EX-99.1 2 ea139883ex99-1_glenfarne.htm PRO FORMA BALANCE SHEET

Exhibit 99.1

 

GLENFARNE MERGER CORP.

BALANCE SHEET

 

   March 23,
2021
   Pro Forma Adjustments     As Adjusted 
   (Unaudited, Restated)   (Unaudited)     (Unaudited) 
Assets:              
Current assets:              
Cash  $3,105,634   $22,542,620  (a)  $3,105,634 
         450,850  (b)     
         (450,850) (c)     
         (22,542,620) (f)     
Prepaid expenses   1,534,800    -      1,534,800 
Total current assets   4,640,434    -      4,640,434 
Cash held in Trust Account   250,000,000    22,542,620  (f)   272,542,620 
Total Assets  $254,640,434   $22,542,620     $277,183,054 
                  
Liabilities and Stockholders’ Equity:                 
Current liabilities:                 
Accounts payable  $1,990,756   $-     $1,990,756 
Accrued expenses   70,000    -      70,000 
Franchise tax payable   46,426    -      46,426 
Note payable - related party   97,250    -      97,250 
Total current liabilities   2,204,432    -      2,204,432 
Deferred underwriting commissions in connection with the initial public offering   8,750,000    788,992  (d)   9,538,992 

Derivative warrant liabilities

   12,843,270    1,143,362  (e)   13,986,632 
Total liabilities   23,797,702    1,932,354      25,730,056 
                  
Commitments and Contingencies                 
Class A common stock; 22,584,273 and 24,645,299 shares subject to possible redemption at $10.00 per share, actual and as adjusted, respectively   225,842,730    20,610,260  (g)   246,452,990 
                  
Stockholders’ Equity:                 
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding   -             
Class A common stock, $0.0001 par value; 200,000,000 shares authorized; 3,225,727 and 3,464,048 shares issued and outstanding (excluding 22,584,273 and 24,645,299 shares subject to possible redemption), actual and as adjusted, respectively   322    225  (a)   346 
         5  (b)     
         (206) (g)     
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 7,187,500 shares issued and outstanding (1)   719    -      719 
Additional paid-in capital   5,112,548    22,542,395  (a)   5,112,530 
         450,845  (b)     
         (450,850) (c)     
         (788,992) (d)     
         (1,143,362) (e)     
         (20,610,054) (g)     
Accumulated deficit   (113,587)   -      (113,587)
Total stockholders’ equity   5,000,002    6      5,000,008 
Total Liabilities and Stockholders’ Equity  $254,640,434   $22,542,620     $277,183,054 

 

(1)This number includes up to 937,500 shares of Class B common stock subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters. On April 16, 2021, the underwriters notified the Company of their partial exercise of the over-allotment option, and on April 20, 2021, purchased an additional 2,254,262 additional Units; thus, only 373,934 shares of Class B common stock remain subject to forfeiture.

 

1

 

 

NOTE 1 - CLOSING OF OVER-ALLOTMENT OPTION AND ADDITIONAL PRIVATE PLACEMENT

 

The accompanying unaudited Pro Forma Balance Sheet presents the Balance Sheet of Glenfarne Merger Corp.  (the “Company”) as of March 23, 2021, adjusted for the closing of the underwriter’s over-allotment option and related transactions which occurred on April 20, 2021 as described below.

 

The Company consummated its initial public offering (the “IPO”) of 25,000,000 units (the “Units” and, with respect to the Class A common stock included in the Units being offered, the “Public Shares”), at $10.00 per Unit, generating gross proceeds of $250.0 million. Each Unit consists of one share of Class A common stock, and one-third of one redeemable warrant (each, a “Warrant”). Each Warrant entitles the holder to purchase one share of Class A common stock at a price of $11.50 per share, subject to adjustment.

 

The Company granted the underwriters in the IPO a 45-day option to purchase up to 3,750,000 Units to cover over-allotments, if any. On April 16, 2021, the underwriters notified the Company of their partial exercise of the over-allotment option and, on April 20, 2021, purchased 2,254,262 additional Units (the “Additional Units”), generating gross proceeds of approximately $22.5 million (the “Over-Allotment”). The Company incurred additional offering costs of approximately $1.2 million in connection with the Over-Allotment (of which approximately $789,000 was for deferred underwriting fees).

 

Simultaneously with the closing of the IPO on March 23, 2021, the Company completed a private placement (the “Private Placement”) of an aggregate of 810,000 units (each, a “Private Placement Unit” and collectively, the “Private Placement Units”), at a price of $10.00 per Private Placement Unit with Glenfarne Sponsor, LLC, a Delaware corporation (the “Sponsor”), generating gross proceeds of $8.1 million. Simultaneously with the closing of the Over-Allotment on April 20, 2021, the Company consummated the second closing of the Private Placement, resulting in the purchase of an aggregate of an additional 45,085 Private Placement Units at $10.00 per additional Private Placement Unit (the “Additional Private Placement Units”), generating additional gross proceeds of approximately $451,000.

