| | |
Per Unit
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 10.00 | | | | | $ | 135,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.55 | | | | | $ | 7,425,000 | | |
Proceeds, before expenses, to LF Capital Acquisition Corp.
|
| | | $ | 9.45 | | | | | $ | 127,575,000 | | |
|
| | |
Page
|
||
| | | | 1 | |
| | | | 27 | |
| | | | 58 | |
| | | | 59 | |
| | | | 63 | |
| | | | 64 | |
| | | | 66 | |
| | | | 67 | |
| | | | 73 | |
| | | | 99 | |
| | | | 109 | |
| | | | 112 | |
| | | | 115 | |
| | | | 128 | |
| | | | 135 | |
| | | | 142 | |
| | | | 142 | |
| | | | 142 | |
| | | | F-1 |
| | |
March 31, 2018
|
| |||||||||
| | |
Actual (unaudited)
|
| |
As Adjusted
|
| ||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Working capital (deficiency)(1)
|
| | | $ | (418,650) | | | | | $ | 133,672,461 | | |
Total assets(2)
|
| | | $ | 270,209 | | | | | $ | 138,397,461 | | |
Total liabilities(3)
|
| | | $ | 422,748 | | | | | $ | 4,725,000 | | |
Value of shares subject to possible redemption(4)
|
| | | $ | — | | | | | $ | 128,672,460 | | |
Stockholders’ equity(5)
|
| | | $ | (152,539) | | | | | $ | 5,000,001 | | |
| | |
Without
Over-Allotment Option |
| |
Over-Allotment
Option Fully Exercised |
| ||||||
Gross proceeds | | | | | | | | | | | | | |
Gross proceeds from units offered to public(1)
|
| | | $ | 135,000,000 | | | | | $ | 155,250,000 | | |
Gross proceeds from private placement warrants offered in the private placement
|
| | | | 6,950,000 | | | | | | 7,760,000 | | |
Total gross proceeds
|
| | | $ | 141,950,000 | | | | | $ | 163,010,000 | | |
Offering expenses(2) | | | | | | | | | | | | | |
Underwriting commissions (2.0% of gross proceeds from units offered to public, excluding deferred portion)(3)
|
| | | $ | 2,700,000 | | | | | $ | 3,105,000 | | |
Legal fees and expenses
|
| | | | 250,000 | | | | | | 250,000 | | |
Accounting fees and expenses
|
| | | | 48,500 | | | | | | 48,500 | | |
SEC/FINRA Expenses
|
| | | | 35,000 | | | | | | 35,000 | | |
Travel and road show
|
| | | | 20,000 | | | | | | 20,000 | | |
NASDAQ listing and filing fees
|
| | | | 75,000 | | | | | | 75,000 | | |
Director and Officer liability insurance premiums
|
| | | | 100,000 | | | | | | 100,000 | | |
Printing and engraving expenses
|
| | | | 40,000 | | | | | | 40,000 | | |
Miscellaneous
|
| | | | 131,500 | | | | | | 131,500 | | |
Total offering expenses (excluding underwriting commissions)
|
| | | $ | 700,000 | | | | | $ | 700,000 | | |
Proceeds after offering expenses
|
| | | $ | 138,550,000 | | | | | $ | 159,205,000 | | |
Held in trust account(3)
|
| | | $ | 137,700,000 | | | | | $ | 158,355,000 | | |
% of public offering size
|
| | | | 102% | | | | | | 102% | | |
Not held in trust account
|
| | | $ | 850,000 | | | | | $ | 850,000 | | |
|
| | |
Amount
|
| |
% of Total
|
| ||||||
Legal, accounting, due diligence, travel, and other expenses in connection with any business combination(5)
|
| | | $ | 175,000 | | | | | $ | 20.6% | | |
Legal and accounting fees related to regulatory reporting obligations
|
| | | | 75,000 | | | | | | 8.8% | | |
Payment for office space, utilities and secretarial and administrative support ($10,000 per month for up to 24 months)
|
| | | | 240,000 | | | | | | 28.2% | | |
B. Prot. Fees(6)
|
| | | | 225,000 | | | | | | 26.5% | | |
Consulting, travel and miscellaneous expenses incurred during search for initial business combination target
|
| | | | 135,000 | | | | | | 15.9% | | |
Total
|
| | | $ | 850,000 | | | | | | 100.0% | | |
|
| | |
Without
Over-allotment |
| |
With
Over-allotment |
| ||||||||||||||||||
Public offering price
|
| | | | | | | | | $ | 10.00 | | | | | | | | | | | $ | 10.00 | | |
Net tangible book deficit before this offering
|
| | | | (0.11) | | | | | | | | | | | | (0.11) | | | | | | | | |
Increase attributable to public stockholders
|
| | | | 1.28 | | | | | | | | | | | | 1.14 | | | | | | | | |
Pro forma net tangible book value after this offering and the
sale of the private placement warrants |
| | | | | | | | | | 1.17 | | | | | | | | | | | | 1.03 | | |
Dilution to public stockholders
|
| | | | | | | | | $ | 8.83 | | | | | | | | | | | $ | 8.97 | | |
Percentage of dilution to public stockholders
|
| | | | | | | | | | 88.3% | | | | | | | | | | | | 89.7% | | |
|
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
|
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||||
Initial Stockholders(1)
|
