| | | | By Order of the Board of Directors, | |
| | | |
SPORTSMAP TECH ACQUISITION CORP.
/s/ David Gow
|
|
| November 13, 2023 | | |
David Gow
Chairman of the Board of Directors |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 23 | | | |
| | | | 39 | | | |
| | | | 41 | | | |
| | | | 42 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 97 | | | |
| | | | 97 | | | |
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | | | 162 | | | |
| | | | 177 | | | |
| | | | 184 | | | |
| | | | 198 | | | |
| | | | 214 | | | |
| | | | 220 | | | |
| | | | 236 | | | |
| | | | 241 | | | |
| | | | 242 | | | |
| | | | 246 | | | |
| | | | 251 | | | |
| | | | 254 | | | |
| | | | 254 | | | |
| | | | 261 | | | |
| | | | 261 | | | |
| | | | F-1 | | |
| | |
Page
|
| |||
ANNEXES
|
| ||||||
| | | | A-1 | | | |
| | | | A-1-1 | | | |
| | | | A-2-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | | |
| | | | E-1 | | | |
| | | | F-1 | | | |
| | | | G-1 | | | |
| | | | H-1 | | | |
| | | | I-1 | | |
| | |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
Public shares(1)
|
| | | | 1,634,944 | | | | | | 965,525 | | |
Gross cash proceeds of Trust Account, as of Record Date
|
| | | $ | 17,238,000 | | | | | $ | 9,655,250 | | |
Redemption Price as of the Record Date
|
| | | $ | 10.54 | | | | | $ | 10.54 | | |
Unpaid transaction expenses of SportsMap
|
| | | $ | 2,580,000 | | | | | $ | 2,580,000 | | |
Net cash proceeds of Trust Account at Record Date
|
| | | $ | 14,658,000 | | | | | $ | 7,025,250 | | |
Principal amount of ICI Convertible Notes, to the extent facilitated by SportsMap, the Sponsor or their respective affiliates
|
| | | $ | 2,925,000 | | | | | $ | 2,925,000 | | |
Net cash proceeds from Business Combination (Trust Account plus principal amount of ICI Convertible Notes)
|
| | | $ | 17,583,000 | | | | | $ | 10,000,250 | | |
Total shares of New ICI Common Stock outstanding(2)
|
| | | | 13,074,740 | | | | | | 12,486,866 | | |
Net cash per share of New ICI Common Stock
|
| | | $ | 1.34 | | | | | $ | 0.80 | | |
Total cash received by New ICI assuming full exercise of public warrants and private warrants for cash(3)
|
| | | $ | 105,009,375 | | | | | $ | 105,009,375 | | |
Total cash received by New ICI assuming full exercise of Participating Company Options(4)
|
| | | $ | 8,952,825 | | | | | $ | 9,053,701 | | |
Total cash received by New ICI upon settlement of Participating Company
RSUs(5) |
| | | $ | 0 | | | | | $ | 0 | | |
Total cash received by New ICI upon issuance of Earnout Shares(6)
|
| | | $ | 0 | | | | | $ | 0 | | |
Total net cash(7)
|
| | | $ | 131,545,200 | | | | | $ | 124,063,326 | | |
Fully diluted total shares of New ICI Common Stock outstanding(7)
|
| | | | 28,160,331 | | | | | | 27,497,807 | | |
Net cash per share(7)
|
| | | $ | 4.67 | | | | | $ | 4.51 | | |
| | |
Assuming No Additional
Redemptions |
| |
Assuming Maximum
Redemptions |
| ||||||||||||||||||
| | |
Shares
|
| |
Ownership
Percentage |
| |
Shares
|
| |
Ownership
Percentage |
| ||||||||||||
Ownership Group: | | | | | | | | | | | | | | | | | | | | | | | | | |
SportsMap Sponsor and Insiders
|
| | | | 2,840,000 | | | | | | 21.7% | | | | | | 2,840,000 | | | | | | 22.7% | | |
SportsMap Public Stockholders(1)
|
| | | | 1,634,944 | | | | | | 12.5% | | | | | | 965,525 | | | | | | 7.7% | | |
SportsMap Advisors(2)
|
| | | | 1,362,500 | | | | | | 10.4% | | | | | | 1,362,500 | | | | | | 10.9% | | |
ICI Securityholders (including holders of ICI Convertible Notes)(3)
|
| | | | 7,237,296 | | | | | | 55.4% | | | | | | 7,318,841 | | | | | | 58.6% | | |
Total(4) | | | | | 13,074,740 | | | | | | 100.0% | | | | | | 12,486,866 | | | | | | 100.0% | | |
| | |
Assuming No Additional
Redemptions |
| |
Assuming Maximum
Redemptions |
| ||||||||||||||||||
| | |
Shares
|
| |
Ownership
Percentage |
| |
Shares
|
| |
Ownership
Percentage |
| ||||||||||||
Total shares of New ICI Common Stock outstanding at closing of the transaction
|
| | | | 13,074,740 | | | | | | 41.84% | | | | | | 12,486,866 | | | | | | 40.93% | | |
Earnout Shares
|
| | | | 2,400,000 | | | | | | 7.68% | | | | | | 2,400,000 | | | | | | 7.87% | | |
Shares underlying public warrants
|
| | | | 8,625,000 | | | | | | 27.60% | | | | | | 8,625,000 | | | | | | 28.27% | | |
Shares underlying private warrants
|
| | | | 506,250 | | | | | | 1.62% | | | | | | 506,250 | | | | | | 1.66% | | |
Shares underlying Participating Company Options
|
| | | | 1,388,035 | | | | | | 4.44% | | | | | | 1,403,675 | | | | | | 4.60% | | |
Shares underlying Participating Company RSU
Awards(a) |
| | | | 2,166,306 | | | | | | 6.93% | | | | | | 2,076,016 | | | | | | 6.80% | | |
Shares initially reserved for issuance under 2023 Plan(b)
|
| | | | 3,092,080 | | | | | | 9.89% | | | | | | 3,011,750 | | | | | | 9.87% | | |
Total | | | | | 31,252,411 | | | | | | 100.0% | | | | | | 30,509,556 | | | | | | 100.0% | | |
| | |
Assuming No Additional
Redemptions |
| |
Assuming Maximum
Redemptions |
| ||||||||||||||||||
| | |
Shares
|
| |
Ownership
Percentage |
| |
Shares
|
| |
Ownership
Percentage |
| ||||||||||||
Ownership Group: | | | | | | | | | | | | | | | | | | | | | | | | | |
SportsMap Sponsor and Insiders
|
| | | | 2,840,000 | | | | | | 21.7% | | | | | | 2,840,000 | | | | | | 22.7% | | |
SportsMap Public Stockholders(1)
|
| | | | 1,634,944 | | | | | | 12.5% | | | | | | 965,525 | | | | | | 7.7% | | |
SportsMap Advisors(2)
|
| | | | 1,362,500 | | | | | | 10.4% | | | | | | 1,362,500 | | | | | | 10.9% | | |
ICI Securityholders (including holders of ICI Convertible Notes)(3)
|
| | | | 7,237,296 | | | | | | 55.4% | | | | | | 7,318,841 | | | | | | 58.6% | | |
Total(4) | | | | | 13,074,740 | | | | | | 100.0% | | | | | | 12,486,866 | | | | | | 100.0% | | |
| | |
Assuming No Additional
Redemptions |
| |
Assuming Maximum
Redemptions |
| ||||||||||||||||||
| | |
Shares
|
| |
Ownership
Percentage |
| |
Shares
|
| |
Ownership
Percentage |
| ||||||||||||
Total shares of New ICI Common Stock outstanding at closing of the transaction
|
| | | | 13,074,740 | | | | | | 41.84% | | | | | | 12,486,866 | | | | | | 40.93% | | |
Earnout Shares
|
| | | | 2,400,000 | | | | | | 7.68% | | | | | | 2,400,000 | | | | | | 7.87% | | |
Shares underlying public warrants
|
| | | | 8,625,000 | | | | | | 27.60% | | | | | | 8,625,000 | | | | | | 28.27% | | |
Shares underlying private warrants
|
| | | | 506,250 | | | | | | 1.62% | | | | | | 506,250 | | | | | | 1.66% | | |
Shares underlying Participating Company Options
|
| | | | 1,388,035 | | | | | | 4.44% | | | | | | 1,403,675 | | | | | | 4.60% | | |
Shares underlying Participating Company RSU
Awards(a) |
| | | | 2,166,306 | | | | | | 6.93% | | | | | | 2,076,016 | | | | | | 6.80% | | |
Shares initially reserved for issuance under 2023 Plan(b)
|
| | | | 3,092,080 | | | | | | 9.89% | | | | | | 3,011,750 | | | | | | 9.87% | | |
Total | | | | | 31,252,411 | | | | | | 100.0% | | | | | | 30,509,556 | | | | | | 100.0% | | |
| | |
For the Six
Months Ended June 30, 2023 |
| |
For the Year
Ended December 31, 2022 |
| |
For the
period from May 14, 2021 (inception) through December 31, 2021 |
| |||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | |
Loss from operations
|
| | | $ | 952,519 | | | | | $ | 1,385,573 | | | | | $ | 424,882 | | |
Other income: | | | | | | | | | | | | | | | | | | | |
Interest earned on investments held in Trust Account . . . . . . . .
|
| | | | 1,765,580 | | | | | | 1,739,145 | | | | | | 10,928 | | |
Accrued interest on Promissory Notes. . . . . . . . . . . . . . . . . . . .
|
| | | | (911,167) | | | | | | — | | | | | | — | | |
Income (Loss) before provision for income taxes
|
| | | | (98,106) | | | | | | 353,572 | | | | | | (413,954) | | |
Provision for income taxes
|
| | | | (355,924) | | | | | | (316,711) | | | | | | — | | |
Net income (loss)
|
| | | $ | (454,030) | | | | | $ | 36,861 | | | | | $ | (413,954) | | |
Basic and diluted weighted average shares outstanding, redeemable shares
|
| | | | 7,575,779 | | | | | | 11,500,000 | | | | | | 3,568,966 | | |
Basic and diluted income (loss) per common stock, redeemable shares
|
| | | $ | (0.04) | | | | | $ | 0.00 | | | | | $ | (0.07) | | |
Basic and diluted weighted average shares outstanding, non-redeemable shares
|
| | | | 3,550,000 | | | | | | 3,550,000 | | | | | | 2,588,793 | | |
Basic and diluted net income per common stock, non-redeemable shares
|
| | | $ | (0.04) | | | | | $ | 0.00 | | | | | $ | (0.07) | | |
| | |
June 30, 2023
(Unaudited) |
| |
December 31,
2022 |
| |
December 31,
2021 |
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Working capital (deficit)
|
| | | $ | (1,327,066) | | | | | $ | 124,865 | | | | | $ | 1,194,449 | | |
Cash
|
| | | | 255,452 | | | | | | 222,266 | | | | | | 931,271 | | |
Total assets
|
| | | | 17,526,904 | | | | | | 119,128,173 | | | | | | 118,738,383 | | |
Total liabilities
|
| | | | 1,716,347 | | | | | | 553,203 | | | | | | 200,274 | | |
Common stock subject to possible redemption
|
| | | | 17,141,240 | | | | | | 118,454,587 | | | | | | 117,300,000 | | |
Total stockholders’ (deficit) equity
|
| | | | (1,330,683) | | | | | | 120,383 | | | | | | 1,238,109 | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
(in thousands)
|
| |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
Revenue, net
|
| | | $ | 2,317 | | | | | $ | 2,938 | | | | | $ | 7,268 | | | | | $ | 28,786 | | |
Cost of goods sold (exclusive of depreciation)
|
| | | | 2,410 | | | | | | 2,139 | | | | | | 4,964 | | | | | | 10,282 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 5,843 | | | | | | 6,000 | | | | | | 13,606 | | | | | | 14,120 | | |
Depreciation
|
| | | | 401 | | | | | | 206 | | | | | | 561 | | | | | | 318 | | |
Casualty losses, net of recoveries
|
| | | | — | | | | | | — | | | | | | 155 | | | | | | — | | |
Total operating expenses
|
| | | | 6,244 | | | | | | 6,206 | | | | | | 14,322 | | | | | | 14,438 | | |
Operating (loss) income
|
| | | | (6,337) | | | | | | (5,407) | | | | | | (12,018) | | | | | | 4,066 | | |
Other (income) expenses, net
|
| | | | (2,774) | | | | | | 3 | | | | | | 67 | | | | | | 635 | | |
(Loss) income before income taxes
|
| | | | (3,563) | | | | | | (5,410) | | | | | | (12,085) | | | | | | 3,431 | | |
Income tax expense (benefit)
|
| | | | 48 | | | | | | (1,251) | | | | | | 1,205 | | | | | | 1,118 | | |
Net (loss) income
|
| | | $ | (3,611) | | | | | $ | (4,159) | | | | | $ | (13,290) | | | | | $ | 2,313 | | |
(in thousands)
|
| |
As of
June 30, 2023 |
| |
As of
December 31, 2022 |
| |
As of
December 31, 2021 |
| |||||||||
Cash and cash equivalents
|
| | | $ | 1,158 | | | | | $ | 654 | | | | | $ | 3,374 | | |
Total assets
|
| | | | 18,080 | | | | | | 17,461 | | | | | | 24,704 | | |
Total liabilities
|
| | | | 11,224 | | | | | | 25,670 | | | | | | 20,267 | | |
Total shareholders’ equity
|
| | | | 6,856 | | | | | | (8,209) | | | | | | 4,437 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 18,080 | | | | | $ | 17,461 | | | | | $ | 24,704 | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
(in thousands)
|
| |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
Net cash (used in) provided by operating activities . . .
|
| | | $ | (298) | | | | | $ | (2,028) | | | | | $ | (3,170) | | | | | $ | 4,412 | | |
Net cash (used in) investing activities . . . . . . .
|
| | | | (973) | | | | | | (924) | | | | | | (1,600) | | | | | | (1,414) | | |
Net cash provided by (used in) financing activities . . .
