Trust Account (as defined below) (net of taxes payable) at the time of the signing an agreement to enter into a Business Combination. However, the Company will only complete a Business Combination if the post-Business Combination company owns or acquires 50% or more of the outstanding voting securities of the target business or otherwise acquires a controlling interest in the target business sufficient for it not to be required to register as an investment company under the Investment Company Act. There is no assurance that the Company will be able to successfully effect a Business Combination.

The Company will provide its public ~~stockholders~~shareholders with the opportunity to redeem all or a portion of their public shares upon the completion of the initial Business Combination either (i) in connection with a ~~stockholder~~shareholder meeting called to approve the initial Business Combination or (ii) by means of a tender offer. The decision as to whether the Company will seek ~~stockholder~~shareholder approval of a proposed initial Business Combination or conduct a tender offer will be made by the Company, solely in its discretion. The ~~stockholders~~shareholders will be entitled to redeem their shares for a pro rata portion of the amount then on deposit in the Trust Account (initially $10.00 per share, plus any pro rata interest earned on the funds held in the Trust Account and not previously released to the Company to pay its tax obligations).

The Class A ordinary shares subject to redemption is recorded at a redemption value and classified as temporary equity upon the completion of the IPO, in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 480, “Distinguishing Liabilities from Equity” (“ASC 480”). In such case, the Company will proceed with a Business Combination if the Company has net tangible assets of at least $5,000,001 either immediately prior to or upon consummation of a Business Combination and, if the Company seeks ~~stockholder~~shareholder approval, a majority of the issued and outstanding shares voted are voted in favor of the Business Combination.

The Company will have 24 months from the closing of the IPO (with the ability to extend with ~~stockholder~~shareholder approval) to consummate a Business Combination (the “Combination Period”). However, if the Company is unable to complete a Business Combination within the Combination Period, the Company will redeem 100% of the outstanding public shares for a pro rata portion of the funds held in the Trust Account, equal to the aggregate amount then on deposit in the Trust Account including interest earned on the funds held in the Trust Account and not previously released to the Company, divided by the number of then outstanding public shares, subject to applicable law and as further described in the registration statement, and then seek to dissolve and liquidate.

The Company’s sponsor, TCP SA, LLC, a Cayman Islands limited liability company (the “Sponsor”), officers and directors have agreed to (i) waive their redemption rights with respect to their Founder Shares (as defined below), Private Placement Warrants and public shares in connection with the completion of the initial Business Combination, (ii) waive their redemption rights with respect to their ~~founder shares~~Founder Shares and public shares in connection with a ~~stockholder~~shareholder vote to approve an amendment to the Company’s amended and restated certificate of incorporation, and (iii) waive their rights to liquidating distributions from the Trust Account with respect to their ~~founder shares~~Founder Shares and ~~private placement shares~~Private Placement Warrants if the Company fails to complete the initial Business Combination within the Combination Period.

The Sponsor has agreed that it will be liable to the Company if and to the extent any claims by a third party for services rendered or products sold to the Company, or a prospective target business with which the Company has entered into a written letter of intent, confidentiality or similar agreement or Business Combination agreement, reduce the amount of funds in the Trust Account to below the lesser of (i) $10.00 per public share and (ii) the

Table of Contents

actual amount per public share held in the Trust Account as of the date of the liquidation of the Trust Account, if less than $10.00 per share due to reductions in the value of the trust assets, less taxes payable, provided that such liability will not apply to any claims by a third party or prospective target business who executed a waiver of any and all rights to the monies held in the Trust Account (whether or not such waiver is enforceable) nor will it apply to any claims under the Company’s indemnity of the underwriter of the IPO against certain liabilities, including liabilities under the Securities Act of 1933, as amended (the “Securities Act”). However, the Company has not asked its Sponsor to reserve for such indemnification obligations, nor has the Company independently verified whether its Sponsor has sufficient funds to satisfy its indemnity obligations and believe that the Sponsor’s only assets are securities of the Company. Therefore, the Company cannot assure that its Sponsor would be able to satisfy those obligations.

Liquidity

and Going Concern Consideration

As of ~~March 31,~~September 30, 2021, the Company had ~~cash outside the Trust Account of $2,500,001 available for~~approximately $0.5 million in its operating bank account, and working capital ~~needs.~~of approximately $0.8 million. All remaining cash held in the Trust Account ~~are~~is generally unavailable for the Company’s use, prior to an initial Business Combination, and is restricted for use either in a Business Combination or to redeem Class A ordinary shares. As of ~~March 31,~~September 30, 2021, none of the amount in the Trust Account was available to be withdrawn as described above.

~~TB SA ACQUISITION CORP~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

Through ~~March 31,~~September 30, 2021, the Company’s liquidity needs were satisfied through receipt of $25,000 from the sale of the Founder Shares ~~proceeds from Sponsor loans of $133,541~~ and the ~~remaining~~ net proceeds from the ~~IPO and~~consummation of the ~~sale of~~ Private Placement ~~Warrants.~~

~~The Company anticipates that the $2,500,001 outside of~~not held in the Trust ~~Account as of March 31, 2021, will be sufficient~~Account. In addition, in order to ~~allow the Company to operate for at least the next 12 months from the issuance of the financial statements, assuming that~~finance transaction costs in connection with a Business Combination, isthe Sponsor or an affiliate of the Sponsor, or certain of the officers and directors may, but are not ~~consummated during that time.~~ obligated to, provide the Company with working capital loans. As of September 30, 2021, there were 0 amounts outstanding under any working capital loan.

Until consummation of its Business Combination, the Company will be using the funds not held in the Trust Account, and any additional Working Capital Loans (as defined in Note 6) from the initial ~~stockholders,~~shareholders, the Company’s officers and directors, or their respective affiliates (which is described in Note 6), for identifying and evaluating prospective acquisition candidates, performing business due diligence on prospective target businesses, traveling to and from the offices, plants or similar locations of prospective target businesses, reviewing corporate documents and material agreements of prospective target businesses, selecting the target business to acquire and structuring, negotiating and consummating the Business Combination.

The Company does not believe it will need to raise additional funds in order to meet the expenditures required for operating its business. However, if the Company’s estimates of the costs of undertaking

in-depth

due diligence and negotiating a Business Combination is less than the actual amount necessary to do so, the Company may have insufficient funds available to operate its business prior to the initial Business Combination. ~~Moreover,~~

These conditions raise substantial doubt about the Company’s ability to continue as a going concern until the earlier of the consummation of a Business Combination or one year from the issuance date of the financial statements. These financial statements do not include any adjustments relating to the recovery of the recorded assets or the classification of the liabilities that might be necessary should the Company will need to raise additional capital through loans from its Sponsor, officers, directors, or third parties. None of the Sponsor, officers or directors are under any obligation to advance funds to, or to invest in, the Company. If the Company isbe unable to raise additional capital, it may be required to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of its business plan, and reducing overhead expenses. The Company cannot provide any assurance that new financing will be available to it on commercially acceptable terms, if at all.

continue as a going concern.

Risks and Uncertainties

On January 30, 2020, the World Health Organization (“WHO”) announced a global health emergency because of a new strain of coronavirus (the

“COVID-19

outbreak”). In March 2020, the WHO classified the

COVID-19

outbreak as a pandemic, based on the rapid increase in exposure globally. The full impact of the

COVID-19

outbreak continues to evolve. The impact of the

COVID-19

outbreak on the Company’s financial position will depend on future developments, including the duration and spread of the outbreak and related advisories and

Table of Contents

restrictions. These

developments

and the impact of

the

COVID-19

outbreak on the

financial

markets and the overall economy are highly uncertain and cannot be predicted. If the financial markets and/or the overall economy are impacted for an extended period, the Company’s financial position may be materially adversely affected. Additionally, the Company’s ability to complete an initial Business Combination may be materially adversely affected due to significant governmental measures being implemented to contain the

COVID-19

outbreak or treat its impact, including travel restrictions, the shutdown of businesses and quarantines, among others, which may limit the Company’s ability to have meetings with potential investors or affect the ability of a potential target company’s personnel, vendors and service providers to negotiate and consummate an initial Business Combination in a timely manner. The Company’s ability to consummate an initial Business Combination may also be dependent on the ability to raise additional equity and debt financing, which may be impacted by the

COVID-19

outbreak and the resulting market downturn.

Note ~~2 — Correction~~2—Restatement of ~~An Error In~~ Previously ~~Furnished~~Issued Financial Statements

~~On April 12, 2021, the Staff of the SEC issued a statement entitled “Staff Statement on Accounting and Reporting Considerations for Warrants Issued by Special Purpose Acquisition Companies.”~~

In ~~the statement, the SEC Staff, among other things, highlighted potential accounting implications of certain terms that are common in warrants issued in~~ connection with the ~~initial public offerings~~preparation of ~~special purpose acquisition companies such~~the Company’s financial statements as of September 30, 2021, management determined it should restate its previously reported financial statements. The Company previously determined the ~~Company.~~ordinary shares subject to possible redemption to be equal to the redemption value of $10.00 per ordinary share while also taking into consideration its charter’s requirement that a redemption cannot result in net tangible assets being less than $5,000,001. Upon review of its financial statements for the period ended September 30, 2021, the Company reevaluated the classification of the ordinary shares and determined that the ordinary shares issued during the Initial Public Offering and pursuant to the exercise of the underwriters’ overallotment can be redeemed or become redeemable subject to the occurrence of future events considered outside the Company’s control under ASC

480-10-S99.

