See All of This Company's Exhibits Find More Exhibits Like This
|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
7373
(Primary Standard Industrial
Classification Code Number) |
| |
93-3502562
(I.R.S. Employer
Identification No.) |
|
|
Fang Liu, Esq.
Bin Hu Karg, Esq. VCL Law LLP 1945 Old Gallows Road, Suite 260 Vienna, VA 22182 (703) 919-7285 |
| |
Stuart Neuhauser, Esq.
Ellenoff Grossman & Schole LLP 1345 Avenue of the Americas New York, NY 10105 (212) 370-1300 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | |
Maximum
Redemption Shares |
| |
Percent
|
| |
75%
Redemption Shares |
| |
Percent
|
| |
50%
Redemption Shares |
| |
Percent
|
| |
25%
Redemption Shares |
| |
Percent
|
| |
No
Redemption Shares |
| |
Percent
|
| ||||||||||||||||||||||||||||||
Public Shareholders
|
| | | | 1,380,000 | | | | | | 7.0% | | | | | | 1,900,358 | | | | | | 9.5% | | | | | | 2,420,716 | | | | | | 12.0% | | | | | | 2,941,074 | | | | | | 14.6% | | | | | | 3,461,432 | | | | | | 17.2% | | |
Insiders
|
| | | | 2,235,600 | | | | | | 11.4% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | |
Maxim
|
| | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | |
RiverNorth FPA
|
| | | | 1,500,000 | | | | | | 7.7% | | | | | | 1,500,000 | | | | | | 7.5% | | | | | | 1,040,716 | | | | | | 5.2% | | | | | | 520,358 | | | | | | 2.6% | | | | | | — | | | | | | 0.0% | | |
ScanTech
|
| | | | 14,184,397 | | | | | | 72.5% | | | | | | 14,184,397 | | | | | | 70.6% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | |
Total
|
| | | | 19,575,997 | | | | | | 100% | | | | | | 20,096,355 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | |
| By Order of the Board of Directors of Mars Acquisitions Corp. | | | ||
|
/s/ Karl Brenza
|
| | ||
| Chairman of the Board of Directors | | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 33 | | | |
| | | | | 53 | | | |
|
MARKET PRICE AND DIVIDEND INFORMATION
|
| | | | 0 | | |
| | | | | 55 | | | |
| | | | | 114 | | | |
| | | | | 120 | | | |
| | | | | 167 | | | |
| | | | | 171 | | | |
| | | | | 177 | | | |
| | | | | 178 | | | |
| | | | | 186 | | | |
| | | | | 205 | | | |
| | | | | 210 | | | |
| | | | | 215 | | | |
| | | | | 219 | | | |
| | | | | 235 | | | |
| | | | | 248 | | | |
| | | | | 253 | | | |
| | | | | 256 | | | |
| | | | | 259 | | | |
| | | | | 262 | | | |
| | | | | 263 | | | |
| | | | | 266 | | | |
| | | | | 266 | | | |
| | | | | 267 | | | |
| | | | | 267 | | | |
| | | | | 267 | | | |
| | | | | 267 | | | |
| | | | | 267 | | | |
| | | | | 268 | | | |
| | | | | F-1 | | | |
| ANNEX A — BUSINESS COMBINATION AGREEMENT | | | | | | | |
| | | | | | | | |
| | | | | | | |
| | | | | |
| | | | | |
| ANNEX B — PLAN OF MERGER | | | | |
| | | | | |
| ANNEX D — PROPOSED BYLAWS | | | | |
| ANNEX E — SCANTECH AI SYSTEMS INC. 2023 EMPLOYEE STOCK PURCHASE PLAN | | | | |
| ANNEX F — FAIRNESS OPINION OF NETWORK 1 FINANCIAL SECURITIES, INC. | | | | |
| ANNEX G — FORM OF PROXY CARD | | | | |
| | |
Maximum
Redemption |
| |
75%
Redemption |
| |
50%
Redemption |
| |
25%
Redemption |
| |
No
Redemption |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| ||||||||||||||||||||||||||||||
ScanTech
|
| | | | 14,184,397 | | | | | | 72.5% | | | | | | 14,184,397 | | | | | | 70.6% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | |
Total
|
| | | | 19,575,997 | | | | | | 100% | | | | | | 20,096,355 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | |
Public Shareholders
|
| | | | 1,380,000 | | | | | | 7.0% | | | | | | 1,900,358 | | | | | | 9.5% | | | | | | 2,420,716 | | | | | | 12.0% | | | | | | 2,941,074 | | | | | | 14.6% | | | | | | 3,461,432 | | | | | | 17.2% | | |
| | |
Maximum
Redemption |
| |
75%
Redemption |
| |
50%
Redemption |
| |
25%
Redemption |
| |
No
Redemption |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| ||||||||||||||||||||||||||||||
Insiders
|
| | | | 2,235,600 | | | | | | 11.4% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | |
Maxim
|
| | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | |
RiverNorth FPA
|
| | | | 1,500,000 | | | | | | 7.7% | | | | | | 1,500,000 | | | | | | 7.5% | | | | | | 1,040,716 | | | | | | 5.2% | | | | | | 520,358 | | | | | | 2.6% | | | | | | — | | | | | | 0.0% | | |
|
| | |
Maximum
Redemption Shares(1) |
| |
Percent
|
| |
75%
Redemption Shares(2) |
| |
Percent
|
| |
50%
Redemption Shares(3) |
| |
Percent
|
| |
25%
Redemption Shares(4) |
| |
Percent
|
| |
No
Redemption Shares(5) |
| |
Percent
|
| ||||||||||||||||||||||||||||||
Public Shareholders(6)
|
| | | | 1,380,000(7) | | | | | | 4.01% | | | | | | 1,900,358(8) | | | | | | 5.22% | | | | | | 2,420,716(9) | | | | | | 6.41% | | | | | | 2,941,074(10) | | | | | | 7.53% | | | | | | 3,461,432(11) | | | | | | 8.58% | | |
Insiders(12) | | | | | 2,235,600 | | | | | | 6.49% | | | | | | 2,235,600 | | | | | | 6.15% | | | | | | 2,235,600 | | | | | | 5.92% | | | | | | 2,235,600 | | | | | | 5.72% | | | | | | 2,235,600 | | | | | | 5.54% | | |
Maxim(13) | | | | | 276,000 | | | | | | 0.80% | | | | | | 276,000 | | | | | | 0.76% | | | | | | 276,000 | | | | | | 0.73% | | | | | | 276,000 | | | | | | 0.71% | | | | | | 276,000 | | | | | | 0.68% | | |
RiverNorth
|
| | | | 1,500,000(14) | | | | | | 4.36% | | | | | | 1,500,000(15) | | | | | | 4.12% | | | | | | 1,040,716(16) | | | | | | 2.76% | | | | | | 520,358(17) | | | | | | 1.33% | | | | | | 0(18) | | | | | | 0.00% | | |
ScanTech(19) | | | | | 14,184,397 | | | | | | 41.21% | | | | | | 14,184,397 | | | | | | 38.99% | | | | | | 14,184,397 | | | | | | 37.57% | | | | | | 14,184,397 | | | | | | 36.32% | | | | | | 14,184,397 | | | | | | 35.15% | | |
Pro Forma Pubco Common Stock
|
| | |
|
19,575,997
|
| | | | | 56.87% | | | | |
|
20,096,355
|
| | | | | 55.25% | | | | |
|
20,157,429
|
| | | | | 53.39% | | | | |
|
20,157,429
|
| | | | | 51.62% | | | | |
|
20,157,429
|
| | | | | 49.95% | | |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Extension Non-Redeeming Shareholders(20)
|
| | | | 362,676 | | | | | | 1.05% | | | | | | 362,676 | | | | | | 1.00% | | | | | | 362,676 | | | | | | 0.96% | | | | | | 362,676 | | | | | | 0.93% | | | | | | 362,676 | | | | | | 0.90% | | |
Amendment No. 4 to the Business Combination Agreement(21)
|
| | | | 4,866,800 | | | | | | 14.14% | | | | | | 5,907,516 | | | | | | 16.24% | | | | | | 6,948,232 | | | | | | 18.40% | | | | | | 7,988,948 | | | | | | 20.46% | | | | | | 9,029,664 | | | | | | 22.38% | | |
Polar Agreements(22)
|
| | | | 1,250,000 | | | | | | 3.63% | | | | | | 1,250,000 | | | | | | 3.44% | | | | | | 1,250,000 | | | | | | 3.31% | | | | | | 1,250,000 | | | | | | 3.20% | | | | | | 1,250,000 | | | | | | 3.10% | | |
Seaport Agreement(23)
|
| | | | 1,149,230 | | | | | | 3.34% | | | | | | 1,149,230 | | | | | | 3.16% | | | | | | 1,149,230 | | | | | | 3.04% | | | | | | 1,149,230 | | | | | | 2.94% | | | | | | 1,149,230 | | | | | | 2.85% | | |
Aegus Agreement(24)
|
| | | | 234,380 | | | | | | 0.68% | | | | | | 234,380 | | | | | | 0.64% | | | | | | 234,380 | | | | | | 0.62% | | | | | | 234,380 | | | | | | 0.60% | | | | | | 234,380 | | | | | | 0.58% | | |
Roth Capital Agreement(25)
|
| | | | 100,000 | | | | | | 0.29% | | | | | | 100,000 | | | | | | 0.27% | | | | | | 100,000 | | | | | | 0.26% | | | | | | 100,000 | | | | | | 0.26% | | | | | | 100,000 | | | | | | 0.25% | | |
TSA Certification Earnout Shares
|
| | | | 917,969 | | | | | | 2.67% | | | | | | 970,005 | | | | | | 2.67% | | | | | | 1,006,732 | | | | | | 2.67% | | | | | | 1,041,422 | | | | | | 2.67% | | | | | | 1,076,113 | | | | | | 2.67% | | |
Qualifying Order Earnout Shares
|
| | | | 917,969 | | | | | | 2.67% | | | | | | 970,005 | | | | | | 2.67% | | | | | | 1,006,732 | | | | | | 2.67% | | | | | | 1,041,422 | | | | | | 2.67% | | | | | | 1,076,113 | | | | | | 2.67% | | |
Performance-Based Earnout Shares
|
| | | | 917,969 | | | | | | 2.67% | | | | | | 970,005 | | | | | | 2.67% | | | | | | 1,006,732 | | | | | | 2.67% | | | | | | 1,041,422 | | | | | | 2.67% | | | | | | 1,076,113 | | | | | | 2.67% | | |
Total Earnout Shares(26)
|
| | | | 2,753,908 | | | | | | 8.00% | | | | | | 2,910,016 | | | | | | 8.00% | | | | | | 3,020,195 | | | | | | 8.00% | | | | | | 3,124,266 | | | | | | 8.00% | | | | | | 3,228,338 | | | | | | 8.00% | | |
Equity Incentive Plan Shares(27)
|
| | | | 4,130,862 | | | | | | 12.00% | | | | | | 4,365,024 | | | | | | 12.00% | | | | | | 4,530,292 | | | | | | 12.00% | | | | | | 4,686,399 | | | | | | 12.00% | | | | | | 4,842,507 | | | | | | 12.00% | | |
Total Shares of Dilution
|
| | |
|
14,847,857
|
| | | | | 43.13% | | | | |
|
16,278,841
|
| | | | | 44.75% | | | | |
|
17,595,005
|
| | | | | 46.61% | | | | |
|
18,895,900
|
| | | | | 48.38% | | | | |
|
20,196,795
|
| | | | | 50.05% | | |
Total Shares Outstanding after Dilution
|
| | |
|
34,423,854
|
| | | | | 100% | | | | |
|
36,375,196
|
| | | | | 100% | | | | |
|
37,752,434
|
| | | | | 100% | | | | |
|
39,053,329
|
| | | | | 100% | | | | |
|
40,354,224
|
| | | | | 100% | | |
| | |
Maximum
Redemption Shares |
| |
Percent
|
| |
75%
Redemption Shares |
| |
Percent
|
| |
50%
Redemption Shares |
| |
Percent
|
| |
25%
Redemption Shares |
| |
Percent
|
| |
No
Redemption Shares |
| |
Percent
|
| ||||||||||||||||||||||||||||||
Public Shareholders
|
| | | | 1,380,000 | | | | | | 7.0% | | | | | | 1,900,358 | | | | | | 9.5% | | | | | | 2,420,716 | | | | | | 12.0% | | | | | | 2,941,074 | | | | | | 14.6% | | | | | | 3,461,432 | | | | | | 17.2% | | |
Insiders
|
| | | | 2,235,600 | | | | | | 11.4% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | |
Maxim
|
| | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | |
RiverNorth FPA
|
| | | | 1,500,000 | | | | | | 7.7% | | | | | | 1,500,000 | | | | | | 7.5% | | | | | | 1,040,716 | | | | | | 5.2% | | | | | | 520,358 | | | | | | 2.6% | | | | | | — | | | | | | 0.0% | | |
ScanTech
|
| | | | 14,184,397 | | | | | | 72.5% | | | | | | 14,184,397 | | | | | | 70.6% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | |
Total
|
| | | | 19,575,997 | | | | | | 100% | | | | | | 20,096,355 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | |
| | |
Maximum
Redemption Shares |
| |
Percent
|
| |
75%
Redemption Shares |
| |
Percent
|
| |
50%
Redemption Shares |
| |
Percent
|
| |
25%
Redemption Shares |
| |
Percent
|
| |
No
Redemption Shares |
| |
Percent
|
| ||||||||||||||||||||||||||||||
Public Shareholders
|
| | | | 1,380,000 | | | | | | 7.0% | | | | | | 1,900,358 | | | | | | 9.5% | | | | | | 2,420,716 | | | | | | 12.0% | | | | | | 2,941,074 | | | | | | 14.6% | | | | | | 3,461,432 | | | | | | 17.2% | | |
Insiders
|
| | | | 2,235,600 | | | | | | 11.4% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | | | | | 2,235,600 | | | | | | 11.1% | | |
Maxim
|
| | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | | | | | 276,000 | | | | | | 1.4% | | |
RiverNorth FPA
|
| | | | 1,500,000 | | | | | | 7.7% | | | | | | 1,500,000 | | | | | | 7.5% | | | | | | 1,040,716 | | | | | | 5.2% | | | | | | 520,358 | | | | | | 2.6% | | | | | | — | | | | | | 0.0% | | |
ScanTech
|
| | | | 14,184,397 | | | | | | 72.5% | | | | | | 14,184,397 | | | | | | 70.6% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | | | | | 14,184,397 | | | | | | 70.4% | | |
Total
|
| | | | 19,575,997 | | | | | | 100% | | | | | | 20,096,355 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | | | | | 20,157,429 | | | | | | 100% | | |
| | |
Pro Forma Combined
|
| |||||||||
| | |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
Summary Unaudited Pro Forma Condensed Combined Statement of Operations Data for the Nine Months Ended June 30, 2024
|
| | | | | | | | | | | | |
Net loss
|
| | | $ | (21,830,899) | | | | | $ | (20,074,915) | | |
Basic loss per share
|
| | | $ | (0.64) | | | | | $ | (0.70) | | |
Diluted loss per share
|
| | | $ | (0.64) | | | | | $ | (0.70) | | |
Basic weighted average shares outstanding
|
| | | | 35,667,686 | | | | | | 30,211,745 | | |
Diluted weighted average shares outstanding
|
| | | | 35,667,686 | | | | | | 30,211,745 | | |
Summary Unaudited Pro Forma Condensed Combined Statement of Operations Data for the Year Ended September 30, 2023
|
| | | | | | | | | | | | |
Net loss
|
| | | $ | (102,173,207) | | | | | $ | (99,831,895) | | |
Basic loss per share
|
| | | $ | (2.86) | | | | | $ | (3.30) | | |
Diluted loss per share
|
| | | $ | (2.86) | | | | | $ | (3.30) | | |
Basic weighted average shares outstanding
|
| | | | 35,667,686 | | | | | | 30,211,745 | | |
Diluted weighted average shares outstanding
|
| | | | 35,667,686 | | | | | | 30,211,745 | | |
Summary Unaudited Pro Forma Condensed Combined Balance Sheet Data as of June 30, 2024
|
| | | | | | | | | | | | |
Total assets
|
| | | $ | 18,922,897 | | | | | $ | 1,060,063 | | |
Total liabilities
|
| | | $ | 33,129,368 | | | | | $ | 37,603,405 | | |
Total stockholders’ deficit
|
| | | $ | (14,206,471) | | | | | $ | (36,543,342) | | |
| | |
Maximum
Redemption Shares(1) |
| |
Percent
|
| |
75%
Redemption Shares(2) |
| |
Percent
|
| |
50%
Redemption Shares(3) |
| |
Percent
|
| |
25%
Redemption Shares(4) |
| |
Percent
|
| |
No
Redemption Shares(5) |
| |
Percent
|
| ||||||||||||||||||||||||||||||
Public Shareholders(6)
|
| | | | 1,380,000(7) | | | | | | 4.01% | | | | | | 1,900,358(8) | | | | | | 5.22% | | | | | | 2,420,716(9) | | | | | | 6.41% | | | | | | 2,941,074(10) | | | | | | 7.53% | | | | | | 3,461,432(11) | | | | | | 8.58% | | |
Insiders(12)
|
| | | | 2,235,600 | | | | | | 6.49% | | | | | | 2,235,600 | | | | | | 6.15% | | | | | | 2,235,600 | | | | | | 5.92% | | | | | | 2,235,600 | | | | | | 5.72% | | | | | | 2,235,600 | | | | | | 5.54% | | |
Maxim(13) | | | | | 276,000 | | | | | | 0.80% | | | | | | 276,000 | | | | | | 0.76% | | | | | | 276,000 | | | | | | 0.73% | | | | | | 276,000 | | | | | | 0.71% | | | | | | 276,000 | | | | | | 0.68% | | |
RiverNorth
|
| | | | 1,500,000(14) | | | | | | 4.36% | | | | | | 1,500,000(15) | | | | | | 4.12% | | | | | | 1,040,716(16) | | | | | | 2.76% | | | | | | 520,358(17) | | | | | | 1.33% | | | | | | 0(18) | | | | | | 0.00% | | |
ScanTech(19) | | | | | 14,184,397 | | | | | | 41.21% | | | | | | 14,184,397 | | | | | | 38.99% | | | | | | 14,184,397 | | | | | | 37.57% | | | | | | 14,184,397 | | | | | | 36.32% | | | | | | 14,184,397 | | | | | | 35.15% | | |
Pro Forma Pubco Common Stock
|
| | |
|
19,575,997
|
| | | | | 56.87% | | | | |
|
20,096,355
|
| | | | | 55.25% | | | | |
|
20,157,429
|
| | | | | 53.39% | | | | |
|
20,157,429
|
| | | | | 51.62% | | | | |
|
20,157,429
|
| | | | | 49.95% | | |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Extension Non-Redeeming Shareholders(20)
|
| | | | 362,676 | | | | | | 1.05% | | | | | | 362,676 | | | | | | 1.00% | | | | | | 362,676 | | | | | | 0.96% | | | | | | 362,676 | | | | | | 0.93% | | | | | | 362,676 | | | | | | 0.90% | | |
Amendment No. 4 to the Business
Combination Agreement(21) |
| | | | 4,866,800 | | | | | | 14.14% | | | | | | 5,907,516 | | | | | | 16.24% | | | | | | 6,948,232 | | | | | | 18.40% | | | | | | 7,988,948 | | | | | | 20.46% | | | | | | 9,029,664 | | | | | | 22.38% | | |
Polar Agreements(22)
|
| | | | 1,250,000 | | | | | | 3.63% | | | | | | 1,250,000 | | | | | | 3.44% | | | | | | 1,250,000 | | | | | | 3.31% | | | | | | 1,250,000 | | | | | | 3.20% | | | | | | 1,250,000 | | | | | | 3.10% | | |
Seaport Agreement(23)
|
| | | | 1,149,230 | | | | | | 3.34% | | | | | | 1,149,230 | | | | | | 3.16% | | | | | | 1,149,230 | | | | | | 3.04% | | | | | | 1,149,230 | | | | | | 2.94% | | | | | | 1,149,230 | | | | | | 2.85% | | |
Aegus Agreement(24)
|
| | | | 234,380 | | | | | | 0.68% | | | | | | 234,380 | | | | | | 0.64% | | | | | | 234,380 | | | | | | 0.62% | | | | | | 234,380 | | | | | | 0.60% | | | | | | 234,380 | | | | | | 0.58% | | |
Roth Capital Agreement(25)
|
| | | | 100,000 | | | | | | 0.29% | | | | | | 100,000 | | | | | | 0.27% | | | | | | 100,000 | | | | | | 0.26% | | | | | | 100,000 | | | | | | 0.26% | | | | | | 100,000 | | | | | | 0.25% | | |
TSA Certification Earnout Shares
|
| | | | 917,969 | | | | | | 2.67% | | | | | | 970,005 | | | | | | 2.67% | | | | | | 1,006,732 | | | | | | 2.67% | | | | | | 1,041,422 | | | | | | 2.67% | | | | | | 1,076,113 | | | | | | 2.67% | | |
Qualifying Order Earnout Shares
|
| | | | 917,969 | | | | | | 2.67% | | | | | | 970,005 | | | | | | 2.67% | | | | | | 1,006,732 | | | | | | 2.67% | | | | | | 1,041,422 | | | | | | 2.67% | | | | | | 1,076,113 | | | | | | 2.67% | | |
Performance-Based Earnout Shares
|
| | | | 917,969 | | | | | | 2.67% | | | | | | 970,005 | | | | | | 2.67% | | | | | | 1,006,732 | | | | | | 2.67% | | | | | | 1,041,422 | | | | | | 2.67% | | | | | | 1,076,113 | | | | | | 2.67% | | |
Total Earnout Shares(26)
|
| | | | 2,753,908 | | | | | | 8.00% | | | | | | 2,910,016 | | | | | | 8.00% | | | | | | 3,020,195 | | | | | | 8.00% | | | | | | 3,124,266 | | | | | | 8.00% | | | | | | 3,228,338 | | | | | | 8.00% | | |
Equity Incentive Plan Shares(27)
|
| | | | 4,130,862 | | | | | | 12.00% | | | | | | 4,365,024 | | | | | | 12.00% | | | | | | 4,530,292 | | | | | | 12.00% | | | | | | 4,686,399 | | | | | | 12.00% | | | | | | 4,842,507 | | | | | | 12.00% | | |
