Name
|
| |
Age
|
| |
Position
|
|
Charles W. Ergen | | |
71
|
| | Chairman | |
Kyle Jason Kiser | | |
59
|
| | Chief Executive Officer, Director | |
Gerald Gorman | | |
68
|
| | Director | |
David K. Moskowitz | | |
65
|
| | Director | |
Adrian Steckel | | |
56
|
| | Director | |
| (d)(12) | | | Subscription Agreement, dated November 1, 2023 (incorporated by reference to Exhibit 10.1 to the Form 8-K of CONX Corp., filed with the Securities and Exchange Commission on November 1, 2023). | |
| (d)(13) | | | Purchase and Sale Agreement, dated March 10, 2024, by and between the Company and EchoStar Real Estate Holding L.L.C. (incorporated by reference to Exhibit 10.1 to the Form 8-K of CONX Corp., filed with the Securities and Exchange Commission on March 11, 2024). | |
| (d)(14)* | | | | |
| (d)(15)* | | | | |
| (d)(16)* | | | | |
| (g) | | | Not applicable. | |
| (h) | | | Not applicable. | |
| (i)* | | | |
| |
THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 PM, NEW YORK CITY TIME, ON APRIL 29, 2024 UNLESS THE OFFER IS EXTENDED.
|
| |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 12 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 40 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 53 | | | |
| | | | 55 | | | |
| | | | 67 | | | |
| | | | 68 | | | |
| | | | 69 | | | |
| | | | 74 | | | |
| | | | 76 | | | |
| | | | 85 | | | |
| | | | 88 | | | |
| | | | 92 | | |
Name
|
| |
Age
|
| |
Position
|
|
Charles W. Ergen | | |
71
|
| | Chairman | |
Kyle Jason Kiser | | |
59
|
| | Chief Executive Officer, Director | |
Gerald Gorman | | |
68
|
| | Director | |
David K. Moskowitz | | |
65
|
| | Director | |
Adrian Steckel | | |
56
|
| | Director | |
| | |
For the Year
Ended December 31, 2023 |
| |
For the Year
Ended December 31, 2022 |
| ||||||
Summary Selected Historical Data: | | | | | | | | | | | | | |
Statement of Operations | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 1,178,513 | | | | | $ | 888,749 | | |
Loss from operations
|
| | | | (1,178,513) | | | | | | (888,749) | | |
Total other (loss) income
|
| | | | (4,750,519) | | | | | | 26,296,717 | | |
Net (loss) income
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
Weighted average common shares outstanding, basic and diluted | | | | | | | | | | | | | |
Class A – Common stock
|
| | | | 5,047,364 | | | | | | 64,226,579 | | |
Class B – Common stock
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
Basic and diluted net income per common share
|
| | | | | | | | | | | | |
Class A – Common stock
|
| | | $ | (.25) | | | | | $ | 0.29 | | |
Class B – Common stock
|
| | | $ | (.25) | | | | | $ | 0.29 | | |
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
| | |
(audited)
|
| |
(audited)
|
| ||||||
Balance Sheet Data | | | | | | | | | | | | | |
Total assets
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
Total liabilities
|
| | | $ | 40,046,956 | | | | | $ | 33,174,364 | | |
Class A ordinary shares subject to possible redemption
|
| | | $ | 21,966,104 | | | | | $ | 84,243,386 | | |
Total stockholders’ deficit
|
| | | $ | (40,029,628) | | | | | $ | (31,753,963) | | |
| | |
Pro Forma
(Assuming No Redemptions) |
| |
Pro Forma
(Assuming 50% Redemptions) |
| |
Pro Forma
(Assuming 100% Redemptions) |
| |||||||||
Summary Selected Unaudited Pro Forma Condensed
Statement of Operations – Year Ended December 31, 2023 |
| | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 2,742,000 | | | | | $ | 2,742,000 | | | | | $ | 2,742,000 | | |
Total expenses
|
| | | $ | 2,043,969 | | | | | $ | 2,043,969 | | | | | $ | 2,043,969 | | |
Operating income (loss)
|
| | | | 698,031 | | | | | | 698,031 | | | | | | 698,031 | | |
Net income
|
| | | $ | 1,985,978 | | | | | $ | 1,985,978 | | | | | $ | 1,985,978 | | |
Basic and diluted net income per share
|
| | | $ | 0.08 | | | | | $ | 0.09 | | | | | $ | 0.09 | | |
Basic and diluted weighted average shares outstanding
|
| | | | 23,797,364 | | | | | | 22,735,008 | | | | | | 21,687,010 | | |
Summary Selected Unaudited Pro Forma Balance Sheet Data as of December 31, 2023
|
| | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 216,521,351 | | | | | $ | 205,538,299 | | | | | $ | 194,555,247 | | |