| | | | 3,375,000 | | | | | | 20.0% | | | | | $ | 25,000 | | | | | | 0.02% | | | | | $ | 0.007 | | |
Public Stockholders
|
| | | | 13,500,000 | | | | | | 80.0% | | | | | | 135,000,000 | | | | | | 99.98% | | | | | | 10.00 | | |
| | | | | 16,875,000 | | | | | | 100.0% | | | | | $ | 135,025,000 | | | | | | 100.0% | | | | | | | | |
|
| | |
Without
Over-allotment |
| |
With
Over-allotment |
| ||||||
Numerator: | | | | | | | | | | | | | |
Net tangible book deficit before this offering
|
| | | $ | (418,650) | | | | | $ | (418,650) | | |
Net proceeds from this offering and sale of the private placement warrants
|
| | | | 138,550,000 | | | | | | 159,205,000 | | |
Plus: Offering costs paid in advance, excluded from tangible book value
|
| | | | 266,111 | | | | | | 266,111 | | |
Less: Deferred underwriting commissions
|
| | | | (4,725,000) | | | | | | (5,433,750) | | |
Less: Proceeds held in trust subject to redemption
|
| | | | (128,672,460) | | | | | | (148,618,703) | | |
| | | | $ | 5,000,001 | | | | | $ | 5,000,008 | | |
Denominator: | | | | | | | | | | | | | |
Ordinary shares outstanding prior to this offering
|
| | | | 3,881,250 | | | | | | 3,881,250 | | |
Ordinary shares forfeited if the over-allotment option is not exercised
|
| | | | (506,250) | | | | | | — | | |
Ordinary shares included in the units offered
|
| | | | 13,500,000 | | | | | | 15,525,000 | | |
Less: Ordinary shares subject to redemption
|
| | | | (12,614,947) | | | | | | (14,570,461) | | |
| | | | | 4,260,053 | | | | | | 4,835,789 | | |
|
| | |
March 31, 2018
|
| |||||||||
| | |
Actual
|
| |
As Adjusted(1)
|
| ||||||
Notes payable to related party(2)
|
| | | $ | 300,000 | | | | | $ | — | | |
Deferred underwriting commissions
|
| | | | — | | | | | | 4,725,000 | | |
Class A common stock, $0.0001 par value, 100,000,000 shares authorized; -0- and 12,614,947 shares are subject to possible redemption, respectively(3)
|
| | | | — | | | | | | 128,672,460 | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding, actual and as adjusted
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value, 100,000,000 shares authorized; -0- and 885,053 shares issued and outstanding (excluding -0- and 12,614,947 shares subject to possible redemption), actual and as adjusted, respectively
|
| | | | — | | | | | | 89 | | |
Convertible Class B common stock, $0.0001 par value, 15,000,000 shares authorized, 3,881,250(4) and 3,375,000(4) shares issued and outstanding, actual and as adjusted, respectively
|
| | | | 388 | | | | | | 337 | | |
Additional paid-in capital
|
| | | | 24,612 | | | | | | 5,177,114 | | |
Accumulated deficit
|
| | | | (177,539) | | | | | | (177,539) | | |
Total stockholders’ equity
|
| | | $ | (152,539) | | | | | $ | 5,000,001 | | |
Total capitalization
|
| | | $ | 147,461 | | | | | $ | 138,397,461 | | |
|
Type of Transaction
|
| |
Whether
Stockholder Approval is Required |
| |||
Purchase of assets
|
| | | | No | | |
Purchase of stock of target not involving a merger with the company
|
| | | | No | | |
Merger of target into a subsidiary of the company
|
| | | | No | | |
Merger of the company with a target
|
| | | | Yes | | |
| | | |
Redemptions in Connection
with our Initial Business Combination |
| |
Other Permitted Purchases
of Public shares by us or our Affiliates |
| |
Redemptions if we fail to
Complete an Initial Business Combination |
|
|
Calculation of redemption price
|
| | Redemptions at the time of our initial business combination may be made pursuant to a tender offer or in connection with a stockholder vote. The redemption price will be the same whether we conduct redemptions pursuant to a tender offer or in connection with a stockholder vote. In either case, our public stockholders may redeem their public shares for cash equal to the aggregate amount then on deposit in the trust account as of two business days prior to the consummation of the initial business combination (which is initially anticipated to be $10.20 per public share), including interest earned on the funds held in the trust account and not previously released to us to pay our franchise and income taxes, divided by the number of then outstanding public shares, subject to the limitation that no redemptions will take place, if all of the redemptions would cause our net tangible assets to be less than $5,000,001 and any limitations (including but not limited to cash | | | If we seek