Total Shares of Dilution
|
| | |
|
14,847,857
|
| | | | | 43.13% | | | | |
|
16,278,841
|
| | | | | 44.75% | | | | |
|
17,595,005
|
| | | | | 46.61% | | | | |
|
18,895,900
|
| | | | | 48.38% | | | | |
|
20,196,795
|
| | | | | 50.05% | | |
Total Shares Outstanding after Dilution
|
| | |
|
34,423,854
|
| | | | | 100% | | | | |
|
36,375,196
|
| | | | | 100% | | | | |
|
37,752,434
|
| | | | | 100% | | | | |
|
39,053,329
|
| | | | | 100% | | | | |
|
40,354,224
|
| | | | | 100% | | |
Implied Value(28)
|
| | | $ | 302,103,757 | | | | | | | | | | | $ | 313,519,521 | | | | | | | | | | | $ | 319,896,940 | | | | | | | | | | | $ | 325,604,376 | | | | | | | | | | | $ | 331,311,813 | | | | | | | | |
Implied Value per Share(29)
|
| | | $ | 15.43 | | | | | | | | | | | $ | 15.60 | | | | | | | | | | | $ | 15.87 | | | | | | | | | | | $ | 16.15 | | | | | | | | | | | $ | 16.44 | | | | | | | | |
Fully Diluted Implied Value per Share(30)
|
| | | $ | 8.78 | | | | | | | | | | | $ | 8.62 | | | | | | | | | | | $ | 8.47 | | | | | | | | | | | $ | 8.34 | | | | | | | | | | | $ | 8.21 | | | | | | | | |
Proposal
|
| |
Approval Standard
|
| |
Total Number of
Ordinary Shares Required To Approve Proposal |
| |
Number of Additional
Public Shares Required To Approve Proposal |
| ||||||
Business Combination Proposal
|
| |
Special Resolution
|
| | | | 1,491,144 | | | | | | 0 | | |
Advisory Charter Proposals
|
| |
Ordinary Resolution
|
| | | | 1,118,358 | | | | | | 0 | | |
Equity Incentive Plan Proposal
|
| |
Ordinary Resolution
|
| | | | 1,118,358 | | | | | | 0 | | |
Nasdaq Proposal
|
| |
Ordinary Resolution
|
| | | | 1,118,358 | | | | | | 0 | | |
Adjournment Proposal
|
| |
Ordinary Resolution
|
| | | | 1,118,358 | | | | | | 0 | | |
Selected Comparable
Companies |
| |
Financial Information
|
| |
Operating Information
|
| |
EV/Forward
Revenue |
| |
EV/Forward
EBITDA |
| |||
EVLV | | |
Meets Market Cap/Financial Criteria
|
| |
Scanner Products/Corp-
Govt End-Markets |
| | | | 10.5x | | | |
Not Meaningful
|
|
LDOS | | |
Meets Market Cap/Financial Criteria
|
| |
Scanner Products/Corp-
Govt End-Markets |
| | | | 1.2x | | | |
12.8x
|
|
BRC | | |
Meets Market Cap/Financial Criteria
|
| |
Security Products/Corp-
Govt End-Markets |
| | | | 1.8x | | | |
9.7x
|
|
MSA | | |
Meets Market Cap/Financial Criteria
|
| |
Security Products/Corp-
Govt End-Markets |
| | | | 4.4x | | | |
19.7x
|
|
Scenario:
|
| |
Discounted
CF Valuation |
| |
2024
Cash Flow |
| |
2025
Cash Flow |
| |
2026
Cash Flow |
| |
2027
Cash Flow |
| |
2028
Cash Flow |
| |
Exit
Value |
| |||||||||||||||||||||
25% Discount Rate/7x Exit Multiple
|
| | | $ | 965.8 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 2,377.5 | | |
30% Discount Rate/6x Exit Multiple
|
| | | $ | 681.5 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 1,940.2 | | |
30% Discount Rate/7x Exit Multiple
|
| | | $ | 737.8 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 2,149.7 | | |
30% Discount Rate/8x Exit Multiple
|
| | | $ | 794.2 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 2,359.7 | | |
35% Discount Rate/7x Exit Multiple
|
| | | $ | 585.0 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 2,013.0 | | |
| | |
FY 2024
|
| |
FY 2025
|
| |
FY 2026
|
| |
FY 2027
|
| |
FY 2028
|
| |||||||||||||||
Unit Sales
|
| | | | 110 | | | | | | 370 | | | | | | 845 | | | | | | 1490 | | | | | | 2095 | | |
Unit Sales Revenue
|
| | | $ | 26,205,516 | | | | | $ | 86,138,753 | | | | | $ | 186,438,052 | | | | | $ | 332,118,974 | | | | | $ | 475,111,690 | | |
Unit Gross Margin
|
| | | | 36% | | | | | | 48% | | | | | | 45% | | | | | | 47% | | | | | | 41% | | |
SG&A + R&D Expense
|
| | | $ | 10,638,138 | | | | | $ | 14,027,150 | | | | | $ | 17,703,451 | | | | | $ | 20,784,543 | | | | | $ | 21,408,079 | | |
| | |
Existing Organizational Documents – Cayman
Islands |
| |
Proposed Organizational Documents – Delaware
|
|
Authorized Shares
|
| | Under our Existing Organizational Documents, our share capital is US$100,000 divided into 800,000,000 ordinary shares of par value of US$0.000125 each. | | | The Proposed Amended and Restated Certificate of Incorporation “Charter”) will authorize Pubco to issue 510,000,000 shares, consisting of 500,000,000 shares of common stock, par value $0.0001 per share and 10,000,000 shares of preferred stock, par value $0.0001 per share. | |
Forum Selection
|
| | Our Existing Organizational Documents do not contain an exclusive forum provision. | | | The Proposed Charter will provide that, unless Pubco consents in writing to the selection of an alternative forum, to the fullest extent permitted by the applicable law, the Court of Chancery of the State of Delaware shall be the sole and exclusive forum for any stockholder (including a beneficial owner) to bring (i) any derivative action or proceeding brought on behalf of Pubco, (ii) any action asserting a claim of breach of a fiduciary duty owed by any director, officer or other employee of Pubco to Pubco or Pubco’s stockholders, (iii) any action asserting a claim against Pubco, its directors, officers or employees arising pursuant to any provision of the DGCL or the Amended Charter or the Amended Bylaws of Pubco, or (iv) any action asserting a claim against Pubco, its directors, officers or employees governed by the internal affairs doctrine and, if brought outside of Delaware, the stockholder bringing the suit will be deemed to have consented to service of | |
| | |
Existing Organizational Documents – Cayman
Islands |
| |
Proposed Organizational Documents – Delaware
|
|
| | | | | | process on such stockholder’s counsel except any action (A) as to which the Court of Chancery in the State of Delaware determines that there is an indispensable party not subject to the jurisdiction of the Court of Chancery (and the indispensable party does not consent to the personal jurisdiction of the Court of Chancery within ten days following such determination), (B) which is vested in the exclusive jurisdiction of a court or forum other than the Court of Chancery, or (C) for which the Court of Chancery does not have subject matter jurisdiction. However, the foregoing will not apply to suits brought to enforce any liability or duty created by the Exchange Act or any other claim for which the federal courts have exclusive jurisdiction and (ii) unless Pubco consents in writing to the selection of an alternative forum, the federal district courts of the United States of America shall, to the fullest extent permitted by law, be the exclusive forum for the resolution of any complaint asserting a cause of action arising under the Securities Act of 1933, as amended, or the rules and regulations promulgated thereunder. | |
| | |
Pro Forma Outstanding Pubco
Common Stock |
| |||||||||
| | |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
Basic | | | | | | | | | | | | | |
Former ScanTech members(1)
|
| | | | 14,184,397 | | | | | | 14,184,397 | | |
Public Investors(2)(3)(4)
|
| | | | 11,425,540 | | | | | | 7,262,676 | | |
Insiders (5)
|
| | | | 6,472,200 | | | | | | 6,472,200 | | |
Maxim
|
| | | | 828,000 | | | | | | 828,000 | | |
Shares repurchased by RiverNorth pursuant to the Prepaid Forward Purchase Agreement(6)
|
| | | | — | | | | | | 1,500,000 | | |
Shares issued to Polar Multi-Strategy Master Fund pursuant to Subscription Agreement(7)
|
| | | | 1,250,000 | | | | | | 1,250,000 | | |
Shares issued to Roth Capital Partners for transaction advisory services
|
| | | | 100,000 | | | | | | 100,000 | | |
Shares issued pursuant to the Equity Incentive Plan
|
| | | | 4,842,507 | | | | | | 4,130,862 | | |
Shares issued to Seaport(8)
|
| | | | 1,149,230 | | | | | | 1,149,230 | | |
Shares issued to Aegus(9)
|
| | | | 234,380 | | | | | | 234,380 | | |
Share redemptions
|
| | | | (4,818,568) | | | | | | (6,900,000) | | |
Total basic shares
|
| | | | 35,667,686 | | | | | | 30,211,745 | | |
Dilution Sources | | | | | | | | | | | | | |
Public rights
|
| | | | 1,380,000 | | | | | | 1,380,000 | | |
Private placement rights
|
| | | | 78,200 | | | | | | 78,200 | | |
Earnout shares
|
| | | | 3,228,338 | | | | | | 2,753,908 | | |
Total dilution sources
|
| | | | 4,686,538 | | | | | | 4,212,108 | | |
Total fully diluted shares
|
| | |
|
40,354,224
|
| | | |
|
34,423,853
|
| |
| | | | | | | | | | | | | | |
ASSUMING NO
ADDITIONAL REDEMPTIONS |
| |
ASSUMING
MAXIMUM REDEMPTIONS |
| ||||||||||||||||||||||||
| | |
ScanTech
Identification Beam Systems, LLC |
| |
Mars
Acquisition Corp. |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 112,201 | | | | | $ | 206,762 | | | | | $ | 22,836,871 | | | |
A
|
| | | $ | 17,862,834 | | | | | $ | — | | | | | | | | $ | — | | |
| | | | | | | | | | | | | | | | | (5,000,000) | | | |
D
|
| | | | | | | | | | (25,963) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | (293,000) | | | |
L
|
| | | | | | | | | | (293,000) | | | |
L
|
| | | | | | |
Prepaid expenses
|
| | | | 135,151 | | | | | | 57,792 | | | | | | — | | | | | | | | | 192,943 | | | | | | — | | | | | | | | | 192,943 | | |
Investments held in trust account
|
| | | | — | | | | | | 22,836,871 | | | | | | (22,836,871) | | | |
A
|
| | | | — | | | | | | (22,836,871) | | | |
A
|
| | | | — | | |
R&D tax credit receivable
|
| | | | 222,941 | | | | | | — | | | | | | — | | | | | | | | | 222,941 | | | | | | — | | | | | | | | | 222,941 | | |
Inventory
|
| | | | 399,296 | | | | | | — | | | | | | — | | | | | | | | | 399,296 | | | | | | — | | | | | | | | | 399,296 | | |
Other current assets
|
| | | | 179,084 | | | | | | — | | | | | | — | | | | | | | | | 179,084 | | | | | | — | | | | | | | | | 179,084 | | |
Total current assets
|
| | | | 1,048,673 | | | | | | 23,101,425 | | | | | | (5,293,000) | | | | | | | | | 18,857,098 | | | | | | (23,155,834) | | | | | | | | | 994,264 | | |
Noncurrent assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 65,799 | | | | | | — | | | | | | — | | | | | | | | | 65,799 | | | | | | — | | | | | | | | | 65,799 | | |
Total noncurrent assets
|
| | | | 65,799 | | | | | | — | | | | | | — | | | | | | | | | 65,799 | | | | | | — | | | | | | | | | 65,799 | | |
Total assets
|
| | | $ | 1,114,472 | | | | | $ | 23,101,425 | | | | | $ | (5,293,000) | | | | | | | | $ | 18,922,897 | | | | | $ | (23,155,834) | | | | | | | | $ | 1,060,063 | | |
Liabilities and stockholder’s deficit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,391,983 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 3,391,983 | | | | | $ | — | | | | | | | | $ | 3,391,983 | | |
Accrued expenses and other current liabilities
|
| | | | 9,459,189 | | | | | | 146,477 | | | | | | (9,231,070) | | | |
G
|
| | | | 374,596 | | | | | | 4,974,037 | | | |
D
|
| | | | 5,348,633 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,231,070) | | | |
G
|
| | | | | | |
Accrued compensation
|
| | | | 1,732,341 | | | | | | — | | | | | | — | | | | | | | | | 1,732,341 | | | | | | — | | | | | | | | | 1,732,341 | | |
Accrued federal tax liability, penalties and interest
|
| | | | 6,001,473 | | | | | | — | | | | | | — | | | | | | | | | 6,001,473 | | | | | | — | | | | | | | | | 6,001,473 | | |
Interest payable
|
| | | | 15,144,659 | | | | | | — | | | | | | (15,144,659) | | | |
G
|
| | | | — | | | | | | (15,144,659) | | | |
G
|
| | | | — | | |
Interest payable to related parties
|
| | | | 36,046,500 | | | | | | — | | | | | | (36,046,500) | | | |
G
|
| | | | — | | | | | | (36,046,500) | | | |
G
|
| | | | — | | |
Dividend payable
|
| | | | 401,432 | | | | | | — | | | | | | (401,432) | | | |
G
|
| | | | — | | | | | | (401,432) | | | |
G
|
| | | | — | | |
Deferred revenue
|
| | | | 932,066 | | | | | | — | | | | | | — | | | | | | | | | 932,066 | | | | | | — | | | | | | | | | 932,066 | | |
Derivative liabilities
|
| | | | 1,498,227 | | | | | | — | | | | | | (1,498,227) | | | |
G
|
| | | | — | | | | | | (1,498,227) | | | |
G
|
| | | | — | | |
Warrant liabilities
|
| | | | 35,502,826 | | | | | | — | | | | | | (35,502,826) | | | |
G
|
| | | | — | | | | | | (35,502,826) | | | |
G
|
| | | | — | | |
Payable to related parties
|
| | | | 1,186,715 | | | | | | — | | | | | | (1,186,715) | | | |
G
|
| | | | — | | | | | | (1,186,715) | | | |
G
|
| | | | — | | |
Forward Purchase Agreement liability
|
| | | | — | | | | | | 293,000 | | | | | | (293,000) | | | |
L
|
| | | | — | | | | | | (293,000) | | | |
L
|
| | | | — | | |
Earnout liability
|
| | | | — | | | | | | — | | | | | | 3,400,000 | | | |
F
|
| | | | 3,400,000 | | | | | | 2,900,000 | | | |
F
|
| | | | 2,900,000 | | |
Short-term debt, net
|
| | | | 24,102,085 | | | | | | — | | | | | | (24,102,085) | | | |
G
|
| | | | — | | | | | | (24,102,085) | | | |
G
|
| | | | — | | |
Short-term debt from related parties, net
|
| | | | 22,346,055 | | | | | | 452,088 | | | | | | (22,346,055) | | | |
G
|
| | | | — | | | | | | (22,346,055) | | | |
G
|
| | | | — | | |
| | | | | | | | | | | | | | | | | (452,088) | | | |
I
|
| | | | | | | | | | (452,088) | | | |
I
|
| | | | | | |
Total current liabilities
|
| | | $ | 157,745,551 | | | | | $ | 891,565 | | | | | $ | (142,804,657) | | | | | | | | $ | 15,832,459 | | | | | $ | (138,330,620) | | | | | | | | $ | 20,306,496 | | |
Noncurrent liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt, net
|
| | | | — | | | | | | — | | | | | | 17,296,909 | | | |
G
|
| | | | 17,296,909 | | | | | | 17,296,909 | | | |
G
|
| | | | 17,296,909 | | |
Total noncurrent liabilities
|
| | | | — | | | | | | — | | | | | | 17,296,909 | | | | | | | | | 17,296,909 | | | | | | 17,296,909 | | | | | | | | | 17,296,909 | | |
Total liabilities
|
| | | | 157,745,551 | | | | | | 891,565 | | | | | | (125,507,748) | | | | | | | | | 33,129,368 | | | | | | (121,033,711) | | | | | | | | | 37,603,405 | | |
| | | | | | | | | | | | | | |
ASSUMING NO
ADDITIONAL REDEMPTIONS |
| |
ASSUMING
MAXIMUM REDEMPTIONS |
| ||||||||||||||||||||||||
| | |
ScanTech
Identification Beam Systems, LLC |
| |
Mars
Acquisition Corp. |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| ||||||||||||||||||
Temporary equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares subject to possible redemption, 2,081,432 shares at redemption value of $10.97 per share
|
| | | | — | | | | | | 22,836,871 | | | | | | (22,836,871) | | | |
B
|
| | | | — | | | | | | (22,836,871) | | | |
B
|
| | | | — | | |
Series A units subject to possible redemption,
9,965,000 units at a redemption value of $2.79 per share |
| | | | 27,762,892 | | | | | | — | | | | | | (27,762,892) | | | |
H
|
| | | | — | | | | | | (27,762,892) | | | |
H
|
| | | | — | | |
Stockholders’ equity/(deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares, $0.000125 par value; 800,000,000 shares authorized; 2,392,000 shares issued and outstanding,
respectively |
| | | | — | | | | | | 299 | | | | | | — | | | | | | | | | 3,681 | | | | | | 188 | | | |
A
|
| | | | 3,088 | | |
| | | | | | | | | | | | | | | | | 781 | | | |
B
|
| | | | | | | | | | — | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 1,773 | | | |
C
|
| | | | | | | | | | 1,773 | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | 5 | | | |
I
|
| | | | | | | | | | 5 | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | 156 | | | |
J
|
| | | | | | | | | | 156 | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | 654 | | | |
K
|
| | | | | | | | | | 654 | | | |
K
|
| | | | | | |
| | | | | | | | | | | | | | | | | 13 | | | |
N
|
| | | | | | | | | | 13 | | | |
N
|
| | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | 197,123,531 | | | | | | (22,837,059) | | | |
A
|
| | | | 174,787,253 | | |
| | | | | | | | | | | | | | | | | 22,836,090 | | | |
B
|
| | | | | | | | | | 22,836,871 | | | |
B
|
| | | | | | |
| | | | | | | | | | | | | | | | | (1,773) | | | |
C
|
| | | | | | | | | | (1,773) | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | (5,000,000) | | | |
D
|
| | | | | | | | | | (5,000,000) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | (627,310) | | | |
E
|
| | | | | | | | | | (627,310) | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | (3,400,000) | | | |
F
|
| | | | | | | | | | (2,900,000) | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | 159,540,764 | | | |
G
|
| | | | | | | | | | 159,540,764 | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | 10,000,000 | | | |
H
|
| | | | | | | | | | 10,000,000 | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | 452,083 | | | |
I
|
| | | | | | | | | | 452,083 | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | 12,337,344 | | | |
J
|
| | | | | | | | | | 12,337,344 | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | (654) | | | |
K
|
| | | | | | | | | | (654) | | | |
K
|
| | | | | | |
| | | | | | | | | | | | | | | | | 986,987 | | | |
N
|
| | | | | | | | | | 986,987 | | | |
N
|
| | | | | | |
Accumulated deficit
|
| | | | (184,393,971) | | | | | | (627,310) | | | | | | 627,310 | | | |
E
|
| | | | (211,333,683) | | | | | | 627,310 | | | |
E
|
| | | | (211,333,683) | | |
