XML 37 R24.htm IDEA: XBRL DOCUMENT v3.23.3
Recapitalization (Tables)
9 Months Ended
Sep. 30, 2023
Recapitalization [Abstract]  
Schedule of Business Combination to the Condensed Consolidated Statements of Cash Flows The following table reconciles the elements of the Business Combination to the condensed consolidated statements of cash flows and the condensed consolidated statement of changes in stockholders’ equity for the period ended September 30, 2023:
Cash-trust and cash, net of redemptions  $34,938,880 
Less: transaction costs and advisory fees, paid   (16,834,686)
Net proceeds from the Business Combination   18,104,194 
Less: public and private placement warrant liabilities   (8,816,500)
Less: earn-out liabilities   (2,400,000)
Add: amounts paid in advance   2,570,919 
Add: Transaction costs in accounts payable and accrued expenses   2,967,393 
Reverse recapitalization, net  $12,426,006 
Schedule of Common Stock Issued Immediately The number of shares of Common Stock issued immediately following the consummation of the Business Combination were:
Colombier Class A common stock, outstanding prior to the Business Combination   17,250,000 
Less: Redemption of Colombier Class A common stock   (13,827,349)
Class A common stock of Colombier   3,422,651 
Colombier Class B common stock, outstanding prior to the Business Combination   4,312,500 
Business Combination shares   7,735,151 
PSQ Shares   21,522,825 
Common Stock immediately after the Business Combination   29,257,976 
Schedule of Number of PSQ Shares The number of PSQ shares was determined as follows:
  

PSQ

Shares

   PSQ
Shares after
conversion
ratio
 
Class A Common Stock   940,044    18,309,147 
Class C Common Stock   165,000    3,213,678 
Total   1,105,044    21,522,825 
Schedule of Transaction Costs For the three and nine months ended September 30, 2023, transaction costs incurred within the condensed consolidated statements of operations were as follows:
   Three months
ended
September 30,
2023
   Nine months
ended
September 30,
2023
 
         
Accounting fees  $247,912   $756,257 
Legal fees   1,818,914    5,049,149 
Travel and other expenses   331,971    331,971 
One-time share-based payment to influencers and advisors   910,800    910,800 
Total  $3,309,597   $7,048,177