 

Upon the closing of the IPO, the Over-Allotment and the Private Placement, approximately $272.5 million ($10.00 per Unit) of the net proceeds of the sale of Units were placed in a  trust account (“Trust Account”) located in the United States, and invested only in U.S. government treasury bills, notes and bonds with a maturity of 185 days or less or in money market funds meeting certain conditions under Rule 2a-7 under the Investment Company Act and which invest solely in U.S. Treasuries, as determined by the Company, until the earlier of: (i) the completion of a business combination and (ii) the distribution of the Trust Account.

 

Unaudited Pro forma adjustments to reflect the exercise of the underwriters’ over-allotment option and the sale of the Private Placement Shares described above are as follows:

 

   Pro Forma Entries  Debit   Credit 
(a)  Cash  $22,542,620      
   Class A common stock       $225 
   Additional paid-in capital       $22,542,395 
   To record sale of 2,254,262 Additional Units at $10.00 per Unit          
              
(b)  Cash  $450,850      
   Class A common stock       $5 
   Additional paid-in capital       $450,845 
   To record sale of 45,085 Private Placement Units at $10.00 per additional Private Placement Unit          
              
(c)  Additional paid-in capital  $450,850      
   Cash       $450,850 
   To record payment of 2% of cash underwriting fee on overallotment option          
              
(d)  Additional paid-in capital  $788,992      
   Deferred underwriting commissions       $788,992 
   To record additional deferred underwriting fee on overallotment option          
              
(e)  Additional paid-in capital  $1,143,362      
   Derivative warrant liabilities       $1,143,362 
   To record derivative warrant liabilities in connection with the issuance of additional Public Warrants and Private Placement Warrants          
              
(f)  Trust account  $22,542,620      
   Cash       $22,542,620 
   To transfer $10.00 per Additional Shares to Trust Account          
              
(g)  Class A common stock  $206      
   Additional paid-in capital  $20,610,054      
   Class A common stock subject to possible redemption       $20,610,260 
   To reclassify Class A common stock out of permanent equity into mezzanine redeemable stock          

 

2

 

 

NOTE 2 - RESTATEMENT OF FINANCIAL STATEMENT

 

In April 2021, the Company concluded that, because of a misapplication of the accounting guidance related to its public and private placement warrants the Company issued in March 2021, the Company’s previously issued financial statement for the Affected Period (as defined below) should no longer be relied upon. As such, the Company is restating its unaudited financial statement for the Affected Period included in this Form 8-K.

 

On April 12, 2021, the staff of the Securities and Exchange Commission (the “SEC Staff”) issued a public statement entitled “Staff Statement on Accounting and Reporting Considerations for Warrants issued by Special Purpose Acquisition Companies (“SPACs”)” (the “SEC Staff Statement”). In the SEC Staff Statement, the SEC Staff expressed its view that certain terms and conditions common to SPAC warrants may require the warrants to be classified as liabilities on the SPAC’s financial statements as opposed to equity. Since issuance in March 2021, the Company’s Warrants were accounted for as equity within the Company’s previously reported financial statement, and after discussion and evaluation, management concluded that the Warrants should be presented as liabilities as of the IPO date reported at fair value with subsequent fair value remeasurement at each reporting period.

 

Historically, the warrants were reflected as a component of equity as opposed to liabilities on the balance sheet based on the application of FASB ASC Topic 815-40, Derivatives and Hedging, Contracts in Entity’s Own Equity (“ASC 815-40). The views expressed in the SEC Staff Statement were not consistent with the Company’s historical interpretation of the specific provisions within its warrant agreement and the Company’s application of ASC 815-40 to the warrant agreement. The Company reassessed its accounting for warrants issued in March 2021, in light of the SEC Staff’s published views. Based on this reassessment, management determined that the Warrants should be classified as liabilities measured at fair value upon issuance, with subsequent changes in fair value reported in the Company’s statement of operations each reporting period.

 

Therefore, the Company, in consultation with its audit committee, concluded that its previously issued financial statement as of March 23, 2021 (the “Affected Period”) should be restated because of a misapplication in the guidance around accounting for the warrants and should no longer be relied upon.

 

Impact of the Restatement

 

The impact of the restatement on the Balance Sheet for the Affected Period is presented below.

 

   As of March 23, 2021 
   As Previously Reported   Restatement Adjustment   As Restated 
       (Unaudited)   (Unaudited) 
Balance Sheet            
Total assets  $254,640,434   $-   $254,640,434 
Liabilities and stockholders’ equity               
Total current liabilities  $2,204,432   $-   $2,204,432 
Deferred underwriting commissions   8,750,000    -    8,750,000 
Derivative warrant liabilities   -    12,843,270    12,843,270 
Total liabilities   10,954,432    12,843,270    23,797,702 
Class A common stock, $0.0001 par value; shares subject to possible redemption   238,686,000    (12,843,270)   225,842,730 
Stockholders’ equity               
Preferred stock- $0.0001 par value   -    -    - 
Class A common stock - $0.0001 par value   194    128    322 
Class B common stock - $0.0001 par value   719    -    719 
Additional paid-in-capital   5,112,676    (128)   5,112,548 
Accumulated deficit   (113,587)   -    (113,587)
Total stockholders’ equity   5,000,002    -    5,000,002 
Total liabilities and stockholders’ equity  $254,640,434   $-   $254,640,434 

 

 

3