| | | | | | | | | | | | | | | | | (31,378,104) | | | |
G
|
| | | | | | | | | | (31,378,104) | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | 17,762,892 | | | |
H
|
| | | | | | | | | | 17,762,892 | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | (12,337,500) | | | |
J
|
| | | | | | | | | | (12,337,500) | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | (987,000) | | | |
N
|
| | | | | | | | | | (987,000) | | | |
N
|
| | | | | | |
Total stockholders’ equity/(deficit)
|
| | | | (184,393,971) | | | | | | (627,011) | | | | | | 170,814,511 | | | | | | | | | (14,206,471) | | | | | | 148,477,640 | | | | | | | | | (36,543,342) | | |
Total liabilities and stockholders’ equity/(deficit)
|
| | | $ | 1,114,472 | | | | | $ | 23,101,425 | | | | | $ | (5,293,000) | | | | | | | | $ | 18,922,897 | | | | | $ | (23,155,834) | | | | | | | | $ | 1,060,063 | | |
|
| | |
For the nine
months ended June 30, 2024 |
| |
For the nine
months ended June 30, 2024 |
| |
ASSUMING NO
ADDITIONAL REDEMPTIONS |
| |
ASSUMING
MAXIMUM REDEMPTIONS |
| ||||||||||||||||||||||||||||||
| | |
ScanTech
Identification Beam Systems, LLC |
| |
Mars
Acquisition Corp. |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| ||||||||||||||||||
Revenue
|
| | | $ | 522,166 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 522,166 | | | | | $ | — | | | | | | | | $ | 522,166 | | |
Less: Cost of goods sold
|
| | | | (448,095) | | | | | | — | | | | | | — | | | | | | | | | (448,095) | | | | | | — | | | | | | | | | (448,095) | | |
Gross profit
|
| | | | 74,071 | | | | | | — | | | | | | — | | | | | | | | | 74,071 | | | | | | — | | | | | | | | | 74,071 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 5,245,042 | | | | | $ | 538,440 | | | | | $ | 11,948,886 | | | |
V
|
| | | $ | 17,701,584 | | | | | $ | 10,192,902 | | | |
V
|
| | | $ | 15,976,384 | | |
Research and development expenses
|
| | | | 2,564,580 | | | | | | — | | | | | | — | | | | | | | | | 2,564,580 | | | | | | — | | | | | | | | | 2,564,580 | | |
Depreciation and amortization
|
| | | | 24,140 | | | | | | — | | | | | | — | | | | | | | | | 24,140 | | | | | | — | | | | | | | | | 24,140 | | |
Total operating expenses
|
| | | | 7,833,762 | | | | | | 538,440 | | | | | | 11,948,886 | | | | | | | | | 20,321,088 | | | | | | 10,192,902 | | | | | | | | | 18,565,104 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income on Trust Account
|
| | | | — | | | | | | 1,865,297 | | | | | | (1,865,297) | | | |
O
|
| | | | — | | | | | | (1,865,297) | | | |
O
|
| | | | — | | |
Interest expense
|
| | | | (8,680,722) | | | | | | — | | | | | | 8,680,722 | | | |
T
|
| | | | (1,167,541) | | | | | | 8,680,722 | | | |
T
|
| | | | (1,167,541) | | |
| | | | | | | | | | | | | | | | | (1,167,541) | | | |
U
|
| | | | | | | | | | (1,167,541) | | | |
U
|
| | | | | | |
Change in fair value of derivative liabilities
|
| | | | 1,679,670 | | | | | | — | | | | | | (1,679,670) | | | |
S
|
| | | | — | | | | | | (1,679,670) | | | |
S
|
| | | | — | | |
Change in fair value of warrant liabilities
|
| | | | (15,729,692) | | | | | | — | | | | | | 15,729,692 | | | |
S
|
| | | | — | | | | | | 15,729,692 | | | |
S
|
| | | | — | | |
Fair value adjustment for Forward Purchase Agreement liability
|
| | | | — | | | | | | (293,000) | | | | | | — | | | | | | | | | (293,000) | | | | | | — | | | | | | | | | (293,000) | | |
Fair value adjustment for convertible note
|
| | | | — | | | | | | (107,165) | | | | | | — | | | | | | | | | (107,165) | | | | | | — | | | | | | | | | (107,165) | | |
Other income (expense), net
|
| | | | (16,176) | | | | | | — | | | | | | — | | | | | | | | | (16,176) | | | | | | — | | | | | | | | | (16,176) | | |
Total other income (expense)
|
| | | | (22,746,920) | | | | | | 1,465,132 | | | | | | 19,697,906 | | | |
V
|
| | | | (1,583,882) | | | | | | 19,697,906 | | | |
V
|
| | | | (1,583,882) | | |
Net income (loss)
|
| | | $ | (30,506,611) | | | | | $ | 926,692 | | | | | $ | 7,749,020 | | | | | | | | $ | (21,830,899) | | | | | $ | 9,505,004 | | | | | | | | $ | (20,074,915) | | |
Weighted average shares outstanding, basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | 35,667,686 | | | | | | | | | | | | | | | 30,211,745 | | |
Weighted average shares outstanding, diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | 35,667,686 | | | | | | | | | | | | | | | 30,211,745 | | |
Net income per share, basic
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.64) | | | | | | | | | | | | | | $ | (0.70) | | |
Net income per share, diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.64) | | | | | | | | | | | | | | $ | (0.70) | | |
| | |
For the year
ended December 31, 2023 |
| |
For the year
ended September 30, 2023 |
| |
ASSUMING NO
ADDITIONAL REDEMPTIONS |
| |
ASSUMING
MAXIMUM REDEMPTIONS |
| ||||||||||||||||||||||||||||||
| | |
ScanTech
Identification Beam Systems, LLC |
| |
Mars
Acquisition Corp. |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| ||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
expenses |
| | | $ | 6,283,770 | | | | | $ | 521,582 | | | | | $ | 15,931,848 | | | |
V
|
| | | $ | 22,737,200 | | | | | $ | 13,590,536 | | | |
V
|
| | | $ | 20,395,888 | | |
Research and development
expenses |
| | | | 3,238,925 | | | | | | — | | | | | | — | | | | | | | | | 3,238,925 | | | | | | — | | | | | | | | | 3,238,925 | | |
Depreciation and amortization
|
| | | | 36,634 | | | | | | — | | | | | | — | | | | | | | | | 36,634 | | | | | | — | | | | | | | | | 36,634 | | |
Total operating expenses
|
| | | | 9,559,329 | | | | | | 521,582 | | | | | | 15,931,848 | | | | | | | | | 26,012,759 | | | | | | 13,590,536 | | | | | | | | | 23,671,447 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income on Trust
Account |
| | | | — | | | | | | 2,207,820 | | | | | | (2,207,820) | | | |
O
|
| | | | — | | | | | | (2,207,820) | | | |
O
|
| | | | — | | |
Interest expense
|
| | | | (10,251,094) | | | | | | — | | | | | | 10,251,094 | | | |
T
|
| | | | (1,556,722) | | | | | | 10,251,094 | | | |
T
|
| | | | (1,556,722) | | |
| | | | | | | | | | | | | | | | | (1,556,722) | | | |
U
|
| | | | | | | | | | (1,556,722) | | | |
U
|
| | | | | | |
Change in fair value of derivative liabilities
|
| | | | 649,244 | | | | | | — | | | | | | (649,244) | | | |
S
|
| | | | — | | | | | | (649,244) | | | |
S
|
| | | | — | | |
Change in fair value of warrant liabilities
|
| | | | (16,371,612) | | | | | | — | | | | | | 16,371,612 | | | |
S
|
| | | | — | | | | | | 16,371,612 | | | |
S
|
| | | | — | | |
Other income (expense), net
|
| | | | — | | | | | | — | | | | | | (76,917,824) | | | |
P
|
| | | | (89,255,168) | | | | | | (76,917,824) | | | |
P
|
| | | | (89,255,168) | | |
| | | | | | | | | | | | | | | | | (12,337,344) | | | |
R
|
| | | | | | | | | | (12,337,344) | | | |
R
|
| | | | | | |
Total other income (expense)
|
| | | | (25,973,462) | | | | | | 2,207,820 | | | | | | (67,046,248) | | | | | | | | | (90,811,890) | | | | | | (67,046,248) | | | | | | | | | (90,811,890) | | |
Non-recurring income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gains from extinguishment of temporary equity
|
| | | | — | | | | | | — | | | | | | 14,651,442 | | | |
Q
|
| | | | 14,651,442 | | | | | | 14,651,442 | | | |
Q
|
| | | | 14,651,442 | | |
Net income (loss)
|
| | | $ | (35,532,791) | | | | | $ | 1,686,238 | | | | | $ | (68,326,654) | | | | | | | | $ | (102,173,207) | | | | | $ | (65,985,342) | | | | | | | | $ | (99,831,895) | | |
Weighted average shares outstanding, basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | 35,667,686 | | | | | | | | | | | | | | | 30,211,745 | | |
Weighted average shares outstanding, diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | 35,667,686 | | | | | | | | | | | | | | | 30,211,745 | | |
Net income per share, basic
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (2.86) | | | | | | | | | | | | | | $ | (3.30) | | |
Net income per share, diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (2.86) | | | | | | | | | | | | | | $ | (3.30) | | |
| | | | | | | | |
Shares to be Issued
|
| |||||||||
Condition
|
| |
Percent of Total
Earnout Shares to be Issued |
| |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
Pubco or its Subsidiaries receives the TSA APSS 6.2.0 Explosive Standard Certification at any time during the Earnout Period
|
| | | | 33.3% | | | | | | 1,076,113 | | | | | | 917,970 | | |
Pubco or its Subsidiaries receives Qualifying Orders for an aggregate of not less than 100 Sentinel Scanners over a six-month period at any time during the Earnout Period
|
| | | | 33.3% | | | | | | 1,076,113 | | | | | | 917,970 | | |
The revenue of Pubco as reported in the audited consolidated financial statements set forth in the annual report of Pubco for fiscal year 2024 as filed with the SEC is equal to or exceeds Twenty-Five Million Dollars ($25,000,000)
|
| | | | 8.3% | | | | | | 269,028 | | | | | | 229,492 | | |
The EBITDA of Pubco for fiscal year 2024 is a positive number
|
| | | | 8.3% | | | | | | 269,028 | | | | | | 229,492 | | |
The revenue of Pubco as reported in the audited consolidated financial statements set forth in the annual report of Pubco for fiscal year 2025 filed with the SEC is equal to or exceeds Seventy-Five Million Dollars ($75,000,000)
|
| | | | 8.3% | | | | | | 269,028 | | | | | | 229,492 | | |
The EBITDA of Pubco for fiscal year 2025 is equal to or exceeds Twenty Million Dollars ($20,000,000)
|
| | | | 8.3% | | | | | | 269,028 | | | | | | 229,492 | | |
| | | | | | | | | | | 3,228,338 | | | | | | 2,753,908 | | |
| | |
Derivative
Liabilities |
| |
Warrant
Liabilities |
| |
Other
Short-term Liabilities |
| |
Total
Liabilities |
| |
Shares
Issued(1) |
| |
Fair Value
of Shares Issued(2) |
| |
Long-term
Debt to be Issued |
| |||||||||||||||||||||
NACS(3) | | | | $ | — | | | | | $ | — | | | | | $ | 47,158,139 | | | | | $ | 47,158,139 | | | | | | 745,444 | | | | | $ | 7,357,532 | | | | | $ | — | | |
Taylor Freres(4)
|
| | | | — | | | | | | — | | | | | | 7,625,000 | | | | | | 7,625,000 | | | | | | 595,000 | | | | | | 5,872,650 | | | | | | — | | |
Seaport(5) | | | | | 193,354 | | | | | | 35,071,800 | | | | | | 14,187,910 | | | | | | 49,453,064 | | | | | | 7,554,792 | | | | | | 74,565,797 | | | | | | 14,296,909 | | |
Bay Point(6)
|
| | | | 530,703 | | | | | | — | | | | | | 2,876,354 | | | | | | 3,407,057 | | | | | | 402,745 | | | | | | 3,975,093 | | | | | | — | | |
Azure(7) | | | | | — | | | | | | 47,219 | | | | | | 9,313,145 | | | | | | 9,360,364 | | | | | | 743,920 | | | | | | 7,342,490 | | | | | | — | | |
Catalytic(8) | | | | | 487,846 | | | | | | — | | | | | | 2,314,891 | | | | | | 2,802,737 | | | | | | 391,712 | | | | | | 3,866,197 | | | | | | — | | |
Steele(9) | | | | | — | | | | | | 242,300 | | | | | | 9,601,130 | | | | | | 9,843,430 | | | | | | 800,000 | | | | | | 7,896,000 | | | | | | 3,000,000 | | |
Stephen Sale(10)
|
| | | | — | | | | | | 18,538 | | | | | | 752,042 | | | | | | 770,580 | | | | | | 37,994 | | | | | | 375,001 | | | | | | — | | |
John Quinn(11)
|
| | | | — | | | | | | 12,539 | | | | | | 501,362 | | | | | | 513,721 | | | | | | 2,106 | | | | | | 20,786 | | | | | | — | | |
Other Lenders(12)(13)
|
| | | | 286,324 | | | | | | 110,610 | | | | | | 12,878,543 | | | | | | 13,275,477 | | | | | | 436,902 | | | | | | 4,312,223 | | | | | | — | | |
| | | |
$
|
1,498,227
|
| | | |
$
|
35,502,826
|
| | | |
$
|
107,208,516
|
| | | |
$
|
144,209,569
|
| | | |
|
11,710,615
|
| | | |
$
|
115,583,769
|
| | | |
$
|
17,296,909
|
| |
| | |
Total
Liabilities Extinguished |
| |
Fair Value of
Shares Issued |
| |
Long-term
Debt to be Issued |
| |
Total
Compensation |
| |
Gain / (Loss) on
Extinguishment |
| |
To APIC
|
| |
To
Accumulated Deficit |
| |||||||||||||||||||||
NACS(3) | | | | $ | 47,158,139 | | | | | $ | 7,357,532 | | | | | $ | — | | | | | $ | 7,357,532 | | | | | | 39,800,607 | | | | | $ | 39,800,607 | | | | | $ | — | | |
Taylor Freres(4)
|
| | | | 7,625,000 | | | | | | 5,872,650 | | | | | | — | | | | | | 5,872,650 | | | | | | 1,752,350 | | | | | | — | | | | | | 1,752,350 | | |
Seaport(5) | | | | | 49,453,064 | | | | | | 74,565,797 | | | | | | 14,296,909 | | | | | | 88,862,706 | | | | | | (39,409,642) | | | | | | — | | | | | | (39,409,642) | | |
Bay Point(6)
|
| | | | 3,407,057 | | | | | | 3,975,093 | | | | | | — | | | | | | 3,975,093 | | | | | | (568,036) | | | | | | — | | | | | | (568,036) | | |
Azure(7) | | | | | 9,360,364 | | | | | | 7,342,490 | | | | | | — | | | | | | 7,342,490 | | | | | | 2,017,874 | | | | | | 2,017,874 | | | | | | — | | |
Catalytic(8) | | | | | 2,802,737 | | | | | | 3,866,197 | | | | | | — | | | | | | 3,866,197 | | | | | | (1,063,460) | | | | | | — | | | | | | (1,063,460) | | |
Steele(9) | | | | | 9,843,430 | | | | | | 7,896,000 | | | | | | 3,000,000 | | | | | | 10,896,000 | | | | | | (1,052,570) | | | | | | — | | | | | | (1,052,570) | | |
Stephen Sale(10)
|
| | | | 770,580 | | | | | | 375,001 | | | | | | — | | | | | | 375,001 | | | | | | 395,579 | | | | | | 395,579 | | | | | | — | | |
John Quinn(11)
|
| | | | 513,721 | | | | | | 20,786 | | | | | | — | | | | | | 20,786 | | | | | | 492,935 | | | | | | 492,935 | | | | | | — | | |
Other Lenders(12)(13)
|
| | | | 13,275,477 | | | | | | 4,312,223 | | | | | | — | | | | | | 4,312,223 | | | | | | 8,963,254 | | | | | | — | | | | | | 8,963,254 | | |
| | | | $ | 144,209,569 | | | | | $ | 115,583,769 | | | | | $ | 17,296,909 | | | | | $ | 132,880,678 | | | | | | 11,328,891 | | | | | $ | 42,706,995 | | | | | $ | (31,378,104) | | |
| | |
For the year ended September 30, 2023
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | |
Derivative
Liabilities |
| |
Warrant
Liabilities |
| |
Other
Liabilities |
| |
Total
Liabilities |
| |
Shares Issued(1)
|
| |
Fair Value of
Shares Issued(2) |
| |
Long-term
Debt to be Issued |
| |||||||||||||||||||||
NACS(3)(4) | | | | $ | — | | | | | $ | — | | | | | $ | 39,425,021 | | | | | $ | 39,425,021 | | | | | | 745,444 | | | | | $ | 7,357,532 | | | | | $ | — | | |
Taylor Freres
|
| | | | — | | | | | | — | | | | | | 7,625,000 | | | | | | 7,625,000 | | | | | | 595,000 | | | | | | 5,872,650 | | | | | | — | | |
Seaport
|
| | | | — | | | | | | 5,295,578 | | | | | | 6,252,014 | | | | | | 11,547,592 | | | | | | 7,554,792 | | | | | | 74,565,797 | | | | | | 14,296,909 | | |
Bay Point
|
| | | | 765,907 | | | | | | — | | | | | | 2,686,280 | | | | | | 3,452,187 | | | | | | 402,745 | | | | | | 3,975,093 | | | | | | — | | |
Azure(4) | | | | | — | | | | | | 43,805 | | | | | | 7,447,120 | | | | | | 7,490,925 | | | | | | 743,920 | | | | | | 7,342,490 | | | | | | — | | |
Catalytic
|
| | | | 806,171 | | | | | | — | | | | | | 1,983,322 | | | | | | 2,789,493 | | | | | | 391,712 | | | | | | 3,866,197 | | | | | | — | | |
Steele
|
| | | | — | | | | | | 174,891 | | | | | | 7,677,358 | | | | | | 7,852,249 | | | | | | 800,000 | | | | | | 7,896,000 | | | | | | 3,000,000 | | |
Stephen Sale(4)
|
| | | | — | | | | | | 13,752 | | | | | | 601,356 | | | | | | 615,108 | | | | | | 37,994 | | | | | | 375,001 | | | | | | — | | |
John Quinn(4)
|
| | | | — | | | | | | 9,168 | | | | | | 400,904 | | | | | | 410,072 | | | | | | 2,106 | | | | | | 20,786 | | | | | | — | | |
Other Lenders
|
| | | | — | | | | | | 115,361 | | | | | | 7,485,163 | | | | | | 7,600,524 | | | | | | 436,902 | | | | | | 4,312,223 | | | | | | — | | |
| | | |
$
|
1,572,078
|
| | | |
$
|
5,652,555
|
| | | |
$
|
81,583,538
|
| | | |
$
|
88,808,171
|
| | | |
|
11,710,615
|
| | | |
$
|
115,583,769
|
| | | |
$
|
17,296,909
|
| |
| | |
For the year ended September 30, 2023
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | |
Total
Liabilities Extinguished |
| |
Fair Value of
Shares Issued |
| |
Long-term
Debt to be Issued |
| |
Total
Compensation |
| |
Gain / (Loss) on
Extinguishment |
| |
To APIC
|
| |
To
Accumulated Deficit |
| |||||||||||||||||||||
NACS(3)(4) | | | | $ | 39,425,021 | | | | | $ | 7,357,532 | | | | | $ | — | | | | | $ | 7,357,532 | | | | | | 32,067,489 | | | | | $ | 32,067,489 | | | | | $ | — | | |
Taylor Freres
|
| | | | 7,625,000 | | | | | | 5,872,650 | | | | | | — | | | | | | 5,872,650 | | | | | | 1,752,350 | | | | | | — | | | | | | 1,752,350 | | |
Seaport
|
| | | | 11,547,592 | | | | | | 74,565,797 | | | | | | 14,296,909 | | | | | | 88,862,706 | | | | | | (77,315,114) | | | | | | — | | | | | | (77,315,114) | | |
Bay Point
|
| | | | 3,452,187 | | | | | | 3,975,093 | | | | | | — | | | | | | 3,975,093 | | | | | | (522,906) | | | | | | — | | | | | | (522,906) | | |
Azure(4) | | | | | 7,490,925 | | | | | | 7,342,490 | | | | | | — | | | | | | 7,342,490 | | | | | | 148,435 | | | | | | 148,435 | | | | | | — | | |
Catalytic
|
| | | | 2,789,493 | | | | | | 3,866,197 | | | | | | — | | | | | | 3,866,197 | | | | | | (1,076,704) | | | | | | — | | | | | | (1,076,704) | | |
Steele
|
| | | | 7,852,249 | | | | | | 7,896,000 | | | | | | 3,000,000 | | | | | | 10,896,000 | | | | | | (3,043,751) | | | | | | — | | | | | | (3,043,751) | | |
Stephen Sale(4)
|
