| | | | | | | | | | | | |
| | As Previously Reported/Restated | | | | | | | |
Condensed Balance Sheet as of March 19, 2021, as previously Restated | | | | | | | | | | | | |
| | | | | | | | | | | | |
Shares of Class A common stock subject to possible redemption | | | 15,165,002 | | | | 2,334,998 | | | | 17,500,000 | |
Shares of Class A common stock non-redeemable | | | 2,334,998 | | | | (2,334,998 | ) | | | | |
Class A common stock subject to possible redemption | | $ | 151,650,025 | | | $ | 23,349,975 | | | $ | 175,000,000 | |
Class A common stock, $0.0001 par value | | $ | 234 | | | $ | (234 | ) | | $ | — | |
Additional paid-in-capital | | $ | 5,519,053 | | | $ | (5,519,053 | ) | | | — | |
| | $ | (519,789 | ) | | $ | (17,830,688 | ) | | $ | (18,350,477 | ) |
Total stockholders’ (deficit) equity | | | | | | | | ) | | | | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Condensed Balance Sheet as of March 31, 2021 | | | | | | | | | | | | |
Shares of Class A common stock subject to possible redemption | | | 15,171,281 | | | | 2,328,719 | | | | 17,500,000 | |
Shares of Class A common stock non-redeemable | | | 2,328,719 | | | | (2,328,719 | ) | | | — | |
Class A common stock subject to possible redemption | | $ | 151,712,812 | | | $ | 23,287,188 | | | $ | 175,000,000 | |
Class A common stock, $0.0001 par value | | $ | 233 | | | $ | (233 | ) | | $ | — | |
| | $ | 5,425,632 | | | $ | (5,425,632 | ) | | | — | |
| | $ | (426,367 | ) | | $ | (17,861,323 | ) | | $ | (18,287,690 | ) |
| | | | | | | | | | | | |
Total stockholders’ (deficit) equity | | $ | 5,000,001 | | | $ | (23,287,188 | ) | | $ | (18,287,187 | ) |
| | | |
Condensed Balance Sheet as of June 30, 2021 | | | | | | | | | | | | |
Shares of Class A common stock subject to possible redemption | | | 15,357,833 | | | | 2,142,167 | | | | 17,500,000 | |
Shares of Class A common stock non-redeemable | | | 2,142,167 | | | | (2,142,167 | ) | | | — | |
Class A common stock subject to possible redemption | | $ | 153,578,335 | | | $ | 21,421,665 | | | $ | 175,000,000 | |
Class A common stock, $0.0001 par value | | $ | 214 | | | $ | (214 | ) | | $ | — | |
| | $ | 3,560,195 | | | $ | (3,560,195 | ) | | $ | — | |
Accumulated (deficit) su r plus | | $ | 1,439,155 | | | $ | (17,861,257 | ) | | $ | (16,422,102 | ) |
Total stockholders’ (deficit) equity | | $ | 5,000,001 | | | $ | (21,421,666 | ) | | $ | (16,421,665 | ) |
| | | |
Condensed Statement of Operations for the three months ended March 31, 2021 | | | | | | | | | | | | |
Basic & diluted weighted average shares of class A common stock subject to possible redemption | | | 2,190,500 | | | | 282,326 | | | | 2,472,826 | |
Basic & diluted net income per share of Class A common stock subject to possible redemption | | $ | — | | | $ | (0.06 | ) | | $ | (0.06 | ) |
Basic & diluted weighted average shares of non redeemable common stock | | | 5,568,180 | | | | (337,277 | ) | | | 5,230,903 | |
Basic & diluted net income (loss) per share of non redeemable common stock | | $ | (0.08 | ) | | $ | 0.02 | | | $ | (0.06 | ) |
| | | |
Condensed Statement of Operations for the three months ended June 30, 2021 | | | | | | | | | | | | |
Basic & diluted weighted average shares of class A common stock subject to possible redemption | | | 15,171,281 | | | | 2,328,719 | | | | 17,500,000 | |
Basic & diluted net income per share of Class A common stock subject to possible redemption | | $ | — | | | $ | 0.09 | | | $ | 0.09 | |
Basic & diluted weighted average shares of non redeemable common stock | | | 6,703,719 | | | | (2,328,719 | ) | | | 4,375,000 | |
Basic & diluted net income (loss) per share of non redeemable common stock | | $ | 0.28 | | | $ | (0.19 | ) | | $ | 0.09 | |
| | | |
Condensed Statement of Operations for the six months ended June 30, 2021 | | | | | | | | | | | | |
Basic & diluted weighted average shares of class A common stock subject to possible redemption | | | 8,716,749 | | | | 1,338,500 | | | | 10,055,249 | |
Basic & diluted net income per share of Class A common stock subject to possible redemption | | $ | — | | | $ | 0.10 | | | $ | 0.10 | |
