July 30, 2021
|
Pro Forma Adjustments
|
As Adjusted
| |||||||||||
(As Restated)
|
(Unaudited)
|
(Unaudited)
| |||||||||||
ASSETS
| |||||||||||||
Current assets:
| |||||||||||||
Cash
|
$
|
2,450,057
|
$
|
(162,450
|
)
|
(b)
|
$
|
2,287,607
| |||||
Subscription receivable
|
-
|
162,450
|
(d)
|
162,450
| |||||||||
Total current assets
|
2,450,057
|
(162,450
|
)
|
2,450,057
| |||||||||
Cash held in trust account
|
176,750,000
|
5,415,000
|
(a)
|
182,219,150
| |||||||||
162,450
|
(b)
| ||||||||||||
(108,300
|
)
|
(c)
| |||||||||||
TOTAL ASSETS
|
$
|
179,200,057
|
$
|
5,306,700
|
$
|
184,669,207
| |||||||
LIABILITIES, REDEEMABLE CLASS A COMMON STOCK AND STOCKHOLDERS' DEFICIT
| |||||||||||||
Current liabilities:
| |||||||||||||
Accounts payable and accrued expenses
|
$
|
8,209
|
$
|
-
|
$
|
8,209
| |||||||
Accrued offering costs
|
633,942
|
-
|
633,942
| ||||||||||
Franchise tax payable
|
82,514
|
-
|
82,514
| ||||||||||
Due to Sponsor
|
20,000
|
-
|
20,000
| ||||||||||
Total current liabilities
|
744,665
|
-
|
744,665
| ||||||||||
Deferred underwriting fee payable
|
6,125,000
|
189,525
|
(c)
|
6,314,525
| |||||||||
Warrant liabilities
|
15,770,000
|
257,213
|
(a)
|
16,181,541
| |||||||||
154,328
|
(d)
| ||||||||||||
Total Liabilities
|
22,639,665
|
446,738
|
23,240,731
| ||||||||||
Commitments and Contingencies
| |||||||||||||
Class A common stock subject to possible redemption, 18,041,500 shares at redemption value of $10.10 per share |
176,750,000
|
5,157,787
|
(a)
|
182,219,150
| |||||||||
(283,984
|
) |
(c)
| |||||||||||
595,347 | (f) | ||||||||||||
Stockholders' Deficit
| |||||||||||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
-
|
-
|
-
| ||||||||||
Class A common stock, $0.0001 par value; 150,000,000 shares authorized; no shares issued and outstanding (excluding 18,041,500 shares subject to possible redemption)
|
-
|
-
|
-
| ||||||||||
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 5,031,250 shares issued and outstanding(1) |
503
|
(52
|
)
|
(e)
|
451
| ||||||||
Additional paid-in capital
|
-
|
8,122
|
(d)
|
-
| |||||||||
52
|
(e)
| ||||||||||||
(8,174
|
)
|
(f)
| |||||||||||
Accumulated deficit
|
(20,190,111
|
)
|
(13,841
|
)
|
(c)
|
(20,791,125
|
)
| ||||||
(587,173
|
)
|
(f)
| |||||||||||
Total Stockholders' Deficit
|
(20,189,608
|
)
|
(601,066
|
)
|
(20,790,674
|
)
| |||||||
TOTAL LIABILITIES, REDEEMABLE CLASS A COMMON STOCK AND STOCKHOLDERS' DEFICIT
|
$
|
179,200,057
|
$
|
5,003,459
|
$
|
184,669,207
|
Pro forma entries
| ||||||||||
a.
|
Cash held in Trust Account
|
$
|
5,415,000
| |||||||
Class A common stock subject to redemption
|
$
|
5,157,787
| ||||||||
Warrant liabilities
|
$
|
257,213
| ||||||||
To record sale of 541,500 Over-allotment Units at $10.00 per Unit
| ||||||||||
b.
|
Cash held in Trust Account
|
$
|
162,450
| |||||||
Operating bank account
|
$
|
162,450
| ||||||||
To record the transfer from the risk capital to the Trust Account upon the exercise of the Over-allotment
| ||||||||||
c.
|
Common stock subject to redemption |
$ |
283,984 | |||||||
Accumulated deficit
|
$
|
13,841
| ||||||||
Cash held in Trust Account
|
$
|
108,300
| ||||||||
Deferred underwriting fee payable
|
$
|
189,525
| ||||||||
To record payment of cash underwriting fee and accrual of deferred underwriting fee
| ||||||||||
d.
|
Subscription receivable
|
$
|
162,450
| |||||||
Warrant liabilities
|
$
|
154,328
| ||||||||
Additional paid in capital
|
$
|
8,122
| ||||||||
To record sale of 162,450 Over-Allotment Private Warrants at $1.00 per Unit
| ||||||||||
e.
|
Class B Common Stock
|
$
|
52
| |||||||
Additional paid in capital
|
$
|
52
| ||||||||
To record the forfeiture of 520,875 shares of Class B common stock
| ||||||||||
f.
|
Additional paid in capital
|
$
|
8,174
| |||||||
Accumulated deficit
|
$
|
587,173
| ||||||||
Class A common stock subject to redemption
|
$
|
595,347
| ||||||||
To record accretion of Class A common stock to redemption value
|
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Mercury Ecommerce Acquisition Corp. published this content on 18 November 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 18 November 2021 22:32:05 UTC.