| | | | 615,108 | | | | | | 375,001 | | | | | | — | | | | | | 375,001 | | | | | | 240,107 | | | | | | 240,107 | | | | | | — | | |
John Quinn(4)
|
| | | | 410,072 | | | | | | 20,786 | | | | | | — | | | | | | 20,786 | | | | | | 389,286 | | | | | | 389,286 | | | | | | — | | |
Other Lenders
|
| | | | 7,600,524 | | | | | | 4,312,223 | | | | | | — | | | | | | 4,312,223 | | | | | | 3,288,301 | | | | | | — | | | | | | 3,288,301 | | |
| | | | $ | 88,808,171 | | | | | $ | 115,583,769 | | | | | $ | 17,296,909 | | | | | $ | 132,880,678 | | | | | | (44,072,507) | | | | | $ | 32,845,317 | | | | | $ | (76,917,824) | | |
| | |
Nine Months ended June 30, 2024
|
| |||||||||||||||||||||
| | |
ScanTech
Identification Beam Systems, LLC |
| |
Mars
Acquisition Corp. |
| |
Assuming
No Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||
Pro forma net income/(loss) attributable to common shareholders
|
| | | $ | (31,571,142) | | | | | $ | 926,692 | | | | | $ | (22,895,430) | | | | | $ | (21,139,446) | | |
Weighted average non-redeemable common shares outstanding, basic
|
| | | | 295,914,780 | | | | | | 2,392,000 | | | | | | 35,667,686 | | | | | | 30,211,745 | | |
Weighted average non-redeemable common shares outstanding, diluted
|
| | | | 295,914,780 | | | | | | 2,392,000 | | | | | | 35,667,686 | | | | | | 30,211,745 | | |
Net income/(loss) per non-redeemable share, basic
|
| | | $ | (0.09) | | | | | $ | 0.10 | | | | | $ | (0.64) | | | | | $ | (0.70) | | |
Net income/(loss) per non-redeemable share, diluted
|
| | | $ | (0.09) | | | | | $ | 0.10 | | | | | $ | (0.64) | | | | | $ | (0.70) | | |
Pro forma weighted average shares calculation:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Former ScanTech members
|
| | | | | | | | | | | | | | | | 14,184,397 | | | | | | 14,184,397 | | |
Public Investors
|
| | | | | | | | | | | | | | | | 11,425,540 | | | | | | 7,262,676 | | |
Insiders
|
| | | | | | | | | | | | | | | | 6,472,200 | | | | | | 6,472,200 | | |
Maxim
|
| | | | | | | | | | | | | | | | 828,000 | | | | | | 828,000 | | |
Shares issued to Polar Multi-Strategy Master Fund pursuant to Subscription Agreement
|
| | | | | | | | | | | | | | | | 1,250,000 | | | | | | 1,250,000 | | |
Shares repurchased by RiverNorth pursuant to
the Prepaid Forward Purchase Agreement |
| | | | | | | | | | | | | | | | — | | | | | | 1,500,000 | | |
Shares issued to Roth Capital Partners for transaction advisory services
|
| | | | | | | | | | | | | | | | 100,000 | | | | | | 100,000 | | |
Shares issued to Seaport
|
| | | | | | | | | | | | | | | | 1,149,230 | | | | | | 1,149,230 | | |
Shares issued to Aegus
|
| | | | | | | | | | | | | | | | 234,380 | | | | | | 234,380 | | |
Shares issued pursuant to the Equity Incentive
Plan |
| | | | | | | | | | | | | | | | 4,842,507 | | | | | | 4,130,862 | | |
Share redemptions
|
| | | | | | | | | | | | | | | | (4,818,568) | | | | | | (6,900,000) | | |
Weighted average common shares outstanding,
basic and diluted |
| | | | | | | | | | | | | | | | 35,667,686 | | | | | | 30,211,745 | | |
| | |
Year ended September 30, 2023
|
| |||||||||||||||||||||
| | |
ScanTech
Identification Beam Systems, LLC(1) |
| |
Mars
Acquisition Corp. |
| |
Assuming
No Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||
Pro forma net income/(loss) attributable to common shareholders
|
| | | $ | (35,532,791) | | | | | $ | 1,686,238 | | | | | $ | (102,176,860) | | | | | $ | (99,835,548) | | |
Weighted average non-redeemable common shares outstanding, basic
|
| | | | 188,579,085 | | | | | | 2,059,414 | | | | | | 35,667,686 | | | | | | 30,211,745 | | |
Weighted average non-redeemable common shares outstanding, diluted
|
| | | | 188,579,085 | | | | | | 2,059,414 | | | | | | 35,667,686 | | | | | | 30,211,745 | | |
Net income/(loss) per non-redeemable share, basic
|
| | | $ | (0.20) | | | | | $ | 0.27 | | | | | $ | (2.86) | | | | | $ | (3.30) | | |
Net income/(loss) per non-redeemable share, diluted
|
| | | $ | (0.20) | | | | | $ | 0.27 | | | | | $ | (2.86) | | | | | $ | (3.30) | | |
Pro forma weighted average shares calculation:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Former ScanTech members
|
| | | | | | | | | | | | | | | | 14,184,397 | | | | | | 14,184,397 | | |
Public Investors
|
| | | | | | | | | | | | | | | | 11,425,540 | | | | | | 7,262,676 | | |
Insiders
|
| | | | | | | | | | | | | | | | 6,472,200 | | | | | | 6,472,200 | | |
Maxim
|
| | | | | | | | | | | | | | | | 828,000 | | | | | | 828,000 | | |
Shares issued to Polar Multi-Strategy Master
Fund pursuant to Subscription Agreement |
| | | | | | | | | | | | | | | | 1,250,000 | | | | | | 1,250,000 | | |
Shares repurchased by RiverNorth pursuant to the Prepaid Forward Purchase Agreement
|
| | | | | | | | | | | | | | | | — | | | | | | 1,500,000 | | |
Shares issued to Roth Capital Partners for transaction advisory services
|
| | | | | | | | | | | | | | | | 100,000 | | | | | | 100,000 | | |
Shares issued to Seaport
|
| | | | | | | | | | | | | | | | 1,149,230 | | | | | | 1,149,230 | | |
Shares issued to Aegus
|
| | | | | | | | | | | | | | | | 234,380 | | | | | | 234,380 | | |
Shares issued pursuant to the Equity Incentive Plan
|
| | | | | | | | | | | | | | | | 4,842,507 | | | | | | 4,130,862 | | |
Share redemptions
|
| | | | | | | | | | | | | | | | (4,818,568) | | | | | | (6,900,000) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | | | | | | | | | | | | | 35,667,686 | | | | | | 30,211,745 | | |
Name
|
| |
Age
|
| |
Position
|
|
Karl Brenza | | |
59
|
| |
Chairman, Director, Chief Executive Officer and Chief
Financial Officer |
|
Xiaochen (Iris) Zhao | | |
34
|
| | Director and Chief Operating Officer | |
Yenyou (Jeff) Zheng | | |
67
|
| | Independent Director | |
James Jenkins | | |
59
|
| | Independent Director | |
Yang (Sean) Liu | | |
44
|
| | Independent Director | |
Xin (Adam) He | | |
50
|
| | Independent Director | |
|
Global Security Screening Market ($BN)
|
| |
Global Infrastructure Protection Market ($BN)
|
|
|
![]() |
| |
![]() |
|
|
Patent
|
| |
Issue Date
|
| |
Expiration Date
|
| |
Country
|
| |
Title
|
|
| 7,952,304 | | |
2011-05-31
|
| |
2027-05-02
|
| |
U.S.
|
| | Radiation System | |
| 8,339,071 | | |
2012-12-25
|
| |
2028-02-05
|
| |
U.S.
|
| |
Particle Accelerator Having Wide Energy Control Range
|
|
| | |
Three Months Ended
June 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 1,374,786 | | | | | $ | 1,012,589 | | |
Research and development expenses
|
| | | | 914,619 | | | | | | 863,776 | | |
Depreciation and amortization
|
| | | | 8,120 | | | | | | 10,023 | | |
Total operating expenses
|
| | | $ | 2,297,525 | | | | | $ | 1,886,397 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 2,485,015 | | | | | $ | 1,381,125 | | |
Research and development expenses
|
| | | | 1,789,961 | | | | | | 1,685,626 | | |
Depreciation and amortization
|
| | | | 16,239 | | | | | | 20,065 | | |
Total operating expenses
|
| | | $ | 4,291,215 | | | | | $ | 3,086,816 | | |
| | |
Twelve Months Ended
December 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 6,283,770 | | | | | $ | 1,503,506 | | |
Research and development expenses
|
| | | | 3,285,925 | | | | | | 2,894,864 | | |
Depreciation and amortization
|
| | | | 36,634 | | | | | | 52,545 | | |
Total operating expenses
|
| | | $ | 9,559,329 | | | | | $ | 4,450,915 | | |
| | |
Twelve Months Ended
December 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | $ | (10,251,094) | | | | | $ | (8,682,782) | | |
Change in fair value of derivative liabilities
|
| | | | 649,244 | | | | | | (281,845) | | |
Change in fair value of warrant liabilities
|
| | | | (16,371,612) | | | | | | (1,873,658) | | |
Gains from extinguishment of debt
|
| | | | — | | | | | | 9,712 | | |
Total other income (expense):
|
| | | $ | (25,973,462) | | | | | $ | (10,828,573) | | |
| | |
Three Months Ended
June 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Interest expense
|
| | | $ | (2,984,232) | | | | | $ | (2,504,102) | | |
Change in fair value of derivative liabilities
|
| | | | (33,754) | | | | | | (534,519) | | |
Change in fair value of warrant liabilities
|
| | | | (435,469) | | | | | | (6,391,453) | | |
Other income (expense), net
|
| | | | (30,195) | | | | | | — | | |
Total other income (expense):
|
| | | $ | (3,483,650) | | | | | $ | (9,430,074) | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Interest expense
|
| | | $ | (5,857,183) | | | | | $ | (4,800,045) | | |
Change in fair value of derivative liabilities
|
| | | | (575,393) | | | | | | (1,887,602) | | |
Change in fair value of warrant liabilities
|
| | | | (13,478,661) | | | | | | (11,481,935) | | |
Other income (expense), net
|
| | | | (16,176) | | | | | | — | | |
Total other income (expense):
|
| | | $ | (19,927,413) | | | | | $ | (18,169,582) | | |
| | |
For the
six months ended June 30, 2024 |
| |
For the
six months ended June 30, 2023 |
| |
Variance
|
| |||||||||
Operating activities
|
| | | $ | (3.0) | | | | | $ | (2.1) | | | | | | (41)% | | |
Investing activities
|
| | | | — | | | | | | — | | | | | | NM | | |
Financing activities
|
| | | | 2.8 | | | | | | 2.1 | | | | | | 32% | | |
| | |
For the
year ended December 31, 2023 |
| |
For the
year ended December 31, 2022 |
| |
Variance
|
| |||||||||
Operating activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | (5.4) | | | | | $ | (3.6) | | | | | | (50)% | | |
Investing activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | (.005) | | | | | | (0.05) | | | | | | (100)% | | |
Financing activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 5.7 | | | | | | 3.8 | | | | | | 50% | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Dolan Falconer | | |
67
|
| | President & Chief Executive Officer | |
Marion “Rocky” Starns | | |
74
|
| | Executive Vice President & Chief Operating Officer | |
Dr. Christopher Green | | |
45
|
| | Vice President & Chief Technology Officer | |
Dr. Alfred Forbes IV | | |
47
|
| | Vice President & Chief Science Officer | |
Board of Directors | | | | | | | |
Karl Brenza | | |
59
|
| | Director and Chairman of the Board | |
Dolan Falconer | | |
67
|
| | Director | |
James Jenkins | | |
60
|
| | Independent Director | |
Keisha Bottoms | | |
54
|
| | Independent Director | |
Bradley Buswell | | |
61
|
| | Independent Director | |
Thomas McMillen | | |
72
|
| | Independent Director | |
Michael McGarrity | | |
56
|
| | Independent Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Equity
Award ($) |
| |
All Other
Compensation ($)(2) |
| |
Total
($) |
| ||||||||||||||||||
Dolan Falconer
Chief Executive Officer |
| | | | 2023 | | | | | | 370,491(4) | | | | | | — | | | | | | 101,787 | | | | | | 3,193 | | | | | | 475,471 | | |
| | | 2022 | | | | | | 375,364(3) | | | | | | — | | | | | | 184 | | | | | | 2,859 | | | | | | 378,407 | | | ||
| | | 2021 | | | | | | 295,000 | | | | | | 10,256 | | | | | | — | | | | | | 3,658 | | | | | | 308,914 | | | ||
| | | 2020 | | | | | | 311,999 | | | | | | — | | | | | | — | | | | | | 4,344 | | | | | | 316,343 | | | ||
Marion “Rocky” Starns
Chief Technology Officer |
| | | | 2023 | | | | | | 295,000 | | | | | | — | | | | | | — | | | | | | 15,145 | | | | | | 310,145 | | |
| | | 2022 | | | | | | 295,000 | | | | | | — | | | | | | — | | | | | | 2,859 | | | | | | 297,859 | | | ||
| | | 2021 | | | | | | 295,000 | | | | | | 13,292 | | | | | | — | | | | | | 3,658 | | | | | | 311,950 | | | ||
| | | 2020 | | | | | | 344,584 | | | | | | — | | | | | | — | | | | | | 4,344 | | | | | | 348,928 | | | ||
Dr. Christopher Green
Vice President, Engineering |
| | | | 2023 | | | | | | 267,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 267,000 | | |
| | | 2022 | | | | | | 267,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 267,000 | | | ||
| | | 2021 | | | | | | 267,000 | | | | | | 12,125 | | | | | | — | | | | | | — | | | | | | 279,125 | | | ||
| | | 2020 | | | | | | 267,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 267,000 | | |
Name
|
| |
Equity Incentive
Plan Awards: Number of Unearned Units That Have Not Vested |
| |
Equity Incentive
Plan Awards: Market or Payout Value of Unearned Units That Have Not Vested |
| ||||||
Dolan Falconer
Chief Executive Officer |
| | | | — | | | | | | — | | |
| | | | | | | | | | | | ||
Marion “Rocky” Starns
Chief Technology Officer |
| | | | — | | | | | | — | | |
| | | | | | | | | | | | ||
Dr. Christopher Green
Vice President, Engineering |
| | | | — | | | | | | — | | |
| | | | | | | | | | | |
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Equity
Awards ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||
John Redmond
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Benjamin DeCosta
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
Mike McGarrity
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
William Aldridge
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
Ralph Basham
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
Henry Sutherlin
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
Robert Perez
|
| | | | — | | | | | | 8,077 | | | | | | — | | | | | | 8,077 | | |
Date
|
| |
Lender
|
| |
Principal Amount
|
| |
Interest Rate
|
| |
Maturity Date
|
|
January 1, 2021 | | |
Azure LLC
|
| | Up to $10,000,000 | | | 12.0% per annum | | | March 31, 2024 | |
January 1, 2021 | | |
Azure LLC
|
| | $689,307 | | | 12.0% per annum | | | March 31, 2024 | |
October 25, 2021 | | |
Azure LLC
|
| | $900,000 | | | 14.5% per annum | | | March 31, 2024 | |
October 25, 2021 | | |
Azure LLC
|
| | $400,000 | | | 14.5% per annum | | | March 31, 2024 | |
October 1, 2022 | | |
Azure LLC
|
| | $975,000 | | | 14.5% per annum | | | March 31, 2024 | |
September 12, 2012 | | |
NACS LLC
|
| |
Up to $1,500,000
(as amended) |
| |
12.0% per annum
(as amended) |
| |
December 31, 2018
|
|
October 11, 2013 | | |
NACS LLC
|
| |
Up to $15,000,000
(as amended) |
| |
12.0% per annum
(as amended) |
| |
December 31, 2018
|
|
| | |
Pre-Business Combination
|
| |
Post-Business Combination
Assuming No Redemption |
| |
Assuming Maximum Redemption
|
| |||||||||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number of
Mars Ordinary Shares |
| |
% of Mars
Ordinary Shares |
| |
Number of
Pubco Common Stock |
| |
%
|
| |
Number of
Pubco Common Stock |
| |
%
|
| ||||||||||||||||||
D&O Pre-Business Combination
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Karl Brenza
|
| | | | 345,000 | | | | | | 7.71% | | | | | | 1,035,000 | | | | | | 3.21% | | | | | | 1,035,000 | | | | | | 5.29% | | |
Xiaochen (Iris) Zhao
|
| | | | 103,500 | | | | | | 2.31% | | | | | | 310,500 | | | | | | 0.96% | | | | | | 310,500 | | | | | | 1.13% | | |
Yenyou (Jeff) Zheng
|
| | | | 51,750 | | | | | | 1.16% | | | | | | 155,250 | | | | | | 0.48% | | | | | | 155,250 | | | | | | 0.56% | | |
Yang (Sean) Liu
|
| | | | 51,750 | | | | | | 1.16% | | | | | | 155,250 | | | | | | 0.48% | | | | | | 155,250 | | | | | | 0.56% | | |
James Jenkins
|
| | | | 17,250 | | | | | | 0.39% | | | | | | 51,750 | | | | | | 0.16% | | | | | | 51,750 | | | | | | 0.19% | | |
Xin (Adam) He
|
| | | | 17,250 | | | | | | 0.39% | | | | | | 51,750 | | | | | | 0.16% | | | | | | 51,750 | | | | | | 0.19% | | |
5% Holders Pre-Business Combination
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shanchun Huang(1)
|
| | | | 518,007 | | | | | | 11.58% | | | | | | 1,633,475 | | | | | | 5.06% | | | | | | 1,633,475 | | | | | | 5.93% | | |
Jing Wang(1)
|
| | | | 337,164 | | | | | | 7.54% | | | | | | 1,063,208 | | | | | | 3.29% | | | | | | 1,063,208 | | | | | | 3.86% | | |
Zeyao Xue(1)
|
| | | | 337,164 | | | | | | 7.54% | | | | | | 1,063,208 | | | | | | 3.29% | | | | | | 1,063,208 | | | | | | 3.86% | | |
Ming Yi(1)
|
| | | | 245,283 | | | | | | 5.48% | | | | | | 773,472 | | | | | | 2.40% | | | | | | 773,472 | | | | | | 2.81% | | |
D&O Post-Business Combination
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dolan Falconer
|
| | | | | | | | | | | | | | | | 275,751 | | | | | | 0.85% | | | | | | 275,751 | | | | | | 1.00% | | |
Karl Brenza
|
| | | | | | | | | | | | | | | | 1,035,000 | | | | | | 3.21% | | | | | | 1,035,000 | | | | | | 3.76% | | |
James Jenkins
|
| | | | | | | | | | | | | | | | 51,750 | | | | | | 0.16% | | | | | | 51,750 | | | | | | 0.19% | | |
Marion “Rocky” Starns
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dr. Christopher Green
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael McGarrity
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bradley Buswell
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Keisha Lance Bottoms
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Charles McMillen
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
5% Holders Post-Business Combination
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Seaport Global Asset Management, LLC(2)
|
| | | | | | | | | | | | | | | | 7,544,792 | | | | | | 23.40% | | | | | | 7,544,792 | | | | | | 27.43% | | |
Provision
|
| |
Delaware
|
| |
Cayman Islands
|
|
Applicable legislation
|
| | General Corporation Law of the State of Delaware | | | The Companies Act (As Revised) of the Cayman Islands | |
