UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM

10-Q

(Mark One)

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

For the quarterly period ended ~~June 30, 2021~~

March 31, 2022

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

For the transition period from

Commission File

No. 001-39488

BROOKLINE CAPITAL ACQUISITION CORP.

(Exact name of registrant as specified in its charter)


Delaware	~~001-39488~~	85-1260244
(State or other jurisdiction of ~~incorporation or organization)~~ of incorporation)	(~~Commission File Number)~~	(IRS Employer Identification No.)


280 Park Avenue, Suite 43W New York, New York				10017
(Address ~~Of Principal Executive Offices)~~of principal executive offices)				(Zip Code)

(646)

643-6716

(Registrant’s telephone number, including area ~~code~~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~~ Each Class	Trading ~~Symbol(s)~~ Symbols	Name of ~~each exchange~~ Each Exchange on ~~which registered~~ Which Registered
Units, each consisting of one ~~Class A common~~ share ~~$0.0001 par value,~~of Common Stock and one-half of one ~~redeemable warrant~~Redeemable Warrant	BCACU	The Nasdaq ~~Capital~~Stock Market LLC
~~Class A common shares included as part of the units~~Common Stock, par value $0.0001 per share	BCAC	The Nasdaq ~~Capital~~Stock Market LLC
~~Redeemable warrants included as part~~Warrants, each whole warrant exercisable for one share of ~~the units~~Common Stock for $11.50 per share	BCACW	The Nasdaq ~~Capital~~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, a 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.


Large accelerated filer	☐	Accelerated filer	☐

Non-accelerated filer	☒	Smaller reporting company	☒


		Emerging growth company	☒

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 ~~August~~May

1620

, ~~2021, 7,434,500~~2022,

a total of

6,746,092

shares of common ~~shares,~~stock, par value $0.0001 per share, were issued and outstanding.

Table of Contents

BROOKLINE CAPITAL ACQUISITION CORP.

Quarterly Report on

Form

10-Q

~~For the Quarter Ended June 30, 2021~~

Table of Contents


		Page No.

PART I. FINANCIAL INFORMATION

Item 1.	~~Unaudited~~ Financial Statements		1

	Condensed Consolidated Balance Sheets as of ~~June 30, 2021~~March 31, 2022 (Unaudited) and December 31, ~~2020~~2021		1

	Unaudited Condensed Consolidated Statements of Operations for the ~~three~~Three Months Ended March 31, 2022 and ~~six months ended June 30,~~ 2021 ~~and for the period from May 27, 2020 (inception) through June 30, 2020~~		2

	Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) for the ~~three~~Three Months Ended March 31, 2022 and ~~six months ended June 30,~~ 2021 ~~and for the period from May 27, 2020 (inception) through June 30, 2020~~		3

	Unaudited Condensed Consolidated Statements of Cash Flows for the ~~six months ended June 30,~~Three Months Ended March 31, 2022 and 2021 ~~and for the period from May 27, 2020 (inception) through June 30, 2020~~		4

	Notes to Unaudited Condensed Consolidated Financial Statements		5

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		1623

Item 3.	Quantitative and Qualitative Disclosures About Market Risk		28

Item 4.	Controls and Procedures		20
~~Item 4.~~	~~Controls and Procedures~~		2028

PART II. OTHER INFORMATION

Item 1.	Legal Proceedings		2029

Item 1A.	Risk Factors		2129

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds from Registered Securities		2229

Item 3.	Defaults Upon Senior Securities		29

Item 4.	Mine Safety Disclosures		2229

Item 4.5.	Other Information		29

Item 6.	~~Mine Safety Disclosures~~Exhibits		29

SIGNATURES			22
~~Item 5.~~	~~Other Information~~		22
~~Item 6.~~	~~Exhibits~~		2230

Table of Contents

PART I. I—FINANCIAL INFORMATION

Item 1. Unaudited Condensed Consolidated Financial Statements.

~~Item 1.~~

~~Unaudited Financial Statements~~

BROOKLINE CAPITAL ACQUISITION CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

June 30, 2021

December 31, 2020


(Unaudited)

Assets:

Current assets:

Cash
   $ 352,132 $ 978
Prepaid expenses
   121,839 —


Total current assets
   473,971 978
Investments held in Trust Account
   58,078,592 —
Deferred offering costs associated with the proposed public offering
   —   96,274


Total Assets

$
58,552,563

$
97,252



Liabilities and Stockholders’ Equity:

Current liabilities:

Accounts payable
   $ 26,814 $ —
Accrued expenses
   45,000 —
Franchise tax payable
   41,057 —
Note payable—related party
   —   73,106


Total current liabilities
   112,871 73,106
Derivative warrant liabilities
   328,520 —


Total liabilities
   441,391 73,106
Commitments and Contingencies
   0 0
Common stock, $0.0001 par value; 5,263,743 and
-0-
shares subject to possible redemption at $10.09 per share at June 30, 2021 and December 31, 2020, respectively
   53,111,167 —
Stockholders’ Equity:

Preferred stock, $0.0001 par value; 1,000,000 shares authorized; NaN issued and outstanding at June 30, 2021 and December 31, 2020
   0   0
Common stock, $0.0001 par value; 25,000,000 shares authorized; 2,170,757 and
1,437,500
shares issued and outstanding (excluding 5,263,743 and
-0-
shares subject to possible redemption) at June 30, 2021 and December 31, 2020, respectively
   217 144
Additional
paid-in
capital
   5,453,196 25,834
Accumulated deficit
   (453,408 ) (1,832 )


Total stockholders’ equity
   5,000,005 24,146


Total Liabilities and Stockholders’ Equity

$
58,552,563

$
97,252


	March 31, 2022			December 31, 2021
	(Unaudited)

Assets:
Current assets:
Cash	$	93,320		$	217,409
Prepaid expenses		97,710			13,417

Total current assets		191,030			230,826
Investments held in Trust Account		58,087,529			58,085,333

Total Assets	$	58,278,559		$	58,316,159

Liabilities, Common Stock Subject to Possible Redemption and Stockholders' Equity (Deficit):
Current liabilities:
Accounts payable	$	108,606		$	22,553
Accrued expenses		2,333,439			52,500
Accrued expenses - related party		60,000			30,000
Franchise tax payable		101,876			81,650

Total current liabilities		2,603,921			186,703
Derivative warrant liabilities		52,500			49,660

Total liabilities		2,656,421			236,363
Commitments and Contingencies		0			0
Common stock subject to possible redemption, $0.0001 par value; 5,750,000 shares and none at $10.10 per share at March 31, 2022 and December 31, 2021		58,075,000			58,075,000
Stockholders' Equity (Deficit):
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; 0ne issued or outstanding at March 31, 2022 and December 31, 2021		0—			0—
Common stock, $0.0001 par value; 25,000,000 shares authorized; 1,684,500 shares issued and outstanding at March 31, 2022 and December 31, 2021		168			168
Additional paid-in capital		490,522			490,522
Accumulated deficit		(2,943,552	)		(485,894	)

Total stockholders' equity (deficit)		(2,452,862	)		4,796

Total Liabilities, Common Stock Subject to Possible Redemption and Stockholders' Equity (Deficit)	$	58,278,559		$	58,316,159

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

Table of Contents

BROOKLINE CAPITAL ACQUISITION CORP.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


	For the three months ended June 30, 2021			For the six months ended June 30, 2021			For the period from May 27, 2020 (inception) through June 30, 2020			For the three months ended March 31,
	For the three months ended June 30, 2021			For the six months ended June 30, 2021						2022			2021
General and administrative expenses	$	113,075		$	194,622		$	729		$	2,406,788		$	81,547
Administrative expenses—related party		30,000			50,000			0			30,000			20,000
Franchise tax expense		20,444			41,586			0			20,226			21,142

Loss from operations		(163,519	)		(286,208	)		(729	)		(2,457,014	)		(122,689	)
Other income (expenses)
Other income (expense)
Change in fair value of derivative warrant liabilities		(119,800	)		(168,960	)		0			(2,840	)		(49,160	)
Net gain from investments held in Trust Account		1,742			3,592			—			2,196			1,850

Total other income (expenses)		(118,058	)		(165,368	)		0
Total other income (expense)											(644	)		(47,310	)

Net loss	$	(281,577)		$	(451,576)		$	(729)		$	(2,457,658	)	$	(169,999	)

Basic and diluted weighted average shares outstanding of Public Shares of common stock subject to possible redemption		5,286,161			5,291,457			0
Weighted average shares outstanding—redeemable common stock											5,750,000			3,705,556

Basic and diluted net income per share, Public Shares of common stock subject to possible redemption		0			0			0
Basic and diluted net loss per share, redeemable common stock										$	(0.33	)	$	(0.03	)

Basic and diluted weighted average shares outstanding of non-redeemable common stock		7,448,340			6,348,141			1,250,000
Weighted average shares outstanding—non-redeemable common stock											1,684,500			1,530,011

Basic and diluted net loss per share, non-redeemable common stock	$	(0.04)		$	(0.07)		$	(0.00)		$	(0.33	)	$	(0.03	)

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

Table of Contents

BROOKLINE CAPITAL ACQUISITION CORP.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)

For The Three Months Ended March 31, 2022

Common Stock

Additional Paid-

In Capital

Accumulated
Deficit

Total Stockholders’
Equity


Shares

Amount

Balance—December 31, 2020


1,437,500

$
144

$
25,834

$
(1,832)

$
24,146

Sale of units in initial public offering, less fair value of public warrants
   5,750,000 575 57,499,425 —   57,500,000
Offering costs
   —   —   (1,271,838 ) —   (1,271,838 )
Sale of units in private placement, less derivative warrant liabilities
   247,000 25 2,310,415 —   2,310,440
Common stock subject to possible redemption
   (5,286,410 ) (529 ) (53,392,212 ) —   (53,392,741 )
Net loss
   —   —   —   (169,999 ) (169,999 )


Balance—March 31, 2021 (unaudited)


2,148,090

$
215

$
5,171,624

$
(171,831)

$
5,000,008

Common stock subject to possible redemption
   22,667 2 281,572 —   281,574
Net loss
   —   —   —   (281,577 ) (281,577 )


Balance—June 30, 2021 (unaudited)


2,170,757

$
217

$
5,453,196

$
(453,408)

$
5,000,005


	Common Stock				Additional Paid-		Accumulated			Total Stockholders’
	Shares		Amount		In Capital		Deficit			Equity (Deficit)
Balance—December 31, 2021		1,684,500	$	0168	$	0490,522	$	(485,894)		$	4,796
Net loss		—		—		—		(2,457,658	)		(2,457,658	)

Balance—March 31, 2022 (Unaudited)		1,684,500	$	168	$	490,522	$	(2,943,552	)	$	(2,452,862	)

For The Three Months Ended March 31, 2021


											Total
	Common Stock				Additional Paid-			Accumulated			Stockholders’
	Shares		Amount		In Capital			Deficit			Equity
Balance—December 31, 2020		1,437,500	$	144	$	25,834		$	(1,832)		$	24,146
Fair value of public warrants included in the units sold in the initial public offering		—		—		3,662,750			—			3,662,750
Capital contribution from Sponsor		—		—		286,503			—			286,503
Offering costs associated with public warrants		—		—		(98,200	)		—			(98,200	)
Sale of units in private placement, less derivative warrant liabilities		247,000		24		2,310,415			—			2,310,439
Remeasurement of common stock subject to possible redemption		—		—		(5,696,780	)		—			(5,696,780	)
Net loss		—		—		—			(169,999	)		(169,999	)

Balance—March 31, 2021		1,684,500	$	168	$	490,522		$	(171,831	)	$	318,859

Common Stock

Additional
Paid-In

Capital

Accumulated
Deficit

Total
Stockholders’
Equity


Shares

Amount

Balance—May 27, 2020 (inception)


0


$
0


$
0


$
0

$
0

Issuance of common stock to Sponsor
   1,437,500    144    24,856    —   25,000
Net loss
   —      —      —      (729 ) —








Balance—June 30, 2020


1,437,500


$
144


$
24,856


$
(729)

$
25,000

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

BROOKLINE CAPITAL ACQUISITION CORP.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the six months
ended June 30, 2021

For the period from May

27,
2020 (inception) through
June 30, 2020

Cash Flows from Operating Activities:

Net loss
   $ (451,576 ) $ (729 )
Adjustments to reconcile net
loss
to net cash used in operating activities:

General and administrative expenses paid by related party under promissory note
   23,373 0
Change in fair value of derivative warrant liabilities
   168,960 0
Net gain from investments held in Trust Account
   (3,592 ) 0
Changes in operating assets and liabilities:

Prepaid expenses
   (121,839 ) 0
Account payable
   26,814 729
Accrued expenses
   0   0
Franchise tax payable
   41,057 0


Net cash used in operating activities
   (316,803 ) 0


Cash Flows from Investing Activities

Cash deposited in Trust Account
   (58,075,000 ) 0


Net cash used in investing activities
   (58,075,000 ) 0


Cash Flows from Financing Activities:

Repayment of note payable to related party
   (116,346 ) 0
Proceeds received from initial public offering, gross
   57,500,000 —
Proceeds received from private placement
   2,470,000 —
Offering costs paid
   (1,110,697 ) 0


Net cash provided by financing activities
   58,742,957 0


Net change in cash
   351,154 0
Cash - beginning
of the period
   978

0



Cash - end
of the period

$
352,132

$ 0


Supplemental disclosure of noncash activities:

Offering costs included in accrued expenses
   $ 45,000 $ 0


Offering costs paid by related party under promissory note
   $ 19,867 $ 0


Initial value of common stock subject to possible redemption
   $ 53,530,010 $ 0


Change in value of common stock subject to possible redemption
   $ (418,843 ) $ 0

Deferred offering costs paid by Sponsor in exchange for common stock

$
0

$
25,000


	For the three months ended March 31,
	2022			2021
Cash Flows from Operating Activities:
Net loss	$	(2,457,658	)	$	(169,999)
Adjustments to reconcile net loss to net cash used in operating activities:
General and administrative expenses paid by related party under promissory note		0			23,373
Change in fair value of derivative warrant liabilities		2,840			49,160
Net gain from investments held in Trust Account		(2,196	)		(1,850	)
Changes in operating assets and liabilities:
Prepaid expenses		(84,293	)		(186,240	)
Account payable		86,053			7,029
Accrued expenses		2,310,939			10,000
Franchise tax payable		20,226			20,613

Net cash used in operating activities		(124,089	)		(247,914	)

Cash Flows from Investing Activities
Cash deposited in Trust Account		0			(58,075,000	)

Net cash used in investing activities		0			(58,075,000	)

Cash Flows from Financing Activities:
Repayment of note payable to related party		0			(116,346	)
Proceeds received from initial public offering, gross		0			57,500,000
Proceeds received from private placement		0			2,470,000
Offering costs paid		0			(1,110,697	)

Net cash provided by financing activities		0			58,742,957

Net change in cash		(124,089	)		420,043
Cash—beginning of the period		217,409			978

Cash—end of the period	$	93,320		$	421,021

Supplemental disclosure of noncash activities:
Offering costs included in accrued expenses	$	0		$	45,000

Offering costs paid by related party under promissory note	$	0		$	19,867

Remeasurement of common stock subject to possible redemption	$	0		$	5,696,780

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

Table of Contents

BROOKLINE CAPITAL ACQUISITION CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1 — Description of Organization and Business

Operations

Brookline Capital Acquisition Corp. (the “Company”) is a newly organized blank check company incorporated in Delaware and formed for the purpose of effecting a merger, share exchange, asset acquisition, stock purchase, recapitalization, reorganization or other similar business combination with one or more businesses or entities (“Business Combination”). ~~Although the~~The Company has ~~not yet~~ identified aApexigen Inc. (“Apexigen) as its Business Combination ~~target and may pursue~~target. Apexigen is an ~~initial Business Combination target in any business or industry, the Company intends to focus its sear~~

~~h on companies in the~~emerging growth life sciences ~~industry.~~company focused on discovering and developing innovative therapeutic antibodies against cancer.

As of ~~June 30, 2021,~~March 31, 2022, the Company had not yet commenced operations. All activity for the period from May 27, 2020 (inception) through ~~June 30, 2021~~March 31, 2022 relates to the Company’s formation and the initial public offering (the “Initial Public Offering”), which is described below, and identifying a target Business Combination. 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 from the proceeds derived from the Initial Public Offering. The Company has selected December 31 as its fiscal year end.

The Company’s Sponsor is Brookline Capital Holdings, LLC, a Delaware limited liability company (the “Sponsor”), an affiliate of Brookline Capital Markets, a division of Arcadia Securities, LLC (“Brookline”). The registration statement for the Company’s Initial Public Offering was declared effective on January 28, 2021. On February 2, 2021, the Company consummated its Initial Public Offering of 5,750,000 units (the “Units” and, with respect to the common stock included in the Units being offered, the “Public Shares”), including 750,000 additional Units to cover over-allotments (the “Over-Allotment Units”), at $10.00 per Unit, generating gross proceeds of $57.5 million, and incurring offering costs of approximately $1.3 million.