Basic & diluted weighted average shares of non redeemable common stock | | | 5,903,417 | | | | (1,429,142 | ) | | | 4,474,275 | |
Basic & diluted net income (loss) per share of non redeemable common stock | | $ | 0.24 | | | $ | (0.14 | ) | | $ | 0.07 | |
| | | | | | | | | | | | |
Condensed Statement of Changes in Stockholders’ (Deficit) Equity for the three months ended March 31, 2021 | | | | | | | | | | | | |
Issuance of Class A common stock in initial public offering | | $ | 175,000,000 | | | $ | (175,000,000 | ) | | $ | — | |
Issuance of private placement warrants | | $ | 4,875,000 | | | $ | (4,875,000 | ) | | $ | — | |
Initial classification of warrant liabilities | | $ | (13,275,000 | ) | | $ | 13,275,000 | | | $ | — | |
Class A common stock subject to possible redemption | | $ | (151,712,812 | ) | | $ | 151,712,812 | | | $ | — | |
| | $ | (9,485,820 | ) | | $ | 9,485,820 | | | $ | — | |
Accretion of Class A common stock to redemption amount | | $ | — | | | $ | 17,885,820 | | | $ | 17,885,820 | |
| | | |
Condensed Statement of Changes in Stockholders’ (Deficit) Equity for the three months ended June 30, 2021 | | | | | | | | | | | | |
Change in Class A common stock subject to possible redemption | | $ | (1,865,522 | ) | | $ | 1,865,522 | | | $ | — | |
| | | |
Condensed Statement of Changes in Stockholders’ (Deficit) Equity for the six months ended June 30, 2021 | | | | | | | | | | | | |
Issuance of Class A common stock in initial public offering | | $ | 175,000,000 | | | $ | (175,000,000 | ) | | $ | — | |
Issuance of private placement warrants | | $ | 4,875,000 | | | $ | (4,875,000 | ) | | $ | — | |
Initial classification of warrant liabilities | | $ | (13,275,000 | ) | | $ | 13,275,000 | | | $ | — | |
Class A common stock subject to possible redemption | | $ | (151,650,025 | ) | | $ | 151,650,025 | | | $ | — | |
| | $ | (1,928,310 | ) | | $ | 1,928,310 | | | $ | — | |
Change in Class A common stock subject to possible redemption | | $ | (9,485,820 | ) | | $ | 9,485,820 | | | $ | — | |
Accretion of Class A common stock to redemption amount | | $ | — | | | $ | 17,885,820 | | | $ | 17,885,820 | |
| | | |
Condensed Statement of Cash Flows for the three months ended March 31, 2021 | | | | | | | | | | | | |
Supplemental disclosure of non-cash financing activities | | | | | | | | | | | | |
Accretion of Class A common stock subject to possible redemption | | $ | — | | | $ | (17,885,820 | ) | | $ | (17,885,820 | ) |
Initial value of Class A common Stock subject to possible redemption | | $ | 151,650,025 | | | $ | (151,650,025 | ) | | $ | — | |
Change in value of Class A common stock subject to possible redemption | | $ | 62,787 | | | $ | (62,787 | ) | | $ | — | |
| | | |
Condensed Statement of Cash Flows for the six months ended June 30, 2021 | | | | | | | | | | | | |
Supplemental disclosure of non-cash financing activities | | | | | | | | | | | | |
Accretion of Class A common stock subject to possible redemption | | | — | | | $ | (17,885,820 | ) | | $ | (17,885,820 | ) |
Initial value of Class A common Stock subject to possible redemption | | $ | 151,650,025 | | | $ | (151,650,025 | ) | | $ | — | |
Change in value of Class A common stock subject to possible redemption | | $ | 1,928,310 | | | $ | (1,928,310 | ) | | $ | — | |
Pursuant to the IPO, the Company issued 17,500,000 units at a price of $10.00 per unit for a total of $175,000,000 (the “
”). The Sponsor purchased 4,875,000 Private Placement Warrants at a price of $1.00 per warrant in a private placement that closed simultaneously with the IPO.
Each Unit consists of one Public Share, and
one-half
of one warrant (each, a “
” and, collectively, the “
”). Each whole Warrant entitles the holder to purchase 1 share of Class A Common Stock at a price of $11.50 per share. No fractional warrants will be issued upon separation of the Units and only whole Warrants will trade. Each Warrant will become exercisable on the later of 30 days after the completion of the Company’s Initial Business Combination or 12 months from the closing of the IPO and will expire five years after the completion of the Company’s Initial Business Combination or earlier upon redemption or liquidation.