General Vote Required for Combinations with Interested Stockholders/Shareholders
|
| | Generally, a corporation may not engage in a business combination with an interested stockholder for a period of three years after the time of the transaction in which the person became an interested stockholder, unless the corporation opts out of the statutory provision. | | | No similar provision | |
Appraisal Rights
|
| | Generally, a stockholder of a publicly traded corporation does not have appraisal rights in connection with a merger. Stockholders of a publicly traded corporation do, however, generally have appraisal rights in connection with a merger if they are required by the terms of a merger agreement to accept for their shares anything except: (a) shares or depository receipts of the corporation surviving or resulting from such merger; (b) shares of stock or depository receipts that will be either listed | | | Under the Cayman Islands Companies Act, minority shareholders that dissent to a merger are entitled to be paid the fair market value of their shares, which, if necessary, may ultimately be determined by the courts of the Cayman Islands. | |
Provision
|
| |
Delaware
|
| |
Cayman Islands
|
|
| | | on a national securities exchange or held of record by more than a specified number of holders; (c) cash in lieu of fractional shares or fractional depository receipts described in (a) and (b) above; or (d) any combination of the shares of stock, depository receipts and cash in lieu of fractional shares or fractional depository receipts described in (a), (b) and (c) above. | | | | |
Requirements for Stockholder/ Shareholder Approval
|
| | Subject to the certificate of incorporation, stockholder approval of mergers, a sale of all or substantially all the assets of the corporation, dissolution and amendments of constitutional documents require a majority of outstanding shares; most other stockholder approvals require a majority of those present and voting, provided a quorum is present. | | | Subject to the articles of association, matters which require shareholder approval, whether under Cayman Islands statute or the company’s articles of association, are determined (subject to quorum requirements, the Cayman Islands Companies Act, applicable law and the relevant articles of association) by ordinary resolution, being the approval of the holders of a majority of the shares, who, being present in person or proxy and entitled to vote, vote at the meeting of shareholders or by special resolution” (such as the amendment of the company’s constitutional documents), being the approval of the holders of a majority of not less than two-thirds of the shares, who, being present in person or by proxy and entitled to vote, vote at the meeting of shareholders (or the unanimous written consent of the shareholders). | |
Requirement for Quorum
|
| | Quorum is a majority of shares entitled to vote at the meeting unless otherwise set in the constitutional documents, but cannot be less than one-third of shares entitled to vote at the meeting. | | | Quorum is set in the company’s memorandum and articles of association. | |
Stockholder/Shareholder Consent to Action Without Meeting
|
| | Unless otherwise provided in the certificate of incorporation, stockholders may act by written consent. | | | Shareholder action by unanimous special written resolutions may be permitted by the articles of association. The articles of association may provide that | |
Provision
|
| |
Delaware
|
| |
Cayman Islands
|
|
| | | | | | shareholders may not act by written resolutions. | |
Removal of Directors
|
| | Any director or the entire board may be removed, with or without cause, by the holders of a majority of the shares then entitled to vote at an election of directors, except as follows: (1) unless the certificate of incorporation otherwise provides, in the case of a corporation with a classified board, stockholders may effect such removal only for cause; or (2) in the case of a corporation having cumulative voting, if less than the entire board is to be removed, no director may be removed without cause if the votes cast against such director’s removal would be sufficient to elect such director if then cumulatively voted at an election of the entire board. | | |
In the Cayman Islands, the decision to institute proceedings on behalf of a company is generally taken by the company’s board of directors. A shareholder may be entitled to bring a derivative action on behalf of the company only in certain limited circumstances.
A company’s memorandum and articles of association may provide that a director may be removed for any or no reason and that, in addition to shareholders, boards may be granted the power to remove a director.
|
|
Number of Directors
|
| | The number of directors is fixed by the by-laws, unless the certificate of incorporation fixes the number of directors, in which case a change in the number of directors shall be made only by amendment of the certificate of incorporation. The by-laws may provide that the board may increase the size of the board and fill any vacancies. | | | Subject to the memorandum and articles of association, the board may increase the size of the board and fill any vacancies. | |
Classified or Staggered Boards
|
| | Classified boards are permitted. | | | Classified boards are permitted. | |
Fiduciary Duties of Directors
|
| | Directors must exercise a duty of care and duty of loyalty and good faith to the company and its stockholders. | | | A director owes fiduciary duties to a company, including to exercise loyalty, honesty and good faith to the company as a whole. | |
| | | In addition to fiduciary duties, directors owe a duty of care, diligence and skill. | | | Such duties are owed to the company but may be owed directly to creditors or shareholders in certain limited circumstances. | |
Indemnification of Directors and Officers
|
| | A corporation is generally permitted to indemnify any person who was or is a party to any proceeding because such person is or was a director, officer, employee or agent of the | | | A Cayman Islands exempted company generally may indemnify its directors or officers, except, customarily, with regard to fraud or willful default. | |
Provision
|
| |
Delaware
|
| |
Cayman Islands
|
|
| | | corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another entity against expenses, judgments, fines and amounts paid in settlement actually and reasonably incurred if the person acted in good faith and in a manner reasonably believed to be in or not opposed to the best interests of the corporation, and, with respect to any criminal proceeding, had no reasonable cause to believe their conduct was unlawful. If the action was brought by or on behalf of the corporation, no indemnification is made when a person is adjudged liable to the corporation unless a court determines such person is fairly and reasonably entitled to indemnity for expenses the court deems proper. | | | | |
Limited Liability of Directors
|
| | Permits the limiting or eliminating of the monetary liability of a director or officer to a corporation or its stockholders, except with regard to breaches of duty of loyalty, intentional misconduct, unlawful stock repurchases or dividends, or improper personal benefit. | | | Liability of directors may be limited, except, customarily, with regard to their own fraud or willful default. | |
| Financial Statements for The Year Ended September 30, 2023 and September 30, 2022 | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| Financial Statements for The Quarter Ended June 30, 2024 | | | |||||
| | | | | F-17 | | | |
| | | | | F-18 | | | |
| | | | | F-19 | | | |
| | | | | F-20 | | | |
| | | | | F-21 | | |
| Financial Statements for the Years Ended December 31, 2023 and December 31, 2022 (as restated) | | | |||||
| | | | | F-35 | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | |
| Financial Statements for The Quarter Ended June 30, 2024 | | | |||||
| | | | | F-63 | | | |
| | | | | F-64 | | | |
| | | | | F-65 | | | |
| | | | | F-67 | | | |
| | | | | F-68 | | |
| | |
September 30,
2023 |
| |
September 30,
2022 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 178,793 | | | | | $ | — | | |
Prepaid expenses
|
| | | | 149,164 | | | | | | — | | |
Investments held in Trust Account
|
| | | | 72,587,820 | | | | | | — | | |
Deferred offering costs associated with initial public offering
|
| | | | — | | | | | | 205,260 | | |
Total Assets
|
| | | $ | 72,915,777 | | | | | $ | 205,260 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 16,363 | | | | | $ | 2,224 | | |
Note payable – related party
|
| | | | — | | | | | | 228,246 | | |
Total Liabilities
|
| | | | 16,363 | | | | | | 230,470 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | |
Ordinary shares subject to possible redemption, 6,900,000 shares at redemption value of $10.52 per share
|
| | | | 72,587,820 | | | | | | — | | |
SHAREHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Ordinary shares, $0.000125 par value; 800,000,000 shares authorized; 2,392,000 and 1,725,000 shares issued and outstanding, respectively(1)
|
| | | | 299 | | | | | | 216 | | |
Additional paid-in capital
|
| | | | — | | | | | | 24,784 | | |
Retained earnings (accumulated deficit)
|
| | | | 311,295 | | | | | | (50,210) | | |
Total Shareholders’ Equity (Deficit)
|
| | | | 311,594 | | | | | | (25,210) | | |
Total Liabilities and Shareholders’ Equity (Deficit)
|
| | | $ | 72,915,777 | | | | | $ | 205,260 | | |
| | |
Year ended September 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Operating Expenses | | | | | | | | | | | | | |
General and administrative costs
|
| | | $ | 521,582 | | | | | $ | 2,718 | | |
Net loss from operations
|
| | | | (521,582) | | | | | | (2,718) | | |
Other Income | | | | | | | | | | | | | |
Investment income on Trust Account
|
| | | | 2,207,820 | | | | | | — | | |
Total other income
|
| | | | 2,207,820 | | | | | | — | | |
Net income (loss)
|
| | | $ | 1,686,238 | | | | | $ | (2,718) | | |
Weighted average shares outstanding, basic and diluted | | | | | | | | | | | | | |
Redeemable Ordinary Shares – basic and diluted
|
| | | | 4,272,329 | | | | | | — | | |
Non-redeemable Ordinary Shares – basic and diluted
|
| | | | 2,059,414 | | | | | | 1,472,603 | | |
Basic and diluted net income (loss) per share | | | | | | | | | | | | | |
Redeemable Ordinary Shares – basic and diluted
|
| | | $ | 0.27 | | | | | $ | (0.00) | | |
Non-redeemable Ordinary Shares – basic and diluted
|
| | | $ | 0.27 | | | | | $ | (0.00) | | |
| | |
ORDINARY SHARES
|
| |
ADDITIONAL
PAID-IN CAPITAL |
| |
RETAINED
EARNINGS (ACCUMULATED DEFICIT) |
| |
TOTAL
SHAREHOLDERS’ EQUITY (DEFICIT) |
| ||||||||||||||||||
| | |
SHARES
|
| |
AMOUNT
|
| ||||||||||||||||||||||||
Balance – September 30, 2021
|
| | | | 1,000,000 | | | | | $ | 125 | | | | | $ | — | | | | | $ | (47,492) | | | | | $ | (47,367) | | |
Issuance of Founder shares
|
| | | | 725,000 | | | | | | 91 | | | | | | 24,784 | | | | | | — | | | | | | 24,875 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,718) | | | | | | (2,718) | | |
Balance – September 30, 2022
|
| | | | 1,725,000 | | | | | | 216 | | | | | | 24,784 | | | | | | (50,210) | | | | | | (25,210) | | |
Issuance of Private Placement shares
|
| | | | 391,000 | | | | | | 49 | | | | | | 3,909,951 | | | | | | — | | | | | | 3,910,000 | | |
Issuance of representative shares
|
| | | | 276,000 | | | | | | 34 | | | | | | 2,724,893 | | | | | | — | | | | | | 2,724,927 | | |
Fair value of rights
|
| | | | — | | | | | | — | | | | | | 876,833 | | | | | | — | | | | | | 876,833 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | (430,921) | | | | | | — | | | | | | (430,921) | | |
Remeasurement of Ordinary Shares subject to
redemption |
| | | | — | | | | | | — | | | | | | (7,105,540) | | | | | | (1,324,733) | | | | | | (8,430,273) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,686,238 | | | | | | 1,686,238 | | |
Balance – September 30, 2023
|
| | | | 2,392,000 | | | | | $ | 299 | | | | | $ | — | | | | | $ | 311,295 | | | | | $ | 311,594 | | |
| | |
Year ended September 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 1,686,238 | | | | | $ | (2,718) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
General and administrative costs paid by related party
|
| | | | — | | | | | | 2,718 | | |
Investment income received in Trust Account
|
| | | | (2,207,820) | | | | | | — | | |
Change in operating assets and liabilities | | | | | | | | | | | | | |
Accrued liabilities
|
| | | | 14,139 | | | | | | — | | |
Prepaid Expenses
|
| | | | (149,164) | | | | | | — | | |
Net cash used in operating activities
|
| | | | (656,607) | | | | | | — | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Cash deposited in Trust Account
|
| | | | (70,380,000) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (70,380,000) | | | | | | — | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from note payable with related party
|
| | | | 41,213 | | | | | | 143,161 | | |
Payment of deferred offering costs by related party
|
| | | | — | | | | | | (168,036) | | |
Extinguishment of note payable with related party
|
| | | | (269,459) | | | | | | — | | |
Payment of underwriting fee and other offering costs
|
| | | | (1,466,354) | | | | | | — | | |
Proceeds from sale of Units in IPO, including over-allotment
|
| | | | 69,000,000 | | | | | | — | | |
Proceeds from issuance of Founder shares
|
| | | | 3,910,000 | | | | | | 24,875 | | |
Net cash provided by financing activities
|
| | | | 71,215,400 | | | | | | — | | |
Net increase in cash
|
| | | | 178,793 | | | | |
|
—
|
| |
Cash – beginning of the year
|
| | | | — | | | | | | — | | |
Cash – end of the year
|
| | | $ | 178,793 | | | | | $ | — | | |
Supplemental disclosure of noncash activities | | | | | | | | | | | | | |
Deferred offering costs included in accrued expenses
|
| | | $ | — | | | | | $ | 2,224 | | |
Issuance of representative shares
|
| | | $ | 2,724,927 | | | | | $ | — | | |
Reclassification of offering costs related to public shares
|
| | | $ | (243,964) | | | | | $ | — | | |
Remeasurement adjustment on public shares subject to possible redemption
|
| | | $ | (8,430,273) | | | | | $ | — | | |
| | |
For the years ended September 30,
|
| |||||||||||||||
| | |
2023
|
| |
2023
|
| |
2022
|
| |||||||||
| | |
Ordinary
Shares Subject to Redemption |
| |
Ordinary
Shares Not Subject to Redemption |
| |
Ordinary
Shares Not Subject to Redemption |
| |||||||||
Basic and diluted net income (loss) per share | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss)
|
| | | $ | 1,137,785 | | | | | $ | 548,453 | | | | | $ | (2,718) | | |
Denominator | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 4,272,329 | | | | | | 2,059,414 | | | | | | 1,472,603 | | |
Basic and diluted net income per share
|
| | | $ | 0.27 | | | | | $ | 0.27 | | | | | $ | (0.00) | | |
|
Gross proceeds
|
| | | $ | 69,000,000 | | |
|
Proceeds allocated to public rights
|
| | | | (876,833) | | |
|
Offering costs allocated to Ordinary Shares subject to possible redemption
|
| | | | (3,965,620) | | |
|
Remeasurement of Ordinary Shares subject to possible redemption
|
| | | | 8,430,273 | | |
|
Ordinary shares subject to possible redemption
|
| | | $ | 72,587,820 | | |
Description
|
| |
Level
|
| |
September 30, 2023
|
| |
September 30, 2022
|
| |||||||||
Assets:
|
| | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 72,587,820 | | | | | $ | — | | |
| | |
June 30, 2024
|
| |
September 30, 2023
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 206,762 | | | | | $ | 178,793 | | |
Prepaid expenses
|
| | | | 57,792 | | | | | | 149,164 | | |
Investments held in trust account
|
| | | | 22,836,871 | | | | | | 72,587,820 | | |
Total Assets
|
| | | $ | 23,101,425 | | | | | $ | 72,915,777 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 146,477 | | | | | $ | 16,363 | | |
Note payable – related party
|
| | | | 452,088 | | | | | | — | | |
Forward Purchase Agreement liability
|
| | | | 293,000 | | | | | | — | | |
Total current liabilities
|
| | | | 891,565 | | | | | | 16,363 | | |
Total Liabilities
|
| | | | 891,565 | | | | | | 16,363 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | |
Ordinary shares subject to possible redemption, 2,081,432 and 6,900,000
shares, respectively, at redemption value of $10.97 and $10.52 per share, respectively |
| | | | 22,836,871 | | | | | | 72,587,820 | | |
SHAREHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Ordinary shares, $0.000125 par value; 800,000,000 shares authorized; 2,392,000 shares issued and outstanding(1)
|
| | | | 299 | | | | | | 299 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
(Accumulated deficit)/retained earnings
|
| | | | (627,310) | | | | | | 311,295 | | |
Total Shareholders’ Equity (Deficit)
|
| | | | (627,011) | | | | | | 311,594 | | |
Total Liabilities and Shareholders’ Equity (Deficit)
|