Therefore, management concluded that the carrying value should include all ordinary shares subject to possible redemption, resulting in the ordinary shares subject to possible redemption being classified as temporary equity in its entirety. As a result, management has noted a reclassification adjustment related to temporary equity and permanent equity. This resulted in an adjustment to the initial carrying value of the ~~Staff statement~~ordinary shares subject to possible redemption with the offset recorded to additional

paid-in

capital (to the extent available), retained earnings (accumulated deficit) and ordinary shares.

In connection with the change in ~~light of evolving views as~~presentation for the ordinary shares subject to ~~certain provisions commonly included in warrants issued by special purpose acquisition companies, the Company~~ ~~re-evaluated~~ ~~the accounting for Public Warrants and Private Placement Warrants, (collectively, “Warrants”) under FASB ASC Topic~~ ~~815-40,~~ ~~“Derivatives and Hedging—Contracts in Entity’s Own Equity”(“ASC~~ ~~815-40”),~~ ~~and concluded that they do not meet the criteria to be classified in stockholders’ equity. Since the Warrants meet the definition of a derivative under ASC~~ ~~815-40,~~ the Company has restated the financial statements to classify the Warrants as liabilities on the balance sheet at fair value, with subsequent changes in their respective fair values recognized in the statement of operations at each reporting date. During the Quarterredemption, the Company also ~~discovered~~restated its earnings per share calculation to allocate net income (loss) evenly to ordinary shares subject to redemption and those that ~~they recorded~~are not subject to redemption. This presentation contemplates a ~~$7,000,000 liability for deferred underwriters’ discount that was actually a deferred marketing agreement that should not have~~Business Combination as the most likely outcome, in which case, both classes of ordinary shares participate pro rata in the income (loss) of the Company.

There has been ~~recorded until business combination.~~

no change in the Company’s total assets, liabilities or operating results.

The ~~following summarizes the effect~~impact of the restatement ~~described above included herein~~ on ~~each financial statement line item as of the date of~~ the Company’s ~~consummation~~financial statements is reflected in the following table:

	As Reported			Adjustment			As Restated
Balance Sheet as of March 25, 2021 (as revised in footnote 2B per form 10-Q filed on August 24, 2021)
Class A ordinary shares subject to possible redemption	$	181,753,690		$	18,246,310		$	200,000,000

Class A ordinary shares		182			(182	)		0
Class B ordinary shares		575			0			575
Additional paid-in capital		5,237,143			(5,237,143	)		0
Accumulated deficit		(237,892	)		(13,008,985	)		(13,246,877	)

Total shareholders’ Equity (Deficit)	$	5,000,008		$	(18,246,310	)	$	(13,246,302	)

Number of shares subject to redemption		18,175,369			1,824,631			20,000,000

Table of ~~its IPO.~~

Contents

~~TB SA ACQUISITION CORP~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

As of March 25, 2021
   As Reported    Adjustment    As Restated
Balance Sheet

Warrant Liabilities
   $ —      $ 16,060,000    $ 16,060,000
Deferred underwriters’ discount
   7,000,000    (7,000,000 )    —
Total Liabilities
   8,808,541    9,060,000    17,868,541
Shares Subject to Redemption
   189,823,690    (9,060,000 )    180,763,690
Class A Ordinary shares
   102    90    192
Class B Ordinary shares
   575    —      575
Additional Paid in Capital
   5,008,893    228,240    5,237,133
(Accumulated Deficit)
   (9,562 )    (228,330 )    (237,892 )
Total Stockholders’ Equity
   $ 5,000,008    $ —      $ 5,000,008

	As Reported		Adjustment			As Restated

Balance Sheet as of March 31, 2021 (as revised in footnote 2B per form 10-Q filed on August 24, 2021)
Class A ordinary shares subject to possible redemption	$	182,262,157	$	17,737,843		$	200,000,000

Class A ordinary shares		177		(177	)		0
Class B ordinary shares		575		0			575
Additional paid-in capital		4,718,382		(4,718,382	)		0
Retained earnings (accumulated deficit)		280,867		(13,019,284	)		(12,738,417	)

Total shareholders’ Equity (Deficit)	$	5,000,001	$	(17,737,843	)	$	(12,737,842	)

Number of shares subject to redemption		18,226,216		1,773,784			20,000,000


Balance Sheet as of June 30, 2021 (per form 10-Q filed on August 23, 2021)
Class A ordinary shares subject to possible redemption	$	185,500,507	$	14,499,493		$	200,000,000

Class A ordinary shares		145		(145	)		0
Class B ordinary shares		500		0			500
Additional paid-in capital		1,480,139		(1,480,139	)		0
Retained earnings (accumulated deficit)		3,519,217		(13,019,209	)		(9,499,992	)

Total shareholders’ Equity (Deficit)	$	5,000,001	$	(14,499,493	)	$	(9,499,492	)

Number of shares subject to redemption		18,550,051		1,449,949			20,000,000


Statement of Operations for the period from January 27, 2021 (inception) through March 31, 2021 (as revised in footnote 2B per form 10-Q filed on August 24, 2021)
Weighted average shares outstanding, Class A ordinary shares subject to possible redemption		18,182,633		(15,995,133	)		2,187,500
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption	$	0.00	$	0.04		$	0.04
Weighted average shares outstanding, Class B ordinary shares subject to possible redemption		5,891,351		(1,281,976	)		4,609,375
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption	$	0.05	$	(0.01	)	$	0.04

Table of Contents

	As Reported			Adjustment			As Restated

Statement of Operations for the three months ended June 30, 2021 (per form 10-Q filed on August 24, 2021)
Weighted average shares outstanding, Class A ordinary shares subject to possible redemption		18,229,775			1,770,225			20,000,000
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption	$	0.00		$	0.13		$	0.13
Weighted average shares outstanding, Class B ordinary shares subject to possible redemption		7,066,929			(2,066,929	)		5,000,000
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption	$	0.46		$	(0.33	)	$	0.13


Statement of Operations for the period from January 27, 2021 (inception) through June 30, 2021 (per form 10-Q filed on August 24, 2021)
Weighted average shares outstanding, Class A ordinary shares subject to possible redemption		18,226,407			(5,581,246	)		12,645,161
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption	$	0.00		$	0.20		$	0.20
Weighted average shares outstanding, Class B ordinary shares subject to possible redemption		6,482,387			(1,643,677	)		4,838,710
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption	$	0.54		$	(0.34	)	$	0.20


Statement of Changes in Shareholders’ Equity for the period from January 27, 2021 (inception) through June 30, 2021 (per form 10-Q filed on August 24, 2021)
Sale of Units in Initial Public Offering, net of underwriter’s fees, other offering costs and fair value of Public Warrants	$	186,392,957		$	(186,392,957	)	$	0
Class A ordinary shares subject to possible redemption (As of March 31, 2021)		(182,262,157	)		182,262,157			0
Class A ordinary shares subject to possible redemption (As of June 30, 2021)		(3,238,350	)		3,238,350			0
Accretion of Class A ordinary shares subject to possible redemption		0			(13,607,043	)		(13,607,043	)

Table of Contents

	As Reported		Adjustment			As Restated

Statement of Cash Flows for the period from January 27, 2021 (inception) through March 31, 2021 (as revised in footnote 2B per form 10-Q filed on August 24, 2021)
Initial Value of Class A ordinary shares subject to possible redemption	$	181,753,690	$	18,246,310		$	200,000,000
Change in Class A ordinary shares subject to possible redemption		508,467		(508,467	)		0


Statement of Cash Flows for the period from January 27, 2021 (inception) through June 30, 2021 (per form 10-Q filed on August 24, 2021)
Initial Value of Class A ordinary shares subject to possible redemption	$	181,753,690	$	18,246,310		$	200,000,000
Change in Class A ordinary shares subject to possible redemption		3,746,817		(3,746,817	)		0

Note ~~3 —~~ 3—Significant

Accounting

Policies

Basis of Presentation

The accompanying unaudited condensed financial

statements

have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the instructions to Form

10-Q

and Article 8 of Regulation

S-X

of the ~~U.S. Securities and Exchange Commission (“SEC”).~~SEC. Certain information or footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed financial statements include all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financial position, operating results and cash flows for the periods presented.

The accompanying unaudited condensed financial statements should be read in conjunction with the Company’s prospectus for its IPO as filed with the SEC on March 24, 2021, as well as the Company’s Current Reports on Form

8-K.

