Exhibit 99.1
UNITED STATES BANKRUPTCY COURT
DISTRICT OF Delaware
In Re. Enjoy Technology, Inc. | § | Case No. 22-10580 | ||||
§ | ||||||
| § | Lead Case No. 22-10580 | ||||
Debtor(s) | § | |||||
☒ Jointly Administered |
Monthly Operating Report | Chapter 11 | |||||||||||
Reporting Period Ended: 06/30/2022 | Petition Date: 06/30/2022 | |||||||||||
Months Pending: 0 | Industry Classification: | 5 | 4 | 1 | 9 | |||||||
Reporting Method: Accrual Basis ☒ | Cash Basis ☐ | |||||||||||
Debtor’s Full-Time Employees (current): | 0 | |||||||||||
Debtor’s Full-Time Employees (as of date of order for relief): | 0 |
Supporting Documentation (check all that are attached):
(For jointly administered debtors, any required schedules must be provided on a non-consolidated basis for each debtor)
☒ Statement of cash receipts and disbursements
☒ Balance sheet containing the summary and detail of the assets, liabilities and equity (net worth) or deficit
☒ Statement of operations (profit or loss statement)
☐ Accounts receivable aging
☐ Postpetition liabilities aging
☐ Statement of capital assets
☐ Schedule of payments to professionals
☐ Schedule of payments to insiders
☒ All bank statements and bank reconciliations for the reporting period
☐ Description of the assets sold or transferred and the terms of the sale or transfer
/s/ Brendan J. Schlauch | Brendan J. Schlauch | |||
Signature of Responsible Party | Printed Name of Responsible Party | |||
07/21/2022 | ||||
Date | Richards, Layton & Finger, P.A. One Rodney Square, 920 North King Street Wilmington, DE 19801 | |||
Address |
STATEMENT: This Periodic Report is associated with an open bankruptcy case; therefore, Paperwork Reduction Act exemption 5 C.F.R. § 1320.4(a)(2) applies.
UST Form 11-MOR (12/01/2021)
1
Debtor’s Name Enjoy Technology, Inc. | Case No. 22-10580 |
Part 1: Cash Receipts and Disbursements | Current Month | Cumulative | ||||||
a. Cash balance beginning of month | $ | 0 | ||||||
|
| |||||||
b. Total receipts (net of transfers between accounts) | $ | 0 | $ | 0 | ||||
|
|
|
| |||||
c. Total disbursements (net of transfers between accounts) | $ | 0 | $ | 0 | ||||
|
|
|
| |||||
d. Cash balance end of month (a+b-c) | $ | 0 | $ | 0 | ||||
|
| |||||||
e. Disbursements made by third party for the benefit of the estate | $ | 0 | $ | 0 | ||||
|
|
|
| |||||
f. Total disbursements for quarterly fee calculation (c+e) | $ | 0 | $ | 0 | ||||
|
|
|
| |||||
Part 2: Asset and Liability Status (Not generally applicable to Individual Debtors. See Instructions.) | Current Month | |||||||
a. Accounts receivable (total net of allowance) | $ | 0 | ||||||
|
| |||||||
b. Accounts receivable over 90 days outstanding (net of allowance) | $ | 0 | ||||||
|
| |||||||
c. Inventory (Book ☒ Market ☐ Other ☐ (attach explanation)) | $ | 0 | ||||||
|
| |||||||
d. Total current assets | $ | 0 | ||||||
|
| |||||||
e. Total assets | $ | 173,711,480 | ||||||
|
| |||||||
f. Postpetition payables (excluding taxes) | $ | 0 | ||||||
|
| |||||||
g. Postpetition payables past due (excluding taxes) | $ | 0 | ||||||
|
| |||||||
h. Postpetition taxes payable | $ | 0 | ||||||
|
| |||||||
i. Postpetition taxes past due | $ | 0 | ||||||
|
| |||||||
j. Total postpetition debt (f+h) | $ | 0 | ||||||
|
| |||||||
k. Prepetition secured debt | $ | 0 | ||||||
|
| |||||||
l. Prepetition priority debt | $ | 0 | ||||||
|
| |||||||
m. Prepetition unsecured debt | $ | 0 | ||||||
|
| |||||||
n. Total liabilities (debt) (j+k+l+m) | $ | 0 | ||||||
|
| |||||||
o. Ending equity/net worth (e-n) | $ | 173,711,480 | ||||||
|
| |||||||
Part 3: Assets Sold or Transferred | Current Month | Cumulative | ||||||
a. Total cash sales price for assets sold/transferred outside the ordinary course of business | $ | 0 | $ | 0 | ||||
|
|
|
| |||||
b. Total payments to third parties incident to assets being sold/transferred outside the ordinary course of business | $ | 0 | $ | 0 | ||||
|
|
|
| |||||
c. Net cash proceeds from assets sold/transferred outside the ordinary course of business (a-b) | $ | 0 | $ | 0 | ||||
|
|
|
| |||||
Part 4: Income Statement (Statement of Operations) (Not generally applicable to Individual Debtors. See Instructions.) | Current Month | Cumulative | ||||||
a. Gross income/sales (net of returns and allowances) | $ | 0 | ||||||
|
| |||||||
b. Cost of goods sold (inclusive of depreciation, if applicable) | $ | 0 | ||||||
|
| |||||||
c. Gross profit (a-b) | $ | 0 | ||||||
|
| |||||||
d. Selling expenses | $ | 0 | ||||||
|
| |||||||
e. General and administrative expenses | $ | 0 | ||||||
|
| |||||||
f. Other expenses | $ | 0 | ||||||
|
| |||||||
g. Depreciation and/or amortization (not included in 4b) | $ | 0 | ||||||
|
| |||||||
h. Interest | $ | 0 | ||||||
|
| |||||||
i. Taxes (local, state, and federal) | $ | 0 | ||||||
|
| |||||||
j. Reorganization items | $ | 0 | ||||||
|
| |||||||
k. Profit (loss) | $ | 0 | $ | 0 | ||||
|
|
|
|
UST Form 11-MOR (12/01/2021) | 2 |
Debtor’s Name Enjoy Technology, Inc. | Case No. 22-10580 |
Part 5: Professional Fees and Expenses | ||||||||||||||
Approved | Approved | Paid Current | Paid Cumulative | |||||||||||