| | | $ | 23,101,425 | | | | | $ | 72,915,777 | | |
| | |
Three months ended June 30,
|
| |
Nine months ended June 30,
|
| | ||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| | ||||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
General and administrative costs
|
| | | $ | 322,770 | | | | | $ | 155,416 | | | | | $ | 538,440 | | | | | $ | 391,047 | | | | ||
Net loss from operations
|
| | | | (322,770) | | | | | | (155,416) | | | | | | (538,440) | | | | | | (391,047) | | | | ||
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Investment income on Trust Account
|
| | | | 301,932 | | | | | | 876,604 | | | | | | 1,865,297 | | | | | | 1,252,401 | | | | ||
Fair value adjustment for Forward Purchase Agreement
liability |
| | | | (30,000) | | | | | | — | | | | | | (293,000) | | | | | | — | | | | ||
Fair value adjustment for convertible notes
|
| | | | (51,008) | | | | | | | | | | | | (107,165) | | | | | | — | | | | | |
Total other income (expense)
|
| | | | 220,924 | | | | | | 876,604 | | | | | | 1,465,132 | | | | | | 1,252,401 | | | | ||
Net income (loss)
|
| | | $ | (101,846) | | | | | $ | 721,188 | | | | | $ | 926,692 | | | | | $ | 861,354 | | | | ||
Weighted average shares outstanding, basic and diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Redeemable ordinary shares – basic and diluted
|
| | | | 2,081,432 | | | | | | 6,900,000 | | | | | | 4,209,340 | | | | | | 3,386,813 | | | | ||
Non-redeemable ordinary shares – basic and diluted
|
| | | | 2,392,000 | | | | | | 2,392,000 | | | | | | 2,392,000 | | | | | | 2,052,392 | | | | ||
Basic and diluted net income (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Redeemable ordinary shares – basic and diluted
|
| | | $ | (0.02) | | | | | $ | 0.08 | | | | | $ | 0.17 | | | | | $ | 0.18 | | | | ||
Non-redeemable ordinary shares – basic and diluted
|
| | | $ | (0.02) | | | | | $ | 0.08 | | | | | $ | 0.10 | | | | | $ | 0.13 | | | |
| | |
ORDINARY SHARES
|
| |
ADDITIONAL
PAID-IN CAPITAL |
| |
RETAINED
EARNINGS (ACCUMULATED DEFICIT) |
| |
TOTAL
SHAREHOLDERS’ EQUITY (DEFICIT) |
| ||||||||||||||||||
| | |
SHARES
|
| |
AMOUNT
|
| ||||||||||||||||||||||||
Balance – September 30, 2022
|
| | | | 1,725,000 | | | | | $ | 216 | | | | | $ | 24,784 | | | | | $ | (50,210) | | | | | $ | (25,210) | | |
Issuance of Founder shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (195) | | | | | | (195) | | |
Balance – December 31, 2022
|
| | | | 1,725,000 | | | | | | 216 | | | | | | 24,784 | | | | | | (50,405) | | | | | | (25,405) | | |
Issuance of private placement shares
|
| | | | 391,000 | | | | | | 49 | | | | | | 3,909,951 | | | | | | — | | | | | | 3,910,000 | | |
Issuance of representative
shares |
| | | | 276,000 | | | | | | 34 | | | | | | 2,724,893 | | | | | | — | | | | | | 2,724,927 | | |
Fair value of rights
|
| | | | — | | | | | | — | | | | | | 876,833 | | | | | | — | | | | | | 876,833 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | (430,921) | | | | | | — | | | | | | (430,921) | | |
Remeasurement of ordinary shares subject to redemption
|
| | | | — | | | | | | — | | | | | | (6,598,251) | | | | | | — | | | | | | (6,598,251) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 140,362 | | | | | | 140,362 | | |
Balance – March 31, 2023
|
| | | | 2,392,000 | | | | | | 299 | | | | | | 507,289 | | | | | | 89,957 | | | | | | 597,545 | | |
Remeasurement of ordinary shares subject to redemption
|
| | | | — | | | | | | — | | | | | | (507,289) | | | | | | (369,314) | | | | | | (876,603) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 721,188 | | | | | | 721,188 | | |
Balance – June 30, 2023
|
| | | | 2,392,000 | | | | | | 299 | | | | | | — | | | | | | 441,831 | | | | | | 442,130 | | |
Balance – September 30, 2023
|
| | | | 2,392,000 | | | | | $ | 299 | | | | | $ | — | | | | | $ | 311,295 | | | | | $ | 311,594 | | |
Remeasurement of ordinary shares subject to redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | (989,905) | | | | | | (989,905) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 900,522 | | | | | | 900,522 | | |
Balance – December 31, 2023
|
| | | | 2,392,000 | | | | | | 299 | | | | | | — | | | | | | 221,912 | | | | | | 222,211 | | |
Remeasurement of ordinary shares subject to redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | (573,460) | | | | | | (573,460) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 128,016 | | | | | | 128,016 | | |
Balance – March 31, 2024
|
| | | | 2,392,000 | | | | | $ | 299 | | | | | $ | — | | | | | $ | (223,532) | | | | | $ | (223,233) | | |
Remeasurement of ordinary shares subject to redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | (301,932) | | | | | | (301,932) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (101,846) | | | | | | (101,846) | | |
Balance – June 30, 2024
|
| | | | 2,392,000 | | | | | | 299 | | | | | | — | | | | | | (627,310) | | | | | | (627,011) | | |
| | |
Nine months ended June 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 926,692 | | | | | $ | 861,355 | | |
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | |
Change in fair value of Forward Purchase Agreement liability
|
| | | | 293,000 | | | | | | — | | |
Fair value adjustment for convertible notes
|
| | | | 107,165 | | | | | | — | | |
Investment income received in Trust Account
|
| | | | (1,865,297) | | | | | | (1,252,401) | | |
Change in operating assets and liabilities | | | | | | | | | | | | | |
Accrued liabilities
|
| | | | 130,114 | | | | | | (2,224) | | |
Prepaid expenses
|
| | | | 91,372 | | | | | | (204,185) | | |
Net cash used by operating activities
|
| | | | (316,954) | | | | | | (597,455) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Cash deposited in Trust Account
|
| | | | — | | | | | | (70,380,000) | | |
Proceeds from sales of cash and cash equivalents in trust account
|
| | | | 51,616,246 | | | | | | — | | |
Net cash provided by (used in) investing activities
|
| | | | 51,616,246 | | | | | | (70,380,000) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from note payable with related party
|
| | | | 344,923 | | | | | | 41,213 | | |
Payment for redemption of ordinary shares
|
| | | | (51,616,246) | | | | | | — | | |
Extinguishment of note payable with related party
|
| | | | — | | | | | | (269,459) | | |
Payment of underwriting fee and other offering costs
|
| | | | — | | | | | | (1,466,354) | | |
Proceeds from sale of units in IPO, including over-allotment
|
| | | | — | | | | | | 69,000,000 | | |
Proceeds from issuance of private placement ordinary shares
|
| | | | — | | | | | | 3,910,000 | | |
Net cash (used in) provided by financing activities
|
| | | | (51,271,323) | | | | | | 71,215,400 | | |
Net increase in cash
|
| | | | 27,969 | | | | | | 237,945 | | |
Cash – beginning of the period
|
| | | | 178,793 | | | | | | — | | |
Cash – end of the period
|
| | | $ | 206,762 | | | | | $ | 237,945 | | |
Supplemental disclosure of noncash activities | | | | | | | | | | | | | |
Issuance of representative shares
|
| | | $ | — | | | | | $ | 2,724,927 | | |
Reclassification of offering costs related to public shares
|
| | | $ | — | | | | | $ | (243,964) | | |
Remeasurement adjustment on public shares subject to possible redemption
|
| | | $ | (1,865,297) | | | | | $ | (7,474,854) | | |
| | |
For the three months
ended June 30, |
| |
For the nine months
ended June 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss)
|
| | | $ | (47,388) | | | | | $ | 535,536 | | | | | $ | 698,373 | | | | | $ | 600,584 | | |
Denominator | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 2,081,432 | | | | | | 6,900,000 | | | | | | 4,209,340 | | | | | | 3,386,813 | | |
Basic and diluted net income (loss) per share
|
| | | $ | (0.02) | | | | | $ | 0.08 | | | | | $ | 0.17 | | | | | $ | 0.18 | | |
| | |
For the three months
ended June 30, |
| |
For the nine months
ended June 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss)
|
| | | $ | (54,458) | | | | | $ | 185,652 | | | | | $ | 228,318 | | | | | $ | 260,770 | | |
Denominator | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 2,392,000 | | | | | | 2,392,000 | | | | | | 2,392,000 | | | | | | 2,052,392 | | |
Basic and diluted net income (loss) per share
|
| | | $ | (0.02) | | | | | $ | 0.08 | | | | | $ | 0.10 | | | | | $ | 0.13 | | |
| | |
As of
June 30, 2024 |
| |
As of
September 30, 2023 |
| ||||||
Gross proceeds
|
| | | $ | 69,000,000 | | | | | $ | 69,000,000 | | |
Proceeds allocated to public rights
|
| | | | (876,833) | | | | | | (876,833) | | |
Offering costs allocated to ordinary shares subject to possible redemption
|
| | | | (3,965,620) | | | | | | (3,965,620) | | |
Redemption of shares
|
| | | | (51,616,246) | | | | | | — | | |
Remeasurement of ordinary shares subject to possible redemption
|
| | | | 10,295,570 | | | | | | 8,430,273 | | |
Ordinary shares subject to possible redemption
|
| | | $ | 22,836,871 | | | | | $ | 72,587,820 | | |
Description
|
| |
Level
|
| |
June 30, 2024
|
| |
September 30, 2023
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 22,836,871 | | | | | $ | 72,587,820 | | |
| | | | | | | | | | $ | 22,836,871 | | | | | $ | 72,587,820 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Working Capital Loans
|
| | | | 1 | | | | | $ | 452,088 | | | | | $ | — | | |
Prepaid forward purchase agreement
|
| | | | 3 | | | | | | 293,000 | | | | | | — | | |
| | | | | | | | | | $ | 745,088 | | | | | $ | — | | |
| | |
June 30, 2024
|
| |||
Risk-free interest rate
|
| | | | 4.9% | | |
Expected term (years)
|
| | | | 1.5 | | |
Stock price
|
| | | $ | 10.90 | | |
Estimated volatility
|
| | | | 60.0% | | |
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 333,084 | | | | | $ | 92,975 | | |
Prepaid expenses
|
| | | | 244,030 | | | | | | 32,356 | | |
R&D tax credit receivable
|
| | | | 276,705 | | | | | | 398,718 | | |
Inventory
|
| | | | 249,844 | | | | | | — | | |
Other current assets
|
| | | | 163,512 | | | | | | 163,215 | | |
Total current asset
|
| | | | 1,267,175 | | | | | | 687,264 | | |
Property and equipment, net
|
| | | | 82,038 | | | | | | 113,439 | | |
Total assets
|
| | | $ | 1,349,213 | | | | | $ | 800,703 | | |
LIABILITIES AND MEMBERS’ DEFICIT | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,173,677 | | | | | $ | 2,141,689 | | |
Accrued expenses and other current liabilities
|
| | | | 9,421,258 | | | | | | 7,847,647 | | |
Accrued compensation
|
| | | | 1,610,052 | | | | | | 2,000,783 | | |
Accrued federal tax liability, penalties and interest
|
| | | | 5,415,149 | | | | | | 4,628,681 | | |
Interest payable
|
| | | | 12,749,929 | | | | | | 11,672,255 | | |
Interest payable to related parties
|
| | | | 32,599,048 | | | | | | 26,307,393 | | |
Dividend payable
|
| | | | 376,399 | | | | | | 329,077 | | |
Deferred revenue
|
| | | | 1,023,007 | | | | | | — | | |
Derivative liabilities
|
| | | | 922,834 | | | | | | 1,572,078 | | |
Warrant liabilities
|
| | | | 22,024,165 | | | | | | 5,652,553 | | |
Related parties payable
|
| | | | 885,041 | | | | | | 750,872 | | |
Short-term debt, net
|
| | | | 21,301,085 | | | | | | 12,763,418 | | |
Short-term debt from related parties, net
|
| | | | 22,346,055 | | | | | | 15,514,068 | | |
Short-term finance lease liabilities
|
| | | | — | | | | | | 6,356 | | |
Total current liabilities
|
| | | | 133,847,699 | | | | | | 91,186,870 | | |
Long-term debt, net
|
| | | | — | | | | | | 34,470 | | |
Long-term debt from related parties, net
|
| | | | — | | | | | | 6,586,987 | | |
Total liabilities
|
| | | $ | 133,847,699 | | | | | $ | 97,808,327 | | |
Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
Series A units subject to possible redemption, 9,965,000 units at a redemption value of $2.68 per unit and $2.47 per unit as of December 31, 2023 and 2022, respectively
|
| | | | 26,686,397 | | | | | $ | 24,651,442 | | |
Members’ deficit | | | | | | | | | | | | | |
Series A units, 245,300 units authorized, 245,300 units issued and outstanding as of December 31, 2023 and 2022, respectively
|
| | | | — | | | | | | — | | |
Series B units, 191,054,871 units authorized, 9,906,827 and 9,590,106 units issued and outstanding as of December 31, 2023 and 2022, respectively
|
| | | | — | | | | | | — | | |
Series C units, 1,748,264 units authorized, 1,584,327 and 1,336,067 units
issued and outstanding as of December 31, 2023 and 2022, respectively |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (159,184,883) | | | | | | (121,659,065) | | |
Total members’ deficit
|
| | | | (159,184,883) | | | | | | (121,659,065) | | |
Total liabilities and members’ deficit
|
| | | $ | 1,349,213 | | | | | $ | 800,703 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 6,283,770 | | | | | $ | 1,503,506 | | |
Research and development expenses
|
| | | | 3,238,925 | | | | | | 2,894,864 | | |
Depreciation and amortization
|
| | | | 36,634 | | | | | | 52,545 | | |
Total operating expenses
|
| | | | 9,559,329 | | | | | | 4,450,915 | | |
Loss from operations
|
| | | | (9,559,329) | | | | | | (4,450,915) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | (10,251,094) | | | | | | (8,682,782) | | |
Change in fair value of derivative liabilities
|
| | | | 649,244 | | | | | | (281,845) | | |
Change in fair value of warrant liabilities
|
| | | | (16,371,612) | | | | | | (1,873,658) | | |
Gains from extinguishment of debt
|
| | | | — | | | | | | 9,712 | | |
Total other income (expense):
|
| | | | (25,973,462) | | | | | | (10,828,573) | | |
Net loss
|
| | | $ | (35,532,791) | | | | | $ | (15,279,488) | | |
Net loss per unit: | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.20) | | | | | $ | (0.26) | | |
Weighted average number of units: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 188,579,085 | | | | | | 67,134,921 | | |
| | |
Series A Preferred
Nonvoting Units |
| |
Series B Units
|
| |
Series C Profit Interest
Nonvoting |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Members’
Deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Non
redeemable |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2021
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,472,482 | | | | | $ | — | | | | | | 1,336,067 | | | | | $ | — | | | | | $ | — | | | | | $ | (104,463,427) | | | | | $ | (104,463,427) | | |
Adjustment to shareholder receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,715) | | | | | | — | | | | | | (5,715) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 117,624 | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,395 | | | | | | — | | | | | | 17,395 | | |
Preferred A Unit dividend
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,680) | | | | | | (1,916,150) | | | | | | (1,927,830) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,279,488) | | | | | | (15,279,488) | | |
Balance as of December 31, 2022
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,590,106 | | | | | $ | — | | | | | | 1,336,067 | | | | | $ | — | | | | | $ | — | | | | | $ | (121,659,065) | | | | | $ | (121,659,065) | | |
Adjustment to shareholder receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,116) | | | | | | — | | | | | | (10,116) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 316,722 | | | | | | — | | | | | | 248,260 | | | | | | — | | | | | | 99,365 | | | | | | — | | | | | | 99,365 | | |
Preferred A Unit dividend
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (89,250) | | | | | | (1,993,027) | | | | | | (2,082,277) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (35,532,791) | | | | | | (35,532,791) | | |
Balance as of December 31, 2023
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (159,184,883) | | | | | $ | (159,184,883) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net loss
|
| | | $ | (35,532,791) | | | | | $ | (15,279,488) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 36,634 | | | | | | 52,545 | | |
Stock-based compensation expense
|
| | | | 99,365 | | | | | | 17,395 | | |
Gain from extinguishment of debt
|
| | | | — | | | | | | (9,712) | | |
Interest expense
|
| | | | 149,184 | | | | | | 150,775 | | |
Change in fair value of derivative liabilities
|
| | | | (649,244) | | | | | | 281,845 | | |
Change in fair value of warrant liabilities
|
| | | | 16,371,612 | | | | | | 1,873,658 | | |
Change in operating assets and liabilities: | | | | | | | | | | | | | |
R&D tax credit receivable
|
| | | | 122,013 | | | | | | 119,735 | | |
Prepaid and other current assets
|
| | | | (211,971) | | | | | | (1,413) | | |
Inventory
|
| | | | (249,844) | | | | | | — | | |
Accounts payable
|
| | | | 1,031,988 | | | | | | 42,654 | | |
Accrued liabilities
|
| | | | 1,815,775 | | | | | | (29,371) | | |
Accrued compensation
|
| | | | (390,730) | | | | | | (462,604) | | |
Accrued federal tax liability, penalties and interest
|
| | | | 786,468 | | | | | | 952,190 | | |
Interest payable
|
| | | | 3,595,142 | | | | | | 3,207,417 | | |
Interest payable to related parties
|
| | | | 6,435,287 | | | | | | 5,323,309 | | |
Deferred revenue
|
| | | | 1,023,007 | | | | | | — | | |
Payable to related parties
