|
Nevada
(State or other jurisdiction of
incorporation or organization) |
| |
6510
(Primary Standard
Industrial Classification Code Number) |
| |
85-2728630
(I.R.S. Employer
Identification No.) |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☐
|
|
| | |
Page
|
| |||
| | | | i | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 32 | | | |
| | | | 35 | | | |
| | | | 40 | | | |
| | | | 45 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 53 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 66 | | | |
| | | | 69 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | F-1 | | |
Name and Address
|
| |
Number of Shares
Beneficially Owned |
| |
Percentage of
Ownership |
| ||||||
Public stockholders
|
| | | | 148,585 | | | | | | * | | |
nXgen
|
| | | | 18,750,000 | | | | | | 99.1% | | |
Independent Directors
|
| | | | 30,000 | | | | | | * | | |
Total shares
|
| | | | 18,928,585 | | | | | | | | |
| | |
CONX Corp
(Historical) |
| |
Transaction
Adjustments |
| | | | |
Pro Forma
(Before Share Redemption) |
| |
Additional
Transaction Adjustments (Actual Share Redemption) |
| |
Pro Forma
(Transaction and Share Redemption) |
| |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 103,135 | | | | | $ | (26,750,000) | | | |
A
|
| | | $ | 189,477,842 | | | | | $ | (20,578,200) | | | | | $ | 168,899,642 | | |
| | | | | | | | | | | 200,000,000 | | | |
B
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (1,224,869) | | | |
C
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (2,258,914) | | | |
E
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (2,608,426) | | | |
F
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 22,216,916 | | | |
G
|
| | | | | | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 217,417 | | | | | | | | | | | | | | | 217,417 | | | | | | | | | | | | 217,417 | | |
Total current assets
|
| | | | 320,552 | | | | | | 189,374,707 | | | | | | | | | 189,695,259 | | | | | | (20,578,200) | | | | | | 169,117,059 | | |
Noncurrent Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash held in trust
|
| | | | 22,216,916 | | | | | | (22,216,916) | | | |
G
|
| | | | — | | | | | | | | | | | | — | | |
Property and equipment, net
|
| | | | — | | | | | | 23,346,068 | | | |
A
|
| | | | 23,346,068 | | | | | | | | | | | | 23,346,068 | | |
Total noncurrent assets
|
| | | | 22,216,916 | | | | | | 1,129,152 | | | | | | | | | 23,346,068 | | | | | | — | | | | | | 23,346,068 | | |
Total assets
|
| | | $ | 22,537,468 | | | | | $ | 190,503,859 | | | | | | | | $ | 213,041,327 | | | | | $ | (20,578,200) | | | | | $ | 192,463,127 | | |
Liabilities and Stockholders’ Equity (Deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 26,597 | | | | | $ | | | | | | | | $ | 26,597 | | | | | $ | | | | | $ | 26,597 | | | ||
Working capital loan – related party
|
| | | | 900,000 | | | | | | (900,000) | | | |
F
|
| | | | — | | | | | | | | | | | | — | | |
Extension notes – related party
|
| | | | 1,708,426 | | | | | | (1,708,426) | | | |
F
|
| | | | — | | | | | | | | | | | | — | | |
Accrued expenses
|
| | | | 2,022,486 | | | | | | (1,983,914) | | | |
E
|
| | | | 38,572 | | | | | | | | | | | | 38,572 | | |
Accrued excise tax payable
|
| | | | 639,193 | | | | | | | | | | | | | | | 639,193 | | | | | | | | | | | | 639,193 | | |
Income taxes payable
|
| | | | 59,675 | | | | | | (59,675) | | | |
C
|
| | | | — | | | | | | | | | | | | — | | |
Total current liabilities
|
| | | | 5,356,377 | | | | | | (4,652,015) | | | | | | | | | 704,362 | | | | | | — | | | | | | 704,362 | | |
Long-Term Obligations, Net of Current Portion: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred legal fees
|
| | | | 275,000 | | | | | | (275,000) | | | |
E
|
| | | | — | | | | | | | | | | | | — | | |
Deferred underwriting fee payable
|
| | | | 26,250,000 | | | | | | (26,250,000) | | | |
D
|
| | | | — | | | | | | | | | | | | — | | |
Equity forward liability
|
| | | | 332,000 | | | | | | (332,000) | | | |
B
|
| | | | — | | | | | | | | | | | | — | | |
Derivative warrant liabilities
|
| | | | 6,013,658 | | | | | | | | | | | | | | | 6,013,658 | | | | | | | | | | | | 6,013,658 | | |
Total long-term obligations, net of current
portion |
| | | | 32,870,658 | | | | | | (26,857,000) | | | | | | | | | 6,013,658 | | | | | | — | | | | | | 6,013,658 | | |
Total liabilities
|
| | | | 38,227,035 | | | | | | (31,509,015) | | | | | | | | | 6,718,020 | | | | | | — | | | | | | 6,718,020 | | |
Class A common stock subject to possible redemption