a. | Debtor’s professional fees & expenses (bankruptcy) Aggregate Total | |||||||||||||
Itemized Breakdown by Firm | ||||||||||||||
Firm Name | Role | |||||||||||||
i | ||||||||||||||
ii | ||||||||||||||
iii | ||||||||||||||
iv | ||||||||||||||
v | ||||||||||||||
vi | ||||||||||||||
vii | ||||||||||||||
viii | ||||||||||||||
ix | ||||||||||||||
x | ||||||||||||||
xi | ||||||||||||||
xii | ||||||||||||||
xiii | ||||||||||||||
xiv | ||||||||||||||
xv | ||||||||||||||
xvi | ||||||||||||||
xvii | ||||||||||||||
xviii | ||||||||||||||
xix | ||||||||||||||
xx | ||||||||||||||
xxi | ||||||||||||||
xxii | ||||||||||||||
xxiii | ||||||||||||||
xxiv | ||||||||||||||
xxv | ||||||||||||||
xxvi | ||||||||||||||
xxvii | ||||||||||||||
xxviii | ||||||||||||||
xxix | ||||||||||||||
xxx | ||||||||||||||
xxxi | ||||||||||||||
xxxii | ||||||||||||||
xxxiii | ||||||||||||||
xxxiv | ||||||||||||||
xxxv | ||||||||||||||
xxxvi |
UST Form 11-MOR (12/01/2021) | 3 |
Debtor’s Name Enjoy Technology, Inc. | Case No. 22-10580 |
xxxvii | ||||||||||||||
xxxviii | ||||||||||||||
xxxix | ||||||||||||||
xl | ||||||||||||||
xli | ||||||||||||||
xlii | ||||||||||||||
xliii | ||||||||||||||
xliv | ||||||||||||||
xlv | ||||||||||||||
xlvi | ||||||||||||||
xlvii | ||||||||||||||
xlviii | ||||||||||||||
xlix | ||||||||||||||
l | ||||||||||||||
li | ||||||||||||||
lii | ||||||||||||||
liii | ||||||||||||||
liv | ||||||||||||||
lv | ||||||||||||||
lvi | ||||||||||||||
lvii | ||||||||||||||
lviii | ||||||||||||||
lix | ||||||||||||||
lx | ||||||||||||||
lxi | ||||||||||||||
lxii | ||||||||||||||
lxiii | ||||||||||||||
lxiv | ||||||||||||||
lxv | ||||||||||||||
lxvi | ||||||||||||||
lxvii | ||||||||||||||
lxviii | ||||||||||||||
lxix | ||||||||||||||
lxx | ||||||||||||||
lxxi | ||||||||||||||
lxxii | ||||||||||||||
lxxiii | ||||||||||||||
lxxiv | ||||||||||||||
lxxv | ||||||||||||||
lxxvi | ||||||||||||||
lxxvii |
UST Form 11-MOR (12/01/2021) | 4 |
Debtor’s Name Enjoy Technology, Inc. | Case No. 22-10580 |
lxxviii | ||||||||||||||
lxxix | ||||||||||||||
lxxx | ||||||||||||||
lxxxi | ||||||||||||||
lxxxii | ||||||||||||||
lxxxiii | ||||||||||||||
lxxxiv | ||||||||||||||
lxxxv | ||||||||||||||
lxxxvi | ||||||||||||||
lxxxvii | ||||||||||||||
lxxxviii | ||||||||||||||
lxxxix | ||||||||||||||
xc | ||||||||||||||
xci | ||||||||||||||
xcii | ||||||||||||||
xciii | ||||||||||||||
xciv | ||||||||||||||
xcv | ||||||||||||||
xcvi | ||||||||||||||
xcvii | ||||||||||||||
xcviii | ||||||||||||||
xcix | ||||||||||||||
c | ||||||||||||||
ci | ||||||||||||||
Approved | Approved | Paid Current | Paid Cumulative | |||||||||||
b. | Debtor’s professional fees & expenses (nonbankruptcy) Aggregate Total | |||||||||||||
Itemized Breakdown by Firm | ||||||||||||||
Firm Name | Role | |||||||||||||
i | ||||||||||||||
ii | ||||||||||||||
iii | ||||||||||||||
iv | ||||||||||||||
v | ||||||||||||||
vi | ||||||||||||||
vii | ||||||||||||||
viii | ||||||||||||||
ix | ||||||||||||||
x | ||||||||||||||
xi | ||||||||||||||
xii | ||||||||||||||
xiii | ||||||||||||||
xiv | �� |
UST Form 11-MOR (12/01/2021) | 5 |
Debtor’s Name Enjoy Technology, Inc. | Case No. 22-10580 |
xv | ||||||||||||||
xvi | ||||||||||||||
xvii | ||||||||||||||
xviii | ||||||||||||||
xix | ||||||||||||||
xx | ||||||||||||||
xxi | ||||||||||||||
xxii | ||||||||||||||
xxiii | ||||||||||||||
xxiv | ||||||||||||||
xxv | ||||||||||||||
xxvi | ||||||||||||||
xxvii | ||||||||||||||
xxviii | ||||||||||||||
xxix | ||||||||||||||
xxx | ||||||||||||||
xxxi | ||||||||||||||
xxxii | ||||||||||||||
xxxiii | ||||||||||||||
xxxiv | ||||||||||||||
xxxv | ||||||||||||||
xxxvi | ||||||||||||||
xxxvii | ||||||||||||||
xxxviii | ||||||||||||||
xxxix | ||||||||||||||
xl | ||||||||||||||
xli | ||||||||||||||
xlii | ||||||||||||||
xliii | ||||||||||||||
xliv | ||||||||||||||
xlv | ||||||||||||||
xlvi | ||||||||||||||
xlvii | ||||||||||||||
xlviii | ||||||||||||||
xlix | ||||||||||||||
l | ||||||||||||||
li | ||||||||||||||
lii | ||||||||||||||
liii | ||||||||||||||
liv | ||||||||||||||
lv | ||||||||||||||
lvi |
UST Form 11-MOR (12/01/2021) | 6 |
Debtor’s Name Enjoy Technology, Inc. | Case No. 22-10580 |
lvii | ||||||||||||||
lviii | ||||||||||||||
lix | ||||||||||||||
lx | ||||||||||||||
lxi | ||||||||||||||
lxii | ||||||||||||||
lxiii | ||||||||||||||
lxiv | ||||||||||||||
lxv | ||||||||||||||
lxvi | ||||||||||||||
lxvii | ||||||||||||||
lxviii | ||||||||||||||
lxix | ||||||||||||||
lxx | ||||||||||||||
lxxi | ||||||||||||||
lxxii | ||||||||||||||
lxxiii | ||||||||||||||
lxxiv | ||||||||||||||
lxxv | ||||||||||||||
lxxvi | ||||||||||||||
lxxvii | ||||||||||||||
lxxviii | ||||||||||||||
lxxix | ||||||||||||||
lxxx | ||||||||||||||
lxxxi | ||||||||||||||
lxxxii | ||||||||||||||
lxxxiii | ||||||||||||||
lxxxiv | ||||||||||||||
lxxxv | ||||||||||||||
lxxxvi | ||||||||||||||
lxxxvii | ||||||||||||||
lxxxviii | ||||||||||||||
lxxxix | ||||||||||||||
xc | ||||||||||||||
xci | ||||||||||||||
xcii | ||||||||||||||
xciii | ||||||||||||||
xciv | ||||||||||||||
xcv | ||||||||||||||
xcvi | ||||||||||||||
xcvii | ||||||||||||||
xcviii | ||||||||||||||
xcix | ||||||||||||||
c | ||||||||||||||