stockholder approval of our initial business combination, our sponsor, directors, officers, advisors or their affiliates may purchase shares in privately negotiated transactions or in the open market prior to or following completion of our initial business combination. There is no limit to the prices that our sponsor, directors, officers, advisors or their affiliates may pay in these transactions. | | | If we are unable to complete our business combination within 24 months from the closing of this offering, we will redeem all public shares at a per-share price, payable in cash, equal to the aggregate amount, then on deposit in the trust account (which is initially anticipated to be $10.20 per public share), including interest earned on the funds held in the trust account and not previously released to us to pay our franchise and income taxes (less up to $100,000 of interest to pay dissolution expenses), divided by the number of then outstanding public shares. | |
| | | |
Redemptions in Connection
with our Initial Business Combination |
| |
Other Permitted Purchases
of Public shares by us or our Affiliates |
| |
Redemptions if we fail to
Complete an Initial Business Combination |
|
| | | | requirements) agreed to in connection with the negotiation of terms of a proposed business combination. | | | | | | | |
|
Impact to remaining stockholders
|
| | The redemptions in connection with our initial business combination will reduce the book value per share for our remaining stockholders, who will bear the burden of the deferred underwriting commissions and franchise and income taxes payable. | | | If the permitted purchases described above are made there would be no impact to our remaining stockholders because the purchase price would not be paid by us. | | | The redemption of our public shares if we fail to complete our business combination will reduce the book value per share for the shares held by our initial stockholders, who will be our only remaining stockholders after such redemptions. | |
| | | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
|
Escrow of offering proceeds
|
| | $137,700,000 of the net proceeds of this offering and the sale of the private placement warrants will be deposited into a U.S.-based trust account at J.P. Morgan Chase Bank, N.A., with Continental Stock Transfer & Trust Company acting as trustee. | | | Approximately $114,817,500 of the offering proceeds would be deposited into either an escrow account with an insured depositary institution or in a separate bank account established by a broker-dealer in which the broker-dealer acts as trustee for persons having the beneficial interests in the account. | |
|
Investment of net proceeds
|
| | $137,700,000 of the net offering proceeds and the sale of the private placement warrants held in trust will be invested only in U.S. government treasury bills with a maturity of 180 days or less or in money market funds meeting certain conditions under Rule 2a-7 under the Investment Company Act which invest only in direct U.S. government treasury obligations. | | | Proceeds could be invested only in specified securities such as a money market fund meeting conditions of the Investment Company Act or in securities that are direct obligations of, or obligations guaranteed as to principal or interest by, the U.S. | |
| | | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
|
Receipt of interest on escrowed funds
|
| | Interest on proceeds from the trust account to be paid to stockholders is reduced by (i) any income or franchise taxes paid or payable, and (ii) in the event of our liquidation for failure to complete our initial business combination within the allotted time, up to $100,000 of net interest that may be released to us should we have no or insufficient working capital to fund the costs and expenses of our dissolution and liquidation. | | | Interest on funds in escrow account would be held for the sole benefit of investors, unless and only after the funds held in escrow were released to us in connection with our completion of a business combination. | |
|
Limitation on fair value or net assets of target business
|