Simultaneously with the closing of the Initial Public Offering, the Company consummated a private placement (“Private Placement”) of 247,000 private placement units (each, a “Private Placement Unit” and collectively, the “Private Placement Units”) at a price of $10.00 per unit to the Sponsor, generating proceeds of approximately $2.5 million (Note 4).

Upon the closing of the Initial Public Offering and the Private Placement, approximately $58.1 million ($10.10 per Unit) of the net proceeds of the Initial Public Offering and certain of the proceeds of the Private Placement were placed in a trust account (“Trust Account”) in the United States maintained by Continental Stock Transfer & Trust Company, as trustee, and will be invested only in U.S “government securities” within the meaning of Section 2(a)(16) of the Investment Company Act of 1940, as amended, or the Investment Company Act, having a maturity of 185 days or less or in money market funds meeting certain conditions under Rule

2a-7

promulgated under the Investment Company Act which invest only in direct U.S. government treasury obligations, until the earlier of: (i) the completion of a Business Combination and (ii) the distribution of the Trust Account as described below.

The Company’s management has broad discretion with respect to the specific application of the net proceeds of its Initial Public Offering and the Private Placement, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination. The Company’s initial Business Combination must be with one or more operating businesses or assets with a fair market value equal to at least 80% of the net assets held in the Trust Account (excluding the amount of taxes payable on the income earned on the Trust Account) at the time the Company signs a definitive agreement in connection with the initial Business Combination. However, the Company will only complete a Business Combination if the post-transaction company owns or acquires 50% or more of the outstanding voting securities of the target or otherwise acquires a controlling interest in the target sufficient for it not to be required to register as an investment company under the Investment Company Act.

The Company will provide the holders of Public Shares (the “Public Stockholders”) with the opportunity to redeem all or a portion of their Public Shares upon the completion of a Business Combination either (i) in connection with a stockholder meeting called to approve the Business Combination or (ii) by means of a tender offer. The decision as to whether the Company will seek stockholder approval of a Business Combination or conduct a tender offer will be made by the Company, solely in its discretion. The Public Stockholders will be entitled to redeem their Public Shares

for a pro rata portion of the amount then in the Trust Account (initially anticipated to be $10.10 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). ~~In such case,~~These Public Shares were recorded at a redemption value and classified as temporary equity in accordance with the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity” (“ASC 480”). The Company will proceed with a Business Combination if the Company has net tangible assets of at least $5,000,001 and a majority of the shares voted are voted in favor of the Business Combination. If a stockholder vote is not required by law and the Company does not decide to hold a stockholder vote for business or other legal reasons, the Company will, pursuant to its Amended and Restated Certificate of Incorporation (the “Amended and Restated Certificate of Incorporation”), conduct the redemptions pursuant to the tender offer rules of the U.S. Securities and Exchange Commission (the “SEC”), and file tender offer documents with the SEC prior to completing a Business Combination. If, however, stockholder approval of the Business Combination is required by law, or the Company decides to obtain stockholder approval for business or legal reasons, the Company will offer to redeem shares in conjunction with a proxy solicitation pursuant to the proxy rules and not pursuant to the tender offer rules. Additionally, each Public Stockholder may elect to redeem their Public Shares irrespective of whether they vote

~~Table of Contents~~

~~BROOKLINE CAPITAL ACQUISITION CORP.~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

for or against the proposed transaction. If the Company seeks stockholder approval in connection with the Business Combination, the holders of the Founder Shares (as defined in Note 4) prior to this Initial Public Offering (the “Initial Stockholders”) have agreed to vote their Founder Shares and any Public Shares purchased during or after the Initial Public Offering in favor of the Business Combination. In addition, the Initial Stockholders agreed to waive their redemption rights with respect to their Founder Shares and Public Shares in connection with the completion of a Business Combination. The Company has agreed not to enter into a definitive agreement regarding an initial Business Combination without the prior consent of the Sponsor.

Table of Contents

Notwithstanding the foregoing, the Company’s Amended and Restated Certificate of Incorporation provide

that a Public Stockholder, together with any affiliate of such stockholder or any other person with whom such stockholder is acting in concert or as a “group” (as defined under Section 13 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), will be restricted from redeeming its shares with respect to more than an aggregate of 15% or more of the shares of common stock sold in the Initial Public Offering, without the prior consent of the Company.

The Company’s Sponsor, executive officers, directors and director nominees agreed not to propose an amendment to the Company’s Amended and Restated Certificate of Incorporation that would affect the substance or timing of the Company’s obligation to provide for the redemption of its Public Shares in connection with a Business Combination or to redeem 100% of its Public Shares if the Company does not complete a Business Combination, unless the Company provides the Public Stockholders with the opportunity to redeem their Public Shares in conjunction with any such amendment.

In the Amended and Restated Certificate of Incorporation (as amended), if a Business Combination

has not been consummated within 15

months from the closing of the Initial Public Offering, or ~~May~~

June 2, 2022, or thereafter on a monthly basis up to November

2, 2022 (the “Combination Period”), the Company will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than ten business days thereafter, redeem the Public Shares, at a

per-share

price, payable in cash, 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 to pay its taxes (less up to ~~$100,000~~ $

100,000

of interest to pay dissolution expenses), divided by the number of then outstanding Public Shares, which redemption will completely extinguish Public Stockholders’ rights as stockholders (including the right to receive further liquidating distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the remaining stockholders and the board of directors, dissolve and liquidate, subject in the case of clauses (ii) and (iii) above to the Company’s obligations under Delaware law to provide for claims of creditors and the requirements of other applicable

law. On April 26, 2022, at the special meeting of stockholder to approve an amendment to the Amended and Restated Certificate of Incorporation (the “Extension Amendment”), stockholders elected to redeem 688,408 shares of Common Stock, which represents approximately 12% of the shares that were part of the units that were sold in the Company’s initial public offering. Following such redemptions, approximately $51.1 million remain in the trust account and 6,746,092 shares of Common Stock will remain issued and outstanding.

In connection with the Extension Amendment, the Sponsor, or its designees, has agreed to contribute to us as a loan of $0.033 for each public share that is not redeemed for each subsequent calendar month commencing on May 2, 2022, and on the 2nd day of each subsequent month, or portion thereof, that is needed by the Company to complete an initial Business Combination from May 2, 2022 until the end of the Combination Period (the “Additional Contributions”). The amount of the Additional Contributions will not bear interest and will be repayable by us to our Sponsor or its designees upon consummation of an initial Business Combination. Our Sponsor or its designees will have the sole discretion whether to continue extending for additional calendar months until the Extended Date and if our Sponsor determines not to continue extending for additional calendar months, its obligation to make Additional Contributions will terminate.

On May 2, 2022, the Company issued a non-convertible unsecured promissory note (the “Extension Note”) in the principal amount of $167,032.54 to our Sponsor. The Sponsor deposited such funds into the Trust Account. Also on May 2, 2022, the Company issued an additional convertible unsecured promissory note (the “Working Capital Note”) in the aggregate principal amount of $424,770.00 to the Sponsor. The Working Capital Note was issued to provide the Company with additional working capital during the extended period during which the Company must complete its initial business combination, and will not be deposited into the Trust Account. The Company issued the Working Capital Note in consideration for a loan from the Sponsor to fund the Company’s working capital requirements. The Working Capital Note is convertible at the Sponsor’s election upon the consummation of our initial business combination. Upon such election, the Working Capital Note will convert, at a price of $10.00 per unit, into units identical to the private placement units issued in connection with the Company’s initial public offering.

Table of Contents

The Initial Stockholders agreed to waive their liquidation rights with respect to the Founder Shares if the Company fails to complete a Business Combination within the Combination Period. However, if the Initial Stockholders should acquire Public Shares in or after the Initial Public Offering, they will be entitled to liquidating distributions from the Trust Account with respect to such Public Shares if the Company fails to complete a Business Combination within the Combination Period. In the event of such distribution, it is possible that the per share value of the residual assets remaining available for distribution (including Trust Account assets) will be only $10.10 per share initially held in the Trust Account.

The Company will seek to have all third parties and any prospective target businesses enter into valid and enforceable agreements with the Company waiving any right, title, interest or claim of any kind they may have in or to any monies held in the Trust Account. Nevertheless, there is no guarantee that vendors, service providers and prospective target businesses will execute such agreements. The Sponsor agreed that it will be liable to the Company if and to the extent any claims by a vendor for services rendered or products sold to the Company, or a prospective target business with which the Company has discussed entering into a transaction agreement, reduce the amount of funds in the Trust Account to below $10.10 per Public Share, except as to any claims by a third party who executed a valid and enforceable agreement with the Company waiving any right, title, interest or claim of any kind they may have in or to any monies held in the Trust Account and except as to any claims under the Company’s indemnity of the underwriters in the Initial Public Offering against certain liabilities, including liabilities under the Securities Act. However, the Sponsor may not be able to satisfy its indemnification obligations. Moreover, the Sponsor will not be liable to the Public Stockholders and instead will only have liability to the Company.

~~Going Concern~~Proposed Business Combination

~~As of June 30, 2021,~~On March 17, 2022, the Company ~~had approximately $352,000~~executed a Business Combination Agreement (the “Business Combination Agreement”), with Project Barolo Merger Sub, Inc., a Delaware corporation and wholly owned subsidiary of the Company (“Merger Sub”), and Apexigen (the transactions contemplated by the Business Combination Agreement, the “Business Combination”).

Pursuant to the terms of the Business Combination Agreement, the Company will acquire Apexigen through the merger of Merger Sub with and into Apexigen, with Apexigen surviving the merger (the “Surviving Corporation”) as a wholly owned subsidiary of the Company (the “Merger”). At the effective time of the Merger (the “Effective Time”), each share of Apexigen capital stock, par value $0.001 per share (collectively, “Apexigen Capital Stock”), issued and outstanding immediately prior to the Effective Time (including shares of Apexigen Capital Stock issued upon the exercise or conversion of options, preferred stock, and warrants prior to the Effective Time, but excluding any shares for which appraisal rights have been exercised and perfected pursuant to the Business Combination Agreement) will be cancelled and converted into the right to receive shares of common stock, par value $0.0001 per share, of the Company (“Common Stock”) equal to the Exchange Ratio (the “Per Share Merger Consideration”). The “Exchange Ratio” means the quotient of (a) the Aggregate Closing Merger Consideration divided by (b) the Company Fully Diluted Capital Stock. The “Aggregate Closing Merger Consideration” means a number of shares of Common Stock equal to the quotient of (a) the Aggregate Closing Merger Consideration Value divided by (b) $10.00. The “Aggregate Closing Merger Consideration Value” means (a) $205,000,000, plus (b) the sum of the exercise prices of all Apexigen Options (as defined below) outstanding immediately prior to the Effective Time. The Company Fully Diluted Capital Stock means, without duplication, the sum of (a) the aggregate number of shares of Apexigen Capital Stock that are issued and outstanding as of immediately prior to the Effective Time (including shares issued upon the exercise or conversion of Apexigen Options and warrants of Apexigen, in ~~its operating bank account,~~each case prior to the Effective Time, (b) the aggregate number of shares of Apexigen Common Stock (as defined below) issuable upon conversion of all issued and ~~working capital~~outstanding shares of ~~approximately $402,000 (not taking~~preferred stock of Apexigen immediately prior to the Effective Time, (c) the aggregate number of shares of Apexigen Capital Stock issuable upon full exercise or conversion of all Apexigen Options and warrants to purchase Apexigen Capital Stock (“Apexigen Warrants”) outstanding as of immediately prior to the Effective Time, in each case, on a fully-diluted, as

converted-to-Apexigen

Common Stock basis.

In addition, at the Effective Time, each outstanding option to purchase shares of Apexigen common stock, par value $0.001 per share (“Apexigen Common Stock,” and each such option, a “Apexigen Option”), whether vested or unvested, will be assumed by the Company and converted into ~~account approximately $41,000~~an option to purchase a number of shares of Common Stock (such option, an “Exchanged Option”) equal to the product (rounded down to the nearest whole number) of (x) the number of shares of Apexigen Common Stock subject to such Apexigen Option immediately prior to the Effective Time and (y) the Exchange Ratio, at an exercise price per share (rounded up to the nearest whole cent) equal to the quotient of (A) the exercise price per share of such Apexigen Option immediately prior to the Effective Time divided by (B) the Exchange Ratio. Except as specifically provided above or as agreed to in ~~tax obligations that may~~writing with any holder of an Apexigen Option, following the Effective Time, each Exchanged Option will continue to be ~~paid using investment income earned~~governed by the same vesting and exercisability terms and otherwise substantially similar terms and conditions as were applicable to the corresponding former Apexigen Option immediately prior to the Effective Time.

Table of Contents

The closing of the Business Combination (the “Closing”) will occur as promptly as practicable, but in no event later than three Business Days, after the satisfaction or, if permissible, waiver of the conditions set forth in the ~~Trust Account)~~Business Combination Agreement. The Closing is not assured and is subject to significant risks and uncertainties (see “Risk Factors—Risks Relating to our Search for, Consummation of, or Inability to Consummate, a Business Combination and Post-Business Combination Risks”).

The accounting treatment for the Business combination is still under evaluation and has not yet been determined.

~~The Company’s liquidity needs~~Pursuant to ~~date have been satisfied through a payment of $25,000 from~~ the ~~Sponsor to pay for certain offering costs in exchange for issuance~~terms of the ~~Founder Shares,~~Business Combination Agreement, the ~~loan under~~Company is required to use its reasonable best efforts to cause the ~~Note~~Common Stock to be issued in connection with the Business Combination to be approved for listing on the Nasdaq Stock Market LLC at the time of ~~approximately $116,000~~

the Closing.

~~(as defined in Note 4),~~Upon the Closing of the Business Combination, the Company will be renamed “Apexigen, Inc.” (the “Post-Combination Company”).

The Business Combination Agreement contains customary representations and warranties of the ~~net proceeds from~~parties thereto with respect to, among other things, (a) entity organization, formation and authority, (b) capitalization, (c) authorization to enter into the Business Combination Agreement, (d) licenses and permits, (e) taxes, (f) financial statements, (g) real property, (h) material contracts, (i) title to assets, (j) absence of changes, (k) employee matters, (l) compliance with laws, (m) litigation, (n) transactions with affiliates and (o) regulatory matters.

The Business Combination Agreement includes customary covenants of the parties with respect to the operation of their respective businesses prior to the consummation of the ~~Private Placement not held~~Business Combination and efforts to satisfy the conditions to consummation of the Business Combination. The Business Combination Agreement also contains additional covenants of the parties, including, among others, covenants providing for the Company and Apexigen to use their reasonable best efforts to obtain all permits, consents, approvals, authorizations, qualifications and orders of Governmental Authorities and parties to contracts with Apexigen and its subsidiaries as set forth in the ~~Trust Account. The~~Business Combination Agreement necessary for the consummation of the Business Combination and to fulfill the conditions to the Merger, and for the preparation and filing of a registration statement on Form

S-4

relating to the Merger and containing a proxy statement of the Company.

In connection with the Merger, in addition to the assumption of the 2010 Equity Stock Incentive Plan of Apexigen, the 2020 Equity Incentive Plan of Apexigen and the Exchanged Options as provided in the Business Combination Agreement, the Company ~~fully repaid~~will adopt, prior to the ~~Note~~Closing and subject to the approval of the stockholders of the Company, an equity incentive award plan (the “Equity Plan”) for the Post-Combination Company with an award pool of Common Stock equal to (i) twelve percent (12%) of the number of shares of Common Stock outstanding as of immediately after the Effective Time (rounded up to the nearest whole share), plus (ii) the number of shares of Common Stock added pursuant to automatic annual increases to such share reserve, beginning with the 2023 fiscal year of the Post-Combination Company, with the number of shares added to the share reserve pursuant to each such annual increase equal to the lesser of (x) fifteen percent (15%) of the outstanding shares of the Post-Combination Company’s capital stock outstanding as of immediately after the Effective Time (rounded up to the nearest whole share), (y) five percent (5%) of the total number of shares of all classes of Common Stock outstanding on ~~February 2, 2021.~~ the last day of the immediately preceding fiscal year of the Post-Combination Company, and (z) a lesser number of shares of Common Stock determined by the administrator of the Equity Plan no later than the last day of the immediately preceding fiscal year of the Post-Combination Company.