The interim results for the three months ended September 30, 2021 and for the period from January 27, 2021 (inception) through ~~March 31,~~September 30, 2021 are not necessarily indicative of the results to be expected for the year ending December 31, 2021 or for any future interim periods.

Emerging Growth Company Status

The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and ~~stockholder~~shareholder approval of any golden parachute payments not previously approved.

Further, Section 102(b)(1) of the JOBS Act

exempts

emerging growth companies

from

being required to comply with new or revised financial accounting standards until private companies (that is, those that have not had a

Table of Contents

Securities Act registration statement declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that an emerging growth company can elect to opt out of the extended transition period and comply with the requirements that apply to

non-emerging

growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.

~~TB SA ACQUISITION CORP~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.

Cash and Cash Equivalents

The Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents.

Marketable Securities Held in Trust Account

At ~~March 31,~~September 30, 2021, the Trust Account had ~~$200,000,000~~$200,010,548 held in marketable securities. ~~During~~For the period ~~March 25,~~from January 27, 2021 ~~to March 31,~~(inception) through September 30, 2021, the Company did ~~not~~0t withdraw any of interest income from the Trust Account to pay its tax obligations.

Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times, may exceed the Federal Depository Insurance Corporation coverage of $250,000, and investments held in the Trust Account. At ~~March 31,~~September 30, 2021, the Company has not experienced losses on this account.

Class A Ordinary Shares Subject to Possible Redemption

~~The Company accounts for its~~

All of the 20,000,000 Class A ordinary shares ~~subject~~sold as part of the Units in the IPO contain a redemption feature which allows for the redemption of such public shares in connection with the Company’s liquidation or if there is a shareholder vote or tender offer in connection with the Business Combination and in connection with certain amendments to ~~possible redemption in~~the Company’s amended and restated memorandum and articles of association. In accordance with ~~the~~SEC and its staff’s guidance on redeemable equity instruments, which has been codified in ASC ~~480. Class A ordinary shares subject to mandatory~~

480-10-S99,

redemption ~~(if any) are classified as a liability instrument and are measured at fair value. Conditionally redeemable ordinary shares (including ordinary shares that feature redemption rights that are either~~provisions not solely within the control of the ~~holder or~~Company require ordinary shares subject to redemption ~~upon the occurrence~~to be classified outside of ~~uncertain events not solely within the Company’s control) are classified as temporary~~permanent equity. AtTherefore, all ~~other times, ordinary shares are classified as stockholders’ equity. The Company’s~~ Class A ordinary shares ~~feature certain redemption rights that are considered to be~~have been classified outside of permanent equity.

The Company recognizes changes in redemption value immediately as they occur and adjusts the ~~Company’s control and subject~~carrying value of redeemable ordinary shares to equal the redemption value at the end of each reporting period. Increases or decreases in the carrying amount of redeemable ordinary shares are affected by charges against additional paid in capital to the ~~occurrence~~extent available and accumulated deficit.

Table of ~~uncertain future events. Accordingly,~~Contents

Net Income Per Ordinary Share

The Company has two classes of shares, which are referred to as ~~of March 31, 2021, 18,109,549 shares of~~ Class A ordinary shares ~~subject~~and Class B ordinary shares. Earnings and losses are shared pro rata between the two classes of shares. The 11,000,000 potential ordinary shares for outstanding warrants to ~~possible redemption are presented at redemption value as temporary equity, outside of the shareholders’ equity section of~~purchase the Company’s ~~balance sheet.~~

~~Net Income (Loss)~~shares were excluded from diluted earnings per ~~Ordinary Share~~

~~The Company complies with accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share.” The Company’s statements of operations include a presentation of income (loss) per~~ share ~~for Class A common stock subject to possible redemption in a manner similar to the~~ ~~two-class~~ method of income (loss) per share. Net income per common stock, basic and diluted for Class A common stock subject to redemption is calculated by dividing the interest income earned on the Trust Account totaling $0 for the three months ended ~~March 31,~~September 30, 2021 ~~by the weighted average number of Class A common stock subject to possible redemption outstanding since original issuance. Net loss per common stock, basic~~ and ~~diluted for~~ ~~non-redeemable~~ ~~common stock is calculated by dividing the net income, adjusted for income attributable to Class A common stock subject to redemption, by the weighted average number of~~ ~~non-redeemable~~ ~~common stock outstanding~~ for the ~~period.~~ ~~Non-redeemable~~ ~~common stock includes~~period from January 27, 2021 (inception) through September 30, 2021 because the ~~Founder Shares as these shares do~~warrants are contingently exercisable, and the contingencies have not ~~have any redemption features and do not participate in the income earned on the Trust Account.~~

~~The Company did not have any dilutive securities and other contracts that could, potentially, be exercised or converted into ordinary shares and then share in the earnings of the Company.~~yet been met. As a result, diluted ~~loss~~net income per ordinary share is the same as basic ~~loss~~net income per ordinary share for the periods presented.

The table below presents a reconciliation of the numerator and denominator used to compute basic and diluted net income per share for ~~the period presented.~~

each class of ordinary share:

	For the three months ended September 30, 2021				For the period from January 27, 2021 (inception) through September 30, 2021
	Class A		Class B		Class A		Class B
Basic and diluted net income per share:
Numerator:
Allocation of net income	$	3,329,246	$	832,312	$	5,825,738	$	1,855,037
Denominator:
Weighted-average shares outstanding		20,000,000		5,000,000		15,384,615		4,898,785

Basic and diluted net income per share	$	0.17	$	0.17	$	0.38	$	0.38

Offering Costs

The Company complies with the requirements of FASB ASC

340-10-S99-1

and SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering.” Offering costs consist principally of professional and registration fees incurred through the balance sheet date that are related to the Public Offering and that were charged to ~~stockholders’~~shareholders’ equity upon the completion of the IPO. Accordingly, on ~~March 31,~~September 30, 2021, offering costs totaling $4,702,041 have been charged to ~~stockholders’~~shareholders’ equity (consisting of $4,000,000 of underwriting fees and $702,041 of other offering costs). Of the total transaction cost $228,331 was reclassed to expense as a

non-operating

expense in the ~~statement~~statements of operations with the rest of the offering cost charged to ~~stockholders’~~shareholders’ equity. The transaction costs were allocated based on the relative fair value basis, compared to the total offering proceeds, between the fair value of the public warrant liabilities and the Class A ordinary shares.

~~TB SA ACQUISITION CORP~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

Fair Value of Financial Instruments

The fair value of the Company’s assets and liabilities, which qualify as financial instruments under FASB ASC 820, “Fair Value Measurements and Disclosures,” approximates the carrying amounts represented in the balance sheet.

Derivative ~~warrant~~Warrant liabilities

The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates all of its financial instruments, including issued stock purchase warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives, pursuant to ASC 480 and FASB ASC ~~815-15.~~Topic 815, “Derivatives and Hedging” (“ASC 815”). The classification of derivative instruments, including whether such

instruments

should be recorded as liabilities or as

equity

, is

re-assessed

at the end of each reporting period.

Table of Contents

The Company accounts for its 11,000,000 ordinary share ~~warrants~~Warrants issued in

connection

with its IPO (6,666,666) and ~~private placement~~Private Placement (4,333,334) as derivative warrant liabilities in accordance with ASC

815-40.

Accordingly, the Company recognizes the warrant instruments as liabilities at fair value and adjusts the instruments to fair value at each reporting period. The liabilities are subject to

re-measurement

at each balance sheet date until exercised, and any change in fair value is recognized in the Company’s ~~statement~~statements of operations. The fair value of ~~warrants~~Warrants issued by the Company in connection with the Public Offering and Private Placement has been estimated using Monte-Carlo simulations ~~at each~~as of the initial measurement date, and for the Private Placement Warrants, as of subsequent measurement dates (see Note 10).

Income Taxes

The Company accounts for income taxes under FASB ASC Topic 740, “Income Taxes” (“ASC 740”), which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

ASC 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing authorities. The Company’s management determined that the Cayman Islands is the Company’s major tax jurisdiction. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. As of ~~March 31,~~September 30, 2021, there were no0 unrecognized tax benefits and no0 amounts accrued for interest and penalties. The Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviation from its position.

The Company is considered to be an exempted Cayman Islands company with no connection to any other taxable jurisdiction and is presently not subject to income taxes or income tax filing requirements in the Cayman Islands or the United States. As such, the Company’s tax provision was zero for the period presented.