| | Our initial business combination must occur with one or more target businesses that together have an aggregate fair market value of at least 80% of our assets held in the trust account (excluding the deferred underwriting commissions and taxes payable on the income earned on the trust account) at the time of the agreement to enter into the initial business combination. NASDAQ rules also provide that our initial business combination must be with one or more target businesses that together have a fair market value equal to at least 80% of the balance in the trust account (less any deferred underwriting commissions and taxes payable on interest earned) at the time of our signing a definitive agreement in connection with our initial business combination. If our securities are not listed on NASDAQ after this offering, we would not be required to satisfy the 80% requirement. However, we intend to satisfy the 80% request even if our securities are not listed on NASDAQ at the time our initial business combination. | | | The fair value or net assets of a target business must represent at least 80% of the maximum offering proceeds. | |
| | | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
|
Trading of securities issued
|
| | The units will begin trading on or promptly after the date of this prospectus. The Class A common stock and warrants comprising the units will begin separate trading on the 52nd day following the date of this prospectus unless the Representatives inform us of their decision to allow earlier separate trading, subject to our having filed the Current Report on Form 8-K described below and having issued a press release announcing when such separate trading will begin. We will file the Current Report on Form 8-K promptly after the closing of this offering, which is anticipated to take place three business days from the date of this prospectus. If the over-allotment option is exercised following the initial filing of such Current Report on Form 8-K, an additional Current Report on Form 8-K will be filed to provide updated financial information to reflect the exercise of the over-allotment option. | | | No trading of the units or the underlying Class A common stock and warrants would be permitted until the completion of a business combination. During this period, the securities would be held in the escrow or trust account. | |
|
Exercise of the warrants
|
| | The warrants cannot be exercised until the later of 30 days after the completion of our initial business combination or 12 months from the closing of this offering. | | | The warrants could be exercised prior to the completion of a business combination, but securities received and cash paid in connection with the exercise would be deposited in the escrow or trust account. | |
|
Election to remain an investor
|
| | We will provide our public stockholders with the opportunity to redeem their public shares for cash equal to their pro rata share of the aggregate amount then on deposit in the trust account as of two business days prior to the consummation of our initial business combination, including interest earned on the funds held in the trust account and not previously released to us to pay our franchise and income taxes, upon the completion of our initial business combination, subject to the limitations | | | A prospectus containing information pertaining to the business combination required by the SEC would be sent to each investor. Each investor would be given the opportunity to notify the company in writing, within a period of no less than 20 business days and no more than 45 business days from the effective date of a post-effective amendment to the company’s registration statement, to decide if it elects to remain a stockholder of the company or require the return of its investment. If the company has not received the notification by the end | |
| | | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | | described herein. We may not be required by law to hold a stockholder vote. We intend to give approximately 30 days (but not less than 10 days nor more than 60 days) prior written notice of any such meeting, if required, at which a vote shall be taken to approve our initial business combination. If we are not required by law and do not otherwise decide to hold a stockholder vote, we will, pursuant to our amended and restated certificate of incorporation, conduct the redemptions pursuant to the tender offer rules of the SEC and file tender offer documents with the SEC which will contain substantially the same financial and other information about the initial business