|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
7373
(Primary Standard Industrial
Classification Code Number) |
| |
93-3502562
(I.R.S. Employer
Identification No.) |
|
|
Fang Liu, Esq.
Bin Hu Karg, Esq. VCL Law LLP 1945 Old Gallows Road, Suite 260 Vienna, VA 22182 (703) 919-7285 |
| |
Stuart Neuhauser, Esq.
Ellenoff Grossman & Schole LLP 1345 Avenue of the Americas New York, NY 10105 (212) 370-1300 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | |
Maximum
Redemption Shares |
| |
Percent
|
| |
75%
Redemption Shares |
| |
Percent
|
| |
50%
Redemption Shares |
| |
Percent
|
| |
25%
Redemption Shares |
| |
Percent
|
| |
No
Redemption Shares |
| |
Percent
|
| ||||||||||||||||||||||||||||||
Public Shareholders
|
| | | | 1,380,000 | | | | | | 8.3% | | | | | | 1,900,358 | | | | | | 11.1% | | | | | | 2,420,716 | | | | | | 14.1% | | | | | | 2,941,074 | | | | | | 17.2% | | | | | | 3,461,432 | | | | | | 20.2% | | |
Insiders
|
| | | | 2,235,600 | | | | | | 13.5% | | | | | | 2,235,600 | | | | | | 13.1% | | | | | | 2,235,600 | | | | | | 13.1% | | | | | | 2,235,600 | | | | | | 13.1% | | | | | | 2,235,600 | | | | | | 13.1% | | |
Maxim
|
| | | | 276,000 | | | | | | 1.7% | | | | | | 276,000 | | | | | | 1.6% | | | | | | 276,000 | | | | | | 1.6% | | | | | | 276,000 | | | | | | 1.6% | | | | | | 276,000 | | | | | | 1.6% | | |
RiverNorth FPA
|
| | | | 1,500,000 | | | | | | 9.1% | | | | | | 1,500,000 | | | | | | 8.8% | | | | | | 1,040,716 | | | | | | 6.1% | | | | | | 520,358 | | | | | | 3.0% | | | | | | — | | | | | | 0.0% | | |
ScanTech
|
| | | | 11,144,883 | | | | | | 67.4% | | | | | | 11,144,883 | | | | | | 65.3% | | | | | | 11,144,883 | | | | | | 65.1% | | | | | | 11,144,883 | | | | | | 65.1% | | | | | | 11,144,883 | | | | | | 65.1% | | |
Total
|
| | | | 16,536,483 | | | | | | 100% | | | | | | 17,056,841 | | | | | | 100% | | | | | | 17,117,915 | | | | | | 100% | | | | | | 17,117,915 | | | | | | 100% | | | | | | 17,117,915 | | | | | | 100% | | |
| By Order of the Board of Directors of Mars Acquisitions Corp. | | | ||
|
/s/ Karl Brenza
|
| | ||
| Chairman of the Board of Directors | | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 33 | | | |
| | | | | 52 | | | |
|
MARKET PRICE AND DIVIDEND INFORMATION
|
| | | | 0 | | |
| | | | | 54 | | | |
| | | | | 112 | | | |
| | | | | 118 | | | |
| | | | | 162 | | | |
| | | | | 166 | | | |
| | | | | 172 | | | |
| | | | | 173 | | | |
| | | | | 181 | | | |
| | | | | 198 | | | |
| | | | | 203 | | | |
| | | | | 208 | | | |
| | | | | 212 | | | |
| | | | | 227 | | | |
| | | | | 240 | | | |
| | | | | 243 | | | |
| | | | | 246 | | | |
| | | | | 249 | | | |
| | | | | 252 | | | |
| | | | | 253 | | | |
| | | | | 256 | | | |
| | | | | 256 | | | |
| | | | | 257 | | | |
| | | | | 257 | | | |
| | | | | 257 | | | |
| | | | | 257 | | | |
| | | | | 257 | | | |
| | | | | 258 | | | |
| | | | | F-1 | | | |
| ANNEX A — BUSINESS COMBINATION AGREEMENT | | | | | | | |
| | | | | | | | |
| | | | | | | |
| | | | | |
| ANNEX B — PLAN OF MERGER | | | | |
| | | | | |
| ANNEX D — PROPOSED BYLAWS | | | | |
| ANNEX E — SCANTECH AI SYSTEMS INC. 2023 EMPLOYEE STOCK PURCHASE PLAN | | | | |
| ANNEX F — FAIRNESS OPINION OF NETWORK 1 FINANCIAL SECURITIES, INC. | | | | |
| ANNEX G — FORM OF PROXY CARD | | | | |
| | |
Maximum
Redemption Shares |
| |
Percent
|
| |
75%
Redemption Shares |
| |
Percent
|
| |
50%
Redemption Shares |
| |
Percent
|
| |
25%
Redemption Shares |
| |
Percent
|
| |
No
Redemption Shares |
| |
Percent
|
| ||||||||||||||||||||||||||||||
Public Shareholders
|
| | | | 1,380,000 | | | | | | 8.3% | | | | | | 1,900,358 | | | | | | 11.1% | | | | | | 2,420,716 | | | | | | 14.1% | | | | | | 2,941,074 | | | | | | 17.2% | | | | | | 3,461,432 | | | | | | 20.2% | | |
Insiders
|
| | | | 2,235,600 | | | | | | 13.5% | | | | | | 2,235,600 | | | | | | 13.1% | | | | | | 2,235,600 | | | | | | 13.1% | | | | | | 2,235,600 | | | | | | 13.1% | | | | | | 2,235,600 | | | | | | 13.1% | | |
Maxim
|
| | | | 276,000 | | | | | | 1.7% | | | | | | 276,000 | | | | | | 1.6% | | | | | | 276,000 | | | | | | 1.6% | | | | | | 276,000 | | | | | | 1.6% | | | | | | 276,000 | | | | | | 1.6% | | |
RiverNorth FPA
|
| | | | 1,500,000 | | | | | | 9.1% | | | | | | 1,500,000 | | | | | | 8.8% | | | | | | 1,040,716 | | | | | | 6.1% | | | | | | 520,358 | | | | | | 3.0% | | | | | | — | | | | | | 0.0% | | |
ScanTech
|
| | | | 11,144,883 | | | | | | 67.4% | | | | | | 11,144,883 | | | | | | 65.3% | | | | | | 11,144,883 | | | | | | 65.1% | | | | | | 11,144,883 | | | | | | 65.1% | | | | | | 11,144,883 | | | | | | 65.1% | | |
Total
|
| | | | 16,536,483 | | | | | | 100% | | | | | | 17,056,841 | | | | | | 100% | | | | | | 17,117,915 | | | | | | 100% | | | | | | 17,117,915 | | | | | | 100% | | | | | | 17,117,915 | | | | | | 100% | | |
| | |
Maximum
Redemption Shares(1) |
| |
Percent
|
| |
75%
Redemption Shares(2) |
| |
Percent
|
| |
50%
Redemption Shares(3) |
| |
Percent
|
| |
25%
Redemption Shares(4) |
| |
Percent
|
| |
No
Redemption Shares(5) |
| |
Percent
|
| ||||||||||||||||||||||||||||||
Public Shareholders(6)
|
| | | | 1,380,000(7) | | | | | | 5.34% | | | | | | 1,900,358(8) | | | | | | 7.00% | | | | | | 2,420,716(9) | | | | | | 8.69% | | | | | | 2,941,074(10) | | | | | | 10.31% | | | | | | 3,461,432(11) | | | | | | 11.87% | | |
Insiders(12) | | | | | 2,235,600 | | | | | | 8.65% | | | | | | 2,235,600 | | | | | | 8.24% | | | | | | 2,235,600 | | | | | | 8.02% | | | | | | 2,235,600 | | | | | | 7.84% | | | | | | 2,235,600 | | | | | | 7.66% | | |
Maxim(13) | | | | | 276,000 | | | | | | 1.07% | | | | | | 276,000 | | | | | | 1.02% | | | | | | 276,000 | | | | | | 0.99% | | | | | | 276,000 | | | | | | 0.97% | | | | | | 276,000 | | | | | | 0.95% | | |
RiverNorth
|
| | | | 1,500,000(14) | | | | | | 5.80% | | | | | | 1,500,000(15) | | | | | | 5.53% | | | | | | 1,040,716(16) | | | | | | 3.73% | | | | | | 520,358(17) | | | | | | 1.82% | | | | | | 0(18) | | | | | | 0.00% | | |
ScanTech(19) | | | | | 11,144,883 | | | | | | 43.12% | | | | | | 11,144,883 | | | | | | 41.06% | | | | | | 11,144,883 | | | | | | 39.99% | | | | | | 11,144,883 | | | | | | 39.07% | | | | | | 11,144,883 | | | | | | 38.20% | | |
Pro Forma Pubco Common Stock
|
| | |
|
16,536,483
|
| | | | | 63.98% | | | | |
|
17,056,841
|
| | | | | 62.83% | | | | |
|
17,117,915
|
| | | | | 61.42% | | | | |
|
17,117,915
|
| | | | | 60.02% | | | | |
|
17,117,915
|
| | | | | 58.68% | | |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Extension Non-Redeeming Shareholders(20)
|
| | | | 362,676 | | | | | | 1.40% | | | | | | 362,676 | | | | | | 1.34% | | | | | | 362,676 | | | | | | 1.30% | | | | | | 362,676 | | | | | | 1.27% | | | | | | 362,676 | | | | | | 1.24% | | |
Amendment No. 2 to the Business Combination Agreement(21)
|
| | | | 2,426,500 | | | | | | 9.39% | | | | | | 2,946,858 | | | | | | 10.86% | | | | | | 3,467,216 | | | | | | 12.44% | | | | | | 3,987,574 | | | | | | 13.98% | | | | | | 4,507,932 | | | | | | 15.45% | | |
Polar Agreements(22)
|
| | | | 1,250,000 | | | | | | 4.84% | | | | | | 1,250,000 | | | | | | 4.60% | | | | | | 1,250,000 | | | | | | 4.48% | | | | | | 1,250,000 | | | | | | 4.38% | | | | | | 1,250,000 | | | | | | 4.28% | | |
Roth Capital Agreement(23)
|
| | | | 100,000 | | | | | | 0.39% | | | | | | 100,000 | | | | | | 0.37% | | | | | | 100,000 | | | | | | 0.36% | | | | | | 100,000 | | | | | | 0.35% | | | | | | 100,000 | | | | | | 0.34% | | |
TSA Certification Earnout Shares
|
| | | | 689,189 | | | | | | 2.67% | | | | | | 723,879 | | | | | | 2.67% | | | | | | 743,260 | | | | | | 2.67% | | | | | | 760,606 | | | | | | 2.67% | | | | | | 777,951 | | | | | | 2.67% | | |
Qualifying Order Earnout Shares
|
| | | | 689,189 | | | | | | 2.67% | | | | | | 723,879 | | | | | | 2.67% | | | | | | 743,260 | | | | | | 2.67% | | | | | | 760,606 | | | | | | 2.67% | | | | | | 777,951 | | | | | | 2.67% | | |
Performance-Based Earnout Shares
|
| | | | 689,189 | | | | | | 2.67% | | | | | | 723,879 | | | | | | 2.67% | | | | | | 743,260 | | | | | | 2.67% | | | | | | 760,606 | | | | | | 2.67% | | | | | | 777,951 | | | | | | 2.67% | | |
Total Earnout Shares(24)
|
| | | | 2,067,566 | | | | | | 8.00% | | | | | | 2,171,638 | | | | | | 8.00% | | | | | | 2,229,781 | | | | | | 8.00% | | | | | | 2,281,817 | | | | | | 8.00% | | | | | | 2,333,852 | | | | | | 8.00% | | |
Equity Incentive Plan Shares(25)
|
| | | | 3,101,349 | | | | | | 12.00% | | | | | | 3,257,456 | | | | | | 12.00% | | | | | | 3,344,671 | | | | | | 12.00% | | | | | | 3,422,725 | | | | | | 12.00% | | | | | | 3,500,779 | | | | | | 12.00% | | |
Total Shares of Dilution
|
| | |
|
9,308,091
|
| | | | | 36.02% | | | | |
|
10,088,628
|
| | | | | 37.17% | | | | |
|
10,754,344
|
| | | | | 38.58% | | | | |
|
11,404,791
|
| | | | | 39.98% | | | | |
|
12,055,239
|
| | | | | 41.32% | | |
Total Shares Outstanding after Dilution
|
| | |
|
25,844,574
|
| | | | | 100% | | | | |
|
27,145,469
|
| | | | | 100% | | | | |
|
27,872,259
|
| | | | | 100% | | | | |
|
28,522,707
|
| | | | | 100% | | | | |
|
29,173,153
|
| | | | | 100% | | |
Implied Value(26)
|
| | | $ | 105,000,000 | | | | | | | | | | | $ | 110,633,735 | | | | | | | | | | | $ | 116,267,470 | | | | | | | | | | | $ | 121,901,204 | | | | | | | | | | | $ | 127,534,939 | | | | | | | | |
Implied Value per Share(27)
|
| | | $ | 6.35 | | | | | | | | | | | $ | 6.49 | | | | | | | | | | | $ | 6.79 | | | | | | | | | | | $ | 7.12 | | | | | | | | | | | $ | 7.45 | | | | | | | | |
Fully Diluted Implied Value per Share(28)
|
| | | $ | 4.06 | | | | | | | | | | | $ | 4.08 | | | | | | | | | | | $ | 4.17 | | | | | | | | | | | $ | 4.27 | | | | | | | | | | | $ | 4.37 | | | | | | | | |
| | |
Maximum
Redemption Shares |
| |
Percent
|
| |
75%
Redemption Shares |
| |
Percent
|
| |
50%
Redemption Shares |
| |
Percent
|
| |
25%
Redemption Shares |
| |
Percent
|
| |
No
Redemption Shares |
| |
Percent
|
| ||||||||||||||||||||||||||||||
Public Shareholders
|
| | | | 1,380,000 | | | | | | 8.3% | | | | | | 1,900,358 | | | | | | 11.1% | | | | | | 2,420,716 | | | | | | 14.1% | | | | | | 2,941,074 | | | | | | 17.2% | | | | | | 3,461,432 | | | | | | 20.2% | | |
Insiders
|
| | | | 2,235,600 | | | | | | 13.5% | | | | | | 2,235,600 | | | | | | 13.1% | | | | | | 2,235,600 | | | | | | 13.1% | | | | | | 2,235,600 | | | | | | 13.1% | | | | | | 2,235,600 | | | | | | 13.1% | | |
Maxim
|
| | | | 276,000 | | | | | | 1.7% | | | | | | 276,000 | | | | | | 1.6% | | | | | | 276,000 | | | | | | 1.6% | | | | | | 276,000 | | | | | | 1.6% | | | | | | 276,000 | | | | | | 1.6% | | |
RiverNorth FPA
|
| | | | 1,500,000 | | | | | | 9.1% | | | | | | 1,500,000 | | | | | | 8.8% | | | | | | 1,040,716 | | | | | | 6.1% | | | | | | 520,358 | | | | | | 3.0% | | | | | | — | | | | | | 0.0% | | |
ScanTech
|
| | | | 11,144,883 | | | | | | 67.4% | | | | | | 11,144,883 | | | | | | 65.3% | | | | | | 11,144,883 | | | | | | 65.1% | | | | | | 11,144,883 | | | | | | 65.1% | | | | | | 11,144,883 | | | | | | 65.1% | | |
Total
|
| | | | 16,536,483 | | | | | | 100% | | | | | | 17,056,841 | | | | | | 100% | | | | | | 17,117,915 | | | | | | 100% | | | | | | 17,117,915 | | | | | | 100% | | | | | | 17,117,915 | | | | | | 100% | | |
| | |
Maximum
Redemption Shares |
| |
Percent
|
| |
75%
Redemption Shares |
| |
Percent
|
| |
50%
Redemption Shares |
| |
Percent
|
| |
25%
Redemption Shares |
| |
Percent
|
| |
No
Redemption Shares |
| |
Percent
|
| ||||||||||||||||||||||||||||||
Public Shareholders
|
| | | | 1,380,000 | | | | | | 8.3% | | | | | | 1,900,358 | | | | | | 11.1% | | | | | | 2,420,716 | | | | | | 14.1% | | | | | | 2,941,074 | | | | | | 17.2% | | | | | | 3,461,432 | | | | | | 20.2% | | |
Insiders
|
| | | | 2,235,600 | | | | | | 13.5% | | | | | | 2,235,600 | | | | | | 13.1% | | | | | | 2,235,600 | | | | | | 13.1% | | | | | | 2,235,600 | | | | | | 13.1% | | | | | | 2,235,600 | | | | | | 13.1% | | |
Maxim
|
| | | | 276,000 | | | | | | 1.7% | | | | | | 276,000 | | | | | | 1.6% | | | | | | 276,000 | | | | | | 1.6% | | | | | | 276,000 | | | | | | 1.6% | | | | | | 276,000 | | | | | | 1.6% | | |
RiverNorth FPA
|
| | | | 1,500,000 | | | | | | 9.1% | | | | | | 1,500,000 | | | | | | 8.8% | | | | | | 1,040,716 | | | | | | 6.1% | | | | | | 520,358 | | | | | | 3.0% | | | | | | — | | | | | | 0.0% | | |
ScanTech
|
| | | | 11,144,883 | | | | | | 67.4% | | | | | | 11,144,883 | | | | | | 65.3% | | | | | | 11,144,883 | | | | | | 65.1% | | | | | | 11,144,883 | | | | | | 65.1% | | | | | | 11,144,883 | | | | | | 65.1% | | |
Total
|
| | | | 16,536,483 | | | | | | 100% | | | | | | 17,056,841 | | | | | | 100% | | | | | | 17,117,915 | | | | | | 100% | | | | | | 17,117,915 | | | | | | 100% | | | | | | 17,117,915 | | | | | | 100% | | |
| | |
Pro Forma Combined
|
| |||||||||
| | |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
Summary Unaudited Pro Forma Condensed Combined Statement of Operations Data for the Six Months Ended March 31, 2024
|
| | | | | | | | | | | | |
Net loss
|
| | | $ | (67,078,219) | | | | | $ | (60,507,612) | | |
Basic earnings per share
|
| | | $ | (2.44) | | | | | $ | (2.50) | | |
Diluted earnings per share
|
| | | $ | (2.44) | | | | | $ | (2.50) | | |
Basic weighted average shares outstanding
|
| | | | 27,708,053 | | | | | | 24,379,474 | | |
Diluted weighted average shares outstanding
|
| | | | 27,708,053 | | | | | | 24,379,474 | | |
Summary Unaudited Pro Forma Condensed Combined Statement of Operations Data for the Year Ended September 30, 2023
|
| | | | | | | | | | | | |