Recent Accounting Standards

In August 2020, the FASB issued Accounting Standards Update (“ASU”)

2020-06,

Debt—Debt with Conversion and Other Options (Subtopic

470-20)

and ASC

815-40

(“ASU

2020-06”)

to simplify accounting for certain financial instruments. ASU

2020-06

eliminates the current models that require separation of beneficial conversion and cash conversion features from convertible instruments and simplifies the derivative scope exception guidance pertaining to equity classification of contracts in an entity’s own equity. The new standard also introduces additional disclosures for convertible debt and freestanding instruments that are indexed to and settled in an entity’s own equity. ASU

2020-06

amends the diluted earnings per share guidance, including the requirement to use the

if-converted

method for all convertible instruments. ASU

2020-06

is effective January 1, 2022 and should be applied on a full or modified retrospective basis, with early adoption permitted beginning on January 1, 2021. The Company is currently assessing the impact, if any, that ASU

2020-06

would have on its financial position, results of operations or cash flows.

Management does not believe that any other recently issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company’s financial statements.

Note ~~4 —~~ 4—Initial Public Offering

Pursuant to the IPO, the Company sold 20,000,000 Units, at a price of $10.00 per Unit. Each Unit consists of one ~~share of~~ Class A ~~Ordinary shares,~~ordinary share, par value $0.0001 per share, and

one-third

of one redeemable warrant (each, a “Public

Table of Contents

Warrant” and collectively, the “Public Warrants”). Each whole Public Warrant entitles the holder to purchase ~~one share of~~1 Class A ~~Ordinary shares~~ordinary share at a price of $11.50 per share.

As of September 30, 2021, the Class A ordinary shares reflected on the balance sheet are reconciled in the following table:


Gross proceeds from IPO	$	200,000,000
Less:
Proceeds allocated to Public Warrants		(9,133,333	)
Class A ordinary share issuance costs		(4,473,710	)
Plus:
Accretion of carrying value to redemption value		13,607,043

Class A ordinary shares subject to possible redemption	$	200,000,000

Note ~~5 —~~ 5—Related Party—Private Placement Warrants

Simultaneously with the closing of the IPO, the Sponsor purchased an aggregate of 4,333,334 Private Placement Warrants at a price of $1.50 per warrant ($6,500,001 in the aggregate) (the “Private Placement”). Each Private Placement Warrant is exercisable to purchase one ~~share of~~ Class A ordinary ~~shares~~share at a price of $11.50 per share. A portion of the purchase price of the Private Placement Warrants was added to the proceeds from ~~this offering~~the IPO to be held in the Trust Account.

~~TB SA ACQUISITION CORP~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

The Private Placement Warrants will be identical to Public Warrants except that the Private Placement Warrants, so long as they are held by the Sponsor or its permitted transferees, (i) will not be redeemable by the Company, (ii) may not (including the Class A ordinary shares issuable upon exercise of these Private Placement Warrants), subject to certain limited exceptions, be transferred, assigned or sold by the holders until 30 days after the completion of the Company’s initial Business Combination, (iii) may be exercised by the holders on a cashless basis and (iv) (including the ordinary shares issuable upon exercise of these ~~warrants)~~Warrants) will be entitled to certain registration rights.

If the Private Placement Warrants are held by holders other than the Sponsor or its permitted transferees, the Private Placement Warrants will be redeemable by the Company and exercisable by the holders on the same basis as the Public Warrants.

The Sponsor, officers and directors entered into a letter agreement with the Company, pursuant to which they agreed to waive their redemption rights with respect to any Founder Shares (as described in Note 6)7) and public shares held by them in connection with the completion of the initial Business Combination or certain amendments to the amended and restated memorandum and articles of association. In addition, the Sponsor, officers and directors agreed to waive their rights to liquidating distributions from the Trust Account with respect to their Founder Shares if the Company fails to complete the initial Business Combination within the prescribed time frame. However, if the Sponsor or any of the Company’s officers, directors or affiliates acquire public shares, they will be entitled to liquidating distributions from the Trust Account with respect to such public shares if the Company fails to complete the initial Business Combination within the prescribed time frame. In the event that the Company submits the initial Business Combination to the public shareholders for a vote, the Sponsor will agree to vote any Founder Shares held by it and any public shares purchased during or after the IPO in favor of the initial Business Combination and the officers and directors will also agree to vote any public shares purchased during or after the IPO in favor of the initial Business Combination.

Table of Contents

Note ~~6 —~~ 6—Related Party Transactions

Founder Shares

On February 1, 2021, the Sponsor paid $25,000, or approximately $0.003 per share, to cover certain offering costs of the Company in consideration for 7,187,500 Class B ordinary shares, par value $0.0001 per share (the “Founder Shares”). On March 22, 2021, we effected a share surrender resulting in our initial shareholders holding 5,750,000 Class B ordinary shares. On May 7, 2021, the underwriter of the IPO’s over-allotment option expired unexercised, resulting in the forfeiture of an additional 750,000 Founder Shares.

The initial shareholders, officers and directors ~~will agree~~have agreed not to transfer or sell any of their Founder Shares until the earlier to occur of: (a) one year after the completion of the Company’s initial Business Combination and (b) subsequent to Company’s initial Business Combination, (x) if the closing price of the Company’s Class A ordinary shares equals or exceeds $12.00 per share (as adjusted for share subdivisions, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any

30-trading

day period commencing at least 150 days after the Company’s initial Business Combination or (y) the date on which Company complete a liquidation, merger, share exchange or other similar transaction that results in all of the Company’s public shareholders having the right to exchange their Class A ordinary shares for cash, securities or other property. The Private Placement Warrants and the respective Class A ordinary shares underlying such ~~warrants~~Warrants are not transferable or salable until 30 days after the completion of the Company’s initial Business Combination. The foregoing restrictions will not be applicable to transfers (a) to the Company’s officers or directors, any affiliates or family members of any of the Company’s officers or directors, any members or partners of the Sponsor or their affiliates, any affiliates of the Sponsor, or any employees of such affiliates; (b) in the case of an individual, by gift to a member of one of the individual’s immediate family or to a trust, the beneficiary of which is a member of the individual’s immediate family, an affiliate of such person or to a charitable organization; (c) in the case of an individual, by virtue of laws of descent and distribution upon death of the individual; (d) in the case of an individual, pursuant to a qualified domestic relations order; (e) by private sales or transfers made in connection with any forward purchase agreement or similar arrangement or in connection with the consummation of a Business Combination at prices no greater than the price at which the Founder Shares, Private Placement Warrants or Class A ordinary shares, as applicable, were originally purchased; (f) by virtue of the Sponsor’s organizational documents upon liquidation or dissolution of the Sponsor; (g) to the Company for no value for cancellation in connection with the consummation of the Company’s initial Business Combination; (h) in the event of the Company’s liquidation prior to the completion of the Company’s initial Business Combination; or (i) in the event of the Company’s completion of a liquidation, merger, share exchange or other similar transaction which results in all of the Company’s public shareholders having the right to

~~TB SA ACQUISITION CORP~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

exchange their Class A ordinary shares for cash, securities or other property subsequent to the Company’s completion of the Company’s initial Business Combination; provided, however, that in the case of clauses (a) through (f) these permitted transferees must enter into a written agreement agreeing to be bound by these transfer restrictions and the other restrictions contained in the letter agreement.

Promissory ~~Note —~~ Note—Related Party

On February 1, 2021, the Company issued ~~the Promissory Note~~a promissory note (the “Note”) to the Sponsor, pursuant to which the Company may borrow up to an aggregate principal amount of $300,000. The ~~Promissory~~ Note is

non-interest

bearing and payable on the earlier of (i) December 31, 2021 or (ii) the IPO. As of the consummation of the IPO on March ~~31,~~25, 2021, the Company had borrowed $133,541 under the ~~note. The~~Note. On April 16, 2021, the Company repaid the Note in ~~full~~full. As of September 30, 2021, there is no balance owed on ~~April~~ the Note and it is 0 longer available to be drawn upon.

Due to Related Party

The Sponsor and an affiliate of the Sponsor have charged the Company for support charges under the administrative support agreement and other reimbursable expenses incurred in connection the Company’s

16 ~~2021.~~

Table of Contents

operations. As of September 30, 2021, the Company owed the Sponsor an aggregate

of $126,065, comprised of administrative support fees of $60,000 and other reimbursements of $66,065.

Administrative Support Agreement

Commencing on the date of the IPO, the Company has agreed to pay the Sponsor a total of $10,000 per month for office space and administrative support services. Upon completion of the Initial Business Combination or the Company’s liquidation, the Company will cease paying these monthly fees.

For the three months ended September 30, 2021 and the period from January 27, 2021 (inception) to September 30, 2021, the Company incurred $30,000 and $62,000 of administrative support expense, respectively.