c. | All professional fees and expenses (debtor & committees) | $ 0 | $ 0 | $ 0 | $ 0 |
UST Form 11-MOR (12/01/2021) | 7 |
Debtor’s Name Enjoy Technology, Inc. | Case No. 22-10580 |
Part 6: Postpetition Taxes | Current Month | Cumulative | ||||||||||
a. Postpetition income taxes accrued (local, state, and federal) | $ | 0 | $ | 0 | ||||||||
|
|
|
| |||||||||
b. Postpetition income taxes paid (local, state, and federal) | $ | 0 | $ | 0 | ||||||||
|
|
|
| |||||||||
c. Postpetition employer payroll taxes accrued | $ | 0 | $ | 0 | ||||||||
|
|
|
| |||||||||
d. Postpetition employer payroll taxes paid | $ | 0 | $ | 0 | ||||||||
|
|
|
| |||||||||
e. Postpetition property taxes paid | $ | 0 | $ | 0 | ||||||||
|
|
|
| |||||||||
f. Postpetition other taxes accrued (local, state, and federal) | $ | 0 | $ | 0 | ||||||||
|
|
|
| |||||||||
g. Postpetition other taxes paid (local, state, and federal) | $ | 0 | $ | 0 | ||||||||
|
|
|
|
Part 7: Questionnaire - During this reporting period: | ||
a. Were any payments made on prepetition debt? (if yes, see Instructions) | Yes ☐ No ☒ | |
b. Were any payments made outside the ordinary course of business without court approval? (if yes, see Instructions) | Yes ☐ No ☒ | |
c. Were any payments made to or on behalf of insiders? | Yes ☐ No ☒ | |
d. Are you current on postpetition tax return filings? | Yes ☒ No ☐ | |
e. Are you current on postpetition estimated tax payments? | Yes ☒ No ☐ | |
f. Were all trust fund taxes remitted on a current basis? | Yes ☒ No ☐ | |
g. Was there any postpetition borrowing, other than trade credit? (if yes, see Instructions) | Yes ☐ No ☒ | |
h. Were all payments made to or on behalf of professionals approved by the court? | Yes ☐ No ☐ N/A ☒ | |
i. Do you have: Worker’s compensation insurance? | Yes ☒ No ☐ | |
If yes, are your premiums current? | Yes ☒ No ☐ N/A ☐ (if no, see Instructions) | |
Casualty/property insurance? | Yes ☒ No ☐ | |
If yes, are your premiums current? | Yes ☒ No ☐ N/A ☐ (if no, see Instructions) | |
General liability insurance? | Yes ☒ No ☐ | |
If yes, are your premiums current? | Yes ☒ No ☐ N/A ☐ (if no, see Instructions) | |
j. Has a plan of reorganization been filed with the court? | Yes ☐ No ☒ | |
k. Has a disclosure statement been filed with the court? | Yes ☐ No ☒ | |
l. Are you current with quarterly U.S. Trustee fees as set forth under 28 U.S.C. § 1930 | Yes ☒ No ☐ |
UST Form 11-MOR (12/01/2021) | 8 |
Debtor’s Name Enjoy Technology, Inc. | Case No. 22-10580 |
Part 8: Individual Chapter 11 Debtors (Only)
a. Gross income (receipts) from salary and wages | $ | 0 | ||
|
| |||
b. Gross income (receipts) from self-employment | $ | 0 | ||
|
| |||
c. Gross income from all other sources | $ | 0 | ||
|
| |||
d. Total income in the reporting period (a+b+c) | $ | 0 | ||
|
| |||
e. Payroll deductions | $ | 0 | ||
|
| |||
f. Self-employment related expenses | $ | 0 | ||
|
| |||
g. Living expenses | $ | 0 | ||
|
| |||
h. All other expenses | $ | 0 | ||
|
| |||
i. Total expenses in the reporting period (e+f+g+h) | $ | 0 | ||
|
| |||
j. Difference between total income and total expenses (d-i) | $ | 0 | ||
|
| |||
k. List the total amount of all postpetition debts that are past due | $ | 0 | ||
|
| |||
l. Are you required to pay any Domestic Support Obligations as defined by 11 U.S.C § 101(14A)? | Yes ☐ No ☒ | |||
m. If yes, have you made all Domestic Support Obligation payments? | Yes ☐ No ☐ N/A ☒ |
Privacy Act Statement
28 U.S.C. § 589b authorizes the collection of this information, and provision of this information is mandatory under 11 U.S.C. §§ 704, 1106, and 1107. The United States Trustee will use this information to calculate statutory fee assessments under 28 U.S.C. § 1930(a)(6). The United States Trustee will also use this information to evaluate a chapter 11 debtor’s progress through the bankruptcy system, including the likelihood of a plan of reorganization being confirmed and whether the case is being prosecuted in good faith. This information may be disclosed to a bankruptcy trustee or examiner when the information is needed to perform the trustee’s or examiner’s duties or to the appropriate federal, state, local, regulatory, tribal, or foreign law enforcement agency when the information indicates a violation or potential violation of law. Other disclosures may be made for routine purposes. For a discussion of the types of routine disclosures that may be made, you may consult the Executive Office for United States Trustee’s systems of records notice, UST-001, “Bankruptcy Case Files and Associated Records.” See 71 Fed. Reg. 59,818 et seq. (Oct. 11, 2006). A copy of the notice may be obtained at the following link: http:// www.justice.gov/ust/eo/rules_regulations/index.htm. Failure to provide this information could result in the dismissal or conversion of your bankruptcy case or other action by the United States Trustee. 11 U.S.C. § 1112(b)(4)(F).
I declare under penalty of perjury that the foregoing Monthly Operating Report and its supporting documentation are true and correct and that I have been authorized to sign this report on behalf of the estate.