Total liabilities
|
| | | $ | 11,063,414 | | | | | $ | 11,063,414 | | | | | $ | 11,063,414 | | |
Total stockholders’ equity
|
| | | $ | 183,491,833 | | | | | $ | 183,491,833 | | | | | $ | 183,491,833 | | |
| | |
Class A Common
Stock |
| |
Class B Common
Stock |
| ||||||||||||||||||
Name and Address of Beneficial Owners(1)
|
| |
Number of
Shares Beneficially Owned |
| |
% of
Class |
| |
Number of
Shares Beneficially Owned(2) |
| |
% of
Class |
| ||||||||||||
Moore Capital Management LP(3)
|
| | | | 1,500,000 | | | | | | 70.9% | | | | | | | | | | | | | | |
Jane Street Capital, LLC(4)
|
| | | | 136,855 | | | | | | 6.5% | | | | | | | | | | | | | | |
nXgen Opportunities, LLC(5)
|
| | | | — | | | | | | — | | | | | | 18,750,000 | | | | | | 100% | | |
Charles W. Ergen(5)
|
| | | | — | | | | | | — | | | | | | 18,750,000 | | | | | | 100% | | |
Kyle Jason Kiser
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Gerald Gorman
|
| | | | 10,000 | | | | | | * | | | | | | | | | | | | | | |
David K. Moskowitz
|
| | | | 10,000 | | | | | | * | | | | | | | | | | | | | | |
Adrian Steckel
|
| | | | 10,000 | | | | | | * | | | | | | | | | | | | | | |
All directors and executive officers as a group (five individuals)
|
| | | | 30,000 | | | | | | 1.5% | | | | | | 18,750,000 | | | | | | 100% | | |
| | |
Assuming No
Redemptions(4) |
| |
Assuming 50%
Redemptions(5) |
| |
Assuming Maximum
Redemption(6) |
| |||||||||||||||||||||||||||
Name and Address(1)
|
| |
Number of
Shares Beneficially Owned(2) |
| |
Percentage
of Ownership(2) |
| |
Number of
Shares Beneficially Owned(2) |
| |
Percentage
of Ownership(2) |
| |
Number of
Shares Beneficially Owned(2) |
| |
Percentage
of Ownership(2) |
| ||||||||||||||||||
Moore Capital Management LP
|
| | | | 1,500,000 | | | | | | 7.2% | | | | | | 750,000 | | | | | | 3.8% | | | | | | 0 | | | | | | — | | |
Jane Street Capital, LLC
|
| | | | 136,855 | | | | | | 0.7% | | | | | | 68,428 | | | | | | 0.3% | | | | | | 0 | | | | | | — | | |
nXgen Opportunities, LLC(3)
|
| | | | 18,750,000 | | | | | | 89.8% | | | | | | 18,750,000 | | | | | | 94.6% | | | | | | 18,750,000 | | | | | | 99.8% | | |
Charles W. Ergen(3)
|
| | | | 18,750,000 | | | | | | 89.8% | | | | | | 18,750,000 | | | | | | 94.6% | | | | | | 18,750,000 | | | | | | 99.8% | | |
Kyle Jason Kiser
|
| | | | 0 | | | | | | — | | | | | | 0 | | | | | | — | | | | | | 0 | | | | | | — | | |
Gerald Gorman
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | * | | |
David K. Moskowitz
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | * | | |
Adrian Steckel
|
| | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | * | | | | | | 10,000 | | | | | | * | | |
| | |
Assuming No
Redemptions |
| |
Assuming 50%
Redemptions |
| |
Assuming Maximum
Redemption |
| |||||||||||||||||||||||||||
Name and Address
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage
of Ownership |
| |
Number of
Shares Beneficially Owned |
| |
Percentage
of Ownership |
| |
Number of
Shares Beneficially Owned |
| |
Percentage
of Ownership |
| ||||||||||||||||||
Public stockholders
|
| | | | 2,090,269 | | | | | | 10.0% | | | | | | 1,045,135 | | | | | | 5.27% | | | | | | 0 | | | | | | — | | |
Sponsor
|
| | | | 18,750,000 | | | | | | 89.8% | | | | | | 18,750,000 | | | | | | 94.6% | | | | | | 18,750,000 | | | | | | 99.8% | | |
Independent Directors
|
| | | | 30,000 | | | | | | * | | | | | | 30,000 | | | | | | * | | | | | | 30,000 | | | | | | * | | |
Total shares
|
| | | | 20,879,269 | | | | | | | | | | | | 19,825,135 | | | | | | | | | | | | 18,780,000 | | | | | | | | |
| | |
CONX Corp
(Historical) |
| |
Transaction
Adjustments |
| | | | |
Pro Forma
(Assuming No Redemption) |
| |
Additional
Transaction Adjustments (Assuming 50% Redemption) |
| | | | | | | |
Pro Forma
(Assuming 50% Redemption) |
| |
Additional
Transaction Adjustments (Assuming 100% Redemption) |
| | | | | | | |
Pro Forma
(Assuming 100% Redemption) |
| |||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 8,162 | | | | | $ | (26,750,000) | | | |
A
|
| | | | 191,714,007 | | | | | $ | (10,983,052) | | | | |