In addition, the Company will adopt, prior to Closing and subject to the approval of the stockholders of the Company, an employee stock purchase plan for the Post-Combination Company with a number of shares of Common Stock reserved for issuance equal to (i) one and

two-tenths

percent (1.2%) of the fully diluted shares of Common Stock outstanding as of immediately after the Effective Time (rounded up to the nearest whole share), plus (ii) shares added pursuant to automatic annual increases to such share reserve, beginning with the 2023 fiscal year of the Post-Combination Company, with the number of shares added to the share reserve pursuant to each such annual increase equal to the lesser of (x) two and

one-half

percent (2.5%) of the outstanding shares of the Post-Combination Company’s capital stock outstanding as of immediately after the Effective Time (rounded up to the nearest whole share), (y) one percent (1%) of the total number of shares of all classes of Common Stock outstanding on the last day of the immediately preceding fiscal year of the Post-Combination Company, and (z) a lesser number of shares of Common Stock determined by the administrator of such plan no later than the last day of the immediately preceding fiscal year of the Post-Combination Company.

Table of Contents

The consummation of the Business Combination is subject to the receipt of the requisite approval of the stockholders of each of the Company and Apexigen, and the fulfillment of certain other conditions, as described in greater detail below. Under the terms of the Business Combination Agreement, the obligations of Apexigen, the Company and Merger Sub to consummate the Business Combination, including the Merger, are subject to the satisfaction or waiver (where permissible) at or prior to the Closing of the following conditions: (i) the Written Consent of the stockholders of Apexigen shall have been delivered to the Company; (ii) the Company Proposals shall have been approved and adopted by the requisite affirmative vote of the stockholders of the Company in accordance with the Proxy Statement, the

Delaware General Corporation Law

, the Company Organizational Documents and the rules and regulations of the Nasdaq Stock Market LLC; (iii) all required filings under the Hart-Scott-Rodino Antitrust Improvements Act of 1979, as amended (the “HSR Act”) shall have been completed and any applicable waiting period (and any extension thereof) applicable to the consummation of the Business Combination under the HSR Act shall have expired or been terminated, and any

pre-Closing

approvals or clearances reasonably required thereunder shall have been obtained; (iv) no Governmental Authority shall have enacted, issued, promulgated, enforced or entered any Law, rule, regulation, judgment, decree, executive order or award which is then in effect and has the effect of making the Business Combination illegal or otherwise prohibiting consummation of the Business Combination; (v) all consents, approvals and authorizations set forth in the Business Combination Agreement shall have been obtained from and made with all Governmental Authorities; (vi) the Registration Statement shall have been declared effective under the Securities Act, no stop order suspending the effectiveness of the Registration Statement shall be in effect, and no proceedings for purposes of suspending the effectiveness of the Registration Statement shall have been initiated or threatened by the SEC; and (vii) upon the Closing, and after giving effect to ~~finance transaction costs~~the Redemption Rights, the Company shall have net tangible assets of at least $5,000,001 (excluding assets of Apexigen).

Additionally, under the terms of the Business Combination Agreement, the obligations of the Company and Merger Sub to consummate the Business Combination, including the Merger, are subject to the satisfaction or waiver (where permissible) at or prior to the Closing of, among other customary closing conditions, the following conditions: (i) no Company Material Adverse Effect shall have occurred between the date of the Business Combination Agreement and the Closing Date; (ii) the PIPE Subscription Agreements shall be in full force and effect and nothing shall exist that would impair the Private Placements occurring in connection with ~~an initial~~the Closing to the extent not yet having been consummated; and (iii) the Equity Purchase Agreement shall be in full force and effect and nothing shall exist that would materially impair the equity line of credit from being available to the Company in accordance with its terms following the Closing.

Additionally, under the terms of the Business Combination Agreement, the ~~Company’s officers, directors and initial stockholders may, but~~obligations of Apexigen to consummate the Business Combination, including the Merger, are ~~not obligated~~subject to ~~provide~~the satisfaction or waiver (where permissible) at or prior to the Closing of, among other customary closing conditions, the following conditions: (i) no the Company ~~Working~~Material Adverse Effect shall have occurred between the date of this Agreement and the Closing Date; (ii) a supplemental listing application shall have been filed with the Nasdaq Stock Market LLC, as of the Closing Date, to list the shares constituting the Aggregate Closing Merger Consideration; (iii) the Subscription Agreements shall be in full force and effect and nothing shall exist that would impair the Private Placements occurring in connection with the Closing to the extent not yet having been consummated; and (iv) the Equity Purchase Agreement shall be in full force and effect and nothing shall exist that would materially impair the equity line of credit from being available to the Surviving Corporation in accordance with its terms following the Closing.

The Business Combination Agreement allows the parties to terminate the agreement if certain conditions described in the Business Combination Agreement are satisfied, including if the Effective Time has not occurred by October 31, 2022 (the “Outside Date”). Additionally, under the Business Combination Agreement, the Company is allowed to terminate the Business Combination Agreement if Apexigen fails to deliver (a) the Stockholder Support Agreement (as defined below) signed by the holders of at least 50.1% of the Apexigen Capital ~~Loans (see Note 4). As~~Stock within 30 days of ~~June 30, 2021, there were~~the date of the Business Combination Agreement or (b) the Written Consent of the stockholders of Apexigen at least ten (10) Business Days prior to the BCAC Stockholders’ Meeting.

~~0 amounts outstanding under any Working Capital Loans.~~

Table of Contents

~~BROOKLINE CAPITAL ACQUISITION CORP.~~Stockholder Support Agreement

The Company, Apexigen and the Key Company Stockholders, concurrently with the execution and delivery of the Business Combination Agreement, have entered into the Stockholder Support Agreement (the “Stockholder Support Agreement”), pursuant to which such Key Company Stockholders have agreed, among other things, to vote all of their shares of Apexigen Capital Stock in favor of the Business Combination Agreement and the Business Combination, including the Merger. The foregoing description of the Stockholder Support Agreement and the transactions contemplated thereby is not complete and is subject to, and qualified in its entirety by reference to, the actual agreement, a copy of which is filed with this Current Report as Exhibit 10.1, and the terms of which are incorporated herein by reference.

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

Registration Rights and

Lock-Up

Agreement

~~Until~~Concurrently with the ~~consummation~~execution and delivery of athe Business Combination Agreement, the Company and certain stockholders of Apexigen (the “Holders”) have entered into a Registration Rights and

Lock-Up

Agreement (the “Registration Rights and

Lock-Up

Agreement”). Pursuant to the terms of the Registration Rights and

Lock-Up

Agreement, the Company will be using the funds not held in the Trust Account for identifying and evaluating prospective acquisition candidates, performing due diligence on prospective target businesses, paying for travel expenditures, selecting the target business to acquire, and structuring, negotiating and consummating the Business Combination. The Company will need to raise additional capital through loans or additional investments from its Sponsor, shareholders, officers, directors, or third parties. The Company’s officers, directors and Sponsor may, but are not obligated to ~~loan~~file a registration statement to register the ~~Company funds~~resale of certain shares of Common Stock held by the Holders. In addition, pursuant to the terms of the Registration Rights and

Lock-Up

Agreement and subject to certain requirements and customary conditions, including with regard to the number of demand rights that may be exercised, the Holders may demand at any time or from time to time, that the Post-Combination Company file a registration statement on Form

S-1

or Form

S-3

to register certain shares of Common Stock held by such Holders. The Registration Rights and

Lock-Up

Agreement will also provide the Holders with “piggy-back” registration rights, subject to certain requirements and customary conditions.

In addition, subject to certain exceptions, each of the Holders will not Transfer (as such term is defined in the Registration Rights and

Lock-Up

Agreement) (A) half of any shares of the Company Securities (as such term is defined in the Registration Rights and

Lock-Up

Agreement) beneficially owned or otherwise held by such Holder until the earlier of (i) six (6) months after the date of the Closing or (ii) the date on which, subsequent to the Business Combination, the reported closing price of one share of Common Stock quoted on Nasdaq, or the NYSE or NYSE American, as applicable, equals or exceeds $12.50 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like occurring after the Closing) for any 20 trading days within any 30 trading day period commencing after the Closing, and (B) for the remaining half of any such shares of the Company Securities beneficially owned or otherwise held by such Holder until the date that is six (6) months after the date of the Closing; or, in either case, the date following the completion of the Business Combination on which the Post-Combination Company completes a liquidation, merger, stock exchange or other similar transaction that results in all of the Post-Combination Company’s stockholders having the right to exchange their shares of the Company Securities for cash, securities or other property.

Sponsor Support Agreement

The Company and the Sponsor, concurrently with the execution and delivery of the Business Combination Agreement, have entered into the Sponsor Support Agreement (the “Sponsor Support Agreement”), pursuant to which the Sponsor has agreed, among other things, (A) to vote (or execute and return an action by written consent), or cause to be voted at the BCAC Stockholders’ Meeting (or validly execute and return and cause such consent to be granted with respect to), all of its shares of Common Stock in favor of the approval and adoption of the Business Combination Agreement and approval of the Business Combination, including the Merger, (B) to comply with the

lock-up

provisions provided for in the Letter Agreement previously entered into between the Company and the Sponsor, and (C) to forfeit certain shares of Common Stock held by the Sponsor in the event the BCAC Related Funds Amount at Closing is less than twenty million dollars ($20,000,000). The foregoing description of the Sponsor Support Agreement and the transactions contemplated thereby is not complete and is subject to, and qualified in its entirety by reference to, the actual agreement, a copy of which is filed with this Current Report as Exhibit 10.3, and the terms of which are incorporated herein by reference.

Table of Contents

PIPE Subscription Agreement

In connection with the execution of the Business Combination Agreement, the Company entered into subscription agreements (the “PIPE Subscription Agreements”) with certain investors (the “PIPE Investors”), pursuant to which, among other things, the Company agreed to issue and sell, in a private placement to close immediately prior to or concurrently with, and contingent upon, the closing of the Business Combination (the “Closing”), units with each unit consisting of one share of common stock and one-half of one warrant (the “PIPE Unit”), at a purchase price of at least fifteen million dollars ($

15,000,000

) (at a $10.00 per unit price) to the PIPE Investors (the “PIPE Financing Commitment”). Each whole warrant within the PIPE Units (the “Post-IPO Warrant”) entitles the holder to purchase one share of common stock at a price of $11.50 per share, during the period commencing 30 days after the Closing and terminating on the five (5) year anniversary of the Closing. Post-IPO Warrants shall have the same terms and be in the same form as the Public Warrants. The obligations to consummate the subscription are conditioned upon, among other things, all conditions precedent to the closing of the transactions contemplated by the Business Combination Agreement having been satisfied or waived, and the closing of the transaction contemplated by the PIPE Subscription Agreement occurring concurrently with the closing of the transactions contemplated by the Business Combination Agreement.

Equity Line of Credit Purchase Agreement and Registration Rights Agreement

In connection with the execution of the Business Combination Agreement, the Company, Apexigen and Lincoln Park Capital Fund, LLC (“Lincoln Park”) have concurrently entered into a Purchase Agreement dated March 17, 2022 (the “Purchase Agreement”) to establish an equity line of credit. In conjunction with the entry into the Purchase Agreement, the Company, Apexigen and Lincoln Park have also entered into a Registration Rights Agreement dated March 17, 2022 (the “Registration Rights Agreement”).

Pursuant to the terms of the Purchase Agreement, following consummation of the Merger and upon satisfaction of the conditions set forth in the Purchase Agreement, the Post-Combination Company has the right, but not the obligation, to direct Lincoln Park by delivering a notice (the “Regular Purchase Notice”) to purchase up to five hundred thousand dollars ($500,000) of Common Stock (the “Regular Purchase Share Limit”), at the lower of (a) the lowest trading price of the Common Stock on Nasdaq on the date of purchase and (b) the arithmetic average of the three (3) lowest closing sales prices of the Common Stock on the Nasdaq during the ten (10) business days ending on the business day immediately preceding the date of purchase; provided, however, that (i) the Regular Purchase Share Limit shall be increased to up to seven hundred fifty thousand dollars ($750,000) of Common Stock if the closing price of the Common Stock on Nasdaq is not below $10.00 on the date of purchase (as appropriately adjusted for any reorganization, recapitalization,

non-cash

dividend, stock split, reverse stock split or other similar transaction), and (ii) the Regular Purchase Share Limit shall be increased to up to one million dollars ($1,000,000) of Common Stock if the closing price of the Common Stock on Nasdaq is not below $12.50 on the date of purchase. The Post-Combination Company may direct Lincoln Park to make such purchases as often as every business day so long as (x) the closing price of the Common Stock is not less than $3.00 (as adjusted for any reorganization, recapitalization,

non-cash

dividend, stock split, reverse stock split or other similar transaction, in which case the price shall mean the lower of such price and $3.00), and (y) the Post-Combination Company has not failed to deliver freely tradeable shares of Common Stock for all other purchases under the Purchase Agreement. Any such purchase made as described in this paragraph shall be referred to as a “Regular Purchase.”

In addition to Regular Purchases, following consummation of the Merger and upon satisfaction of the conditions set forth in the Purchase Agreement, on the same business day as a Regular Purchase Notice is delivered to Lincoln Park, the Post-Combination Company has the right, but not the obligation, to direct Lincoln Park to purchase additional shares of Common Stock (an “Accelerated Purchase”) in an amount equal to the Accelerated Purchase Share Amount (as hereinafter defined) at a price equal to ninety-five percent (95%) of the lower of (i) the volume weighted-average price (“VWAP”) for the period beginning at 9:30:01 a.m., Eastern time, on the applicable date of purchase, or such other time publicly announced by Nasdaq as the official open of trading on such market on such date, and ending at the earlier of (A) 4:00 p.m., Eastern time, on such date, (B) such time, from and after the time requested for such purchase, that the total number (or volume) of shares of Common Stock traded on Nasdaq has exceeded that number of shares of Common Stock equal to (i) the applicable Accelerated Purchase Share Amount (as hereinafter defined), divided by 30%, and (C) such time that the sale price on Nasdaq on such date has fallen below any minimum per share price threshold set forth in the applicable notice from the Post-Combination Company, and (ii) the closing sale price of the Common Stock on such date of purchase. The “Accelerated Purchase Share Amount” means the number of shares of Common Stock not exceeding the lesser of (a) 300% of the number of shares of Common Stock directed by the Post-Combination Company to be purchased by Lincoln Park pursuant to the corresponding Regular Purchase Notice for the corresponding Regular Purchase, and (b) an amount equal to (x) 30% multiplied by (y) the total number of shares of Common Stock traded on Nasdaq during the period on the applicable purchase date beginning at the time on the date of such purchase that trading of such shares commences and ending at the time at which the sale price for such shares of Common Stock has fallen below any minimum share price threshold set forth in the purchase notice provided by the Post-Combination Company.

Table of Contents

Beginning one business day after consummation of the Merger, in addition to Regular Purchases and Accelerated Purchases, the Company shall also have the right, but not the obligation, to direct Lincoln Park to purchase additional shares of Common Stock (an “Additional Accelerated Purchase”) in an amount equal to the Additional Accelerated Purchase Share Amount (as hereinafter defined) at a price equal to ninety-five percent (95%) of the lower of (i) the VWAP for the period on the applicable date of purchase beginning (the “Additional Accelerated Purchase Commencement Time”) at the latest of (A) the time at which the sale price for any corresponding Accelerated Purchase has fallen below any minimum share price threshold set forth in the purchase notice provided by the Post-Combination Company for such Acceleration Purchase, (B) the applicable Additional Accelerated Purchase Termination Time with respect to the most recently completed prior Additional Accelerated Purchase on such date, as applicable, and (C) the time at which all shares of Common Stock subject to any prior Accelerated Purchases and Additional Accelerated Purchases (including those effected on the same business day) have been received by Lincoln Park and are freely tradeable, and ending (the “Additional Accelerated Purchase Termination Time”) on the earliest of (X) 4:00 p.m. Eastern time on such date or such other time publicly announced by Nasdaq as the official close of trading on such date, (Y) such time that the total number (or volume) of shares of Common Stock traded on Nasdaq has exceeded the number of shares of Common Stock equal to the amount of shares to be purchased pursuant to the applicable request by the Post-Combination Company hereunder divided by 30%, and (Z) such time that the sale price for the Common Stock on Nasdaq has fallen below any minimum share price threshold set forth in the applicable purchase notice provided by the Company. The “Additional Accelerated Purchase Share Amount” means the number of shares of Common Stock directed by the Company to be purchased by Lincoln Park under this paragraph which shall not exceed the lesser of (1) 300% of the number of shares of Common Stock directed by the Post-Combination Company to be purchased by Lincoln Park as a Regular Purchase on such date, and (2) an amount equal to 30% multiplied by the total number of shares of Common Stock traded on Nasdaq during the period on such date beginning at the Additional Accelerated Purchase Commencement Time for such Additional Accelerated Purchase and ending at the Additional Accelerated Purchase Termination Time for such Additional Accelerated Purchase.