Net loss
|
| | | $ | (100,248,843) | | | | | $ | (99,268,281) | | |
Basic earnings per share
|
| | | $ | (3.62) | | | | | $ | (3.84) | | |
Diluted earnings per share
|
| | | $ | (3.62) | | | | | $ | (3.84) | | |
Basic weighted average shares outstanding
|
| | | | 27,708,053 | | | | | | 24,379,474 | | |
Diluted weighted average shares outstanding
|
| | | | 27,708,053 | | | | | | 24,379,474 | | |
Summary Unaudited Pro Forma Condensed Combined Balance Sheet Data as of March 31, 2024
|
| | | | | | | | | | | | |
Total assets
|
| | | $ | 19,155,610 | | | | | $ | 1,242,309 | | |
Total liabilities
|
| | | $ | 27,540,452 | | | | | $ | 32,162,090 | | |
Total stockholders’ equity (deficit)
|
| | | $ | (8,384,842) | | | | | $ | (30,919,781) | | |
| | |
Maximum
Redemption Shares(1) |
| |
Percent
|
| |
75%
Redemption Shares(2) |
| |
Percent
|
| |
50%
Redemption Shares(3) |
| |
Percent
|
| |
25%
Redemption Shares(4) |
| |
Percent
|
| |
No
Redemption Shares(5) |
| |
Percent
|
| ||||||||||||||||||||||||||||||
Public Shareholders(6)
|
| | | | 1,380,000(7) | | | | | | 5.34% | | | | | | 1,900,358(8) | | | | | | 7.00% | | | | | | 2,420,716(9) | | | | | | 8.69% | | | | | | 2,941,074(10) | | | | | | 10.31% | | | | | | 3,461,432(11) | | | | | | 11.87% | | |
Insiders(12) | | | | | 2,235,600 | | | | | | 8.65% | | | | | | 2,235,600 | | | | | | 8.24% | | | | | | 2,235,600 | | | | | | 8.02% | | | | | | 2,235,600 | | | | | | 7.84% | | | | | | 2,235,600 | | | | | | 7.66% | | |
Maxim(13) | | | | | 276,000 | | | | | | 1.07% | | | | | | 276,000 | | | | | | 1.02% | | | | | | 276,000 | | | | | | 0.99% | | | | | | 276,000 | | | | | | 0.97% | | | | | | 276,000 | | | | | | 0.95% | | |
RiverNorth
|
| | | | 1,500,000(14) | | | | | | 5.80% | | | | | | 1,500,000(15) | | | | | | 5.53% | | | | | | 1,040,716(16) | | | | | | 3.73% | | | | | | 520,358(17) | | | | | | 1.82% | | | | | | 0(18) | | | | | | 0.00% | | |
ScanTech(19) | | | | | 11,144,883 | | | | | | 43.12% | | | | | | 11,144,883 | | | | | | 41.06% | | | | | | 11,144,883 | | | | | | 39.99% | | | | | | 11,144,883 | | | | | | 39.07% | | | | | | 11,144,883 | | | | | | 38.20% | | |
Pro Forma Pubco Common Stock
|
| | |
|
16,536,483
|
| | | | | 63.98% | | | | |
|
17,056,841
|
| | | | | 62.83% | | | | |
|
17,117,915
|
| | | | | 61.42% | | | | |
|
17,117,915
|
| | | | | 60.02% | | | | |
|
17,117,915
|
| | | | | 58.68% | | |
Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Extension Non-Redeeming Shareholders(20)
|
| | | | 362,676 | | | | | | 1.40% | | | | | | 362,676 | | | | | | 1.34% | | | | | | 362,676 | | | | | | 1.30% | | | | | | 362,676 | | | | | | 1.27% | | | | | | 362,676 | | | | | | 1.24% | | |
Amendment No. 2 to the Business
Combination Agreement(21) |
| | | | 2,426,500 | | | | | | 9.39% | | | | | | 2,946,858 | | | | | | 10.86% | | | | | | 3,467,216 | | | | | | 12.44% | | | | | | 3,987,574 | | | | | | 13.98% | | | | | | 4,507,932 | | | | | | 15.45% | | |
Polar Agreements(22)
|
| | | | 1,250,000 | | | | | | 4.84% | | | | | | 1,250,000 | | | | | | 4.60% | | | | | | 1,250,000 | | | | | | 4.48% | | | | | | 1,250,000 | | | | | | 4.38% | | | | | | 1,250,000 | | | | | | 4.28% | | |
Roth Capital Agreement(23)
|
| | | | 100,000 | | | | | | 0.39% | | | | | | 100,000 | | | | | | 0.37% | | | | | | 100,000 | | | | | | 0.36% | | | | | | 100,000 | | | | | | 0.35% | | | | | | 100,000 | | | | | | 0.34% | | |
TSA Certification Earnout Shares
|
| | | | 689,189 | | | | | | 2.67% | | | | | | 723,879 | | | | | | 2.67% | | | | | | 743,260 | | | | | | 2.67% | | | | | | 760,606 | | | | | | 2.67% | | | | | | 777,951 | | | | | | 2.67% | | |
Qualifying Order Earnout Shares
|
| | | | 689,189 | | | | | | 2.67% | | | | | | 723,879 | | | | | | 2.67% | | | | | | 743,260 | | | | | | 2.67% | | | | | | 760,606 | | | | | | 2.67% | | | | | | 777,951 | | | | | | 2.67% | | |
Performance-Based Earnout Shares
|
| | | | 689,189 | | | | | | 2.67% | | | | | | 723,879 | | | | | | 2.67% | | | | | | 743,260 | | | | | | 2.67% | | | | | | 760,606 | | | | | | 2.67% | | | | | | 777,951 | | | | | | 2.67% | | |
Total Earnout Shares(24)
|
| | | | 2,067,566 | | | | | | 8.00% | | | | | | 2,171,638 | | | | | | 8.00% | | | | | | 2,229,781 | | | | | | 8.00% | | | | | | 2,281,817 | | | | | | 8.00% | | | | | | 2,333,852 | | | | | | 8.00% | | |
Equity Incentive Plan Shares(25)
|
| | | | 3,101,349 | | | | | | 12.00% | | | | | | 3,257,456 | | | | | | 12.00% | | | | | | 3,344,671 | | | | | | 12.00% | | | | | | 3,422,725 | | | | | | 12.00% | | | | | | 3,500,779 | | | | | | 12.00% | | |
Total Shares of Dilution
|
| | |
|
9,308,091
|
| | | | | 36.02% | | | | |
|
10,088,628
|
| | | | | 37.17% | | | | |
|
10,754,344
|
| | | | | 38.58% | | | | |
|
11,404,791
|
| | | | | 39.98% | | | | |
|
12,055,239
|
| | | | | 41.32% | | |
Total Shares Outstanding after Dilution
|
| | |
|
25,844,574
|
| | | | | 100% | | | | |
|
27,145,469
|
| | | | | 100% | | | | |
|
27,872,259
|
| | | | | 100% | | | | |
|
28,522,707
|
| | | | | 100% | | | | |
|
29,173,153
|
| | | | | 100% | | |
Implied Value(26)
|
| | | $ | 105,000,000 | | | | | | | | | | | $ | 110,633,735 | | | | | | | | | | | $ | 116,267,470 | | | | | | | | | | | $ | 121,901,204 | | | | | | | | | | | $ | 127,534,939 | | | | | | | | |
Implied Value per Share(27)
|
| | | $ | 6.35 | | | | | | | | | | | $ | 6.49 | | | | | | | | | | | $ | 6.79 | | | | | | | | | | | $ | 7.12 | | | | | | | | | | | $ | 7.45 | | | | | | | | |
Fully Diluted Implied Value per Share(28)
|
| | | $ | 4.06 | | | | | | | | | | | $ | 4.08 | | | | | | | | | | | $ | 4.17 | | | | | | | | | | | $ | 4.27 | | | | | | | | | | | $ | 4.37 | | | | | | | | |
Proposal
|
| |
Approval Standard
|
| |
Total Number of
Ordinary Shares Required To Approve Proposal |
| |
Number of Additional
Public Shares Required To Approve Proposal |
| ||||||
Business Combination Proposal
|
| |
Special Resolution
|
| | | | 1,491,144 | | | | | | 0 | | |
Advisory Charter Proposals
|
| |
Ordinary Resolution
|
| | | | 1,118,358 | | | | | | 0 | | |
Equity Incentive Plan Proposal
|
| |
Ordinary Resolution
|
| | | | 1,118,358 | | | | | | 0 | | |
Nasdaq Proposal
|
| |
Ordinary Resolution
|
| | | | 1,118,358 | | | | | | 0 | | |
Adjournment Proposal
|
| |
Ordinary Resolution
|
| | | | 1,118,358 | | | | | | 0 | | |
Selected Comparable
Companies |
| |
Financial Information
|
| |
Operating Information
|
| |
EV/Forward
Revenue |
| |
EV/Forward
EBITDA |
| |||
EVLV | | |
Meets Market Cap/Financial Criteria
|
| |
Scanner Products/Corp-
Govt End-Markets |
| | | | 10.5x | | | |
Not Meaningful
|
|
LDOS | | |
Meets Market Cap/Financial Criteria
|
| |
Scanner Products/Corp-
Govt End-Markets |
| | | | 1.2x | | | |
12.8x
|
|
BRC | | |
Meets Market Cap/Financial Criteria
|
| |
Security Products/Corp-
Govt End-Markets |
| | | | 1.8x | | | |
9.7x
|
|
MSA | | |
Meets Market Cap/Financial Criteria
|
| |
Security Products/Corp-
Govt End-Markets |
| | | | 4.4x | | | |
19.7x
|
|
Scenario:
|
| |
Discounted
CF Valuation |
| |
2024
Cash Flow |
| |
2025
Cash Flow |
| |
2026
Cash Flow |
| |
2027
Cash Flow |
| |
2028
Cash Flow |
| |
Exit
Value |
| |||||||||||||||||||||
25% Discount Rate/7x Exit Multiple
|
| | | $ | 965.8 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 2,377.5 | | |
30% Discount Rate/6x Exit Multiple
|
| | | $ | 681.5 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 1,940.2 | | |
30% Discount Rate/7x Exit Multiple
|
| | | $ | 737.8 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 2,149.7 | | |
30% Discount Rate/8x Exit Multiple
|
| | | $ | 794.2 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 2,359.7 | | |
35% Discount Rate/7x Exit Multiple
|
| | | $ | 585.0 | | | | | $ | (2.3) | | | | | $ | 21.9 | | | | | $ | 65.0 | | | | | $ | 148.8 | | | | | $ | 248.5 | | | | | $ | 2,013.0 | | |
| | |
FY 2024
|
| |
FY 2025
|
| |
FY 2026
|
| |
FY 2027
|
| |
FY 2028
|
| |||||||||||||||
Unit Sales
|
| | | | 110 | | | | | | 370 | | | | | | 845 | | | | | | 1490 | | | | | | 2095 | | |
Unit Sales Revenue
|
| | | $ | 26,205,516 | | | | | $ | 86,138,753 | | | | | $ | 186,438,052 | | | | | $ | 332,118,974 | | | | | $ | 475,111,690 | | |
Unit Gross Margin
|
| | | | 36% | | | | | | 48% | | | | | | 45% | | | | | | 47% | | | | | | 41% | | |
SG&A + R&D Expense
|
| | | $ | 10,638,138 | | | | | $ | 14,027,150 | | | | | $ | 17,703,451 | | | | | $ | 20,784,543 | | | | | $ | 21,408,079 | | |
| | |
Existing Organizational Documents – Cayman
Islands |
| |
Proposed Organizational Documents – Delaware
|
|
Authorized Shares
|
| | Under our Existing Organizational Documents, our share capital is US$100,000 divided into 800,000,000 ordinary shares of par value of US$0.000125 each. | | | The Proposed Amended and Restated Certificate of Incorporation “Charter”) will authorize Pubco to issue 510,000,000 shares, consisting of 500,000,000 shares of common stock, par value $0.0001 per share and 10,000,000 shares of preferred stock, par value $0.0001 per share. | |
Forum Selection
|
| | Our Existing Organizational Documents do not contain an exclusive forum provision. | | | The Proposed Charter will provide that, unless Pubco consents in writing to the selection of an alternative forum, to the fullest extent permitted by the applicable law, the Court of Chancery of the State of Delaware shall be the sole and exclusive forum for any stockholder (including a beneficial owner) to bring (i) any derivative action or proceeding brought on behalf of Pubco, (ii) any action asserting a claim of breach of a fiduciary duty owed by any director, officer or other employee of Pubco to Pubco or Pubco’s stockholders, (iii) any action asserting a claim against Pubco, its directors, officers or employees arising pursuant to any provision of the DGCL or the Amended Charter or the Amended Bylaws of Pubco, or (iv) any action asserting a claim against Pubco, its directors, officers or employees governed by the internal affairs doctrine and, if brought outside of Delaware, the stockholder bringing the suit will be deemed to have consented to service of | |
| | |
Existing Organizational Documents – Cayman
Islands |
| |
Proposed Organizational Documents – Delaware
|
|
| | | | | | process on such stockholder’s counsel except any action (A) as to which the Court of Chancery in the State of Delaware determines that there is an indispensable party not subject to the jurisdiction of the Court of Chancery (and the indispensable party does not consent to the personal jurisdiction of the Court of Chancery within ten days following such determination), (B) which is vested in the exclusive jurisdiction of a court or forum other than the Court of Chancery, or (C) for which the Court of Chancery does not have subject matter jurisdiction. However, the foregoing will not apply to suits brought to enforce any liability or duty created by the Exchange Act or any other claim for which the federal courts have exclusive jurisdiction and (ii) unless Pubco consents in writing to the selection of an alternative forum, the federal district courts of the United States of America shall, to the fullest extent permitted by law, be the exclusive forum for the resolution of any complaint asserting a cause of action arising under the Securities Act of 1933, as amended, or the rules and regulations promulgated thereunder. | |
| | |
Pro Forma Outstanding Pubco
Common Stock |
| |||||||||
| | |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
Basic | | | | | | | | | | | | | |
Former ScanTech members(1)(2)
|
| | | | 11,144,883 | | | | | | 11,144,883 | | |
Public Investors(3)(4)(5) | | | | | 9,344,108 | | | | | | 7,262,676 | | |
Insiders(6) | | | | | 4,301,000 | | | | | | 4,301,000 | | |
Maxim | | | | | 552,000 | | | | | | 552,000 | | |
Shares repurchased by RiverNorth pursuant to the Prepaid Forward Purchase Agreement(7)
|
| | | | — | | | | | | 1,500,000 | | |
Shares issued to Polar Multi-Strategy Master Fund pursuant to Subscription Agreement(8)
|
| | | | 1,250,000 | | | | | | 1,250,000 | | |
Shares issued to Roth Capital Partners for transaction advisory services
|
| | | | 100,000 | | | | | | 100,000 | | |
Shares issued pursuant to the Equity Incentive Plan
|
| | | | 3,500,778 | | | | | | 3,101,349 | | |
Earnout Shares
|
| | | | 2,333,852 | | | | | | 2,067,566 | | |
Share redemptions
|
| | | | (4,818,568) | | | | | | (6,900,000) | | |
Total basic shares
|
| | | | 27,708,053 | | | | | | 24,379,474 | | |
Dilution Sources | | | | | | | | | | | | | |
Public rights
|
| | | | 1,380,000 | | | | | | 1,380,000 | | |
Private placement rights
|
| | | | 85,100 | | | | | | 85,100 | | |
Total dilution sources
|
| | | | 1,465,100 | | | | | | 1,465,100 | | |
Total fully diluted shares
|
| | | | 29,173,153 | | | | | | 25,844,574 | | |
| | |
ScanTech
Identification Beam Systems, LLC |
| |
Mars
Acquisition Corp. |
| |
ASSUMING NO
ADDITIONAL REDEMPTIONS |
| |
ASSUMING
MAXIMUM REDEMPTIONS |
| ||||||||||||||||||||||||||||||
| | |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| ||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 4,818 | | | | | $ | 291,544 | | | | | $ | 22,534,939 | | | |
A
|
| | | $ | 17,913,301 | | | | | $ | — | | | | | | | | $ | — | | |
| | | | | | | | | | | | | | | | | (5,000,000) | | | |
D
|
| | | | | | | | | | (378,362) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | 345,000 | | | |
I
|
| | | | | | | | | | 345,000 | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | (263,000) | | | |
L
|
| | | | | | | | | | (263,000) | | | |