|
| | | | 1,775 | | | | | | 400 | | | | | | 2,050 | | | | | | (4,041) | | |
| | |
Assuming No
Additional Redemptions |
| |
Assuming Maximum
Redemptions |
| ||||||||||||||||||
| | |
Shares
|
| |
Ownership
Percentage |
| |
Shares
|
| |
Ownership
Percentage |
| ||||||||||||
Ownership Group: | | | | | | ||||||||||||||||||||
SportsMap Sponsor and Insiders
|
| | | | 2,840,000 | | | | | | 21.7% | | | | | | 2,840,000 | | | | | | 22.7% | | |
SportsMap Public Stockholders(1)
|
| | | | 1,634,944 | | | | | | 12.5% | | | | | | 965,525 | | | | | | 7.7% | | |
SportsMap Advisors(2)
|
| | | | 1,362,500 | | | | | | 10.4% | | | | | | 1,362,500 | | | | | | 10.9% | | |
ICI Securityholders (including holders of ICI Convertible Notes)(3)
|
| | | | 7,237,296 | | | | | | 55.4% | | | | | | 7,318,841 | | | | | | 58.6% | | |
Total(4) | | | | | 13,074,740 | | | | | | 100.0% | | | | | | 12,486,866 | | | | | | 100.0% | | |
| | |
Assuming
No Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||||||||
| | |
Shares
|
| |
Ownership
Percentage |
| |
Shares
|
| |
Ownership
Percentage |
| ||||||||||||
Total shares of New ICI Common Stock outstanding at closing of the transaction
|
| | | | 13,074,740 | | | | | | 41.84% | | | | | | 12,486,866 | | | | | | 40.93% | | |
Earnout Shares
|
| | | | 2,400,000 | | | | | | 7.68% | | | | | | 2,400,000 | | | | | | 7.87% | | |
Shares underlying public warrants
|
| | | | 8,625,000 | | | | | | 27.60% | | | | | | 8,625,000 | | | | | | 28.27% | | |
Shares underlying private warrants
|
| | | | 506,250 | | | | | | 1.62% | | | | | | 506,250 | | | | | | 1.66% | | |
Shares underlying Participating Company Options
|
| | | | 1,388,035 | | | | | | 4.44% | | | | | | 1,403,675 | | | | | | 4.60% | | |
Shares underlying Participating Company RSU Awards(a)
|
| | | | 2,166,306 | | | | | | 6.93% | | | | | | 2,076,016 | | | | | | 6.80% | | |
Shares initially reserved for issuance under 2023 Plan(b)
|
| | | | 3,092,080 | | | | | | 9.89% | | | | | | 3,011,750 | | | | | | 9.87% | | |
Total
|
| | | | 31,252,411 | | | | | | 100.0% | | | | | | 30,509,556 | | | | | | 100.0% | | |
| | |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||||||||
| | |
Shares
|
| |
Ownership
Percentage |
| |
Shares
|
| |
Ownership
Percentage |
| ||||||||||||
Ownership Group: | | | | | | | | | | | | | | | | | | | | | | | | | |
SportsMap Sponsor and Insiders
|
| | | | 2,840,000 | | | | | | 21.7% | | | | | | 2,840,000 | | | | | | 22.7% | | |
SportsMap Public Stockholders(1)
|
| | | | 1,634,944 | | | | | | 12.5% | | | | | | 965,525 | | | | | | 7.7% | | |
SportsMap Advisors(2)
|
| | | | 1,362,500 | | | | | | 10.4% | | | | | | 1,362,500 | | | | | | 10.9% | | |
ICI Securityholders (including holders of ICI Convertible Notes)(3)
|
| | | | 7,237,296 | | | | | | 55.4% | | | | | | 7,318,841 | | | | | | 58.6% | | |
Total
|
| | | | 13,074,740 | | | | | | 100.0% | | | | | | 12,486,866 | | | | | | 100.0% | | |
| | |
Assuming
No Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||||||||
| | |
Shares
|
| |
Ownership
Percentage |
| |
Shares
|
| |
Ownership
Percentage |
| ||||||||||||
Total shares of New ICI Common Stock outstanding at closing of the transaction
|
| | | | 13,074,740 | | | | | | 41.84% | | | | | | 12,486,866 | | | | | | 40.93% | | |
Earnout Shares
|
| | | | 2,400,000 | | | | | | 7.68% | | | | | | 2,400,000 | | | | | | 7.87% | | |
Shares underlying public warrants
|
| | | | 8,625,000 | | | | | | 27.60% | | | | | | 8,625,000 | | | | | | 28.27% | | |
Shares underlying private warrants
|
| | | | 506,250 | | | | | | 1.62% | | | | | | 506,250 | | | | | | 1.66% | | |
Shares underlying Participating Company Options
|
| | | | 1,388,035 | | | | | | 4.44% | | | | | | 1,403,675 | | | | | | 4.60% | | |
Shares underlying Participating Company RSU Awards(a)
|
| | | | 2,166,306 | | | | | | 6.93% | | | | | | 2,076,016 | | | | | | 6.80% | | |
Shares initially reserved for issuance under 2023 Plan(b)
|
| | | | 3,092,080 | | | | | | 9.89% | | | | | | 3,011,750 | | | | | | 9.87% | | |
Total
|
| | | | 31,252,411 | | | | | | 100.0% | | | | | | 30,509,556 | | | | | | 100.0% | | |
| | |
September 23, 2022
|
| |
December 15, 2022
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Enterprise
Value ($000s) |
| |
2022 – 2023E
Revenue Growth |
| |
LTM
Gross Margin |
| |
EV/2023E
Revenue |
| |
Enterprise
Value ($000s) |
| |
2022 – 2023E
Revenue Growth |
| |
LTM
Gross Margin |
| |
EV/2023E
Revenue |
| ||||||||||||||||||||||||
75th Percentile
|
| | | $ | 40,593 | | | | | | 6.4% | | | | | | 68.7% | | | | | | 6.7x | | | | | $ | 46,235 | | | | | | 6.6% | | | | | | 66.8% | | | | | | 8.3x | | |
Average | | | | $ | 30,831 | | | | | | 5.4% | | | | | | 61.0% | | | | | | 6.0x | | | | | $ | 35,934 | | | | | | 3.9% | | | | | | 61.2% | | | | | | 6.8x | | |
25th Percentile
|
| | | $ | 17,254 | | | | | | 4.5% | | | | | | 57.6% | | | | | | 4.5x | | | | | $ | 17,040 | | | | | | 2.3% | | | | | | 57.9% | | | | | | 4.8x | | |
Company(1)
|
| |
Enterprise Value
(in thousands) |
| |
2022 – 2023E
Revenue Growth(3) |
| |
LTM
Gross Margin |
| |
EV /
2023E Revenue |
| ||||||||||||
Keyence Corporation
|
| | | $ | 91,398 | | | | | | 6.9% | | | | | | 81.9% | | | | | | 13.0x | | |
KLA Corporation
|
| | | $ | 57,996 | | | | | | -14.4% | | | | | | 61.2% | | | | | | 6.6x | | |
Roper Technologies, Inc.
|
| | | $ | 50,325 | | | | | | 10.4% | | | | | | 67.4% | | | | | | 8.5x | | |
AMETEK, Inc.
|
| | | $ | 33,964 | | | | | | 5.5% | | | | | | 34.9% | | | | | | 5.3x | | |
Mettler-Toledo International Inc.
|
| | | $ | 33,471 | | | | | | 1.8% | | | | | | 58.6% | | | | | | 8.4x | | |
Hexagon AB (publ)
|
| | | $ | 33,792 | | | | | | 3.9% | | | | | | 64.8% | | | | | | 5.9x | | |
Fortive Corporation
|
| | | $ | 25,633 | | | | | | 3.8% | | | | | | 57.6% | | | | | | 4.3x | | |
Trimble Inc.
|
| | | $ | 14,176 | | | | | | 5.3% | | | | | | 58.7% | | | | | | 3.6x | | |
Halma plc
|
| | | $ | 10,489 | | | | | | 15.9% | | | | | | 54.4% | | | | | | 4.6x | | |
Cognex Corporation
|
| | | $ | 8,096 | | | | | | 0.0% | | | | | | 72.0% | | | | | | 8.0x | | |
75th Percentile
|
| | | $ | 46,235 | | | | | | 6.5% | | | | | | 66.8% | | | | | | 8.3x | | |
Average
|
| | | $ | 35,934 | | | | | | 3.9% | | | | | | 61.2% | | | | | | 6.8x | | |
25th Percentile
|
| | | $ | 17,040 | | | | | | 2.3% | | | | | | 57.9% | | | | | | 4.8x | | |
Infrared Cameras, Inc.(2)(4)
|
| | | $ | 140,000 | | | | | | 143.0% | | | | | | 69.0% | | | | | | 7x | | |
|
ICI Equity Value
|
| | | $ | 100.0 | | |
|
Founder Shares
|
| | | $ | 35.5 | | |
|
Transaction fees & expenses (equity)(1)
|
| | | $ | 7.1 | | |
|
Transaction fees & expenses (cash)
|
| | | $ | 3.0 | | |
|
SportsMap Public Shares(2)
|
| | | $ | 115.0 | | |
|
Less: Cash from Public Shares(2)
|
| | | $ | (117.3) | | |
|
Total Enterprise Value
|
| | | $ | 143.3 | | |
| Illustrative Capitalization at Closing(1) | | | |||||
|
Equity Value to Current ICI Securityholders(2)
|
| | | $ | 100.0 | | |
|
Shares held by Sponsor, Insiders and advisors(3)
|
| | | $ | 35.5 | | |
|
Transaction fees & expenses (equity)(4)
|
| | | $ | 6.5 | | |
|
SportsMap Public Shareholders
|
| | | $ | 16.3 | | |
|
Equity Value
|
| | | $ | 158.3 | | |
|
(-) Cash to balance sheet(5)
|
| | | $ | (4.4) | | |
|
Enterprise Value
|
| | | $ | 153.9 | | |
| Sources | | | |||||
|
Equity Value to Current ICI Securityholders
|
| | | $ | 100.0 | | |
|
Cash remaining in trust(2)
|
| | | $ | 17.2 | | |
|
Total sources
|
| | | $ | 117.2 | | |
| Uses | | | |||||
|
Equity Value to Current ICI Securityholders
|
| | | $ | 100.0 | | |
|
Cash to balance sheet
|
| | | $ | 4.4 | | |
|
Repayment of ICI and SportsMap debt
|
| | | $ | 2.9 | | |
|
Estimated cash fees & expenses
|
| | | $ | 9.9 | | |
|
Total uses
|
| | | $ | 117.2 | | |
| | |
Historical
|
| |
Initial Forecast(1)
|
| |
Updated Forecast(1)
|
| |||||||||||||||
(USD in millions)
|
| |
2022(A)
|
| |
2022(E)
|
| |
2023(E)
|
| |
Twelve Months
Ending June 30, 2024(E) |
| ||||||||||||
Revenue(2) | | | | $ | 7.3 | | | | | $ | 8.4 | | | | | $ | 20.5 | | | | | $ | 22.1 | | |
Gross Margin
|
| | | | 32% | | | | | | 69% | | | | | | 69% | | | | | | 66% | | |
EBITDA(3) | | | | $ | (11.4) | | | | | $ | (3.3) | | | | | $ | (0.3) | | | | | $ | 0.5 | | |
Adjusted EBITDA(3)
|
| | | $ | (10.0) | | | | | $ | (1.9) | | | | | $ | (2.6) | | | | | $ | 2.0 | | |
| | |
Historical
|
| |
Initial Forecast
|
| |
Updated Forecast
|
| |||||||||||||||
(USD in millions)
|
| |
2022(A)
|
| |
2022E
|
| |
2023E
|
| |
Twelve Months
Ending June 30, 2024(E) |
| ||||||||||||
Net income (loss)
|
| | | | (13.3) | | | | | | (2.6) | | | | | | (0.3) | | | | | | — | | |
Interest expense (income)
|
| | | | 0.1 | | | | | | 0.1 | | | | | | (0.1) | | | | | | (0.1) | | |
Income tax benefit
|
| | | | 1.2 | | | | | | (1.1) | | | | | | (0.1) | | | | | | — | | |
Depreciation and amortization (including impairment)
|
| | | | 0.6 | | | | | | (0.3) | | | | | | 0.6 | | | | | | 0.4 | | |
EBITDA
|
| | | | (11.4) | | | | | | (3.3) | | | | | | 0.1 | | | | | | 0.5 | | |
Share-based compensation(a)
|
| | | | 0.6 | | | | | | 0.6 | | | | | | 1.1 | | | | | | 0.7 | | |
One-time transaction costs(b)
|
| | | | 0.4 | | | | | | 0.4 | | | | | | 1.2 | | | | | | 0.8 | | |
One-time financial consulting fees(b)
|
| | | | 0.4 | | | | | | 0.4 | | | | | | 0.2 | | | | | | — | | |
Adjusted EBITDA
|
| | | | (10.0) | | | | | | (1.9) | | | | | | (2.6) | | | | | | 2.0 | | |
Name
|
| |
Age
|
| |
Position
|
|
David Gow
|
| |
60
|
| | Director | |
Reid Ryan
|
| |
52
|
| | Director | |
Gary Strahan
|
| |
64
|
| | Director Nominee | |
Steven Winch
|
| |
51
|
| | Director Nominee | |
Stuart V Flavin III
|
| |
57
|
| | Director Nominee | |
Petros Kitsos
|
| |
58
|
| | Director Nominee | |
Margaret Chu
|
| |
47
|
| | Director Nominee | |
Name and Principal Position(s)
|
| |
New ICI Transaction
RSU Awards(1) |
| |||
Gary Strahan
|
| | | | — | | |
Steve Winch
|
| | | | 701,336 | | |
Peter Baird
|
| | | | 394,563 | | |
Steve Guidry
|
| | | | — | | |
All current executive officers as a group (four persons)
|
| | | | 1,095,899 | | |
All current non-executive directors as a group (five persons)
|
| | | | — | | |
All employees, including all current officers who are not executive officers, as a
group |
| | | | 1,490,462 | | |
Name
|
| |
Age
|
| |
Position
|
|
David Gow | | | 60 | | |
Chief Executive Officer and Director
|
|
Jacob Swain | | | 43 | | | Chief Financial Officer | |
Lawson Gow | | | 34 | | | Chief Strategy Officer | |
David Graff | | | 41 | | | Director | |
Oliver Luck | | | 63 | | | Director | |
Reid Ryan | | | 52 | | | Director | |
Steve Webster | | | 72 | | | Director | |
Individual
|
| |
Entity
|
| |
Role
|
|
David Gow | | | Gow Media | | | Chairman & CEO | |
| | | Vype Media | | | Board Member | |
Jacob Swain | | | Gow Media | | |
Chief Technology Officer
|
|
| | | Incrementum, LLC | | | Chief Executive Officer | |
Lawson Gow | | | Gow Companies, LLC | | | Founder, President | |
Reid Ryan | | | Round Rock Express | | | President | |
| | |
Documentary film on Nolan Ryan
|
| | Executive Producer | |
| | | Family office | | | Partner | |
Oliver Luck | | | American Campus Communities | | | Board Member | |
| | | Altius Sports Partners, LLC | | | Advisor | |
David Graff | | | Hudl | | | CEO | |
| | | NelNet | | | Board Member | |
Steve Webster | | | Avista Capital | | | Managing Director | |
| | | AEC Partners | | | Managing Director | |
| | | Callon Petroleum | | | Board Member | |
| | | Oceaneering International | | | Board Member | |
| | | Camden Property Trust | | | Board Member | |
|
FMX 400
|
| |
![]() |
| |
Longwave Infrared (LWIR) Auto-focus Ethernet camera
|
|
|
8640 P
|
| |
![]() |
| |
Longwave Infrared (LWIR) Manual-focus USB camera
|
|
|
Mirage
|
| |
![]() |
| |
Cooled Midwave Infrared (MWIR) Optical Gas Imaging (OGI) camera
|
|
|
APEX 200
|
| |
![]() |
| |
Compact IP67-rated IoT Dual-spectrum Longwave Infrared (LWIR) + Visible camera
|
|
|
FM 700XP
|
| |
![]() |
| |
High resolution IP66-rated Dual-spectrum Longwave Infrared (LWIR) + Visible camera
|
|
|
T-Cam 600P
|
| |
![]() |
| |
High resolution handheld Dual-spectrum Longwave Infrared (LWIR) + Visible camera
|
|
|
Titan HD
|
| |
![]() |
| |
Ultra-high resolution handheld Dual-spectrum Longwave Infrared (LWIR) + Visible camera
|
|
|
IR-Pad
|
| |
![]() |
| |
High resolution handheld IR Tablet PC with Dual-spectrum Longwave Infrared (LWIR) + Visible sensors with integrated edge processing software
|
|
|
Methane Mapper
|
| |
![]() |
| |
Multi-sensor payload with TDLAS + Visible sensors and ICI edge processing device
|
|
|
OGI Inspector Plus
|
| |
![]() |
| |
Multi-sensor payload with Cooled Midwave Infrared (MWIR) Optical Gas Imaging (OGI), TDLAS + Visible sensors and ICI edge processing device
|
|
Patent
|
| |
Title
|
| |
Type of Patent
|
| |
Jurisdiction
|
| |
Scheduled
Date of Expiration |
|
9,745,059 B2 | | | System to Adapt An Optical Device To Calculate A Condition Value | | | Machine | | |
United States
|
| | 7/2/2036 | |
9,880,552 B1 | | | Wireless Remote Control To Operate A Radiometric Camera Mounted To An Aerial Vehicle | | | Machine | | |
United States
|
| | 4/7/2036 | |
11,549,827 B1 | | | System And Method For Automated Condition Value Reporting | | | Machine and Method of Use | | |
United States
|
| | 3/11/2037 | |
Provisional Application | | | Apparatus For Noninvasive Veterinary Screening And Diagnosis | | | Machine | | |
United States
|
| | 11/21/2023 | |
| | |
Six Months Ended June 30,
|
| |
Amount
Change |
| |
% Change
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
Revenue, net
|
| | | $ | 2,317 | | | | | $ | 2,938 | | | | | $ | (621) | | | | | | -21% | | |
Cost of goods sold (exclusive of depreciation)
|
| | | | 2,410 | | | | | | 2,139 | | | | | | 271 | | | | | | -13% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 5,843 | | | | | | 6,000 | | | | | | (157) | | | | | | 3% | | |
Depreciation
|
| | | | 401 | | | | | | 206 | | | | | | 195 | | | | | | 95% | | |
Total operating expenses
|
| | | | 6,244 | | | | | | 6,206 | | | | | | 38 | | | | | | 1% | | |
Operating loss
|
| | | | (6,337) | | | | | | (5,407) | | | | | | (930) | | | | | | 17% | | |
Interest expense
|
| | | | 45 | | | | | | 17 | | | | | | 28 | | | | | | 165% | | |
Interest expense, related parties
|
| | | | 32 | | | | | | 42 | | | | | | (10) | | | | | | -24% | | |
Change in fair value of convertible note
|
| | | | (433) | | | | | | — | | | | | | (433) | | | | | | 100% | | |
Tariff refund
|
| | | | (2,401) | | | | | | — | | | | | | (2,401) | | | | | | 100% | | |
Other (income) expenses, net
|
| | | | (17) | | | | | | (56) | | | | | | 39 | | | | | | -70% | | |
Loss before income taxes
|
| | | | (3,563) | | | | | | (5,410) | | | | | | 1,847 | | | | | | -34% | | |
Income tax expense (benefit)
|
| | | | (3) | | | | | | (1,251) | | | | | | 1,248 | | | | | | -100% | | |
Net loss
|
| | | $ | (3,560) | | | | | $ | (4,159) | | | | | $ | 599 | | | | | | -14% | | |
| | |
Years Ended December 31,
|
| |
Amount
Change |
| |
%
Change |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
Revenue, net
|
| | | $ | 7,268 | | | | | $ | 28,786 | | | | | $ | (21,518) | | | | | | -75% | | |
Cost of goods sold (exclusive of depreciation)
|
| | | | 4,964 | | | | | | 10,282 | | | | | | (5,318) | | | | | | -52% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 13,606 | | | | | | 14,120 | | | | | | (514) | | | | | | -4% | | |
Depreciation
|
| | | | 561 | | | | | | 318 | | | | | | 243 | | | | | | 76% | | |
Casualty losses, net of recoveries
|
| | | | 155 | | | | | | — | | | | | | 155 | | | | | | 100% | | |
Total operating expenses
|
| | | | 14,322 | | | | | | 14,438 | | | | | | (116) | | | | | | -1% | | |
Operating (loss) income
|
| | | | (12,018) | | | | | | 4,066 | | | | | | (16,084) | | | | | | -396% | | |
Interest expense
|
| | | | 32 | | | | | | 226 | | | | | | (194) | | | | | | -86% | | |
Interest expense, related parties
|
| | | | 83 | | | | | | 89 | | | | | | (6) | | | | | | -7% | | |