Notwithstanding anything to the contrary in the Purchase Agreement, Lincoln Park shall not be required to purchase or acquire any shares of Common Stock under the Purchase Agreement which would, when aggregated with all other shares of Common Stock beneficially owned by Lincoln Park and its affiliates, result in the beneficial ownership by Lincoln Park and its affiliates of more than 4.99% of the then issued and outstanding shares of Common Stock.

In consideration for entering into the Purchase Agreement, the Post-Combination Company is required to issue to Lincoln Park, on the date of the Closing, 150,000 shares of Common Stock, and on the date that is ninety (90) days after the Closing, $1,500,000 of shares of Common Stock at a price equal to the arithmetic average of the closing sale price for the Common Stock on Nasdaq during the ten (10) consecutive business days immediately preceding the issuance of such shares; provided, that in no event shall the amount of such shares exceed 500,000. Pursuant to the terms of the Registration Rights Agreement, a copy of which is filed herewith as Exhibit 10.6, within thirty (30) days of the Closing, the Post-Combination Company shall file with the SEC a new registration statement covering the resale of any shares of Common Stock purchased or otherwise acquired by Lincoln Park under the terms of the Purchase Agreement.

The proceeds received by the Post-Combination Company from Lincoln Park under the Purchase Agreement may be used for any corporate purpose at the sole discretion of the Post-Combination Company. The Post-Combination Company is further prohibited from effecting or entering into an agreement to effect any issuance by the Post-Combination Company or any of its subsidiaries of Common Stock involving an equity line of credit or substantially similar transaction whereby an investor is irrevocably bound to purchase securities over a period of time from the Post-Combination Company at a price based on the market price of the Common Stock at the time of purchase. The Purchase Agreement shall automatically terminate on the date that the Post-Combination Company sells shares of Common Stock to Lincoln Park in an aggregate amount of $50,000,000, or if the Business Combination Agreement is terminated or the Merger is not consummated by the Outside Date. The Purchase Agreement may also be terminated in certain circumstances, including in connection with a bankruptcy filing by the Post-Combination Company or at any time ~~in whatever amount they deem reasonable in their sole discretion, to meet~~after the ~~Company’s working capital needs. Accordingly,~~Closing by the ~~Company may not be able to obtain additional financing. If the Company is unable to raise additional capital, it may be requir~~Post-Combination Company.

~~d to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit~~

Table of ~~a potential transaction, 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. These conditions raise substantial doubt about the Company’s ability to continue as a going concern until the earlier of the consummation of the Business Combination or the date the Company is required to liquidate, May 2, 2022. 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 be unable to continue as a going concern.Contents

~~Risks and Uncertainties~~

Risks and Uncertainties Management continues to evaluate the impact of the COVID-19 pandemic on the industry and has concluded that while it is reasonably possible that the virus could have a negative effect on the Company’s financial position, results of its operations, and/or search for a target Business Combination, the specific impact is not readily determinable as of the date of these condensed financial statements. The condensed financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Note 2 — Basis of Presentation and Summary of Significant Accounting Policies

Basis of Presentation

The accompanying ~~unaudited~~ condensed consolidated financial statements ~~are presented~~of the Company have been prepared in ~~U.S. dollars in conformity~~accordance with ~~accounting principles~~United States generally accepted ~~in the United States of America~~accounting principles (“GAAP”) for interim financial information and ~~pursuant to the rules and regulations~~Article 8 of ~~the SEC.~~ Regulation

S-X.

Accordingly, they do not include all of the information and footnotes required by GAAP. In the opinion of management, ~~the unaudited condensed financial statements reflect~~ all adjustments ~~which include only~~(consisting of normal ~~recurring adjustments necessary~~accruals) considered for ~~the~~a fair ~~statement of the balances and results for the periods presented.~~presentation have been included. Operating results for the three ~~and six~~ months ended ~~June 30, 2021~~March 31, 2022 are not necessarily indicative of the results that may be expected ~~through~~for the year ending December 31, ~~2021.~~2022 or any future period.

The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form

10-K

for the year ended December 31, 2021, as filed with the SEC on April 7, 2022, which contains the audited financial statements and notes ~~thereto included~~thereto. The financial information as of December 31, 2021, is derived from the audited financial statements presented in the ~~Current~~Company’s Annual Report on Form

~~8-K~~10-K

~~and~~for the ~~final prospectus~~year ended December 31, 2021, as filed ~~by the Company~~ with the SEC on ~~February 8, 2021~~April 7, 2022.

Liquidity and ~~January 29, 2021, respectively.~~Going Concern

~~In April 2021,~~As of March 31, 2022, the Company ~~identified an error~~had approximately $93,000 outside of the Trust Account, approximately $13,000 of interest income available in ~~its accounting treatment~~the Trust Account to pay for ~~its Private Placement Warrants~~tax obligations and

working capital deficit of approximately $2.3 million.

The Company’s liquidity needs to date have been satisfied through a payment of $25,000 from the Sponsor to pay for certain offering costs in exchange for issuance of the Founder Shares, the loan under the Note of approximately $116,000 (as defined in Note 4) ~~as presented~~, and the net proceeds from the consummation of the Private Placement not held in ~~its audited balance sheet as of~~the Trust Account. The Company fully repaid the Note on February 2, ~~2021 included~~2021. In addition, in ~~its Current Report on Form~~order to finance transaction costs in connection with an initial Business Combination, the Company’s officers, directors and initial stockholders may, but are not obligated to, provide the Company Working Capital Loans (see Note 4). As of March 31, 2022, there were 0 amounts outstanding under any Working Capital

~~8-K.~~

Loans.

~~The Private Placement Warrants were reflected~~

In connection with the Extension Amendment, the Sponsor, or its designees, has agreed to contribute to us as a ~~component~~loan of ~~equity as opposed to liabilities~~$0.033 for each public share that is not redeemed for each subsequent calendar month commencing on May 2, 2022, and on the ~~balance sheet. Pursuant~~2nd day of each subsequent month, or portion thereof, that is needed by the Company to complete an initial Business Combination from May 2, 2022 until the end of the Combination Period (the “Additional Contributions”). The amount of the Additional Contributions will not bear interest and will be repayable by us to our Sponsor or its designees upon consummation of an initial Business Combination. Our Sponsor or its designees will have the sole discretion whether to continue extending for additional calendar months until the Extended Date and if our Sponsor determines not to continue extending for additional calendar months, its obligation to make Additional Contributions will terminate.

On May 2, 2022, the Company issued a non-convertible unsecured promissory note (the “Extension Note”) in the principal amount of $167,032.54 to our Sponsor. The Sponsor deposited such funds into the Trust Account. Also on May 2, 2022, the Company issued an additional convertible unsecured promissory note (the “Working Capital Note”) in the aggregate principal amount of $424,770.00 to the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) Topic 250, “Accounting Changes and Error Corrections” and Staff Accounting Bulletin 99, “Materiality”) (“SAB 99”)Sponsor. The Working Capital Note was issued ~~by the SEC,~~to provide the Company ~~determined~~with additional working capital during the ~~impact~~extended period during which the Company must complete its initial business combination, and will not be deposited into the Trust Account. The Company issued the Working Capital Note in consideration for a loan from the Sponsor to fund the Company’s working capital requirements. The Working Capital Note is convertible at the Sponsor’s election upon the consummation of our initial business combination. Upon such election, the Working Capital Note will convert, at a price of $10.00 per unit, into units identical to the private placement units issued in connection with the Company’s initial public offering.

Until the consummation of a Business Combination, the Company will be using the funds not held in the Trust Account for identifying and evaluating prospective acquisition candidates, performing due diligence on prospective target businesses, paying for travel expenditures, selecting the target business to acquire, and structuring, negotiating and consummating the Business Combination. The Company will need to raise additional capital through loans or additional investments from its Sponsor, stockholders, officers, directors, or third parties. The Company’s officers, directors and Sponsor may, but are not obligated to, loan the Company funds from time to time or at any time, in whatever amount they deem reasonable in their sole discretion, to meet the Company’s working capital needs. Accordingly, the Company may not be able to obtain additional financing. If the Company is 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 a potential transaction, 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. These conditions raise substantial doubt about the Company’s ability to continue as a going concern until the earlier of the ~~error was immaterial. The impact~~consummation of the ~~error correction~~Business Combination or the date the Company is ~~reflected in the unaudited~~required to liquidate, June 2, 2022, extended thereafter on a monthly basis up to November 2, 2022. These condensed consolidated financial statements ~~contained herein which resulted in a~~

~~$160,000~~

~~increase~~do not include any adjustments relating to the ~~derivative warrant liabilities line item and offsetting decrease to the Class A common stock subject to possible redemption mezzanine equity line item recorded as part~~recovery of the ~~activity in~~recorded assets or the ~~six months ended June 30, 2021~~classification of the liabilities that might be necessary should the Company be unable to continue as ~~reported herein. There would have been no change to total stockholders’ equity as reported.~~ a going concern.

Emerging Growth Company

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~~JOBS 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 ~~independent registered public accounting firm~~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 approval of any golden parachute payments not previously approved.

~~BROOKLINE CAPITAL ACQUISITION CORP.~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

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 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 an 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 condensed consolidated financial statements with another public company that is neither an emerging growth company nor an emerging growth company that has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.

~~Concentration of Credit Risk~~

Financial instruments that potentially subject the Company to concentrations of credit risk consist of cash accounts in a financial institution, which, at times, may exceed the Federal Depository Insurance Coverage limit of $250,000. As of June 30, 2021, the Company has not experienced losses on these accounts and management believes the Company is not exposed to significant risks on such accounts.

~~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. The Company had 0 cash equivalents as of June 30, 2021 and December 31, 2020.

~~Investments Held in Trust Account~~

The Company’s portfolio of investments is comprised of U.S. government securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act, with a maturity of 185 days or less, or investments in money market funds that invest in U.S. government securities and generally have a readily determinable fair value, or a combination thereof. When the Company’s investments held in the Trust Account are comprised of U.S. government securities, the investments are classified as trading securities. When the Company’s investments held in the Trust Account are comprised of money market funds, the investments are recognized at fair value. Trading securities and investments in money market funds are presented on the condensed balance sheets at fair value at the end of each reporting period. Gains and losses resulting from the change in fair value of these securities is included in net gatin from investments held in Trust Account in the accompanying unaudited condensed statements of operations. The estimated fair values of investments held in the Trust Account are determined using available market information.

~~Fair Value Measurements~~

Fair value is defined as the price that would be received for the 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 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.

In some circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input that is significant to the fair value measurement.

~~Table of Contents~~

~~BROOKLINE CAPITAL ACQUISITION CORP.~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

~~Fair Value of~~

~~Financial Instruments~~

As of June 30, 2021 and December 31, 2020, the carrying values of cash, prepaid expenses, accounts payable, accrued expenses, franchise tax payable and notes payable to related party approximate their fair values due to the short-term nature of the instruments.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires ~~the Company’s~~ 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 condensed consolidated financial ~~statements.~~statements and the reported amounts of revenues and expenses during the reporting period. Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the condensed consolidated financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Actual results could differ from those estimates.

~~Derivative warrant liabilities~~Cash and Cash Equivalents

The Company ~~does not use derivative instruments~~considers all short-term investments with an original maturity of three months or less when purchased to ~~hedge exposures to~~be cash ~~flow,~~equivalents. As of March 31, 2022 and December 31, 2021, the Company held 0cash equivalents outside the Trust Account.

Investments held in Trust Account

The Company’s portfolio of investments held in trust is comprised solely of U.S. government securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act, with a maturity of 185

days or less, or investments in money market funds that invest in U.S. government securities and generally have a readily determinable fair value, or ~~foreign currency risks. The Company evaluates all~~a combination thereof. When the Company’s investments held in the Trust Account are comprised of ~~its financial instruments, including issued stock purchase warrants, to determine if such instruments~~U.S. government securities, the investments are ~~derivatives or contain features that qualify~~classified as embedded derivatives, pursuant to FASB ASC Topic 480, “Distinguishing Liabilities from Equity” (“ASC 480”) and FASB ASC Topic 815, “Derivative and Hedging” (“ASC 815”). The classificationtrading securities. When the Company’s investments held in the Trust Account are comprised of ~~derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is~~

~~re-assessed~~

money market funds, the investments are recognized at fair value. Trading securities are presented on the condensed consolidated balance sheets at fair value at the end of each reporting period.

~~The 2,875,000 Public Warrants (as defined in Note 3) issued in connection with~~ Gains and losses resulting from the Initial Public Offering are classified as equity. The 123,500 Private Placement Warrants (as defined in Note 4) are recognized as derivative liabilities in accordance with ASC 815. Accordingly, the Company recognizes the Private Placement Warrants 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~~of these investments in interest income held in Trust Account in the ~~Company’s~~accompanying condensed consolidated statements of operations. The estimated fair values of investments held in the Trust Account are determined using available market information.

Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist of cash accounts in a financial institution, which, at times, may exceed the Federal Depository Insurance Coverage of $250,000, and investments held in Trust Account. As of March 31, 2022 and December 31, 2021, the Company had not experienced losses on these accounts and management believes the Company is not exposed to significant risks on such accounts.

Principles of Consolidation

The unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant inter-company transactions and balances have been eliminated in consolidation.

Table of Contents

Fair Value of 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.

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

In some circumstances, the inputs used to measure fair value might be categorized within different levels of the ~~Private Placement Warrants are measured using a Monte Carlo simulation model.~~fair value hierarchy. In those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input that is significant to the fair value measurement.

Fair Value of Financial Instruments

As of March 31, 2022 and December 31, 2021, the carrying values of cash, prepaid expenses, accounts payable, accrued expenses, franchise tax payable and notes payable to related party approximate their fair values due to the short-term nature of the instruments.

Offering Costs Associated with the Initial Public Offering

Offering costs consisted of legal, accounting, underwriting fees and other costs incurred through the Initial Public Offering that were directly related to the Initial Public Offering. Offering costs are allocated to the separable financial instruments issued in the Initial Public Offering based on a relative fair value basis, compared to total proceeds received. Offering costs associated with warrant liabilities are expensed as incurred, presented as

non-operating

expenses in the condensed

consolidated

statements of operations. Offering costs associated with the Public Shares were charged to ~~stockholders’ equity~~the carrying value of the common stock subject to possible redemption upon the completion of the Initial Public Offering.

Derivative 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 Topic 815, “Derivative 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.

The warrants issued in connection with its Initial Public Offering (the “Public Warrants”) are classified as equity. The Private Placement Warrants (as defined in Note 4) are recognized as derivative liabilities in accordance with ASC 815. Accordingly, the Company recognizes the Private Placement Warrants 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 condensed

consolidated

statements of operations. The fair value of the Private Placement Warrants are measured using a Monte Carlo simulation

model. The determination of the fair value of the warrant liabilities may be subject to change as more current information becomes available and accordingly the actual results could differ significantly.

Table of Contents

Common Stock Subject to Possible Redemption

The Company accounts for its common stock subject to possible redemption in accordance with the guidance in ASC 480. Common stock subject to mandatory redemption (if any) are classified as liability instruments and are measured at fair value. Conditionally redeemable common stock (including shares of common stock that feature redemption rights that are either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s control) are classified as temporary equity. At all other times, common stock is classified as stockholders’ equity. The Company’s ~~common stock features~~Public Shares feature certain redemption rights that are considered to be outside of the Company’s control and subject to occurrence of uncertain future events. Accordingly, at ~~June 30,~~March 31, 2022 and December 31, 2021, ~~5,263,743~~5,750,000 shares of common stock subject to possible redemption ~~at the redemption amount~~ were presented at their redemption value as temporary equity, outside of the stockholders’ equity section of the Company’s condensed

consolidated

balance sheets.

Under ASC 480, the Company has elected to recognize changes in the redemption value immediately as they occur and adjust the carrying value of the security to equal the redemption value at the end of the reporting period. This method would view the end of the reporting period as if it were also the redemption date of the security. Effective with the closing of the Initial Public Offering (including the sale of the Over-Allotment Units), the Company recognized the remeasurement from initial book value to redemption amount value. The change in the carrying value of the common stock subject to possible redemption, which resulted in charges against additional

paid-in

capital.

Income Taxes

~~The Company’s taxable income primarily consists of net gain from investments held in the Trust Account. The Company’s general and administrative expenses are generally considered~~

~~start-up~~

~~costs and are not currently deductible.~~ The Company follows the asset and liability method of accounting 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 tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that included the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized. ~~As of June 30, 2021, the Company had deferred tax assets of approximately $59,000 with a full valuation allowance against them.~~

~~Table of Contents~~

~~BROOKLINE CAPITAL ACQUISITION CORP.~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

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~~

more-likely-than-not

to be sustained upon examination by taxing authorities. ~~There were 0 unrecognized tax benefits for the six months ended June 30, 2021.~~ The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense.