combination and the redemption rights as is required under the SEC’s proxy rules. In the event we conduct redemptions pursuant to the tender offer rules, our offer to redeem will remain open for at least 20 business days, in accordance with Rule 14e-1(a) under the Exchange Act, and we will not be permitted to complete our initial business combination until the expiration of the tender offer period. If, however, we hold a stockholder vote, we will, like many blank check companies, offer to redeem shares in conjunction with a proxy solicitation pursuant to the tender offer rules. If we seek stockholder approval, we will complete our initial business combination only if a majority of the outstanding shares of common stock voted are voted in favor of the business combination. Additionally, each public stockholder may elect to redeem their public shares irrespective of whether they vote for or against the proposed | | | of the 45th business day, funds and interest or dividends, if any, held in the trust or escrow account are automatically returned to the stockholder. Unless a sufficient number of investors elect to remain investors, all funds on deposit in the escrow account must be returned to all of the investors and none of the securities are issued. | |
| | | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | | transaction. A quorum for such meeting will consist of the holders present in person or by proxy of shares of outstanding capital stock of the company representing a majority of the voting power of all outstanding shares of capital stock of the company entitled to vote at such meeting. | | | | |
|
Business combination deadline
|
| | If we are unable to complete an initial business combination within 24 months from the closing of this offering, we will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than ten business days thereafter, redeem 100% of the public shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the trust account including interest earned on the funds held in the trust account and not previously released to us to pay our franchise and income taxes (less up to $100,000 of interest to pay dissolution expenses), divided by the number of then outstanding public shares, which redemption will completely extinguish public stockholders’ rights as stockholders (including the right to receive further liquidating distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of our remaining stockholders and our board of directors, dissolve and liquidate, subject in each case to our obligations under Delaware law to provide for claims of creditors and the requirements of other applicable law. | | | If an acquisition has not been completed within 18 months after the effective date of the company’s registration statement, funds held in the trust or escrow account are returned to investors. | |
| | | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
|
Release of funds
|
| | Except with respect to interest earned on the funds held in the trust account that may be released to us to pay our franchise and income tax obligations, the proceeds from this offering and the sale of the private placement warrants held in the trust account will not be released from the trust account until the earliest to occur of: (i) the completion of our initial business combination, (ii) the redemption of any public shares properly submitted in connection with a stockholder vote to amend our amended and restated certificate of incorporation to modify the substance or timing of our obligation to redeem 100% of our public shares if we do not complete our initial business combination within 24 months from the closing of this offering and (iii) the redemption of 100% of our public shares if we are unable to complete a business combination within the required time frame (subject to the requirements of applicable law). | | | The proceeds held in the escrow account are not released until the earlier of the completion of a business combination or the failure to effect a business combination within the allotted time. | |
|
Limitation on redemption rights of stockholders holding 20% or more of the shares sold in this offering if we hold a stockholder vote
|