Other (income) expenses, net
|
| | | | (48) | | | | | | 320 | | | | | | (368) | | | | | | -115% | | |
(Loss) income before income taxes
|
| | | | (12,085) | | | | | | 3,431 | | | | | | (15,516) | | | | | | -452% | | |
Income tax expense
|
| | | | 1,205 | | | | | | 1,118 | | | | | | 87 | | | | | | 8% | | |
Net (loss) income
|
| | | $ | (13,290) | | | | | $ | 2,313 | | | | | $ | (15,603) | | | | | | -675% | | |
| | |
Six Months Ended June 30,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
Net income (loss)
|
| | | $ | (3,560) | | | | | $ | (4,159) | | | | | $ | (13,290) | | | | | $ | 2,313 | | |
Interest expense
|
| | | | 45 | | | | | | 17 | | | | | | 32 | | | | | | 226 | | |
Interest expense, related parties
|
| | | | 32 | | | | | | 42 | | | | | | 83 | | | | | | 89 | | |
Income tax expense (benefit)
|
| | | | 48 | | | | | | (1,251) | | | | | | 1,205 | | | | | | 1,118 | | |
Depreciation
|
| | | | 401 | | | | | | 206 | | | | | | 561 | | | | | | 318 | | |
EBITDA
|
| | | $ | (3,085) | | | | | $ | (5,145) | | | | | $ | (11,409) | | | | | $ | 4,064 | | |
EBITDA margin % (of revenue)
|
| | | | -133% | | | | | | -175% | | | | | | -157% | | | | | | 14% | | |
| | |
Six Months Ended June 30,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
Net income (loss)
|
| | | $ | (3,560) | | | | | $ | (4,159) | | | | | $ | (13,290) | | | | | $ | 2,313 | | |
Interest expense
|
| | | | 45 | | | | | | 17 | | | | | | 32 | | | | | | 226 | | |
Interest expense, related parties
|
| | | | 32 | | | | | | 42 | | | | | | 83 | | | | | | 89 | | |
Income tax expense (benefit)
|
| | | | (3) | | | | | | (1,251) | | | | | | 1,205 | | | | | | 1,118 | | |
Depreciation
|
| | | | 401 | | | | | | 206 | | | | | | 561 | | | | | | 318 | | |
Transaction costs
|
| | | | — | | | | | | — | | | | | | 1,898 | | | | | | — | | |
Change in fair value of convertible note
|
| | | | (433) | | | | | | — | | | | | | — | | | | | | — | | |
Share based compensation expense(1)
|
| | | | 173 | | | | | | 381 | | | | | | 644 | | | | | | 971 | | |
Casualty losses, net of recoveries(2)
|
| | | | — | | | | | | — | | | | | | 155 | | | | | | — | | |
Inventories write downs(3)
|
| | | | 1,386 | | | | | | — | | | | | | — | | | | | | 1,092 | | |
Tariff refund
|
| | | | (2,401) | | | | | | — | | | | | | — | | | | | | — | | |
Other (income) expenses, net(4)
|
| | | | (17) | | | | | | (56) | | | | | | (48) | | | | | | 320 | | |
Adjusted EBITDA
|
| | | $ | (4,377) | | | | | $ | (4,820) | | | | | $ | (8,760) | | | | | $ | 6,447 | | |
Adjusted EBITDA margin % (of revenue)
|
| | | | -189% | | | | | | -164% | | | | | | -121% | | | | | | 22% | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net cash used in operating activities
|
| | | $ | (298) | | | | | $ | (2,028) | | |
Net cash used in investing activities
|
| | | | (973) | | | | | | (924) | | |
Net cash provided by financing activities
|
| | | | 1,775 | | | | | | 400 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 504 | | | | | | (2,552) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net cash (used in) provided by operating activities
|
| | | $ | (3,170) | | | | | $ | 4,413 | | |
Net cash (used in) provided by investing activities
|
| | | | (1,600) | | | | | | (1,414) | | |
Net cash (used in) provided by financing activities
|
| | | | 2,050 | | | | | | (4,042) | | |
Net decrease in cash and cash equivalents
|
| | | | (2,720) | | | | | | (1,043) | | |
| | |
Six-months
ended June 30, 2023 |
| |
Six-months
ended June 30, 2022 |
| |
Year-ended
December 31, 2022 |
| |
Year-ended
December 31, 2021 |
| ||||||||||||
Amount of inventory write-down to net realizable value
|
| | | $ | 1,386 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 1,092 | | |
(in 000’s)
|
| |
Infrared
Cameras: |
| |
Other
Componentry, Replacement, and Spare Parts: |
| |
Total
|
| |||||||||
Current inventories
|
| | | $ | 4,017 | | | | | $ | 2,570 | | | | | $ | 6,587 | | |
Noncurrent inventories
|
| | | | 595 | | | | | | 1,159 | | | | | | 1,754 | | |
Total Inventories
|
| | | $ | 4,612 | | | | | $ | 3,730 | | | | | $ | 8,342 | | |
(in 000’s)
|
| |
Infrared
Cameras: |
| |
Other
Componentry, Replacement, and Spare Parts: |
| |
Total
|
| |||||||||
Current inventories
|
| | | $ | 5,866 | | | | | $ | 3,768 | | | | | $ | 9,634 | | |
Noncurrent inventories
|
| | | | — | | | | | | — | | | | | | — | | |
Total Inventories
|
| | | $ | 5,866 | | | | | $ | 3,768 | | | | | $ | 9,634 | | |
Name and Principal Position
|
| |
Salary
($) |
| |
All Other
Compensation ($)(1) |
| |
Total ($)
|
| |||||||||
Gary Strahan,
CEO |
| | | | 119,944 | | | | | | — | | | | | | — | | |
Steve Winch,
President(2) |
| | | | 839,912 | | | | | | 149,400 | | | | | | 989,312 | | |
Peter Baird,
Chief Financial Officer(3) |
| | | | — | | | | | | — | | | | | | 238,345 | | |
| | |
Option Awards
|
| |||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||
Steve Winch
|
| |
—
|
| |
—
|
| | | | — | | | |
—
|
| |
—
|
| ||||||
Peter Baird
|
| |
October 9, 2020
|
| | | | 6,625 | | | | | | — | | | | | | 59.91 | | | |
October 8, 2030
|
|
|
January 18, 2021
|
| | | | 7,794 | | | | | | — | | | | | | 59.91 | | | |
January 17, 2031
|
| ||
|
July 30, 2021
|
| | | | 3,100 | | | | | | — | | | | | | 74.73 | | | |
July 29, 2031
|
| ||
|
December 7, 2021
|
| | | | 2,378 | | | | | | — | | | | | | 74.73 | | | |
December 6, 2031
|
|
Name
|
| |
Vested
Options |
| |
Unvested
Options |
| ||||||
Executive Officers and Directors | | | | | | | | | | | | | |
Gary Strahan
|
| | | | 0 | | | | | | 0 | | |
Steve Winch
|
| | | | 0 | | | | | | 0 | | |
Peter Baird
|
| | | | 19,897 | | | | | | 0 | | |
Steve Guidry
|
| | | | 868 | | | | | | 788 | | |
| | |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
Pre-Closing ICI Transaction RSU Awards
|
| | | | 2,166,669 | | | | | | 2,076,377 | | |
New ICI Transaction RSU Awards
|
| | | | 1,490,463 | | | | | | 1,433,819 | | |
Aggregate Transaction RSU Awards(1)
|
| | | | 3,657,132 | | | | | | 3,510,196 | | |
| | | | | | | | | | | | | | |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||||||||||||||
| | |
SportsMap
(Historical) |
| |
ICI
(Historical) |
| |
Pro Forma
Adjustments |
| |
Note
Reference |
| |
Pro Forma
Combined |
| |
Pro Forma
Adjustments |
| |
Note
Reference |
| |
Pro Forma
Combined |
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 255 | | | | | $ | 1,158 | | | | | $ | 7,835 | | | |
A,B,C,F,I,K,M,N
|
| | | $ | 9,248 | | | | | $ | 252 | | | |
B,C,E,F,I,K,M,N
|
| | | $ | 1,665 | | |
Trade accounts receivable, net of allowances of $290
|
| | | | — | | | | | | 630 | | | | | | — | | | | | | | | | 630 | | | | | | — | | | | | | | | | 630 | | |
Inventories, net
|
| | | | — | | | | | | 6,587 | | | | | | — | | | | | | | | | 6,587 | | | | | | — | | | | | | | | | 6,587 | | |
Deferred transaction costs
|
| | | | — | | | | | | 3,351 | | | | | | (3,351) | | | |
J
|
| | | | — | | | | | | (3,351) | | | |
J
|
| | | | — | | |
Income taxes receivable
|
| | | | — | | | | | | 97 | | | | | | — | | | | | | | | | 97 | | | | | | — | | | | | | | | | 97 | | |
Other current assets
|
| | | | 33 | | | | | | 1,433 | | | | | | (33) | | | |
D
|
| | | | 1,433 | | | | | | (33) | | | |
D
|
| | | | 1,433 | | |
Total current assets
|
| | | | 289 | | | | | | 13,256 | | | | | | 4,450 | | | | | | | | | 17,995 | | | | | | (3,132) | | | | | | | | | 10,412 | | |
Property, plant and equipment, net
|
| | | | — | | | | | | 3,015 | | | | | | — | | | | | | | | | 3,015 | | | | | | — | | | | | | | | | 3,015 | | |
Right-of-use assets, net
|
| | | | — | | | | | | 51 | | | | | | — | | | | | | | | | 51 | | | | | | — | | | | | | | | | 51 | | |
Cash held in Trust Account
|
| | | | 17,238 | | | | | | — | | | | | | (17,238) | | | |
A
|
| | | | — | | | | | | (17,238) | | | |
E
|
| | | | — | | |
Other noncurrent assets
|
| | | | — | | | | | | 1,758 | | | | | | — | | | | | | | | | 1,758 | | | | | | — | | | | | | | | | 1,758 | | |
Total assets
|
| | | $ | 17,527 | | | | | $ | 18,080 | | | | | $ | (12,788) | | | | | | | | $ | 22,819 | | | | | $ | (20,371) | | | | | | | | $ | 15,236 | | |
Liabilities and shareholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade accounts payable
|
| | | | — | | | | | | 2,770 | | | | | | (1,491) | | | |
B
|
| | | | 1,279 | | | | | | (1,491) | | | |
B
|
| | | | 1,279 | | |
Income taxes payable
|
| | | | 32 | | | | | | 517 | | | | | | — | | | | | | | | | 549 | | | | | | — | | | | | | | | | 549 | | |
Accrued transaction costs and expenses
|
| | | | 245 | | | | | | 3,799 | | | | | | (3,627) | | | |
C
|
| | | | 417 | | | | | | (3,627) | | | |
C
|
| | | | 417 | | |
Franchise taxes payable
|
| | | | 68 | | | | | | — | | | | | | — | | | | | | | | | 68 | | | | | | — | | | | | | | | | 68 | | |
Excise tax payable
|
| | | | 1,029 | | | | | | — | | | | | | (789) | | | |
L
|
| | | | 240 | | | | | | (730) | | | |
L
|
| | | | 299 | | |
Promissory Notes
|
| | | | 276 | | | | | | — | | | | | | (276) | | | |
M,N
|
| | | | — | | | | | | (276) | | | |
M,N
|
| | | | — | | |
Contract liabilities
|
| | | | — | | | | | | 110 | | | | | | — | | | | | | | | | 110 | | | | | | — | | | | | | | | | 110 | | |
Customer prepayments
|
| | | | — | | | | | | 242 | | | | | | — | | | | | | | | | 242 | | | | | | — | | | | | | | | | 242 | | |
Warranty Reserve
|
| | | | — | | | | | | 53 | | | | | | — | | | | | | | | | 53 | | | | | | — | | | | | | | | | 53 | | |
Line of Credit
|
| | | | — | | | | | | 900 | | | | | | (900) | | | |
I
|
| | | | — | | | | | | (900) | | | |
I
|
| | | | — | | |
Convertible note
|
| | | | — | | | | | | 1,492 | | | | | | (1,492) | | | |
G
|
| | | | — | | | | | | (1,492) | | | |
G
|
| | | | — | | |
Related party promissory note
|
| | | | 65 | | | | | | 1,000 | | | | | | (1,000) | | | |
F
|
| | | | 65 | | | | | | (1,000) | | | |
F
|
| | | | 65 | | |
Right-of-use liabilities, current
|
| | | | — | | | | | | 53 | | | | | | — | | | | | | | | | 53 | | | | | | — | | | | | | | | | 53 | | |
Total current liabilities
|
| | | | 1,716 | | | | | | 10,936 | | | | | | (9,576) | | | | | | | | | 3,077 | | | | | | (9,517) | | | | | | | | | 3,136 | | |
Shareholder promissory note
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Contract liabilities, noncurrent
|
| | | | — | | | | | | 141 | | | | | | — | | | | | | | | | 141 | | | | | | — | | | | | | | | | 141 | | |
Deferred tax liabilities, net
|
| | | | — | | | | | | 96 | | | | | | — | | | | | | | | | 96 | | | | | | — | | | | | | | | | 96 | | |
Total liabilities
|
| | | $ | 1,716 | | | | | $ | 11,173 | | | | | $ | (9,576) | | | | | | | | $ | 3,314 | | | | | $ | (9,517) | | | | | | | | $ | 3,373 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock subject to possible redemption
|
| | | | 17,141 | | | | | | — | | | | | | (17,141) | | | |
A
|
| | | | — | | | | | | (17,141) | | | |
F
|
| | | | — | | |
Shareholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Common Stock
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | | | | 1 | | | | | | — | | | | | | | | | 1 | | |
Additional paid-in capital
|
| | | | — | | | | | | 21,329 | | | | | | 13,216 | | | |
A,C,H,G,K,J,L,M,N
|
| | | | 34,545 | | | | | | 5,575 | | | |
C,E,H,G,K,J,L,M,N
|
| | | | 26,904 | | |
Retained earnings (accumulated deficit)
|
| | | | (1,331) | | | | | | (14,423) | | | | | | 713 | | | |
H,N
|
| | | | (15,041) | | | | | | 713 | | | |
H,N
|
| | | | (15,041) | | |
Total shareholders’ equity (deficit)
|
| | | | (1,331) | | | | | | 6,907 | | | | | | 13,929 | | | | | | | | | 19,505 | | | | | | 6,287 | | | | | | | | | 11,863 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 17,527 | | | | | $ | 18,080 | | | | | $ | (12,788) | | | | | | | | $ | 22,819 | | | | | $ | (20,371) | | | | | | | | $ | 15,236 | | |
| | |
SportsMap
(Historical) |
| |
ICI
(Historical) |
| |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||||||||||||||||||||
| | |
Pro Forma
Adjustments |
| |
Note
Reference |
| |
Total Pro
Forma |
| |
Pro Forma
Adjustments |
| |
Note
Reference |
| |
Total Pro
Forma |
| ||||||||||||||||||||||||
Revenue, net
|
| | | $ | — | | | | | $ | 2,317 | | | | | $ | — | | | | | | | | $ | 2,317 | | | | | $ | — | | | | | | | | $ | 2,317 | | |
Cost of goods sold (exclusive of depreciation)
|
| | | | — | | | | | | 2,410 | | | | | | — | | | | | | | | | 2,410 | | | | | | — | | | | | | | | | 2,410 | | |
Operating expenses:
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Selling, general and administrative
|
| | | | 953 | | | | | | 5,843 | | | | | | — | | | | | | | | | 6,796 | | | | | | — | | | | | | | | | 6,796 | | |
Earnout compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Depreciation
|
| | | | — | | | | | | 401 | | | | | | — | | | | | | | | | 401 | | | | | | — | | | | | | | | | 401 | | |
Casualty losses, net of recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Total operating expenses
|
| | | | 953 | | | | | | 6,244 | | | | | | — | | | | | | | | | 7,197 | | | | | | — | | | | | | | | | 7,197 | | |
Operating Loss
|
| | | | (953) | | | | | | (6,337) | | | | | | — | | | | | | | | | (7,290) | | | | | | — | | | | | | | | | (7,290) | | |
Interest expense
|
| | | | — | | | | | | 45 | | | | | | (45) | | | |
A
|
| | | | — | | | | | | (45) | | | |
A
|
| | | | — | | |
Interest expense, related parties
|
| | | | — | | | | | | 32 | | | | | | (32) | | | |
A
|
| | | | — | | | | | | (32) | | | |
A
|
| | | | — | | |
Accrued interest on promissory notes
|
| | | | 911 | | | | | | — | | | | | | (911) | | | |
A
|
| | | | — | | | | | | (911) | | | |
A
|
| | | | — | | |
Other income, net
|
| | | | — | | | | | | (17) | | | | | | — | | | | | | | | | (17) | | | | | | — | | | | | | | | | (17) | | |
Tariff refund
|
| | | | | | | | | | (2,401) | | | | | | | | | | | | | | | (2,401) | | | | | | | | | | | | | | | (2,401) | | |
Change in fair value of convertible note
|
| | | | — | | | | | | (433) | | | | | | 433 | | | |
C
|
| | | | — | | | | | | 433 | | | |
C
|
| | | | — | | |
Interest earned on cash and securities held in Trust
Account |
| | | | (1,766) | | | | | | — | | | | | | 1,766 | | | |
B
|
| | | | — | | | | | | 1,766 | | | |
B
|
| | | | — | | |
Income (loss) before Income Taxes
|
| | | | (98) | | | | | | (3,563) | | | | | | (1,210) | | | | | | | | | (4,872) | | | | | | (1,210) | | | | | | | | | (4,872) | | |
Tax expense (benefit)
|
| | | | 356 | | | | | | (3) | | | | | | — | | | |
D
|
| | | | 353 | | | | | | — | | | |
D
|
| | | | 353 | | |
Net Income (Loss)
|
| | | $ | (454) | | | | | $ | (3,560) | | | | | $ | (1,210) | | | | | | | | $ | (5,224) | | | | | $ | (1,210) | | | | | | | | $ | (5,224) | | |
Weighted-average shares outstanding, basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 7,575,779 | | | | | | 539,271 | | | | | | | | | | | | | | | 13,074,740 | | | | | | | | | | | | | | | 12,486,866 | | |
Basic and diluted, non-redeemable shares
|
| | | | 3,550,000 | | | | | | 539,271 | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | — | | |
Net income per share, basic and diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | (0.04) | | | | | | (6.60) | | | | | | | | | | | | | | | (0.40) | | | | | | | | | | | | | | | (0.42) | | |
Basic and diluted, non-redeemable
|
| | | | (0.04) | | | | | | (6.60) | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | |
Assuming No Additional Redemptions
|
| |
Assuming Maximum Redemptions
|
| ||||||||||||||||||||||||
| | |
SportsMap
(Historical) |
| |
ICI
(Historical) |
| |
Pro Forma
Adjustments |
| |
Note
Reference |
| |
Total
Pro Forma |
| |
Pro Forma
Adjustments |
| |
Note
Reference |
| |
Total
Pro Forma |
| ||||||||||||||||||
Revenue, net
|
| | | $ | — | | | | | $ | 7,268 | | | | | $ | — | | | | | | | | $ | 7,268 | | | | | $ | — | | | | | | | | $ | 7,268 | | |
Cost of goods sold (exclusive of depreciation)
|
| | | | — | | | | | | 4,964 | | | | | | — | | | | | | | | | 4,964 | | | | | | — | | | | | | | | | 4,964 | | |
Operating expenses:
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | | |
|
—
|
| | | |
|
—
|
| | | | | | |
|
—
|
| |