There were 0 unrecognized tax benefits as of March 31, 2022 and December 31, 2021. NaN amounts were accrued for the payment of interest and penalties ~~for the six months ended June 30,~~at March 31, 2022 and December 31, 2021. 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 subject to income tax examinations by major taxing authorities since inception.

Net ~~income (loss)~~loss per common ~~shares~~share

The Company complies with accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share.” Income and losses are shared pro rata between the outstanding redeemable and

non-redeemable

common shares. Net income (loss) per share of common ~~share~~stock is ~~computed~~calculated by dividing the net ~~loss~~income (loss) by the weighted average ~~number of~~ shares of common stock outstanding ~~during~~for the respective period.

The Company has not considered the effect of the ~~warrants sold~~Public Warrants and the Private Placement Warrants (as defined in ~~the Initial Public Offering and Private Placement~~Note 4) to purchase an aggregate of 2,998,500 shares of the Company’s common stock in the calculation of diluted net loss per share, since the exercise of the warrants are contingent upon the occurrence of future events and the inclusion of such warrants would be ~~anti-dilutive.~~

~~The Company’s unaudited condensed statements of operations includes~~anti-dilutive under the treasury stock method. As a ~~presentation of income (loss)~~result, diluted net loss per ~~common~~share is the same as basic net loss per share for ~~Public Shares of~~the three months ended March 31, 2022 and 2021. Remeasurement associated with the common stock subject to possible redemption ~~in a manner similar to~~is excluded from earnings per share as the

~~two-class~~

~~method of income (loss) per common share. Net income (loss) per common share, basic and diluted, for Public Shares subject to possible~~ redemption is calculated by dividing the proportionate share of net gain on investments held by the Trust Account, net of applicable franchise and income taxes, by the weighted average number of Public Shares of common stock subject to possible redemption outstanding since original issuance.value approximates fair value.

~~Net income (loss) per common share, basic and diluted, for~~

~~non-redeemable~~

common stock is calculated by dividing the net income (loss), adjusted for the net gain on investments held in the Trust Account attributable to Public Shares of common stock subject to possible redemption, by the weighted average number of

~~non-redeemable~~

~~shares of common stock outstanding for the period.~~

~~Non-redeemable~~

~~common stock includes Founder Shares and~~

~~non-redeemable~~

~~Public Shares as these shares do not have any redemption features.~~

~~Non-redeemable~~

~~common stock participates in the income or loss on marketable securities based on~~

~~non-redeemable~~

~~shares’ proportionate interest.~~

~~The following table reflects the calculation of basic and diluted net income (loss) per common share:~~

For the three months
ended June 30, 2021

For the six months
ended June 30, 2021

Common stock subject to possible redemption

Numerator: Earnings allocable to common stock subject to possible redemption

Net gain from investments held in Trust Account
   $ 1,595    $ 3,288
Less: Company’s portion available to be withdrawn to pay taxes
   (1,595 )    (3,288 )




Net income attributable to Class A common stock subject to possible redemption
   $ 0      $ 0




Denominator: Weighted average Class A common stock subject to possible redemption

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


5,286,161



5,291,457





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

$
0


$
0





Non-redeemable
common stock

Numerator: Net Loss minus Net Earnings

Net loss
   $ (281,577 )    $ (451,576 )
Net income allocable to Class A common stock subject to possible redemption
   0      0




Non-redeemable
net loss

$
(281,577
)

$
(451,576
)




Denominator: weighted average
non-redeemable
common stock

Basic and diluted weighted average shares outstanding,
non-redeemable
common stock


7,448,340



6,348,141





Basic and diluted net loss per share,
non-redeemable
common stock

$
(0.04
)

$
(0.07
)

Table of Contents

~~BROOKLINE CAPITAL ACQUISITION CORP.~~The table below presents a reconciliation of the numerator and denominator used to compute basic and diluted net loss per share:

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~


	For the three months ended March 31,
	2022						2021
	redeemable			non-redeemable			redeemable			non-redeemable
Basic and diluted net loss per common share:
Numerator:
Allocation of net loss	$	(1,900,805	)	$	(556,853	)	$	(120,319	)	$	(49,680	)
Denominator:
Basic and diluted weighted average common shares outstanding		5,750,000			1,684,500			3,705,556			1,530,011

Basic and diluted net loss per common share	$	(0.33	)	$	(0.33	)	$	(0.03	)	$	(0.03	)

Recent Accounting ~~Standards~~Pronouncements

In August 2020, the FASB issued Accounting Standard Update (the “ASU”) No. 2020-06, Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity, which simplifies accounting for convertible instruments by removing major separation models required under current GAAP. The ASU also removes certain settlement conditions that are required for equity-linked contracts to qualify for the derivative scope exception and it also simplifies the diluted earnings per share calculation in certain areas. The Company early adopted the ASU on January 1, 2021. Adoption of the ASU did not impact the Company’s financial position, results of operations or cash flows.

~~The Company’s management~~Management does not believe that any ~~other~~ recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on the ~~accompanying~~Company’s condensed

consolidated

financial statements.

Note 3 — Initial Public Offering

On February 2, 2021, the Company consummated its Initial Public Offering of 5,750,000 Units, including 750,000 Over-Allotment Units, at $10.00 per Unit, generating gross proceeds of $57.5 million, and incurring offering costs of approximately $1.3 million.

Each Unit consists of one share of common stock and

one-half

of one redeemable warrant (“Public Warrant”). Each whole Public Warrant entitles the holder to purchase one share of common stock at a price of $11.50 per share, subject to adjustment (see Note 7)6). No fractional Public Warrants will be issued upon separation of the Units and only whole Public Warrants will trade. Accordingly, unless a holder purchases at least two Units, a holder will not be able to receive or trade a whole Public Warrant.

Note 4 — Related Party Transactions

Founder Shares

In May 2020, the Sponsor paid an aggregate of $25,000 on behalf of the Company to cover certain offering costs in exchange for the issuance of 1,437,500 shares of common stock (the “Founder Shares”) to the Sponsor. In July 2020, the Sponsor forfeited 57,500 Founder Shares for no consideration, and Ladenburg Thalmann & Co. Inc., the representative of the underwriters (“Ladenburg”), and certain of its employees purchased an aggregate of 57,500 shares of common stock (the “Representative Shares”) at an average purchase price of approximately $0.017 per share, for an aggregate purchase price of $977.50. The Company estimated the aggregate fair value of the Representative Shares to be approximately $288,000 on the date of transfer. The difference in the issuance date estimated fair value of the Representative Shares, compared to the aggregate purchase price, was determined to be an offering cost of the Company in accordance with Staff Accounting Bulletin Topic 5A. Accordingly, the offering cost was allocated to the separable financial instruments issued in the Initial Public Offering based on a relative fair value basis, compared to total proceeds received. Offering costs related to the Representative Shares amounted to approximately $287,000, of which approximately $269,000 was charged to the initial carrying value of temporary equity related to the common stock subject to redemption and approximately $18,000 was charged to additional

paid-in

capital related to the Public Warrants.

Table of Contents

The Sponsor and Ladenburg agreed to forfeit up to an aggregate of 180,000 Founder Shares and 7,500 Representative Shares, respectively, on a pro rata basis, to the extent that the option to purchase additional units was not exercised in full by the underwriters, so that the Founder Shares and the Representative Shares would represent 20% of the Company’s issued and outstanding shares after the Initial Public Offering (excluding the Private Placement Units and underlying securities). On February 2, 2021, the underwriters fully exercised the over-allotment option; thus, these 187,500 shares were no longer subject to forfeiture.

The Sponsor agreed not to transfer, assign or sell 50% of their Founder Shares until the earlier of (i) six months after the date of the consummation of the initial Business Combination or (ii) the date on which the closing price of the Company’s shares of common stock equals or exceeds $12.50 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within any

30-trading

day period commencing after the initial Business Combination, and the remaining 50% of the Founder Shares may not be transferred, assigned or sold until six months after the date of the consummation of the initial Business Combination, or earlier, in either case, if, subsequent to the initial Business Combination, the Company consummates a subsequent liquidation, merger, stock exchange or other similar transaction which results in all of the stockholders having the right to exchange their shares of common stock for cash, securities or other property.

Private Placement Units

Simultaneously with the closing of the Initial Public Offering, the Company consummated the Private Placement of 247,000 Private Placement Units at a price of $10.00 per unit to the Sponsor, generating proceeds of approximately $2.5 million.

Each Private Placement Unit consists of one share of common stock and

one-half

of one redeemable warrant (“Private Placement Warrant”). Each Private Placement Warrant entitles the holder thereof to purchase one share of common stock at an exercise price of $11.50 per full share. A portion of the proceeds from the Private Placement was added to the proceeds from the Initial Public Offering held in the Trust Account. If the Company does not complete a Business Combination within the Combination Period, the Private Placement Warrants will expire.

The Private Placement Units and their component securities and the Founder Shares held by Ladenburg will not be transferable, assignable or salable until 30 days after the consummation of the initial Business Combination except to permitted transferees.

~~Table of Contents~~

~~BROOKLINE CAPITAL ACQUISITION CORP.~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

Related Party Loans

On May 27, 2020, the Sponsor agreed to loan the Company up to $300,000 to be used for the payment of costs related to the Initial Public Offering pursuant to a promissory note, which was later amended on January 4, 2021 (the “Note”). The Note was

non-interest

bearing, unsecured and was due upon the date the Company consummated the Initial Public Offering. The Company borrowed approximately $116,000 under the Note and fully repaid the Note on

February 2, 2021.

In addition, in order to finance transaction costs in connection with a Business Combination, the Initial Stockholders may, but are not obligated to, loan the Company funds, from time to time or at any time, in whatever amount they deem reasonable in their sole discretion (the “Working Capital Loans”). Each loan would be evidenced by a promissory note. The notes will either be paid upon consummation of the initial Business Combination, without interest, or, at the lender’s discretion, up to $1.5 million of the notes may be converted upon consummation of the Business Combination into additional Private Placement Units at a conversion price of $10.00 per Private Placement Unit. If the Company does not complete a Business Combination, the loans will not be repaid. As of ~~June 30,~~March 31, 2022 and December 31, 2021, the Company had no borrowings under the Working Capital Loans.

Administrative Support Agreement

Commencing on the effective date of the Company’s prospectus, the Company agreed to pay an affiliate of the Sponsor a total of $10,000 per month for office space, utilities and secretarial and administrative support. Upon completion of the Initial Business Combination or the Company’s liquidation, the Company will cease paying these monthly fees. The Company incurred $30,000 and ~~$50,000~~$20,000 in ~~general and~~ administrative ~~expenses~~expenses-related party in the accompanying ~~unaudited~~ condensed

consolidated

statements of operations for the three ~~and six~~ months ended ~~June 30,~~March 31, 2022 and 2021, respectively.

Table of Contents

Financial Advisory ~~Fee~~Fees

The Company paid a fee of $25,000 to its Chief Financial Officer in February 2021 for financial advisory services to the Company. The Company in the future may pay Brookline Capital Markets (“Brookline”) or its affiliates, partners or employees, a fee for financial advisory services rendered in connection with the Company’s identification, negotiation and consummation of an initial Business Combination. The amount of any fee paid to Brookline or its affiliates, partners or employees, will be based upon the prevailing market rates for similar services for such transactions at such time.

Note 5 — Commitments and Contingencies

Registration and Stockholder Rights

The holders of the Founder Shares, Representative Shares, Private Placement Units and units that may be issued upon conversion of Working Capital Loans (and in each case holders of their component securities, as applicable) are entitled to registration rights pursuant to a registration rights agreement signed upon the effective date of the Initial Public Offering. These holders are entitled to make up to three demands, excluding short form registration demands, that the Company registered such securities for sale under the Securities Act. In addition, these holders will have “piggy-back” registration rights to include their securities in other registration statements filed by the Company. However, the holders of the Representative Shares may not exercise demand and “piggyback” registration rights after five (5) and seven (7) years, respectively, after the effective date of the Company’s initial registration statement was declared effective and may not exercise demand rights on more than one occasion. The Company will bear the expenses incurred in connection with the filing of any such registration statements.

Underwriting Agreement

The Company granted the underwriters a

45-day

option from the date of the prospectus filed in the Initial Public Offering to purchase up to 750,000 additional Units at the Initial Public Offering price less the underwriting discounts and commissions. On February 2, 2021, the underwriters fully exercised the over-allotment option.

The underwriters were entitled to an underwriting discount of $0.15 per unit, or $862,500 in the aggregate, paid upon the closing of the Initial Public ~~Offering~~

~~Table of Contents~~Offering.

~~BROOKLINE CAPITAL ACQUISITION CORP.~~Purchase Agreement

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~As described in Note 1, in consideration for entering into the Purchase Agreement, the Post-Combination Company is required to issue to Lincoln Park, on the date of the Closing, 150,000 shares of Common Stock, and on the date that is ninety (90) days after the Closing, $1,500,000 of shares of Common Stock at a price equal to the arithmetic average of the closing sale price for the Common Stock on Nasdaq during the ten (10) consecutive business days immediately preceding the issuance of such shares; provided, that in no event shall the amount of such shares exceed 500,000. Pursuant to the terms of the Registration Rights Agreement, a copy of which is filed herewith as Exhibit 10.6, within thirty (30) days of the Closing, the Post-Combination Company shall file with the SEC a new registration statement covering the resale of any shares of Common Stock purchased or otherwise acquired by Lincoln Park under the terms of the Purchase Agreement.

~~Note~~NOTE 6 — Warrants

Public Warrants may only be exercised for a whole number of shares. No fractional Public Warrants will be issued upon separation of the Units and only whole Public Warrants will trade. The Public Warrants will become exercisable 30 days after the completion of the initial Business Combination; provided that the Company has an effective registration statement under the Securities Act covering the shares of common stock issuable upon exercise of the Public Warrants and a current prospectus relating to them is available and such shares are registered, qualified or exempt from registration under the securities, or blue sky, laws of the state of residence of the holder (or the Company permits holders to exercise their warrants on a cashless basis under certain circumstances). However, the Company agreed that as soon as practicable, but in no event later than 15 business days after the closing of the initial Business Combination, the Company will use its best efforts to file with the SEC a registration statement covering the shares of common stock issuable upon exercise of the Public Warrants, to cause such registration statement to become effective and to maintain a current prospectus relating to those shares of common stock until the Public Warrants expire or are redeemed. If a registration statement covering the shares of common stock issuable upon exercise of the Public Warrants is not effective by the 60th business day after the closing of the initial Business Combination, warrantholders 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 Public Warrants on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act or another exemption. If that exemption, or another exemption, is not available, holders will not be able to exercise their Public Warrants on a cashless

basis.

The Public Warrants have an exercise price of $11.50 per full share and will expire five years after the completion of a Business Combination or earlier upon redemption or liquidation. In addition, if (x) the Company issues additional shares of common stock 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 share of common stock (with such issue price or effective issue price to be determined in good faith by the board of directors and, in the 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 common stock during the 20 trading day period starting on the trading day prior to the day on which the Company consummates its initial Business Combination (such price, the “Market Value”) is below $9.20 per share, the exercise price of the Public 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, and the $18.00 per share redemption trigger price described below will be adjusted (to the nearest cent) to be equal to 180% of the higher of the Market Value and the Newly Issued Price.

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

in whole and not in part;

at a price of $0.01 per Public Warrant;

upon a minimum of 30 days’ prior written notice of redemption given after the Public Warrants become exercisable; and

if, and only if, the last sale price of the common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a

30-trading

day period commencing once the Public Warrants become exercisable and ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrantholders.

if, and only if, there is a current registration statement in effect with respect to the shares of common stock underlying such Public Warrants at the time of redemption and for the entire

30-day

trading period referred to above and continuing each day thereafter until the date of redemption.

If the Company calls the Public Warrants for redemption as described above, the Company’s management will have the option to require all holders that wish to exercise Public Warrants to do so on a “cashless basis.”

The Private Placement Warrants are identical to the Public Warrants underlying the Units sold in the Initial Public Offering, except that none of the Private Placement Warrants will be redeemable by the Company so long as they are held by the initial purchasers or any of their permitted transferees.

~~BROOKLINE CAPITAL ACQUISITION CORP.~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

If the Company is unable to complete a Business Combination within the Combination Period and the Company liquidates the funds held in the Trust Account, holders of either the Public Warrants or the Private Placement Warrants will not receive any of such funds with respect to their warrants, nor will they receive any distribution from the Company’s assets held outside of the Trust Account with the respect to such warrants and such warrants would expire.

Note 7

—

Common Stock Subject to Possible Redemption

The Company’s common stock features certain redemption rights that are considered to be outside of the Company’s control and subject to the occurrence of future events. The Company is authorized to issue 25,000,000 shares of common stock with a par value of $0.0001 per share. Holders of the Company’s common stock are entitled to one vote for each share. As of March 31, 2022 and December 31, 2021, there were 7,434,500 shares of common stock outstanding, of which 5,750,000 shares were subject to possible redemption and classified outside of permanent equity in the condensed

consolidated

balance sheets.

