Schedule of Reconciliation of Class A Ordinary shares reflected in the Condensed Balance Sheets |
|
The Company’s outstanding convertible preferred stock consisted of the following as of December 31, 2021 (in thousands, except share and per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.5245 |
|
|
|
9,693,116 |
|
|
|
9,693,115 |
|
|
$ |
3,943 |
|
|
$ |
5,084 |
|
|
|
|
0.5245 |
|
|
|
14,130,360 |
|
|
|
14,069,657 |
|
|
|
5,240 |
|
|
|
7,379 |
|
|
|
|
1.2450 |
|
|
|
12,689,363 |
|
|
|
12,563,418 |
|
|
|
15,545 |
|
|
|
15,642 |
|
|
|
|
2.4144 |
|
|
|
15,635,550 |
|
|
|
15,324,913 |
|
|
|
36,917 |
|
|
|
37,000 |
|
|
|
|
3.1669 |
|
|
|
8,554,106 |
|
|
|
8,554,106 |
|
|
|
27,003 |
|
|
|
27,090 |
|
|
|
|
7.0135 |
|
|
|
20,196,682 |
|
|
|
19,961,423 |
|
|
|
136,618 |
|
|
|
140,000 |
|
|
|
|
9.0731 |
|
|
|
5,314,209 |
|
|
|
5,314,209 |
|
|
|
48,146 |
|
|
|
48,216 |
|
|
|
|
6.1850 |
|
|
|
14,551,371 |
|
|
|
14,551,370 |
|
|
|
89,638 |
|
|
|
90,000 |
|
|
|
|
8.4672 |
|
|
|
14,762,823 |
|
|
|
14,762,823 |
|
|
|
124,868 |
|
|
|
125,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
115,527,580 |
|
|
|
114,795,034 |
|
|
$ |
487,918 |
|
|
$ |
495,411 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company’s outstanding convertible preferred stock consisted of the following as of December 31, 2020 and 2021 (in thousands, except share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.5245 |
|
|
|
9,693,116 |
|
|
|
9,693,115 |
|
|
$ |
3,943 |
|
|
$ |
5,084 |
|
|
|
|
0.5245 |
|
|
|
14,130,360 |
|
|
|
14,069,657 |
|
|
|
5,240 |
|
|
|
7,379 |
|
|
|
|
1.2450 |
|
|
|
12,689,363 |
|
|
|
12,563,418 |
|
|
|
15,545 |
|
|
|
15,642 |
|
|
|
|
2.4144 |
|
|
|
15,635,550 |
|
|
|
15,324,913 |
|
|
|
36,917 |
|
|
|
37,000 |
|
|
|
|
3.1669 |
|
|
|
8,554,106 |
|
|
|
8,554,106 |
|
|
|
27,003 |
|
|
|
27,090 |
|
|
|
|
7.0135 |
|
|
|
20,196,682 |
|
|
|
19,961,423 |
|
|
|
136,618 |
|
|
|
140,000 |
|
|
|
|
9.0731 |
|
|
|
5,314,209 |
|
|
|
5,314,209 |
|
|
|
48,146 |
|
|
|
48,216 |
|
|
|
|
6.1850 |
|
|
|
14,551,371 |
|
|
|
14,551,370 |
|
|
|
89,638 |
|
|
|
90,000 |
|
|
|
|
8.4672 |
|
|
|
14,762,823 |
|
|
|
14,762,823 |
|
|
|
124,868 |
|
|
|
125,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
115,527,580 |
|
|
|
114,795,034 |
|
|
$ |
487,918 |
|
|
$ |
495,411 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule of Reconciliation of Class A Ordinary shares reflected in the Condensed Balance Sheets |
As of March 31, 2022 and December 31, 2021, the ordinary shares reflected on the balance sheet are reconciled in the following table:
|
|
|
|
|
Gross proceeds from IPO |
|
$ |
402,500,000 |
|
Less: |
|
|
|
|
Proceeds allocated to Public Warrants |
|
|
(10,101,143 |
) |
Ordinary share issuance costs |
|
|
(22,162,529 |
) |
Plus: |
|
|
|
|
Accretion of carrying value to redemption value |
|
|
32,263,672 |
|
|
|
|
|
|
Contingently redeemable ordinary shares |
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2021, the ordinary shares reflected on the balance sheet are reconciled in the following table:
|
|
|
|
|
|
|
$ |
402,500,000 |
|
|
|
|
|
|
Proceeds allocated to Public Warrants |
|
|
(10,101,143 |
) |
Ordinary share issuance costs |
|
|
(22,162,529 |
) |
|
|
|
|
|
Accretion of carrying value to redemption value |
|
|
32,263,672 |
|
Contingently redeemable ordinary shares |
|
$ |
|
|
|
|