L
|
| | | | | | |
Prepaid expenses
|
| | | | 273,957 | | | | | | 51,875 | | | | | | — | | | | | | | | | 325,832 | | | | | | — | | | | | | | | | 325,832 | | |
Investments held in trust account
|
| | | | — | | | | | | 22,534,939 | | | | | | (22,534,939) | | | |
A
|
| | | | — | | | | | | (22,534,939) | | | |
A
|
| | | | — | | |
R&D tax credit receivable
|
| | | | 250,143 | | | | | | — | | | | | | — | | | | | | | | | 250,143 | | | | | | — | | | | | | | | | 250,143 | | |
Inventory
|
| | | | 399,718 | | | | | | — | | | | | | — | | | | | | | | | 399,718 | | | | | | — | | | | | | | | | 399,718 | | |
Other current assets
|
| | | | 192,698 | | | | | | — | | | | | | — | | | | | | | | | 192,698 | | | | | | — | | | | | | | | | 192,698 | | |
Total current assets
|
| | | | 1,121,334 | | | | | | 22,878,358 | | | | | | (4,918,000) | | | | | | | | | 19,081,692 | | | | | | (22,831,301) | | | | | | | | | 1,168,391 | | |
Noncurrent assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 73,918 | | | | | | — | | | | | | — | | | | | | | | | 73,918 | | | | | | — | | | | | | | | | 73,918 | | |
Total noncurrent assets
|
| | | | 73,918 | | | | | | — | | | | | | — | | | | | | | | | 73,918 | | | | | | — | | | | | | | | | 73,918 | | |
Total assets
|
| | | $ | 1,195,252 | | | | | $ | 22,878,358 | | | | | $ | (4,918,000) | | | | | | | | $ | 19,155,610 | | | | | $ | (22,831,301) | | | | | | | | $ | 1,242,309 | | |
Liabilities and stockholder’s deficit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,376,463 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 3,376,463 | | | | | $ | — | | | | | | | | $ | 3,376,463 | | |
Accrued expenses and other current liabilities
|
| | | | 9,436,702 | | | | | | 47,572 | | | | | | (7,625,000) | | | |
G
|
| | | | 1,859,274 | | | | | | 4,621,638 | | | |
D
|
| | | | 6,480,912 | | |
Accrued compensation
|
| | | | 1,686,420 | | | | | | — | | | | | | — | | | | | | | | | 1,686,420 | | | | | | (7,625,000) | | | |
G
|
| | | | 1,686,420 | | |
Accrued federal tax liability, penalties
and interest |
| | | | 5,851,538 | | | | | | — | | | | | | — | | | | | | | | | 5,851,538 | | | | | | — | | | | | | | | | 5,851,538 | | |
Interest payable
|
| | | | 13,925,475 | | | | | | — | | | | | | (13,925,475) | | | |
G
|
| | | | — | | | | | | (13,925,475) | | | |
G
|
| | | | — | | |
Interest payable to related parties
|
| | | | 34,296,452 | | | | | | — | | | | | | (34,296,452) | | | |
G
|
| | | | — | | | | | | (34,296,452) | | | |
G
|
| | | | — | | |
Dividend payable
|
| | | | 388,793 | | | | | | — | | | | | | (388,793) | | | |
G
|
| | | | — | | | | | | (388,793) | | | |
G
|
| | | | — | | |
Deferred revenue
|
| | | | 1,089,477 | | | | | | — | | | | | | — | | | | | | | | | 1,089,477 | | | | | | — | | | | | | | | | 1,089,477 | | |
Derivative liabilities
|
| | | | 1,464,473 | | | | | | — | | | | | | (1,464,473) | | | |
G
|
| | | | — | | | | | | (1,464,473) | | | |
G
|
| | | | — | | |
Warrant liabilities
|
| | | | 35,067,357 | | | | | | — | | | | | | (35,067,357) | | | |
G
|
| | | | — | | | | | | (35,067,357) | | | |
G
|
| | | | — | | |
Payable to related parties
|
| | | | 1,162,925 | | | | | | — | | | | | | (1,162,925) | | | |
G
|
| | | | — | | | | | | (1,162,925) | | | |
G
|
| | | | — | | |
Forward Purchase Agreement liability
|
| | | | — | | | | | | 263,000 | | | | | | (263,000) | | | |
L
|
| | | | — | | | | | | (263,000) | | | |
L
|
| | | | — | | |
Short-term debt, net
|
| | | | 22,052,085 | | | | | | — | | | | | | (8,630,885) | | | |
G
|
| | | | 13,421,200 | | | | | | (8,630,885) | | | |
G
|
| | | | 13,421,200 | | |
Short-term debt from related parties,
net |
| | | | 22,346,055 | | | | | | 256,080 | | | | | | (22,346,055) | | | |
G
|
| | | | 256,080 | | | | | | (22,346,055) | | | |
G
|
| | | | 256,080 | | |
Total current liabilities
|
| | | | 152,144,215 | | | | | | 566,652 | | | | | | (125,170,415) | | | | | | | | | 27,540,452 | | | | | | (120,548,777) | | | | | | | | | 32,162,090 | | |
Total liabilities
|
| | | $ | 152,144,215 | | | | | $ | 566,652 | | | | | $ | (125,170,415) | | | | | | | | $ | 27,540,452 | | | | | $ | (120,548,777) | | | | | | | | $ | 32,162,090 | | |
| | |
ScanTech
Identification Beam Systems, LLC |
| |
Mars
Acquisition Corp. |
| |
ASSUMING NO
ADDITIONAL REDEMPTIONS |
| |
ASSUMING
MAXIMUM REDEMPTIONS |
| ||||||||||||||||||||||||||||||
| | |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| ||||||||||||||||||||||||
Temporary equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares subject to possible redemption, 2,081,432 shares at redemption value of $10.83
per share |
| | | | — | | | | | | 22,534,939 | | | | | | (22,534,939) | | | |
B
|
| | | | — | | | | | | (22,534,939) | | | |
B
|
| | | | — | | |
Series A units subject to possible redemption, 9,965,000 units at a redemption value of $2.73
per share |
| | | | 27,219,362 | | | | | | — | | | | | | (27,219,362) | | | |
H
|
| | | | — | | | | | | (27,219,362) | | | |
H
|
| | | | — | | |
Stockholders’ equity/(deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares, $0.000125 par value; 800,000,000 shares authorized; 2,392,000 shares issued and outstanding, respectively
|
| | | | — | | | | | | 299 | | | | | | — | | | | | | | | | 3,464 | | | | | | 188 | | | |
A
|
| | | | 3,048 | | |
| | | | | | | | | | | | | | | | | 520 | | | |
B
|
| | | | | | | | | | — | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 1,393 | | | |
C
|
| | | | | | | | | | 1,393 | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | 292 | | | |
F
|
| | | | | | | | | | 258 | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | 4 | | | |
I
|
| | | | | | | | | | 4 | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | 156 | | | |
J
|
| | | | | | | | | | 156 | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | 349 | | | |
K
|
| | | | | | | | | | 349 | | | |
K
|
| | | | | | |
| | | | | | | | | | | | | | | | | 438 | | | |
M
|
| | | | | | | | | | 388 | | | |
M
|
| | | | | | |
| | | | | | | | | | | | | | | | | 13 | | | |
N
|
| | | | | | | | | | 13 | | | |
N
|
| | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | — | | | |
A
|
| | | | 205,352,344 | | | | | | (22,535,127) | | | |
A
|
| | | | 176,247,214 | | |
| | | | | | | | | | | | | | | | | 22,534,419 | | | |
B
|
| | | | | | | | | | 22,534,939 | | | |
B
|
| | | | | | |
| | | | | | | | | | | | | | | | | (1,393) | | | |
C
|
| | | | | | | | | | (1,393) | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | (5,000,000) | | | |
D
|
| | | | | | | | | | (5,000,000) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | (223,532) | | | |
E
|
| | | | | | | | | | (223,532) | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | 23,034,827 | | | |
F
|
| | | | | | | | | | 20,406,618 | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | 106,786,648 | | | |
G
|
| | | | | | | | | | 106,786,648 | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | 10,000,000 | | | |
H
|
| | | | | | | | | | 10,000,000 | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | 344,996 | | | |
I
|
| | | | | | | | | | 344,996 | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | 12,337,500 | | | |
J
|
| | | | | | | | | | 12,337,500 | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | (349) | | | |
K
|
| | | | | | | | | | (349) | | | |
K
|
| | | | | | |
| | | | | | | | | | | | | | | | | 34,552,241 | | | |
M
|
| | | | | | | | | | 30,609,927 | | | |
M
|
| | | | | | |
| | | | | | | | | | | | | | | | | 986,987 | | | |
N
|
| | | | | | | | | | 986,987 | | | |
N
|
| | | | | | |
Accumulated deficit
|
| | | | (178,168,325) | | | | | | (223,532) | | | | | | 223,532 | | | |
E
|
| | | | (213,740,650) | | | | | | 223,532 | | | |
E
|
| | | | (207,170,043) | | |
| | | | | | | | | | | | | | | | | (23,035,119) | | | |
F
|
| | | | | | | | | | (20,406,876) | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | 18,120,776 | | | |
G
|
| | | | | | | | | | 18,120,776 | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | 17,219,362 | | | |
H
|
| | | | | | | | | | 17,219,362 | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | (12,337,656) | | | |
J
|
| | | | | | | | | | (12,337,656) | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | (34,552,679) | | | |
M
|
| | | | | | | | | | (30,610,315) | | | |
M
|
| | | | | | |
| | | | | | | | | | | | | | | | | (987,000) | | | |
N
|
| | | | | | | | | | (987,000) | | | |
N
|
| | | | | | |
Total stockholders’
equity/(deficit) |
| | | | (178,168,325) | | | | | | (223,233) | | | | | | 170,006,716 | | | | | | | | | (8,384,842) | | | | | | 147,471,777 | | | | | | | | | (30,919,781) | | |
Total liabilities and stockholders’ equity/(deficit)
|
| | | $ | 1,195,252 | | | | | $ | 22,878,358 | | | | | $ | (4,918,000) | | | | | | | | $ | 19,155,610 | | | | | $ | (22,831,301) | | | | | | | | $ | 1,242,309 | | |
| | |
For the six
months ended March 31, 2024 |
| |
For the six
months ended March 31, 2024 |
| |
ASSUMING NO
ADDITIONAL REDEMPTIONS |
| |
ASSUMING
MAXIMUM REDEMPTIONS |
| ||||||||||||||||||||||||||||||
| | |
ScanTech
Identification Beam Systems, LLC |
| |
Mars
Acquisition Corp. |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| ||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 3,870,256 | | | | | $ | 215,670 | | | | | $ | — | | | | | | | | $ | 4,085,926 | | | | | $ | — | | | | | | | | $ | 4,085,926 | | |
Research and development expenses
|
| | | | 1,649,961 | | | | | | — | | | | | | — | | | | | | | | | 1,649,961 | | | | | | — | | | | | | | | | 1,649,961 | | |
Depreciation and amortization
|
| | | | 16,020 | | | | | | — | | | | | | — | | | | | | | | | 16,020 | | | | | | — | | | | | | | | | 16,020 | | |
Formation and operating costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Franchise tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Other (income) expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Total operating expenses
|
| | | | 5,536,237 | | | | | | 215,670 | | | | | | — | | | | | | | | | 5,751,907 | | | | | | — | | | | | | | | | 5,751,907 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income on Trust Account
|
| | | | — | | | | | | 1,563,365 | | | | | | (1,563,365) | | | |
O
|
| | | | — | | | | | | (1,563,365) | | | |
O
|
| | | | — | | |
Interest expense
|
| | | | (5,696,490) | | | | | | — | | | | | | — | | | | | | | | | (5,696,490) | | | | | | — | | | | | | | | | (5,696,490) | | |
Change in fair value of derivative
liabilities |
| | | | 1,713,424 | | | | | | — | | | | | | (1,713,424) | | | |
S
|
| | | | — | | | | | | (1,713,424) | | | |
S
|
| | | | — | | |
Change in fair value of warrant liabilities
|
| | | | (15,294,223) | | | | | | — | | | | | | 15,294,223 | | | |
S
|
| | | | — | | | | | | 15,294,223 | | | |
S
|
| | | | — | | |
Fair value adjustment for
Forward Purchase Agreement liability |
| | | | — | | | | | | (263,000) | | | | | | — | | | | | | | | | (263,000) | | | | | | — | | | | | | | | | (263,000) | | |
Fair value adjustment for convertible note
|
| | | | — | | | | | | (56,157) | | | | | | — | | | | | | | | | (56,157) | | | | | | — | | | | | | | | | (56,157) | | |
Other income (expense), net
|
| | | | 14,019 | | | | | | — | | | | | | (2,085,783) | | | |
P
|
| | | | (71,997,062) | | | | | | (2,085,783) | | | |
P
|
| | | | (65,426,455) | | |
| | | | | | | | | | | | | | | | | (12,337,500) | | | |
R
|
| | | | | | | | | | (12,337,500) | | | |
R
|
| | | | | | |
| | | | | | | | | | | | | | | | | (23,035,119) | | | |
T
|
| | | | | | | | | | (20,406,876) | | | |
T
|
| | | | | | |
| | | | | | | | | | | | | | | | | (34,552,679) | | | |
U
|
| | | | | | | | | | (30,610,315) | | | |
U
|
| | | | | | |
Total other income (expense)
|
| | | | (19,263,270) | | | | | | 1,244,208 | | | | | | (59,993,647) | | | | | | | | | (78,012,709) | | | | | | (53,423,040) | | | | | | | | | (71,442,102) | | |
Non-recurring income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gains from extinguishment of debt
|
| | | | — | | | | | | — | | | | | | 16,686,397 | | | |
Q
|
| | | | 16,686,397 | | | | | | 16,686,397 | | | |
Q
|
| | | | 16,686,397 | | |
Net income (loss)
|
| | | $ | (24,799,507) | | | | | $ | 1,028,538 | | | | | $ | (43,307,250) | | | | | | | | $ | (67,078,219) | | | | | $ | (36,736,643) | | | | | | | | $ | (60,507,612) | | |
Weighted average shares outstanding, basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | 27,708,053 | | | | | | | | | | | | | | | 24,379,474 | | |
Weighted average shares outstanding, diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | 27,708,053 | | | | | | | | | | | | | | | 24,379,474 | | |
Net loss per share, basic
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (2.44) | | | | | | | | | | | | | | $ | (2.50) | | |
Net loss per share, diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (2.44) | | | | | | | | | | | | | | $ | (2.50) | | |
| | |
For the year
ended December 31, 2023 |
| |
For the year
ended September 30, 2023 |
| |
ASSUMING NO
ADDITIONAL REDEMPTIONS |
| |
ASSUMING
MAXIMUM REDEMPTIONS |
| ||||||||||||||||||||||||||||||
| | |
ScanTech
Identification Beam Systems, LLC |
| |
Mars
Acquisition Corp. |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Condensed Combined |
| ||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 6,283,770 | | | | | $ | 521,582 | | | | | $ | — | | | | | | | | $ | 6,805,352 | | | | | $ | — | | | | | | | | $ | 6,805,352 | | |
Research and development expenses
|
| | | | 3,238,925 | | | | | | — | | | | | | — | | | | | | | | | 3,238,925 | | | | | | — | | | | | | | | | 3,238,925 | | |