Table of Contents

The common stock subject to possible redemption reflected on the condensed

consolidated

balance sheets is reconciled on the following table:


Gross Proceeds	$	57,500,000
Less:
Proceeds allocated to public warrants		(3,662,750	)
Common stock issuance costs		(1,459,030	)
Plus:
Remeasurement of carrying value to redemption value		5,696,780

Common stock subject to possible redemption	$	58,075,000

Note 8 — Stockholders’ Equity

(Deficit)

Preference ~~Shares—~~Shares-

The Company is authorized to issue 1,000,000 preference shares with a par value of $0.0001 per share. At ~~June 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, there were 0 preference shares issued or outstanding.

Common ~~Shares—~~Shares-

The Company is authorized to issue 25,000,000 common shares with a par value of $0.0001 per share. As of ~~June 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, there were ~~7,434,500~~

~~and 1,437,500~~

1,684,500 shares of common stock issued and outstanding, ~~including 5,263,743 and~~

~~-0-~~

excluding 5,750,000 shares of common stock subject to possible redemption.

Of the 7,434,500 shares of common stock outstanding, up to 187,500 of these shares were subject to forfeiture by the Sponsor on a pro rata basis depending on the extent to which the underwriters’ over-allotment option was exercised in full by the underwriters, so that the Founder Shares and the Representative Shares would represent 20% of the Company’s issued and outstanding shares after the Initial Public Offering (excluding the Private Placement Units and underlying securities). On February 2, 2021, the underwriters fully exercised the over-allotment option; thus, these 187,500 shares were no longer subject to forfeiture.

See Note 7.

Note 89

—

Fair Value Measurements

The following ~~tables present~~table presents information about the Company’s financial assets and liabilities that are measured at fair value on a recurring basis as of ~~June 30,~~March 31, 2022 and December 31, 2021 by level within the fair value hierarchy:

March 31, 2022:



Description	Quoted Prices in Active Markets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Other Unobservable Inputs (Level 3)
Assets — Investments held in Trust Account:
Mutual funds (1)	$	58,087,513	$	—	$	—
Liabilities:
Derivative warrant liabilities — Private	$	—	$	—	$	52,500

(1)	Excludes $16 of cash balance held within the Trust Account

December 31, 2021:

Description

Quoted Prices in Active
Markets
(Level 1)

Significant Other
Observable Inputs
(Level 2)

Significant Other
Unobservable Inputs
(Level 3)

Assets—Investments held in Trust Account:

Mutual funds
   $ 5,915    $ —      $ —
U.S. Treasury Securities
   $ 58,072,677    $ —      $ —
Liabilities:

Derivative warrant liabilities—Private
   $ —      $ —      $ 328,520



Description	Quoted Prices in Active Markets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Other Unobservable Inputs (Level 3)
Assets — Investments held in Trust Account:
Mutual funds	$	12,076	$	—	$	—
U.S. Treasury Securities	$	58,073,257	$	—	$	—
Liabilities:
Derivative warrant liabilities — Private	$	—	$	—	$	49,660

Transfers to/from Levels 1, 2, and 3 are recognized at the beginning of the reporting period. There were no transfers between levels of the fair value hierarchy during the ~~six~~three months ended ~~June 30,~~March 31, 2022 and 2021.

Level 1 assets include investments in mutual funds invested in government securities and U.S. Treasury Securities. The Company uses inputs such as actual trade data, benchmark yields, quoted market prices from dealers or brokers, and other similar sources to determine the fair value of its investments.

The fair value of the Private Placement Warrants are measured using a Monte Carlo simulation. For the three months ended ~~June 30,~~March 31, 2022 and 2021, the Company ~~incurred a~~recognized

non-operating

~~loss~~losses of approximately $3,000 and $49,000, respectively, in the condensed

consolidated

statements of operations resulting from ~~an increase~~increases in the fair value of derivative warrant ~~liabilities~~liabilities.

Table of approximately $120,000, which is presented as change in fair value of derivative warrant liabilities on the accompanying unaudited condensed statements of operations. For the six months ended June 30, 2021, the Company incurred aContents

~~non-operating~~

loss resulting from an increase in the fair value of derivative warrant liabilities of approximately $169,000, which is presented as change in fair value of derivative warrant liabilities on the accompanying unaudited condensed statements of operations.

The estimated fair value of the Private Placement Warrants is determined using Level 3 inputs. Inherent in a Monte Carlo simulation are assumptions related to expected stock-price volatility, expected life, risk-free interest rate and dividend yield. The Company estimates the volatility of its common stock warrants based on implied volatility from the Company’s traded warrants and from historical volatility of select peer company’s common stock that matches the expected remaining life of the warrants. The risk-free interest rate is based on the U.S.

Treasury

0-coupon yield

~~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 remaining at zero.

~~Table of Contents~~

~~BROOKLINE CAPITAL ACQUISITION CORP.~~

~~NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS~~

The following table provides quantitative information regarding Level 3 fair value measurements inputs at their measurement dates:


	As of February 2, 2021			As of March 31, 2021			As of June 30, 2021			As of March 31, 2022			As of December 31, 2021
Volatility		24.1	%		24.4	%		38.0	%		4.8	%		7.2	%
Stock price	$	9.36		$	9.83		$	9.92		$	10.08		$	10.01
Expected life of the options to convert		5.92			5.75			5.46			5.3			5.5
Risk-free rate		0.57	%		1.10	%		0.95	%		2.42	%		1.31	%
Dividend yield		0.0	%		0.0	%		0.0	%		0.0	%		0.0	%

The change in the fair value of the derivative warrant liabilities, measured using Level 3 inputs, for the ~~six~~three months ended ~~June 30, 2021 is~~March 31, 2022 and 2022, are summarized as follows:


Level 3—Derivative warrant liabilities at December 31, 2020	$	0
Issuance of Private Warrants		159,560
Change in fair value of derivative warrant liabilities		49,160

Level 3—Derivative warrant liabilities at March 31, 2021	$	208,720

Level 3—Derivative warrant liabilities at December 31, 2020
   $ 0
Issuance of Private Warrants
   159,560
Change in fair value of derivative warrant liabilities
   49,160


Level 3—Derivative warrant liabilities at March 31, 2021
   $ 208,720
Change in fair value of derivative warrant liabilities
   119,800


Level 3—Derivative warrant liabilities at June 30, 2021
   $ 328,520


Level 3—Derivative warrant liabilities at January 1, 2022	$	49,650
Change in fair value of derivative warrant liabilities		2,850

Level 3—Derivative warrant liabilities at March 31, 2022	$	52,500

Note 910 — Subsequent Events

~~Management has~~

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

On April 26, 2022, the Company held a special meeting of its stockholders (the “Special Meeting”). At the Special Meeting, the Company’s stockholders approved an amendment to the Company’s Amended and Restated Certificate of Incorporation that extends the date by which the Company must consummate a business combination transaction from May 2, 2022 (the date which is 15 months from the closing date of the Company’s initial public offering of units) on a monthly basis up to November 2, 2022. The certificate of amendment was filed with the Delaware Secretary of State and has an effective date of April 26, 2022. In connection with the extension, stockholders elected to redeem 688,408 shares of Common Stock, which represents approximately 12% of the shares that were part of the units that were sold in the Company’s initial public offering. Following such redemptions, approximately $51.1 million remain in the trust account and 6,746,092 shares of Common Stock will remain issued and outstanding.

In connection with this extension, the Sponsor, or its designees, has agreed to contribute to us as a loan of $0.033 for each public share that is not redeemed for each subsequent calendar month commencing on May 2, 2022, and on the 2nd day of each subsequent month, or portion thereof, that is needed by the Company to complete an initial Business Combination from May 2, 2022 until the Extended Date (the “Additional Contributions”). The amount of the Additional Contributions will not bear interest and will be repayable by us to our Sponsor or its designees upon consummation of an initial Business Combination. Our Sponsor or its designees will have the sole discretion whether to continue extending for additional calendar months until the Extended Date and if our Sponsor determines not to continue extending for additional calendar months, its obligation to make Additional Contributions will terminate.

On May 2, 2022, the Company issued a non-convertible unsecured promissory note (the “Extension Note”) in the principal amount of $

167,033

to our Sponsor. The Sponsor deposited such funds into the Trust Account. Also on May 2, 2022, the Company issued an additional convertible unsecured promissory note (the “Working Capital Note”) in the aggregate principal amount of $424,770 to the Sponsor. The Working Capital Note was issued to provide the Company with additional working capital during the extended period during which the Company must complete its initial business combination, and will not be deposited into the Trust Account. The Company issued the Working Capital Note in consideration for a loan from the Sponsor to fund the Company’s working capital requirements. The Working Capital Note is convertible at the Sponsor’s election upon the consummation of our initial business combination. Upon such election, the Working Capital Note will convert, at a price of $10.00 per unit, into units identical to

the

private placement units issued in connection with the Company’s initial public offering.

Table of Contents

Item 2.

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

~~References to~~You should read the ~~“Company,” “Brookline Capital Acquisition Corp.,” “Brookline,” “our,” “us” or “we” refer to Brookline Capital Acquisition Corp. The~~ following discussion and analysis of ~~the Company’s~~our financial condition and results of operations ~~should be read~~ in conjunction with ~~the unaudited interim~~our condensed consolidated financial statements and ~~the~~related notes ~~thereto contained elsewhere~~included in Part I, Item 1 of this ~~report. Certain information contained in the~~Quarterly Report. This discussion and ~~analysis set forth below includes~~other parts of this report contain forward-looking statements that involve risks and ~~uncertainties.~~

~~Cautionary~~uncertainties, such as statements of our plans, objectives, expectations and intentions. Our actual results could differ materially from those discussed in these forward-looking statements. See “Cautionary Note Regarding Forward-Looking ~~Statements~~

~~This Quarterly Report on Form~~

~~10-Q~~

includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act. These forward-looking statements are also made in reliance upon the safe harbor provision of the Private Securities Litigation Reform Act of 1995. We have based these forward-looking statements on our current expectations and projections about future events. These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions about us that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “may,Statements.” ~~“should,” “could,” “would,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “continue,” or the negative of such terms or other similar expressions.~~ Factors that ~~might~~could cause or contribute to such ~~a discrepancy~~differences include, but are not limited to, those ~~described~~discussed in Part I, Item 1A “Risk Factors” of our ~~other SEC filings.~~Annual Report on Form

10-K.

Overview

We are a blank check company incorporated in Delaware on May 27, 2020. We were formed for the purpose of effecting a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more businesses (the “Business Combination”). We are an emerging growth company and, as such, we are subject to all of the risks associated with emerging growth companies. We have identified Apexigen as our initial business combination target, and expect to schedule a special meeting of stockholders to approve the business combination later this year. Upon consummation of the business combination with Apexigen, we expect to change our name and be known as Apexigen Inc.

Our Sponsor is Brookline Capital Holdings, LLC, a Delaware limited liability company (the “Sponsor”), an affiliate of Brookline Capital Markets, a division of Arcadia Securities, LLC (“Brookline”). The registration statement for our Initial Public Offering was declared effective on January 28, 2021. On February 2, 2021, we consummated our Initial Public Offering of 5,750,000 units (the “Units” and, with respect to the common stock included in the Units being offered, the “Public Shares”), including 750,000 additional Units to cover over-allotments (the “Over-Allotment Units”), at $10.00 per Unit, generating gross proceeds of $57.5 million, and incurring offering costs of approximately $1.3 million.

Simultaneously with the closing of the Initial Public Offering, we consummated the private placement (“Private Placement”) of 247,000 private placement units (each, a “Private Placement Unit” and collectively, the “Private Placement Units”) at a price of $10.00 per unit to the Sponsor, generating proceeds of approximately $2.5 million (Note 4).

Upon the closing of the Initial Public Offering and the Private Placement, approximately $58.1 million ($10.10 per Unit) of the net proceeds of the Initial Public Offering and certain of the proceeds of the Private Placement was placed in a trust account (“Trust Account”) in the United States maintained by Continental Stock Transfer & Trust Company, as trustee, and will be invested only in U.S “government securities” within the meaning of Section 2(a)(16) of the Investment Company Act of 1940, as amended, or the Investment Company Act, having a maturity of 185 days or less or in money market funds meeting certain conditions under Rule

2a-7

Our management has broad discretion with respect to the specific application of the net proceeds of its Initial Public Offering and the sale of Private Placement Units, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination. Our initial Business Combination must be with one or more operating businesses or assets with a fair market value equal to at least 80% of the net assets held in the Trust Account (excluding the amount of taxes payable on the income earned on the Trust Account) at the time we sign a definitive agreement in connection with the initial Business Combination. However, we will only complete a Business Combination if the post-transaction company owns or acquires 50% or more of the outstanding voting securities of the target or otherwise acquires a controlling interest in the target sufficient for it not to be required to register as an investment company under the Investment Company Act.

Table of Contents

On March 17, 2022, the Company and Apexigen entered into the BCA pursuant to which the Company and Apexigen would combine, with the former equityholders of both entities holding equity in the Surviving Company and with Apexigen’s existing equityholders owning a majority of the equity in the Surviving Company. It is expected that there will be a substantial rollover of equity by the existing equityholders of Apexigen. Under the BCA, the transaction values Apexigen at $205.0 million on a

net-equity

basis, net of exercise proceeds for Apexigen’s

pre-closing

options and warrants. As a result of the transaction, the combined company is expected to receive approximately $73.1 million in gross proceeds funded by approximately $58.1 million in cash held in the Company’s trust account (assuming no shareholders exercise their redemption rights at closing) and $15.0 million from a fully committed PIPE consisting of units of shares and half a warrant for one share being sold at $10.00 per unit. The PIPE includes participation from healthcare institutional and individual investors. In addition, concurrent with the execution of the BCA, the Company, Apexigen and Lincoln Park have entered into a committed investment agreement under which the Surviving Company would have the right to direct Lincoln Park to purchase up to an aggregate of $50 million of common stock of the Surviving Company over a

24-month

period. For more information regarding the BCA and related transactions, see Note 1 to the Condensed Consolidated Financial Statements and the Form

8-K

filed by the Company with the SEC on March 18, 2022.

The completion of the proposed Business Combination with Apexigen is subject to the satisfaction of the conditions set forth in the BCA, including (i) completion of any required stock exchange and regulatory review, (ii) approval of the transaction by the Company’s and Apexigen’s stockholders and (iii) receipt by Apexigen of any required third-party approvals. Accordingly, no assurances can be made that the proposed transaction will be consummated on the terms or timeframe currently contemplated, or at all. The Board believes that it is in the best interests of our stockholders to provide the Company more time to complete a Business Combination and to consummate a Business Combination. The Company intends to hold another stockholder meeting prior to the Extended Date in order to seek stockholder approval of a potential Business Combination.

If we are unable to consummate a Business Combination within the Combination Period, we will (i) cease all operations except for the purposes of winding up; (ii) as promptly as reasonably possible but not more than ten business days thereafter, redeem the Public Shares, at a

per-share

price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including any interest earned on the Trust Account not previously released to us to pay its tax obligations and up to $100,000 of interest to pay dissolution

~~Table of Contents~~

expenses, divided by the number of then outstanding Public Shares, which redemption will completely extinguish public stockholders’ rights as stockholders (including the right to receive further liquidating distributions, if any), subject to applicable law, and; (iii) as promptly as reasonably possible following such redemption, subject to the approval of our remaining stockholders and our board of directors, dissolve and liquidate, subject in each case to our obligations under Delaware law to provide for claims of creditors and the requirements of other applicable law. There will be no redemption rights or liquidating distributions with respect to our warrants, which will expire if we fail to complete a Business Combination within the Combination Period.

The Company’s IPO prospectus and charter provided that the Company initially had until May 2, 2022 (the date which was 15 months after the consummation of the IPO) to complete a Business Combination. The Board currently believes that there will not be sufficient time before May 2, 2022, to complete a Business Combination. On April 26, 2022, the Company’s stockholders approved a proposal to amend the Company’s charter to extend the date by which the Company must consummate a Business Combination from May 2, 2022 (the date which is 15 months from the closing date of the IPO on a monthly basis up to November 2, 2022 (the date which is 21 months from the closing date of the IPO) (such period, the “Combination Period”). In connection with the extension, stockholders elected to redeem 688,408 shares of Common Stock, which represents approximately 12% of the shares that were part of the units that were sold in the Company’s initial public offering. Following such redemptions, approximately $51.1 million remain in the trust account and 6,746,092 shares of Common Stock will remain issued and outstanding.

