| Summary of Basic and Diluted Net Income (Loss) |
The table below presents a reconciliation of the numerator and denominator used to compute basic and diluted net loss per share of common stock for each class of common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,017,206 |
|
|
$ |
7,263 |
|
|
$ |
50,117 |
|
|
$ |
1,206,082 |
|
|
$ |
8,612 |
|
|
$ |
59,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common stock outstanding, basic and diluted |
|
|
42,014,000 |
|
|
|
300,000 |
|
|
|
828,000 |
|
|
|
42,014,000 |
|
|
|
300,000 |
|
|
|
828,000 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income per share of common stock |
|
$ |
0.02 |
|
|
$ |
0.02 |
|
|
$ |
0.02 |
|
|
$ |
0.03 |
|
|
$ |
0.03 |
|
|
$ |
0.03 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the Three Months Ended |
|
|
For the Period from June 22, 2020 (Inception) |
|
| |
|
|
|
|
through September 30, 2020 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
877,322 |
|
|
$ |
44,334 |
|
|
$ |
271,638 |
|
|
$ |
847,000 |
|
|
$ |
46,989 |
|
|
$ |
287,372 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common stock outstanding, basic and diluted |
|
|
5,936,761 |
|
|
|
300,000 |
|
|
|
735,261 |
|
|
|
5,407,743 |
|
|
|
300,000 |
|
|
|
733,901 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income per share of common stock |
|
$ |
0.17 |
|
|
$ |
0.17 |
|
|
$ |
0.17 |
|
|
$ |
0.18 |
|
|
$ |
0.18 |
|
|
$ |
0.18 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of impact of the restatement on the balance sheets, statements of operations and statements of cash flows |
The tables below present the effect of the financial statement adjustments related to the restatement discussed above of the Company’s previously reported unaudited condensed balance sheet as of March 31, 2021, statement of operations and statement of cash flows for the three months ended March 31, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Condensed Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
$ |
415,069,742 |
|
|
$ |
— |
|
|
$ |
415,069,742 |
|
| |
|
$ |
9,328,743 |
|
|
$ |
— |
|
|
$ |
9,328,743 |
|
Class A common stock subject to possible redemption |
|
|
400,740,990 |
|
|
|
13,259,010 |
|
|
|
414,000,000 |
|
Stockholders’ equity (deficit) |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
— |
|
|
|
— |
|
|
|
— |
|
| |
|
|
194 |
|
|
|
(133 |
) |
|
|
61 |
|
| |
|
|
30 |
|
|
|
— |
|
|
|
30 |
|
| |
|
|
83 |
|
|
|
— |
|
|
|
83 |
|
| |
|
|
1,069,909 |
|
|
|
(1,069,909 |
) |
|
|
— |
|
Retained earnings (accumulated deficit) |
|
|
3,929,793 |
|
|
|
(12,188,968 |
) |
|
|
(8,259,175 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders’ equity (deficit) |
|
|
5,000,009 |
|
|
|
(13,259,010 |
) |
|
|
(8,259,001 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities, Class A common stock subject to possible redemption and stockholders’ equity (deficit) |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
For the Three Months Ended March 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
Unaudited Condensed Statement of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
$ |
1,621,543 |
|
|
$ |
— |
|
|
$ |
1,621,543 |
|
Weighted average shares outstanding of redeemable Class A common stock, basic and diluted |
|
|
41,400,000 |
|
|
|
(41,400,000 |
) |
|
|
— |
|
Basic and diluted net income per share of redeemable Class A common stock |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Weighted average shares outstanding of nonredeemable Class A, Class B and Class F common stock, basic and diluted |
|
|
2,984,000 |
|
|
|
(2,984,000 |
) |
|
|
— |
|
Basic and diluted net income per share of nonredeemable Class A, Class B and Class F common stock |
|
$ |
0.54 |
|
|
$ |
(0.54 |
) |
|
$ |
— |
|
Weighted average shares outstanding of Class A common stock, basic and diluted |
|
|
— |
|
|
|
42,014,000 |
|
|
|
42,014,000 |
|
Basic and diluted net income per share of Class A common stock |
|
$ |
— |
|
|
$ |
0.04 |
|
|
$ |
0.04 |
|
Weighted average shares outstanding of Class B common stock, basic and diluted |
|
|
— |
|
|
|
300,000 |
|
|
|
300,000 |
|
Basic and diluted net income per share of Class B common stock |
|
$ |
— |
|
|
$ |
0.04 |
|
|
$ |
0.04 |
|
Weighted average shares outstanding of Class F common stock, basic and diluted |
|
|
— |
|
|
|
828,000 |
|
|
|
828,000 |
|
Basic and diluted net income per share of Class F common stock |
|
$ |
— |
|
|
$ |
0.04 |
|
|
$ |
0.04 |
|
| |
|
|
|
For the Three Months Ended March 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
Unaudited Condensed Statement of Cash Flows - Supplemental disclosure of noncash activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of Class A common stock subject to possible redemption |
|
$ |
1,621,540 |
|
|
$ |
(1,621,540 |
) |
|
$ |
— |
|
| |