Depreciation and amortization
|
| | | | 36,634 | | | | | | — | | | | | | — | | | | | | | | | 36,634 | | | | | | — | | | | | | | | | 36,634 | | |
Total operating expenses
|
| | | | 9,559,329 | | | | | | 521,582 | | | | | | — | | | | | | | | | 10,080,911 | | | | | | — | | | | | | | | | 10,080,911 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income on Trust Account
|
| | | | — | | | | | | 2,207,820 | | | | | | (2,207,820) | | | |
O
|
| | | | — | | | | | | (2,207,820) | | | |
O
|
| | | | — | | |
Interest expense
|
| | | | (10,251,094) | | | | | | — | | | | | | — | | | | | | | | | (10,251,094) | | | | | | — | | | | | | | | | (10,251,094) | | |
Change in fair value of derivative liabilities
|
| | | | 649,244 | | | | | | — | | | | | | (649,244) | | | |
S
|
| | | | — | | | | | | (649,244) | | | |
S
|
| | | | — | | |
Change in fair value of warrant
liabilities |
| | | | (16,371,612) | | | | | | — | | | | | | 16,371,612 | | | |
S
|
| | | | — | | | | | | 16,371,612 | | | |
S
|
| | | | — | | |
Other income (expense), net
|
| | | | | | | | | | — | | | | | | (24,642,982) | | | |
P
|
| | | | (94,568,280) | | | | | | (24,642,982) | | | |
P
|
| | | | (87,997,673) | | |
| | | | | | | | | | | | | | | | | (12,337,500) | | | |
R
|
| | | | | | | | | | (12,337,500) | | | |
R
|
| | | | | | |
| | | | | | | | | | | | | | | | | (23,035,119) | | | |
T
|
| | | | | | | | | | (20,406,876) | | | |
T
|
| | | | | | |
| | | | | | | | | | | | | | | | | (34,552,679) | | | |
U
|
| | | | | | | | | | (30,610,615) | | | |
U
|
| | | | | | |
Total other income (expense)
|
| | | | (25,973,462) | | | | | | 2,207,820 | | | | | | (81,053,732) | | | | | | | | | (104,819,374) | | | | | | (74,483,125) | | | | | | | | | (98,248,767) | | |
Non-recurring income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gains from extinguishment of debt
|
| | | | — | | | | | | — | | | | | | 14,651,442 | | | |
Q
|
| | | | 14,651,442 | | | | | | 14,651,442 | | | |
Q
|
| | | | 14,651,442 | | |
Net income (loss)
|
| | | $ | (35,532,791) | | | | | $ | 1,686,238 | | | | | $ | (66,402,290) | | | | | | | | $ | (100,248,843) | | | | | $ | (59,831,683) | | | | | | | | $ | (93,678,236) | | |
Weighted average shares outstanding,
basic |
| | | | | | | | | | | | | | | | | | | | | | | | | 27,708,053 | | | | | | | | | | | | | | | 24,379,474 | | |
Weighted average shares outstanding, diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | 27,708,053 | | | | | | | | | | | | | | | 24,379,474 | | |
Net loss per share, basic
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (3.62) | | | | | | | | | | | | | | $ | (3.84) | | |
Net loss per share, diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (3.62) | | | | | | | | | | | | | | $ | (3.84) | | |
| | |
Derivative
Liabilities |
| |
Warrant
Liabilities |
| |
Other
Liabilities |
| |
Total
Liabilities |
| |
Shares
Issued(1) |
| |
Fair Value
of Shares Issued(2) |
| |
Agreement
Status |
| ||||||||||||||||||
NACS(3) | | | | $ | — | | | | | $ | — | | | | | $ | 45,771,225 | | | | | $ | 45,771,225 | | | | | | 350,845 | | | | | $ | 3,462,840 | | | |
Exchange agmt
expires September 30, 2024 |
|
Taylor Freres
|
| | | | — | | | | | | — | | | | | | 7,625,000 | | | | | | 7,625,000 | | | | | | 747,960 | | | | | | 7,382,365 | | | |
Settlement and
release agreement |
|
Seaport
|
| | | | 150,000 | | | | | | 34,431,326 | | | | | | | | | | | | 34,581,326 | | | | | | 8,154,792 | | | | | | 80,487,797 | | | |
Option exercise
agreement |
|
Bay Point
|
| | | | 685,604 | | | | | | — | | | | | | 1,229,602 | | | | | | 1,915,206 | | | | | | 352,584 | | | | | | 3,480,004 | | | |
Definitive
exchange agreement |
|
Azure
|
| | | | — | | | | | | 68,682 | | | | | | 9,020,294 | | | | | | 9,088,976 | | | | | | 25,269 | | | | | | 249,405 | | | |
Exchange agmt
expires September 30, 2024 |
|
Catalytic
|
| | | | 628,869 | | | | | | — | | | | | | 2,268,106 | | | | | | 2,896,975 | | | | | | 575,000 | | | | | | 5,675,250 | | | |
Non-binding term
sheet exchange agmt |
|
Steele
|
| | | | — | | | | | | 339,544 | | | | | | 9,249,905 | | | | | | 9,589,449 | | | | | | 300,000 | | | | | | 2,961,000 | | | |
Agmt pending
|
|
Other Vendors
|
| | | | — | | | | | | 277,805 | | | | | | 13,211,453 | | | | | | 13,439,258 | | | | | | 312,866 | | | | | | 3,087,987 | | | |
Agmt pending
|
|
Totals
|
| | | $ | 1,464,473 | | | | | $ | 35,067,357 | | | | | $ | 88,375,585 | | | | | $ | 124,907,415 | | | | | | 10,819,316 | | | | | $ | 106,786,649 | | | |
—
|
|
For the six months ended March 31, 2024
|
| ||||||||||||||||||||||||||||||||||||
| |
Derivative
Liabilities |
| |
Warrant
Liabilities |
| |
Other
Liabilities |
| |
Total
Liabilities |
| |
Shares
Issued(1) |
| |
Fair Value of
Shares Issued(2) |
| |||||||||||||||||||
NACS(3) | | | | $ | — | | | | | $ | — | | | | | $ | 43,118,564 | | | | | $ | 43,118,564 | | | | | | 350,805 | | | | | $ | 3,462,840 | | |
Taylor Freres
|
| | | | — | | | | | | — | | | | | | 7,625,000 | | | | | | 7,625,000 | | | | | | 747,960 | | | | | | 7,382,365 | | |
Seaport
|
| | | | — | | | | | | 19,560,603 | | | | | | — | | | | | | 19,560,603 | | | | | | 8,154,792 | | | | | | 80,487,797 | | |
Bay Point
|
| | | | 1,601,493 | | | | | | — | | | | | | 1,138,182 | | | | | | 2,739,675 | | | | | | 352,584 | | | | | | 3,480,004 | | |
Azure
|
| | | | — | | | | | | 25,756 | | | | | | 8,462,146 | | | | | | 8,487,902 | | | | | | 25,269 | | | | | | 249,405 | | |
Catalytic
|
| | | | 1,576,404 | | | | | | — | | | | | | 2,110,918 | | | | | | 3,687,322 | | | | | | 575,000 | | | | | | 5,675,250 | | |
Steele
|
| | | | — | | | | | | 186,775 | | | | | | 18,295,024 | | | | | | 18,481,799 | | | | | | 300,000 | | | | | | 2,961,000 | | |
Other Vendors
|
| | | | — | | | | | | — | | | | | | 1,000,000 | | | | | | 1,000,000 | | | | | | 312,866 | | | | | | 3,087,987 | | |
| | | | $ | 3,177,897 | | | | | $ | 19,773,134 | | | | | $ | 81,749,834 | | | | | $ | 104,700,865 | | | | | | 10,819,316 | | | | | $ | 106,786,649 | | |
For the twelve months ended December 31, 2023
|
| ||||||||||||||||||||||||||||||||||||
| | |
Derivative
Liabilities |
| |
Warrant
Liabilities |
| |
Other
Liabilities |
| |
Total
Liabilities |
| |
Shares
Issued(1) |
| |
Fair Value of
Shares Issued(2) |
| ||||||||||||||||||
NACS(3) | | | | $ | — | | | | | $ | — | | | | | $ | 39,425,021 | | | | | $ | 39,425,021 | | | | | | 350,805 | | | | | $ | 3,462,840 | | |
Taylor Freres
|
| | | | — | | | | | | — | | | | | | 7,625,000 | | | | | | 7,625,000 | | | | | | 747,960 | | | | | | 7,382,365 | | |
Seaport
|
| | | | — | | | | | | 5,295,578 | | | | | | — | | | | | | 5,295,578 | | | | | | 8,154,792 | | | | | | 80,487,797 | | |
Bay Point
|
| | | | 765,907 | | | | | | — | | | | | | 1,080,210 | | | | | | 1,846,117 | | | | | | 352,584 | | | | | | 3,480,004 | | |
Azure
|
| | | | — | | | | | | 43,805 | | | | | | 7,447,120 | | | | | | 7,490,925 | | | | | | 25,269 | | | | | | 249,405 | | |
Catalytic
|
| | | | 806,171 | | | | | | — | | | | | | 1,983,322 | | | | | | 2,789,493 | | | | | | 575,000 | | | | | | 5,675,250 | | |
Steele
|
| | | | — | | | | | | 313,171 | | | | | | 16,358,361 | | | | | | 16,671,532 | | | | | | 300,000 | | | | | | 2,961,000 | | |
Other Vendors
|
| | | | — | | | | | | — | | | | | | 1,000,000 | | | | | | 1,000,000 | | | | | | 312,866 | | | | | | 3,087,987 | | |
| | | | $ | 1,572,078 | | | | | $ | 5,652,554 | | | | | $ | 74,919,034 | | | | | $ | 82,143,666 | | | | | | 10,819,316 | | | | | $ | 106,786,649 | | |
| | |
Six Months ended March 31, 2024
|
| |||||||||||||||||||||
| | |
ScanTech
Identification Beam Systems, LLC |
| |
Mars
Acquisition Corp. |
| |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||
Pro forma net income/(loss) attributable to common shareholders
|
| | | $ | (25,344,866) | | | | | $ | 1,028,538 | | | | | $ | (67,623,578) | | | | | $ | (60,507,612) | | |
Weighted average non-redeemable common shares outstanding, basic
|
| | | | 226,967,982 | | | | | | 2,392,000 | | | | | | 27,708,053 | | | | | | 24,379,474 | | |
Weighted average non-redeemable common shares outstanding, diluted
|
| | | | 226,967,982 | | | | | | 2,392,000 | | | | | | 27,708,053 | | | | | | 24,379,474 | | |
Net income/(loss) per non-redeemable share, basic
|
| | | $ | (0.11) | | | | | $ | 0.12 | | | | | $ | (2.44) | | | | | $ | (2.50) | | |
Net income/(loss) per non-redeemable share, diluted
|
| | | $ | (0.11) | | | | | $ | 0.12 | | | | | $ | (2.44) | | | | | $ | (2.50) | | |
| | |
Six Months ended March 31, 2024
|
| |||||||||||||||
| | |
ScanTech
Identification Beam Systems, LLC |
| |
Mars
Acquisition Corp. |
| |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||
Pro forma weighted average shares calculation:
|
| | | | | | | | | | | | | | | | | | |
Former ScanTech members
|
| | | | | | | | | | 11,144,883 | | | | | | 11,144,883 | | |
Public Investors
|
| | | | | | | | | | 9,344,108 | | | | | | 7,262,676 | | |
Insiders
|
| | | | | | | | | | 4,301,000 | | | | | | 4,301,000 | | |
Maxim | | | | | | | | | | | 552,000 | | | | | | 552,000 | | |
Shares issued to Polar Multi-Strategy Master Fund pursuant to Subscription Agreement
|
| | | | | | | | | | 1,250,000 | | | | | | 1,250,000 | | |
Shares repurchased by RiverNorth pursuant to
the Prepaid Forward Purchase Agreement |
| | | | | | | | | | — | | | | | | 1,500,000 | | |
Shares issued to Roth Capital Partners for transaction advisory services
|
| | | | | | | | | | 100,000 | | | | | | 100,000 | | |
Shares issued pursuant to the Equity Incentive
Plan |
| | | | | | | | | | 3,500,778 | | | | | | 3,101,349 | | |
Earnout Shares
|
| | | | | | | | | | 2,333,852 | | | | | | 2,067,566 | | |
Share redemptions
|
| | | | | | | | | | (4,818,568) | | | | | | (6,900,000) | | |
Weighted average common shares outstanding,
basic |
| | | | | | | | | | 27,708,053 | | | | | | 24,379,474 | | |
Public Rights
|
| | | | | | | | | | 1,380,000 | | | | | | 1,380,000 | | |
Private Placement Rights
|
| | | | | | | | | | 85,100 | | | | | | 85,100 | | |
Weighted average common shares outstanding,
diluted |
| | | | | | | | | | 29,173,153 | | | | | | 25,844,574 | | |
|
| | |
Year ended September 30, 2023
|
| |||||||||||||||||||||
| | |
ScanTech
Identification Beam Systems, LLC(1) |
| |
Mars
Acquisition Corp. |
| |
Assuming No
Additional Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||
Pro forma net income/(loss) attributable to common shareholders
|
| | | $ | (35,532,791) | | | | | $ | 1,686,238 | | | | | $ | (100,248,843) | | | | | $ | (93,678,236) | | |
Weighted average non-redeemable common shares outstanding, basic
|
| | | | 188,579,085 | | | | | | 2,059,414 | | | | | | 27,708,053 | | | | | | 24,379,474 | | |
Weighted average non-redeemable common shares outstanding, diluted
|
| | | | 188,579,085 | | | | | | 2,059,414 | | | | | | 27,708,053 | | | | | | 24,379,474 | | |
Net income/(loss) per non-redeemable share, basic
|
| | | $ | (0.20) | | | | | $ | 0.27 | | | | | $ | (3.62) | | | | | $ | (3.84) | | |
Net income/(loss) per non-redeemable share, diluted
|
| | | $ | (0.20) | | | | | $ | 0.27 | | | | | $ | (3.62) | | | | | $ | (3.84) | | |
Pro forma weighted average shares calculation:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Former ScanTech members
|
| | | | | | | | | | | | | | | | 11,144,883 | | | | | | 11,144,883 | | |
Public Investors
|
| | | | | | | | | | | | | | | | 9,344,108 | | | | | | 7,262,676 | | |
Insiders
|
| | | | | | | | | | | | | | | | 4,301,000 | | | | | | 4,301,000 | | |
Maxim
|
| | | | | | | | | | | | | | | | 552,000 | | | | | | 552,000 | | |
Shares issued to Polar Multi-Strategy Master Fund pursuant to Subscription Agreement
|
| | | | | | | | | | | | | | | | 1,250,000 | | | | | | 1,250,000 | | |
Shares repurchased by RiverNorth pursuant to the Prepaid Forward Purchase Agreement
|
| | | | | | | | | | | | | | | | — | | | | | | 1,500,000 | | |
Shares issued to Roth Capital Partners for transaction advisory services
|
| | | | | | | | | | | | | | | | 100,000 | | | | | | 100,000 | | |
Shares issued pursuant to the Equity Incentive Plan
|
| | | | | | | | | | | | | | | | 3,500,778 | | | | | | 3,101,349 | | |
Earnout Shares
|
| | | | | | | | | | | | | | | | 2,333,852 | | | | | | 2,067,566 | | |
Share redemptions
|
| | | | | | | | | | | | | | | | (4,818,568) | | | | | | (6,900,000) | | |
Weighted average common shares outstanding, basic
|
| | | | | | | | | | | | | | | | 27,708,053 | | | | | | 24,379,474 | | |
Public Rights
|
| | | | | | | | | | | | | | | | 1,380,000 | | | | | | 1,380,000 | | |
Private Placement Rights
|
| | | | | | | | | | | | | | | | 85,100 | | | | | | 85,100 | | |
Weighted average common shares outstanding, diluted
|
| | | | | | | | | | | | | | | | 29,173,153 | | | | | | 25,844,574 | | |
Name
|
| |
Age
|
| |
Position
|
|
Karl Brenza | | |
59
|
| |
Chairman, Director, Chief Executive Officer and Chief
Financial Officer |
|
Xiaochen (Iris) Zhao | | |
34
|
| | Director and Chief Operating Officer | |
Yenyou (Jeff) Zheng | | |
67
|
| | Independent Director | |
James Jenkins | | |
59
|
| | Independent Director | |
Yang (Sean) Liu | | |
44
|
| | Independent Director | |
Xin (Adam) He | | |
50
|
| | Independent Director | |
|
Global Security Screening Market ($BN)
|
| |
Global Infrastructure Protection Market ($BN)
|
|
|
![]() |
| |
![]() |
|
|
Patent
|
| |
Issue Date
|
| |
Expiration Date
|
| |
Country
|
| |
Title
|
|
| 7,952,304 | | |
2011-05-31
|
| |
2027-05-02
|
| |
U.S.
|
| | Radiation System | |
| 8,339,071 | | |
2012-12-25
|
| |
2028-02-05
|
| |
U.S.