|
| | | | 22,216,916 | | | | | | | | | | | | | | | 22,216,916 | | | | | | (20,578,200) | | | | | | 1,638,716 | | |
Stockholders’ Equity (Deficit): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | 200,332,000 | | | |
B
|
| | | | 200,332,000 | | | | | | | | | | | | 200,332,000 | | |
Class A common stock
|
| | | | 3 | | | | | | | | | | | | | | | 3 | | | | | | | | | | | | 3 | | |
Class B common stock
|
| | | | 1,875 | | | | | | | | | | | | | | | 1,875 | | | | | | | | | | | | 1,875 | | |
Accumulated deficit
|
| | | | (37,908,361) | | | | | | (3,403,933) | | | |
A
|
| | | | (16,227,488) | | | | | | | | | | | | (16,227,488) | | |
| | | | | | | | | | | (1,165,194) | | | |
C
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 26,250,000 | | | |
D
|
| | | | | | | | | | | | | | | | | | |
Total stockholders’ equity (deficit)
|
| | | | (37,906,483) | | | | | | 222,012,874 | | | | | | | | | 184,106,391 | | | | | | — | | | | | | 184,106,391 | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 22,537,468 | | | | | $ | 190,503,859 | | | | | | | | $ | 213,041,327 | | | | | $ | (20,578,200) | | | | | $ | 192,463,127 | | |
| | |
CONX Corp
(Historical) |
| |
Transaction
Adjustments |
| | | | |
Pro Forma
(Before Share Redemption) |
| |
Additional
Transaction Adjustments (Actual Share Redemption) |
| |
Pro Forma
(Transaction and Share Redemption) |
| |||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue
|
| | | $ | — | | | | | $ | 2,742,000 | | | |
BB
|
| | | $ | 2,742,000 | | | | | $ | | | | | $ | 2,742,000 | | | |
Total revenue
|
| | | | — | | | | | | 2,742,000 | | | | | | | | | 2,742,000 | | | | | | — | | | | | | 2,742,000 | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
expenses |
| | | | 1,178,513 | | | | | | 2,112,783 | | | |
CC
|
| | | | 3,291,296 | | | | | | | | | | | | 3,291,296 | | |
Depreciation and amortization
|
| | | | — | | | | | | 929,022 | | | |
AA
|
| | | | 929,022 | | | | | | | | | | | | 929,022 | | |
Total costs and expenses
|
| | | | 1,178,513 | | | | | | 3,041,805 | | | | | | | | | 4,220,318 | | | | | | — | | | | | | 4,220,318 | | |
Operating income (loss)
|
| | | | (1,178,513) | | | | | | (299,805) | | | | | | | | | (1,478,318) | | | | | | — | | | | | | (1,478,318) | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Change in fair value of warrant liabilities
|
| | | | (325,000) | | | | | | | | | | | | | | | (325,000) | | | | | | | | | | | | (325,000) | | |
Change in fair value of equity forward liability
|
| | | | (4,693,000) | | | | | | | | | | | | | | | (4,693,000) | | | | | | | | | | | | (4,693,000) | | |
Interest income on investments held
in Trust Account |
| | | | 267,481 | | | | | | (267,481) | | | |
DD
|
| | | | — | | | | | | | | | | | | — | | |
Total other income (expense)
|
| | | | (4,750,519) | | | | | | (267,481) | | | | | | | | | (5,018,000) | | | | | | — | | | | | | (5,018,000) | | |
Income (loss) before income taxes
|
| | | | (5,929,032) | | | | | | (567,286) | | | | | | | | | (6,496,318) | | | | | | | | | | | | (6,496,318) | | |
Income tax (expense) benefit
|
| | | | (65,469) | | | | | | 136,149 | | | |
EE
|
| | | | 70,680 | | | | | | | | | | | | 70,680 | | |
Net income (loss)
|
| | | | (5,994,501) | | | | | | (431,137) | | | | | | | | | (6,425,638) | | | | | | — | | | | | | (6,425,638) | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A – Common Stock
|
| | | | 5,047,364 | | | | | | | | | | | | | | | 5,047,364 | | | | | | | | | | | | 3,086,002 | | |
Class B – Common stock
|
| | | | 18,750,000 | | | | | | | | | | | | | | | 18,750,000 | | | | | | | | | | | | 18,750,000 | | |
Basic and diluted net (loss) income per common share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A – Common Stock
|
| | | $ | (0.25) | | | | | | | | | | | | | | $ | (0.27) | | | | | | | | | | | $ | (0.29) | | |
Class B – Common stock
|
| | | $ | (0.25) | | | | | | | | | | | | | | $ | (0.27) | | | | | | | | | | | $ | (0.29) | | |
| | |
CONX Corp
(Historical) |
| |
Transaction
Adjustments |
| | | | |
Pro Forma
(Before Share Redemption) |
| |
Additional
Transaction Adjustments (Actual Share Redemption) |
| |
Pro Forma
(Transaction and Share Redemption) |
| |||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue
|
| | | $ | — | | | | | $ | 685,500 | | | |
BB
|
| | | $ | 685,500 | | | | | $ | | | | | $ | 685,500 | | | |
Total revenue
|
| | | | — | | | | | | 685,500 | | | | | | | | | 685,500 | | | | | | — | | | | | | 685,500 | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