| | If we seek stockholder approval of our initial business combination and we do not conduct redemptions in connection with our initial business combination pursuant to the tender offer rules, our amended and restated certificate of incorporation will provide that a public stockholder, together with any affiliate of such stockholder or any other person with whom such stockholder is acting in concert or as a “group” (as defined under Section 13 of the Exchange Act), will be restricted from seeking redemption rights with respect to Excess Shares (an aggregate of 20% or more of the shares sold in this offering). Our public stockholders’ inability to redeem | | | Many blank check companies provide no restrictions on the ability of stockholders to redeem shares based on the number of shares held by such stockholders in connection with an initial business combination. | |
| | | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | | Excess Shares will reduce their influence over our ability to complete our business combination and they could suffer a material loss on their investment in us if they sell Excess Shares in open market transactions. | | | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Baudouin Prot | | |
73
|
| | Chairman of the Board | |
| Philippe De Backer | | |
61
|
| | Chief Executive Officer and Director | |
| Scott Reed | | |
48
|
| | President, Chief Financial Officer and Director | |
| Elias Farhat | | |
51
|
| | Director | |
| Gregory P. Wilson | | |
65
|
| | Director | |
| Djemi Traboulsi | | |
51
|
| | Director | |
| James Erwin | | |
73
|
| | Director | |
| Karen Wendel | | |
59
|
| | Director | |
Individual
|
| |
Entity
|
| |
Entity’s Business
|
| |
Affiliation
|
|
Scott Reed | | | Silvergate Capital Corporation | | | Bank | | |
Director
|
|
Scott Reed | | | Vista Bancshares | | | Bank | | |
Director
|
|
Scott Reed | | | BankCap Equity Partners | | | Private Equity Firm | | |
Partner
|
|
Elias Farhat | | | Candriam Investors Group | | | Asset Manager | | |
Chief Strategy Officer
|
|
| | |
Before Offering
|
| |
After Offering
|
| ||||||||||||||||||
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares Beneficially Owned(2) |
| |
Approximate
Percentage of Outstanding Common Stock |
| |
Number of
Shares Beneficially Owned(2) |
| |
Approximate
Percentage of Outstanding Common Stock(2) |
| ||||||||||||
Level Field Capital, LLC(3)
|
| | | | 3,553,950 | | | | | | 91.6% | | | | | | 3,047,700 | | | | | | 18.1% | | |
BlackRock, Inc.(4)
|
| | | | 267,300 | | | | | | 6.9% | | | | | | 267,300 | | | | | | 1.6% | | |
Baudouin Prot
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Philippe De Backer
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Scott Reed
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Elias Farhat(3)
|
| | | | 3,553,950 | | | | | | 91.6% | | | | | | 3,047,700 | | | | | | 18.1% | | |
Gregory P. Wilson
|
| | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | * | | |
James Erwin
|
| | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | * | | |
Djemi Traboulsi(3)
|
| | | | 3,553,950 | | | | | | 91.6% | | | | | | 3,047,700 | | | | | | 18.1% | | |
Karen Wendel
|
| | | | 20,000 | | | | | | * | | | | | | 20,000 | | | | | | * | | |
All executive officers and directors as a group
(8 individuals) |
| | | | 3,613,950 | | | | | | 93.1% | | | | | | 3,107,700 | | | | | | 18.4% | | |
Underwriter
|
| |
Number of
Units |
| |||
B. Riley FBR, Inc.
|
| | | | 9,045,000 | | |
Raymond James & Associates, Inc.
|
| | | | 4,455,000 | | |
Total
|
| | |
|
13,500,000
|
| |
| | |
Payable by LF Capital
Acquisition Corp. |
| |||||||||
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Unit(1)
|
| | | $ | 0.55 | | | | | $ | 0.55 | | |
Total(1) | | | | $ | 7,425,000 | | | | | $ | 8,538,750 | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
| | |
(unaudited)
|
| | ||||||||
Assets | | | | ||||||||||
Current assets: | | | | ||||||||||
Cash
|
| | | $ | 4,098 | | | | | $ | 19,538 | | |
Total current assets
|
| | | | 4,098 | | | | | | 19,538 | | |
Deferred offering costs associated with initial public offering
|
| | | | 266,111 | | | | | | 178,283 | | |
Total assets
|
| | | $ | 270,209 | | | | | $ | 197,821 | | |
Liabilities and Stockholder’s Deficit | | | | ||||||||||
Current liabilities: | | | | ||||||||||
Accounts payable
|
| | | $ | 79,248 | | | | | $ | 76,804 | | |
Accrued expenses
|
| | | | 43,500 | | | | | | 18,600 | | |
Note payable – related parties
|
| | | | 300,000 | | | | | | 200,000 | | |
Total current liabilities
|
| | | | 422,748 | | | | | | 295,404 | | |