Selling, general and administrative
|
| | | | 1,385 | | | | | | 13,606 | | | | | | 4,975 | | | |
A,B,H
|
| | | | 19,966 | | | | | | 4,975 | | | |
A,B,H
|
| | | | 19,966 | | |
Earnout compensation expense
|
| | | | — | | | | | | — | | | | | | 13,538 | | | |
C
|
| | | | 13,538 | | | | | | 13,538 | | | |
C
|
| | | | 13,538 | | |
Depreciation
|
| | | | — | | | | | | 561 | | | | | | — | | | | | | | | | 561 | | | | | | — | | | | | | | | | 561 | | |
Casualty losses, net of recoveries
|
| | | | — | | | | | | 155 | | | | | | — | | | | | | | | | 155 | | | | | | — | | | | | | | | | 155 | | |
Total operating expenses
|
| | | | 1,385 | | | | | | 14,322 | | | | | | 18,513 | | | | | | | | | 34,220 | | | | | | 18,513 | | | | | | | | | 34,220 | | |
Operating Loss
|
| | | | (1,385) | | | | | | (12,018) | | | | | | (18,513) | | | | | | | | | (31,916) | | | | | | (18,513) | | | | | | | | | (31,916) | | |
Interest expense
|
| | | | — | | | | | | 32 | | | | | | (32) | | | |
D
|
| | | | — | | | | | | (32) | | | |
D
|
| | | | — | | |
Interest expense, related parties
|
| | | | — | | | | | | 83 | | | | | | (83) | | | |
D
|
| | | | — | | | | | | (83) | | | |
D
|
| | | | — | | |
Other (income) expenses, net
|
| | | | — | | | | | | (48) | | | | | | 890 | | | |
E,F
|
| | | | 842 | | | | | | 890 | | | |
E,F
|
| | | | 842 | | |
Interest earned on cash and securities held in Trust Account
|
| | | | (1,739) | | | | | | — | | | | | | 1,739 | | | |
G
|
| | | | — | | | | | | 1,739 | | | |
G
|
| | | | — | | |
Income (Loss) before income tax expense
|
| | | | 354 | | | | | | (12,085) | | | | | | (21,028) | | | | | | | | | (32,759) | | | | | | (21,028) | | | | | | | | | (32,759) | | |
Tax expense (benefit)
|
| | | | 317 | | | | | | 1,205 | | | | | | — | | | |
I
|
| | | | 1,522 | | | | | | — | | | |
I
|
| | | | 1,522 | | |
Net Income (Loss)
|
| | | $ | 37 | | | | | $ | (13,290) | | | | | $ | (21,028) | | | | | | | | $ | (34,281) | | | | | $ | (21,028) | | | | | | | | $ | (34,281) | | |
Weighted-average shares outstanding, basic and diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 11,500,000 | | | | | | 514,946 | | | | | | | | | | | | | | | 13,074,740 | | | | | | | | | | | | | | | 12,486,866 | | |
Basic and diluted, non-redeemable shares
|
| | | | 3,550,000 | | | | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | — | | |
Net income per share, basic and diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | — | | | | | | (25.81) | | | | | | | | | | | | | | | (2.62) | | | | | | | | | | | | | | | (2.75) | | |
Basic and diluted, non-redeemable
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | — | | |
| | |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||||||||
Ownership Group:
|
| |
Shares
|
| |
Ownership
Percentage |
| |
Shares
|
| |
Ownership
Percentage |
| ||||||||||||
SportsMap Sponsor and Insiders
|
| | | | 2,840,000 | | | | | | 21.7% | | | | | | 2,840,000 | | | | | | 22.7% | | |
SportsMap Public Shareholders(1)
|
| | | | 1,634,944 | | | | | | 12.5% | | | | | | 965,525 | | | | | | 7.7% | | |
SportsMap Advisors(2)
|
| | | | 1,362,500 | | | | | | 10.4% | | | | | | 1,362,500 | | | | | | 10.9% | | |
ICI Securityholders (including holders of the ICI Convertible Notes)(3)
|
| | | | 7,237,296 | | | | | | 55.4% | | | | | | 7,318,841 | | | | | | 58.6% | | |
Total(4) | | | | | 13,074,740 | | | | | | 100.0% | | | | | | 12,486,866 | | | | | | 100.0% | | |
| | |
Assuming No Additional
Redemptions |
| |
Assuming Maximum
Redemptions |
| ||||||||||||||||||
| | |
Shares
|
| |
Ownership
Percentage |
| |
Shares
|
| |
Ownership
Percentage |
| ||||||||||||
Total shares of New ICI Common Stock outstanding at closing of the transaction
|
| | | | 13,074,740 | | | | | | 41.84% | | | | | | 12,486,886 | | | | | | 40.93% | | |
Earnout Shares
|
| | | | 2,400,000 | | | | | | 7.68% | | | | | | 2,400,000 | | | | | | 7.87% | | |
Shares underlying public warrants
|
| | | | 8,625,000 | | | | | | 27.60% | | | | | | 8,625,000 | | | | | | 28.27% | | |
Shares underlying private warrants
|
| | | | 506,250 | | | | | | 1.62% | | | | | | 506,250 | | | | | | 1.66% | | |
Shares underlying Participating Company Options
|
| | | | 1,388,035 | | | | | | 4.44% | | | | | | 1,403,675 | | | | | | 4.60% | | |
Shares underlying Participating Company RSU Awards(a)
|
| | | | 2,166,306 | | | | | | 6.93% | | | | | | 2,076,016 | | | | | | 6.80% | | |
Shares initially reserved for issuance under 2023 Plan(b)
|
| | | | 3,092,080 | | | | | | 9.89% | | | | | | 3,011,750 | | | | | | 9.87% | | |
Total
|
| | | | 31,252,411 | | | | | | 100.0% | | | | | | 30,509,556 | | | | | | 100.0% | | |
| | |
For the Six Months Ended
June 30, 2023 |
| |||||||||
| | |
Assuming
No Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
Pro forma net (loss), Basic and Diluted
|
| | | $ | (5,224) | | | | | $ | (5,224) | | |
Basic and Diluted weighted average shares outstanding
|
| | | | 13,074,740 | | | | | | 12,486,866 | | |
Pro forma Basic and Diluted net (loss) Per Share
|
| | | $ | (0.40) | | | | | $ | (0.42) | | |
| | |
For the Year Ended
December 31, 2022 |
| |||||||||
| | |
Assuming
No Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
Pro forma net (loss), Basic and Diluted
|
| | | $ | (34,281) | | | | | $ | (34,281) | | |
Basic and Diluted weighted average shares outstanding
|
| | | | 13,074,740 | | | | | | 12,486,866 | | |
Pro forma Basic and Diluted net (loss) Per Share
|
| | | $ | (2.62) | | | | | $ | (2.75) | | |
| | |
For the Year Ended December 31, 2022
and the Six Months Ended June 30, 2023 |
| |||||||||
| | |
Assuming No Additional
Redemptions |
| |
Assuming Maximum
Redemptions |
| ||||||
Shares underlying public warrants
|
| | | | 8,625,000 | | | | | | 8,625,000 | | |
Shares underlying private warrants
|
| | | | 506,250 | | | | | | 506,250 | | |
Earnout Shares
|
| | | | 2,400,000 | | | | | | 2,400,000 | | |
Shares underlying Participating Company Options
|
| | | | 1,388,035 | | | | | | 1,403,675 | | |
Shares underlying Participating Company RSU Awards(a)
|
| | | | 2,166,306 | | | | | | 2,076,016 | | |
Shares initially reserved for issuance under 2023 Plan(b).
|
| | | | 3,092,080 | | | | | | 3,011,750 | | |
Total
|
| | | | 18,177,671 | | | | | | 18,022,690 | | |
| | |
Assuming No Additional
Redemptions |
| |
Assuming Maximum
Redemptions |
| ||||||||||||
| | |
Additional
paid-in capital |
| |
Notes
Reference |
| |
Additional
paid-in capital |
| |
Notes
Reference |
| ||||||
SportsMap (Historical)
|
| | | $ | — | | | | | | | | $ | — | | | | | |
ICI (Historical)
|
| | | | 21,329 | | | | | | | | | 21,329 | | | | | |
Pro Forma Adjustments | | | | | | | | | | | | | | | | | | | |
ICI incremental transaction costs
|
| | | | (1,050) | | | |
C
|
| | | | (1,050) | | | |
C
|
|
SportsMap incremental transaction costs and deferred costs
|
| | | | (1,387) | | | |
C
|
| | | | (1,387) | | | |
C
|
|
Reclassification of retained earnings of SportsMap
|
| | | | (1,331) | | | |
H
|
| | | | (1,331) | | | |
H
|
|
Release of restricted cash trust account
|
| | | | 17,141 | | | |
A
|
| | | | 9,558 | | | |
E
|
|
ICI Shareholder Promissory Note
|
| | | | 1,492 | | | |
G
|
| | | | 1,492 | | | |
G
|
|
Deferred transaction costs
|
| | | | (3,351) | | | |
I
|
| | | | (3,351) | | | |
I
|
|
Investors Convertible Promissory Note
|
| | | | 1,000 | | | |
K
|
| | | | 1,000 | | | |
K
|
|
Excise tax
|
| | | | 789 | | | |
L
|
| | | | 730 | | | |
L
|
|
Discount of SportsMap promissory notes
|
| | | | (87) | | | |
M, N
|
| | | | (87) | | | |
M, N
|
|
Total Pro Forma Adjustments
|
| | | | 12,216 | | | | | | | | | 5,575 | | | | | |
Pro Forma Combined
|
| | | $ | 34,545 | | | | | | | | $ | 26,904 | | | | | |
| | |
Assuming No Additional
Redemptions |
| |
Assuming Maximum
Redemptions |
| ||||||||||||||||||
| | |
Cash
|
| |
Notes
Reference |
| |
Cash
|
| |
Notes
Reference |
| ||||||||||||
“Aggregate Transaction Proceeds” | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash proceeds from Trust Account
|
| | | $ | 17,238 | | | | | | A | | | | | $ | 9,655 | | | | | | E | | |
PIPE Proceeds | | | | | | | | | | | | | | | | | | | | | | | | | |
Principal amount of ICI Convertible Notes, to the extent facilitated by SportsMap, the Sponsor or their respective affiliates(a)
|
| | | | 2,925 | | | | | | | | | | | | 2,925 | | | | | | | | |
Principal amount of indebtedness of ICI incurred or after date of Business
Combination Agreement and prior to Closing and convertible into equity securities of ICI, to the extent facilitated by SportsMap, the Sponsor or their respective affiliates |
| | | | — | | | | | | | | | | | | — | | | | | | | | |
Less: Unpaid transaction expenses of SportsMap
|
| | | | (1,599) | | | | | | C | | | | | | (1,599) | | | | | | C | | |
Less: Repayment of SportsMap promissory note
|
| | | | (981) | | | | | | M | | | | | | (981) | | | | | | M | | |
Total of “Aggregate Transaction Proceeds”
|
| | |
|
17,583
|
| | | | | | | | | |
|
10,000
|
| | | | | | | |
Cash from ICI Convertible Notes included in ICI Balance Sheet as of June 30, 2023
|
| | | | (1,925) | | | | | | | | | | | | (1,925) | | | | | | | | |
Adjustments to Pro Forma Cash | | | | | | | | | | | | | | | | | | | | | | | | | |
“Aggregate Transaction Proceeds” | | | | | | | | | | | | | | | | | | | | | | | | | |
SportsMap Cash and Cash Equivalents (historical)
|
| | | | 255 | | | | | | | | | | | | 255 | | | | | | | | |
ICI Cash and Cash Equivalents (historical)
|
| | | | 1,158 | | | | | | | | | | | | 1,158 | | | | | | | | |
Less: Unpaid transaction expenses of ICI
|
| | | | (5,923) | | | | | | B,C | | | | | | (5,923) | | | | | | B,C | | |
Less: Repayment of related party note
|
| | | | (1,000) | | | | | | F | | | | | | (1,000) | | | | | | F | | |
Less: Repayment of LOC with B1 Bank
|
| | | | (900) | | | | | | I | | | | | | (900) | | | | | | I | | |
Borrowing SportsMap November promissory note
|
| | | | 600 | | | | | | N | | | | | | 600 | | | | | | N | | |
Less: Repayment of SportsMap November promissory note
|
| | | | (600) | | | | | | N | | | | | | (600) | | | | | | N | | |
Pro Forma Combined
|
| | | $ | 9,248 | | | | | | | | | | | $ | 1,665 | | | | | | | | |
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares of SportsMap Common Stock |
| |
Percentage of
Outstanding SportsMap Common Stock(2) |
| ||||||
SportsMap, LLC
|
| | | | 2,680,000 | | | | | | 51.7% | | |
David Gow(3)
|
| | | | 2,689,598 | | | | | | 51.9% | | |
Jacob Swain(4)
|
| | | | — | | | | | | — | | |
Lawson Gow(4)
|
| | | | — | | | | | | — | | |
David Graff(4)
|
| | | | — | | | | | | — | | |
Oliver Luck(4)
|
| | | | — | | | | | | — | | |
Reid Ryan(4)
|
| | | | — | | | | | | — | | |
Steve Webster(4)
|
| | | | 20,000 | | | | | | * | | |
All directors and officers (7 individuals) as a group
|
| | | | 2,689,598 | | | | | | 51.9% | | |
Periscope Capital Inc.(5)
|
| | | | 931,619 | | | | | | 18.0% | | |
Barclays PLC(6)
|
| | | | 774,624 | | | | | | 14.9% | | |
| | |
Post-Business Combination
|
| |||||||||||||||||||||
| | |
Assuming No Additional Redemptions
|
| |
Assuming Maximum Redemptions
|
| ||||||||||||||||||
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares of New ICI Common Stock |
| |
Percentage
of New ICI Common Stock |
| |
Number of
Shares of New ICI Common Stock |
| |
Percentage
of New ICI Common Stock |
| ||||||||||||
Expected Directors and Executive Officers of
New ICI Immediately After Closing |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gary Strahan
|
| | | | 6,090,581 | | | | | | 46.6% | | | | | | 6,159,205 | | | | | | 49.3% | | |
Steven Winch(2)
|
| | | | 535,313 | | | | | | 4.1% | | | | | | 541,344 | | | | | | 4.3% | | |
Peter Baird(3)
|
| | | | 200,047 | | | | | | 1.5% | | | | | | 202,301 | | | | | | 1.6% | | |
Steve Guidry(5)
|
| | | | 16,642 | | | | | | * | | | | | | 16,841 | | | | | | * | | |
David Gow(5)
|
| | | | 2,676,598 | | | | | | 20.5% | | | | | | 2,676,598 | | | | | | 21.4% | | |
Stuart V Flavin III(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Petros Kitsos(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Margaret Chu(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Reid Ryan(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All directors and executive officers upon Closing as a group (9 individuals)
|
| | | | 9,519,181 | | | | | | 72.8% | | | | | | 9,596,289 | | | | | | 76.9% | | |
Expected Five Percent Holders of New ICI Immediately After Closing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SportsMap, LLC(5)
|
| | | | 2,632,000 | | | | | | 20.1% | | | | | | 2,632,000 | | | | | | 21.1% | | |
Gary Strahan
|
| | | | 6,090,581 | | | | | | 46.6% | | | | | | 6,159,205 | | | | | | 49.3% | | |
David Gow(5)
|
| | | | 2,676,598 | | | | | | 20.5% | | | | | | 2,676,598 | | | | | | 21.4% | | |
Roth Capital Partners, LLC
|
| | | | 1,187,500 | | | | | | 9.1% | | | | | | 1,187,500 | | | | | | 9.5% | | |
Name
|
| |
Age
|
| |
Position
|
|
Gary Strahan | | |
64
|
| | Director Nominee and Chief Executive Officer | |
Steve Winch | | |
51
|
| | Director Nominee and President | |
Peter Baird | | |
57
|
| | Chief Financial Officer | |
Steve Guidry | | |
65
|
| | General Counsel | |
David Gow | | |
60
|
| | Director | |
Reid Ryan | | |
52
|
| | Director | |
Stuart V Flavin III | | |
57
|
| | Director Nominee | |
Petros Kitsos | | |
58
|
| | Director Nominee | |
Margaret Chu | | |
47
|
| | Director Nominee | |
| | |
Page
|
|
ICI | | | | |
Audited Financial Statements | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| Unaudited Interim Financial Statements | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| SPORTSMAP TECH ACQUISITION CORP. | | | | |
| Audited Financial Statements | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| Unaudited Interim Financial Statements | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 654 | | | | | $ | 3,374 | | |
Trade accounts receivable, net of allowances of $290 and $145, respectively
|
| | | | 1,508 | | | | | | 1,451 | | |
Inventories, net
|
| | | | 9,634 | | | | | | 11,296 | | |
Income taxes receivable
|
| | | | 58 | | | | | | 1,703 | | |
Other current assets
|
| | | | 3,075 | | | | | | 4,381 | | |
Total current assets
|
| | | | 14,929 | | | | | | 22,205 | | |
Property, plant and equipment, net
|
| | | | 2,426 | | | | | | 1,387 | | |
Right-of-use assets, net
|
| | | | 103 | | | | | | — | | |
Deferred tax assets, net
|
| | | | — | | | | | | 1,110 | | |
Other noncurrent assets
|
| | | | 3 | | | | | | 2 | | |
Total assets
|
| | |
$
|
17,461
|
| | | | $ | 24,704 | | |
Liabilities and shareholders’ equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Trade accounts payable
|
| | | $ | 1,360 | | | | | $ | 899 | | |
Income taxes payable
|
| | | | 511 | | | | | | — | | |
Accrued expense
|
| | | | 2,564 | | | | | | 667 | | |
Sales tax payable
|
| | | | — | | | | | | 74 | | |
Contract liabilities
|
| | | | 287 | | | | | | 75 | | |
Customer prepayments
|
| | | | 197 | | | | | | 65 | | |
Warranty reserve
|
| | | | 27 | | | | | | 99 | | |
Convertible note
|
| | | | 950 | | | | | | — | | |
Related party promissory note
|
| | | | 1,000 | | | | | | — | | |
Right-of-use liabilities, current
|
| | | | 103 | | | | | | — | | |
Total current liabilities
|
| | | | 6,999 | | | | | | 1,879 | | |
Shareholder promissory note
|
| | | | 18,571 | | | | | | 18,388 | | |
Contract liabilities, noncurrent
|
| | | | 10 | | | | | | — | | |
Deferred tax liabilities, net
|
| | | | 90 | | | | | | — | | |
Total liabilities
|
| | | $ | 25,670 | | | | | $ | 20,267 | | |
Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
Shareholders’ equity (deficit) | | | | | | | | | | | | | |
Preferred Stock, $0.001 par value, 200,000 shares authorized as of December 31,
2022 and 2021 and no shares issued or outstanding as of December 31, 2022 and 2021. |
| | | | — | | | | | | — | | |
Class A Common stock, $0.001 par value; 750,000 shares authorized as of December 31, 2022 and 2021 and 514,946 shares issued and outstanding as of December 31, 2022 and 2021.