/s/ Todd A. Zoha | Todd A. Zoha | |||
Signature of Responsible Party | Printed Name of Responsible Party | |||
Proposed CFO (Pending Bankruptcy Court approval) | 07/21/2022 | |||
Title | Date |
UST Form 11-MOR (12/01/2021) | 9 |
Debtor’s Name Enjoy Technology, Inc. | Case No. 22-10580 |
PageOnePartOne
PageOnePartTwo
PageTwoPartOne
PageTwoPartTwo
UST Form 11-MOR (12/01/2021) | 10 |
Debtor’s Name Enjoy Technology, Inc. | Case No. 22-10580 |
Bankruptcy1to50
Bankruptcy51to100
NonBankruptcy1to50
NonBankruptcy51to100
UST Form 11-MOR (12/01/2021) | 11 |
Debtor’s Name Enjoy Technology, Inc. | Case No. 22-10580 |
PageThree
PageFour
UST Form 11-MOR (12/01/2021) | 12 |
IN THE UNITED STATES BANKRUPTCY COURT
FOR THE DISTRICT OF DELAWARE
In re:
ENJOY TECHNOLOGY, INC., et al,1
Debtors. | ) ) ) ) ) ) ) ) | Chapter 11
Case No. 22-10580 (JKS)
(Jointly Administered) | ||
| ) |
GLOBAL NOTES AND STATEMENT OF LIMITATIONS,
METHODOLOGY AND DISCLAIMERS REGARDING
JUNE 30, 2022 MONTHLY OPERATING REPORT
The debtors and debtors in possession (the “Debtors”) in the above-captioned jointly administered chapter 11 cases (the “Chapter 11 Cases”) have prepared and filed the attached June 30, 2022 Monthly Operating Report (the “MOR”) in the United States Bankruptcy Court for the District of Delaware (the “Court”). The Debtors have prepared the MOR with the assistance of its advisors and professionals solely for the purpose of complying with the reporting requirements applicable in the Chapter 11 Cases and is in a format consistent with the instructions provided by the Office of the United States Trustee for the District of Delaware. The financial information contained herein is unaudited, limited in scope, and is not prepared in accordance with accounting principles generally accepted in the United States of America nor in accordance with federal or state securities laws or other applicable non-bankruptcy law or in lieu of complying with any periodic reporting requirements thereunder.
In preparing the MOR, the Debtors relied on financial data available from the limited books and records available to it at the time of such preparation, as well certain filings from the docket in the chapter 11 cases. Although the Debtors made commercially reasonable efforts to ensure the accuracy and completeness of the MOR, inadvertent errors or omissions may exist.2 For the avoidance of doubt, the Debtors hereby reserves its rights to amend and supplement the MOR as may be necessary or appropriate.
1 | The Debtors in these chapter 11 cases, along with the last four digits of each Debtor’s federal tax identification number include: Enjoy Technology, Inc. (6891); Enjoy Technology Operating Corp. (4543); Enjoy Technology LLC (0230). The location of the Debtors’ service address in these chapter 11 cases is 3240 Hillview Avenue, Palo Alto, CA 94304. |
2 | The Debtors, and its agents, advisors, attorneys, and other professionals, as applicable, do not guarantee or warrant the accuracy or completeness of the data that is provided in the MOR. |
1
Each signatory to the MOR has necessarily relied upon the efforts, statements, advice, and representations of personnel of the Debtors and its advisors and professionals. Each signatory has not (and could not have) personally verified the accuracy of each such statement, representation, and answer contained in the MOR.
Part 1: Cash Receipts and Disbursements. The MOR presents the Debtors’ best estimates of receipts and disbursements for the one-day period on June 30, 2022. These cases commenced on June 30, 2022 and the Debtors’ first day motions were heard on July 1, 2022. As such Debtors had no authority to utilize any bank accounts or to make, and did not make, any disbursements on June 30, 2022.
Part 2: Asset and Liability Status. The amounts identified in Part 2 of the MOR are derived from the Debtors’ unaudited and estimated Balance Sheets as of June 30, 2022. Please refer to the notes above for information about presentation and limitations that may exist in the MOR.
Part 3: Assets Sold or Transferred. No such transactions or activities occurred on June 30, 2022
Part 4: Income Statement (Statement of Operations). This MOR is derived from and presents the Debtors’ best estimates of their Statements of Operations for the one-day period on June 30, 2022. Please refer to the notes above for information about presentation and limitations that may exist in the MOR.
Part 5: Professional Fees and Expenses. The Debtors did not make any payments to any restructuring professionals (whether retained or anticipated to be retained) or any ordinary course professionals on the one-day period on June 30, 2022.
Part 6: Postpetition Taxes The Debtors collect, withhold, and incur sales, use, withholding, income, and property taxes, as well as other business and regulatory fees and assessments (collectively, the “Taxes and Fees”). The Debtors remit the Taxes and Fees to various federal, state, and local governments (collectively, the “Authorities”). The Debtors pay the Taxes and Fees to the Authorities on a periodic basis, remitting them monthly, semi-monthly, quarterly, semi-annually, or annually depending on the nature and incurrence of a particular Tax or Fee. On July 20, 2022, the Court entered an order [Docket No. 160] authorizing, but not directing, the Debtors to, among other things, pay Taxes and Fees that arise or accrue in the ordinary course of business on a postpetition basis consistent with prepetition practices. Accordingly, amounts presented on the MORs are assumed to be $0 related to the one-day period of June 30, 2022 covered by this report.