|
H
|
| | | | $ | 180,730,955 | | | | | $ | (10,983,052) | | | | |
|
H
|
| | | | $ | 169,747,903 | | |
| | | | | | | | | | | 200,000,000 | | | |
B
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (1,126,833) | | | |
D
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (275,000) | | | |
F
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (2,108,426) | | | |
G
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 21,966,104 | | | |
H
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 9,166 | | | | | | | | | | | | | | | 9,166 | | | | | | | | | | | | | | | | | | 9,166 | | | | | | | | | | | | | | | | | | 9,166 | | |
Total current assets
|
| | | | 17,328 | | | | | | 191,705,845 | | | | | | | | | 191,723,173 | | | | | | (10,983,052) | | | | | | | | | | | | 180,740,121 | | | | | | (10,983,052) | | | | | | | | | | | | 169,757,069 | | |
Noncurrent Assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash held in trust
|
| | | | 21,966,104 | | | | | | (21,966,104) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Property and equipment,
net |
| | | | — | | | | | | 23,578,323 | | | |
A
|
| | | | 24,798,178 | | | | | | | | | | | | | | | | | | 24,798,178 | | | | | | | | | | | | | | | | | | 24,798,178 | | |
| | | | | | | | | | | 197,670 | | | |
C
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 1,022,185 | | | |
D
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total noncurrent assets
|
| | | | 21,966,104 | | | | | | 2,832,074 | | | | | | | | | 24,798,178 | | | | | | | | | | | | | | | | | | 24,798,178 | | | | | | | | | | | | | | | | | | 24,798,178 | | |
Total assets
|
| | | $ | 21,983,432 | | | | | $ | 194,537,919 | | | | | | | | $ | 216,521,351 | | | | | $ | (10,983,052) | | | | | | | | | | | $ | 205,538,299 | | | | | $ | (10,983,052) | | | | | | | | | | | $ | 194,555,247 | | |
Liabilities and Stockholders’
Equity (Deficit) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 76,826 | | | | | $ | | | | | | | | $ | 76,826 | | | | | $ | | | | | | | | | | | $ | 76,826 | | | | | $ | | | | | | | | | | | $ | 76,826 | | | |||
Working capital loan – related party
|
| | | | 400,000 | | | | | | (400,000) | | | |
G
|
| | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Extension notes – related
party |
| | | | 1,708,426 | | | | | | (1,708,426) | | | |
G
|
| | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Accrued expenses
|
| | | | 1,097,000 | | | | | | | | | | | | | | | 1,097,000 | | | | | | | | | | | | | | | | | | 1,097,000 | | | | | | | | | | | | | | | | | | 1,097,000 | | |
Accrued excise tax payable
|
| | | | 639,193 | | | | | | | | | | | | | | | 639,193 | | | | | | | | | | | | | | | | | | 639,193 | | | | | | | | | | | | | | | | | | 639,193 | | |
Income taxes payable
|
| | | | 70,011 | | | | | | (25,116) | | | |
D
|
| | | | 44,895 | | | | | | | | | | | | | | | | | | 44,895 | | | | | | | | | | | | | | | | | | 44,895 | | |
Total current liabilities
|
| | | | 3,991,456 | | | | | | (2,133,542) | | | | | | | | | 1,857,914 | | | | | | — | | | | | | | | | | | | 1,857,914 | | | | | | — | | | | | | | | | | | | 1,857,914 | | |
Long-Term Obligations, Net
of Current Portion: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred legal fees
|
| | | | 275,000 | | | | | | (275,000) | | | |
F
|
| | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
Deferred underwriting fee
payable |
| | | | 26,250,000 | | | | | | (26,250,000) | | | |
E
|
| | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
Equity forward liability
|
| | | | 325,000 | | | | | | (325,000) | | | |
B
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities
|
| | | | 9,205,500 | | | | | | | | | | | | | | | 9,205,500 | | | | | | | | | | | | | | | | | | 9,205,500 | | | | | | | | | | | | | | | | | | 9,205,500 | | |
Total long-term obligations,
net of current portion |
| | | | 36,055,500 | | | | | | (26,850,000) | | | | | | | | | 9,205,500 | | | | | | — | | | | | | | | | | | | 9,205,500 | | | | | | — | | | | | | | | | | | | 9,205,500 | | |
Total liabilities
|
| | | | 40,046,956 | | | | | | (28,983,542) | | | | | | | | | 11,063,414 | | | | | | — | | | | | | | | | | | | 11,063,414 | | | | | | — | | | | | | | | | | | | 11,063,414 | | |