|
| | | | — | | | | | | — | | |
Class B Non-Voting Common Stock, $0.001 par value, 149,747 shares authorized as of December 31, 2022 and 2021 and no shares issued or outstanding as of December 31, 2022 and 2021
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 2,654 | | | | | | 2,010 | | |
Retained earnings (accumulated deficit)
|
| | | | (10,863) | | | | | | 2,427 | | |
Total shareholders’ equity (deficit)
|
| | | | (8,209) | | | | | | 4,437 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 17,461 | | | | | $ | 24,704 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Revenue, net
|
| | | $ | 7,268 | | | | | $ | 28,786 | | |
Cost of goods sold (exclusive of depreciation)
|
| | | | 4,964 | | | | | | 10,282 | | |
Operating expenses: | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 13,606 | | | | | | 14,120 | | |
Depreciation
|
| | | | 561 | | | | | | 318 | | |
Casualty losses, net of recoveries
|
| | | | 155 | | | | | | — | | |
Total operating expenses
|
| | | | 14,322 | | | | | | 14,438 | | |
Operating (loss) income
|
| | | | (12,018) | | | | | | 4,066 | | |
Interest expense
|
| | | | 32 | | | | | | 226 | | |
Interest expense, related parties
|
| | | | 83 | | | | | | 89 | | |
Other (income) expenses, net
|
| | | | (48) | | | | | | 320 | | |
(Loss) income before income taxes
|
| | | | (12,085) | | | | | | 3,431 | | |
Income tax expense
|
| | | | 1,205 | | | | | | 1,118 | | |
Net (loss) income
|
| | | $ | (13,290) | | | | | $ | 2,313 | | |
Weighted-average shares outstanding, basic and diluted | | | | | | | | | | | | | |
Basic
|
| | | | 514,946 | | | | | | 509,461 | | |
Diluted
|
| | | | 514,946 | | | | | | 584,144 | | |
Net (loss) income per share, basic and diluted | | | | | | | | | | | | | |
Basic
|
| | | | (25.81) | | | | | | 4.54 | | |
Diluted
|
| | | | (25.81) | | | | | | 3.96 | | |
| | |
Class A Common Stock
|
| |
Additional
Paid- In Capital |
| |
Retained
Earnings (Deficit) |
| |
Total
Shareholders’ Equity (Deficit) |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance at January 1, 2021
|
| | | | 504,953 | | | | | $ | — | | | | | $ | 1,038 | | | | | $ | 166 | | | | | $ | 1,204 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,313 | | | | | | 2,313 | | |
Distribution to shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | (52) | | | | | | (52) | | |
Issuance of common stock
|
| | | | 9,993 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 972 | | | | | | — | | | | | | 972 | | |
Balance at December 31, 2021
|
| | | | 514,946 | | | | | $ | — | | | | | $ | 2,010 | | | | | $ | 2,427 | | | | | $ | 4,437 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (13,290) | | | | | | (13,290) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 644 | | | | | | — | | | | | | 644 | | |
Balance at December 31, 2022
|
| | | | 514,946 | | | | | $ | — | | | | | $ | 2,654 | | | | | $ | (10,863) | | | | | $ | (8,209) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Operating Activities | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (13,290) | | | | | $ | 2,313 | | |
Adjustments to reconcile net (loss) income to net cash: (used in) provided by operating activities
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 561 | | | | | | 318 | | |
Allowance for doubtful accounts
|
| | | | 158 | | | | | | 45 | | |
Inventories impairment
|
| | | | — | | | | | | 710 | | |
Non-cash lease expense
|
| | | | 102 | | | | | | — | | |
Inventory casualty losses
|
| | | | 1,376 | | | | | | — | | |
Property, plant and equipment impairment
|
| | | | — | | | | | | 54 | | |
Deferred income tax expense (benefit)
|
| | | | 1,200 | | | | | | (505) | | |
Share-based compensation
|
| | | | 644 | | | | | | 972 | | |
Non-cash PIK interest
|
| | | | 83 | | | | | | — | | |
Increase (decrease) in cash resulting from changes in: | | | | | | | | | | | | | |
Trade accounts receivable
|
| | | | (211) | | | | | | 5,254 | | |
Inventories
|
| | | | 284 | | | | | | 298 | | |
Other current assets
|
| | | | 1,306 | | | | | | 1,262 | | |
Other noncurrent assets
|
| | | | (1) | | | | | | — | | |
Trade accounts payable
|
| | | | 461 | | | | | | 775 | | |
Sales tax payable
|
| | | | (74) | | | | | | (3,027) | | |
Income taxes payable
|
| | | | 511 | | | | | | (1,478) | | |
Income taxes receivable
|
| | | | 1,645 | | | | | | (1,703) | | |
Contract liability
|
| | | | 212 | | | | | | (844) | | |
Customer prepayments
|
| | | | 132 | | | | | | (100) | | |
Warranty reserve
|
| | | | (72) | | | | | | (83) | | |
Right of use liabilities
|
| | | | (105) | | | | | | — | | |
Accrued expenses
|
| | | | 1,897 | | | | | | 152 | | |
Other liabilities
|
| | | | 11 | | | | | | — | | |
Net cash (used in) provided by operating activities
|
| | | | (3,170) | | | | | | 4,413 | | |
Investing Activities | | | | | | | | | | | | | |
Capital expenditures
|
| | | | (1,600) | | | | | | (1,414) | | |
Net cash used in investing activities
|
| | | | (1,600) | | | | | | (1,414) | | |
Financing Activities | | | | | | | | | | | | | |
Borrowings under line of credit
|
| | | | 1,400 | | | | | | 2,000 | | |
Repayments of line of credit
|
| | | | (1,400) | | | | | | (2,000) | | |
Proceeds from related party promissory note
|
| | | | 1,000 | | | | | | — | | |
Proceeds from shareholder promissory note
|
| | | | 200 | | | | | | — | | |
Repayments on shareholder promissory note
|
| | | | (100) | | | | | | (3,989) | | |
Proceeds from convertible note
|
| | | | 950 | | | | | | — | | |
Distributions to shareholder
|
| | | | — | | | | | | (53) | | |
Net cash (used in) provided by financing activities
|
| | | | 2,050 | | | | | | (4,042) | | |
Net decrease in cash and cash equivalents
|
| | | | (2,720) | | | | | | (1,043) | | |
Cash and cash equivalents, beginning of year
|
| | | | 3,374 | | | | | | 4,417 | | |
Cash and cash equivalents, end of the year
|
| | | $ | 654 | | | | | $ | 3,374 | | |
Supplemental cash flow information | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 29 | | | | | $ | 2 | | |
Income taxes paid
|
| | | | 33 | | | | | | 4,617 | | |
| | |
2022
|
| |
2021
|
| ||||||
United States
|
| | | $ | 5,813 | | | | | $ | 26,501 | | |
International
|
| | | | 1,455 | | | | | | 2,285 | | |
Total revenue, net
|
| | | $ | 7,268 | | | | | $ | 28,786 | | |
Assets
|
| |
Estimated Useful Life
|
|
Vehicles
|
| |
5 years
|
|
Buildings
|
| |
25 – 39 years
|
|
Computer equipment
|
| |
3 – 5 years
|
|
Furniture and fixtures
|
| |
7 years
|
|
Machinery and equipment
|
| |
4 – 7 years
|
|
| | |
2022
|
| |
2021
|
| ||||||
Product sales
|
| | | $ | 6,681 | | | | | $ | 27,322 | | |
Software as a service and related services
|
| | | | 348 | | | | | | 1,306 | | |
Ancillary services
|
| | | | 239 | | | | | | 158 | | |
Total revenue
|
| | | $ | 7,268 | | | | | $ | 28,786 | | |
| | |
Contract liabilities
|
| |||
Balance at January 1, 2021
|
| | | $ | 920 | | |
Prepayments
|
| | | | 274 | | |
Revenue recognition
|
| | | | (1,119) | | |
Balance at December 31, 2021
|
| | | | 75 | | |
Prepayments
|
| | | | 570 | | |
Revenue recognition
|
| | | | (348) | | |
Balance at December 31, 2022
|
| | | $ | 297 | | |
Contract liabilities, non-current
|
| | | | 10 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Beginning balance
|
| | | $ | 145 | | | | | $ | 280 | | |
Reversal of account receivables allowance
|
| | | | (13) | | | | | | (180) | | |
Bad debt expense
|
| | | | 158 | | | | | | 45 | | |
Ending balance
|
| | | $ | 290 | | | | | $ | 145 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Vehicles
|
| | | $ | 386 | | | | | $ | 386 | | |
Buildings
|
| | | | 43 | | | | | | 43 | | |
Computer equipment
|
| | | | 23 | | | | | | 18 | | |
Furniture and fixtures
|
| | | | 3 | | | | | | 5 | | |
Machinery and equipment
|
| | | | 1,140 | | | | | | 1,047 | | |
Internal-use software
|
| | | | 1,851 | | | | | | 392 | | |
Property, plant and equipment, gross
|
| | | $ | 3,446 | | | | | $ | 1,891 | | |
Less: accumulated depreciation
|
| | | | (1,020) | | | | | | (504) | | |
Property, plant and equipment, net
|
| | | $ | 2,426 | | | | | $ | 1,387 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Deposits
|
| | | $ | 1,962 | | | | | $ | 4,148 | | |
Prepaid expenses
|
| | | | 102 | | | | | | 156 | | |
Other receivables
|
| | | | 1,011 | | | | | | — | | |
Other
|
| | | | — | | | | | | 77 | | |
Total other current assets
|
| | | $ | 3,075 | | | | | $ | 4,381 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Professional fees
|
| | | $ | 1,705 | | | | | $ | — | | |
Salaries and wages
|
| | | | 615 | | | | | | 364 | | |
Interest payable
|
| | | | 184 | | | | | | 250 | | |
Taxes payable
|
| | | | 54 | | | | | | — | | |
Other
|
| | | | 6 | | | | | | 53 | | |
Total accrued expenses
|
| | | $ | 2,564 | | | | | $ | 667 | | |
|
2023
|
| | | $ | 1,950 | | |
|
2024
|
| | | | — | | |
|
2025
|
| | | | 18,571 | | |
|
2026
|
| | | | — | | |
|
2027
|
| | | | — | | |
|
Thereafter
|
| | | | — | | |
| | | | | $ | 20,521 | | |
| | |
2022
|
| |
2021
|
| ||||||
Valuation assumptions: | | | | | | | | | | | | | |
Exercise Price per share
|
| | | $ | 74.73 | | | | | $ | 74.73 | | |
Expected term (in years)
|
| | | | 6.0 | | | | | | 5.7 | | |
Expected share volatility
|
| | | | 37.07% | | | | | | 37.15% | | |
Expected dividend yield
|
| | | | — | | | | | | — | | |
Risk free rate
|
| | | | 3.16% | | | | | | 0.90% | | |
| | |
Number of
shares |
| |
Weighted
average exercise price |
| |
Weighted
average remaining term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Balance at January 1, 2021
|
| | | | 25,679 | | | | | | 59.91 | | | | | | 9.8 | | | | | | — | | |
Granted
|
| | | | 100,272 | | | | | | 69.58 | | | | | | — | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Forfeited
|
| | | | (1,679) | | | | | | 66.09 | | | | | | | | | | | | | | |
Expired
|
| | | | (468) | | | | | | 59.91 | | | | | | — | | | | | | — | | |
Balance at December 31, 2021
|
| | | | 123,804 | | | | | | 67.66 | | | | | | 9.3 | | | | | | — | | |
Exercisable at December 31, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Number of
shares |
| |
Weighted
average exercise price |
| |
Weighted
average remaining term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Balance at January 1, 2022
|
| | | | 123,804 | | | | | $ | 67.66 | | | | | | 9.3 | | | | | $ | — | | |
Granted
|
| | | | 30,956 | | | | | | 74.56 | | | | | | — | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Forfeited
|
| | | | (35,634) | | | | | | 71.87 | | | | | | | | | | | | | | |
Expired
|
| | | | (10,260) | | | | | | 72.80 | | | | | | — | | | | | | — | | |
Balance at December 31, 2022
|
| | | | 108,866 | | | | | $ | 67.69 | | | | | | 7.2 | | | | | $ | — | | |
Exercisable at December 31, 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
2022
|
| |
2021
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Basic and Diluted Net income (loss) attributable to common stockholders
|
| | | $ | (13,290) | | | | | $ | 2,313 | | |
Denominator: | | | | | | | | | | | | | |
Weighted average number of shares:
|
| | | | | | | | | | | | |
Basic – Class A Common Stocks
|
| | | | 514,946 | | | | | | 509,461 | | |
Add: Dilutive effects, as shown separately below
|
| | | | | | | | | | | | |
Unvested Stock Options
|
| | | | — | | | | | | 74,683 | | |
Diluted – Class A and Class B Common Stocks
|
| | | | 514,946 | | | | | | 584,144 | | |
Basic Net income (loss) per share attributable to common stockholders
|
| | | $ | (25.81) | | | | | $ | 4.54 | | |
Diluted Net income (loss) per share attributable to common stockholders
|
| | | $ | (25.81) | | | | | $ | 3.96 | | |
| | |
December 31, 2022
|
| |||
Assets | | | | | | | |
Right-of-use assets, net
|
| | | $ | 103 | | |
Liabilities | | | | | | | |
Right-of-use liabilities, current
|
| | | | 103 | | |
| | |
2022
|
| |||
Components operating lease cost | | | | | | | |
Operating lease cost
|
| | | $ | 102 | | |
Short-term leases
|
| | | | 124 | | |
| | |
December 31, 2022
|
| |||
Weighted-average remaining lease term (years)
|
| | | | 0.9 | | |
Weighted-average discount rate
|
| | | | 8% | | |
| | |
2022
|
| |||
Right of use assets obtained in exchange for lease liabilities
|
| | | $ | 198 | | |
Cash paid for amounts included in the measurement of lease liabilities
|
| | | | 105 | | |
Cash paid for short term operating leases | | | | | | | |
Operating lease payments
|
| | | | 124 | | |
| For the twelve months ending December 31, | | | | | | | |
|
2023
|
| | | $ | 136 | | |
|
2024
|
| | | | — | | |
|
2025
|
| | | | — | | |
|
2026
|
| | | | — | | |
|
2027
|
| | | | — | | |
|
Thereafter
|
| | | | — | | |
|
Total operating lease payments
|
| | | $ | 136 | | |
|
Less: imputed interest
|
| | | | (33) | | |
|
Present value of operating lease liabilities
|
| | | $ | 103 | | |
| | |
2022
|
| |
2021
|
| ||||||
Current: | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | 1,383 | | |
State
|
| | | | 5 | | | | | | 240 | | |
Total current
|
| | | | 5 | | | | | | 1,623 | | |
Deferred: | | | | | | | | | | | | | |
Federal
|
| | | | 1,096 | | | | | | (474) | | |
State
|
| | | | 104 | | | | | | (31) | | |
Total deferred
|
| | | | 1,200 | | | | | | (505) | | |
Total income tax provision
|
| | | $ | 1,205 | | | | | $ | 1,118 | | |
| | |
2022
|
| |
2021
|
| ||||||
Deferred Tax Assets: | | | | | | | | | | | | | |
Impairment
|
| | | $ | 1,147 | | | | | $ | 1,129 | | |
Accruals
|
| | | | 108 | | | | | | 141 | | |
Reserves
|
| | | | 75 | | | | | | 57 | | |
Interest carryforward
|
| | | | 31 | | | | | | — | | |
Net operating losses
|
| | | | 2,387 | | | | | | — | | |
Other
|
| | | | 40 | | | | | | — | | |
UNICAP 263A
|
| | | | 395 | | | | | | 451 | | |
Valuation allowance
|
| | | | (3,583) | | | | | | — | | |
Total deferred tax assets
|
| | | $ | 600 | | | | | | 1,778 | | |
Deferred Tax Liabilities: | | | | | | | | | | | | | |
Prepaid Expense
|
| | | $ | 24 | | | | | | 36 | | |