expenses |
| | | | 1,072,033 | | | | | | (887,914) | | | |
CC
|
| | | | 184,119 | | | | | | | | | | | | 184,119 | | |
Depreciation and amortization
|
| | | | — | | | | | | 232,256 | | | |
AA
|
| | | | 232,256 | | | | | | | | | | | | 232,256 | | |
Total costs and expenses
|
| | | | 1,072,033 | | | | | | (655,659) | | | | | | | | | 416,375 | | | | | | — | | | | | | 416,375 | | |
Operating income (loss)
|
| | | | (1,072,033) | | | | | | 1,341,159 | | | | | | | | | 269,126 | | | | | | — | | | | | | 269,126 | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Change in fair value of warrant liabilities
|
| | | | 3,191,842 | | | | | | | | | | | | | | | 3,191,842 | | | | | | | | | | | | 3,191,842 | | |
Change in fair value of equity forward
liability |
| | | | (7,000) | | | | | | | | | | | | | | | (7,000) | | | | | | | | | | | | (7,000) | | |
Interest income on investments held in
Trust Account |
| | | | 250,812 | | | | | | (250,812) | | | |
DD
|
| | | | — | | | | | | | | | | | | — | | |
Total other income (expense)
|
| | | | 3,435,654 | | | | | | (250,812) | | | | | | | | | 3,184,842 | | | | | | — | | | | | | 3,184,842 | | |
Income (loss) before income taxes
|
| | | | 2,363,621 | | | | | | 1,090,347 | | | | | | | | | 3,453,968 | | | | | | | | | | | | 3,453,968 | | |
Income tax (expense) benefit
|
| | | | 10,336 | | | | | | (261,683) | | | |
EE
|
| | | | (251,347) | | | | | | | | | | | | (251,347) | | |
Net income (loss)
|
| | | | 2,373,957 | | | | | | 828,663 | | | | | | | | | 3,202,620 | | | | | | — | | | | | | 3,202,620 | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A – Common Stock
|
| | | | 2,090,269 | | | | | | | | | | | | | | | 2,090,269 | | | | | | | | | | | | 148,585 | | |
Class B – Common stock
|
| | | | 18,750,000 | | | | | | | | | | | | | | | 18,750,000 | | | | | | | | | | | | 18,750,000 | | |
Basic and diluted net (loss) income per
common share |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A – Common Stock
|
| | | $ | 0.11 | | | | | | | | | | | | | | $ | 0.15 | | | | | | | | | | | $ | 0.17 | | |
Class B – Common stock
|
| | | $ | 0.11 | | | | | | | | | | | | | | $ | 0.15 | | | | | | | | | | | $ | 0.17 | | |
Year Ended December 31, 2023
|
| |
Assuming No
Redemptions |
| |
Assuming Actual
Redemptions |
| ||||||
Pro forma net income (loss)
|
| | | $ | (6,425,638) | | | | | $ | (6,425,638) | | |
Pro forma weighted average shares outstanding – basic and diluted
|
| | | | 23,797,364 | | | | | | 21,836,002 | | |
Net income (loss) per share – basic and diluted
|
| | | $ | (0.27) | | | | | $ | (0.29) | | |
Pro Forma Weighted Average Shares | | | | | | | | | | | | | |
Public stockholders
|
| | | | 5,017,364 | | | | | | 3,056,002 | | |
nXgen
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
Independent Directors
|
| | | | 30,000 | | | | | | 30,000 | | |
Pro forma weighted average shares outstanding, basic and diluted
|
| | | | 23,797,364 | | | | | | 21,836,002 | | |
Three Months Ended March 31, 2024
|
| |
Assuming No
Redemptions |
| |
Assuming Actual
Redemptions |
| ||||||
Pro forma net income (loss)
|
| | | $ | 3,202,620 | | | | | $ | 3,202,620 | | |
Pro forma weighted average shares outstanding – basic and diluted
|
| | | | 20,840,269 | | | | | | 18,898,585 | | |
Net income (loss) per share – basic and diluted
|
| | | $ | 0.15 | | | | | $ | 0.17 | | |
Pro Forma Weighted Average Shares | | | | | | | | | | | | | |
Public stockholders
|
| | | | 2,060,269 | | | | | | 118,485 | | |
nXgen
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
Independent Directors
|
| | | | 30,000 | | | | | | 30,000 | | |
Pro forma weighted average shares outstanding, basic and diluted
|
| | | | 20,840,269 | | | | | | 18,898,585 | | |
Name
|
| |
Age
|
| |
Position
|
|
Charles W. Ergen | | |
71
|
| | Chairman | |
Jason Kiser | | |
59
|
| | Chief Executive Officer, Director | |
Gerald Gorman | | |
69
|
| | Director | |
David K. Moskowitz | | |
66
|
| | Director | |
Adrian Steckel | | |
57
|
| | Director | |
Individual
|
| |
Entity
|
| |
Entity’s Business
|
| |
Affiliation
|
|
Charles W. Ergen
|
| | DISH Network Corporation | | | Telecommunications, Cable and Wireless | | | Chairman | |
| | | Echostar Corporation | | | Telecommunications, Cable and Wireless | | | Chairman | |
Jason Kiser
|
| | DISH Network Corporation | | | Telecommunications, Cable and Wireless | | | Treasurer until 2023 | |
Gerald Gorman
|
| |
World MediaGroup, LLC
|