Working Capital Loans

In addition, in order to finance transaction costs in connection with a Business Combination, the initial ~~stockholders~~shareholders or an affiliate of the initial ~~stockholders~~shareholders or certain of the Company’s directors and officers may, but are not obligated to, loan the Company funds as may be required (“Working Capital Loans”). If the Company completes a Business Combination, the Company would repay the Working Capital Loans out of the proceeds of the Trust Account released to the Company. Otherwise, the Working Capital Loans would be repaid only out of funds held outside the Trust Account. In the event that a Business Combination does not close, the Company may use a portion of the proceeds held outside the Trust Account to repay the Working Capital Loans, but no proceeds held in the Trust Account would be used to repay the Working Capital Loans. Except for the foregoing, the terms of such Working Capital Loans, if any, have not been determined and no written agreements exist with respect to such loans. The Working Capital Loans would either be repaid upon consummation of a Business Combination, without interest, or, at the lender’s discretion, up to $1,500,000 of such Working Capital Loans may be convertible into warrants of the post-Business Combination entity at a price of $1.50 per warrant. The warrants would be identical to the Private Placement Warrants. As of ~~March 31,~~September 30, 2021, the Company had no0 outstanding borrowings under the Working Capital Loans.

Note ~~7 —~~ 7—Commitments & Contingencies

Registration Rights

The holders of the Founder Shares, Private Placement Warrants and any ~~warrants~~Warrants that may be issued on conversion of Working Capital Loans (and any Class A ordinary shares issuable upon the exercise of the Private Placement Warrants or ~~warrants~~Warrants issued upon conversion of the Working Capital Loans and upon conversion of the Founder Shares) will be entitled to registration rights pursuant to a registration rights agreement to be signed prior to or on the Effective Date requiring the Company to register such securities for resale (in the case of the Founder Shares, only after conversion to the Class A ordinary shares). The holders of these securities will be entitled to make up to three demands, excluding short form registration demands, that the Company registers such securities. In addition, the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent to the completion of the initial Business Combination and rights to require the Company to register for resale such securities pursuant to Rule 415 under the Securities Act. The Company will bear the expenses incurred in connection with the filing of any such registration statements.

Underwriting and Marketing Agreement

The Company has granted the

underwriter

45-day

option from March 25, 2021 to purchase up to an additional 3,000,000 Units to cover over-allotments. On May 7, 2021, the underwriter’s over-allotment option expired unexercised.

On March 25, 2021, the Company paid a fixed underwriting

discount

of $0.20 per Unit, or $4,000,000 in the aggregate. Additionally, the underwriter and TowerBrook Financial, L.P. will assist the Company in holding

Table of Contents

meetings with its shareholders to discuss the potential Business Combination and the target business’ attributes, introduce the Company to potential investors that are interested in purchasing the Company’s securities in connection with a Business Combination, assist the Company in obtaining shareholder approval for the Business Combination and assist the Company with its press releases and public filings in connection with the Business Combination, for which they will be entitled to a deferred marketing fee of 3.5% ($7,000,000) of the gross proceeds of the ~~Proposed Public Offering~~IPO upon the completion of the Company’s initial Business Combination.

~~TB SA ACQUISITION CORP~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

Note ~~8 — Stockholder’s~~8—Shareholders’ Equity

Preference Shares

—The Company is authorized to issue a total of 5,000,000 preference shares at par value of $0.0001 each. At ~~March 31,~~September 30, 2021, there were no0 preference shares issued or outstanding.

Class

A Ordinary Shares

—The Company is authorized to issue a total of 500,000,000 Class A ordinary shares at par value of $0.0001 each. At ~~March 31,~~September 30, 2021, there were ~~1,890,451~~0 Class A ordinary shares issued ~~and~~or outstanding, ~~(excluding 18,109,549~~excluding 20,000,000 shares subject to possible ~~redemption).~~

redemption.

Class

B Ordinary Shares

—The Company is authorized to issue a total of 50,000,000 ~~shares of~~ Class B ordinary shares at par value of $0.0001 each. At ~~March 31,~~September 30, 2021, there were ~~5,750,000~~5,000,000 Class B ordinary shares issued or outstanding.

Ordinary shareholders of record are entitled to one vote for each share held on all matters to be voted on by shareholders. Except as described below, holders of Class A ordinary shares and holders of Class B ordinary shares will vote together as a single class on all matters submitted to a vote of the Company’s shareholders except as required by law. Unless specified in the Company’s amended and restated memorandum and articles of association, or as required by applicable provisions of the Companies Act (As Revised) of the Cayman Islands or applicable stock exchange rules, the affirmative vote of a simple majority of the Company’s ordinary shares that are voted is required to approve any such matter voted on by the Company’s shareholders. Approval of certain actions will require a special resolution under Cayman Islands law, and pursuant to the Company’s amended and restated memorandum and articles of association; such actions include amending the Company’s amended and restated memorandum and articles of association and approving a statutory merger or consolidation with another company. The Company’s board of directors is divided into three classes, each of which will generally serve for a term of three years with only one class of directors being elected in each year. There is no cumulative voting with respect to the election of directors, with the result that the holders of more than 50% of the shares voted for the election of directors can elect all of the directors. The Company’s shareholders are entitled to receive ratable dividends when, as and if declared by the board of directors out of funds legally available therefor. Prior to the Company’s initial Business Combination, only holders of the Company’s Founder Shares will have the right to vote on the election of directors. Holders of the Company’s public shares will not be entitled to vote on the election of directors during such time. In addition, prior to the completion of an initial Business Combination, holders of the Company’s Founder Shares may by ordinary resolution remove a member of the board of directors for any reason. The provisions of the Company’s amended and restated memorandum and articles of association governing the appointment or removal of directors prior to the Company’s initial Business Combination may only be amended by a special resolution passed by not less than

two-thirds

of the Company’s ordinary shares who attend and vote at the Company’s shareholder meeting which shall include the affirmative vote of a simple majority of the Company’s Class B ordinary shares.

Note ~~9 —~~ 9—Warrants

Each whole ~~warrant~~Warrant entitles the holder to purchase one Class A ordinary share at a price of $11.50 per share, subject to adjustment as discussed herein. In addition, if (x) the Company issues additional Class A ordinary shares or equity-linked securities for capital raising purposes in connection with the closing of the initial Business Combination at an issue price or effective issue price of less than $9.20 per ordinary share (with such issue ~~price or~~priceor effective issue price to be determined in good faith by the Company’s board of directors and, in the

Table of Contents

case of any such issuance to the Sponsor or its affiliates, without taking into account any Founder Shares held by the Sponsor or such affiliates, as applicable, prior to such issuance) (the “Newly Issued Price”), (y) the aggregate gross proceeds from such issuances represent more than 60% of the total equity proceeds, and interest thereon, available for the funding of the initial Business Combination on the date of the consummation of the initial Business Combination (net of redemptions), and (z) the volume weighted average trading price of the Class A ordinary shares during the 20 trading day period starting on the trading day prior to the day on which the Company consummates the initial Business Combination (such price, the “Market Value”) is below $9.20 per share, the exercise ~~price of~~priceof the Warrants will be adjusted (to the nearest cent) to be equal to 115% of the higher of the Market Value and the Newly Issued Price, the $18.00 per share redemption trigger price described below under “—Redemption of ~~warrants~~Warrants when the price per Class A ordinary share equals or exceeds $18.00” and “—Redemption of ~~warrants~~Warrants when the price per Class A ordinary shares equals or exceeds $10.00” will be adjusted (to the nearest cent) to be equal to 180% of the higher of the Market Value and the Newly Issued Price, and the $10.00 per share redemption trigger price described below under “—Redemption of ~~warrants~~Warrants when the price per Class A ordinary share equals or exceeds $10.00” will be adjusted (to the nearest cent) to be equal to the higher of the Market Value and the Newly Issued Price.

The ~~warrants~~Warrants will become exercisable on the later of 12 months from the closing of the ~~Proposed Public Offering~~IPO or 30 days after the completion of its initial Business Combination, and will expire five years after the completion of the Company’s initial Business Combination, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation.

~~TB SA ACQUISITION CORP~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

The Company has agreed that as soon as practicable, but in no event later than 20 business days after the closing of the initial Business Combination, the Company will use its commercially reasonable efforts to file with the SEC a registration statement for the registration, under the Securities Act, of the Class A ordinary shares issuable upon exercise of the Warrants, and the Company will use its commercially reasonable efforts to cause the same to become effective within 60 business days after the closing of the initial Business Combination, and to maintain the effectiveness of such registration statement and a current prospectus relating to those Class A ordinary shares until the Warrants expire or are redeemed, as specified in the warrant agreement; provided that if the Class A ordinary shares are at the time of any exercise of a warrant not listed on a national securities exchange such that they satisfy the definition of a “covered security” under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of Public Warrants who exercise their ~~warrants~~Warrants to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act and, in the event the Company so elect, the Company will not be required to file or maintain in effect a registration statement, but the Company will use its commercially ~~reasonably~~reasonable efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available. If a registration statement covering the Class A ordinary shares issuable upon exercise of the Warrants is not effective by the 60th day after the closing of the initial Business Combination, ~~warrant~~Warrant holders may, until such time as there is an effective registration statement and during any period when the Company will have failed to maintain an effective registration statement, exercise Warrants on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act or another exemption, but the Company will use its commercially ~~reasonably~~reasonable efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available. In such event, each holder would pay the exercise price by surrendering the Warrants for that number of Class A ordinary shares equal to the lesser of (A) the quotient obtained by dividing (x) the product of the number of Class A ordinary shares underlying the Warrants, multiplied by the excess of the “fair market value” ~~(defined~~(as defined below) less the exercise price of the ~~warrants~~Warrants by (y) the fair market value and (B) 0.361. The “fair market value” shall mean the volume weighted average price of the Class A ordinary shares for the 10 trading days ending on the trading day prior to the date on which the notice of exercise is received by the warrant agent.