|
| |
Particle Accelerator Having Wide Energy Control Range
|
|
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 1,110,229 | | | | | $ | 368,356 | | |
Research and development expenses
|
| | | | 875,342 | | | | | | 821,850 | | |
Depreciation and amortization
|
| | | | 8,119 | | | | | | 10,033 | | |
Total operating expenses
|
| | | $ | 1,993,690 | | | | | $ | 1,200,419 | | |
| | |
Twelve Months Ended
December 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 6,283,770 | | | | | $ | 1,503,506 | | |
Research and development expenses
|
| | | | 3,285,925 | | | | | | 2,894,864 | | |
Depreciation and amortization
|
| | | | 36,634 | | | | | | 52,545 | | |
Total operating expenses
|
| | | $ | 9,559,329 | | | | | $ | 4,450,915 | | |
| | |
Twelve Months Ended
December 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | $ | (10,251,094) | | | | | $ | (8,862,782) | | |
Change in fair value of derivative liabilities
|
| | | | 649,244 | | | | | | (281,845) | | |
Change in fair value of warrant liabilities
|
| | | | (16,371,612) | | | | | | (1,873,658) | | |
Gains from extinguishment of debt
|
| | | | — | | | | | | 9,712 | | |
Total other income (expense):
|
| | | $ | (25,973,462) | | | | | $ | (10,828,573) | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Interest expense
|
| | | $ | (2,872,951) | | | | | $ | (2,295,943) | | |
Change in fair value of derivative liabilities
|
| | | | (391,639) | | | | | | (1,353,083) | | |
Change in fair value of warrant liabilities
|
| | | | (13,043,192) | | | | | | (5,090,482) | | |
Other income (expense), net
|
| | | | 14,019 | | | | | | — | | |
Total other income (expense):
|
| | | $ | (16,293,763) | | | | | $ | (8,739,508) | | |
| | |
For the
three months ended March 31, 2024 |
| |
For the
year ended March 31, 2023 |
| |
Variance
|
| |||||||||
Operating activities
|
| | | $ | (1.3) | | | | | $ | (0.8) | | | | | | (59)% | | |
Investing activities
|
| | | | — | | | | | | — | | | | | | NM | | |
Financing activities
|
| | | | 1.0 | | | | | | 0.8 | | | | | | 26% | | |
| | |
For the
year ended December 31, 2023 |
| |
For the
year ended December 31, 2022 |
| |
Variance
|
| |||||||||
Operating activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | (5.4) | | | | | $ | (3.6) | | | | | | (50)% | | |
Investing activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | (.005) | | | | | | (0.05) | | | | | | (100)% | | |
Financing activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 5.7 | | | | | | 3.8 | | | | | | 50% | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Dolan Falconer | | |
67
|
| | President & Chief Executive Officer | |
[•] | | |
[•]
|
| | Chief Financial Officer | |
Marion “Rocky” Starns | | |
74
|
| | Executive Vice President & Chief Operating Officer | |
Dr. Christopher Green | | |
45
|
| | Vice President & Chief Technology Officer | |
Dr. Alfred Forbes IV | | |
47
|
| | Vice President & Chief Science Officer | |
Board of Directors | | | | | | | |
Karl Brenza | | |
59
|
| | Director and Chairman of the Board | |
Dolan Falconer | | |
67
|
| | Director | |
[•] | | | | | | Director | |
James Jenkins | | |
59
|
| | Independent Director | |
[•] | | | | | | Independent Director | |
[•] | | | | | | Independent Director | |
[•] | | | | | | Independent Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Equity
Award ($) |
| |
All Other
Compensation ($)(2) |
| |
Total
($) |
| ||||||||||||||||||
Dolan Falconer
Chief Executive Officer |
| | | | 2023 | | | | | | 370,491(4) | | | | | | — | | | | | | 101,787 | | | | | | 3,193 | | | | | | 475,471 | | |
| | | 2022 | | | | | | 375,364(3) | | | | | | — | | | | | | 184 | | | | | | 2,859 | | | | | | 378,407 | | | ||
| | | 2021 | | | | | | 295,000 | | | | | | 10,256 | | | | | | — | | | | | | 3,658 | | | | | | 308,914 | | | ||
| | | 2020 | | | | | | 311,999 | | | | | | — | | | | | | — | | | | | | 4,344 | | | | | | 316,343 | | | ||
Marion “Rocky” Starns
Chief Technology Officer |
| | | | 2023 | | | | | | 295,000 | | | | | | — | | | | | | — | | | | | | 15,145 | | | | | | 310,145 | | |
| | | 2022 | | | | | | 295,000 | | | | | | — | | | | | | — | | | | | | 2,859 | | | | | | 297,859 | | | ||
| | | 2021 | | | | | | 295,000 | | | | | | 13,292 | | | | | | — | | | | | | 3,658 | | | | | | 311,950 | | | ||
| | | 2020 | | | | | | 344,584 | | | | | | — | | | | | | — | | | | | | 4,344 | | | | | | 348,928 | | | ||
Dr. Christopher Green
Vice President, Engineering |
| | | | 2023 | | | | | | 267,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 267,000 | | |
| | | 2022 | | | | | | 267,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 267,000 | | | ||
| | | 2021 | | | | | | 267,000 | | | | | | 12,125 | | | | | | — | | | | | | — | | | | | | 279,125 | | | ||
| | | 2020 | | | | | | 267,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 267,000 | | |
Name
|
| |
Equity Incentive
Plan Awards: Number of Unearned Units That Have Not Vested |
| |
Equity Incentive
Plan Awards: Market or Payout Value of Unearned Units That Have Not Vested |
| ||||||
Dolan Falconer
Chief Executive Officer |
| | | | — | | | | | | — | | |
| | | | | | | | | | | | ||
Marion “Rocky” Starns
Chief Technology Officer |
| | | | — | | | | | | — | | |
| | | | | | | | | | | | ||
Dr. Christopher Green
Vice President, Engineering |
| | | | — | | | | | | — | | |
| | | | | | | | | | | |
Name
|
| | | |
Equity
Awards ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||
John Redmond
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Benjamin DeCosta
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
Mike McGarrity
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
William Aldridge
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
Ralph Basham
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
Henry Sutherlin
|
| | | | — | | | | | | 393 | | | | | | — | | | | | | 393 | | |
Robert Perez
|
| | | | — | | | | | | 8,077 | | | | | | — | | | | | | 8,077 | | |
Date
|
| |
Lender
|
| |
Principal Amount
|
| |
Interest Rate
|
| |
Maturity Date
|
|
January 1, 2021 | | |
Azure LLC
|
| | Up to $10,000,000 | | | 12.0% per annum | | | March 31, 2024 | |
January 1, 2021 | | |
Azure LLC
|
| | $689,307 | | | 12.0% per annum | | | March 31, 2024 | |
October 25, 2021 | | |
Azure LLC
|
| | $900,000 | | | 14.5% per annum | | | March 31, 2024 | |
October 25, 2021 | | |
Azure LLC
|
| | $400,000 | | | 14.5% per annum | | | March 31, 2024 | |
October 1, 2022 | | |
Azure LLC
|
| | $975,000 | | | 14.5% per annum | | | March 31, 2024 | |
September 12, 2012 | | |
NACS LLC
|
| |
Up to $1,500,000
(as amended) |
| |
12.0% per annum
(as amended) |
| |
December 31, 2018
|
|
October 11, 2013 | | |
NACS LLC
|
| |
Up to $15,000,000
(as amended) |
| |
12.0% per annum
(as amended) |
| |
December 31, 2018
|
|
| | |
Pre-Business Combination
|
| |
Post-Business Combination
Assuming No Redemption |
| |
Assuming Maximum Redemption
|
| |||||||||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number of
Mars Ordinary Shares |
| |
% of Mars
Ordinary Shares |
| |
Number of
Pubco Common Stock |
| |
%
|
| |
Number of
Pubco Common Stock |
| |
%
|
| ||||||||||||||||||
Directors and Executive Officers
Pre-Business Combination |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Karl Brenza
|
| | | | 345,000 | | | | | | 7.71% | | | | | | 690,000 | | | | | | 3.48% | | | | | | 690,000 | | | | | | 3.93% | | |
Xiaochen (Iris) Zhao
|
| | | | 103,500 | | | | | | 2.31% | | | | | | 207,000 | | | | | | 1.04% | | | | | | 207,000 | | | | | | 1.18% | | |
Yenyou (Jeff) Zheng
|
| | | | 51,750 | | | | | | 1.16% | | | | | | 103,500 | | | | | | 0.52% | | | | | | 103,500 | | | | | | 0.59% | | |
Yang (Sean) Liu
|
| | | | 51,750 | | | | | | 1.16% | | | | | | 103,500 | | | | | | 0.52% | | | | | | 103,500 | | | | | | 0.59% | | |
James Jenkins
|
| | | | 17,250 | | | | | | 0.39% | | | | | | 34,500 | | | | | | 0.17% | | | | | | 34,500 | | | | | | 0.20% | | |
Xin (Adam) He
|
| | | | 17,250 | | | | | | 0.39% | | | | | | 34,500 | | | | | | 0.17% | | | | | | 34,500 | | | | | | 0.20% | | |
5% Holders Pre-Business Combination
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shanchun Huang(1)
|
| | | | 518,008 | | | | | | 11.58% | | | | | | 1,036,016 | | | | | | 5.22% | | | | | | 1,036,016 | | | | | | 5.90% | | |
Jing Wang(1)
|
| | | | 337,164 | | | | | | 7.54% | | | | | | 674,328 | | | | | | 3.40% | | | | | | 674,328 | | | | | | 3.84% | | |
Zeyao Xue(1)
|
| | | | 337,164 | | | | | | 7.54% | | | | | | 674,328 | | | | | | 3.40% | | | | | | 674,328 | | | | | | 3.84% | | |
Ming Yi(1)
|
| | | | 245,283 | | | | | | 5.48% | | | | | | 490,566 | | | | | | 2.47% | | | | | | 490,566 | | | | | | 2.79% | | |
Directors and Executive Officers
Post-Business Combination |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Karl Brenza
|
| | | | | | | | | | | | | | | | 690,000 | | | | | | 3.48% | | | | | | 690,000 | | | | | | 3.93% | | |
Dolan Falconer
|
| | | | | | | | | | | | | | | | 190,030 | | | | | | 0.96% | | | | | | 190,030 | | | | | | 1.08% | | |
Marion “Rocky” Starns
|
| | | | | | | | | | | | | | | | 98,738 | | | | | | 0.50% | | | | | | 98,738 | | | | | | 0.56% | | |
Dr. Christopher Green
|
| | | | | | | | | | | | | | | | 53,892 | | | | | | 0.27% | | | | | | 53,892 | | | | | | 0.31% | | |
Dr. Alfred Forbes
|
| | | | | | | | | | | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
James Jenkins
|
| | | | | | | | | | | | | | | | 34,500 | | | | | | 0.17% | | | | | | 34,500 | | | | | | 0.20% | | |
5% Holders Post-Business Combination
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Seaport Global Asset Management, LLC(2)
|
| | | | | | | | | | | | | | | | 8,154,792 | | | | | | 41.11% | | | | | | 8,154,792 | | | | | | 46.40% | | |
Polar Multi-Strategy Master Fund(3)
|
| | | | | | | | | | | | | | | | 1,250,000 | | | | | | 6.30% | | | | | | 1,250,000 | | | | | | 7.11% | | |
Provision
|
| |
Delaware
|
| |
Cayman Islands
|
|
Applicable legislation
|
| | General Corporation Law of the State of Delaware | | | The Companies Act (As Revised) of the Cayman Islands | |
General Vote Required for Combinations with Interested Stockholders/Shareholders
|
| | Generally, a corporation may not engage in a business combination with an interested stockholder for a period of three years after the time of the transaction in which the person became an interested stockholder, unless the corporation opts out of the statutory provision. | | | No similar provision | |
Appraisal Rights
|
| | Generally, a stockholder of a publicly traded corporation does not have appraisal rights in connection with a merger. Stockholders of a publicly traded corporation do, however, generally have appraisal rights in connection with a merger if they are required by the terms of a merger agreement to accept for their shares anything except: (a) shares or depository receipts of the corporation surviving or resulting from such merger; (b) shares of stock or depository receipts that will be either listed | | | Under the Cayman Islands Companies Act, minority shareholders that dissent to a merger are entitled to be paid the fair market value of their shares, which, if necessary, may ultimately be determined by the courts of the Cayman Islands. | |
Provision
|
| |
Delaware
|
| |
Cayman Islands
|
|
| | | on a national securities exchange or held of record by more than a specified number of holders; (c) cash in lieu of fractional shares or fractional depository receipts described in (a) and (b) above; or (d) any combination of the shares of stock, depository receipts and cash in lieu of fractional shares or fractional depository receipts described in (a), (b) and (c) above. | | | | |
Requirements for Stockholder/ Shareholder Approval
|
| | Subject to the certificate of incorporation, stockholder approval of mergers, a sale of all or substantially all the assets of the corporation, dissolution and amendments of constitutional documents require a majority of outstanding shares; most other stockholder approvals require a majority of those present and voting, provided a quorum is present. | | | Subject to the articles of association, matters which require shareholder approval, whether under Cayman Islands statute or the company’s articles of association, are determined (subject to quorum requirements, the Cayman Islands Companies Act, applicable law and the relevant articles of association) by ordinary resolution, being the approval of the holders of a majority of the shares, who, being present in person or proxy and entitled to vote, vote at the meeting of shareholders or by special resolution” (such as the amendment of the company’s constitutional documents), being the approval of the holders of a majority of not less than two-thirds of the shares, who, being present in person or by proxy and entitled to vote, vote at the meeting of shareholders (or the unanimous written consent of the shareholders). | |
Requirement for Quorum
|
| | Quorum is a majority of shares entitled to vote at the meeting unless otherwise set in the constitutional documents, but cannot be less than one-third of shares entitled to vote at the meeting. | | | Quorum is set in the company’s memorandum and articles of association. | |
Stockholder/Shareholder Consent to Action Without Meeting
|
| | Unless otherwise provided in the certificate of incorporation, stockholders may act by written consent. | | | Shareholder action by unanimous special written resolutions may be permitted by the articles of association. The articles of association may provide that | |
Provision
|
| |
Delaware
|
| |
Cayman Islands
|
|
| | | | | | shareholders may not act by written resolutions. | |
Removal of Directors
|
| | Any director or the entire board may be removed, with or without cause, by the holders of a majority of the shares then entitled to vote at an election of directors, except as follows: (1) unless the certificate of incorporation otherwise provides, in the case of a corporation with a classified board, stockholders may effect such removal only for cause; or (2) in the case of a corporation having cumulative voting, if less than the entire board is to be removed, no director may be removed without cause if the votes cast against such director’s removal would be sufficient to elect such director if then cumulatively voted at an election of the entire board. | | |
In the Cayman Islands, the decision to institute proceedings on behalf of a company is generally taken by the company’s board of directors. A shareholder may be entitled to bring a derivative action on behalf of the company only in certain limited circumstances.
A company’s memorandum and articles of association may provide that a director may be removed for any or no reason and that, in addition to shareholders, boards may be granted the power to remove a director.
