portion of the funds held in our Trust Account as of December 20, 2022, including any interest earned on the funds held in the Trust Account (net of taxes payable). As a result, approximately $492.2 million (approximately $10.12 per share) was removed from the Trust Account to pay such holders. Following the aforementioned redemptions, we have 13,857,537 shares of common stock outstanding, which includes 1,357,537 shares of Class A common stock and 12,500,000 Founder Shares.
As of June 30, 2023, we had an unrestricted cash balance of $10,208, as well as cash and accrued interest held in the Trust Account of $14,023,112 with a negative working capital balance of $2,600,187. Our working capital needs were initially satisfied through the funds, held outside of the Trust Account, from the Public Offering and Private Placement. Interest on funds held in the Trust Account may be used to pay income taxes and franchise taxes, if any. Further, TJF and JUSH have each agreed, pursuant to the A&R Convertible Notes, to loan us up to $1,250,000, or an aggregate of $2,500,000, as may be required for ongoing business expenses and the Business Combination. As of June 30, 2023, $1,973,712 had been borrowed under the A&R Convertible Notes. TJF and JUSH each have the option to convert any amounts outstanding under their respective A&R Convertible Note, up to an aggregate amount of $1,500,000, into warrants at a price of $1.50 per warrant which would be identical to the Sponsor Warrants.
We did not have any off-balance sheet arrangements as of June 30, 2023 and December 31, 2022.
As of June 30, 2023 and December 31, 2022, we did not have any long-term debt, capital or operating lease obligations.
The Company entered into an administrative services agreement in which we will pay Fertitta Entertainment, Inc., (an affiliate of TJF) for office space, secretarial and administrative services provided to members of our management team, in an amount not to exceed $20,000 per month commencing on the date of effectiveness of the Public Offering and ending on the earlier of the completion of a Business Combination or liquidation.
Going Concern
In connection with our assessment of going concern considerations in accordance with the authoritative guidance in Financial Accounting Standard Board (“FASB”) Accounting Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” management has determined that the mandatory liquidation and subsequent dissolution, should we be unable to complete a Business Combination before September 29, 2023, raises substantial doubt about our ability to continue as a going concern. If a Business Combination is not consummated by September 29, 2023, there will be a mandatory liquidation and subsequent dissolution. No adjustments have been made to the carrying amounts of assets or liabilities should the Company be required to liquidate after September 29, 2023.
Results of Operations
We have neither engaged in any significant business operations nor generated any revenues to date. All activities to date relate to the Company’s formation and its Public Offering and search for a suitable Business Combination. We generate non-operating income in the form of interest income on cash held in the Trust Account. We 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 as we locate a suitable Business Combination.
For the three months ended June 30, 2023 and 2022, we had net income of $10,260 and net income of $4,315,614, respectively. Net income for the three months ended June 30, 2023 included $88,051 of general and administrative costs related to on-going expenses as we search for a Business Combination and $60,000 in management fees, offset by $158,311 in earnings on the Trust Account assets. Net income for the three months ended June 30, 2022, related to $402,949 of general and administrative costs for on-going expenses as we search for a Business Combination and $60,000 in management fees, offset by a gain of $3,750,000 in the change in the fair value of the warrant derivative liability, $828,492 in earnings on the Trust Account assets and income tax benefit of $200,071.
For the six months ended June 30, 2023 and 2022, we had a net loss of $1,628,766 and net income of $14,488,249, respectively. The net loss for the six months ended June 30, 2023 included $430,928 in general and administrative costs related to on-going expenses as we search for a Business Combination and $120,000 in management fees, a loss on warrant derivative liability of $1,250,000, offset by $172,162 in earnings on the Trust Account assets. Net income for the six months ended June 30, 2022 included $803,136 of general and administrative costs related to on-going expenses as we search for a Business Combination and $120,000 in management fees, partially offset by $836,315 in earnings on the Trust Account assets, a gain on warrant derivative liability of $14,374,999 and income tax benefit of $200,071.