Redemption of Warrants

when the price per Class

A ordinary share equals or exceeds $18.00.

Once the Warrants become exercisable, the Company may redeem the outstanding Warrants (except as described herein with respect to the Private Placement Warrants):

in whole and not in part;

Table of Contents

at a price of $0.01 per warrant;

upon a minimum of 30 days’ prior written notice of redemption to each Warrant holder; and

if, and only if, the closing price of the Class A ordinary shares equals or exceeds $18.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Warrant as described under the heading “Description of Securities—Warrants—Public Shareholders’ Warrants—Anti-Dilution Adjustments”) for any 20 trading days within a~~30-trading~~

-trading

day period ending three trading days before the Company sends the notice of redemption to the Warrant holders.

The Company has established the last of the redemption criterion discussed above to prevent a redemption call unless there is at the time of the call a significant premium to the Warrant exercise price. If the foregoing conditions are satisfied and the Company issues a notice of redemption of the Warrants, each Warrant holder will be entitled to exercise his, her or its Warrant prior to the scheduled redemption date. However, the price of the Class A ordinary shares may fall below the $18.00 redemption trigger price (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Warrant as described under the heading “Description of Securities—Warrants—Public Shareholders’ Warrants—Anti-dilution Adjustments”) as well as the $11.50 (for whole shares) Warrant exercise price after the redemption notice is issued.

Redemption of Warrants when the price per Class

A ordinary share equals or exceeds $10.00

. Once the Warrants become exercisable, the Company may redeem the outstanding Warrants:

in whole and not in part;

at $0.10 per Warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their Warrants on a cashless basis prior to redemption and receive that number of shares determined by reference to the table sets forth ender “Description of Securities—Warrants—Public Shareholders’ ~~Warrants”~~Warrants�� based on the redemption date and the “fair market value” of the Class A ordinary shares (as defined above) except as otherwise described below;

and

~~TB SA ACQUISITION CORP~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

if, and only if, the closing price of the Class A ordinary shares equals or exceeds $10.00 per public share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Warrant as described under the heading “Description of Securities—Warrants—Public Shareholders’ Warrants—Anti-Dilution Adjustments”) for any 20 trading days within the~~30-trading~~

-trading

day period ending three trading days before the Company sends the notice of redemption to the Warrant ~~holders; and~~

holders.

Note ~~10 —~~ 10—Fair Value Measurements

Fair value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction between market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:

Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;

Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and

Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

Table of Contents

The following table presents information about the Company’s assets that are measured at fair value on a recurring basis at ~~March 31,~~September 30, 2021 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

   March 31,
2021    Quoted
Prices In
Active
Markets
(Level 1)    Significant
Other
Observable
Inputs
(Level 2)    Significant
Other
Unobservable
Inputs
(Level 3)
Description

Liabilities:

Warrant liabilities - Public
   9,533,334    —      —      9,533,334
Warrant liabilities - Private
   6,153,333    —      —      6,153,333








   $ 15,686,667    $ —      $ —      $ 15,686,667

	September 30, 2021		Quoted Prices In Active Markets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Other Unobservable Inputs (Level 3)
Description
U.S. government securities in Trust Account	$	200,010,548	$	200,010,548		0		0

Liabilities:
Warrant liabilities—Public		3,866,667		3,866,667		0		0
Warrant liabilities—Private		2,513,334		0		0		2,513,334

	$	6,380,001	$	3,866,667	$	0	$	2,513,334

The Company ~~utilizes~~utilized a Monte Carlo simulation model to value the Warrants at the initial measurement date and, for the Private Placement Warrants, at each subsequent reporting period, with changes in fair value recognized in the ~~statement~~statements of operations. The estimated fair value of the warrant liability is determined using Level 3 inputs. Inherent in a binomial options pricing model are assumptions related to expected share-price volatility, expected life, risk-free interest rate and dividend yield. The Company estimates the volatility of its ordinary shares based on historical volatility of comparable SPAC warrants that matches the expected remaining life of the Warrants. The risk-free interest rate is based on the U.S. Treasury

zero-coupon

yield curve on the grant date for a maturity similar to the expected remaining life of the Warrants. The expected life of the Warrants is assumed to be equivalent to their remaining contractual term. The dividend rate is based on the historical rate, which the Company anticipates to remain at zero.

As of September 30, 2021, the Company utilized the quoted market price for the fair value of the Public Warrants, and the public warrant liabilities were transferred to Level 1.

The aforementioned warrant liabilities are not subject to qualified hedge accounting.

~~There were no transfers between Levels 1, 2 or 3 during the quarter ended March 31, 2021.~~

The following table provides quantitative information regarding Level 3 fair value measurements:

~~TB SA ACQUISITION CORP~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

   At
March 25,
2021
(Initial
Measurement) At
March 31,
2021
Stock price
   $ 9.51 $ 9.37
Strike price
   $ 11.50 $ 11.50
Term (in years)
   5.00 5.00
Volatility
   40.0 % 40.0 %
Risk-free rate
   1.26 % 1.38 %
Dividend yield
   0.0 % 0.0 %

	At March 25, 2021 (Initial Measurement)			At September 30, 2021
Share price	$	9.51		$	10.00
Strike price	$	11.50		$	11.50
Term (in years)		5.00			5.00
Volatility		30.0	%		11.0	%
Risk-free rate		1.26	%		1.15	%
Dividend yield		0.0	%		0.0	%

Table of Contents

The following table presents the changes in the fair value of ~~warrant~~Level 3 liabilities:

   Public    Private
Placement    Warrant
Liabilities
Fair value as of January 27, 2021
   $ —      $ —      $ —
Initial measurement on March 25, 2021
   9,733,334    6,326,666    16,060,000
Change in fair value
   (200,000 )    (173,333 )    (373,333 )






Fair value as of March 31, 2021
   $ 9,533,334    $ 6,153,333    $ 15,686,667

	Warrant Liabilities
Fair value as of January 27, 2021	$	0
Initial measurement on March 25, 2021		15,070,000
Change in fair value		(550,000	)

Fair value as of March 31, 2021		14,520,000
Change in fair value		(3,519,999	)
Transfer of public warrant liabilities to Level 1		(6,666,667	)

Fair value as of June 30, 2021		4,333,334
Change in fair value		(1,820,000	)

Fair value as of September 30, 2021	$	2,513,334

Note ~~11 —~~ 11—Subsequent Events

The Company evaluated subsequent events and transactions that occurred after the balance sheet date through the date that the financial statements were issued. Based upon this review, the Company did not identify any subsequent events that would have required adjustment or disclosure in the financial statements.

~~Item 2. Management’s Discussion and Analysis~~Table of ~~Financial Condition and Results of Operations.~~

Contents

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Results of Operations and Known Trends or Future Events

We have neither engaged in any operations nor generated any revenues to date. Our only activities since inception have been organizational activities, those necessary to prepare for our Initial Public Offering and identifying a target company for our initial Business Combination. We do not expect to generate any operating revenues until after completion of our initial Business Combination. We generate

non-operating

income in the form of interest income on cash and cash equivalents held in the Trust Account. We incur expenses as a result of being a public company (for legal, financial reporting, accounting and auditing compliance), as well as for due diligence expenses.

For the ~~three months ended,~~period from January 27, 2021 (inception) through September 30, 2021, we had a net income of ~~$104,200.~~$7.7 million. We ~~incurred $40,802~~recorded a gain on the change in fair value of warrants of $8.7 million, offset by $0.2 million of offering costs allocated to warrants and $0.8 million of formation and operating costs consisting mostly of general and administrative expenses.

As a result of the restatement described in Note 2 to the financial statements included herein, we classify the Warrants issued in connection with our Initial Public Offering and private placement as liabilities at their fair value and adjust the Warrant instruments to fair value at each reporting period. These liabilities are subject to remeasurement at each balance sheet date until exercised, and any change in fair value is recognized in our statement of operations. As part of the reclassification to warrant liability, we reclassed a portion of the offering costs associated with the IPO originally charged to stockholders’ equity, to an expense in the statement of operations in the amount of $228,331 based on a relative fair value basis.

For the three months ended ~~March 31,~~September 30, 2021, we had a net income of $4.2 million. We recorded a gain on the change in fair value of ~~Warrants was an decrease in the liability~~warrants of ~~approximately $373,333.~~

$4.6 million, offset by $0.5 million of formation and operating costs consisting mostly of general and administrative expenses.