2
In re: Enjoy Technology, Inc. | Lead Case No: | 22-10580 | ||
Pro-Forma Balance Sheet for the Month Ended June 30, 2022 - (Unaudited) | Reporting Period: | June 30, 2022 |
USD Actual | 100-Enjoy Technologies LLC | 900-Enjoy Technology, Inc (f/k/a Marquee Raine Acquisition Corp) | (No books / Assets / Liabilities at this entity) Enjoy Technology Operation Corp. | |||||||||
ASSETS | ||||||||||||
|
|
|
|
|
| |||||||
111000-CASH AND CASH EQUIVALENTS | 2,985,000 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
111100-OPERATING CHECKING - US | 454,985 | 0 | 0 | |||||||||
111200-OPERATING CHECKING | 15 | 0 | 0 | |||||||||
111800-Investments | 0 | 0 | 0 | |||||||||
111900-RESTRICTED CASH | 2,530,000 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
112000-RECEIVABLES | 1,275,132 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
112100-ACCOUNTS RECEIVABLE | 1,275,132 | 0 | 0 | |||||||||
112110-Trade AR | 1,299,250 | 0 | 0 | |||||||||
112120-Unbilled Receivables | 0 | 0 | 0 | |||||||||
112130-Unapplied Receipt | (24,118 | ) | 0 | 0 | ||||||||
|
|
|
|
|
| |||||||
114000-PREPAID, DEFERRED, AND OTHER ASSETS | 8,270,494 | 173,711,480 | 0 | |||||||||
|
|
|
|
|
| |||||||
114100-PREPAID EXPENSES | 7,388,426 | 0 | 0 | |||||||||
114110-Prepaid Insurance | 6,120,749 | 0 | 0 | |||||||||
114120-Prepaid Software and Subscriptions | 801,864 | 0 | 0 | |||||||||
114140-Prepaid Others | 465,813 | 0 | 0 | |||||||||
114200-OTHER ASSETS | 881,933 | 0 | 0 | |||||||||
114215-Security Deposit ST | 600,000 | 0 | 0 | |||||||||
114218-Deferred tax asset | 0 | 0 | 0 | |||||||||
114220-Other Receivables | 281,933 | 0 | 0 | |||||||||
114230-VAT Receivables | 0 | 0 | 0 | |||||||||
114231-GST Receivables | 0 | 0 | 0 | |||||||||
114232-HST Receivables | 0 | 0 | 0 | |||||||||
114300-ACCRUED REVENUE | 0 | 0 | 0 | |||||||||
114310-Unbilled Service Revenue | 0 | 0 | 0 | |||||||||
114600-INVESTMENT AND OTHER ASSETS | 135 | 173,711,480 | 0 | |||||||||
114610-Investment in Foreign Subsidiary | 135 | 0 | 0 | |||||||||
114620-Investment in US Subsidiary | 0 | 173,711,480 | 0 | |||||||||
114700-INTERCOMPANY RECEIVABLES | 0 | 0 | 0 | |||||||||
114710-Intercompany Receivable Enjoy (UK) Ltd | 0 | 0 | 0 | |||||||||
114711-Intercompany Receivable Enjoy Canada | 0 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
TOTAL CURRENT ASSETS | 12,530,626 | 173,711,480 | 0 | |||||||||
|
|
|
|
|
| |||||||
NON-CURRENT ASSETS | ||||||||||||
|
|
|
|
|
| |||||||
125000-PROPERTY, PLANT AND EQUIPMENT | 10,540,479 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
125100-FIXED ASSETS - GROSS | 15,798,727 | 0 | 0 | |||||||||
125110-Leasehold Improvements | 12,738,664 | 0 | 0 | |||||||||
125118-CIP: Leasehold Improvements | 0 | 0 | 0 | |||||||||
125119-Clearing: Leasehold Improvements | 49,794 | 0 | 0 | |||||||||
125120-Furniture and Fixtures | 1,823,622 | 0 | 0 | |||||||||
125128-CIP: Furniture and Fixtures | 0 | 0 | 0 | |||||||||
125129-Clearing: Furniture and Fixtures | 0 | 0 | 0 | |||||||||
125130-Computer Equipment | 106,869 | 0 | 0 | |||||||||
125150-Electronic Office Equipment | 731,146 | 0 | 0 | |||||||||
125158-CIP: Electronic Office Equipment | 0 | 0 | 0 | |||||||||
125160-Vehicles Purchased | 65,708 | 0 | 0 | |||||||||
125170-Vehicle Equipment | 282,924 | 0 | 0 | |||||||||
125200-ACCUMULATED DEPRECIATION | (6,279,432 | ) | 0 | 0 | ||||||||
125210-AD: Leasehold Improvements | (4,933,186 | ) | 0 | 0 | ||||||||
125220-AD: Furniture and Fixtures | (683,588 | ) | 0 | 0 | ||||||||
125230-AD: Computer Equipment | (80,167 | ) | 0 | 0 | ||||||||
125250-AD: Electronic Office Equipment | (329,784 | ) | 0 | 0 | ||||||||
125260-AD: Vehicles Purchased | (65,373 | ) | 0 | 0 | ||||||||
125270-AD: Vehicle Equipment | (102,235 | ) | 0 | 0 | ||||||||
125280-AD: Internally developed Software | (85,099 | ) | 0 | 0 | ||||||||
125300-CAPITALIZED SOFTWARE | 1,021,184 | 0 | 0 | |||||||||
125301-Capitalized internal-use software | 1,021,184 | 0 | 0 |
In re: Enjoy Technology, Inc. | Lead Case No: | 22-10580 | ||
Pro-Forma Balance Sheet for the Month Ended June 30, 2022 - (Unaudited) | Reporting Period: | June 30, 2022 |
USD Actual | 100-Enjoy Technologies LLC | 900-Enjoy Technology, Inc (f/k/a Marquee Raine Acquisition Corp) | (No books /Assets / Liabilities at this entity) Enjoy Technology Operation Corp. | |||||||||
126000-INTANGIBLE ASSETS EXCLUDING GOODWILL | 816,667 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
126100-INTANGIBLE ASSETS | 816,667 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
127000-OTHER ASSETS LONG TERM | 31,633,975 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
127100-Deposits LT | 1,370,000 | 0 | 0 | |||||||||
127150-Security Deposit LT | 2,185,551 | 0 | 0 | |||||||||
127210-Public company issuance costs | 0 | 0 | 0 | |||||||||
127300-ROU Asset-Operating Leases | 28,078,424 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
TOTAL NON-CURRENT ASSETS | 42,991,121 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
TOTAL ASSETS | 55,521,747 | 173,711,480 | 0 | |||||||||
|
|
|
|
|
| |||||||
LIABILITIES | ||||||||||||
CURRENT LIABILITIES | ||||||||||||
211100-ACCOUNTS PAYABLE | 9,780,284 | 0 | 0 | |||||||||