| | |
CONX Corp
(Historical) |
| |
Transaction
Adjustments |
| | | | |
Pro Forma
(Assuming No Redemption) |
| |
Additional
Transaction Adjustments (Assuming 50% Redemption) |
| | | | |
Pro Forma
(Assuming 50% Redemption) |
| |
Additional
Transaction Adjustments (Assuming 100% Redemption) |
| | | | |
Pro Forma
(Assuming 100% Redemption) |
| |||||||||||||||||||||
Class A common stock subject to possible redemption
|
| | | | 21,966,104 | | | | | | | | | | | | | | | 21,966,104 | | | | | | (10,983,052) | | | | | | | | | 10,983,052 | | | | | | (10,983,052) | | | | | | | | | — | | |
Stockholders’ Equity (Deficit):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | 200,325,000 | | | |
B
|
| | | | 200,325,000 | | | | | | | | | | | | | | | 200,325,000 | | | | | | | | | | | | | | | 200,325,000 | | |
Class A common stock
|
| | | | 3 | | | | | | | | | | | | | | | 3 | | | | | | | | | | | | | | | 3 | | | | | | | | | | | | | | | 3 | | |
Class B common stock
|
| | | | 1,875 | | | | | | | | | | | | | | | 1,875 | | | | | | | | | | | | | | | 1,875 | | | | | | | | | | | | | | | 1,875 | | |
Accumulated deficit
|
| | | | (40,031,506) | | | | | | 197,670 | | | |
C
|
| | | | (16,835,045) | | | | | | | | | | | | | | | (16,835,045) | | | | | | | | | | | | | | | (16,835,045) | | |
| | | | | | | | | | | (3,171,677) | | | |
A
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (79,532) | | | |
D
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 26,250,000 | | | |
E
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity (deficit)
|
| | | | (40,029,628) | | | | | | 223,521,461 | | | | | | | | | 183,491,833 | | | | | | — | | | | | | | | | 183,491,833 | | | | | | — | | | | | | | | | 183,491,833 | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 21,983,432 | | | | | $ | 194,537,919 | | | | | | | | $ | 216,521,351 | | | | | $ | (10,983,052) | | | | | | | | $ | 205,538,299 | | | | | $ | (10,983,052) | | | | | | | | $ | 194,555,247 | | |
|
| | |
CONX Corp
(Historical) |
| |
Transaction
Adjustments |
| | | | |
Pro Forma
(Assuming No Redemption) |
| |
Additional
Transaction Adjustments (Assuming 50% Redemption) |
| |
Pro Forma
(Assuming 50% Redemption) |
| |
Additional
Transaction Adjustments (Assuming 100% Redemption) |
| |
Pro Forma
(Assuming 100% Redemption) |
| |||||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue
|
| | | $ | — | | | | | $ | 2,742,000 | | | |
BB
|
| | | $ | 2,742,000 | | | | | $ | | | | | $ | 2,742,000 | | | | | $ | | | | | $ | 2,742,000 | | | ||
Total revenue
|
| | | | — | | | | | | 2,742,000 | | | | | | | | | 2,742,000 | | | | | | — | | | | | | 2,742,000 | | | | | | — | | | | | | 2,742,000 | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | | 1,178,513 | | | | | | (197,670) | | | |
CC
|
| | | | 1,085,491 | | | | | | | | | | | | 1,085,491 | | | | | | | | | | | | 1,085,491 | | |
| | | | | | | | | | | 104,648 | | | |
DD
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and
amortization |
| | | | | | | | | | 929,022 | | | |
AA
|
| | | | 958,478 | | | | | | | | | | | | 958,478 | | | | | | | | | | | | 958,478 | | |
| | | | | | | | | | | 29,456 | | | |
EE
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total costs and expenses
|
| | | | 1,178,513 | | | | | | 865,456 | | | | | | | | | 2,043,969 | | | | | | — | | | | | | 2,043,969 | | | | | | — | | | | | | 2,043,969 | | |
Operating income (loss)
|
| | | | (1,178,513) | | | | | | 1,876,544 | | | | | | | | | 698,031 | | | | | | — | | | | | | 698,031 | | | | | | — | | | | | | 698,031 | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Change in fair value of derivative
warrant liabilities |
| | | | (4,693,000) | | | | | | | | | | | | | | | (4,693,000) | | | | | | | | | | | | (4,693,000) | | | | | | | | | | | | (4,693,000) | | |
Change in fair value of equity forward
|
| | | | (325,000) | | | | | | | | | | | | | | | (325,000) | | | | | | | | | | | | (325,000) | | | | | | | | | | | | (325,000) | | |
Interest income on investments held in Trust Account
|
| | | | 267,481 | | | | | | | | | | | | | | | 267,481 | | | | | | | | | | | | 267,481 | | | | | | | | | | | | 267,481 | | |