|
|
Number of Directors
|
| | The number of directors is fixed by the by-laws, unless the certificate of incorporation fixes the number of directors, in which case a change in the number of directors shall be made only by amendment of the certificate of incorporation. The by-laws may provide that the board may increase the size of the board and fill any vacancies. | | | Subject to the memorandum and articles of association, the board may increase the size of the board and fill any vacancies. | |
Classified or Staggered Boards
|
| | Classified boards are permitted. | | | Classified boards are permitted. | |
Fiduciary Duties of Directors
|
| | Directors must exercise a duty of care and duty of loyalty and good faith to the company and its stockholders. | | | A director owes fiduciary duties to a company, including to exercise loyalty, honesty and good faith to the company as a whole. | |
| | | In addition to fiduciary duties, directors owe a duty of care, diligence and skill. | | | Such duties are owed to the company but may be owed directly to creditors or shareholders in certain limited circumstances. | |
Indemnification of Directors and Officers
|
| | A corporation is generally permitted to indemnify any person who was or is a party to any proceeding because such person is or was a director, officer, employee or agent of the | | | A Cayman Islands exempted company generally may indemnify its directors or officers, except, customarily, with regard to fraud or willful default. | |
Provision
|
| |
Delaware
|
| |
Cayman Islands
|
|
| | | corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another entity against expenses, judgments, fines and amounts paid in settlement actually and reasonably incurred if the person acted in good faith and in a manner reasonably believed to be in or not opposed to the best interests of the corporation, and, with respect to any criminal proceeding, had no reasonable cause to believe their conduct was unlawful. If the action was brought by or on behalf of the corporation, no indemnification is made when a person is adjudged liable to the corporation unless a court determines such person is fairly and reasonably entitled to indemnity for expenses the court deems proper. | | | | |
Limited Liability of Directors
|
| | Permits the limiting or eliminating of the monetary liability of a director or officer to a corporation or its stockholders, except with regard to breaches of duty of loyalty, intentional misconduct, unlawful stock repurchases or dividends, or improper personal benefit. | | | Liability of directors may be limited, except, customarily, with regard to their own fraud or willful default. | |
| Financial Statements for The Year Ended September 30, 2023 and September 30, 2022 | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| Financial Statements for The Quarter Ended March 31, 2024 | | | |||||
| | | | | F-17 | | | |
| | | | | F-18 | | | |
| | | | | F-19 | | | |
| | | | | F-20 | | | |
| | | | | F-21 | | |
| Financial Statements for the Years Ended December 31, 2023 and December 31, 2022 (as restated) | | | |||||
| | | | | F-35 | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | |
| Financial Statements for The Quarter Ended March 31, 2024 | | | |||||
| | | | | F-62 | | | |
| | | | | F-63 | | | |
| | | | | F-64 | | | |
| | | | | F-65 | | | |
| | | | | F-66 | | |
| | |
September 30,
2023 |
| |
September 30,
2022 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 178,793 | | | | | $ | — | | |
Prepaid expenses
|
| | | | 149,164 | | | | | | — | | |
Investments held in Trust Account
|
| | | | 72,587,820 | | | | | | — | | |
Deferred offering costs associated with initial public offering
|
| | | | — | | | | | | 205,260 | | |
Total Assets
|
| | | $ | 72,915,777 | | | | | $ | 205,260 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 16,363 | | | | | $ | 2,224 | | |
Note payable – related party
|
| | | | — | | | | | | 228,246 | | |
Total Liabilities
|
| | | | 16,363 | | | | | | 230,470 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | |
Ordinary shares subject to possible redemption, 6,900,000 shares at redemption value of $10.52 per share
|
| | | | 72,587,820 | | | | | | — | | |
SHAREHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Ordinary shares, $0.000125 par value; 800,000,000 shares authorized; 2,392,000 and 1,725,000 shares issued and outstanding, respectively(1)
|
| | | | 299 | | | | | | 216 | | |
Additional paid-in capital
|
| | | | — | | | | | | 24,784 | | |
Retained earnings (accumulated deficit)
|
| | | | 311,295 | | | | | | (50,210) | | |
Total Shareholders’ Equity (Deficit)
|
| | | | 311,594 | | | | | | (25,210) | | |
Total Liabilities and Shareholders’ Equity (Deficit)
|
| | | $ | 72,915,777 | | | | | $ | 205,260 | | |
| | |
Year ended September 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Operating Expenses | | | | | | | | | | | | | |
General and administrative costs
|
| | | $ | 521,582 | | | | | $ | 2,718 | | |
Net loss from operations
|
| | | | (521,582) | | | | | | (2,718) | | |
Other Income | | | | | | | | | | | | | |
Investment income on Trust Account
|
| | | | 2,207,820 | | | | | | — | | |
Total other income
|
| | | | 2,207,820 | | | | | | — | | |
Net income (loss)
|
| | | $ | 1,686,238 | | | | | $ | (2,718) | | |
Weighted average shares outstanding, basic and diluted | | | | | | | | | | | | | |
Redeemable Ordinary Shares – basic and diluted
|
| | | | 4,272,329 | | | | | | — | | |
Non-redeemable Ordinary Shares – basic and diluted
|
| | | | 2,059,414 | | | | | | 1,472,603 | | |
Basic and diluted net income (loss) per share | | | | | | | | | | | | | |
Redeemable Ordinary Shares – basic and diluted
|
| | | $ | 0.27 | | | | | $ | (0.00) | | |
Non-redeemable Ordinary Shares – basic and diluted
|
| | | $ | 0.27 | | | | | $ | (0.00) | | |
| | |
ORDINARY SHARES
|
| |
ADDITIONAL
PAID-IN CAPITAL |
| |
RETAINED
EARNINGS (ACCUMULATED DEFICIT) |
| |
TOTAL
SHAREHOLDERS’ EQUITY (DEFICIT) |
| ||||||||||||||||||
| | |
SHARES
|
| |
AMOUNT
|
| ||||||||||||||||||||||||
Balance – September 30, 2021
|
| | | | 1,000,000 | | | | | $ | 125 | | | | | $ | — | | | | | $ | (47,492) | | | | | $ | (47,367) | | |
Issuance of Founder shares
|
| | | | 725,000 | | | | | | 91 | | | | | | 24,784 | | | | | | — | | | | | | 24,875 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,718) | | | | | | (2,718) | | |
Balance – September 30, 2022
|
| | | | 1,725,000 | | | | | | 216 | | | | | | 24,784 | | | | | | (50,210) | | | | | | (25,210) | | |
Issuance of Private Placement shares
|
| | | | 391,000 | | | | | | 49 | | | | | | 3,909,951 | | | | | | — | | | | | | 3,910,000 | | |
Issuance of representative shares
|
| | | | 276,000 | | | | | | 34 | | | | | | 2,724,893 | | | | | | — | | | | | | 2,724,927 | | |
Fair value of rights
|
| | | | — | | | | | | — | | | | | | 876,833 | | | | | | — | | | | | | 876,833 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | (430,921) | | | | | | — | | | | | | (430,921) | | |
Remeasurement of Ordinary Shares subject to
redemption |
| | | | — | | | | | | — | | | | | | (7,105,540) | | | | | | (1,324,733) | | | | | | (8,430,273) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,686,238 | | | | | | 1,686,238 | | |
Balance – September 30, 2023
|
| | | | 2,392,000 | | | | | $ | 299 | | | | | $ | — | | | | | $ | 311,295 | | | | | $ | 311,594 | | |
| | |
Year ended September 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 1,686,238 | | | | | $ | (2,718) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
General and administrative costs paid by related party
|
| | | | — | | | | | | 2,718 | | |
Investment income received in Trust Account
|
| | | | (2,207,820) | | | | | | — | | |
Change in operating assets and liabilities | | | | | | | | | | | | | |
Accrued liabilities
|
| | | | 14,139 | | | | | | — | | |
Prepaid Expenses
|
| | | | (149,164) | | | | | | — | | |
Net cash used in operating activities
|
| | | | (656,607) | | | | | | — | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Cash deposited in Trust Account
|
| | | | (70,380,000) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (70,380,000) | | | | | | — | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from note payable with related party
|
| | | | 41,213 | | | | | | 143,161 | | |
Payment of deferred offering costs by related party
|
| | | | — | | | | | | (168,036) | | |
Extinguishment of note payable with related party
|
| | | | (269,459) | | | | | | — | | |
Payment of underwriting fee and other offering costs
|
| | | | (1,466,354) | | | | | | — | | |
Proceeds from sale of Units in IPO, including over-allotment
|
| | | | 69,000,000 | | | | | | — | | |
Proceeds from issuance of Founder shares
|
| | | | 3,910,000 | | | | | | 24,875 | | |
Net cash provided by financing activities
|
| | | | 71,215,400 | | | | | | — | | |
Net increase in cash
|
| | | | 178,793 | | | | |
|
—
|
| |
Cash – beginning of the year
|
| | | | — | | | | | | — | | |
Cash – end of the year
|
| | | $ | 178,793 | | | | | $ | — | | |
Supplemental disclosure of noncash activities | | | | | | | | | | | | | |
Deferred offering costs included in accrued expenses
|
| | | $ | — | | | | | $ | 2,224 | | |
Issuance of representative shares
|
| | | $ | 2,724,927 | | | | | $ | — | | |
Reclassification of offering costs related to public shares
|
| | | $ | (243,964) | | | | | $ | — | | |
Remeasurement adjustment on public shares subject to possible redemption
|
| | | $ | (8,430,273) | | | | | $ | — | | |
| | |
For the years ended September 30,
|
| |||||||||||||||
| | |
2023
|
| |
2023
|
| |
2022
|
| |||||||||
| | |
Ordinary
Shares Subject to Redemption |
| |
Ordinary
Shares Not Subject to Redemption |
| |
Ordinary
Shares Not Subject to Redemption |
| |||||||||
Basic and diluted net income (loss) per share | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss)
|
| | | $ | 1,137,785 | | | | | $ | 548,453 | | | | | $ | (2,718) | | |
Denominator | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 4,272,329 | | | | | | 2,059,414 | | | | | | 1,472,603 | | |
Basic and diluted net income per share
|
| | | $ | 0.27 | | | | | $ | 0.27 | | | | | $ | (0.00) | | |
|
Gross proceeds
|
| | | $ | 69,000,000 | | |
|
Proceeds allocated to public rights
|
| | | | (876,833) | | |
|
Offering costs allocated to Ordinary Shares subject to possible redemption
|
| | | | (3,965,620) | | |
|
Remeasurement of Ordinary Shares subject to possible redemption
|
| | | | 8,430,273 | | |
|
Ordinary shares subject to possible redemption
|
| | | $ | 72,587,820 | | |
Description
|
| |
Level
|
| |
September 30, 2023
|
| |
September 30, 2022
|
| |||||||||
Assets:
|
| | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 72,587,820 | | | | | $ | — | | |
| | |
March 31, 2024
|
| |
September 30, 2023
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 291,544 | | | | | $ | 178,793 | | |
Prepaid expenses
|
| | | | 51,875 | | | | | | 149,164 | | |
Investments held in trust account
|
| | | | 22,534,939 | | | | | | 72,587,820 | | |
Total Assets
|
| | | $ | 22,878,358 | | | | | $ | 72,915,777 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 47,572 | | | | | $ | 16,363 | | |
Note payable – related party
|
| | | | 256,080 | | | | | | — | | |
Forward Purchase Agreement liability
|
| | | | 263,000 | | | | | | — | | |
Total current liabilities
|
| | | | 566,652 | | | | | | 16,363 | | |
Total Liabilities
|
| | | | 566,652 | | | | | | 16,363 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | |
Ordinary shares subject to possible redemption, 2,081,432 and 6,900,000 shares, respectively, at redemption value of $10.83 and $10.52 per share, respectively
|
| | | | 22,534,939 | | | | | | 72,587,820 | | |
SHAREHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Ordinary shares, $0.000125 par value; 800,000,000 shares authorized; 2,392,000 shares issued and outstanding(1)
|
| | | | 299 | | | | | | 299 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
(Accumulated deficit) retained earnings
|
| | | | (223,532) | | | | | | 311,295 | | |
Total Shareholders’ Equity (Deficit)
|
| | | | (223,233) | | | | | | 311,594 | | |
Total Liabilities and Shareholders’ Equity (Deficit)
|
| | | $ | 22,878,358 | | | | | $ | 72,915,777 | | |
| | |
Three months ended March 31,
|
| |
Six months ended March 31,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Formation and operating costs
|
| | | $ | 126,287 | | | | | $ | 235,436 | | | | | $ | 215,670 | | | | | $ | 235,631 | | |
General and administrative costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss from operations
|
| | | | (126,287) | | | | | | (235,436) | | | | | | (215,670) | | | | | | (235,631) | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income on Trust Account
|
| | | | 573,460 | | | | | | 375,798 | | | | | | 1,563,365 | | | | | | 375,798 | | |
Fair value adjustment for Forward Purchase Agreement liability
|
| | | | (263,000) | | | | | | — | | | | | | (263,000) | | | | | | — | | |
Fair value adjustment for convertible note
|
| | | | (56,157) | | | | | | — | | | | | | (56,157) | | | | | | — | | |
Total other income (expense)
|
| | | | 254,303 | | | | | | 375,798 | | | | | | 1,244,208 | | | | | | 375,798 | | |
Net income
|
| | | $ | 128,016 | | | | | $ | 140,362 | | | | | $ | 1,028,538 | | | | | $ | 140,167 | | |
Weighted average shares outstanding, basic and diluted | | | | | | | | | | | | | | | | | | | | | | | | | |
Redeemable ordinary shares – basic and diluted
|
| | | | 3,617,019 | | | | | | 3,296,667 | | | | | | 5,267,479 | | | | | | 1,630,220 | | |
Non-redeemable ordinary shares – basic and diluted
|
| | | | 2,392,000 | | | | | | 2,043,678 | | | | | | 2,392,000 | | | | | | 1,882,588 | | |
Basic and diluted net income per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Redeemable ordinary shares – basic and diluted
|
| | | $ | 0.02 | | | | | $ | 0.03 | | | | | $ | 0.14 | | | | | $ | 0.04 | | |
Non-redeemable ordinary shares – basic and diluted
|
| | | $ | 0.02 | | | | | $ | 0.03 | | | | | $ | 0.12 | | | | | $ | 0.04 | | |
| | |
ORDINARY SHARES
|
| |
ADDITIONAL
PAID-IN CAPITAL |
| |
RETAINED
EARNINGS (ACCUMULATED DEFICIT) |
| |
TOTAL
SHAREHOLDERS’ EQUITY (DEFICIT) |
| ||||||||||||||||||
| | |
SHARES
|
| |
AMOUNT
|
| ||||||||||||||||||||||||
Balance – September 30, 2022
|
| | | | 1,725,000 | | | | | $ | 216 | | | | | $ | 24,784 | | | | | $ | (50,210) | | | | | $ | (25,210) | | |
Issuance of Founder shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (195) | | | | | | (195) | | |
Balance – December 31, 2022
|
| | | | 1,725,000 | | | | | $ | 216 | | | | | $ | 24,784 | | | | | $ | (50,405) | | | | | $ | (25,405) | | |
Issuance of private placement shares
|
| | | | 391,000 | | | | | | 49 | | | | | | 3,909,951 | | | | | | — | | | | | | 3,910,000 | | |
Issuance of representative shares
|
| | | | 276,000 | | | | | | 34 | | | | | | 2,724,893 | | | | | | — | | | | | | 2,724,927 | | |
Fair value of rights
|
| | | | — | | | | | | — | | | | | | 876,833 | | | | | | — | | | | | | 876,833 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | (430,921) | | | | | | — | | | | | | (430,921) | | |
Remeasurement of ordinary shares
subject to redemption |
| | | | — | | | | | | — | | | | | | (6,598,251) | | | | | | — | | | | | | (6,598,251) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 140,362 | | | | | | 140,362 | | |
Balance – March 31, 2023
|
| | | | 2,392,000 | | | | | $ | 299 | | | | | $ | 507,289 | | | | | $ | 89,957 | | | | | $ | 597,545 | | |
Balance – September 30, 2023
|
| | | | 2,392,000 | | | | | $ | 299 | | | | | $ | — | | | | | $ | 311,295 | | | | | $ | 311,594 | | |
Remeasurement of ordinary shares
subject to redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | (989,905) | | | | | | (989,905) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 900,522 | | | | | | 900,522 | | |
Balance – December 31, 2023
|
| | | | 2,392,000 | | | | | $ | 299 | | | | | $ | — | | | | | $ | 221,912 | | | | | $ | 222,211 | | |
Remeasurement of ordinary shares
subject to redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | (573,460) | | | | | | (573,460) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 128,016 | | | | | | 128,016 | | |
Balance – March 31, 2024
|
| | | | 2,392,000 | | | | | $ | 299 | | | | | $ | — | | | | | $ | (223,532) | | | | | $ | (223,233) | | |
| | |
Six months ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,028,538 | | | | | $ | 140,167 | | |
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | |
Fair value adjustment for Forward Purchase Agreement liability
|
| | | | 263,000 | | | | | | — | | |
Fair value adjustment for convertible note
|
| | | | 56,157 | | | | | | — | | |
Investment income received in Trust Account
|
| | | | (1,563,365) | | | | | | (375,798) | | |
Change in operating assets and liabilities | | | | | | | | | | | | | |
Accrued liabilities
|
| | | | 31,209 | | | | | | 73,604 | | |
Prepaid expenses
|
| | | | 97,289 | | | | | | (265,933) | | |
Net cash used by operating activities
|
| | | | (87,172) | | | | | | (427,960) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Cash deposited in Trust Account
|
| | | | — | | | | | | (70,380,000) | | |
Proceeds from sales of investments in trust account
|
| | | | 51,616,246 | | | | | | — | | |
Net cash provided by (used in) investing activities
|
| | | | 51,616,246 | | | | | | (70,380,000) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from note payable with related party
|
| | | | 199,923 | | | | | | 41,213 | | |
Payment for redemption of ordinary shares
|
| | | | (51,616,246) | | | | | | — | | |
Extinguishment of note payable with related party
|
| | | | — | | | | | | (269,459) | | |
Payment of underwriting fee and other offering costs
|