Other
|
| | | | 157 | | | | | | 311 | | |
Depreciation
|
| | | | 509 | | | | | | 321 | | |
Total deferred tax liabilities
|
| | | | 690 | | | | | | 668 | | |
Deferred tax (liabilities) assets, net
|
| | | $ | (90) | | | | | $ | 1,110 | | |
| | |
2022
|
| |
2021
|
| ||||||
Income (loss) before income tax expense
|
| | | $ | (12,085) | | | | | $ | 3,431 | | |
Statutory tax rate
|
| | | | 21% | | | | | | 21% | | |
Income tax (benefit) expense at federal statutory rate
|
| | | | (2,538) | | | | | | 721 | | |
Increase (decrease) resulting from: | | | | | | | | | | | | | |
Permanent differences
|
| | | | 494 | | | | | | 222 | | |
State income tax, net of federal benefit
|
| | | | (343) | | | | | | 127 | | |
Valuation allowance
|
| | | | 3,583 | | | | | | | | |
Other, net
|
| | | | 9 | | | | | | 48 | | |
Income tax (benefit) expense
|
| | | | 1,205 | | | | | | 1,118 | | |
Current income tax expense
|
| | | | 5 | | | | | | 1,623 | | |
Deferred income tax benefit
|
| | | | 1,200 | | | | | | (505) | | |
Total
|
| | | $ | 1,205 | | | | | $ | 1,118 | | |
| | |
2022
|
| |||
Balance, beginning of the year
|
| | | $ | — | | |
Additions to valuation allowance
|
| | | | 3,583 | | |
Balance, end of the year
|
| | | | 3,583 | | |
| | |
June 30, 2023
|
| |
December 31,
2022 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,158 | | | | | $ | 654 | | |
Trade accounts receivable, net of allowances of $481 and $290, respectively
|
| | | | 630 | | | | | | 1,508 | | |
Inventories
|
| | | | 6,587 | | | | | | 9,634 | | |
Deferred transaction costs
|
| | | | 3,351 | | | | | | — | | |
Income taxes receivable
|
| | | | 97 | | | | | | 58 | | |
Other current assets
|
| | | | 1,433 | | | | | | 3,075 | | |
Total current assets
|
| | | | 13,256 | | | | | | 14,929 | | |
Property, plant and equipment, net
|
| | | | 3,015 | | | | | | 2,426 | | |
Right-of-use assets, net
|
| | | | 51 | | | | | | 103 | | |
Other noncurrent assets
|
| | | | 1,758 | | | | | | 3 | | |
Total assets
|
| | | $ | 18,080 | | | | | $ | 17,461 | | |
Liabilities and shareholders’ equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Trade accounts payable
|
| | | $ | 2,770 | | | | | $ | 1,360 | | |
Income taxes payable
|
| | | | 517 | | | | | | 511 | | |
Accrued expense
|
| | | | 3,799 | | | | | | 2,564 | | |
Contract liabilities
|
| | | | 110 | | | | | | 287 | | |
Customer prepayments
|
| | | | 242 | | | | | | 197 | | |
Warranty reserve
|
| | | | 53 | | | | | | 27 | | |
Line of credit
|
| | | | 900 | | | | | | — | | |
Convertible note
|
| | | | 1,492 | | | | | | 950 | | |
Related party promissory note
|
| | | | 1,000 | | | | | | 1,000 | | |
Right-of-use liabilities, current
|
| | | | 53 | | | | | | 103 | | |
Total current liabilities
|
| | | | 10,936 | | | | | | 6,999 | | |
Shareholder promissory note
|
| | | | — | | | | | | 18,571 | | |
Contract liabilities, noncurrent
|
| | | | 141 | | | | | | 10 | | |
Deferred tax liabilities, net
|
| | | | 96 | | | | | | 90 | | |
Total liabilities
|
| | | $ | 11,173 | | | | | $ | 25,670 | | |
Commitments and contingencies (Note 12) | | | | | | | | | | | | | |
Shareholders’ equity (deficit) | | | | | | | | | | | | | |
Preferred Stock, $0.001 par value, 200,000 shares authorized as of June 30, 2023
and December 31, 2022 and no shares issued or outstanding as of June 30, 2023 and December 31, 2022, respectively. |
| | | | — | | | | | | — | | |
Class A Common stock, $0.001 par value; 750,000 shares authorized as of
June 30, 2023 and December 31, 2022 and 656,974 and 514,946 shares issued and outstanding as of June 30, 2023 and December 31, 2022, respectively. |
| | | | — | | | | | | — | | |
Class B Non-Voting Common Stock, $0.001 par value, 173,257 and 149,747 shares authorized as of June 30, 2023 and December 31, 2022, respectively and no shares issued or outstanding as of June 30, 2023 and December 31, 2022.
|
| | | | 1 | | | | | | — | | |
Additional paid-in capital
|
| | | | 21,329 | | | | | | 2,654 | | |
Retained earnings (accumulated deficit)
|
| | | | (14,423) | | | | | | (10,863) | | |
Total shareholders’ equity (deficit)
|
| | | | 6,907 | | | | | | (8,209) | | |
Total liabilities and shareholders’ equity
|
| | | $ | 18,080 | | | | | $ | 17,461 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Revenue, net
|
| | | $ | 2,317 | | | | | $ | 2,938 | | |
Cost of goods sold (exclusive of depreciation)
|
| | | | 2,410 | | | | | | 2,139 | | |
Operating expenses: | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 5,843 | | | | | | 6,000 | | |
Depreciation
|
| | | | 401 | | | | | | 206 | | |
Total operating expenses
|
| | | | 6,244 | | | | | | 6,206 | | |
Operating loss
|
| | | | (6,337) | | | | | | (5,407) | | |
Interest expense
|
| | | | 45 | | | | | | 17 | | |
Interest expense, related parties
|
| | | | 32 | | | | | | 42 | | |
Change in fair value of convertible note
|
| | | | (433) | | | | | | — | | |
Tariff refund
|
| | | | (2,401) | | | | | | — | | |
Other (income) expenses, net
|
| | | | (17) | | | | | | (56) | | |
Loss before income taxes
|
| | | | (3,563) | | | | | | (5,410) | | |
Income tax expense (benefit)
|
| | | | (3) | | | | | | (1,251) | | |
Net loss
|
| | | $ | (3,560) | | | | | $ | (4,159) | | |
Weighted-average shares outstanding, basic and diluted | | | | | | | | | | | | | |
Basic
|
| | | | 539,271 | | | | | | 514,946 | | |
Diluted
|
| | | | 539,271 | | | | | | 514,946 | | |
Net loss per share, basic and diluted | | | | | | | | | | | | | |
Basic
|
| | | | (6.60) | | | | | | (8.08) | | |
Diluted
|
| | | | (6.60) | | | | | | (8.08) | | |
| | |
Class A Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Total
Shareholders’ Equity (Deficit) |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance at January 1, 2022
|
| | | | 514,946 | | | | | $ | — | | | | | $ | 2,010 | | | | | $ | 2,427 | | | | | $ | 4,437 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,159) | | | | | | (4,159) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 381 | | | | | | — | | | | | | 381 | | |
Balance at June 30, 2022
|
| | | | 514,946 | | | | | $ | — | | | | | $ | 2,391 | | | | | $ | (1,732) | | | | | $ | 659 | | |
Balance at January 1, 2023
|
| | | | 514,946 | | | | | $ | — | | | | | $ | 2,654 | | | | | $ | (10,863) | | | | | $ | (8,209) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,560) | | | | | | (3,560) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 173 | | | | | | — | | | | | | 173 | | |
Conversion of shareholder promissory note
|
| | | | 142,028 | | | | | | 1 | | | | | | 18,502 | | | | | | — | | | | | | 18,503 | | |
Balance at June 30, 2023
|
| | | | 656,974 | | | | | $ | 1 | | | | | $ | 21,329 | | | | | $ | (14,423) | | | | | $ | 6,907 | | |
| | |
June 30,
2023 |
| |
June 30,
2022 |
| ||||||
Operating Activities | | | | | | | | | | | | | |
Net (loss)
|
| | | $ | (3,560) | | | | | $ | (4,159) | | |
Adjustments to reconcile net (loss) to net cash: (used in) provided by operating activities
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 401 | | | | | | 206 | | |
Allowance for doubtful accounts
|
| | | | 191 | | | | | | 52 | | |
Inventories write down
|
| | | | 1,386 | | | | | | — | | |
Non-cash lease expense
|
| | | | 52 | | | | | | 26 | | |
Deferred income tax expenses (benefit)
|
| | | | 6 | | | | | | (1,249) | | |
Change in fair value of convertible note
|
| | | | (433) | | | | | | — | | |
Gain on sale of equipment
|
| | | | (17) | | | | | | (56) | | |
Share-based compensation
|
| | | | 173 | | | | | | 381 | | |
Non-cash PIK interest
|
| | | | 32 | | | | | | 42 | | |
Increase (decrease) in cash resulting from changes in: | | | | | | | | | | | | | |
Trade accounts receivable
|
| | | | 687 | | | | | | 99 | | |
Inventories
|
| | | | 83 | | | | | | 532 | | |
Deferred transaction costs
|
| | | | (3,351) | | | | | | — | | |
Other current assets
|
| | | | 1,642 | | | | | | 636 | | |
Other noncurrent assets
|
| | | | (177) | | | | | | 14 | | |
Trade accounts payable
|
| | | | 1,410 | | | | | | (231) | | |
Sales tax payable
|
| | | | — | | | | | | (59) | | |
Income taxes payable
|
| | | | 6 | | | | | | 364 | | |
Income taxes receivable
|
| | | | (39) | | | | | | 1,703 | | |
Contract liabilities
|
| | | | (177) | | | | | | 349 | | |
Customer prepayments
|
| | | | 45 | | | | | | 2 | | |
Warranty reserve
|
| | | | 26 | | | | | | (83) | | |
Right of use liabilities
|
| | | | (50) | | | | | | (105) | | |
Accrued expenses
|
| | | | 1,235 | | | | | | (492) | | |
Contract liabilities, noncurrent
|
| | | | 131 | | | | | | — | | |
Net cash used in operating activities
|
| | | | (298) | | | | | | (2,028) | | |
Investing Activities | | | | | | | | | | | | | |
Capital expenditures
|
| | | | (1,003) | | | | | | (1,038) | | |
Proceeds from sale of equipment
|
| | | | 30 | | | | | | 114 | | |
Net cash used in investing activities
|
| | | | (973) | | | | | | (924) | | |
Financing Activities | | | | | | | | | | | | | |
Borrowings under line of credit
|
| | | | 900 | | | | | | 400 | | |
Repayments on shareholder promissory note
|
| | | | (100) | | | | | | — | | |
Proceeds from convertible note
|
| | | | 975 | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 1,775 | | | | | | 400 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 504 | | | | | | (2,552) | | |
Cash and cash equivalents, beginning of year
|
| | | | 654 | | | | | | 3,374 | | |
Cash and cash equivalents, end of the year
|
| | | $ | 1,158 | | | | | $ | 822 | | |
Supplemental cash flow information | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 3 | | | | | $ | 29 | | |
Income taxes paid
|
| | | | 31 | | | | | | — | | |
Non-cash investing and financing transactions | | | | | | | | | | | | | |
Conversion of shareholder promissory note and accrued interests into common stock
|
| | | $ | 18,503 | | | | | $ | — | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
United States
|
| | | $ | 2,142 | | | | | $ | 2,028 | | |
International
|
| | | | 175 | | | | | | 910 | | |
Total revenue
|
| | | $ | 2,317 | | | | | $ | 2,938 | | |
| | |
Six Months Emded
June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Product sales
|
| | | $ | 1,891 | | | | | $ | 2,680 | | |
Software as a service and related services
|
| | | | 329 | | | | | | 130 | | |
Ancillary services
|
| | | | 97 | | | | | | 128 | | |
Total revenue
|
| | | $ | 2,317 | | | | | $ | 2,938 | | |
| | |
Contract
liabilities |
| |||
Balance at January 1, 2022
|
| | | $ | 75 | | |
Prepayments
|
| | | | 570 | | |
Revenue recognition
|
| | | | (348) | | |
Balance at December 31, 2022
|
| | | | 297 | | |
Contract liabilities, noncurrent
|
| | | $ | 10 | | |
Balance at January 1, 2023
|
| | | $ | 297 | | |
Prepayments
|
| | | | 231 | | |
Revenue recognition
|
| | | | (277) | | |
Balance at June 30, 2023
|
| | | | 251 | | |
Contract liabilities, noncurrent
|
| | | $ | 141 | | |
| | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
Vehicles
|
| | | $ | 354 | | | | | $ | 386 | | |
Buildings and improvements
|
| | | | 43 | | | | | | 43 | | |
Computer equipment
|
| | | | 27 | | | | | | 23 | | |
Furniture and fixtures
|
| | | | 3 | | | | | | 3 | | |
Machinery and equipment
|
| | | | 1,294 | | | | | | 1,140 | | |
Internal-use software
|
| | | | 2,695 | | | | | | 1,851 | | |
Property, plant and equipment, gross
|
| | | $ | 4,416 | | | | | $ | 3,446 | | |
Less: accumulated depreciation
|
| | | | (1,401) | | | | | | (1,020) | | |
Property, plant and equipment, net
|
| | | $ | 3,015 | | | | | $ | 2,426 | | |
| | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
Deposits
|
| | | $ | 1,278 | | | | | $ | 1,962 | | |
Prepaid expenses
|
| | | | 117 | | | | | | 102 | | |
Other receivables
|
| | | | 38 | | | | | | 1,011 | | |
Total other current assets
|
| | | $ | 1,433 | | | | | $ | 3,075 | | |
| | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
Infrared cameras
|
| | | $ | 4,017 | | | | | $ | 5,904 | | |
Replacement, maintenance and spare parts
|
| | | | 2,570 | | | | | | 3,730 | | |
Current inventories
|
| | | $ | 6,587 | | | | | $ | 9,634 | | |
Infrared cameras
|
| | | $ | 595 | | | | | $ | — | | |
Replacement, maintenance and spare parts
|
| | | | 1,159 | | | | | | — | | |
Noncurrent inventories
|
| | | $ | 1,754 | | | | | $ | — | | |
Total inventories
|
| | | $ | 8,342 | | | | | $ | 9,634 | | |
| | |
Six-months ended
June 30, 2023 |
| |
Year-ended
December 31, 2022 |
| ||||||
Amount of inventory write-down to net realizable value
|
| | | $ | 1,382 | | | | | $ | — | | |
| | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
Professional fees
|
| | | $ | 3,382 | | | | | $ | 1,705 | | |
Salaries and wages
|
| | | | 300 | | | | | | 615 | | |
Interest payable
|
| | | | 105 | | | | | | 184 | | |
Taxes payable
|
| | | | — | | | | | | 54 | | |
Other
|
| | | | 12 | | | | | | 6 | | |
Total accrued expenses
|
| | | $ | 3,799 | | | | | $ | 2,564 | | |
As of June 30, 2023
|
| | | | | | |
2024
|
| | | $ | 3,825 | | |
2025
|
| | | | — | | |
2026
|
| | | | — | | |
2027
|
| | | | — | | |
2028
|
| | | | — | | |
Thereafter
|
| | | | — | | |
| | | | $ | 3,825 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Basic and Diluted Net loss attributable to common stockholders
|
| | | $ | (3,560) | | | | | $ | (4,159) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average number of shares: | | | | | | | | | | | | | |
Basic – Class A Common Stock
|
| | | | 539,271 | | | | | | 514,946 | | |
Add: Dilutive effects, as shown separately below
|
| | | | | | | | | | | | |
Unvested Stock Options
|
| | | | — | | | | | | — | | |
Diluted – Class A and Class B Common Stock
|
| | | | 539,271 | | | | | | 514,946 | | |
Basic Net loss per share attributable to common stockholders
|
| | | $ | (6.60) | | | | | $ | (8.08) | | |
Diluted Net loss per share attributable to common stockholders
|
| | | $ | (6.60) | | | | | $ | (8.08) | | |
| | |