Other interest income
|
| | | | — | | | | | | 8,624,087 | | | |
FF
|
| | | | 8,624,087 | | | | | | | | | | | | 8,624,087 | | | | | | | | | | | | 8,624,087 | | |
Total other income (expense)
|
| | | | (4,750,519) | | | | | | 8,624,087 | | | | | | | | | 3,873,568 | | | | | | — | | | | | | 3,873,568 | | | | | | — | | | | | | 3,873,568 | | |
Income (loss) before income taxes
|
| | | | (5,929,032) | | | | | | 10,500,631 | | | | | | | | | 4,571,599 | | | | | | | | | | | | 4,571,599 | | | | | | | | | | | | 4,571,599 | | |
Income tax (expense) benefit
|
| | | | (65,469) | | | | | | (2,520,151) | | | |
GG
|
| | | | (2,585,620) | | | | | | | | | | | | (2,585,620) | | | | | | | | | | | | (2,585,620) | | |
Net income (loss)
|
| | | | (5,994,501) | | | | | | 7,980,479 | | | | | | | | | 1,985,978 | | | | | | — | | | | | | 1,985,978 | | | | | | — | | | | | | 1,985,978 | | |
Weighted-average common shares
outstanding, basic and diluted |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A – Common Stock
|
| | | | 5,047,364 | | | | | | | | | | | | | | | 5,047,364 | | | | | | | | | | | | 3,985,008 | | | | | | | | | | | | 2,937,010 | | |
Class B – Common stock
|
| | | | 18,750,000 | | | | | | | | | | | | | | | 18,750,000 | | | | | | | | | | | | 18,750,000 | | | | | | | | | | | | 18,750,000 | | |
Basic and diluted net (loss) income per common share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A – Common Stock
|
| | | $ | (0.25) | | | | | | | | | | | | | | $ | 0.08 | | | | | | | | | | | $ | 0.09 | | | | | | | | | | | $ | 0.09 | | |
Class B – Common stock
|
| | | $ | (0.25) | | | | | | | | | | | | | | $ | 0.08 | | | | | | | | | | | $ | 0.09 | | | | | | | | | | | $ | 0.09 | | |
|
Legal
|
| | | $ | 691,785 | | |
|
Accounting
|
| | | $ | 62,500 | | |
|
Financial advisory
|
| | | $ | 207,000 | | |
|
Administrative
|
| | | $ | 35,900 | | |
|
Miscellaneous
|
| | | $ | 25,000 | | |
| | | | | $ | 1,022,185 | | |
| | |
Assuming No
Redemptions |
| |
Assuming 50%
Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
Year Ended December 31, 2023 | | | | | | | | | | | | | | | | | | | |
Pro forma net income
|
| | | $ | 1,985,978 | | | | | $ | 1,985,978 | | | | | $ | 1,985,978 | | |
Pro forma weighted average shares outstanding – basic and diluted
|
| | | | 23,797,364 | | | | | | 22,735,008 | | | | | | 21,687,010 | | |
Net income per share – basic and diluted
|
| | | $ | 0.08 | | | | | $ | 0.09 | | | | | $ | 0.09 | | |
Pro Forma Weighted Average Shares | | | | | | | | | | | | | | | | | | | |
Public stockholders
|
| | | | 5,017,364 | | | | | | 3,955,008 | | | | | | 2,907,010 | | |
Sponsor
|
| | | | 18,750,000 | | | | | | 18,750,000 | | | | | | 18,750,000 | | |
Independent Directors
|
| | | | 30,000 | | | | | | 30,000 | | | | | | 30,000 | | |
Pro forma weighted average shares outstanding, basic and diluted
|
| | | | 23,797,364 | | | | | | 22,735,008 | | | | | | 21,687,010 | | |
| | |
Page
|
| |||
Audited Financial Statements of CONX Corp: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
Prepaid expenses
|
| | | | 9,166 | | | | | | 23,105 | | |
Total current assets
|
| | | | 17,328 | | | | | | 1,420,401 | | |
Cash held in trust account
|
| | | | 21,966,104 | | | | | | 84,243,386 | | |
Total assets
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
Liabilities, Class A Common Stock Subject to Redemption, and Stockholders’ Deficit:
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 76,826 | | | | | $ | 19,114 | | |
Working capital loan – related party
|
| | | | 400,000 | | | | | | — | | |
Extension notes – related party
|
| | | | 1,708,426 | | | | | | 333,935 | | |
Accrued expenses
|
| | | | 1,097,000 | | | | | | 575,300 | | |
Accrued excise tax payable
|
| | | | 639,193 | | | | | | — | | |
Income taxes payable
|
| | | | 70,011 | | | | | | 1,208,515 | | |
Total current liabilities
|
| | | | 3,991,456 | | | | | | 2,136,864 | | |
Deferred legal fees
|
| | | | 275,000 | | | | | | 275,000 | | |
Deferred underwriting fee payable
|
| | | | 26,250,000 | | | | | | 26,250,000 | | |
Equity forward liability
|