| | Information | | | Chief Executive Officer | |
Adrian Steckel
|
| | Uphold Ltd. | | | Financial Services | | | Director | |
Name and Address(1)
|
| |
Number of Shares of
Class A Common Stock Beneficially Owned |
| |
Percentage
of Class(2) |
| ||||||
nXgen Opportunities, LLC(3)(4)
|
| | | | 30,083,333 | | | | | | 99.41% | | |
Charles W. Ergen(3)(4)
|
| | | | 30,083,333 | | | | | | 99.41% | | |
Ranch Legacy Trust(5)
|
| | | | 17,391,300 | | | | | | 47.88% | | |
Jason Kiser(3)
|
| | | | — | | | | | | — | | |
Gerald Gorman
|
| | | | 10,000 | | | | | | * | | |
David K. Moskowitz
|
| | | | 10,000 | | | | | | * | | |
Adrian Steckel
|
| | | | 10,000 | | | | | | * | | |
All directors and executive officers as a group (five individuals)
|
| | | | 30,113,333 | | | | | | 99.51% | | |
| | |
Securities Beneficially
Owned prior to this Offering |
| |
Securities to be
Offered in this Offering |
| |
Securities Beneficially Owned
after this Offering |
| |||||||||||||||||||||||||||
Names and Addresses
|
| |
Shares of
Common Stock |
| |
Warrants
|
| |
Shares of
Common Stock(1) |
| |
Shares of
Common Stock |
| |
Percentage
|
| |
Percentage
|
| ||||||||||||||||||
Gerald Gorman(3)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | |
Adrian Steckel(4)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | |
David K. Moskowitz(5)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | |
Redemption Date
(period to expiration of warrants) |
| |
Redemption Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
Page
|
| |||
Audited Financial Statements of CONX Corp: | | | | | | | |
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
Unaudited Financial Statements of CONX Corp: | | | |||||
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
| | | | F-30 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
Prepaid expenses
|
| | | | 9,166 | | | | | | 23,105 | | |
Total current assets
|
| | | | 17,328 | | | | | | 1,420,401 | | |
Cash held in trust account
|
| | | | 21,966,104 | | | | | | 84,243,386 | | |
Total assets
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
Liabilities, Class A Common Stock Subject to Redemption, and Stockholders’ Deficit:
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 76,826 | | | | | $ | 19,114 | | |
Working capital loan – related party
|
| | | | 400,000 | | | | | | — | | |
Extension notes – related party
|
| | | | 1,708,426 | | | | | | 333,935 | | |
Accrued expenses
|
| | | | 1,097,000 | | | | | | 575,300 | | |
Accrued excise tax payable
|
| | | | 639,193 | | | | | | — | | |
Income taxes payable
|
| | | | 70,011 | | | | | | 1,208,515 | | |
Total current liabilities
|
| | | | 3,991,456 | | | | | | 2,136,864 | | |
Deferred legal fees
|
| | | | 275,000 | | | | | | 275,000 | | |
Deferred underwriting fee payable
|
| | | | 26,250,000 | | | | | | 26,250,000 | | |
Equity forward liability
|
| | | | 325,000 | | | | | | — | | |
Derivative warrant liabilities
|
| | | | 9,205,500 | | | | | | 4,512,500 | | |
Total liabilities
|
| | | | 40,046,956 | | | | | | 33,174,364 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 2,090,269 shares at redemption value of $10.51 per share at December 31, 2023 and 8,348,384 shares at redemption value of $10.09 per share at December 31, 2022
|
| | | | 21,966,104 | | | | | | 84,243,386 | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 20,000,000 shares authorized; none issued or outstanding at December 31, 2023 and 2022
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value, 500,000,000 shares authorized; 30,000 shares issued and outstanding at December 31, 2023 and 2022
|
| | | | 3 | | | | | | 3 | | |
Class B common stock, $0.0001 par value; 50,000,000 shares authorized; 18,750,000 shares issued and outstanding at December 31, 2023 and 2022
|
| | | | 1,875 | | | | | | 1,875 | | |
Accumulated deficit
|
| | | | (40,031,506) | | | | | | (31,755,841) | | |
Total Stockholders’ Deficit
|
| | | | (40,029,628) | | | | | | (31,753,963) | | |
Total Liabilities, Class A Common Stock Subject to Redemption, and Stockholders’ Deficit
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
| | |
For the Year
Ended December 31, 2023 |
| |
For the Year
Ended December 31, 2022 |
| ||||||
General and administrative expenses
|
| | | $ | 1,178,513 | | | | | $ | 888,749 | | |
Loss from operations
|
| | | | (1,178,513) | | | | | | (888,749) | | |
Other income | | | | | | | | | | | | | |
Change in fair value of equity forward
|
| | | | (325,000) | | | | | | — | | |