2023
|
| |
2022
|
| ||||||
Six months ended June 30,
|
| | | | -0.06% | | | | | | 23.12% | | |
Fair Value Assumption – Convertible Promissory Note
|
| |
June 30, 2023
|
| | |||||
Principal | | | | $ | 1,925 | | | | ||
Discount rate
|
| | | | 14.48% | | | | ||
Maturity date
|
| | | | 12/20/2023 | | | | ||
Interest rate (Before February 15, 2023)
|
| | | | 10% | | | | | |
Interest rate (After February 15, 2023)
|
| | | | 12% | | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 222,266 | | | | | $ | 931,271 | | |
Prepaid expenses-current
|
| | | | 162,979 | | | | | | 384,730 | | |
Total current assets
|
| | | | 385,245 | | | | | | 1,316,001 | | |
Prepaid expenses-non-current
|
| | | | — | | | | | | 111,454 | | |
Cash and securities held in Trust Account
|
| | | | 118,742,928 | | | | | | 117,310,928 | | |
Total assets
|
| | | $ | 119,128,173 | | | | | $ | 118,738,383 | | |
Liabilities, Redeemable Common Stock and Stockholders’ Equity | | | | | | | | | | | | | |
Accrued offering costs and expenses
|
| | | $ | 239,024 | | | | | $ | 175,661 | | |
Franchise taxes payable
|
| | | | 137,112 | | | | | | — | | |
Income tax payable
|
| | | | 83,543 | | | | | | — | | |
Deferred tax liability
|
| | | | 72,168 | | | | | | — | | |
Due to related party
|
| | | | 21,356 | | | | | | 24,613 | | |
Total liabilities
|
| | | | 553,203 | | | | | | 200,274 | | |
Commitments and Contingencies (Note 6) | | | | | | | | | | | | | |
Common stock subject to possible redemption, 11,500,000 shares at redemption value of $10.30
|
| | | | 118,454,587 | | | | | | 117,300,000 | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued
and outstanding |
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value; 100,000,000 shares authorized; 3,550,000 shares issued and outstanding (excluding 11,500,000 shares subject to possible redemption) as of December 31, 2022 and 2021
|
| | | | 356 | | | | | | 356 | | |
Additional paid-in capital
|
| | | | 497,120 | | | | | | 1,651,707 | | |
Accumulated earnings
|
| | | | (377,093) | | | | | | (413,954) | | |
Total Stockholders’ Equity
|
| | | | 120,383 | | | | | | 1,238,109 | | |
Total Liabilities, Redeemable Common Stock and Stockholders’ Equity
|
| | | $ | 119,128,173 | | | | | $ | 118,738,383 | | |
| | |
For the Year Ended
December 31, 2022 |
| |
For the Period from
May 14, 2021 (Inception) to December 31, 2021 |
| ||||||
Formation and operating cost
|
| | | $ | 1,385,573 | | | | | $ | 424,882 | | |
Loss from operations
|
| | | | (1,385,573) | | | | | | (424,882) | | |
Other income: | | | | | | | | | | | | | |
Interest earned on cash and securities held in Trust Account
|
| | | | 1,739,145 | | | | | | 10,928 | | |
Total other income
|
| | | | 1,739,145 | | | | | | 10,928 | | |
Income (loss) before provision for income taxes
|
| | | | 353,572 | | | | | | (413,954) | | |
Provision for income taxes
|
| | | | (316,711) | | | | | | — | | |
Net income (loss)
|
| | | $ | 36,861 | | | | | $ | (413,954) | | |
Basic and diluted weighted average shares outstanding, redeemable shares
|
| | | | 11,500,000 | | | | | | 3,568,966 | | |
Basic and diluted income (loss) per common stock, redeemable shares
|
| | | $ | 0.00 | | | | | $ | (0.07) | | |
Basic and diluted weighted average shares outstanding, non-redeemable shares
|
| | | | 3,550,000 | | | | | | 2,588,793 | | |
Basic and diluted income (loss) per common stock, non-redeemable shares
|
| | | $ | 0.00 | | | | | $ | (0.07) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance as of May 14, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Common stock issued to Sponsors
|
| | | | 2,875,000 | | | | | | 288 | | | | | | 24,712 | | | | | | — | | | | | | 25,000 | | |
Sale of 675,000 private placement units, net of offering costs
|
| | | | 675,000 | | | | | | 68 | | | | | | 6,748,463 | | | | | | — | | | | | | 6,748,463 | | |
Allocated proceeds to public warrants, net of offering costs
|
| | | | — | | | | | | — | | | | | | 5,383,059 | | | | | | — | | | | | | 5,383,059 | | |
Re-measurement of common shares subject to possible redemption
|
| | | | — | | | | | | — | | | | | | (10,504,527) | | | | | | — | | | | | | (10,504,527) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (413,954) | | | | | | (413,954) | | |
Balance as of December 31, 2021
|
| | | | 3,550,000 | | | | | | 356 | | | | | | 1,651,707 | | | | | | (413,954) | | | | | | 1,238,109 | | |
Remeasurement of carrying value to redemption value of shares subject to possible redemption
|
| | | | — | | | | | | — | | | | | | (1,154,587) | | | | | | — | | | | | | (1,154,587) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 36,861 | | | | | | 36,861 | | |
Balance as of December 31, 2022
|
| | | | 3,550,000 | | | | | $ | 356 | | | | | $ | 497,120 | | | | | $ | (377,093) | | | | | $ | 120,383 | | |
| | |
For the Year
Ended December 31, 2022 |
| |
For the Period
from May 14, 2021 (inception) through December 31, 2021 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 36,861 | | | | | $ | (413,954) | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on cash and securities held in Trust Account
|
| | | | (1,739,145) | | | | | | (10,928) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | 333,205 | | | | | | (496,184) | | |
Accrued offering costs and expenses
|
| | | | 63,363 | | | | | | 175,661 | | |
Income tax payable
|
| | | | 83,543 | | | | | | — | | |
Deferred tax liability
|
| | | | 72,168 | | | | | | — | | |
Franchise taxes payable
|
| | | | 137,112 | | | | | | — | | |
Due to related party
|
| | | | (3,257) | | | | | | 24,613 | | |
Net cash used in operating activities
|
| | | | (1,016,150) | | | | | | (720,792) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Principal deposited in Trust Account
|
| | | | — | | | | | | (117,300,000) | | |
Cash withdrawn from Trust Account to pay taxes
|
| | | | 307,145 | | | | | | — | | |
Net cash provided by (used in) investing activities
|
| | | | 307,145 | | | | | | (117,300,000) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from initial public offering, net of costs
|
| | | | — | | | | | | 112,700,000 | | |
Proceeds from sale of founder shares
|
| | | | — | | | | | | 25,000 | | |
Proceeds from private placement units
|
| | | | — | | | | | | 6,750,000 | | |
Payment of promissory note – related party
|
| | | | — | | | | | | (323,190) | | |
Payment of deferred offering costs
|
| | | | — | | | | | | (199,747) | | |
Net cash provided by financing activities
|
| | | | — | | | | | | 118,952,063 | | |
Net Change in Cash
|
| | | | (709,005) | | | | | | 931,271 | | |
Cash – Beginning of period
|
| | | | 931,271 | | | | | | — | | |
Cash – End of period
|
| | | $ | 222,266 | | | | | $ | 931,271 | | |
Supplemental disclosure of non-cash financing activities: | | | | | | | | | | | | | |
Deferred offering costs paid by related party
|
| | | $ | — | | | | | $ | 323,190 | | |
Remeasurement of common stock subject to possible redemption
|
| | | $ | 1,154,587 | | | | | $ | — | | |
| | |
For the Year Ended
December 31, 2022 |
| |
For the period from
May 14, 2021 (inception) through December 31, 2021 |
| ||||||||||||||||||
| | |
Redeemable
|
| |
Non-redeemable
|
| |
Redeemable
|
| |
Non-redeemable
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net income (loss) per common
stock: |
| | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss)
|
| | | $ | 28,166 | | | | | $ | 8,695 | | | | | $ | (239,923) | | | | | $ | (174,031) | | |
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted-average shares outstanding
|
| | | | 11,500,000 | | | | | | 3,550,000 | | | | | | 3,568,966 | | | | | | 2,588,793 | | |
Basic and diluted net income (loss) per share
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | (0.07) | | | | | $ | (0.07) | | |
|
Gross proceeds
|
| | | $ | 115,000,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | | (5,518,451) | | |
|
Redeemable common stock issuance costs
|
| | | | (2,686,076) | | |
| Plus: | | | | | | | |
|
Remeasurement of carrying value to redemption value
|
| | | | 10,504,527 | | |
|
Common stock of shares subject to possible redemption at December 31, 2021
|
| | | $ | 117,300,000 | | |
| Plus: | | | | | | | |
|
Remeasurement of carrying value to redemption value
|
| | | | 1,154,587 | | |
|
Common stock of shares subject to possible redemption at December 31, 2022
|
| | | $ | 118,454,587 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Deferred tax liability | | | | | | | | | | | | | |
Federal net operating loss
|
| | | $ | — | | | | | $ | 19,227 | | |
Start-up costs
|
| | | | 319,359 | | | | | | 70,399 | | |
Unrealized gains on investments in trust account
|
| | | | (72,168) | | | | | | (2,695) | | |
Total deferred tax asset
|
| | | | 247,191 | | | | | | 86,930 | | |
Valuation allowance
|
| | | | (319,359) | | | | | | (86,930) | | |
Deferred tax liability, net of allowance
|
| | | $ | (72,168) | | | | | $ | — | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Federal | | | | | | | | | | | | | |
Current
|
| | | $ | 244,544 | | | | | $ | — | | |
Deferred
|
| | | | (160,261) | | | | | | (86,930) | | |
State and Local | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | |
Deferred
|
| | | | — | | | | | | — | | |
Valuation allowance
|
| | | | 232,428 | | | | | | 86,930 | | |
Income tax provision
|
| | | $ | 316,711 | | | | | $ | — | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Statutory federal income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
Unrealized gains on investments in Trust Account
|
| | | | 2.8% | | | | | | —% | | |
Valuation allowance
|
| | | | 65.7% | | | | | | (21.0)% | | |
Income tax provision
|
| | | | 89.5% | | | | | | 0.0% | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
Held-to-maturity investments, amortized cost basis
|
| | | $ | 118,433,095 | | | | | $ | 117,299,993 | | |
Interest earned on investments
|
| | | | 307,051 | | | | | | 10,928 | | |
Held-to-maturity investments, net carrying amount
|
| | | | 118,740,146 | | | | | | 117,310,921 | | |
Unrealized gain on investments
|
| | | | 36,854 | | | | | | 1,912 | | |
Held-to-maturity investments, fair value
|
| | | $ | 118,177,000 | | | | | $ | 117,312,833 | | |
| | |
June 30,
2023 |
| |
December 31,
2022 |
| | | ||||||||||
| | |
(Unaudited)
|
| | | | | | | | | | | | | |||
Assets: | | | | | | | | | | | | | | | | ||||
Cash
|
| | | $ | 255,452 | | | | | $ | 222,266 | | | | | ||||
Prepaid expenses
|
| | | | 33,326 | | | | | | 162,979 | | | | | ||||
Total current assets
|
| | | | 288,778 | | | | | | 385,245 | | | | | ||||
Investments held in Trust Account
|
| | | | 17,238,126 | | | | | | 118,742,928 | | | | | ||||
Total assets
|
| | | $ | 17,526,904 | | | | | $ | 119,128,173 | | | | | ||||
Liabilities, Redeemable Common Stock and Stockholders’ (Deficit) Equity
|
| | | | | | | | | | | | | | | ||||
Accrued expenses
|
| | | $ | 245,018 | | | | | $ | 239,024 | | | | | ||||
Franchise taxes payable
|
| | | | 68,400 | | | | | | 137,112 | | | | | ||||
Income tax payable
|
| | | | 32,103 | | | | | | 83,543 | | | | | ||||
Excise tax payable
|
| | | | 1,028,975 | | | | | | — | | | | | ||||
Deferred tax liability
|
| | | | — | | | | | | 72,168 | | | | | ||||
Promissory Notes
|
| | | | 276,495 | | | | | | — | | | | | ||||
Due to related party
|
| | | | 65,356 | | | | | | 21,356 | | | | | ||||
Total liabilities
|
| | | | 1,716,347 | | | | | | 553,203 | | | | | ||||
Commitments and Contingencies (Note 6) | | | | | | | | | | | | | | | | ||||
Common stock subject to possible redemption, 1,634,944 and 11,500,000
shares at redemption value of $10.48 and $10.30, respectively, as of June 30, 2023 and December 31, 2022, respectively |
| | | | 17,141,240 | | | | | | 118,454,587 | | | | | ||||
Stockholders’ (Deficit) Equity: | | | | | | | | | | | | | | | | ||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | | | | ||||
Common stock, $0.0001 par value; 100,000,000 shares authorized; 3,550,000 shares issued and outstanding (excluding 1,634,944 and 11,500,000 shares subject to possible redemption) as of June 30, 2023 and December 31, 2022, respectively
|
| | | | 356 | | | | | | 356 | | | | | ||||
Additional paid-in capital
|
| | | | — | | | | | | 497,120 | | | | | ||||
Accumulated Deficit
|
| | | | (1,331,039) | | | | | | (377,093) | | | | | ||||
Total Stockholders’ (Deficit) Equity
|
| | | | (1,330,683) | | | | | | 120,383 | | | | | ||||
Total Liabilities, Redeemable Common Stock and Stockholders’ (Deficit) Equity
|
| | | $ | 17,526,904 | | | | | $ | 119,128,173 | | | | |
| | |
For the Three Months Ended June 30,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Operating cost
|
| | | $ | 432,334 | | | | | $ | 314,387 | | | | | $ | 952,519 | | | | | $ | 541,562 | | |
Loss from operations
|
| | | | (432,334) | | | | | | (314,387) | | | | | | (952,519) | | | | | | (541,562) | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest earned on investments held in Trust Account
|
| | | | 481,538 | | | | | | 196,313 | | | | | | 1,765,580 | | | | | | 236,595 | | |
Accrued interest on Promissory Notes
|
| | | | (911,167) | | | | | | — | | | | | | (911,167) | | | | | | — | | |
Total other (expense) income, net
|
| | | | (429,629) | | | | | | 196,313 | | | | | | 854,413 | | | | | | 236,595 | | |
Income before provision for income taxes
|
| | | | (861,963) | | | | | | (118,074) | | | | | | (98,106) | | | | | | (304,967) | | |
Provision for income taxes
|
| | | | (97,259) | | | | | | (12,153) | | | | | | (355,924) | | | | | | (12,153) | | |
Net loss
|
| | | $ | (959,222) | | | | | $ | (130,227) | | | | | $ | (454,030) | | | | | $ | (317,120) | | |
Basic and diluted weighted average shares outstanding, redeemable shares
|
| | | | 8,395,122 | | | | | | 11,500,000 | | | | | | 7,575,779 | | | | | | 11,500,000 | | |
Basic and diluted loss per common stock, redeemable shares
|