| | | | 325,000 | | | | | | — | | |
Derivative warrant liabilities
|
| | | | 9,205,500 | | | | | | 4,512,500 | | |
Total liabilities
|
| | | | 40,046,956 | | | | | | 33,174,364 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 2,090,269 shares at
redemption value of $10.51 per share at December 31, 2023 and 8,348,384 shares at redemption value of $10.09 per share at December 31, 2022 |
| | | | 21,966,104 | | | | | | 84,243,386 | | |
Stockholders’ Deficit : | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 20,000,000 shares authorized; none issued or outstanding at December 31, 2023 and 2022
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value, 500,000,000 shares authorized; 30,000 shares issued and outstanding at December 31, 2023 and 2022
|
| | | | 3 | | | | | | 3 | | |
Class B common stock, $0.0001 par value; 50,000,000 shares authorized; 18,750,000 shares issued and outstanding at December 31, 2023 and 2022
|
| | | | 1,875 | | | | | | 1,875 | | |
Accumulated deficit
|
| | | | (40,031,506) | | | | | | (31,755,841) | | |
Total Stockholders’ Deficit
|
| | | | (40,029,628) | | | | | | (31,753,963) | | |
Total Liabilities, Class A Common Stock Subject to Redemption, and Stockholders’ Deficit
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
| | |
For the Year
Ended December 31, 2023 |
| |
For the Year
Ended December 31, 2022 |
| ||||||
General and administrative expenses
|
| | | $ | 1,178,513 | | | | | $ | 888,749 | | |
Loss from operations
|
| | | | (1,178,513) | | | | | | (888,749) | | |
Other income
|
| | | | | | | | | | | | |
Change in fair value of equity forward
|
| | | | (325,000) | | | | | | — | | |
Change in fair value of derivative warrant liabilities
|
| | | | (4,693,000) | | | | | | 21,359,166 | | |
Interest income on investments held in Trust Account
|
| | | | 267,481 | | | | | | 4,937,551 | | |
Total other (loss) income
|
| | | | (4,750,519) | | | | | | 26,296,717 | | |
(Loss)income before income tax provision
|
| | | | (5,929,032) | | | | | | 25,407,968 | | |
Income tax provision
|
| | | | 65,469 | | | | | | 1,213,218 | | |
Net (loss) income
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
Weighted average common shares outstanding, basic and diluted | | | | | | | | | | | | | |
Class A – Common stock
|
| | | | 5,047,364 | | | | | | 64,226,579 | | |
Class B – Common stock
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
Basic and diluted net (loss) income per common share
|
| | | | | | | | | | | | |
Class A – Common stock
|
| | | $ | (0.25) | | | | | $ | 0.29 | | |
Class B – Common stock
|
| | | $ | (0.25) | | | | | $ | 0.29 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance January 1, 2023
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
Accretion adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,641,971) | | | | | | (1,641,971) | | |
Excise tax imposed on common stock redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (639,193) | | | | | | (639,193) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,994,501) | | | | | | (5,994,501) | | |
Balance – December 31, 2023
|
| | |
|
30,000
|
| | | | $ | 3 | | | | |
|
18,750,000
|
| | | | $ | 1,875 | | | | | $ | — | | | | | $ | (40,031,506) | | | | | $ | (40,029,628) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance January 1, 2022
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (51,793,069) | | | | | $ | (51,791,191) | | |
Accretion adjustment
|
| | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | (4,157,522) | | | | | | (4,157,522) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,194,750 | | | | | | 24,194,750 | | |
Balance-December 31, 2022
|
| | |
|
30,000
|
| | | | $ | 3 | | | | |
|
18,750,000
|
| | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
| | |
Year
Ended December 31, 2023 |
| |
Year
Ended December 31, 2022 |
| ||||||
Operating Activities | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
Adjustments to reconcile net (loss) income to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on investments held in Trust Account
|
| | | | (267,481) | | | | | | (4,937,551) | | |