|
| | | | 134,169 | | | | | | 82,051 | | |
Net cash (used in) operating activities
|
| | | | (5,433,935) | | | | | | (3,679,014) | | |
INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of property, plant and equipment
|
| | | | (5,233) | | | | | | (53,932) | | |
Net cash (used in) investing activities
|
| | | | (5,233) | | | | | | (53,932) | | |
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Proceeds from loans
|
| | | | 6,216,732 | | | | | | 3,855,000 | | |
Principal payments on finance lease liabilities
|
| | | | (6,651) | | | | | | (12,519) | | |
Repayment of loans
|
| | | | (520,688) | | | | | | (26,855) | | |
Adjustment to shareholder receivables
|
| | | | (10,116) | | | | | | (5,715) | | |
Net cash provided by financing activities
|
| | | | 5,679,277 | | | | | | 3,809,911 | | |
Net increase in cash during period
|
| | | | 240,109 | | | | | | 76,965 | | |
Cash, beginning of period
|
| | | | 92,975 | | | | | | 16,010 | | |
Cash, end of period
|
| | | $ | 333,084 | | | | | $ | 92,975 | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES
|
| | | | | | | | | | | | |
Conversion of interest payable to debt
|
| | | $ | 2,661,100 | | | | | $ | (88,000) | | |
| | |
Year Ended December 31, 2023
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Total assets
|
| | | $ | 1,349,213 | | | | | $ | — | | | | | $ | 1,349,213 | | |
Accrued expenses and other current liabilities
|
| | | | 1,796,258 | | | | | | 7,625,000 | | | | | | 9,421,258 | | |
Total current liabilities
|
| | | | 126,222,699 | | | | | | 7,625,000 | | | | | | 133,847,699 | | |
Total liabilities
|
| | | | 126,222,699 | | | | | | 7,625,000 | | | | | | 133,847,699 | | |
Accumulated deficit
|
| | | | (151,559,883) | | | | | | (7,625,000) | | | | | | (159,184,883) | | |
Total members’ deficit
|
| | | | (151,559,883) | | | | | | (7,625,000) | | | | | | (159,184,883) | | |
| | |
Year Ended December 31, 2022
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Total assets
|
| | | $ | 800,703 | | | | | $ | — | | | | | $ | 800,703 | | |
Accrued expenses and other current liabilities
|
| | | | 222,647 | | | | | | 7,625,000 | | | | | | 7,847,647 | | |
Total current liabilities
|
| | | | 83,561,870 | | | | | | 7,625,000 | | | | | | 91,186,870 | | |
Total liabilities
|
| | | | 90,183,327 | | | | | | 7,625,000 | | | | | | 97,808,327 | | |
Accumulated deficit
|
| | | | (114,034,065) | | | | | | (7,625,000) | | | | | | (121,659,065) | | |
Total members’ deficit
|
| | | | (114,034,065) | | | | | | (7,625,000) | | | | | | (121,659,065) | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Total assets
|
| | | $ | 840,673 | | | | | $ | — | | | | | $ | 840,673 | | |
Accrued expenses and other current liabilities
|
| | | | 252,018 | | | | | | 7,625,000 | | | | | | 7,877,018 | | |
Total current liabilities
|
| | | | 71,823,322 | | | | | | 7,625,000 | | | | | | 79,448,322 | | |
Total liabilities
|
| | | | 74,911,664 | | | | | | 7,625,000 | | | | | | 82,536,664 | | |
Accumulated deficit
|
| | | | (96,838,428) | | | | | | (7,625,000) | | | | | | (104,463,428) | | |
Total members’ deficit
|
| | | | (96,838,428) | | | | | | (7,625,000) | | | | | | (104,463,428) | | |
| | |
Nine Months Ended September 30, 2023 (unaudited)
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Total assets
|
| | | $ | 734,469 | | | | | $ | — | | | | | $ | 734,469 | | |
Accrued expenses and other current liabilities
|
| | | | 197,030 | | | | | | 7,625,000 | | | | | | 7,822,030 | | |
Total current liabilities
|
| | | | 119,234,564 | | | | | | 7,625,000 | | | | | | 126,859,564 | | |
Total liabilities
|
| | | | 119,234,564 | | | | | | 7,625,000 | | | | | | 126,859,564 | | |
Accumulated deficit
|
| | | | (144,658,261) | | | | | | (7,625,000) | | | | | | (152,283,261) | | |
Total members’ deficit
|
| | | | (144,658,261) | | | | | | (7,625,000) | | | | | | (152,283,261) | | |
| | |
Six Months Ended June 30, 2023 (unaudited)
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Total assets
|
| | | $ | 824,638 | | | | | $ | — | | | | | $ | 824,638 | | |
Accrued expenses and other current liabilities
|
| | | | 204,479 | | | | | | 7,625,000 | | | | | | 7,829,479 | | |
Total current liabilities
|
| | | | 111,435,401 | | | | | | 7,625,000 | | | | | | 119,060,401 | | |
Total liabilities
|
| | | | 111,452,518 | | | | | | 7,625,000 | | | | | | 119,077,518 | | |
Accumulated deficit
|
| | | | (136,268,316) | | | | | | (7,625,000) | | | | | | (143,893,316) | | |
Total members’ deficit
|
| | | | (136,268,316) | | | | | | (7,625,000) | | | | | | (143,893,316) | | |
Contract liabilities
|
| |
In US$
|
| |||
Balance as of December 31, 2022
|
| | | | — | | |
Additions during the year
|
| | | | 1,023,007 | | |
Balance as of December 31, 2023
|
| | | | 1,023,007 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net (loss)
|
| | | $ | (35,532,791) | | | | | $ | (15,279,488) | | |
Dividend
|
| | | | (2,082,277) | | | | | | (1,927,830) | | |
Earnings available for common units
|
| | | $ | (37,615,068) | | | | | $ | (17,207,318) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average common units outstanding (basic)
|
| | | | 188,579,085 | | | | | | 67,134,921 | | |
Dilutive effect of potential membership units
|
| | | | — | | | | | | — | | |
Weighted average common units outstanding (diluted)
|
| | | | 188,579,085 | | | | | | 67,134,921 | | |
Basic earnings per unit
|
| | | $ | (0.20) | | | | | $ | (0.26) | | |
Diluted earnings per unit
|
| | | $ | (0.20) | | | | | $ | (0.26) | | |
| | |
Estimated
useful life |
| |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Finance lease ROU asset
|
| |
4 – 5 years
|
| | | $ | 33,662 | | | | | $ | 33,662 | | |
Computers and equipment
|
| |
3 – 5 years
|
| | | | 162,386 | | | | | | 175,011 | | |
Less: Accumulated depreciation and amortization
|
| | | | | | | (114,010) | | | | | | (95,234) | | |
Property and equipment, net
|
| | | | | | $ | 82,038 | | | | | $ | 113,439 | | |
|
Balance as of January 1, 2022
|
| | | $ | 518,453 | | |
|
Additions for current year tax credits earned
|
| | | | — | | |
|
Tax credits applied
|
| | | | (119,735) | | |
|
Balance as of December 31, 2022
|
| | | $ | 398,718 | | |
|
Additions for current year tax credits earned
|
| | | | — | | |
|
Tax credits applied
|
| | | | (122,013) | | |
|
Balance as of December 31, 2023
|
| | | $ | 276,705 | | |
| | |
As of December 31, 2023
|
| |
As of December 31, 2022
|
| ||||||||||||||||||||||||||||||
Entity
|
| |
Interest
Payable |
| |
Principal
Payable |
| |
Total
|
| |
Interest
Payable |
| |
Principal
Payable |
| |
Total
|
| ||||||||||||||||||
Azure, LLC
|
| | | $ | 1,904,740 | | | | | $ | 6,831,987 | | | | | $ | 8,736,727 | | | | | $ | 860,133 | | | | | $ | 6,586,987 | | | | | $ | 7,447,120 | | |
NACS, LLC
|
| | | | 20,939,396 | | | | | | 11,493,949 | | | | | | 32,433,345 | | | | | | 17,288,998 | | | | | | 11,493,949 | | | | | | 28,782,947 | | |
Assumed notes
|
| | | | 9,385,014 | | | | | | 3,770,119 | | | | | | 13,155,133 | | | | | | 7,874,215 | | | | | | 3,770,119 | | | | | | 11,644,334 | | |
Total
|
| | | $ | 32,229,150 | | | | | $ | 22,096,055 | | | | | $ | 54,325,205 | | | | | $ | 26,023,346 | | | | | $ | 21,851,055 | | | | | $ | 47,874,401 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Amortization of ROU Assets – Finance Leases
|
| | | $ | 5,160 | | | | | $ | 9,305 | | |
Interest on Lease Liabilities – Finance Leases
|
| | | | 294 | | | | | | 1,886 | | |
Short-term Lease Cost
|
| | | | 141,000 | | | | | | 125,700 | | |
Total Lease Cost
|
| | | $ | 146,454 | | | | | $ | 136,891 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Finance lease ROU assets, gross
|
| | | $ | 33,662 | | | | | $ | 33,662 | | |
Accumulated amortization
|
| | | | (33,662) | | | | | | (28,503) | | |
Finance lease ROU assets, net
|
| | | | — | | | | | | 5,159 | | |
Finance lease liabilities, current portion
|
| | | | — | | | | | | 6,355 | | |
Finance lease liabilities, less current portion
|
| | | | — | | | | | | — | | |
Total financing lease liabilities
|
| | | $ | — | | | | | $ | 6,355 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
|
Weighted Average Lease Term – Finance Leases
|
| |
0.00 year
|
| |
0.61 year
|
|
Weighted Average Discount Rate – Finance Leases
|
| |
0.00%
|
| |
16.45%
|
|
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Raw materials and parts
|
| | | $ | 182,455 | | | | | $ | — | | |
Work-in-progress
|
| | | $ | — | | | | | $ | — | | |
Finished goods
|
| | | $ | 67,389 | | | | | $ | — | | |
Total inventories
|
| | | $ | 249,844 | | | | | $ | — | | |
| | |
Total Units
|
| |
Weight-Average
Grant Date Fair Value Per Share |
| ||||||
Nonvested as of December 31, 2021
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 353,203 | | | | | | 0.01 | | |
Vested
|
| | | | (117,624) | | | | | | 0.01 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Nonvested as of December 31, 2022
|
| | | | 235,580 | | | | | $ | — | | |
Granted
|
| | | | 81,142 | | | | | | 0.14 | | |
Vested
|
| | | | (316,722) | | | | | | 0.04 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Nonvested as of December 31, 2023
|
| | | | — | | | | | $ | — | | |
Description
|
| |
Level
|
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
Liabilities | | | | | | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | | 3 | | | | | $ | 22,024,165 | | | | | $ | 5,652,553 | | |
Derivative Liabilities
|
| | | | 3 | | | | | $ | 922,834 | | | | | $ | 1,572,078 | | |
| | |
Maturities
|
| |
Effective Rate
|
| |
For the Year Ended
December 31, 2023 |
| |
For the Year Ended
December 31, 2022 |
| ||||||
Seaport notes
|
| |
2023
|
| |
12%
|
| | | | 12,670,200 | | | | | | 4,681,000 | | |
John Redmond notes
|
| |
2018 – 2024
|
| |
12.00% – 14.50%
|
| | | | 22,096,055 | | | | | | 21,851,055 | | |
Catalytic notes
|
| |
2020
|
| |
12%
|
| | | | 1,563,796 | | | | | | 1,421,633 | | |
Seed financing notes
|
| |
2024
|
| |
12%
|
| | | | 6,503,456 | | | | | | 6,424,145 | | |
Bay Point notes
|
| |
2023
|
| |
15%
|
| | | | 813,633 | | | | | | 670,000 | | |
Total Principal
|
| | | | | | | | | $ | 43,647,140 | | | | | $ | 35,047,833 | | |
Unamortized discount, including debt issuance costs
|
| | | | | | | | | | — | | | | | | (148,890) | | |
Accrued interest (compounded)
|
| | | | | | | | | | 45,348,977 | | | | | | 37,979,648 | | |
Total debt
|
| | | | | | | | | $ | 88,996,117 | | | | | $ | 72,878,591 | | |
Reported as: | | | | | | | | | | | | | | | | | | | |
Short-term debt
|
| | | | | | | | | $ | 88,996,117 | | | | | $ | 66,257,134 | | |
Long-term debt
|
| | | | | | | | | | — | | | | | | 6,621,457 | | |
Total
|
| | | | | | | | | $ | 88,996,117 | | | | | $ | 72,878,591 | | |
Issuance date
|
| |
Maturities
|
| |
Interest Rate
|
| |
Principal and Accrued Interest
|
| ||||||||||||
|
For the Year Ended
December 31, 2023 |
| |
For the Year Ended
December 31, 2022 |
| |||||||||||||||||
January 1, 2021
|
| |
March 31, 2024
|
| | | | 12.00% | | | | | $ | 985,227 | | | | | $ | 874,339 | | |
January 1, 2021
|
| |
March 31, 2024
|
| | | | 12.00% | | | | | $ | 4,803,224 | | | | | $ | 4,020,239 | | |
October 25, 2021
|
| |
March 31, 2024
|
| | | | 14.50% | | | | | $ | 547,938 | | | | | $ | 474,391 | | |
October 25, 2021
|
| |
March 31, 2024
|
| | | | 14.50% | | | | | $ | 1,232,860 | | | | | $ | 1,067,379 | | |
October 1, 2022
|
| |
March 31, 2024
|
| | | | 14.50% | | | | | $ | 1,167,478 | | | | | $ | 1,010,773 | | |
| | |
June 30, 2024
|
| |
December 31, 2023
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 112,201 | | | | | $ | 333,084 | | |
Prepaid expenses
|
| | | | 135,151 | | | | | | 244,030 | | |
R&D tax credit receivable
|
| | | | 222,941 | | | | | | 276,705 | | |
Inventory
|
| | | | 399,296 | | | | | | 249,844 | | |
Other current assets
|
| | | | 179,084 | | | | | | 163,512 | | |
Total current asset
|
| | | | 1,048,673 | | | | | | 1,267,175 | | |
Property and equipment, net
|
| | | | 65,799 | | | | | | 82,038 | | |
Total assets
|
| | | $ | 1,114,472 | | | | | $ | 1,349,213 | | |
LIABILITIES AND MEMBERS’ DEFICIT | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,391,983 | | | | | $ | 3,173,677 | | |
Accrued expenses and other current liabilities
|
| | | | 9,459,189 | | | | | | 9,421,258 | | |
Accrued compensation
|
| | | | 1,732,341 | | | | | | 1,610,052 | | |
Accrued federal tax liability, penalties and interest
|
| | | | 6,001,473 | | | | | | 5,415,149 | | |
Interest payable
|
| | | | 15,144,659 | | | | | | 12,749,929 | | |
Interest payable to related parties
|
| | | | 36,046,500 | | | | | | 32,599,048 | | |
Dividend payable
|
| | | | 401,432 | | | | | | 376,399 | | |
Deferred revenue
|
| | | | 932,066 | | | | | | 1,023,007 | | |
Derivative liabilities
|
| | | | 1,498,227 | | | | | | 922,834 | | |
Warrant liabilities
|
| | | | 35,502,826 | | | | | | 22,024,165 | | |
Related parties payable
|
| | | | 1,186,715 | | | | | | 885,041 | | |
Short-term debt, net
|
| | | | 24,102,085 | | | | | | 21,301,085 | | |
Short-term debt from related parties, net
|
| | | | 22,346,055 | | | | | | 22,346,055 | | |
Total current liabilities
|
| | | | 157,745,551 | | | | | | 133,847,699 | | |
Total liabilities
|
| | | $ | 157,745,551 | | | | | $ | 133,847,699 | | |
Commitments and contingencies (Note 12) | | | | | | | | | | | | | |
Series A units subject to possible redemption, 9,965,000 units at a
redemption value of $2.79 per unit and $2.68 per unit as of June 30, 2024 and December 31, 2023, respectively |
| | | | 27,762,892 | | | | | | 26,686,397 | | |
Members’ deficit | | | | | | | | | | | | | |
Series A units, 245,300 units authorized, 245,300 units issued and outstanding as of June 30, 2024 and December 31, 2023 respectively
|
| | | | — | | | | | | — | | |
Series B units, 298,925,730 units authorized, 9,906,827 units issued and outstanding as of June 30, 2024 and December 31, 2023, respectively
|
| | | | — | | | | | | — | | |
Series C units, 1,748,264 units authorized, 1,584,327 units issued and outstanding as of June 30, 2024 and December 31, 2023, respectively
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (184,393,971) | | | | | | (159,184,883) | | |
Total members’ deficit
|
| | | | (184,393,971) | | | | | | (159,184,883) | | |
Total liabilities and members’ deficit
|
| | | $ | 1,114,472 | | | | | $ | 1,349,213 | | |
| | |
For the Three Months Ended June 30,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Revenue
|
| | | $ | 522,166 | | | | | $ | — | | | | | $ | 522,166 | | | | | $ | — | | |
Cost of Goods Sold
|
| | | | 448,095 | | | | | | — | | | | | | 448,095 | | | | | | — | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 1,374,786 | | | | | $ | 1,012,589 | | | | | $ | 2,485,015 | | | | | $ | 1,381,125 | | |
Research and development expenses
|
| | | | 914,619 | | | | | | 863,776 | | | | | | 1,789,961 | | | | | | 1,685,626 | | |
Depreciation and amortization
|
| | | | 8,120 | | | | | | 10,032 | | | | | | 16,239 | | | | | | 20,065 | | |
Total operating expenses
|
| | | | 2,297,525 | | | | | | 1,886,397 | | | | | | 4,291,215 | | | | | | 3,086,816 | | |
Loss from operations
|
| | | | (2,223,454) | | | | | | (1,886,397) | | | | | | (4,217,144) | | | | | | (3,086,816) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,984,232) | | | | | | (2,504,102) | | | | | | (5,857,183) | | | | | | (4,800,045) | | |
Change in fair value of derivative liabilities
|
| | | | (33,754) | | | | | | (534,519) | | | | | | (575,393) | | | | | | (1,887,602) | | |
Change in fair value of warrant
liabilities |
| | | | (435,469) | | | | | | (6,391,453) | | | | | | (13,478,661) | | | | | | (11,481,935) | | |
Other income (expense), net
|
| | | | (30,195) | | | | | | — | | | | | | (16,176) | | | | | | — | | |
Total other income (expense):
|
| | | | (3,483,650) | | | | | | (9,430,074) | | | | | | (19,927,413) | | | | | | (18,169,582) | | |
Net loss
|
| | | $ | (5,707,104) | | | | | $ | (11,316,471) | | | | | $ | (24,144,557) | | | | | $ | (21,256,398) | | |
Net loss per unit: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.02) | | | | | $ | (0.27) | | | | | $ | (0.09) | | | | | $ | (0.50) | | |
Weighted average number of units: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 295,914,780 | | | | | | 44,329,378 | | | | | | 295,914,780 | | | | | | 44,232,350 | | |
| | |
Series A Preferred
Nonvoting Units |
| |
Series B Units
|
| |
Series C Profit Interest
Nonvoting |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Members’
Deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Non
redeemable Units |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2024
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2024
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (178,168,325) | | | | | $ | (178,168,325) | | |
Adjustment to shareholder receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (858) | | | | | | — | | | | | | (858) | | |
Unit-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,486 | | | | | | — | | | | | | 38,486 | | |
Preferred A Unit dividend