Change in fair value of derivative warrant liabilities
|
| | | | (4,693,000) | | | | | | 21,359,166 | | |
Interest income on investments held in Trust Account
|
| | | | 267,481 | | | | | | 4,937,551 | | |
Total other (loss) income
|
| | | | (4,750,519) | | | | | | 26,296,717 | | |
(Loss) income before income tax provision
|
| | | | (5,929,032) | | | | | | 25,407,968 | | |
Income tax provision
|
| | | | 65,469 | | | | | | 1,213,218 | | |
Net (loss) income
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
Weighted average common shares outstanding, basic and diluted | | | | | | | | | | | | | |
Class A – Common stock
|
| | | | 5,047,364 | | | | | | 64,226,579 | | |
Class B – Common stock
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
Basic and diluted net (loss) income per common share | | | | | | | | | | | | | |
Class A – Common stock
|
| | | $ | (0.25) | | | | | $ | 0.29 | | |
Class B – Common stock
|
| | | $ | (0.25) | | | | | $ | 0.29 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance January 1, 2023
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
Accretion adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,641,971) | | | | | | (1,641,971) | | |
Excise tax imposed on common
stock redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (639,193) | | | | | | (639,193) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,994,501) | | | | | | (5,994,501) | | |
Balance – December 31, 2023
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (40,031,506) | | | | | $ | (40,029,628) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance January 1, 2022
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (51,793,069) | | | | | $ | (51,791,191) | | |
Accretion adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,157,522) | | | | | | (4,157,522) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,194,750 | | | | | | 24,194,750 | | |
Balance – December 31, 2022
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
| | |
Year Ended
December 31, 2023 |
| |
Year Ended
December 31, 2022 |
| ||||||
Operating Activities | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
Adjustments to reconcile net (loss) income to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on investments held in Trust Account
|
| | | | (267,481) | | | | | | (4,937,551) | | |
Change in fair value of derivative warrant liabilities
|
| | | | 4,693,000 | | | | | | (21,359,166) | | |
Change in fair value of equity forward liability
|
| | | | 325,000 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 13,938 | | | | | | 46,895 | | |
Other receivable
|
| | | | — | | | | | | 3,508 | | |
Accounts payable
|
| | | | 57,714 | | | | | | 19,114 | | |
Accrued expenses
|
| | | | 521,700 | | | | | | 289,289 | | |
Income taxes payable
|
| | | | (1,138,504) | | | | | | 1,195,769 | | |
Net cash used in operating activities
|
| | | | (1,789,134) | | | | | | (547,392) | | |
Investing Activities | | | | | | | | | | | | | |
Deposit of cash into trust account
|
| | | | (1,374,491) | | | | | | — | | |
Cash distributed from Trust Account
|
| | | | 63,919,253 | | | | | | 670,774,520 | | |
Net cash provided by investing activities
|
| | | | 62,544,762 | | | | | | 670,774,520 | | |
Financing Activities | | | | | | | | | | | | | |
Redemptions of Class A common stock
|
| | | | (63,919,253) | | | | | | (669,914,136) | | |
Cash from Working Capital Loan
|
| | | | 400,000 | | | | | | — | | |
Proceeds from extension notes payable
|
| | | | 1,374,491 | | | | | | 333,935 | | |
Net cash used in financing activities
|
| | | | (62,144,762) | | | | | | (669,580,201) | | |
Net change in cash
|
| | | | (1,389,134) | | | | | | 646,927 | | |
Cash – beginning of the year
|
| | |
|
1,397,296
|
| | | |
|
750,369
|
| |
Cash – end of the year
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
Supplemental Cash Flow Information | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 1,190,035 | | | | | $ | — | | |
Supplemental Disclosure of Non-cash Financing and Investing Activities | | | | | | | | | | | | | |
Excise tax liability accrued for common stock redemptions
|
| | | $ | 639,193 | | | | | $ | — | | |
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net (loss) income per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net (loss) income
|
| | | $ | (1,271,419) | | | | | $ | (4,723,082) | | | | | $ | 18,727,526 | | | | | $ | 5,467,224 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 5,047,364 | | | | | | 18,750,000 | | | | | | 64,226,579 | | | | | | 18,750,000 | | |