Change in fair value of derivative warrant liabilities
|
| | | | 4,693,000 | | | | | | (21,359,166) | | |
Change in fair value of equity forward liability
|
| | | | 325,000 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 13,938 | | | | | | 46,895 | | |
Other receivable
|
| | | | — | | | | | | 3,508 | | |
Accounts payable
|
| | | | 57,714 | | | | | | 19,114 | | |
Accrued expenses
|
| | | | 521,700 | | | | | | 289,289 | | |
Income taxes payable
|
| | | | (1,138,504) | | | | | | 1,195,769 | | |
Net cash used in operating activities
|
| | | | (1,789,134) | | | | | | (547,392) | | |
Investing Activities | | | | | | | | | | | | | |
Deposit of cash into trust account
|
| | | | (1,374,491) | | | | | | — | | |
Cash distributed from Trust Account
|
| | | | 63,919,253 | | | | | | 670,774,520 | | |
Net cash provided by investing activities
|
| | | | 62,544,762 | | | | | | 670,774,520 | | |
Financing Activities | | | | | | | | | | | | | |
Redemptions of Class A common stock
|
| | | | (63,919,253) | | | | | | (669,914,136) | | |
Cash from Working Capital Loan
|
| | | | 400,000 | | | | | | — | | |
Proceeds from extension notes payable
|
| | | | 1,374,491 | | | | | | 333,935 | | |
Net cash used in financing activities
|
| | | | (62,144,762) | | | | | | (669,580,201) | | |
Net change in cash
|
| | | | (1,389,134) | | | | | | 646,927 | | |
Cash – beginning of the year
|
| | |
|
1,397,296
|
| | | |
|
750,369
|
| |
Cash – end of the year
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
Supplemental Cash Flow Information | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 1,190,035 | | | | | $ | — | | |
Supplemental Disclosure of Non-cash Financing and Investing Activities
|
| | | | | | | | | | | | |
Excise tax liability accrued for common stock redemptions
|
| | | $ | 639,193 | | | | | $ | — | | |
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net (loss) income per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net (loss) income
|
| | | $ | (1,271,419) | | | | | $ | (4,723,082) | | | | | $ | 18,727,526 | | | | | $ | 5,467,224 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 5,047,364 | | | | | | 18,750,000 | | | | | | 64,226,579 | | | | | | 18,750,000 | | |
Basic and diluted net (loss) income per share
|
| | | $ | (0.25) | | | | | $ | (0.25) | | | | | $ | 0.29 | | | | | $ | 0.29 | | |
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
Deferred tax asset (liability) | | | | | | | | | | | | | |
Startup and organizational costs
|
| | | $ | 394,830 | | | | | $ | 234,069 | | |
Accrued expenses
|
| | | | 268,502 | | | | | | 140,810 | | |
Total deferred tax asset (liability)
|
| | | | 663,332 | | | | | | 374,879 | | |
Valuation allowance
|
| | | | (663,332) | | | | | | (374,879) | | |
Deferred tax asset (liability), net of allowance
|
| | | $ | — | | | | | $ | — | | |
| | |
For the Years Ended
|
| |||||||||
| | |
December 31,
2023
|
| |
December 31,
2022
|
| ||||||
Federal | | | | | | | | | | | | | |
Current expense
|
| | | $ | 65,469 | | | | | $ | 995,966 | | |
Deferred benefit (expense)
|
| | | | 247,488 | | | | | | 220,738 | | |
State and Local | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | 217,252 | | |
Deferred
|
| | | | 40,965 | | | | | | 55,054 | | |
Change in valuation allowance
|
| | | | (288,453) | | | | | | (275,792) | | |
Income tax provision
|
| | | $ | 65,469 | | | | | $ | 1,213,218 | | |
| | |
2023
|
| |
2022
|
| ||||||
Statutory federal income tax rate (benefit)
|
| | | | 21.0% | | | | | | 21.0% | | |
Change in fair value of derivative warrant liabilities and equity forward
|
| | | | (17.6)% | | | | | | (17.7)% | | |
Change in valuation allowance
|
| | | | (4.1)% | | | | | | 0.7% | | |
Income tax expense
|
| | | | (0.7)% | | | | | | 4.0% | | |
Description
|
| |
Level
|
| |
December 31, 2023
|
| ||||||
Liabilities: | | | | | | | | | | | | | |
Private Placement Warrants
|
| | | | 2 | | | | | $ | 3,468,000 | | |
Public Warrants
|
| | | | 1 | | | | | $ | 5,737,500 | | |
Equity Forward
|
| | | | 3 | | | | | $ | 325,000 | | |
Description
|
| |
Level
|
| |
December 31, 2022
|
| ||||||
Liabilities: | | | | | | | | | | | | | |
Private Placement Warrants