| | | $ | (0.08) | | | | | $ | (0.01) | | | | | $ | (0.04) | | | | | $ | (0.02) | | |
Basic and diluted weighted average shares outstanding, non-redeemable shares
|
| | | | 3,550,000 | | | | | | 3,550,000 | | | | | | 3,550,000 | | | | | | 3,550,000 | | |
Basic and diluted loss per common stock, non-redeemable shares
|
| | | $ | (0.08) | | | | | $ | (0.01) | | | | | $ | (0.04) | | | | | $ | (0.02) | | |
| | |
Common stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance as of December 31, 2022
|
| | | | 3,550,000 | | | | | $ | 356 | | | | | $ | 497,120 | | | | | $ | (377,093) | | | | | $ | 120,383 | | |
Remeasurement of carrying value to redemption value of shares subject to possible redemption
|
| | | | — | | | | | | — | | | | | | (497,120) | | | | | | (475,952) | | | | | | (973,072) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 505,192 | | | | | | 505,192 | | |
Balance as of March 31, 2023
|
| | | | 3,550,000 | | | | | | 356 | | | | | | — | | | | | | (347,853) | | | | | | (347,497) | | |
Fair value of founder shares transferred on
Promissory Notes |
| | | | — | | | | | | — | | | | | | — | | | | | | 1,616,132 | | | | | | 1,616,132 | | |
Excise tax imposed on common stock redemptions
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,028,975) | | | | | | (1,028,975) | | |
Remeasurement of carrying value to redemption value of shares subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | (611,121) | | | | | | (611,121) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (959,222) | | | | | | (959,222) | | |
Balance as of June 30, 2023
|
| | | | 3,550,000 | | | | | $ | 356 | | | | | $ | — | | | | | $ | (1,331,039) | | | | | $ | (1,330,683) | | |
| | |
Common stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance as of December 31, 2021
|
| | | | 3,550,000 | | | | | $ | 356 | | | | | $ | 1,651,707 | | | | | $ | (413,954) | | | | | $ | 1,238,109 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (186,893) | | | | | | (186,893) | | |
Balance as of March 31, 2022
|
| | | | 3,550,000 | | | | | | 356 | | | | | | 1,651,707 | | | | | | (600,847) | | | | | | 1,051,216 | | |
Remeasurement of carrying value to redemption value of shares subject to redemption
|
| | | | — | | | | | | — | | | | | | (135,370) | | | | | | — | | | | | | (135,370) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (130,227) | | | | | | (130,227) | | |
Balance as of June 30, 2022
|
| | | | 3,550,000 | | | | | $ | 356 | | | | | $ | 1,516,337 | | | | | $ | (731,074) | | | | | $ | 785,619 | | |
| | |
For the Six Months Ended
June 30, |
| | |||||||||||
| | |
2023
|
| |
2022
|
| | | | ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | | | ||
Net loss
|
| | | $ | (454,030) | | | | | $ | (317,120) | | | | ||
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | ||
Accrued interest on Promissory Notes
|
| | | | 911,167 | | | | | | — | | | | ||
Interest earned on investments held in Trust Account
|
| | | | (1,765,580) | | | | | | (236,595) | | | | ||
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | ||
Prepaid expenses
|
| | | | 129,653 | | | | | | 180,996 | | | | ||
Accrued expenses
|
| | | | 5,994 | | | | | | (28,235) | | | | ||
Income tax payable
|
| | | | (51,440) | | | | | | 12,153 | | | | ||
Deferred tax payable
|
| | | | (72,168) | | | | | | — | | | | ||
Franchise tax payable
|
| | | | (68,712) | | | | | | — | | | | ||
Due to related party
|
| | | | 44,000 | | | | | | (8,081) | | | | ||
Net cash used in operating activities
|
| | | | (1,321,116) | | | | | | (396,882) | | | | ||
Cash Flows from Investing Activities: | | | | | | | | | | | | | | | ||
Extension funding of Trust Account
|
| | | | (245,242) | | | | | | — | | | | ||
Funds withdrawn from Trust Account for redemptions
|
| | | | 102,897,540 | | | | | | — | | | | ||
Cash withdrawn from Trust Account to pay taxes
|
| | | | 618,084 | | | | | | — | | | | ||
Net cash provided by investing activities
|
| | | | 103,270,382 | | | | | | — | | | | ||
Cash Flows from Financing Activities: | | | | | | | | | | | | | | | ||
Proceeds from issuance of Promissory Note
|
| | | | 981,460 | | | | | | — | | | | ||
Payment of redemptions on Common Stock
|
| | | | (102,897,540) | | | | | | — | | | | ||
Net cash used in financing activities
|
| | |
|
(101,916,080)
|
| | | | | — | | | | ||
Net Change in Cash
|
| | | | 33,186 | | | | | | (396,882) | | | | ||
Cash – Beginning of period
|
| | | | 222,266 | | | | | | 931,271 | | | | ||
Cash – End of period
|
| | | $ | 255,452 | | | | | $ | 534,389 | | | | ||
Supplemental disclosure of non-cash financing activities: | | | | | | | | | | | | | | | ||
Discount on Promissory Notes for fair value of shares transferred
|
| | | $ | 1,616,132 | | | | | $ | — | | | | ||
Excise tax liability accrued for common stock redemptions
|
| | | $ | 1,028,975 | | | | | $ | — | | | | ||
Remeasurement of common stock subject to possible redemption
|
| | | $ | 1,584,193 | | | | | $ | 135,370 | | | |
| | |
For the Three Months Ended June 30,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||
| | |
Redeemable
|
| |
Non-redeemable
|
| |
Redeemable
|
| |
Non-redeemable
|
| |
Redeemable
|
| |
Non-redeemable
|
| |
Redeemable
|
| |
Non-redeemable
|
| ||||||||||||||||||||||||
Basic and diluted net loss per
common stock: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net loss
|
| | | $ | (674,148) | | | | | $ | (285,074) | | | | | $ | (99,509) | | | | | $ | (30,718) | | | | | $ | (309,159) | | | | | $ | (144,871) | | | | | $ | (242,318) | | | | | $ | (74,802) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted-average shares outstanding
|
| | | | 8,395,122 | | | | | | 3,550,000 | | | | | | 11,500,000 | | | | | | 3,550,000 | | | | | | 7,575,779 | | | | | | 3,550,000 | | | | | | 11,500,000 | | | | | | 3,550,000 | | |
Basic and diluted net loss per
share |
| | | $ | (0.08) | | | | | $ | (0.08) | | | | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | (0.02) | | | | | $ | (0.02) | | |
|
Common stock of shares subject to possible redemption at December 31, 2021
|
| | | $ | 117,300,000 | | |
| Plus: | | | | | | | |
|
Remeasurement of carrying value to redemption value
|
| | | | 1,154,587 | | |
|
Common stock of shares subject to possible redemption at December 31, 2022
|
| | | $ | 118,454,587 | | |
| Less: | | | | | | | |
|
Redemption
|
| | | | (102,897,540) | | |
| Plus: | | | | | | | |
|
Extension funding
|
| | | | 245,242 | | |
|
Remeasurement of carrying value to redemption value
|
| | | | 1,338,951 | | |
|
Common stock of shares subject to possible redemption at June 30, 2023
|
| | | $ | 17,141,240 | | |
| | |
December 31,
2022 |
| |||
Held-to-maturity investments, amortized cost basis
|
| | | $ | 118,433,095 | | |
Interest earned on investments
|
| | | | 307,051 | | |
Held-to-maturity investments, net carrying amount
|
| | | | 118,740,146 | | |
Unrealized gain on investments
|
| | | | 36,854 | | |
Held-to-maturity investments, fair value
|
| | | $ | 118,177,000 | | |
| | |
PAGE
|
| |||
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-20 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-31 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | |
| | |
PAGE
|
| |||
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-58 | | | |
| | | | A-60 | | | |
| | | | A-61 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-65 | | | |
| | | | A-66 | | | |
| | | | A-67 | | | |
| | | | A-67 | | | |
| | | | A-68 | | | |
| | | | A-68 | | | |
| | | | A-69 | | | |
| | | | A-69 | | | |
| | | | A-69 | | | |
| | | | A-70 | | | |
| | | | A-70 | | |
| | |
PAGE
|
| |||
| | | | A-71 | | | |
| | | | A-71 | | | |
| | | | A-71 | | | |
| | | | A-71 | | | |
| | | | A-72 | | | |
| | | | A-72 | | | |
| | | | A-72 | | | |
| | | | A-73 | | | |
| | | | A-73 | | | |
| | | | A-74 | | | |
| | | | A-74 | | | |
| | | | A-75 | | | |
| | | | A-75 | | | |
| | | | A-75 | | | |
| | | | A-75 | | | |
| | | | A-75 | | | |
| | | | A-75 | | | |
| | | | A-76 | | | |
| | | | A-76 | | | |
| | | | A-76 | | | |
| | | | A-77 | | | |
| | | | A-77 | | | |
| | | | A-77 | | | |
| | | | A-77 | | | |
| | | | A-78 | | | |
| | | | A-78 | | | |
| | | | A-78 | | | |
| | | | A-78 | | | |
| | | | A-79 | | | |
| | | | A-79 | | | |
| | | | A-79 | | |
| Exhibits: | | | | |
| Exhibit A | | | Form of Registration Rights Agreement | |
| Exhibit B | | | Form of Lock-Up Agreement | |
| Exhibit C | | | Form of Second Amended and Restated Certificate of Incorporation of SportsMap | |
| Exhibit D | | | Form of Amended and Restated Bylaws of SportsMap | |
| Exhibit E | | | SportsMap Equity Incentive Plan | |
| | | | SPORTSMAP TECH ACQUISITION CORP. | | ||||||
| | | | By: | | | /s/ David Gow | | |||
| | | | | | | Name: | | | David Gow | |
| | | | | | | Title: | | | Chief Executive Officer | |
| | | | ICH MERGER SUB INC. | | ||||||
| | | | By: | | | /s/ David Gow | | |||
| | | | | | | Name: | | | David Gow | |
| | | | | | | Title: | | | President and Chief Executive Officer | |
| | | | INFRARED CAMERAS HOLDINGS, INC. | | ||||||
| | | | By: | | | /s/ Gary Strahan | | |||
| | | | | | | Name: | | | Gary Strahan | |
| | | | | | | Title: | | | Chief Executive Officer | |
| | | | SPORTSMAP TECH ACQUISITION CORP. | | ||||||
| | | | By: | | | /s/ David Gow | | |||
| | | | | | | Name: | | | David Gow | |
| | | | | | | Title: | | | Chief Executive Officer | |
| | | | INFRARED CAMERAS HOLDINGS, INC. | | ||||||
| | | | By: | | | /s/ Gary Strahan | | |||
| | | | | | | Name: | | | Gary Strahan | |
| | | | | | | Title: | | | Chief Executive Officer | |
| | | | SPORTSMAP TECH ACQUISITION CORP. | | ||||||
| | | | By | | | /s/ David Gow | | |||
| | | | | | | Name: | | | David Gow | |
| | | | | | | Title: | | | Chief Executive Officer | |
| | | | INFRARED CAMERAS HOLDINGS, INC. | | ||||||
| | | | By | | | /s/ Gary Strahan | | |||
| | | | | | | Name: | | | Gary Strahan | |
| | | | | | | Title: | | | Chief Executive Officer | |
| | |
Page
|
| |||
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-4 | | | |
| | | | C-7 | | | |
| | | | C-7 | | | |
| | | | C-7 | | | |
| | | | C-8 | | | |
| | | | C-8 | | | |
| | | | C-8 | | | |
| | | | C-9 | | | |
| | | | C-9 | | | |
| | | | C-9 | | | |
| | | | C-10 | | | |
| | | | C-10 | | | |
| | | | C-10 | | | |
| | | | C-10 | | | |
| | | | C-10 | | | |
3.4
|
| | | | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | |
| | |
Page
|
| |||
| | | | C-13 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-18 | | | |
| | | | C-18 | | | |
| | | | C-18 | | | |
| | | | C-18 | | | |
| | | | C-18 | | | |
| | | | C-19 | | | |
| | | | C-19 | | | |
| | | | C-19 | | | |
| | | | C-19 | | | |
| | | | C-20 | | |
| | | |
Name:
|
|
| | | | Title: | |
| If to SportsMap, to: | | | with a copy (which will not constitute notice) to: | |
|
SportsMap Tech Acquisition Corp.
5353 West Alabama, Suite 415 Houston, TX 77056 Attn: David Gow Email: david.gow@gowmedia.com |
| |
ArentFox Schiff LLP
1717 K Street NW Washington, DC 20006 Attn: Ralph de Martino Email: ralph.demartino@afslaw.com |
|
| If to Sponsor, to: | | | with a copy (which will not constitute notice) to: | |
|
SportsMap, LLC.
5353 West Alabama, Suite 415 Houston, TX 77056 Attn: David Gow Email: david.gow@gowmedia.com |
| |
ArentFox Schiff LLP
1717 K Street NW Washington, DC 20006 Attn: Ralph de Martino Email: ralph.demartino@afslaw.com |
|
| If to the Company, to: | | | with a copy (which will not constitute notice) to: | |
|
Infrared Cameras Holdings, Inc.
2105 W Cardinal Beaumont, TX 77705 Attn: Gary Strahan Email: gary.strahan@infraredcameras.com |
| |
Latham & Watkins LLP
811 Main Street, Suite 3700 Houston, TX 77002 Attn: Nick Dhesi Email: Ramnik.Dhesi@lw.com |
|
| | | |
Latham & Watkins LLP
650 Town Center Drive, 20th Floor Costa Mesa, CA 92626 Attn: Drew Capurro Email: Drew.Capurro@lw.com |
|
|
If to SportsMap, to:
SportsMap Tech Acquisition Corp. 5353 West Alabama, Suite 415 Houston, TX 77056 Attn: David Gow Email: david.gow@gowmedia.com |
| |
with a copy (which will not constitute notice) to:
ArentFox Schiff LLP 1717 K Street NW Washington, DC 20006 Attn: Ralph de Martino Email: ralph.demartino@afslaw.com |
|
|
If to the Company, to:
Infrared Cameras Holdings, Inc. 2105 W Cardinal Beaumont, TX 77705 Attn: Gary Strahan Email: gary.strahan@infraredcameras.com |
| |
with a copy (which will not constitute notice) to:
Latham & Watkins LLP 811 Main Street, Suite 3700 Houston, TX 77002 Attn: Nick Dhesi Email: Ramnik.Dhesi@lw.com |
|
| | | |
Latham & Watkins LLP
650 Town Center Drive, 20th Floor Costa Mesa, CA 92626 Attn: Drew Capurro Email: Drew.Capurro@lw.com |
|
| | | | SportsMap: | |
| | | | SPORTSMAP TECH ACQUISITION CORPORATION | |
| | | |
By:
/s/ David Gow
Name: David Gow
Title: Chief Executive Officer |
|
| | | | The Company | |
| | | | INFRARED CAMERAS HOLDINGS, INC. | |
| | | |
By:
/s/ Gary Stahan
Name: Gary Strahan
Title: Chief Executive Officer |
|
| | | | Holders: | |
| | | | Gary Strahan | |
| | | |
By:
/s/ Gary Strahan
|
|
| | | | Villard Capital, LLC | |
| | | |
By:
/s/ Steven Winch
Name: Steven Winch
Title: Managing Partner |
|
| | | | COMPANY: | |
| | | | INFRARED CAMERAS HOLDINGS, INC. | |
| | | | a Delaware corporation | |
| | | |
By:
Name:
Title: |
|
| | | | SPONSOR: | |
| | | | SPORTSMAP, LLC | |
| | | | a Delaware limited liability company | |
| | | |
By:
Name:
Title: |
|
| | | | SPONSOR MEMBERS: | |
| | | |
David Gow
|
|
| | | |
Jacob Swain
|
|
| | | |
Lawson Gow
|
|
| | | |
David Graff
|
|
| | | |
Oliver Luck
|
|
| | | |
Reid Ryan
|
|
| | | |
Steve Webster
|
|
| | | | ICI HOLDERS: | |
| | | |
Gary Strahan
|
|
| | | |
Villard Capital
|
|
| | | |
Peter Baird
|
|
| | | |
Jeff Guida
|
|
| | | |
Signature of Stockholder
|
|
| | | |
Print Name of Stockholder
|
|
| | | | Its: | |
| | | |
|
|
| By: | | |
|
| | | |
| Name: | | | | ||||
| Its: | | | |