Basic and diluted net (loss) income per share
|
| | | $ | (0.25) | | | | | $ | (0.25) | | | | | $ | 0.29 | | | | | $ | 0.29 | | |
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
Deferred tax asset (liability) | | | | | | | | | | | | | |
Startup and organizational costs
|
| | | $ | 394,830 | | | | | $ | 234,069 | | |
Accrued expenses
|
| | | | 268,502 | | | | | | 140,810 | | |
Total deferred tax asset (liability)
|
| | | | 663,332 | | | | | | 374,879 | | |
Valuation allowance
|
| | | | (663,332) | | | | | | (374,879) | | |
Deferred tax asset (liability), net of allowance
|
| | | $ | — | | | | | $ | — | | |
| | |
For the Years Ended
|
| |||||||||
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
Federal | | | | | | | | | | | | | |
Current expense
|
| | | $ | 65,469 | | | | | $ | 995,966 | | |
Deferred benefit (expense)
|
| | | | 247,488 | | | | | | 220,738 | | |
State and Local
|
| | | | | | | | | | | | |
Current
|
| | | | — | | | | | | 217,252 | | |
| | |
For the Years Ended
|
| |||||||||
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
Deferred
|
| | | | 40,965 | | | | | | 55,054 | | |
Change in valuation allowance
|
| | | | (288,453) | | | | | | (275,792) | | |
Income tax provision
|
| | | $ | 65,469 | | | | | $ | 1,213,218 | | |
|
| | |
2023
|
| |
2022
|
| ||||||
Statutory federal income tax rate (benefit)
|
| | | | 21.0% | | | | | | 21.0% | | |
Change in fair value of derivative warrant liabilities and equity forward
|
| | | | (17.6)% | | | | | | (17.7)% | | |
Change in valuation allowance
|
| | | | (4.1)% | | | | | | 0.7% | | |
Income tax expense
|
| | | | (0.7)% | | | | | | 4.0% | | |
Description
|
| |
Level
|
| |
December 31, 2023
|
| ||||||
Liabilities: | | | | | | | | | | | | | |
Private Placement Warrants
|
| | | | 2 | | | | | $ | 3,468,000 | | |
Public Warrants
|
| | | | 1 | | | | | $ | 5,737,500 | | |
Equity Forward
|
| | | | 3 | | | | | $ | 325,000 | | |
Description
|
| |
Level
|
| |
December 31, 2022
|
| ||||||
Liabilities: | | | | | | | | | | | | | |
Private Placement Warrants
|
| | | | 2 | | | | | $ | 1,700,000 | | |
Public Warrants
|
| | | | 1 | | | | | $ | 2,812,500 | | |
| | |
Aggregate
Private Warrants |
| |
Public
Warrants |
| |
Warrant
Liability |
| |||||||||
Fair value as of December 31, 2022
|
| | | $ | 1,700,000 | | | | | $ | 2,812,500 | | | | | $ | 4,512,500 | | |
Change in fair value
|
| | | | 1,768,000 | | | | | | 2,925,000 | | | | | | 4,693,000 | | |
Fair value as of December 31, 2023
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
| Equity Forward | | | | | | | |
|
Fair value as of December 31, 2022
|
| | | $ | — | | |
|
Fair value at inception, November 1, 2023
|
| | | | 325,000 | | |
|
Change in fair value
|
| | | | — | | |
|
Fair value as of December 31, 2023
|
| | | $ | 32,000 | | |
Valuation Technique
|
| |
Unobservable Input
|
| |
Amount
|
|
Monte Carlo simulation | | |
Volatility
|
| |
27%
|
|
| | |
Credit adjusted discount rate
|
| |
35%
|
|
| | |
Transaction probability
|
| |
4%
|
|
| | |
March 31,
2024 (unaudited) |
| |
December 31,
2023 |
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 103,135 | | | | | $ | 8,162 | | |
Prepaid expenses
|
| | | | 217,417 | | | | | | 9,166 | | |
Total current assets
|
| | | | 320,552 | | | | | | 17,328 | | |
Cash held in trust account
|
| | | | 22,216,916 | | | | | | 21,966,104 | | |
Total assets
|
| | | $ | 22,537,468 | | | | | $ | 21,983,432 | | |
Liabilities, Class A Common Stock Subject to Redemption, and Stockholders’
Deficit: |
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 26,597 | | | | | $ | 76,826 | | |
Working capital loan – related party
|
| | | | 900,000 | | | | | | 400,000 | | |
Extension notes – related party
|
| | | | 1,708,426 | | | | | | 1,708,426 | | |
Accrued expenses
|
| | | | 2,022,486 | | | | | | 1,097,000 | | |
Accrued excise tax payable
|
| | | | 639,193 | | | | | | 639,193 | | |
Income taxes payable
|
| | | | 59,675 | | | | | | 70,011 | | |
Total current liabilities
|
| | | | 5,356,377 | | | | | | 3,991,456 | | |
Deferred legal fees
|
| | | | 275,000 | | | | | | 275,000 | | |
Deferred underwriting fee payable
|
| | | | 26,250,000 | | | | | | 26,250,000 | | |
Equity forward liability
|
| | | | 332,000 | | | | | | 325,000 | | |
Derivative warrant liabilities
|
| | | | 6,013,658 | | | | | | 9,205,500 | | |
Total liabilities
|