Commitments | | | | ||||||||||
Stockholder’s Deficit: | | | | ||||||||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and
outstanding |
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 100,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Convertible Class B common stock, $0.0001 par value; 15,000,000 shares authorized; 3,881,250 shares issued and outstanding(1)(2)
|
| | | | 388 | | | | | | 388 | | |
Additional paid-in capital
|
| | | | 24,612 | | | | | | 24,612 | | |
Accumulated deficit
|
| | | | (177,539) | | | | | | (122,583) | | |
Total stockholder’s deficit
|
| | | | (152,539) | | | | | | (97,583) | | |
Total Liabilities and Stockholder’s Deficit
|
| | | $ | 270,209 | | | | | $ | 197,821 | | |
|
| | |
For the Three
Months Ended March 31, 2018 |
| |
For The Period
From June 29, 2017 (Inception) through December 31, 2017 |
| ||||||
| | |
(Unaudited)
|
| | ||||||||
General and administrative expenses
|
| | | $ | 54,957 | | | | | $ | 122,588 | | |
Loss from operations
|
| | | | (54,957) | | | | | | (122,588) | | |
Interest income
|
| | | | 1 | | | | | | 5 | | |
Net loss
|
| | | $ | (54,956) | | | | | $ | (122,583) | | |
Weighted average shares outstanding, basic and diluted(1)(2)
|
| | |
|
3,375,000
|
| | | |
|
3,375,000
|
| |
Basic and diluted net loss per share
|
| | | $ | (0.02) | | | | | $ | (0.04) | | |
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholder’s Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – June 29, 2017 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B common stock to Sponsor(1)(2)
|
| | | | — | | | | | | — | | | | | | 3,881,250 | | | | | | 388 | | | | | | 24,612 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (122,583) | | | | | | (122,583) | | |
Balance – December 31, 2017
|
| | | | — | | | | | $ | — | | | | | | 3,881,250 | | | | | $ | 388 | | | | | $ | 24,612 | | | | | $ | (122,583) | | | | | $ | (97,583) | | |
Net loss (unaudited)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (54,956) | | | | | | (54,956) | | |
Balance – March 31, 2018 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 3,881,250 | | | | | $ | 388 | | | | | $ | 24,612 | | | | | $ | (177,539) | | | | | $ | (152,539) | | |
|
| | |
For the Three
Months Ended March 31, 2018 |
| |
For The Period
From June 29, 2017 (Inception) through December 31, 2017 |
| ||||||
| | |
(Unaudited)
|
| | ||||||||
Cash Flows from Operating Activities: | | | | ||||||||||
Net loss
|
| | | $ | (54,956) | | | | | $ | (122,583) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | ||||||||||
Changes in operating assets and liabilities:
|
| | | ||||||||||
Accounts payable
|
| | | | (7,680) | | | | | | 27,118 | | |
Accrued expenses
|
| | | | (13,600) | | | | | | 13,600 | | |
Net cash used in operating activities
|
| | | | (76,236) | | | | | | (81,865) | | |
Cash Flows from Financing Activities: | | | | ||||||||||
Proceeds from note payable to related parties
|
| | | | 100,000 | | | | | | 200,000 | | |
Payment of deferred offering costs
|
| | | | (39,204) | | | | | | (123,597) | | |
Proceeds from issuance of Class B common stock to Sponsor
|
| | | | — | | | | | | 25,000 | | |
Net cash provided by financing activities
|
| | | | 60,796 | | | | | | 101,403 | | |
Net increase in cash
|
| | | | (15,440) | | | | | | 19,538 | | |
Cash – beginning of the period
|
| | | | 19,538 | | | | | | — | | |
Cash – ending of the period
|
| | | $ | 4,098 | | | | | $ | 19,538 | | |
Supplemental disclosure of noncash investing and financing activities: | | | | ||||||||||
Deferred offering costs included in accrued expenses
|
| | | $ | 38,500 | | | | | $ | 5,000 | | |
Deferred offering costs included in accounts payable
|
| | | $ | 10,124 | | | | | $ | 49,686 | | |
| | |
December 31
2017 |
| |||
Deferred tax assets: | | | |||||
Net operating loss carryovers
|
| | | $ | 686 | | |
Start-up cost
|
| | | | 38,313 | | |
Total deferred tax assets
|
| | | | 38,999 | | |
Valuation allowance
|
| | | | (38,999) | | |
Deferred tax assets, net of allowance
|
| | | $ | — | | |
|
| | |
December 31
2017 |
| |||
Statutory federal income tax rate
|
| | | | (34.0)% | | |
State and local taxes, net of federal benefit
|
| | | | 0.0% | | |
Tax rate change
|
| | | | 13.0% | | |
Meals and entertainement
|
| | | | 0.6% | | |
Change in valuation allowance
|
| | | | 20.4% | | |
Income tax provision (benefit)
|
| | | | 0.0% | | |
|
|
B. RILEY FBR RAYMOND JAMES
|
|