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (37,628) | | | | | | (518,542) | | | | | | (556,170) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,707,104) | | | | | | (5,707,104) | | |
Balance as of June 30, 2024
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (184,393,971) | | | | | $ | (184,393,971) | | |
| | |
Series A Preferred
Nonvoting Units |
| |
Series B Units
|
| |
Series C Profit Interest
Nonvoting |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Members’
Deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Non
redeemable Units |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2023
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2023
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,654,442 | | | | | $ | — | | | | | | 1,336,067 | | | | | $ | — | | | | | $ | — | | | | | $ | (132,096,326) | | | | | $ | (132,096,326) | | |
Adjustment to shareholder receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,636) | | | | | | — | | | | | | (2,636) | | |
Unit-based compensation
|
| | | | — | | | | | | — | | | | | | 252,385 | | | | | | — | | | | | | 248,260 | | | | | | — | | | | | | 104,469 | | | | | | — | | | | | | 104,469 | | |
Preferred A Unit dividend
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (101,834) | | | | | | (411,869) | | | | | | (513,703) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,316,471) | | | | | | (11,316,471) | | |
Balance as of June 30, 2023
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (143,824,666) | | | | | $ | (143,824,666) | | |
| | |
Series A Preferred
Nonvoting Units |
| |
Series B Units
|
| |
Series C Profit Interest
Nonvoting |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Members’
Deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Non
redeemable Units |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, 2024
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2023
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (159,184,883) | | | | | $ | (159,184,883) | | |
Adjustment to shareholder receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,488) | | | | | | — | | | | | | (1,488) | | |
Unit-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,486 | | | | | | — | | | | | | 38,486 | | |
Preferred A Unit dividend
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (36,998) | | | | | | (1,064,531) | | | | | | (1,101,529) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,144,557) | | | | | | (24,144,557) | | |
Balance as of June 30, 2024
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (184,393,971) | | | | | $ | (184,393,971) | | |
| | |
Series A Preferred
Nonvoting Units |
| |
Series B Units
|
| |
Series C Profit Interest
Nonvoting |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Members’
Deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Non
redeemable Units |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2023
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2022
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,590,106 | | | | | $ | — | | | | | | 1,336,067 | | | | | $ | — | | | | | $ | — | | | | | $ | (121,659,065) | | | | | $ | (121,659,065) | | |
Adjustment to shareholder receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,686) | | | | | | — | | | | | | (2,686) | | |
Unit-based compensation
|
| | | | — | | | | | | — | | | | | | 316,721 | | | | | | — | | | | | | 248,260 | | | | | | — | | | | | | 105,474 | | | | | | — | | | | | | 105,474 | | |
Preferred A Unit dividend
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (102,789) | | | | | | (909,203) | | | | | | (1,011,992) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,256,398) | | | | | | (21,256,398) | | |
Balance as of June 30, 2023
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (143,824,666) | | | | | $ | (143,824,666) | | |
| | |
Six Month Ended June 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net loss
|
| | | $ | (24,144,557) | | | | | $ | (21,256,398) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 16,239 | | | | | | 20,065 | | |
Unit-based compensation expense
|
| | | | 38,486 | | | | | | 105,474 | | |
Amortization of debt issuance cost
|
| | | | — | | | | | | 74,737 | | |
Change in fair value of derivative liabilities
|
| | | | 575,393 | | | | | | 1,887,602 | | |
Change in fair value of warrant liabilities
|
| | | | 13,478,661 | | | | | | 11,481,936 | | |
Change in operating assets and liabilities: | | | | | | | | | | | | | |
R&D tax credit receivable
|
| | | | 53,764 | | | | | | 60,517 | | |
Prepaid and other current assets
|
| | | | 93,307 | | | | | | (126,501) | | |
Inventory
|
| | | | (149,452) | | | | | | — | | |
Accounts payable
|
| | | | 218,306 | | | | | | 525,787 | | |
Accrued liabilities
|
| | | | 37,930 | | | | | | (18,168) | | |
Accrued compensation
|
| | | | 122,289 | | | | | | (163,684) | | |
Accrued federal tax liability, penalties and interest
|
| | | | 586,324 | | | | | | 490,271 | | |
Interest payable
|
| | | | 2,394,730 | | | | | | 1,619,310 | | |
Interest payable to related parties
|
| | | | 3,447,452 | | | | | | 3,048,462 | | |
Deferred revenue
|
| | | | (90,941) | | | | | | — | | |
Payable to related parties
|
| | | | 301,674 | | | | | | 108,689 | | |
Net cash (used in) operating activities
|
| | | | (3,020,395) | | | | | | (2,141,900) | | |
INVESTING ACTIVITIES | | | | | | | | | | | | | |
Net cash (used in) investing activities
|
| | | | — | | | | | | — | | |
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Proceeds from loans
|
| | | | 2,801,000 | | | | | | 2,138,305 | | |
Principal payments on finance lease liabilities
|
| | | | — | | | | | | (5,700) | | |
Repayment of loans
|
| | | | — | | | | | | (10,000) | | |
Adjustment to shareholder receivables
|
| | | | (1,488) | | | | | | (2,688) | | |
Net cash provided by financing activities
|
| | | | 2,799,512 | | | | | | 2,119,917 | | |
Net decrease in cash during period
|
| | | | (220,883) | | | | | | (21,983) | | |
Cash, beginning of period
|
| | | | 333,084 | | | | | | 92,975 | | |
Cash, end of period
|
| | | $ | 112,201 | | | | | $ | 70,992 | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES
|
| | | | | | | | | | | | |
Conversion of interest payable to debt
|
| | | $ | — | | | | | $ | 1,663,890 | | |
Series B units transfer from NACS to a vendor
|
| | | $ | 38,486 | | | | | $ | — | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss)
|
| | | $ | (5,707,104) | | | | | $ | (11,316,471) | | | | | $ | (24,144,557) | | | | | $ | (21,256,398) | | |
Dividend
|
| | | | (556,169) | | | | | | (513,703) | | | | | | (1,101,528) | | | | | | (1,011,992) | | |
Earnings available for common units
|
| | | $ | (6,263,273) | | | | | $ | (11,830,174) | | | | | $ | (25,246,085) | | | | | $ | (22,268,390) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common units outstanding (basic)
|
| | | | 295,914,780 | | | | | | 44,329,378 | | | | | | 295,914,780 | | | | | | 44,232,350 | | |
Dilutive effect of potential membership units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Weighted average common units outstanding (diluted)
|
| | | | 295,914,780 | | | | | | 44,329,378 | | | | | | 295,914,780 | | | | | | 44,232,350 | | |
Basic earnings per unit
|
| | | $ | (0.02) | | | | | $ | (0.27) | | | | | $ | (0.09) | | | | | $ | (0.50) | | |
Diluted earnings per unit
|
| | | $ | (0.02) | | | | | $ | (0.27) | | | | | $ | (0.09) | | | | | $ | (0.50) | | |
| | |
Estimated
useful life |
| |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
Finance lease ROU asset
|
| |
4 – 5 years
|
| | | | 33,662 | | | | | | 33,662 | | |
Computers and equipment
|
| |
3 – 5 years
|
| | | | 162,386 | | | | | | 162,386 | | |
Less: Accumulated depreciation and amortization
|
| | | | | | | (130,249) | | | | | | (114,010) | | |
Property and equipment, net
|
| | | | | | | 65,799 | | | | | | 82,038 | | |
| | |
As of June 30, 2024
|
| |
As of December 31, 2023
|
| ||||||||||||||||||||||||||||||
Entity
|
| |
Interest
Payable |
| |
Principal
Payable |
| |
Total
|
| |
Interest
Payable |
| |
Principal
Payable |
| |
Total
|
| ||||||||||||||||||
Azure, LLC
|
| | | $ | 2,481,158 | | | | | $ | 6,831,987 | | | | | $ | 9,313,145 | | | | | $ | 1,904,740 | | | | | $ | 6,831,987 | | | | | $ | 8,736,727 | | |
NACS, LLC
|
| | | | 22,934,701 | | | | | | 11,493,949 | | | | | | 34,428,650 | | | | | | 20,939,396 | | | | | | 11,493,949 | | | | | | 32,433,345 | | |
Assumed notes
|
| | | | 10,212,774 | | | | | | 3,770,119 | | | | | | 13,982,893 | | | | | | 9,385,014 | | | | | | 3,770,119 | | | | | | 13,155,133 | | |
Total
|
| | | $ | 35,628,633 | | | | | $ | 22,096,055 | | | | | $ | 57,724,688 | | | | | $ | 32,229,150 | | | | | $ | 22,096,055 | | | | | $ | 54,325,205 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Short-term Lease Cost
|
| | | | 45,501 | | | | | | 35,250 | | | | | | 87,585 | | | | | | 70,500 | | |
| | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
Raw materials and parts
|
| | | $ | 399,296 | | | | | $ | 182,455 | | |
Work-in-progress
|
| | | $ | — | | | | | $ | — | | |
Finished goods
|
| | | $ | — | | | | | $ | 67,389 | | |
Total inventories
|
| | | $ | 399,296 | | | | | $ | 249,844 | | |
Description
|
| |
Level
|
| |
June 30,
2024 |
| |
December 31,
2023 |
| |||||||||
Liabilities | | | | | | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | | 3 | | | | | $ | 35,502,826 | | | | | $ | 22,024,165 | | |
Derivative liabilities
|
| | | | 3 | | | | | $ | 1,498,227 | | | | | $ | 922,834 | | |
Warrant liabilities
|
| |
Three months ended
June 30, 2024 |
| |
Six months ended
June 30, 2024 |
| ||||||
Fair Value – beginning of period
|
| | | $ | 35,067,357 | | | | | $ | 22,024,165 | | |
Addition
|
| | | | — | | | | | | — | | |
Change in fair value
|
| | | | 435,469 | | | | | | 13,478,661 | | |
Fair Value – end of period
|
| | | $ | 35,502,826 | | | | | $ | 35,502,826 | | |
Derivative liabilities
|
| |
Three months ended
June 30, 2024 |
| |
Six months ended
June 30, 2024 |
| ||||||
Fair Value – beginning of period
|
| | | $ | 1,464,473 | | | | | $ | 922,834 | | |
Addition
|
| | | | 286,324 | | | | | | 479,678 | | |
Change in fair value
|
| | | | (252,570) | | | | | | 95,715 | | |
Fair Value – end of period
|
| | | $ | 1,498,227 | | | | | $ | 1,498,227 | | |
| | |
Maturities
|
| |
Effective Rate
|
| |
June 30, 2024
|
| |
December 31, 2023
|
| ||||||||||||
Seaport notes
|
| | | | 2024 | | | | | | 12% | | | | | | 14,066,200 | | | | | | 12,670,200 | | |
John Redmond notes
|
| |
2018 – 2024
|
| |
12.00% – 14.50%
|
| | | | 22,096,055 | | | | | | 22,096,055 | | | ||||||
Catalytic notes
|
| | | | 2020 | | | | | | 12% | | | | | | 1,563,796 | | | | | | 1,563,796 | | |
Seed financing notes
|
| | | | 2024 | | | | | | 12% | | | | | | 7,908,456 | | | | | | 6,503,456 | | |
Bay Point notes
|
| | | | 2023 | | | | | | 15% | | | | | | 813,633 | | | | | | 813,633 | | |
Total Principal
|
| | | | | | | | | | | | | | | $ | 46,448,140 | | | | | $ | 43,647,140 | | |
Accrued interest (compounded)
|
| | | | | | | | | | | | | | | | 51,191,159 | | | | | | 45,348,977 | | |
Total debt
|
| | | | | | | | | | | | | | | $ | 97,639,299 | | | | | $ | 88,996,117 | | |
Reported as: | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term debt
|
| | | | | | | | | | | | | | | | 97,639,299 | | | | | $ | 88,996,117 | | |
Long-term debt
|
| | | | | | | | | | | | | | | | — | | | | | | — | | |
Total
|
| | | | | | | | | | | | | | | $ | 97,639,299 | | | | | $ | 88,996,117 | | |
| | | | | | | | | | | |
Principal and Accrued Interest
|
| |||||||||
Issuance date
|
| |
Maturities
|
| |
Interest Rate
|
| |
As of June 30,
2024 |
| |
As of December 31,
2023 |
| |||||||||
January 1, 2021
|
| |
March 31, 2024
|
| | | | 12.00% | | | | | $ | 1,045,838 | | | | | $ | 985,227 | | |
January 1, 2021
|
| |
March 31, 2024
|
| | | | 12.00% | | | | | $ | 5,098,719 | | | | | $ | 4,803,224 | | |
October 25, 2021
|
| |
March 31, 2024
|
| | | | 14.50% | | | | | $ | 588,883 | | | | | $ | 547,938 | | |
October 25, 2021
|
| |
March 31, 2024
|
| | | | 14.50% | | | | | $ | 1,324,987 | | | | | $ | 1,232,860 | | |
October 1, 2022
|
| |
March 31, 2024
|
| | | | 14.50% | | | | | $ | 1,254,719 | | | | | $ | 1,167,478 | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-4 | | | |
| | | | | A-7 | | | |
| | | | | A-8 | | | |
| | | | | A-8 | | | |
| | | | | A-8 | | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-13 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-18 | | | |
| | | | | A-18 | | | |
| | | | | A-18 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-34 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-52 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-57 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-1-1 | | | |
| | | | | A-2-1 | | | |
| | | | | A-3-1 | | | |
| | | | | A-4-1 | | |
Exhibit
|
| |
Description
|
|
Exhibit A | | | Form of Lock-Up Agreement | |
Exhibit B | | | Form of Sponsor Support Agreement | |
Exhibit C | | | Form of Insider Letter Amendment | |
|
If to any Purchaser Party at or prior to the Closing, to:
|
| | with a copy (which will not constitute notice) to: | |
|
Mars Acquisition Corp.
Americas Tower, 1177 Avenue of the Americas Suite 5100 New York, New York 10036 Attn: Karl Brenza, CEO & CFO Telephone: (914) 374-0060 Email: kbrenza@verizon.net |
| |
VCL Law LLP
1945 Old Gallows Road, Suite 630 Vienna, Virginia 22182
Attn:
Fang Liu, Esq.
Bin Hu Karg, Esq.
Telephone No.: (703) 919-7285
Email:fliu@vcllegal.com;bhkarg@vcllegal.com |
|
|
If to the Company, to:
ScanTech Identification Beam Systems, LLC
1735 Enterprise Drive Buford, Georgia 30518 Attn: Dolan Falconer, President and CEO Email: dfalconer@scantechibs.com |
| |
with a copy (which will not constitute notice) to:
Ellenoff Grossman & Schole LLP
1345 Avenue of the Americas, 11th Floor New York, New York 10105
Attn:
Stuart Neuhauser, Esq.
Matthew A. Gray, Esq
Telephone No.: (212) 370-1300
Email: sneuhauser@egsllp.com; mgray@egsllp.com |
|
|
If to the Seller Representative to:
Dolan Falconer
ScanTech Identification Beam Systems, LLC 1735 Enterprise Drive Buford, Georgia 30518 Email: dfalconer@scantechibs.com |
| |
with a copy (which will not constitute notice) to:
Ellenoff Grossman & Schole LLP
1345 Avenue of the Americas, 11th Floor New York, New York 10105
Attn:
Stuart Neuhauser, Esq.
Matthew A. Gray, Esq
Telephone No.: (212) 370-1300
Email: sneuhauser@egsllp.com; mgray@egsllp.com |
|
| If to Pubco or any Surviving Subsidiary after the Closing, to: | | | with a copy (which will not constitute notice) to: | |
|
ScanTech AI Systems Inc.
1735 Enterprise Drive Buford, Georgia 30518 Attn: Dolan Falconer, President and CEO Email: dfalconer@scantechibs.com |
| |
Ellenoff Grossman & Schole LLP
1345 Avenue of the Americas, 11th Floor New York, New York 10105
Attn:
Stuart Neuhauser, Esq.
Matthew A. Gray, Esq.
Telephone No.: (212) 370-1300
Email:sneuhauser@egsllp.com; mgray@egsllp.com
-and-
VCL Law LLP
1945 Old Gallows Road, Suite 630 Vienna, Virginia 22182
Attn:
Fang Liu, Esq.
Bin Hu Karg, Esq.
Telephone No.: (703) 919-7285
Email:fliu@vcllegal.com; bhkarg@vcllegal.com |
|
| | | | | ||||
| | | | Name: | | | | |
| | | | Title: | | | Chief Executive Officer | |
Exhibit No.
|
| |
Description
|
|
3.4† | | | | |
3.5† | | | | |
4.1† | | | | |
4.2† | | | | |
4.3† | | | | |
4.4† | | | | |
4.5† | | | | |
5.1* | | | | |
8.1* | | | | |
10.1† | | | | |
10.2† | | | | |
10.3† | | | | |
10.4† | | | | |
10.5† | | | | |
10.6† | | | | |
10.7* | | | | |
10.8** | | | | |
10.9† | | | | |
10.10† | | | | |
10.11† | | | | |
10.12† | | | | |
10.13† | | | | |
10.14† | | | | |
10.15† | | | | |
10.16† | | | | |
10.17* | | | | |
10.18† | | | | |
10.19** | | | | |
10.20** | | | | |
10.21** | | | | |
10.22* | | | |
Exhibit No.
|
| |
Description
|
|
10.23† | | | | |
10.24† | | | | |
10.25† | | | | |
10.26* | | | | |
10.27* | | | | |
10.28* | | | | |
10.29* | | | | |
10.30* | | | | |
10.31* | | | | |
10.32* | | | | |
10.33* | | | | |
10.34* | | | Intercreditor and Collateral Agency Agreement, dated September 25, 2024, by and between Seaport Group SIBS LLC, Steele Interest SIBS LLC, Steele Interests SIBS II LLC, Steele Interests SIBS III LLC, Steele Interests SIBS IV LLC, Pubco and ScanTech | |
10.35* | | | | |
10.36* | | | | |
10.37* | | | Leak Out Agreement, dated September 20, 2024, by and between Bay Point Capital Partners LP, Catalytic Holdings I LLC, TFGS Holding VII LLC and Pubco | |
10.38* | | | | |
10.39† | | | | |
10.40* | | | | |
10.41* | | | | |
10.42† | | | | |
10.43* | | | | |
10.44* | | | | |
23.1* | | | | |
23.2* | | | | |
23.3* | | | Consent of VCL Law LLP (included as part of Exhibit 5.1 and Exhibit 8.1) | |
23.4† | | | | |
24.1† | | | Power of Attorney (contained on the signature page to the registration statement as originally filed with the SEC on June 28, 2024.) | |
99.1† | | | |
Exhibit No.
|
| |
Description
|
|
99.2† | | | | |
99.3† | | | | |
99.4* | | | | |
99.5* | | | | |
99.6* | | | | |
99.7* | | | | |
99.8† | | | | |
99.9† | | | | |
107* | | | |