Liquidity and Capital Resources

As of ~~March 31,~~September 30, 2021, wethe Company had ~~cash outside the Trust Account of $2,500,001 available for~~approximately $0.5 million in its operating bank account, and working capital ~~needs.~~of approximately $0.8 million. All remaining cash held in the Trust Account ~~are~~is generally unavailable for the Company’s use, prior to an initial Business Combination, and is restricted for use either in a Business Combination or to redeem ~~common stock.~~Class A ordinary shares. As of ~~March 31,~~September 30, 2021, none of the amount in the Trust Account was available to be withdrawn as described above.

Through ~~March 31,~~September 30, 2021, the Company’s liquidity needs were satisfied through receipt of $25,000 from the sale of the ~~founder shares,~~Founder Shares and the ~~remaining~~ net proceeds from the ~~Initial Public Offering and~~consummation of the ~~sale of~~ Private Placement ~~Warrants.~~

~~The Company anticipates that the $2,500,001 outside of~~not held in the Trust ~~Account as of March 31, 2021, will be sufficient~~Account. In addition, in order to ~~allow the Company to operate for at least the next 12 months, assuming that~~finance transaction costs in connection with a Business Combination, isthe Sponsor or an affiliate of the Sponsor, or certain of the officers and directors may, but are not ~~consummated during that time.~~ obligated to, provide the Company with working capital loans. As of September 30, 2021, there were no amounts outstanding under any working capital loan.

Until consummation of our initial Business Combination, the Company will be using the funds not held in the Trust Account, and any additional Working Capital Loans (as defined in Note 56 to our financial statements) from the initial ~~stockholders,~~shareholders, the Company’s officers and directors, or their respective affiliates (which is described in Note 56 to our financial statements), for identifying and evaluating prospective acquisition candidates, performing business due diligence on prospective target businesses, traveling to and from the offices, plants or similar locations of prospective target businesses, reviewing corporate documents and material agreements of prospective target businesses, selecting the target business to acquire and structuring, negotiating and consummating the initial Business Combination.

in-depth

Table of Contents

assets or the classification of the liabilities that might be necessary should the Company will need to raise additional capital through loans from its Sponsor, officers, directors, or third parties. None of the Sponsor, officers or directors are under any obligation to advance funds to, or to invest in, the Company. If the Company isbe unable to raise additional capital, it may be required to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of its business plan, and reducing overhead expenses. The Company cannot provide any assurance that new financing will be available to it on commercially acceptable terms, if at all.

continue as a going concern.

Derivative Warrant Liabilities

We do not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. We evaluate all of our financial instruments, including issued stock purchase warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives, pursuant to ASC 480 and ASC ~~815-15.~~815. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is reassessed at the end of each reporting period.

We issued an aggregate of 11,000,000 Warrants in connection with our Initial Public Offering and ~~private placement,~~Private Placement, which ~~as a result of the correction of an error described in Note 2 to the financial statements included herein,~~ are recognized as derivative liabilities in accordance with ASC

815-40.

Accordingly, we recognize the Warrants as liabilities at fair value and adjust the instruments to fair value at each reporting period. The liabilities are subject to remeasurement at each balance sheet date until exercised, and any change in fair value is recognized in the Company’s ~~statement~~statements of operations. The fair value of Warrants issued in connection with our Initial Public Offering and ~~private placement~~Private Placement has been estimated using Monte Carlo simulations at the initial measurement date and, for the Private Placement Warrants, as of each subsequent measurement date.

~~Item 3. Quantitative and Qualitative Disclosures About Market Risk~~

As of September 30, 2021, the Public Warrants are valued at the quoted market price.

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

We are a smaller reporting company as defined by Rule

12b-2

of the Exchange Act and are not required to provide the information otherwise required under this item. As of ~~March 31,~~September 30, 2021, we were not subject to any market or interest rate risk. Following the consummation of our Initial Public Offering, the net proceeds received into the Trust Account have been invested in U.S. government securities with a maturity of 185 days or less or in money market funds that meet certain conditions under Rule

2a-7

under the Investment Company Act, that invest only in direct U.S. government treasury obligations. Due to the short-term nature of these investments, we believe there will be no associated material exposure to interest rate risk.

We have not engaged in any hedging activities since our inception and we do not expect to engage in any hedging activities with respect to the market risk to which we are exposed.

~~Item 4. Controls and Procedures~~

Item 4.

Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in company reports filed or submitted under the Exchange Act is accumulated and communicated to management, to allow timely decisions regarding required disclosure.

As required by Rules

13a-15

and

15d-15

under the Exchange Act, our management carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of ~~March 31,~~September 30, 2021. Based upon this evaluation, management concluded that during the period covered by this report, our disclosure controls and procedures (as defined in Rules

13a-15(e)

and

15d-

15(e) under the Exchange Act) were not effective, ~~as of March 31, 2021 exclusively~~ due to athe previous material weakness in our internal control over financial reporting ~~related~~described in Item 4. Controls and Procedures included in our Quarterly Report on Form

10-Q

as filed with the SEC on June 1, 2021 and described further in Item 4. Controls and Procedures in our Quarterly Report on Form

10-Q

as filed with the SEC on August 24, 2021, and due to the restatements of our March 25, 2021, March 31, 2021, and June 30, 2021

Table of Contents

financial statements (the “restatements”) regarding the classification of ~~the Company’s warrants~~redeemable Class A Shares, as ~~components of equity instead of as liabilities. Management notes that the events that led to the~~described below, which combined, constitutes a material weakness in ~~the Company’s~~our internal control over financial ~~statements are due to new recommendations issued by the SEC on April 12, 2021, after the approval~~reporting. In light of the Form 8-K and the audited balance sheet included therein by the board of directors of the Company on March 25, 2021, which have impacted the vast majority of blank check companies in a similar position to the Company. Management understands that the accounting standards applicable to our financial statements are complex and has since the inception of the Company benefited from the support of experienced third-party professionals with whom management has regularly consulted with respect to accounting issues. Management intends to continue to further consult with such professionals in connection with accounting matters. The Companythis material weakness, we performed additional analysis as deemed necessary to ensure that ~~its~~our unaudited interim financial statements were prepared in accordance with ~~GAAP.~~U.S. generally accepted accounting principles. Accordingly, ~~the Company’s~~ management believes that the financial statements included in this Quarterly Report on Form

10-Q

present fairly in all material respects our financial position, results of operations and cash flows for the period presented.

Regarding the restatements to the March 31, 2021, and June 30, 2021 quarterly financial statements included in the Company’s Form
10-Qs,
as filed with the SEC on June 1, 2021 and August 24, 2021, respectively, as well as the Company’s balance sheet included on the Company’s Form
8-K,
as filed with the SEC on March 31, 2021, and restated on the Form
10-Q
filed with the SEC on June 1, 2021, and further revised on the Form
10-Q
filed with the SEC on August 24, 2021, certain redemption provisions not solely within the control of the Company require ordinary shares subject to redemption to be classified outside of permanent equity. The Company had previously classified a portion of the Class A ordinary shares in permanent equity. The Company restated its financial statements to classify all Class A ordinary shares as temporary equity and any related impact, as the threshold in its charter would not change the nature of the underlying shares as redeemable and thus would be required to be disclosed outside of permanent equity.

It is noted that the
non-cash
adjustments to the financial statement do not impact the amounts previously reported for our cash and cash equivalents or total assets. In light of this material weakness, we performed additional analysis as deemed necessary to ensure that our unaudited interim financial statements were prepared in accordance with U.S. generally accepted accounting principles.

Changes in Internal Control over Financial Reporting

There were no changes in our internal control over financial reporting during the three months ended ~~March 31,~~September 30, 2021, covered by this Quarterly Report on Form

10-Q,

that have materially affected, or are reasonably likely to materially affect, our internal control over financial ~~reporting, as the circumstances that led~~reporting. Management has identified a material weakness in internal controls related to the ~~material weakness identified in the audited balance sheet of the Company~~accounting for complex financial instruments, as ~~of March 25, 2021, as filed on Form 8-K on March 31, 2021, had note yet been identified.~~described above. In response, we have devoted, and plan to continue to devote, significant effort and resources to the remediation and improvement of our internal control over financial reporting. While we have processes to identify and appropriately apply applicable accounting requirements, we plan to further enhance our system of evaluating and implementing the complex accounting standards that apply to our financial statements. Our plans at this time include providing enhanced access to accounting literature, research materials and documents and increased communication among our personnel and third-party professionals with whom we consult regarding complex accounting issues.

Table of Contents

PART II—OTHER INFORMATION

~~Item 1. Legal Proceedings~~

Item 1.

Legal Proceedings

None.

~~Item 1A. Risk Factors~~

Item 1A.

Risk Factors

As of the date of this Quarterly Report on Form

10-Q,

there have been no material changes to the risk factors disclosed in our final prospectus filed with the SEC on March 22, 2021. We may disclose changes to such factors or disclose additional factors from time to time in our future filings with the SEC.