The tables below present the effect of the financial statement adjustments related to the restatement discussed above of the Company’s previously reported unaudited condensed balance sheet as of June 30, 2021, statement of operations for the three and six months ended June 30, 2021 and statement of cash flows for the six months ended June 30, 2021: |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Condensed Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
$ |
414,728,873 |
|
|
|
— |
|
|
$ |
414,728,873 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
$ |
10,409,886 |
|
|
|
— |
|
|
$ |
10,409,886 |
|
Class A common stock subject to possible redemption |
|
|
399,318,980 |
|
|
|
14,681,020 |
|
|
|
414,000,000 |
|
Stockholders’ equity (deficit) |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
— |
|
|
|
— |
|
|
|
— |
|
| |
|
|
208 |
|
|
|
(147 |
) |
|
|
61 |
|
| |
|
|
30 |
|
|
|
— |
|
|
|
30 |
|
| |
|
|
83 |
|
|
|
— |
|
|
|
83 |
|
| |
|
|
2,491,905 |
|
|
|
(2,491,905 |
) |
|
|
— |
|
| |
|
|
2,507,781 |
|
|
|
(12,188,968 |
) |
|
|
(9,681,187 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders’ equity (deficit) |
|
|
5,000,007 |
|
|
|
(14,681,020 |
) |
|
|
(9,681,013 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities, Class A common stock subject to possible redemption and stockholders’ equity (deficit) |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
For the Three Months Ended June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
Unaudited Condensed Statement of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
$ |
(1,422,012 |
) |
|
$ |
— |
|
|
$ |
(1,422,012 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding of redeemable Class A common stock, basic and diluted |
|
|
41,400,000 |
|
|
|
(41,400,000 |
) |
|
|
— |
|
Basic and diluted net income per share of redeemable Class A common stock |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Weighted average shares outstanding of nonredeemable Class A, Class B and Class F common stock, basic and diluted |
|
|
2,984,000 |
|
|
|
(2,984,000 |
) |
|
|
— |
|
Basic and diluted net loss per share of nonredeemable Class A, Class B and Class F common stock |
|
$ |
(0.48 |
) |
|
$ |
0.48 |
|
|
$ |
— |
|
Weighted average shares outstanding of Class A common stock, basic and diluted |
|
|
— |
|
|
|
42,014,000 |
|
|
|
42,014,000 |
|
Basic and diluted net loss per share of Class A common stock |
|
$ |
— |
|
|
$ |
(0.03 |
) |
|
$ |
(0.03 |
) |
Weighted average shares outstanding of Class B common stock, basic and diluted |
|
|
— |
|
|
|
300,000 |
|
|
|
300,000 |
|
Basic and diluted net loss per share of Class B common stock |
|
$ |
— |
|
|
$ |
(0.03 |
) |
|
$ |
(0.03 |
) |
Weighted average shares outstanding of Class F common stock, basic and diluted |
|
|
— |
|
|
|
828,000 |
|
|
|
828,000 |
|
Basic and diluted net loss per share of Class F common stock |
|
$ |
— |
|
|
$ |
(0.03 |
) |
|
$ |
(0.03 |
) |
| |
|
|
|
For the Six Months Ended June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
Unaudited Condensed Statement of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
$ |
199,531 |
|
|
$ |
— |
|
|
$ |
199,531 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding of redeemable Class A common stock, basic and diluted |
|
|
41,400,000 |
|
|
|
(41,400,000 |
) |
|
|
— |
|
Basic and diluted net income per share of redeemable Class A common stock |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Weighted average shares outstanding of nonredeemable Class A, Class B and Class F common stock, basic and diluted |
|
|
2,984,000 |
|
|
|
(2,984,000 |
) |
|
|
— |
|
Basic and diluted net income per share of nonredeemable Class A, Class B and Class F common stock |
|
$ |
0.06 |
|
|
$ |
(0.06 |
) |
|
$ |
— |
|
Weighted average shares outstanding of Class A common stock, basic and diluted |
|
|
— |
|
|
|
42,014,000 |
|
|
|
42,014,000 |
|
Basic and diluted net income per share of Class A common stock |
|
$ |
— |
|
|
$ |
0.00 |
|
|
$ |
0.00 |
|
Weighted average shares outstanding of Class B common stock, basic and diluted |
|
|
— |
|
|
|
300,000 |
|
|
|
300,000 |
|
Basic and diluted net income per share of Class B common stock |
|
$ |
— |
|
|
$ |
0.00 |
|
|
$ |
0.00 |
|
Weighted average shares outstanding of Class F common stock, basic and diluted |
|
|
— |
|
|
|
828,000 |
|
|
|
828,000 |
|
Basic and diluted net income per share of Class F common stock |
|
$ |
— |
|
|
$ |
0.00 |
|
|
$ |
0.00 |
|
| |
|
|
|
For the Six Months Ended June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
Unaudited Condensed Statement of Cash Flows - Supplemental disclosure of noncash activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of Class A common stock subject to possible redemption |
|
$ |
199,530 |
|
|
$ |
(199,530 |
) |
|
$ |
— |
|
|