Exhibit 99.1
ANZU SPECIAL ACQUISITION CORP I
BALANCE SHEET
March 4, 2021
| March 4, 2021 | Pro Forma Adjustments | As adjusted | ||||||||||
| (Unaudited) | (Unaudited) | |||||||||||
| Assets | ||||||||||||
| Cash | $ | 4,014,287 | $ | - | $ | 4,014,287 | ||||||
| Prepaid expenses | 1,164,778 | - | 1,164,778 | |||||||||
| Total current assets | 5,179,065 | - | 5,179,065 | |||||||||
| Cash Held in Trust Account | 420,000,000 | 5,000,000 | (a) | 425,000,000 | ||||||||
| 100,000 | (b) | |||||||||||
| (100,000 | )(c) | |||||||||||
| Total Assets | $ | 425,179,065 | $ | 5,000,000 | $ | 430,179,065 | ||||||
| Liabilities and Stockholders’ Equity | ||||||||||||
| Accrued offering costs and expenses | $ | 1,464,135 | $ | - | $ | 1,464,135 | ||||||
| Due to related party | 212,487 | - | 212,487 | |||||||||
| Total current liabilities | 1,676,622 | - | 1,676,622 | |||||||||
| Deferred Underwriters' Discount | 14,700,000 | 175,000 | (d) | 14,875,000 | ||||||||
| Total liabilities | 16,376,622 | 175,000 | 16,551,622 | |||||||||
| Commitments and Contingencies | ||||||||||||
| Common Stock subject to possible redemption, 40,380,244 shares at redemption value | 403,802,441 | 4,825,001 | (e) | 408,627,442 | ||||||||
| Shareholders’ Equity: | ||||||||||||
| Class A common stock, $0.0001 par value; 400,000,000 shares authorized; 1,619,756 shares issued and outstanding | 162 | 2 | (a) | 164 | ||||||||
| Class B common stock, $0.0001 par value; 40,000,000 shares authorized; 12,075,000 shares issued and outstanding | 1,208 | - | 1,208 | |||||||||
| Additional paid-in capital | 5,011,134 | (3 | )(a) | 5,011,131 | ||||||||
| 100,000 | (b) | |||||||||||
| (100,000 | )(c) | |||||||||||
| (175,000 | )(d) | |||||||||||
| Accumulated deficit | (12,502 | ) | (5,000,000 | )(e) | (12,502 | ) | ||||||
| Total stockholders’ equity | 5,000,002 | (1 | ) | 5,000,001 | ||||||||
| Total Liabilities and Stockholders’ Equity | $ | 425,179,065 | $ | 5,000,000 | $ | 430,179,065 | ||||||
The accompany notes are an integral part of the financial statement.
NOTE 1 – CLOSING OF PARTIAL OVER-ALLOTMENT OPTION AND ADDITIONAL PRIVATE PLACEMENT
The accompanying unaudited Pro Forma Balance Sheet presents the Balance Sheet of Anzu Special Acquisition Corp I (the “Company”) as of March 4, 2021, adjusted for the closing of the partial exercise of the underwriters’ over-allotment option and related transactions, which occurred on April 14, 2021 as described below.
On March 4, 2021, the Company consummated its initial public offering (the “IPO”) of 42,000,000 units (the “Units”). Each Unit consists of one share of the Company’s Class A common stock, $0.0001 par value per share, and one-third of one redeemable warrant of the Company, with each whole warrant entitling the holder thereof to purchase one share of Class A common stock at an exercise price of $11.50 per share, subject to certain adjustments. The Units were sold at a price of $10.00 per Unit, generating gross proceeds to the Company of $420,000,000. Simultaneously with the closing of the IPO, the Company completed the private sale of 12,400,000 warrants (the “Private Placement Warrants”) at a purchase price of $1.00 per Private Placement Warrant, to the Company’s sponsor, ANZU SPAC GP I LLC (the “Sponsor”), generating gross proceeds to the Company of $12,400,000. The Company granted the underwriters of the IPO (the “Underwriters”) a 45-day option to purchase up to 6,300,000 additional Units to cover over-allotments, if any. On April 12, 2021, the Underwriters partially exercised the over-allotment option and, on April 14, 2021, purchased an additional 500,000 Units (the “Over-Allotment Units”) from the Company, generating gross proceeds of $5,000,000. Simultaneously with the sale and issuance of the Over-Allotment Units, the Company consummated the sale of an additional 100,000 Private Placement Warrants to the Sponsor at a purchase price of $1.00 per Private Placement Warrant, generating gross proceeds of $100,000. Transaction costs amounted to $275,000 of underwriting discounts and commissions, including $175,000 of underwriting discounts and commissions that have been deferred until the completion of the Company’s initial business combination.
On April 12, 2021, members of the staff of the Securities and Exchange Commission (the “SEC”) issued a statement with respect to the accounting for warrants issued by special purpose acquisition companies. In view of the SEC staff's statement, the Company is currently evaluating whether the warrants should be reclassified from equity to a liability in the balance sheet as of March 4, 2021, as filed with the SEC on Form 8-K on March 10, 2021.
Pro forma adjustments to reflect the exercise of the Underwriters’ over-allotment option and the sale of the additional Private Placement Warrants described above are as follows:
| Pro Forma Entries | Debit | Credit | ||||||||
| (a) | Cash held in trust account | $ | 5,000,000 | |||||||
| Class A common stock | $ | 50 | ||||||||
| Additional paid-in capital | $ | 4,999,950 | ||||||||
| To record sale of 500,000 Over-Allotment Units at $10.00 per Unit | ||||||||||
| (b) | Cash held in trust account | $ | 100,000 | |||||||
| Additional paid-in capital | $ | 100,000 | ||||||||
| To record sale of 100,000 Private Placement Warrants at $1.00 per Private Placement Warrant | ||||||||||
| (c) | Additional paid-in capital | $ | 100,000 | |||||||
| Cash held in trust account | $ | 100,000 | ||||||||
| To record payment of cash underwriting fee | ||||||||||
| (d) | Additional paid-in capital | 175,000 | ||||||||
| Deferred underwriters’ discount | $ | 175,000 | ||||||||
| To record additional Deferred underwriters’ fee arising from the sale of Over-Allotment Units | ||||||||||
| (e) | Class A common stock | $ | 4,824,953 | |||||||
| Additional paid-in capital | $ | 48 | ||||||||
| Class A common shares subject to possible redemption | $ | 4,825,001 | ||||||||
| To record Class A common shares out of permanent equity into mezzanine redeemable shares | ||||||||||