211110-Trade AP | 9,516,792 | 0 | 0 | |||||||||
211111-American Express - Credit Card manual | 42,496 | 0 | 0 | |||||||||
211112-American Express - TradeshiftGo | 79,124 | 0 | 0 | |||||||||
211113-American Express - vBTA | 57,885 | 0 | 0 | |||||||||
211115-American Express - Car Rental | 29,433 | 0 | 0 | |||||||||
211116-SVB - Credit Card manual | 54,554 | 0 | 0 | |||||||||
211200-ACCRUED LIABILITIES | 3,245,004 | 0 | 0 | |||||||||
211210-Accrued Accounts Payable | 2,877 | 0 | 0 | |||||||||
211220-Accrued Expense | 3,242,127 | 0 | 0 | |||||||||
211300-EMPLOYEE-RELATED LIABILITIES | 9,448,000 | 0 | 0 | |||||||||
211310-Accrued Compensation | 5,155,865 | 0 | 0 | |||||||||
211311-FSA and HSA Contributions | 58,377 | 0 | 0 | |||||||||
211312-401K Contributions | 1,808 | 0 | 0 | |||||||||
211313-Payroll Taxes Clearing | 1,206,971 | 0 | 0 | |||||||||
211314-Payroll Net Pay Clearing | 1,747,504 | 0 | 0 | |||||||||
211315-Equity Tax Clearing | 31,025 | 0 | 0 | |||||||||
211380-Accrued Vacation | 1,246,450 | 0 | 0 | |||||||||
211400-TAXES PAYABLE | 139,500 | 0 | 0 | |||||||||
211410-Income Taxes | 154,168 | 0 | 0 | |||||||||
211420-Franchise Taxes | (14,668 | ) | 0 | 0 | ||||||||
211430-Tax payable | 0 | 0 | 0 | |||||||||
211432-HST Payable 13%-15% | 0 | 0 | 0 | |||||||||
211490-VAT Payables | 0 | 0 | 0 | |||||||||
212000-DEBT AND CAPITAL LEASE OBLIGATIONS | 9,912,416 | 0 | 0 | |||||||||
212300-ROU Lease Liability S/T-Operating Leases | 9,912,416 | 0 | ||||||||||
213000-DEFERRED REVENUE AND CREDITS | 113,790 | 0 | 0 | |||||||||
213110-Unbilled Credit Memos | 113,790 | 0 | ||||||||||
215000-LIABILITIES AND OTHER DEBT | 11,962,192 | 0 | 0 | |||||||||
215100-Deferred Rent | 0 | 0 | 0 | |||||||||
215101-Refund Liability | 11,815,000 | 0 | 0 | |||||||||
215104-Interest payable | 57,534 | 0 | 0 | |||||||||
215105-Other payable | 89,658 | 0 | 0 | |||||||||
216000-RELATED PARTY LIABILITIES | (5,276,920 | ) | 0 | 0 | ||||||||
216100-INTER-COMPANY PAYABLES | (5,276,920 | ) | 0 | 0 | ||||||||
216110-Intercompany Payables - Enjoy (UK) LTD | (2,887,042 | ) | 0 | 0 | ||||||||
216111-Intercompany Payables - Enjoy Canada | (2,389,877 | ) | 0 | 0 | ||||||||
|
|
|
|
|
| |||||||
TOTAL CURRENT LIABILITIES | 39,324,267 | 0 | 0 |
In re: Enjoy Technology, Inc. | Lead Case No: | 22-10580 | ||
Pro-Forma Balance Sheet for the Month Ended June 30, 2022 - (Unaudited) | Reporting Period: | June 30, 2022 |
USD Actual | 100-Enjoy Technologies LLC | 900-Enjoy Technology, Inc (f/k/a Marquee Raine Acquisition Corp) | (No books /Assets / Liabilities at this entity) Enjoy Technology Operation Corp. | |||||||||
NON-CURRENT LIABILITIES | ||||||||||||
|
|
|
|
|
| |||||||
220000-OTHER LIABILITIES (LONG-TERM PORTION) | 33,753,878 | 3,915,104 | 0 | |||||||||
|
|
|
|
|
| |||||||
221110-Promissory Note LT | 0 | 0 | 0 | |||||||||
221111-Other Long-Term Liabilities | 12,500,000 | 0 | 0 | |||||||||
221118-MRAC Derivative Warrant Liability | 0 | 3,915,104 | 0 | |||||||||
221400-Lease Liability LT-Finance Leases | 19,638 | 0 | 0 | |||||||||
221450-ROU Lease Liability LT-Operating Leases | 21,234,240 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
TOTAL NON-CURRENT LIABILITIES | 33,753,878 | 3,915,104 | 0 | |||||||||
|
|
|
|
|
| |||||||
TOTAL LIABILITIES | 73,078,145 | 3,915,104 | 0 | |||||||||
|
|
|
|
|
| |||||||
SHAREHOLDERS’ EQUITY | ||||||||||||
310000-PAID-IN CAPITAL | 763,989,574 | 150,220,854 | 0 | |||||||||
311100-Common Stock | 0 | 12,150 | 0 | |||||||||
311200-Additional paid-In Capital | 725,850,533 | 150,208,704 | 0 | |||||||||
311201-Intercompany equity | 291 | 0 | 0 | |||||||||
311202-Warrants - APIC | 1,356,750 | 0 | 0 | |||||||||
311203-2020 Convertible Note adjustment - APIC | 36,782,000 | 0 | 0 | |||||||||
320000-RETAINED EARNINGS | (669,165,070 | ) | 16,913,250 | 0 | ||||||||
323000-Retained Earnings | (672,360,070 | ) | 16,913,250 | 0 | ||||||||
323100-Accumulated Other Comprehensive Income | 0 | 0 | 0 | |||||||||
324000-Cumulative Translation Adjustment | 0 | 0 | 0 | |||||||||
324100-Cumulative Translation Adjustment – Historical | ||||||||||||
One Time | 3,195,000 | 0 | 0 | |||||||||
NET INCOME | (112,380,903 | ) | 2,662,272 | 0 | ||||||||
|
|
|
|
|
| |||||||
TOTAL SHAREHOLDERS’ EQUITY | (17,556,398 | ) | 169,796,376 | 0 | ||||||||
|
|
|
|
|
| |||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 55,521,747 | 173,711,480 | 0 | |||||||||
|
|
|
|
|
|
Note: Balance sheet above reflects pro-forma estimates (unaudited) of balance sheet accounts and is subject to change pending completion of company close process
In re: Enjoy Technology, Inc. | Lead Case No: | 22-10580 | ||
Pro-Forma Income Stmt for June 30, 2022 - (Unaudited) | Reporting Period: | June 30, 2022 |
USD Actual | 100-Enjoy Technologies LLC | 900-Enjoy Technology, Inc (f/k/a Marquee Raine Acquisition Corp) | (No books /Assets / Liabilities at this entity) Enjoy Technology Operation Corp. | |||||||||
400000-REVENUE | (199,271 | ) | 0 | 0 | ||||||||
|
|
|
|
|
| |||||||
420000-SERVICE SALES | (199,271 | ) | 0 | 0 | ||||||||
421101-AT&T Service Revenue | (249,059 | ) | 0 | 0 | ||||||||
421105-Apple Revenue Generated in AT&T Visits | 3,030 | 0 | 0 | |||||||||
421110-EE Base Fee Revenue | 0 | 0 | 0 | |||||||||