Also in connection with this extension, the Sponsor, or its designees, has agreed to contribute to us as a loan of $0.033 for each public share that is not redeemed for each subsequent calendar month commencing on May 2, 2022, and on the 2nd day of each subsequent month, or portion thereof, that is needed by the Company to complete an initial Business Combination from May 2, 2022 until the Extended Date (the “Additional Contributions”). The amount of the Additional Contributions will not bear interest and will be repayable by us to our Sponsor or its designees upon consummation of an initial Business Combination. Our Sponsor or its designees will have the sole discretion whether to continue extending for additional calendar months until the Extended Date and if our Sponsor determines not to continue extending for additional calendar months, its obligation to make Additional Contributions will terminate.

~~Liquidity and Capital Resources~~Going Concern

As of ~~June 30, 2021,~~March 31, 2022, we had approximately ~~$352,000~~$93,000 in our operating bank account and a working capital deficit of approximately ~~$402,000. The balance of the cash proceeds generated from the Initial Public Offering and Private Placement was transferred~~$2.3 million (not taking into account approximately $102,000 in tax obligations that may be paid using investment income earned in the Trust ~~Account.~~Account).

Table of Contents

Our liquidity needs to date have been satisfied through a payment of $25,000 from ~~the~~our Sponsor to pay for certain offering costs in exchange for the issuance of ~~the Founder Shares (as defined in Note 4)~~1,437,500 shares of common stock (the “Founder Shares”), ~~the~~a loan under ~~the Note~~ of approximately $116,000 ~~(as defined in Note 4)~~under a promissory note from our Sponsor (the “Note”), and the net proceeds from the consummation of the Private Placement not held in the Trust Account. We fully repaid the Note on February 2, 2021. In addition, in order to finance transaction costs in connection with an Initial Business Combination, our officers, directors and initial stockholders may, but are not obligated to, provide us Company Working Capital ~~Loans (see Note 4).~~Loans. As of ~~June 30, 2021,~~March 31, 2022, there were no amounts outstanding under any Working Capital Loans.

Until the consummation of a Business Combination, we will be using the funds not held in the Trust Account for identifying and evaluating prospective acquisition candidates, performing due diligence on prospective target businesses, paying for travel expenditures, selecting the target business to acquire, and structuring, negotiating and consummating the Business Combination. We will need to raise additional capital through loans or additional investments from our Sponsor, ~~shareholders,~~stockholders, officers, directors, or third parties. Our officers, directors and Sponsor may, but are not obligated to, loan us funds from time to time or at any time, in whatever amount they deem reasonable in their sole discretion, to meet our working capital needs. Accordingly, we may not be able to obtain additional financing. If we are 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 a potential transaction, and reducing overhead expenses.

We cannot provide any assurance that new financing will be available to it on commercially acceptable terms, if at all. These conditions raise substantial doubt about the Company’s ability to continue as a going concern until the earlier of the consummation of the Business Combination or the date the Company is required to liquidate, ~~May~~up to November 2, 2022. ~~These~~The accompanying condensed consolidated 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 be unable to continue as a going concern.

Management continues to evaluate the impact of the

COVID-19

pandemic on the industry and has concluded that while it is reasonably possible that the virus could have a negative effect on our financial position, results of our operations and/or search for a target company, the specific impact is not readily determinable as of the date of the condensed consolidated financial statements. The condensed consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

In February 2022, the Russian Federation commenced a military action against Ukraine. As a result of this action, various nations, including the United States, have instituted economic sanctions against the Russian Federation, Belarus and other territories and individuals. Further, the impact of this military action and related sanctions on the world economy are not determinable as of the date of these condensed consolidated financial statements and the specific impact on our financial condition, results of operations, and cash flows is also not determinable as of the date of these condensed consolidated financial statements.

Results of Operations

~~Our~~During the three months ended March 31, 2022, our entire ~~activity since inception through June 30, 2021 related to our formation, the preparation for an Initial Public Offering, and since our Initial Public Offering, our~~ activity has been limited to the search for a prospective initial ~~Business Combination. We~~business combination, and we will not ~~generate~~be generating any operating revenues until the closing and completion of our initial ~~Business Combination.~~business combination. We expect to continue to incur increased 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 ~~June 30, 2021,~~March 31, 2022, we had a net loss of approximately ~~$282,000,~~$2.5 million, which consisted of approximately ~~$113,000 of~~$2.4 million in general and administrative expenses, $30,000 of administrative expenses – related party, approximately $20,000 ofin franchise tax expense, aapproximately $3,000 of

~~non-operating~~non-cash

loss of ~~approximately $120,000 for changes~~change in fair value of derivative warrant liabilities, offset by approximately $2,000 in interest income from investments held in the trust account.

For the three months ended March 31, 2021, we had a loss of approximately $170,000, which consisted of approximately $82,000 of general and administrative expenses, $20,000 of administrative expenses – related party, approximately $21,000 of franchise tax expense, approximately $49,000 for change in fair value of derivative liabilities, partially offset by approximately $2,000 net gain from investments held in the Trust Account.

For the six months ended June 30, 2021, we had a loss of approximately $452,000, which consisted of approximately $195,000 of general and administrative expenses, $50,000 of administrative expenses – related party, approximately $42,000 of franchise tax expense, a

~~non-operating~~

~~loss of approximately $169,000 for changes in fair value of derivative warrant liabilities, partially offset by approximately $4,000 net gain from investments held in the Trust Account.~~

1725

Table of Contents

~~Contractual Obligations~~Commitments and Contingencies

Administrative Support Agreement

Commencing on the effective date of the prospectus, ~~the Company~~we agreed to pay an affiliate of ~~the~~our Sponsor a total of $10,000 per month for office space, utilities and secretarial and administrative ~~services provided to the Company.~~support. Upon completion of the ~~initial~~Initial Business Combination or the Company’s liquidation, ~~the Company~~we will cease paying these monthly fees.

We incurred $30,000 and ~~$50,000~~$20,000 in ~~general and~~ administrative ~~expenses~~expenses-related party in the accompanying ~~unaudited~~ condensed consolidated statements of operations for the three ~~and six~~ months ended ~~June 30,~~March 31, 2022 and 2021, respectively. As of March 31, 2022 and December 31, 2021, the Company had $60,000 and $30,000 payable for these services, respectively.

Registration and Stockholder Rights

The holders of the Founder Shares, Representative Shares, Private Placement Units and units that may be issued upon conversion of Working Capital Loans (and in each case holders of their component securities, as applicable) are entitled to registration rights pursuant to a registration rights agreement signed upon the effective date of the Initial Public Offering. These holders are entitled to make up to three demands, excluding short form registration demands, that the Company registered such securities for sale under the Securities Act. In addition, these holders will have “piggy-back” registration rights to include their securities in other registration statements filed by us. However, the holders of the Representative Shares may not exercise demand and “piggyback” registration rights after five (5) and seven (7) years after the effective date of the registration statement for our Initial Public Offering and may not exercise demand rights on more than one occasion. We will bear the expenses incurred in connection with the filing of any such registration statements.

Underwriting Agreement

We granted the underwriters a

45-day

option from the date of the final prospectus included in the Initial Public Offering to purchase up to 750,000 additional Units at the Initial Public Offering price less the underwriting discounts and commissions. On February 2, 2021, the underwriters fully exercised the over-allotment option.

The underwriters were entitled to an underwriting discount of $0.15 per unit, or $862,500 in the aggregate, paid upon the closing of the Initial Public Offering.

~~Critical Accounting Policies~~

Purchase Agreement

~~Investments Held in Trust Account~~Critical Accounting Estimates

~~Our portfolio~~The preparation of ~~investments is comprised solely of U.S. government securities, within the meaning set forth~~financial statements in ~~Section 2(a)(16) of the Investment Company Act,~~accordance with ~~a maturity of 185 days or less, or investments in money market funds that invest in U.S. government securities and~~accounting principles generally ~~have a readily determinable fair value, or a combination thereof. When our investments held~~accepted in the ~~Trust Account are comprised~~United States of ~~U.S. government securities,~~America requires management to make estimates and judgments that affect the ~~investments are classified as trading securities. When~~reported amounts of assets, liabilities, revenues and expenses. A summary of our investments held in the Trust Account are comprised of money market funds, the investments are recognized at fair value. Trading securities and investments in money market funds are presented on the condensed balance sheets at fair value at the end of each reporting period. Gains and losses resulting from the change in fair value of these securitiessignificant accounting policies is included in ~~net gain from investments held~~Note 2 to our condensed consolidated financial statements in ~~the Trust Account in the accompanying unaudited condensed statements~~Part I, Item 1 of ~~operations. The estimated fair values~~this Quarterly Report. Certain of ~~investments held in the Trust Account are determined using available market information.~~

~~Common stock subject to possible redemption~~

~~We account for~~ our common stock subject to possible redemption in accordance with the guidance in the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity” (“ASC 480”). Shares of common stock subject to mandatory redemption (if any) are classified as liability instruments and are measured at fair value. Shares of conditionally redeemable common stock (including common stock that feature redemption rights that are either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within our control) are classified as temporary equity. At all other times, shares of common stock are classified as stockholders’ equity. Our common stock features certain redemption rights thataccounting policies are considered ~~to be outside of our control and subject~~critical, as these policies are the most important to the occurrence of uncertain future events. Accordingly, at June 30, 2021, 5,263,743 shares of common stock subject to possible redemption at the redemption amount were presented at redemption value as temporary equity, outside of the stockholders’ equity section of our condensed balance sheets.

~~Derivative warrant liabilities~~

~~We do not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. We evaluate all~~depiction of our financial ~~instruments, including issued stock purchase warrants, to determine if such instruments~~statements and require significant, difficult or complex judgments, often employing the use of estimates about the effects of matters that are ~~derivatives or contain features that qualify as embedded derivatives, pursuant to ASC 480~~inherently uncertain. Such policies are summarized in the Management’s Discussion and ~~FASB ASC Topic 815, “Derivatives~~Analysis of Financial Condition and ~~Hedging” (“ASC 815”). The classification~~Results 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 2,875,000 warrants issued~~Operations section in ~~connection~~our 2021 Annual Report on Form

10-K

filed with the Initial Public Offering (the “Public Warrants”) are classified as equity. The 123,500 Private Placement Warrants are recognized as derivative liabilities in accordance with ASC 815. Accordingly, we recognize the Private Placement Warrants as liabilities at fair value and adjust 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 our condensed statements of operations. The fair value of the Private Placement Warrants are measured using a Monte Carlo simulation model.

~~Offering Costs Associated with the Initial Public Offering~~

Offering costs consisted of legal, accounting, underwriting fees and other costs incurred through the Initial Public Offering that were directly related to the Initial Public Offering. Offering costs are allocated to the separable financial instruments issuedSEC on April 7, 2022. There have been no significant changes in the ~~Initial Public Offering based on a relative fair value basis, compared to total proceeds received. Offering costs associated with warrant liabilities are expensed as incurred, presented as~~

~~non-operating~~

~~expenses in the condensed statements~~application of ~~operations. Offering costs associated with the Public Shares were charged to stockholders’ equity upon the completion of the Initial Public Offering.~~

~~Net loss per common shares~~

~~Net loss per share is computed by dividing net loss by the weighted-average number of common shares outstanding~~our critical accounting policies during the ~~periods.~~

~~Our unaudited condensed statements of operation include a presentation of loss per share for common shares subject to redemption in a manner similar to the~~

~~two-class~~

method of income per share. Net loss per share, basic and diluted for Public Shares is calculated by dividing the investment income earned on the Trust Account, net of applicable income and franchise taxes available to be withdrawn from the Trust Account by the weighted average number of Public Shares outstanding for the period.

Net loss per share, basic and diluted for Founder Shares is calculated by dividing the net loss, less net income attributable to Public Shares, resulting in a net loss, by the weighted average number of

~~non-redeemable~~

~~common shares outstanding for the periods.~~three months ended March 31, 2022.

Recent Accounting Pronouncements

~~Management does not believe that any recently issued, but not yet effective, accounting standards if currently adopted would have a material effect on~~See Note 2 to the ~~accompanying~~ unaudited condensed consolidated financial ~~statements.~~statements included in Part I, Item 1 of this Quarterly Report for a discussion of recent accounting pronouncements.

~~Off-Balance~~

~~Sheet Arrangements~~

~~As of June 30, 2021, we did not have any~~

~~off-balance~~

~~sheet arrangements as defined in Item 303(a)(4)(ii) of Regulation~~

~~S-K.~~

JOBS Act

The ~~Jumpstart Our Business Startups~~JOBS Act ~~of 2012 (the “JOBS Act”)~~ contains provisions that, among other things, relax certain reporting requirements for qualifying public companies. We qualify as an “emerging growth company” and under the JOBS Act are allowed to comply with new or revised accounting pronouncements based on the effective date for private (not publicly traded) companies. We are electing to delay the adoption of new or revised accounting standards, and as a result, we may not comply with new or revised accounting standards on the relevant dates on which adoption of such standards is required for

non-emerging

growth companies. As a result, the unaudited condensed consolidated financial statements may not be comparable to companies that comply with new or revised accounting pronouncements as of public company effective dates.

Table of Contents

Additionally, we are in the process of evaluating the benefits of relying on the other reduced reporting requirements provided by the JOBS Act. Subject to certain conditions set forth in the JOBS Act, if, as an “emerging growth company,” we choose to rely on such exemptions we may not be required to, among other things, (i) provide an auditor’s attestation report on our system of internal ~~controls~~control over financial reporting pursuant to Section 404, (ii) provide all of the compensation disclosure that may be required of

non-emerging

growth public companies under the Dodd-Frank Wall Street Reform and Consumer Protection Act, (iii) comply with any requirement that may be adopted by the ~~PCAOB~~Public Company Accounting Oversight Board (“PCAOB”), regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements (auditor discussion and analysis) and (iv) disclose certain executive compensation related items such as the correlation between executive compensation and performance and comparisons of the ~~CEO’s~~chief executive officer’s compensation to median employee compensation. These exemptions will apply for a period of five years following the completion of our ~~Initial Public Offering~~IPO or until we are no longer an “emerging growth company,” whichever is earlier.

1927

Table of Contents

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

We are a smaller reporting company as defined by

Rule

12b-2 of

of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and are not required to provide the information otherwise required under this item. As of June 30, 2021, we were not subject to any market or interest rate risk. The net proceeds of the Initial Public Offering, including amounts in the Trust Account, will be 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 of 1940, as amended, 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

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 Securities Exchange Act of 1934, as amended (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, including our Chief Executive Officer (who serves as our Principal Executive Officer) and Chief Financial Officer (who serves as our Principal Financial and Accounting Officer), as appropriate, to allow timely decisions regarding required disclosure.

Evaluation of Disclosure Controls and Procedures

~~As required by Rules~~

~~13a-15~~

~~and~~

~~15d-15~~

~~under~~Under the ~~Exchange Act,~~supervision and with the participation of our ~~Chief Executive Officer~~management, including our principal executive officer and ~~Chief Financial Officer carried out~~principal financial officer, we conducted an evaluation of the effectiveness ~~of the design and operation~~ of our disclosure controls and procedures as of ~~June 30, 2021. Based upon their evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as~~the end of the period ended March 31, 2022, as such term is defined in Rules

13a-15(e)

and

15d-15(e)

under the Exchange ~~Act)~~Act. Based on this evaluation, our principal executive officer and principal financial officer has concluded that during the period covered by this report, our disclosure controls and procedures were not effective as of ~~June 30, 2021, due solely to the material weakness in our internal control over financial reporting regarding the classification~~March 31, 2022, because of the Company’s Warrants as components of equity instead of as derivative liabilities. See Note 2 (Summary of Significant Accounting Policies) above. In light of this material weakness, we performed additional analysis as deemed necessary to ensure that our financial statements were prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Accordingly, 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.~~

We do not expect that our disclosure controls and procedures will prevent all errors and all instances of fraud. Disclosure controls and procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met. Further, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and the benefits must be considered relative to their costs. Because of the inherent limitations in all disclosure controls and procedures, no evaluation of disclosure controls and procedures can provide absolute assurance that we have detected all our control deficiencies and instances of fraud, if any. The design of disclosure controls and procedures also is based partly on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.

~~Changes in Internal Control over Financial Reporting~~

During the most recently completed fiscal quarter, other than as noted below, there has been no change in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. Except, the Company’s management identified a material weakness in its internal control over financial reporting due solely to the material weakness in our internal control over financial reporting regarding the classification of the Company’s Warrants as components of equity instead of as derivative liabilities.

~~PART II—OTHER INFORMATION~~

~~Item 1.~~

~~Legal Proceedings~~

~~None.~~

~~Table of Contents~~

~~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 January 29, 2021, except for the below risk factor. We may disclose changes to such factors or disclose additional factors from time to time in our future filings with the SEC.

Certain of our warrants are accounted for as a warrant liability and are recorded at fair value upon issuance with changes in fair value each period reported in earnings, which may have an adverse effect on the market price of our common stock.