|
| | | | 2 | | | | | $ | 1,700,000 | | |
Public Warrants
|
| | | | 1 | | | | | $ | 2,812,500 | | |
| | |
Aggregate
Private Warrants |
| |
Public
Warrants |
| |
Warrant
Liability |
| |||||||||
Fair value as of December 31, 2022
|
| | | $ | 1,700,000 | | | | | $ | 2,812,500 | | | | | $ | 4,512,500 | | |
Change in fair value
|
| | | | 1,768,000 | | | | | | 2,925,000 | | | | | | 4,693,000 | | |
Fair value as of December 31, 2023
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
| | |
Equity
Forward |
| |||
Fair value as of December 31, 2022
|
| | | $ | — | | |
Fair value at inception, November 1, 2023
|
| | | | 325,000 | | |
Change in fair value
|
| | | | — | | |
Fair value as of December 31, 2023
|
| | | $ | 325,000 | | |
Valuation Technique
|
| |
Unobservable Input
|
| |
Amount
|
|
Monte Carlo simulation | | |
Volatility
|
| |
27%
|
|
| | |
Credit adjusted discount rate
|
| |
35%
|
|
| | |
Transaction probability
|
| |
4%
|
|
|
Summary of Lease Terms*
|
| |||
| Commencement Date: | | | April 29, 2024 | |
| Address: | | | 5701 South Santa Fe Drive, Littleton, Colorado 80120 | |
| Square footage of Premises: | | | Square Feet | |
| Square footage of the Building | | | Square Feet | |
|
Tenant’s Proportionate Share of
Operating Expenses (if applicable) |
| | 100.00% | |
| Term: | | | Approximately 10 years | |
| Base Rent: | | | $228,500 per month (escalating by 2% per annum) | |
|
LANDLORD:
CONX CORP., a Nevada corporation |
| |
TENANT:
DISH WIRELESS L.L.C., a Colorado limited liability company |
|
|
Name:
Its: |
| |
Name:
Its: |
|
|
Name:
Title:
|
| | | |
|
Address:
|
| | | |
Name(s) and Address(es) of Registered Owner(s) (Please fill in,
if blank, exactly as name(s) appear(s) on certificate(s)) |
| |
Shares of Class A Common Stock Tendered
|
|
| | | Total number of shares: | |
| Signature: | | | Date: | |
|
For this type of account:
|
| |
Give the name and
SOCIAL SECURITY number of — |
| |
For this type of account:
|
| |
Give the name and
EMPLOYER IDENTIFICATION number of — |
|
|
1.
An individual’s account
|
| | The individual | | |
6.
A valid trust, estate, or pension trust
|
| | The legal entity (Do not furnish the identifying number of the personal representative or trustee unless the legal entity itself is not designated in the account title.)(4) | |
|
2.
Two or more individuals (joint account)
|
| | The actual owner of the account or, if combined funds, the first individual on the account(1) | | |
7.
Corporate or LLC electing corporate status on Form 8832
|
| | The corporation | |
|
3.
Custodian account of a minor (Uniform Gift to Minors Act)
|
| | The minor(2) | | |
8.
Religious, charitable, or educational organization account
|
| | The organization | |
| | | | | | |
9.
Partnership or multi-member LLC
|
| | The partnership | |
|
4.
(a) The usual revocable savings trust (grantor is also trustee)
|
| | The grantor-trustee(1) | | |
10.
Association, club, or other tax-exempt organization
|
| | The organization | |
|
(b) So-called trust account that is not a legal or valid trust under state law
|
| | The actual owner(1) | | |
11.
VA broker or registered nominee
|
| | The broker or nominee | |
|
5.
Sole proprietorship or single-owner LLC
|
| | The owner(3) | | |
12.
Account with the Department of Agriculture in the name of a public entity (such as a state or local government, school district, or prison) that receives agricultural program payments
|
| | The public entity | |
| Principal Amount: $900,000 | | |
Dated as of March 25, 2024
|
|
| | |
Transaction
Valuation |
| |
Fee
rate |
| |
Amount of
filing fee(2) |
| |||||||||
Fees to Be Paid
|
| | | $ | 22,445,168(1) | | | | | | 0.0001476 | | | | | $ | 3,312,90 | | |
Fees Previously Paid
|
| | | | — | | | | | | | | | | | | — | | |
Total Transaction Valuation
|
| | | $ | 22,445,168(1) | | | | | | | | | | | | | | |
Total Fees due for Filing
|
| | | | | | | | | | | | | | | $ | 3,312.90 | | |
Total Fees Previously Paid
|
| | | | | | | | | | | | | | | | — | | |
Total Fee Offsets
|
| | | | | | | | | | | | | | | | — | | |
Net Fee Due
|
| | | | | | | | | | | | | | | $ | 3,312.90 | | |