| | | | — | | | | | | (1,466,354) | | |
Proceeds from sale of units in IPO, including over-allotment
|
| | | | — | | | | | | 69,000,000 | | |
Proceeds from issuance of private placement ordinary shares
|
| | | | — | | | | | | 3,910,000 | | |
Net cash (used in) provided by financing activities
|
| | | | (51,416,323) | | | | | | 71,215,400 | | |
Net increase in cash
|
| | | | 112,751 | | | | | | 407,440 | | |
Cash – beginning of the period
|
| | | | 178,793 | | | | | | — | | |
Cash – end of the period
|
| | | $ | 291,544 | | | | | $ | 407,440 | | |
Supplemental disclosure of noncash activities | | | | | | | | | | | | | |
Issuance of representative shares
|
| | | $ | — | | | | | $ | 2,724,927 | | |
Reclassification of offering costs related to public shares
|
| | | $ | — | | | | | $ | (243,964) | | |
Remeasurement adjustment on public shares subject to possible redemption
|
| | | $ | (1,563,365) | | | | | $ | (6,598,251) | | |
| | |
For the three months
ended March 31, |
| |
For the six months
ended March 31, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 77,057 | | | | | $ | 86,647 | | | | | $ | 745,761 | | | | | $ | 65,048 | | |
Denominator | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 3,617,019 | | | | | | 3,296,667 | | | | | | 5,267,479 | | | | | | 1,630,220 | | |
Basic and diluted net income per share
|
| | | $ | 0.02 | | | | | $ | 0.03 | | | | | $ | 0.14 | | | | | $ | 0.04 | | |
| | |
For the three months
ended March 31, |
| |
For the six months
ended March 31, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 50,959 | | | | | $ | 53,715 | | | | | $ | 282,776 | | | | | $ | 75,118 | | |
Denominator | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 2,392,000 | | | | | | 2,043,678 | | | | | | 2,392,000 | | | | | | 1,882,588 | | |
Basic and diluted net income per share
|
| | | $ | 0.02 | | | | | $ | 0.03 | | | | | $ | 0.12 | | | | | $ | 0.04 | | |
| | |
As of
March 31, 2024 |
| |
As of
September 30, 2023 |
| ||||||
Gross proceeds
|
| | | $ | 69,000,000 | | | | | $ | 69,000,000 | | |
Proceeds allocated to public rights
|
| | | | (876,833) | | | | | | (876,833) | | |
Offering costs allocated to ordinary shares subject to possible redemption
|
| | | | (3,965,620) | | | | | | (3,965,620) | | |
Redemption of shares
|
| | | | (51,616,246) | | | | | | — | | |
Remeasurement of ordinary shares subject to possible redemption
|
| | | | 9,993,638 | | | | | | 8,430,273 | | |
Ordinary shares subject to possible redemption
|
| | | $ | 22,534,939 | | | | | $ | 72,587,820 | | |
Description
|
| |
Level
|
| |
March 31,
2024 |
| |
September 30,
2023 |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 22,534,939 | | | | | $ | 72,587,820 | | |
| | | | | | | | | | $ | 22,534,939 | | | | | $ | 72,587,820 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Working Capital Loan
|
| | | | 1 | | | | | $ | 256,080 | | | | | $ | — | | |
Prepaid forward purchase agreement
|
| | | | 3 | | | | | | 263,000 | | | | | | — | | |
| | | | | | | | | | $ | 519,080 | | | | | $ | — | | |
| | |
March 31, 2024
|
| |||
Risk-free interest rate
|
| | | | 4.9% | | |
Expected term (years)
|
| | | | 1.5 | | |
Stock price
|
| | | $ | 10.67 | | |
Estimated volatility
|
| | | | 60.0% | | |
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 333,084 | | | | | $ | 92,975 | | |
Prepaid expenses
|
| | | | 244,030 | | | | | | 32,356 | | |
R&D tax credit receivable
|
| | | | 276,705 | | | | | | 398,718 | | |
Inventory
|
| | | | 249,844 | | | | | | — | | |
Other current assets
|
| | | | 163,512 | | | | | | 163,215 | | |
Total current asset
|
| | | | 1,267,175 | | | | | | 687,264 | | |
Property and equipment, net
|
| | | | 82,038 | | | | | | 113,439 | | |
Total assets
|
| | | $ | 1,349,213 | | | | | $ | 800,703 | | |
LIABILITIES AND MEMBERS’ DEFICIT | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,173,677 | | | | | $ | 2,141,689 | | |
Accrued expenses and other current liabilities
|
| | | | 9,421,258 | | | | | | 7,847,647 | | |
Accrued compensation
|
| | | | 1,610,052 | | | | | | 2,000,783 | | |
Accrued federal tax liability, penalties and interest
|
| | | | 5,415,149 | | | | | | 4,628,681 | | |
Interest payable
|
| | | | 12,749,929 | | | | | | 11,672,255 | | |
Interest payable to related parties
|
| | | | 32,599,048 | | | | | | 26,307,393 | | |
Dividend payable
|
| | | | 376,399 | | | | | | 329,077 | | |
Deferred revenue
|
| | | | 1,023,007 | | | | | | — | | |
Derivative liabilities
|
| | | | 922,834 | | | | | | 1,572,078 | | |
Warrant liabilities
|
| | | | 22,024,165 | | | | | | 5,652,553 | | |
Related parties payable
|
| | | | 885,041 | | | | | | 750,872 | | |
Short-term debt, net
|
| | | | 21,301,085 | | | | | | 12,763,418 | | |
Short-term debt from related parties, net
|
| | | | 22,346,055 | | | | | | 15,514,068 | | |
Short-term finance lease liabilities
|
| | | | — | | | | | | 6,356 | | |
Total current liabilities
|
| | | | 133,847,699 | | | | | | 91,186,870 | | |
Long-term debt, net
|
| | | | — | | | | | | 34,470 | | |
Long-term debt from related parties, net
|
| | | | — | | | | | | 6,586,987 | | |
Total liabilities
|
| | | $ | 133,847,699 | | | | | $ | 97,808,327 | | |
Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
Series A units subject to possible redemption, 9,965,000 units at a redemption value of $2.68 per unit and $2.47 per unit as of December 31, 2023 and 2022, respectively
|
| | | | 26,686,397 | | | | | $ | 24,651,442 | | |
Members’ deficit | | | | | | | | | | | | | |
Series A units, 245,300 units authorized, 245,300 units issued and outstanding as of December 31, 2023 and 2022, respectively
|
| | | | — | | | | | | — | | |
Series B units, 191,054,871 units authorized, 9,906,827 and 9,590,106 units issued and outstanding as of December 31, 2023 and 2022, respectively
|
| | | | — | | | | | | — | | |
Series C units, 1,748,264 units authorized, 1,584,327 and 1,336,067 units
issued and outstanding as of December 31, 2023 and 2022, respectively |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (159,184,883) | | | | | | (121,659,065) | | |
Total members’ deficit
|
| | | | (159,184,883) | | | | | | (121,659,065) | | |
Total liabilities and members’ deficit
|
| | | $ | 1,349,213 | | | | | $ | 800,703 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 6,283,770 | | | | | $ | 1,503,506 | | |
Research and development expenses
|
| | | | 3,238,925 | | | | | | 2,894,864 | | |
Depreciation and amortization
|
| | | | 36,634 | | | | | | 52,545 | | |
Total operating expenses
|
| | | | 9,559,329 | | | | | | 4,450,915 | | |
Loss from operations
|
| | | | (9,559,329) | | | | | | (4,450,915) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | (10,251,094) | | | | | | (8,682,782) | | |
Change in fair value of derivative liabilities
|
| | | | 649,244 | | | | | | (281,845) | | |
Change in fair value of warrant liabilities
|
| | | | (16,371,612) | | | | | | (1,873,658) | | |
Gains from extinguishment of debt
|
| | | | — | | | | | | 9,712 | | |
Total other income (expense):
|
| | | | (25,973,462) | | | | | | (10,828,573) | | |
Net loss
|
| | | $ | (35,532,791) | | | | | $ | (15,279,488) | | |
Net loss per unit: | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.20) | | | | | $ | (0.26) | | |
Weighted average number of units: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 188,579,085 | | | | | | 67,134,921 | | |
| | |
Series A Preferred
Nonvoting Units |
| |
Series B Units
|
| |
Series C Profit Interest
Nonvoting |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Members’
Deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Non
redeemable |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2021
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,472,482 | | | | | $ | — | | | | | | 1,336,067 | | | | | $ | — | | | | | $ | — | | | | | $ | (104,463,427) | | | | | $ | (104,463,427) | | |
Adjustment to shareholder receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,715) | | | | | | — | | | | | | (5,715) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 117,624 | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,395 | | | | | | — | | | | | | 17,395 | | |
Preferred A Unit dividend
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,680) | | | | | | (1,916,150) | | | | | | (1,927,830) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,279,488) | | | | | | (15,279,488) | | |
Balance as of December 31, 2022
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,590,106 | | | | | $ | — | | | | | | 1,336,067 | | | | | $ | — | | | | | $ | — | | | | | $ | (121,659,065) | | | | | $ | (121,659,065) | | |
Adjustment to shareholder receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,116) | | | | | | — | | | | | | (10,116) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 316,722 | | | | | | — | | | | | | 248,260 | | | | | | — | | | | | | 99,365 | | | | | | — | | | | | | 99,365 | | |
Preferred A Unit dividend
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (89,250) | | | | | | (1,993,027) | | | | | | (2,082,277) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (35,532,791) | | | | | | (35,532,791) | | |
Balance as of December 31, 2023
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (159,184,883) | | | | | $ | (159,184,883) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net loss
|
| | | $ | (35,532,791) | | | | | $ | (15,279,488) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 36,634 | | | | | | 52,545 | | |
Stock-based compensation expense
|
| | | | 99,365 | | | | | | 17,395 | | |
Gain from extinguishment of debt
|
| | | | — | | | | | | (9,712) | | |
Interest expense
|
| | | | 149,184 | | | | | | 150,775 | | |
Change in fair value of derivative liabilities
|
| | | | (649,244) | | | | | | 281,845 | | |
Change in fair value of warrant liabilities
|
| | | | 16,371,612 | | | | | | 1,873,658 | | |
Change in operating assets and liabilities: | | | | | | | | | | | | | |
R&D tax credit receivable
|
| | | | 122,013 | | | | | | 119,735 | | |
Prepaid and other current assets
|
| | | | (211,971) | | | | | | (1,413) | | |
Inventory
|
| | | | (249,844) | | | | | | — | | |
Accounts payable
|
| | | | 1,031,988 | | | | | | 42,654 | | |
Accrued liabilities
|
| | | | 1,815,775 | | | | | | (29,371) | | |
Accrued compensation
|
| | | | (390,730) | | | | | | (462,604) | | |
Accrued federal tax liability, penalties and interest
|
| | | | 786,468 | | | | | | 952,190 | | |
Interest payable
|
| | | | 3,595,142 | | | | | | 3,207,417 | | |
Interest payable to related parties
|
| | | | 6,435,287 | | | | | | 5,323,309 | | |
Deferred revenue
|
| | | | 1,023,007 | | | | | | — | | |
Payable to related parties
|
| | | | 134,169 | | | | | | 82,051 | | |
Net cash (used in) operating activities
|
| | | | (5,433,935) | | | | | | (3,679,014) | | |
INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of property, plant and equipment
|
| | | | (5,233) | | | | | | (53,932) | | |
Net cash (used in) investing activities
|
| | | | (5,233) | | | | | | (53,932) | | |
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Proceeds from loans
|
| | | | 6,216,732 | | | | | | 3,855,000 | | |
Principal payments on finance lease liabilities
|
| | | | (6,651) | | | | | | (12,519) | | |
Repayment of loans
|
| | | | (520,688) | | | | | | (26,855) | | |
Adjustment to shareholder receivables
|
| | | | (10,116) | | | | | | (5,715) | | |
Net cash provided by financing activities
|
| | | | 5,679,277 | | | | | | 3,809,911 | | |
Net increase in cash during period
|
| | | | 240,109 | | | | | | 76,965 | | |
Cash, beginning of period
|
| | | | 92,975 | | | | | | 16,010 | | |
Cash, end of period
|
| | | $ | 333,084 | | | | | $ | 92,975 | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES
|
| | | | | | | | | | | | |
Conversion of interest payable to debt
|
| | | $ | 2,661,100 | | | | | $ | (88,000) | | |
| | |
Year Ended December 31, 2023
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Total assets
|
| | | $ | 1,349,213 | | | | | $ | — | | | | | $ | 1,349,213 | | |
Accrued expenses and other current liabilities
|
| | | | 1,796,258 | | | | | | 7,625,000 | | | | | | 9,421,258 | | |
Total current liabilities
|
| | | | 126,222,699 | | | | | | 7,625,000 | | | | | | 133,847,699 | | |
Total liabilities
|
| | | | 126,222,699 | | | | | | 7,625,000 | | | | | | 133,847,699 | | |
Accumulated deficit
|
| | | | (151,559,883) | | | | | | (7,625,000) | | | | | | (159,184,883) | | |
Total members’ deficit
|
| | | | (151,559,883) | | | | | | (7,625,000) | | | | | | (159,184,883) | | |
| | |
Year Ended December 31, 2022
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Total assets
|
| | | $ | 800,703 | | | | | $ | — | | | | | $ | 800,703 | | |
Accrued expenses and other current liabilities
|
| | | | 222,647 | | | | | | 7,625,000 | | | | | | 7,847,647 | | |
Total current liabilities
|
| | | | 83,561,870 | | | | | | 7,625,000 | | | | | | 91,186,870 | | |
Total liabilities
|
| | | | 90,183,327 | | | | | | 7,625,000 | | | | | | 97,808,327 | | |
Accumulated deficit
|
| | | | (114,034,065) | | | | | | (7,625,000) | | | | | | (121,659,065) | | |
Total members’ deficit
|
| | | | (114,034,065) | | | | | | (7,625,000) | | | | | | (121,659,065) | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Total assets
|
| | | $ | 840,673 | | | | | $ | — | | | | | $ | 840,673 | | |
Accrued expenses and other current liabilities
|
| | | | 252,018 | | | | | | 7,625,000 | | | | | | 7,877,018 | | |
Total current liabilities
|
| | | | 71,823,322 | | | | | | 7,625,000 | | | | | | 79,448,322 | | |
Total liabilities
|
| | | | 74,911,664 | | | | | | 7,625,000 | | | | | | 82,536,664 | | |
Accumulated deficit
|
| | | | (96,838,428) | | | | | | (7,625,000) | | | | | | (104,463,428) | | |
Total members’ deficit
|
| | | | (96,838,428) | | | | | | (7,625,000) | | | | | | (104,463,428) | | |
| | |
Nine Months Ended September 30, 2023 (unaudited)
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Total assets
|
| | | $ | 734,469 | | | | | $ | — | | | | | $ | 734,469 | | |
Accrued expenses and other current liabilities
|
| | | | 197,030 | | | | | | 7,625,000 | | | | | | 7,822,030 | | |
Total current liabilities
|
| | | | 119,234,564 | | | | | | 7,625,000 | | | | | | 126,859,564 | | |
Total liabilities
|
| | | | 119,234,564 | | | | | | 7,625,000 | | | | | | 126,859,564 | | |
Accumulated deficit
|
| | | | (144,658,261) | | | | | | (7,625,000) | | | | | | (152,283,261) | | |
Total members’ deficit
|
| | | | (144,658,261) | | | | | | (7,625,000) | | | | | | (152,283,261) | | |
| | |
Six Months Ended June 30, 2023 (unaudited)
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Total assets
|
| | | $ | 824,638 | | | | | $ | — | | | | | $ | 824,638 | | |
Accrued expenses and other current liabilities
|
| | | | 204,479 | | | | | | 7,625,000 | | | | | | 7,829,479 | | |
Total current liabilities
|
| | | | 111,435,401 | | | | | | 7,625,000 | | | | | | 119,060,401 | | |
Total liabilities
|
| | | | 111,452,518 | | | | | | 7,625,000 | | | | | | 119,077,518 | | |
Accumulated deficit
|
| | | | (136,268,316) | | | | | | (7,625,000) | | | | | | (143,893,316) | | |
Total members’ deficit
|
| | | | (136,268,316) | | | | | | (7,625,000) | | | | | | (143,893,316) | | |
Contract liabilities
|
| |
In US$
|
| |||
Balance as of December 31, 2022
|
| | | | — | | |
Additions during the year
|
| | | | 1,023,007 | | |
Balance as of December 31, 2023
|
| | | | 1,023,007 | | |
| | |
Year Ended December 31,
|
| |||
| | |
2023
|
| |
2022
|
|
Numerator: | | | | | | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net (loss)
|
| | | $ | (35,532,791) | | | | | $ | (15,279,488) | | |
Dividend
|
| | | | (2,082,277) | | | | | | (1,927,830) | | |
Earnings available for common units
|
| | | $ | (37,615,068) | | | | | $ | (17,207,318) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average common units outstanding (basic)
|
| | | | 188,579,085 | | | | | | 67,134,921 | | |
Dilutive effect of potential membership units
|
| | | | — | | | | | | — | | |
Weighted average common units outstanding (diluted)
|
| | | | 188,579,085 | | | | | | 67,134,921 | | |
Basic earnings per unit
|
| | | $ | (0.20) | | | | | $ | (0.26) | | |
Diluted earnings per unit
|
| | | $ | (0.20) | | | | | $ | (0.26) | | |
| | |
Estimated
useful life |
| |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Finance lease ROU asset
|
| |
4 – 5 years
|
| | | $ | 33,662 | | | | | $ | 33,662 | | |
Computers and equipment
|
| |
3 – 5 years
|
| | | | 162,386 | | | | | | 175,011 | | |
Less: Accumulated depreciation and amortization
|
| | | | | | | (114,010) | | | | | | (95,234) | | |
Property and equipment, net
|
| | | | | | $ | 82,038 | | | | | $ | 113,439 | | |
|
Balance as of January 1, 2022
|
| | | $ | 518,453 | | |
|
Additions for current year tax credits earned
|
| | | | — | | |
|
Tax credits applied
|
| | | | (119,735) | | |
|
Balance as of December 31, 2022
|
| | | $ | 398,718 | | |
|
Additions for current year tax credits earned
|
| | | | — | | |
|
Tax credits applied
|
| | | | (122,013) | | |
|
Balance as of December 31, 2023
|
| | | $ | 276,705 | | |
| | |
As of December 31, 2023
|
| |
As of December 31, 2022
|
| ||||||||||||||||||||||||||||||
Entity
|
| |
Interest
Payable |
| |
Principal
Payable |
| |
Total
|
| |
Interest
Payable |
| |
Principal
Payable |
| |
Total
|
| ||||||||||||||||||
Azure, LLC
|
| | | $ | 1,904,740 | | | | | $ | 6,831,987 | | | | | $ | 8,736,727 | | | | | $ | 860,133 | | | | | $ | 6,586,987 | | | | | $ | 7,447,120 | | |
NACS, LLC
|
| | | | 20,939,396 | | | | | | 11,493,949 | | | | | | 32,433,345 | | | | | | 17,288,998 | | | | | | 11,493,949 | | | | | | 28,782,947 | | |
Assumed notes
|
| | | | 9,385,014 | | | | | | 3,770,119 | | | | | | 13,155,133 | | | | | | 7,874,215 | | | | | | 3,770,119 | | | | | | 11,644,334 | | |