As of June 30, 2021, the Company had 123,500 Private Placement Warrants outstanding. These warrants will become exercisable 30 days after completion of the initial Business Combination provided that the Company has an effective registration statement under the Securities Act covering the shares of our common stock issuable upon exercise and a current prospectus relating to them is available and such shares are registered, qualified or exempt from registration under the securities, or blue sky, laws of the state of residence of the holder (or the Company permits holders to exercise their warrants on a cashless basis under certain circumstances). Once the Private Placement Warrants become exercisable, the Company may redeem outstanding warrants in certain circumstances; provided, however, that the Private Placement Warrants will not be redeemable by the Company so long as they are held by the initial purchasers or any of their permitted transferees. Under GAAP, the Company is required to evaluate contingent exercise provisions of these warrants and then their settlement provisions to determine whether they should be accounted for as a warrant liability or as equity. Any settlement amount not equal to the difference between the fair value of a fixed number of our equity shares and a fixed monetary amount precludes these warrants from being considered indexed to its own stock, and therefore, from being accounted for as equity. As a result of the provision that the Private Placement Warrants, when held by someone other than the initial purchasers or their permitted transferees, will be redeemable by the Company, the requirements for accounting for these warrants as equity are not satisfied. Therefore, the Company is required to account for these Private Placement Warrants as a warrant liability and record (a) that liability at fair value, and (b) any subsequent changes in fair value as of the end of each period for which earnings are reported. The impact of changes in fair value on earnings may have an adverse effect on the market price of our common stock.

~~The securities in which we invest the funds held in the trust account could bear a negative rate of interest, which could reduce the value of the assets held in trust such that the~~

~~per-share~~

~~redemption amount received by public stockholders may be less than $10.00 per share.~~

~~The proceeds held in the trust account will be invested only in U.S. government treasury obligations with a maturity of 185 days or less or 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. While short-term U.S. government treasury obligations currently yield a positive rate of interest, they have briefly yielded negative interest rates in recent years. Central banks in Europe and Japan pursued interest rates below zero in recent years, and the Open Market Committee of the Federal Reserve has not ruled out the possibility that it may in the future adopt similar policies in the United States. In the event that we are unable to complete our initial business combination or make certain amendments to our amended and restated memorandum and articles of association, our public stockholders are entitled to receive their

~~pro-rata~~

share of the proceeds held in the trust account, plus any interest income, net of income taxes paid or payable (less, in the case we are unable to complete our initial business combination, $100,000 of interest to pay dissolution expenses). Negative interest rates could reduce the value of the assets held in trust such that the

~~per-share~~

~~redemption amount received by public stockholders may be less than $10.00 per share.~~

~~We have identified~~ a material weakness in our internal control over financial reporting as of June 30, 2021. If we are unable to maintain an effective system of internal control over financial reporting, we may not be able to accurately report our financial results in a timely manner, which may adversely affect investor confidence in us and materially and adversely affect our business and operating results.

~~In connection with the reclassification of our warrants, we identified a material weakness in our internal controls over financial~~ reporting.

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of ~~our~~the Company’s annual or interim financial statements will not be prevented or detected ~~and corrected~~ on a timely basis.

~~Effective internal controls are necessary~~ Specifically, the Company’s management has concluded that our control around the interpretation and accounting for ~~us to provide reliable financial reports~~certain complex features of the common stock and ~~prevent fraud. We continue to evaluate steps to remediate~~warrants issued by the Company was not effectively designed or maintained. This material ~~weakness. These remediation measures may be time consuming and costly and there is no assurance that these initiatives will ultimately have the intended effects.~~

~~If we identify any new material weaknesses~~weakness resulted in the ~~future, any such newly identified~~restatement of the Company’s balance sheet as of February 8, 2021 and its interim financial statements for the quarters ended March 31, 2021 and June 30, 2021. Additionally, this material weakness could ~~limit our ability to prevent or detect~~result in a misstatement of ~~our~~the warrant liability, common stock subject to redemption and related accounts orand disclosures that ~~could~~would result in a material misstatement of the financial statements that would not be prevented or detected on a timely basis.

As a result, our ~~annual or interim~~management performed additional analysis as deemed necessary to ensure that our financial ~~statements. In~~statements were prepared in accordance with generally accepted accounting principles in the United States of America. Accordingly, management believes that the financial statements included in this Quarterly Report on Form 10-Q present fairly, in all material respects, our financial position, result of operations and cash flows of the periods presented. Management understands that the accounting standards applicable to our consolidated 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 ~~case, we may~~professionals in connection with accounting matters.

Disclosure controls and procedures are designed to ensure that information required to be ~~unable to maintain compliance with securities law requirements regarding timely filing of periodic reports in addition to applicable stock exchange listing requirements, investors may lose confidence~~disclosed by us in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

There was no change in our internal control over financial reporting that occurred during the three months ended March 31, 2022 covered by this Quarterly Report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting except for the below:

Our principal executive officer and principal financial officer performed additional accounting and financial analyses and other post-closing procedures including consulting with subject matter experts related to the accounting for certain complex features of the common stock and warrants. The Company’s management has expended, and will continue to expend, a substantial amount of effort and resources for the remediation and improvement of our ~~stock price may decline as a result. We cannot assure you~~internal control over financial reporting. While we have processes to properly identify and evaluate the appropriate accounting technical pronouncements and other literature for all significant or unusual transactions, we have expanded and will continue to improve these processes to ensure that the ~~measures we have taken to date, or any measures we may take~~nuances of such transactions are effectively evaluated in the ~~future, will be sufficient to avoid potential future material weaknesses.~~context of the increasingly complex accounting standards.

2128

Table of Contents

PART II – OTHER INFORMATION

Item 1.

Legal Proceedings

None.

Item 1A.

Risk Factors.

As of the date of this Quarterly Report on Form 10-Q, we supplement the risk factors disclosed in our Annual Report on Form 10-K that was filed with the SEC on April 7, 2022 with the following risk factors. Any of these factors disclosed in our Annual Report on Form 10-K or herein could result in a significant or material adverse effect on our results of operations or financial condition. Additional risk factors not presently known to us or that we currently deem immaterial may also impair our business or results of operations. We may disclose changes to such risk factors or disclose additional risk factors from time to time in our future filings with the SEC.

Recent increases in inflation in the United States and elsewhere could make it more difficult for us to consummate a business combination.

Recent increases in inflation in the United States and elsewhere may be leading to increased price volatility for publicly traded securities, including ours, and may lead to other national, regional and international economic disruptions, any of which could make it more difficult for us to consummate a business combination.

Military conflict in Ukraine could make it more difficult for us to consummate a business combination.

Military conflict in Ukraine may lead to increased and price volatility for publicly traded securities, including ours, and to other national, regional and international economic disruptions and economic uncertainty, any of which could make it more difficult for us to identify a business combination partner and consummate a business combination on acceptable commercial terms or at all.

Our independent registered public accounting firm’s report contains an explanatory paragraph that expresses substantial doubt about our ability to continue as a “going concern.”

At March 31, 2022, we had approximately $93,320 of cash and a working capital deficit of approximately $2.3 million. Further, we have incurred and expect to continue to incur significant costs in pursuit of our financing and acquisition plans. Management’s plans to address this need for capital through this offering are discussed in Note 2 under “Liquidity and Going Concern.” On May 2, 2022, the Company received from our Sponsor funds in the amount of $424,770 to provide the Company with additional working capital during the Combination Period in consideration for the issuance by the Company to the Sponsor of the Working Capital Note. We cannot assure you that the proceeds from the issuance of the Working Capital Note will be sufficient to fund the Company’s working capital needs or that our plans to raise capital or to consummate an initial business combination will be successful. These factors, among others, raise substantial doubt about our ability to continue as a going concern. The financial statements contained elsewhere in this report do not include any adjustments that might result from our inability to consummate this offering or our inability to continue as a going concern.

Item 2.

Unregistered Sales of Equity Securities and Use of ~~Proceeds.~~Proceeds from Registered Securities

~~Simultaneously with~~

Use of Proceeds

On February 2, 2021, the ~~closing of~~Company consummated the Initial Public Offering ~~we consummated~~of 5,750,000 units (the “Public Units”), including the ~~Private Placement~~exercise in full of ~~247,000 Private Placement~~the underwriters’ 45-day option to purchase up to an additional 750,000 Public Units. The Public Units were sold at a price of $10.00 per ~~unit~~Public Unit, generating gross proceeds to the ~~Sponsor, generating proceeds~~Company of ~~approximately $2.5 million.~~

~~In connection~~$57,500,000. Simultaneously with ~~the Initial Public Offering, our sponsor had agreed to loan us an aggregate of up to $300,000 pursuant to the Note. This loan is~~

~~non-interest~~

~~bearing and payable on~~ the consummation of ~~the Initial Public Offering. As of June 30, 2021, the loan balance was $0.~~

~~Of the gross proceeds received from the~~our Initial Public Offering and ~~the~~ full exercise of the over-allotment option by the underwriters, we consummated the private placement of 247,000 Private Placement Units in the aggregate to ~~purchase additional Shares,~~the Sponsor, at a price of $10.00 per Private Placement Unit.

The sale of the Public Units in connection with our IPO and the Private Placement Units generated gross proceeds of $58,075,000, which was placed in the Trust Account. The net proceeds of the Initial Public Offering and certain proceeds from the Private Placement Units are invested in U.S. government ~~treasury bills~~securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act, with a maturity of ~~180~~185 days or less ~~and~~or in any open-ended investment company that holds itself out as a money market ~~funds~~fund selected by the Company meeting certain conditions ~~under~~of Rule

2a-7

~~under~~ of the Investment Company Act, ~~which invest only~~as determined by the Company, until the earlier of: (i) the completion of a Business Combination and (ii) the distribution of the funds held in ~~direct U.S. government treasury obligations.~~the Trust Account.

~~We paid~~Transaction costs related to the Initial Public Offering amounted to $1,395,000, consisting of $750,000 of underwriting fees and $532,500 of other offering costs. The underwriters’ exercise of their full over-allotment option generated an additional $112,500 of underwriting fees. In addition, as of March 31, 2022, the Company had a ~~total~~working capital deficit of approximately ~~$1.5~~$2.3 million, and on May 2, 2022, the Company received from our Sponsor funds in ~~underwriting discounts~~the amount of $424,700 to be used for working capital in consideration for the issuance by the Company of the Working Capital Note.

There has been no material change in the planned use of the proceeds from the initial public offering and ~~commissions~~private placement as is described in our final prospectus related to the Initial Public Offering.

Item 3.

Defaults ~~upon~~Upon Senior Securities

None.

Item 4.

Mine Safety ~~Disclosures.~~Disclosures

Not applicable.

Item 5.

Other ~~Information.~~Information

None.

Item 6.

~~Exhibits.~~Exhibits


Exhibit Number		Description

31.1*		Certification of Chief Executive Officer (Principal Executive Officer) Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*		Certification of Chief Financial Officer (Principal Financial and Accounting Officer) Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1*		Certification of Chief Executive Officer (Principal Executive Officer) Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2*		Certification of Chief Financial Officer (Principal Financial and Accounting Officer) Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS		INLINE XBRL Instance Document

101.SCH		INLINE XBRL Taxonomy Extension Schema Document

101.CAL		INLINE XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF		INLINE XBRL Taxonomy Extension Definition Linkbase Document

101.LAB		INLINE XBRL Taxonomy Extension Label Linkbase Document

101.PRE		INLINE XBRL Taxonomy Extension Presentation Linkbase Document

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

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.

2229

Table of Contents

SIGNATURE

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 hereunto duly authorized.

2330


	June 30, 2021			December 31, 2020
	(Unaudited)
Assets:
Current assets:
Cash	$	352,132		$	978
Prepaid expenses		121,839			—

Total current assets		473,971			978
Investments held in Trust Account		58,078,592			—
Deferred offering costs associated with the proposed public offering		—			96,274

Total Assets	$	58,552,563		$	97,252

Liabilities and Stockholders’ Equity:
Current liabilities:
Accounts payable	$	26,814		$	—
Accrued expenses		45,000			—
Franchise tax payable		41,057			—
Note payable—related party		—			73,106

Total current liabilities		112,871			73,106
Derivative warrant liabilities		328,520			—

Total liabilities		441,391			73,106
Commitments and Contingencies		0			0
Common stock, $0.0001 par value; 5,263,743 and -0- shares subject to possible redemption at $10.09 per share at June 30, 2021 and December 31, 2020, respectively		53,111,167			—
Stockholders’ Equity:
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; NaN issued and outstanding at June 30, 2021 and December 31, 2020		0			0
Common stock, $0.0001 par value; 25,000,000 shares authorized; 2,170,757 and 1,437,500 shares issued and outstanding (excluding 5,263,743 and -0- shares subject to possible redemption) at June 30, 2021 and December 31, 2020, respectively		217			144
Additional paid-in capital		5,453,196			25,834
Accumulated deficit		(453,408	)		(1,832	)

Total stockholders’ equity		5,000,005			24,146

Total Liabilities and Stockholders’ Equity	$	58,552,563		$	97,252


	Common Stock						Additional Paid- In Capital			Accumulated Deficit			Total Stockholders’ Equity
	Shares			Amount			Additional Paid- In Capital			Accumulated Deficit			Total Stockholders’ Equity
Balance—December 31, 2020		1,437,500		$	144		$	25,834		$	(1,832)		$	24,146
Sale of units in initial public offering, less fair value of public warrants		5,750,000			575			57,499,425			—			57,500,000
Offering costs		—			—			(1,271,838	)		—			(1,271,838	)
Sale of units in private placement, less derivative warrant liabilities		247,000			25			2,310,415			—			2,310,440
Common stock subject to possible redemption		(5,286,410	)		(529	)		(53,392,212	)		—			(53,392,741	)
Net loss		—			—			—			(169,999	)		(169,999	)

Balance—March 31, 2021 (unaudited)		2,148,090		$	215		$	5,171,624		$	(171,831)		$	5,000,008
Common stock subject to possible redemption		22,667			2			281,572			—			281,574
Net loss		—			—			—			(281,577	)		(281,577	)

Balance—June 30, 2021 (unaudited)		2,170,757		$	217		$	5,453,196		$	(453,408)		$	5,000,005


	Common Stock				Additional Paid-In Capital		Accumulated Deficit			Total Stockholders’ Equity
	Shares		Amount		Additional Paid-In Capital		Accumulated Deficit			Total Stockholders’ Equity
Balance—May 27, 2020 (inception)		0	$	0	$	0	$	0		$	0
Issuance of common stock to Sponsor		1,437,500		144		24,856		—			25,000
Net loss		—		—		—		(729	)		—

Balance—June 30, 2020		1,437,500	$	144	$	24,856	$	(729)		$	25,000


	For the six months ended June 30, 2021			For the period from May 27, 2020 (inception) through June 30, 2020
Cash Flows from Operating Activities:
Net loss	$	(451,576	)	$	(729	)
Adjustments to reconcile net loss to net cash used in operating activities:
General and administrative expenses paid by related party under promissory note		23,373			0
Change in fair value of derivative warrant liabilities		168,960			0
Net gain from investments held in Trust Account		(3,592	)		0
Changes in operating assets and liabilities:
Prepaid expenses		(121,839	)		0
Account payable		26,814			729
Accrued expenses		0			0
Franchise tax payable		41,057			0

Net cash used in operating activities		(316,803	)		0

Cash Flows from Investing Activities
Cash deposited in Trust Account		(58,075,000	)		0

Net cash used in investing activities		(58,075,000	)		0

Cash Flows from Financing Activities:
Repayment of note payable to related party		(116,346	)		0
Proceeds received from initial public offering, gross		57,500,000			—
Proceeds received from private placement		2,470,000			—
Offering costs paid		(1,110,697	)		0

Net cash provided by financing activities		58,742,957			0

Net change in cash		351,154			0
Cash - beginning of the period		978			0

Cash - end of the period	$	352,132		$	0

Supplemental disclosure of noncash activities:
Offering costs included in accrued expenses	$	45,000		$	0

Offering costs paid by related party under promissory note	$	19,867		$	0

Initial value of common stock subject to possible redemption	$	53,530,010		$	0

Change in value of common stock subject to possible redemption	$	(418,843	)	$	0

Deferred offering costs paid by Sponsor in exchange for common stock	$	0		$	25,000


Description	Quoted Prices in Active Markets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Other Unobservable Inputs (Level 3)
Assets—Investments held in Trust Account:
Mutual funds	$	5,915	$	—	$	—
U.S. Treasury Securities	$	58,072,677	$	—	$	—
Liabilities:
Derivative warrant liabilities—Private	$	—	$	—	$	328,520

~~Dated: August 16, 2021~~May 20, 2022

BROOKLINE CAPITAL ACQUISITION CORP.

/s/ Dr. Samuel P. Wertheimer

Dr. Samuel P. Wertheimer

Chief Executive Officer and Chairman of the Board of Directors