| | | | 38,227,035 | | | | | | 40,046,956 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 2,090,269 shares at redemption value of $10.63 per share at March 31, 2024 and 2,090,269 shares at redemption value of $10.51 per share at December 31, 2023
|
| | | | 22,216,916 | | | | | | 21,966,104 | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 20,000,000 shares authorized; none issued or outstanding at March 31, 2024 and December 31, 2023
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value, 500,000,000 shares authorized; 30,000 shares issued and outstanding at March 31, 2024 and December 31, 2023
|
| | | | 3 | | | | | | 3 | | |
Class B common stock, $0.0001 par value; 50,000,000 shares authorized; 18,750,000 shares issued and outstanding at March 31, 2024 and December 31, 2023
|
| | | | 1,875 | | | | | | 1,875 | | |
Accumulated deficit
|
| | | | (37,908,361) | | | | | | (40,031,506) | | |
Total Stockholders’ Deficit
|
| | | | (37,906,483) | | | | | | (40,029,628) | | |
Total Liabilities, Class A Common Stock Subject to Redemption, and Stockholders’ Deficit
|
| | | $ | 22,537,468 | | | | | $ | 21,983,432 | | |
| | |
For the Three Months
Ended March 31, 2024 |
| |
For the Three Months
Ended March 31, 2023 |
| ||||||
General and administrative expenses
|
| | | $ | 1,072,033 | | | | | $ | 277,914 | | |
Loss from operations
|
| | | | (1,072,033) | | | | | | (277,914) | | |
Other income (expense) | | | | | | | | | | | | | |
Change in fair value of extension note
|
| | | | | | | | | | 417,419 | | |
Change in fair value of equity forward
|
| | | | (7,000) | | | | | | — | | |
Change in fair value of derivative warrant liabilities
|
| | | | 3,191,842 | | | | | | (923,558) | | |
Interest income on investments held in Trust Account
|
| | | | 250,812 | | | | | | — | | |
Total other income (expense)
|
| | | | 3,435,654 | | | | | | (506,139) | | |
Income (loss) before income tax provision
|
| | | | 2,363,621 | | | | | | (784,053) | | |
Income tax provision
|
| | | | 10,336 | | | | | | — | | |
Net income (loss)
|
| | | $ | 2,373,957 | | | | | $ | (784,053) | | |
Weighted average common shares outstanding, basic and diluted | | | | | | | | | | | | | |
Class A – Common stock
|
| | | | 2,090,269 | | | | | | 8,348,384 | | |
Class B – Common stock
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
Basic and diluted net income (loss) per common share
|
| | | | | | | | | | | | |
Class A – Common stock
|
| | | $ | 0.11 | | | | | $ | (0.03) | | |
Class B – Common stock
|
| | | $ | 0.11 | | | | | $ | (0.03) | | |
| | |
FOR THE THREE MONTHS ENDED MARCH 31, 2024
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2024
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (40,031,506) | | | | | $ | (40,029,628) | | |
Accretion Adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (250,812) | | | | | | (250,812) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,373,957 | | | | | | 2,373,957 | | |
Balance – March 31, 2024 (unaudited)
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (37,908,361) | | | | | $ | (37,906,483) | | |
| | |
FOR THE THREE MONTHS ENDED MARCH 31, 2023
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2023
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
Accretion Adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (500,903) | | | | | | (500,903) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (784,053) | | | | | | (784,053) | | |
Balance – March 31, 2023 (unaudited)
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (33,040,797) | | | | | $ | (33,038,919) | | |
| | |
Three Months
Ended March 31, 2024 |
| |
Three Months
Ended March 31, 2023 |
| ||||||
Cash flows from Operating Activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 2,373,957 | | | | | $ | (784,053) | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on cash or investments held in Trust Account
|
| | | | (250,812) | | | | | | — | | |
Change in fair value of note convertible
|
| | | | — | | | | | | (417,419) | | |
Change in fair value of derivative warrant liabilities
|
| | | | (3,191,842) | | | | | | 923,558 | | |
Change in fair value of equity forward liability
|
| | | | 7,000 | | | | | | | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | (208,249) | | | | | | (58,250) | | |
Accounts payable
|
| | | | (50,231) | | | | | | (19,114) | | |
Accrued expenses
|
| | | | 925,486 | | | | | | 90,700 | | |
Income taxes payable
|
| | | | (10,336) | | | | | | — | | |
Net cash used in operating activities
|
| | | | (405,027) | | | | | | (264,578) | | |