421111-BT Solution Revenue | 0 | 0 | 0 | |||||||||
421113-EE Solution Revenue | 0 | 0 | 0 | |||||||||
421114-BT Base Fee Revenue | 0 | 0 | 0 | |||||||||
421120-Rogers Service Revenue | 0 | 0 | 0 | |||||||||
421140-Apple Revenue | (13,469 | ) | 0 | 0 | ||||||||
421936-AT&T Chargeback True Up | 63,216 | 0 | 0 | |||||||||
421945-Rogers Chargeback True Up | 0 | 0 | 0 | |||||||||
421950-Apple Rebate | (2,989 | ) | 0 | 0 | ||||||||
|
|
|
|
|
| |||||||
500000-COST OF GOODS SOLD | 6,438 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
510000-PRODUCT COST OF SALES | 6,438 | 0 | 0 | |||||||||
511100-PRODUCT COSTS OF SALES | 6,438 | 0 | 0 | |||||||||
511151-Gross Theft | 1,892 | 0 | 0 | |||||||||
511152-Gross Shrink, Damage | 4,547 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
G59999-REVENUE | (192,832 | ) | 0 | 0 | ||||||||
|
|
|
|
|
| |||||||
600000-OPERATING EXPENSE | 642,997 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
610000-COMPENSATION | 270,204 | 0 | 0 | |||||||||
611000-SALARIES, WAGES, AND BENEFITS | 328,244 | 0 | 0 | |||||||||
611100-SALARIES | 308,857 | 0 | 0 | |||||||||
611110-Salaries and Wages | 279,129 | 0 | 0 | |||||||||
611115-Overtime and Doubletime | 13,413 | 0 | 0 | |||||||||
611120-Bonus Sign-on | 1,883 | 0 | 0 | |||||||||
611121-Bonus Performance | 13,594 | 0 | 0 | |||||||||
611122-Bonus Other | 617 | 0 | 0 | |||||||||
611190-Payroll Cell Phone Reimbursement | 221 | 0 | 0 | |||||||||
611200-PAYROLL TAXES | 23,429 | 0 | 0 | |||||||||
611210-Employer Payroll Taxes | 23,429 | 0 | 0 | |||||||||
611300-OTHER TIME OFF | (4,042 | ) | 0 | 0 | ||||||||
611310-PTO Expense | (4,042 | ) | 0 | 0 | ||||||||
612000-OTHER BENEFITS AND COMPENSATION | (58,040 | ) | 0 | 0 | ||||||||
612100-HEALTH INSURANCE AND OTHER BENEFITS | (58,040 | ) | 0 | 0 | ||||||||
612110-Health Insurance | 34,419 | 0 | 0 | |||||||||
612111-Stock based compensation | (100,285 | ) | 0 | 0 | ||||||||
612200-Workers Comp | 6,254 | 0 | 0 | |||||||||
612600-Payroll Processing Fees | 1,572 | 0 | 0 | |||||||||
620000-FIELD COSTS | 64,373 | 0 | 0 | |||||||||
621000-FIELD RELATED TRANSPORTATION | 59,216 | 0 | 0 | |||||||||
621100-FLEET VEHICLES AND TRANSPORTATION | 59,216 | 0 | 0 | |||||||||
621110-ROU Fleet Vehicles - Lease Cost | 10,826 | 0 | 0 | |||||||||
621115-Fleet Vehicles - Insurance | 6,547 | 0 | 0 | |||||||||
621117-ROU Fleet Vehicle -Variable Lease Cost | 1,478 | 0 | 0 | |||||||||
621120-Fleet Vehicles - Bridge Rentals | 16,763 | 0 | 0 | |||||||||
621125-Fleet Vehicles - Repairs & Maintenance | 5,857 | 0 | 0 | |||||||||
621130-Fleet Vehicles - Fuel | 15,365 | 0 | 0 | |||||||||
621135-Fleet Vehicles - Accessories | 1,137 | 0 | 0 | |||||||||
621160-Tolls, Registration, Tag, Misc | 985 | 0 | 0 | |||||||||
621165-Vehicle Citations | 258 | 0 | 0 | |||||||||
622000-FIELD COLLATERAL COSTS | 4,991 | 0 | 0 | |||||||||
622100-FIELD COLLATERAL COSTS | 4,991 | 0 | 0 | |||||||||
622110-Expert Phone Data | 4,628 | 0 | 0 | |||||||||
622130-Expert Apparel | 76 | 0 | 0 | |||||||||
622160-Background Checks | 288 | 0 | 0 | |||||||||
623000-OTHER FIELD COSTS | 165 | 0 | 0 | |||||||||
623100-OTHER FIELD COSTS | 165 | 0 | 0 | |||||||||
623110-Fulfillment Freight/Shipping | 165 | 0 | 0 |
In re: Enjoy Technology, Inc. | Lead Case No: | 22-10580 | ||
Pro-Forma Income Stmt for June 30, 2022 - (Unaudited) | Reporting Period: | June 30, 2022 |
USD Actual | 100-Enjoy Technologies LLC | 900-Enjoy Technology, Inc (f/k/a Marquee Raine Acquisition Corp) | (No books /Assets / Liabilities at this entity) Enjoy Technology Operation Corp. | |||||||||
630000-FACILITIES AND IT | 62,162 | 0 | 0 | |||||||||
631000-FACILITIES | 38,754 | 0 | 0 | |||||||||
631110-ROU Rent Expense-Real Estate Leases | 21,872 | 0 | 0 | |||||||||
631111-ROU Rent Expense-Non Real Estate Leases | 477 | 0 | 0 | |||||||||
631112-ROU Rent Expense-Short Term Leases | 62 | 0 | 0 | |||||||||
631113-ROU- Variable Lease Costs | 10 | 0 | 0 | |||||||||
631120-CAM and Related | 5,272 | 0 | 0 | |||||||||
631130-Utilities and related | 5,939 | 0 | 0 | |||||||||
631135-Repairs and Maintenance | 315 | 0 | 0 | |||||||||
631140-ROU Property taxes & Lease Related | 51 | 0 | 0 | |||||||||
631145-Non ROU Property taxes Non-Lease related | 277 | 0 | 0 | |||||||||
631150-Office supplies | 779 | 0 | 0 | |||||||||
631160-Telecom | 307 | 0 | 0 | |||||||||
631170-Kitchen Supplies and Rental | 733 | 0 | 0 | |||||||||
631175-Security and Monitoring | 2,659 | 0 | 0 | |||||||||
635000-IT HARDWARE AND SOFTWARE | 23,408 | 0 | 0 | |||||||||
635100-Data Center Cost | 1,849 | 0 | 0 | |||||||||
635120-Computer and Related Supplies | 307 | 0 | 0 | |||||||||
635200-Company Software and Subscription | 21,251 | 0 | 0 | |||||||||
640000-TRAVEL AND ENTERTAINMENT | 1,483 | 0 | 0 | |||||||||
641110-Airfare | 207 | 0 | 0 | |||||||||
641115-Lodging | 167 | 0 | 0 | |||||||||
641120-Travel Agency Fees | 146 | 0 | 0 | |||||||||
641125-Auto Mileage Reimbursement | 24 | 0 | 0 | |||||||||
641130-Auto rental and fuel | 392 | 0 | 0 | |||||||||
641135-Meals and Per Diem | 20 | 0 | 0 | |||||||||
641145-Meals and Entertainment | 392 | 0 | 0 | |||||||||
641155-Transportation | 117 | 0 | 0 | |||||||||
641160-Other Travel and Entertainment | 17 | 0 | 0 | |||||||||