~~Item 2.~~

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

Unregistered Sales of Equity Securities ~~and Use of Proceeds~~

~~Unregistered Sales of Equity Securities~~

On February 1, 2021, the Sponsor paid $25,000 to cover certain costs of the Company in consideration of 7,187,500 Class B ordinary shares, par value $0.0001 per share (the “Founder Shares”). On March 22, 2021, the Sponsor transferred an aggregate of 195,000 Founder Shares to the Company’s other initial shareholders. The issuance was made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act. On March 22, 2021, the Company effected a share surrender resulting in our initial shareholders holding 5,750,000 Founder Shares. On May 7, 2021, the underwriter of the IPO’s over-allotment option expired unexercised, resulting in the forfeiture of an additional 750,000 Founder Shares.

Simultaneously with the closing of the Initial Public Offering on March 25, 2021, the Company completed the Private Placement of an aggregate of 4,333,334 Private Placement Warrants at a price of $1.50 per Private Placement Warrant to the Sponsor, generating proceeds of $6.5 million. The issuance was made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act.

Use of Proceeds

Of the gross proceeds received from the Initial Public Offering and the sale of the Private Placement Warrants, $200,000,000 was placed in the Trust Account. The net proceeds of the Initial Public Offering and certain proceeds from the sale of the Private Placement Warrants are invested in U.S. government treasury bills with a maturity of 180 days or less and in money market funds meeting certain conditions under Rule

2a-7

under the Investment Company Act which invest only in direct U.S. government treasury obligations.

On February 1, 2021, the Sponsor agreed to loan the Company an aggregate of up to $300,000 to cover expenses related to the Initial Public Offering pursuant to a promissory note (the “Note”). This loan was

non-interest

bearing and payable upon the earlier of December 31, 2021, or the completion of the Initial Public Offering. The Company repaid the Note in full on April 16, 2021.

The underwriter of the Initial Public Offering and TowerBrook Financial, L.P. agreed to defer $7,000,000 in marketing fees that will be payable by the Company to the underwriter of the Initial Public Offering and TowerBrook Financial, L.P. upon and concurrently with the consummation of a Business Combination.

Item 3.

Defaults Upon Senior Securities

None.

Item 4.

Mine Safety Disclosures

None.

~~Item 3. Defaults Upon Senior Securities~~

~~None.~~

~~Item 4. Mine Safety Disclosures~~

~~None.~~

~~Item 5. Other Information~~

~~Notice~~Table of ~~Failure to Satisfy a Continued Listing Rule or Standard - Obligation to File Periodic Financial Reports.~~

On May 28, 2021, the Company received a deficiency letter from The Nasdaq Stock Market LLC (“Nasdaq”) indicating that it is not in compliance with Section 5250(c)(1) of The Nasdaq Stock Market LLC Rules regarding the Qualification, Listing and Delisting of Companies (the “Nasdaq Listing Rules”) as a result of its failure to timely file its report on Form 10-Q for the fiscal quarter ended March 31, 2021 (the “Form 10-Q”) with the Securities and Exchange Commission (the “Commission”) through the Commission’s EDGAR System.

On April 12, 2021, the staff of the Commission issued a public statement entitled “Staff Statement on Accounting and Reporting Considerations for Warrants Issued by Special Purpose Acquisition Companies (“SPACs”)” (the “Statement”), which clarified guidance for all SPAC-related companies regarding the accounting and reporting of their warrants. The immediacy of the effective date of the new guidance set forth in the Statement has resulted in a significant number of SPACs re-evaluating the accounting treatment for their warrants with their professional advisors, including auditors and other advisors responsible for assisting SPACs in the preparation of financial statements. This, in turn, has resulted in the Company’s delay in preparing and finalizing its financial statements as of and for the quarter ended March 31, 2021 and filing its Form 10-Q with the Commission by the prescribed deadline.

Under the Nasdaq Listing Rules, the Company has 60 calendar days from the date of the deficiency letter to submit to Nasdaq a plan to regain compliance with the Nasdaq Listing Rules. The Company has filed this Form 10-Q to cure its filing deficiency and regain compliance with the Nasdaq Listing.

Contents

~~Item 6. Exhibits~~

Item 5.

Other Information

None.

Item 6.

Exhibits

The following exhibits are filed as part of, or incorporated by reference into, this Quarterly Report on Form

10-Q.


No.		Description of Exhibit

31.1*		Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules13a-14(a)and15(d)-14(a),as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2*		Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules13a-14(a)and15(d)-14(a),as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1**		Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as ~~adopted Pursuant to~~added by Section 906 of the Sarbanes-Oxley Act of 2002

32.2**		Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as ~~adopted Pursuant to~~added by Section 906 of the Sarbanes-Oxley Act of 2002

101.INS*		XBRL Instance Document

101.CAL*		XBRL Taxonomy Extension Calculation Linkbase Document

101.SCH*		XBRL Taxonomy Extension Schema Document

101.DEF*		XBRL Taxonomy Extension Definition Linkbase Document

101.LAB*		XBRL Taxonomy Extension Labels Linkbase Document

101.PRE*		XBRL Taxonomy Extension Presentation Linkbase Document

104		Cover Page Interactive Data File (embedded within the Inline XBRL document)

*	Filed herewith.

These certifications are furnished to the SEC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized on this ~~1st~~22nd day of ~~June,~~November, 2021.

TB SA ACQUISITION CORP

~~/s/ Andrew Rolfe~~

/s/ Andrew Rolfe

Name: Andrew Rolfe

Title: Chief Executive Officer

(Principal Executive Officer)

~~/s/ James Crawley~~

/s/ James Crawley

Name: James Crawley

Title: Chief Financial Officer

(Principal Financial and

Accounting Officer)


Formation and operating costs	$	40,802

Loss from operations		(40,802	)

Other Income (Expense)
Change in fair value of warrant liabilities		373,333
Offering expenses related to warrant issuance		(228,331	)

Total other income		145,002

Net income	$	104,200

Weighted average shares outstanding, Class A common stock subject to possible redemption		18,081,109

Basic and diluted net income per share, Class A common stock subject to possible redemption	$	0.00

Weighted average shares outstanding, Non-redeemable common stock		5,899,247

Basic and diluted net loss per share, Non-redeemable	$	0.02


	Ordinary Shares										Additional					Total
	Class A						Class B				Paid-In			Retained		Shareholders’
	Shares			Amount			Shares		Amount		Capital			Earnings		Equity
Balance as of January 27, 2021 (Inception)		—		$	—			—	$	—	$	—		$	—	$	—
Issuance of Founder Shares		—			—			5,750,000		575		24,425			—		25,000
Sale of Units in Initial Public Offering, net of underwriter’s fees, other offering costs and fair value of Public Warrants		20,000,000			2,000			—		—		185,790,956			—		185,792,956
Excess Sponsor paid over Fair value of Private Placement Warrants		—			—			—		—		173,335			—		173,335
Class A ordinary shares subject to possible redemption		(18,109,549	)		(1,811	)		—		—		(181,093,679	)		—		(181,095,490	)
Net loss		—			—			—		—		—			104,200		104,200

Balance as of March 31, 2021		1,890,451		$	189			5,750,000	$	575	$	4,895,037		$	104,200	$	5,000,001


As of March 25, 2021	As Reported			Adjustment			As Restated
Balance Sheet
Warrant Liabilities	$	—		$	16,060,000		$	16,060,000
Deferred underwriters’ discount		7,000,000			(7,000,000	)		—
Total Liabilities		8,808,541			9,060,000			17,868,541
Shares Subject to Redemption		189,823,690			(9,060,000	)		180,763,690
Class A Ordinary shares		102			90			192
Class B Ordinary shares		575			—			575
Additional Paid in Capital		5,008,893			228,240			5,237,133
(Accumulated Deficit)		(9,562	)		(228,330	)		(237,892	)
Total Stockholders’ Equity	$	5,000,008		$	—		$	5,000,008


	March 31, 2021		Quoted Prices In Active Markets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Other Unobservable Inputs (Level 3)
Description
Liabilities:
Warrant liabilities - Public		9,533,334		—		—		9,533,334
Warrant liabilities - Private		6,153,333		—		—		6,153,333

	$	15,686,667	$	—	$	—	$	15,686,667


	At March 25, 2021 (Initial Measurement)			At March 31, 2021
Stock price	$	9.51		$	9.37
Strike price	$	11.50		$	11.50
Term (in years)		5.00			5.00
Volatility		40.0	%		40.0	%
Risk-free rate		1.26	%		1.38	%
Dividend yield		0.0	%		0.0	%


	Public			Private Placement			Warrant Liabilities
Fair value as of January 27, 2021	$	—		$	—		$	—
Initial measurement on March 25, 2021		9,733,334			6,326,666			16,060,000
Change in fair value		(200,000	)		(173,333	)		(373,333	)

Fair value as of March 31, 2021	$	9,533,334		$	6,153,333		$	15,686,667

Large accelerated filer

Accelerated filer

Non-accelerated
filer

Smaller reporting company

Emerging growth company