Investing Activities | | | | | | | | | | | | | |
Cash deposits into Trust Account
|
| | | | — | | | | | | (500,903) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (500,903) | | |
Financing Activities | | | | | | | | | | | | | |
Cash from Working capital loan
|
| | | | 500,000 | | | | | | — | | |
Proceeds from Extension note
|
| | | | — | | | | | | 500,903 | | |
Net cash provided by financing activities
|
| | | | 500,000 | | | | | | 500,903 | | |
Net change in cash
|
| | | | 94,973 | | | | | | (264,578) | | |
Cash – beginning of the period
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
Cash – end of the period
|
| | | $ | 103,135 | | | | | $ | 1,132,718 | | |
| | |
Three Months Ended
March 31, 2024 |
| |
Three Months Ended
March 31, 2023 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net income (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss)
|
| | | $ | 238,107 | | | | | $ | 2,135,850 | | | | | $ | (241,548) | | | | | $ | (542,505) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 2,090,269 | | | | | | 18,750,000 | | | | | | 8,348,384 | | | | | | 18,750,000 | | |
Basic and diluted net income (loss) per share
|
| | | $ | 0.11 | | | | | $ | 0.11 | | | | | $ | (0.03) | | | | | $ | (0.03) | | |
Description
|
| |
Level
|
| |
March 31,
2024 |
| ||||||
Liabilities: | | | | | | | | | | | | | |
Private Placement Warrants
|
| | | | 2 | | | | | $ | 2,265,533 | | |
Public Warrants
|
| | | | 1 | | | | | $ | 3,748,125 | | |
Equity Forward
|
| | | | 3 | | | | | $ | 332,000 | | |
Description
|
| |
Level
|
| |
December 31,
2023 |
| ||||||
Liabilities: | | | | | | | | | | | | | |
Private Placement Warrants
|
| | | | 2 | | | | | $ | 3,468,000 | | |
Public Warrants
|
| | | | 1 | | | | | $ | 5,737,500 | | |
Equity Forward
|
| | | | 3 | | | | | $ | 325,000 | | |
| | |
Private
Warrants |
| |
Public
Warrants |
| |
Aggregate
Warrant Liability |
| |||||||||
Fair value as of December 31, 2023
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
Change in fair value
|
| | | | (1,202,467) | | | | | | (1,989,375) | | | | | | (3,191,842) | | |
Fair value as of March 31, 2024
|
| | | $ | 2,265,533 | | | | | $ | 3,748,125 | | | | | $ | 6,013,658 | | |
| | |
Private
Warrants |
| |
Public
Warrants |
| |
Aggregate
Warrant Liability |
| |||||||||
Fair value as of December 31, 2022
|
| | | $ | 1,700,000 | | | | | $ | 2,812,500 | | | | | $ | 4,512,500 | | |
Change in fair value
|
| | | | 1,768,000 | | | | | | 2,925,000 | | | | | | 4,693,000 | | |
Fair value as of March, 2023
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
| | |
Equity
Forward |
| |||
Fair value as of December 31, 2023
|
| | | $ | 325,000 | | |
Change in fair value
|
| | | | 7,000 | | |
Fair value as of March 31, 2024
|
| | | $ | 332,000 | | |
Valuation Technique
|
| |
Unobservable Input
|
| |
Amount
|
|
Monte Carlo simulation | | |
Volatility
|
| |
27%
|
|
| | |
Credit adjusted discount rate
|
| |
35%
|
|
| | |
Transaction probability
|
| |
4%
|
|
| | |
Amount
|
| |||
Securities and Exchange Commission registration fee
|
| | | $ | 51,092.20 | | |
FINRA filing fee
|
| | | | * | | |
Accountants’ fees and expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Blue Sky fees and expenses
|
| | | | * | | |
Transfer Agent’s fees and expenses
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Miscellaneous
|
| | | | * | | |
Total expenses
|
| | | $ | * | | |
|
Exhibit No.
|
| |
Description
|
|
| 101.INS | | | Inline XBRL Instance Document | |
| 101.SCH | | | Inline XBRL Taxonomy Extension Schema Document. | |
| 101.CAL | | | Inline XBRL Taxonomy Extension Calculation Linkbase Document. | |
| 101.DEF | | | Inline XBRL Taxonomy Extension Definition Linkbase Document. | |
| 101.LAB | | | Inline XBRL Taxonomy Extension Label Linkbase Document. | |
| 101.PRE | | | Inline XBRL Taxonomy Extension Presentation Linkbase Document. | |
| 104 | | | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). | |
| 107* | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
*
Charles W. Ergen
|
| |
Chairman, Director
|
| |
August 1, 2024
|
|
|
/s/ Kyle Jason Kiser
Kyle Jason Kiser
|
| |
Chief Executive Officer, President,
Treasurer and Director (Principal Executive Officer, Principal Financial and Accounting Officer, Director) |
| |
August 1, 2024
|
|
|
*
Gerald Gorman
|
| |
Director
|
| |
August 1, 2024
|
|
|
*
David K. Moskowitz
|
| |
Director
|
| |
August 1, 2024
|
|
|
*
Adrian Steckel
|
| |
Director
|
| |
August 1, 2024
|
|