650000-GENERAL AND ADMINISTRATIVE SERVICES | 222,235 | 0 | 0 | |||||||||
651000-OUTSIDE PROFESSIONAL SERVICES | 186,061 | 0 | 0 | |||||||||
651110-Accounting and audit fees | 1,285 | 0 | 0 | |||||||||
651120-Legal Fees | 132,449 | 0 | 0 | |||||||||
651130-Other professional fees | 42,722 | 0 | 0 | |||||||||
651140-BOD Expense | 9,604 | 0 | 0 | |||||||||
652000-RECRUITING EXPENSE | 50 | 0 | 0 | |||||||||
652110-Recruiting Agency fees | 50 | 0 | 0 | |||||||||
655000-DUES, INSURANCE, POSTAGE | 35,973 | 0 | 0 | |||||||||
655100-Corporate Insurance | 35,020 | 0 | 0 | |||||||||
655150-Bank Fee | 883 | 0 | 0 | |||||||||
655200-Dues and Subscriptions | 1 | 0 | 0 | |||||||||
655210-Postage and Shipping | 0 | 0 | 0 | |||||||||
655300-Penalties and Fines | 70 | 0 | 0 | |||||||||
659000-OTHER TAXES | 151 | 0 | 0 | |||||||||
659110-Licenses and permits | 2 | 0 | 0 | |||||||||
659120-Business tax | 60 | 0 | 0 | |||||||||
659125-Sales and use tax | 89 | 0 | 0 | |||||||||
660000-MARKETING AND CREATIVES | 10 | 0 | 0 | |||||||||
661120-Marketing Materials | 10 | 0 | 0 | |||||||||
665000-STAFF AUGMENTATION | 13,111 | 0 | 0 | |||||||||
665100-3RD PARTY LABOR | 13,111 | 0 | 0 | |||||||||
665110-Temp Labor (agency) | 8,645 | 0 | 0 | |||||||||
665120-1099 Worker | 466 | 0 | 0 | |||||||||
665130-Strategic Outsourcing | 4,000 | 0 | 0 | |||||||||
680000-DEPRECIATION AND AMORTIZATION | 9,420 | 0 | 0 | |||||||||
681000-DEPRECIATION | 9,142 | 0 | 0 | |||||||||
681110-Leasehold Improvements | 6,266 | 0 | 0 | |||||||||
681120-Furniture and Fixtures | 1,013 | 0 | 0 | |||||||||
681130-Computer Equipment | 99 | 0 | 0 | |||||||||
681150-Electronic Office Equipment | 622 | 0 | 0 | |||||||||
681170-Vehicle Equipment | 196 | 0 | 0 | |||||||||
681180-Depr Internally developed Software | 946 | 0 | 0 | |||||||||
682000-AMORTIZATION | 278 | 0 | 0 | |||||||||
682100-Intangible Amortization | 278 | 0 | 0 |
In re: Enjoy Technology, Inc. | Lead Case No: | 22-10580 | ||
Pro-Forma Income Stmt for June 30, 2022 - (Unaudited) | Reporting Period: | June 30, 2022 |
USD Actual | 100-Enjoy Technologies LLC | 900-Enjoy Technology, Inc (f/k/a Marquee Raine Acquisition Corp) | (No books /Assets / Liabilities at this entity) Enjoy Technology Operation Corp. | |||||||||
700000-OTHER INCOME/(EXPENSE) | (5,047 | ) | 0 | 0 | ||||||||
711110-Foreign Currency Gain/Loss | (4,693 | ) | 0 | 0 | ||||||||
711111-Other Income | 0 | 0 | 0 | |||||||||
711115-Interest Income | (354 | ) | 0 | 0 | ||||||||
750000-INTEREST EXPENSE | 2,816 | 0 | 0 | |||||||||
751110-Interest Expense - Cash | 2,816 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
G79999-TOTAL OPERATING EXPENSE | 640,766 | 0 | 0 | |||||||||
|
|
|
|
|
| |||||||
G29999-NET INCOME | (447,934 | ) | 0 | 0 | ||||||||
|
|
|
|
|
|
Note: Income above reflects pro-forma estimates (unaudited) of income statement accounts for June 30, 2020 (1-day), and is subject to change pending completion of company close process
In re: Enjoy Technology, Inc. | Lead Case No: | 22-10580 | ||
Statement of Cash Receipts and Disbursements for June 30, 2022 - (Unaudited) | Reporting Period: | June 30, 2022 |
USD in Thousands | Reporting Day | 100-Enjoy Technologies LLC 6/30/2022 | 900-Enjoy Technology, Inc (f/k/a Marquee Raine Acquisition Corp) 6/30/2022 | (No books /Assets / Liabilities at this entity) Enjoy Technology Operation Corp. 6/30/2022 | �� | |||||||||
Receipts | ||||||||||||||
Customer Receipts | 0 | 0 | 0 | |||||||||||
|
|
|
|
|
| |||||||||
Total Receipts | $ | 0 | $ | 0 | $ | 0 | ||||||||
Operating Disbursements | ||||||||||||||
Payroll | 0 | 0 | 0 | |||||||||||
Rent | 0 | 0 | 0 | |||||||||||
Vehicle | 0 | 0 | 0 | |||||||||||
Taxes | 0 | 0 | 0 | |||||||||||
Other Disbursements | 0 | 0 | 0 | |||||||||||
Non-BAU: D&O Insurance | 0 | 0 | 0 | |||||||||||
|
|
|
|
|
| |||||||||
Total Operating Disbursements | $ | 0 | $ | 0 | $ | 0 | ||||||||
Non-Operating Activity | ||||||||||||||
Net Debt Cash Flows | 0 | 0 | 0 | |||||||||||
Restructuring Professionals | 0 | 0 | 0 | |||||||||||
Canada I/C Funding | 0 | 0 | 0 | |||||||||||
UK I/C Funding | 0 | 0 | 0 | |||||||||||
|
|
|
|
|
| |||||||||
Total Disbursements & Non-Op Activity | $ | 0 | $ | 0 | $ | 0 | ||||||||
|
|
|
|
|
| |||||||||
Net Cash Flow | $ | 0 | $ | 0 | $ | 0 | ||||||||
|
|
|
|
|
|
Note: Cash schedule reflects receipts & disbursements for June 30, 2022
In re: Enjoy Technology, Inc. | Lead Case No: | 22-10580 | ||
All bank statements and bank reconciliations for the reporting period | Reporting Period: | June 30, 2022 |
The Debtors hereby submit this attestation regarding bank account reconciliations in lieu of providing copies of bank statements, bank reconciliations and journal entries.
The Debtors’ standard practice is to ensure that bank reconciliations are completed before closing the books each reporting period. I attest that each of the Debtors’ bank accounts has been reconciled in accordance with their standard practices.
/s/ Todd A. Zoha | 7/21/2022 | |||
Signature of Authorized Individual | Date | |||
Todd A. Zoha | Proposed CFO (Pending Bankruptcy Court approval) | |||
Printed Name of Authorized Individual | Title of Authorized Individual |