Total
|
| | | $ | 32,229,150 | | | | | $ | 22,096,055 | | | | | $ | 54,325,205 | | | | | $ | 26,023,346 | | | | | $ | 21,851,055 | | | | | $ | 47,874,401 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Amortization of ROU Assets – Finance Leases
|
| | | $ | 5,160 | | | | | $ | 9,305 | | |
Interest on Lease Liabilities – Finance Leases
|
| | | | 294 | | | | | | 1,886 | | |
Short-term Lease Cost
|
| | | | 141,000 | | | | | | 125,700 | | |
Total Lease Cost
|
| | | $ | 146,454 | | | | | $ | 136,891 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Finance lease ROU assets, gross
|
| | | $ | 33,662 | | | | | $ | 33,662 | | |
Accumulated amortization
|
| | | | (33,662) | | | | | | (28,503) | | |
Finance lease ROU assets, net
|
| | | | — | | | | | | 5,159 | | |
Finance lease liabilities, current portion
|
| | | | — | | | | | | 6,355 | | |
Finance lease liabilities, less current portion
|
| | | | — | | | | | | — | | |
Total financing lease liabilities
|
| | | $ | — | | | | | $ | 6,355 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
|
Weighted Average Lease Term – Finance Leases
|
| |
0.00 year
|
| |
0.61 year
|
|
Weighted Average Discount Rate – Finance Leases
|
| |
0.00%
|
| |
16.45%
|
|
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Raw materials and parts
|
| | | $ | 182,455 | | | | | $ | — | | |
Work-in-progress
|
| | | $ | — | | | | | $ | — | | |
Finished goods
|
| | | $ | 67,389 | | | | | $ | — | | |
Total inventories
|
| | | $ | 249,844 | | | | | $ | — | | |
| | |
Total Units
|
| |
Weight-Average
Grant Date Fair Value Per Share |
| ||||||
Nonvested as of December 31, 2021
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 353,203 | | | | | | 0.01 | | |
Vested
|
| | | | (117,624) | | | | | | 0.01 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Nonvested as of December 31, 2022
|
| | | | 235,580 | | | | | $ | — | | |
Granted
|
| | | | 81,142 | | | | | | 0.14 | | |
Vested
|
| | | | (316,722) | | | | | | 0.04 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Nonvested as of December 31, 2023
|
| | | | — | | | | | $ | — | | |
Description
|
| |
Level
|
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
Liabilities | | | | | | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | | 3 | | | | | $ | 22,024,165 | | | | | $ | 5,652,553 | | |
Derivative Liabilities
|
| | | | 3 | | | | | $ | 922,834 | | | | | $ | 1,572,078 | | |
| | |
Maturities
|
| |
Effective Rate
|
| |
For the Year Ended
December 31, 2023 |
| |
For the Year Ended
December 31, 2022 |
| ||||||
Seaport notes
|
| |
2023
|
| |
12%
|
| | | | 12,670,200 | | | | | | 4,681,000 | | |
John Redmond notes
|
| |
2018 – 2024
|
| |
12.00% – 14.50%
|
| | | | 22,096,055 | | | | | | 21,851,055 | | |
Catalytic notes
|
| |
2020
|
| |
12%
|
| | | | 1,563,796 | | | | | | 1,421,633 | | |
Seed financing notes
|
| |
2024
|
| |
12%
|
| | | | 6,503,456 | | | | | | 6,424,145 | | |
Bay Point notes
|
| |
2023
|
| |
15%
|
| | | | 813,633 | | | | | | 670,000 | | |
Total Principal
|
| | | | | | | | | $ | 43,647,140 | | | | | $ | 35,047,833 | | |
Unamortized discount, including debt issuance costs
|
| | | | | | | | | | — | | | | | | (148,890) | | |
Accrued interest (compounded)
|
| | | | | | | | | | 45,348,977 | | | | | | 37,979,648 | | |
Total debt
|
| | | | | | | | | $ | 88,996,117 | | | | | $ | 72,878,591 | | |
Reported as: | | | | | | | | | | | | | | | | | | | |
Short-term debt
|
| | | | | | | | | $ | 88,996,117 | | | | | $ | 66,257,134 | | |
Issuance date
|
| |
Maturities
|
| |
Interest Rate
|
| |
Principal and Accrued Interest
|
| ||||||||||||
|
For the Year Ended
December 31, 2023 |
| |
For the Year Ended
December 31, 2022 |
| |||||||||||||||||
January 1, 2021
|
| |
March 31, 2024
|
| | | | 12.00% | | | | | $ | 985,227 | | | | | $ | 874,339 | | |
January 1, 2021
|
| |
March 31, 2024
|
| | | | 12.00% | | | | | $ | 4,803,224 | | | | | $ | 4,020,239 | | |
October 25, 2021
|
| |
March 31, 2024
|
| | | | 14.50% | | | | | $ | 547,938 | | | | | $ | 474,391 | | |
October 25, 2021
|
| |
March 31, 2024
|
| | | | 14.50% | | | | | $ | 1,232,860 | | | | | $ | 1,067,379 | | |
October 1, 2022
|
| |
March 31, 2024
|
| | | | 14.50% | | | | | $ | 1,167,478 | | | | | $ | 1,010,773 | | |
| | |
March 31, 2024
|
| |
December 31, 2023
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 4,818 | | | | | $ | 333,084 | | |
Prepaid expenses
|
| | | | 273,957 | | | | | | 244,030 | | |
R&D tax credit receivable
|
| | | | 250,143 | | | | | | 276,705 | | |
Inventory
|
| | | | 399,718 | | | | | | 249,844 | | |
Other current assets
|
| | | | 192,698 | | | | | | 163,512 | | |
Total current asset
|
| | | | 1,121,334 | | | | | | 1,267,175 | | |
Property and equipment, net
|
| | | | 73,918 | | | | | | 82,038 | | |
Total assets
|
| | | $ | 1,195,252 | | | | | $ | 1,349,213 | | |
LIABILITIES AND MEMBERS’ DEFICIT | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,376,463 | | | | | $ | 3,173,677 | | |
Accrued expenses and other current liabilities
|
| | | | 9,436,702 | | | | | | 9,421,258 | | |
Accrued compensation
|
| | | | 1,686,420 | | | | | | 1,610,052 | | |
Accrued federal tax liability, penalties and interest
|
| | | | 5,851,538 | | | | | | 5,415,149 | | |
Interest payable
|
| | | | 13,925,475 | | | | | | 12,749,929 | | |
Interest payable to related parties
|
| | | | 34,296,452 | | | | | | 32,599,048 | | |
Dividend payable
|
| | | | 388,793 | | | | | | 376,399 | | |
Deferred revenue
|
| | | | 1,089,477 | | | | | | 1,023,007 | | |
Derivative liabilities
|
| | | | 1,464,473 | | | | | | 922,834 | | |
Warrant liabilities
|
| | | | 35,067,357 | | | | | | 22,024,165 | | |
Related parties payable
|
| | | | 1,162,925 | | | | | | 885,041 | | |
Short-term debt, net
|
| | | | 22,052,085 | | | | | | 21,301,085 | | |
Short-term debt from related parties, net
|
| | | | 22,346,055 | | | | | | 22,346,055 | | |
Short-term finance lease liabilities
|
| | | | — | | | | | | — | | |
Total current liabilities
|
| | | | 152,144,215 | | | | | | 133,847,699 | | |
Long-term debt, net
|
| | | | — | | | | | | — | | |
Long-term debt from related parties, net
|
| | | | — | | | | | | — | | |
Total liabilities
|
| | | $ | 152,144,215 | | | | | $ | 133,847,699 | | |
Commitments and contingencies (Note 13) | | | | | | | | | | | | | |
Series A units subject to possible redemption, 9,965,000 units at a redemption value of $2.73 per unit and $2.68 per unit as of March 31, 2024 and December 31, 2023, respectively
|
| | | | 27,219,362 | | | | | | 26,686,397 | | |
Members’ deficit | | | | | | | | | | | | | |
Series A units, 245,300 units authorized, 245,300 units issued and outstanding as of March 31, 2024 and December 31, 2023 respectively
|
| | | | — | | | | | | — | | |
Series B units, 229,456,180 units authorized, 9,906,827 units issued and outstanding as of March 31, 2024 and December 31, 2023, respectively
|
| | | | — | | | | | | — | | |
Series C units, 1,748,264 units authorized, 1,584,327 units issued and outstanding as of March 31, 2024 and December 31, 2023, respectively
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | | | | | | | — | | |
Accumulated deficit
|
| | | | (178,168,325) | | | | | | (159,184,883) | | |
Total members’ deficit
|
| | | | (178,168,325) | | | | | | (159,184,883) | | |
Total liabilities and members’ deficit
|
| | | $ | 1,195,252 | | | | | $ | 1,349,213 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Operating expenses: | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 1,110,229 | | | | | $ | 368,536 | | |
Research and development expenses
|
| | | | 875,342 | | | | | | 821,850 | | |
Depreciation and amortization
|
| | | | 8,119 | | | | | | 10,033 | | |
Total operating expenses
|
| | | | 1,993,690 | | | | | | 1,200,419 | | |
Loss from operations
|
| | | | (1,993,690) | | | | | | (1,200,419) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,872,951) | | | | | | (2,295,943) | | |
Change in fair value of derivative liabilities
|
| | | | (541,639) | | | | | | (1,353,083) | | |
Change in fair value of warrant liabilities
|
| | | | (13,043,192) | | | | | | (5,090,482) | | |
Other income (expense), net
|
| | | | 14,019 | | | | | | — | | |
Total other income (expense):
|
| | | | (16,443,763) | | | | | | (8,739,508) | | |
Net loss
|
| | | $ | (18,437,453) | | | | | $ | (9,939,927) | | |
Net loss per unit: | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.08) | | | | | $ | (0.32) | | |
Weighted average number of units: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 226,967,982 | | | | | | 32,351,339 | | |
| | |
Series A Preferred
Nonvoting Units |
| |
Series B Units
|
| |
Series C Profit
Interest Nonvoting |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Members’
Deficit |
| ||||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2023
|
| |
Nonredeemable
Units |
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2022
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,590,106 | | | | | $ | — | | | | | | 1,336,067 | | | | | $ | — | | | | | $ | — | | | | | $ | (121,659,065) | | | | | $ | (121,659,065) | | |
Adjustment to shareholder receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (50) | | | | | | — | | | | | | (50) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 64,336 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,005 | | | | | | — | | | | | | 1,005 | | |
Preferred A Unit dividend
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (955) | | | | | | (497,334) | | | | | | (498,289) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,939,927) | | | | | | (9,939,927) | | |
Balance as of March 31, 2023
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,654,442 | | | | | $ | — | | | | | | 1,336,067 | | | | | $ | — | | | | | $ | — | | | | | $ | (132,096,326) | | | | | $ | (132,096,326) | | |
| | |
Series A Preferred
Nonvoting Units |
| |
Series B Units
|
| |
Series C Profit
Interest Nonvoting |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Members’
Deficit |
| ||||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2024
|
| |
Nonredeemable
Units |
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2023
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (159,184,883) | | | | | $ | (159,184,883) | | |
Adjustment to shareholder receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (630) | | | | | | — | | | | | | (630) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Preferred A Unit dividend
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 630 | | | | | | (545,989) | | | | | | (545,359) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (18,437,453) | | | | | | (18,437,453) | | |
Balance as of March 31, 2024
|
| | | | 245,300 | | | | | $ | — | | | | | | 9,906,827 | | | | | $ | — | | | | | | 1,584,327 | | | | | $ | — | | | | | $ | — | | | | | $ | (178,168,325) | | | | | $ | (178,168,325) | | |
| | |
Three Month Ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net loss
|
| | | $ | (18,437,453) | | | | | $ | (9,939,927) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 8,120 | | | | | | 10,033 | | |
Stock-based compensation expense
|
| | | | — | | | | | | 1,005 | | |
Gain from extinguishment of debt
|
| | | | — | | | | | | — | | |
Interest expense
|
| | | | — | | | | | | 37,423 | | |
Change in fair value of derivative liabilities
|
| | | | 541,639 | | | | | | 1,353,083 | | |
Change in fair value of warrant liabilities
|
| | | | 13,043,192 | | | | | | 5,090,482 | | |
Change in operating assets and liabilities: | | | | | | | | | | | | | |
R&D tax credit receivable
|
| | | | 26,562 | | | | | | 30,216 | | |
Prepaid and other current assets
|
| | | | (59,113) | | | | | | (72,957) | | |
Inventory
|
| | | | (149,874) | | | | | | — | | |
Accounts payable
|
| | | | 202,785 | | | | | | 120,084 | | |
Accrued liabilities
|
| | | | 15,444 | | | | | | (13,399) | | |
Accrued compensation
|
| | | | 76,368 | | | | | | (63,125) | | |
Accrued federal tax liability, penalties and interest
|
| | | | 436,389 | | | | | | 260,276 | | |
Interest payable
|
| | | | 1,175,546 | | | | | | 734,041 | | |
Interest payable to related parties
|
| | | | 1,697,404 | | | | | | 1,499,637 | | |
Deferred revenue
|
| | | | 66,470 | | | | | | — | | |
Payable to related parties
|
| | | | 4,884 | | | | | | 104,229 | | |
Net cash (used in) operating activities
|
| | | | (1,351,637) | | | | | | (848,899) | | |
INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of property, plant and equipment
|
| | | | — | | | | | | — | | |
Net cash (used in) investing activities
|
| | | | — | | | | | | — | | |
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Proceeds from loans
|
| | | | 1,024,000 | | | | | | 815,110 | | |
Principal payments on finance lease liabilities
|
| | | | — | | | | | | (2,851) | | |
Repayment of loans
|
| | | | — | | | | | | (2,298) | | |
Adjustment to shareholder receivables
|
| | | | (630) | | | | | | (50) | | |
Net cash provided by financing activities
|
| | | | 1,023,370 | | | | | | 809,911 | | |
Net increase in cash during period
|
| | | | (328,267) | | | | | | (38,988) | | |
Cash, beginning of period
|
| | | | 333,084 | | | | | | 92,975 | | |
Cash, end of period
|
| | | $ | 4,818 | | | | | $ | 53,987 | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES
|
| | | | | | | | | | | | |
Conversion of interest payable to debt
|
| | | $ | — | | | | | $ | — | | |
Contract liabilities
|
| |
In US$
|
| |||
Balance as of December 31, 2023
|
| | | | 1,023,007 | | |
Additions during the three months ended March 31, 2024
|
| | | | 0 | | |
Balance as of March 31, 2024
|
| | | | 1,023,007 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net (loss)
|
| | | $ | (18,437,453) | | | | | $ | (9,939,927) | | |
Dividend
|
| | | | (545,359) | | | | | | (498,289) | | |
Earnings available for common units
|
| | | $ | (18,982,812) | | | | | $ | (10,438,216) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average common units outstanding (basic)
|
| | | | 226,967,982 | | | | | | 32,351,339 | | |
Dilutive effect of potential membership units
|
| | | | — | | | | | | — | | |
Weighted average common units outstanding (diluted)
|
| | | | 226,967,982 | | | | | | 32,351,339 | | |
Basic earnings per unit
|
| | | $ | (0.08) | | | | | $ | (0.32) | | |
Diluted earnings per unit
|
| | | $ | (0.08) | | | | | $ | (0.32) | | |
| | |
Estimated
useful life |
| |
March 31,
2024 |
| |
December 31,
2023 |
| ||||||
Finance lease ROU asset
|
| |
4 – 5 years
|
| | | | 33,662 | | | | | | 33,662 | | |
Computers and equipment
|
| |
3 – 5 years
|
| | | | 162,386 | | | | | | 162,386 | | |
Less: Accumulated depreciation and amortization
|
| | | | | | | (122,130) | | | | | | (114,010) | | |
Property and equipment, net
|
| | | | | | | 73,918 | | | | | | 82,038 | | |
|
Balance as of December 31, 2023
|
| | | $ | 276,705 | | |
|
Additions for current year tax credits earned
|
| | | | — | | |
|
Tax credits applied
|
| | | | (26,562) | | |
|
Balance as of March 31, 2024
|
| | | $ | 250,143 | | |
| | |
As of March 31, 2024
|
| |
As of December 31, 2023
|
| ||||||||||||||||||||||||||||||
Entity
|
| |
Interest
Payable |
| |
Principal
Payable |
| |
Total
|
| |
Interest
Payable |
| |
Principal
Payable |
| |
Total
|
| ||||||||||||||||||
Azure, LLC
|
| | | $ | 2,188,308 | | | | | $ | 6,831,987 | | | | | $ | 9,020,294 | | | | | $ | 1,904,740 | | | | | $ | 6,831,987 | | | | | $ | 8,736,727 | | |
NACS, LLC
|
| | | | 21,922,159 | | | | | | 11,493,949 | | | | | | 33,416,108 | | | | | | 20,939,396 | | | | | | 11,493,949 | | | | | | 32,433,345 | | |
Assumed notes
|
| | | | 9,792,550 | | | | | | 3,770,119 | | | | | | 13,562,669 | | | | | | 9,385,014 | | | | | | 3,770,119 | | | | | | 13,155,133 | | |
Total
|
| | | $ | 33,903,017 | | | | | $ | 22,096,055 | | | | | $ | 55,999,072 | | | | | $ | 32,229,150 | | | | | $ | 22,096,055 | | | | | $ | 54,325,205 | | |
| | |
Three months ended
March 31, 2024 |
| |
Twelve months ended
December 31, 2023 |
| ||||||
Amortization of ROU Assets – Finance Leases
|
| | | $ | — | | | | | $ | 5,160 | | |
Interest on Lease Liabilities – Finance Leases
|
| | | | — | | | | | | 294 | | |
Short-term Lease Cost
|
| | | | 38,667 | | | | | | 141,000 | | |
Total Lease Cost
|
| | | $ | 38,667 | | | | | $ | 146,454 | | |
| | |
March 31,
2024 |
| |
December 31,
2023 |
| ||||||
Finance lease right-of-use assets, gross
|
| | | $ | 33,662 | | | | | $ | 33,662 | | |
Accumulated amortization
|
| | | | (33,662) | | | | | | (33,662) | | |
Finance lease right-of-use assets, net
|
| | | | — | | | | | | — | | |
| | |
March 31,
2024 |
| |
December 31,
2023 |
| ||||||
Raw materials and parts
|
| | | $ | 164,861 | | | | | $ | 182,455 | | |
Work-in-progress
|
| | | $ | 167,468 | | | | | $ | — | | |
Finished goods
|
| | | $ | 67,389 | | | | | $ | 67,389 | | |
Total inventories
|
| | | $ | 399,718 | | | | | $ | 249,844 | | |
| | |
Total Units
|
| |
Weight-Average
Grant Date Fair Value Per Share |
| |
Stock-Based
Compensation Expense |
| |||||||||
Nonvested as of December 31, 2022
|
| | | | 235,580 | | | | | | n/a | | | | | $ | 13,207 | | |
Granted
|
| | | | 81,142 | | | | | | 0.14 | | | | | | — | | |
Vested
|
| | | | (316,722) | | | | | | 0.04 | | | | | | 99,365 | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | |
Nonvested as of December 31, 2023
|
| | | | — | | | | | | n/a | | | | | $ | — | | |
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
Vested
|
| | | | — | | | | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | |
Nonvested as of March 31, 2024
|
| | | | — | | | | | | n/a | | | | | | — | | |
Description
|
| |
Level
|
| |
March 31, 2024
|
| |
December 31, 2023
|
| |||||||||
Liabilities
|
| | | | | | | | | | | | | | |||||
Warrant liabilities
|
| | | | 3 | | | | | $ | 35,067,357 | | | | | $ | 22,024,165 | | |
Derivative Liabilities
|
| | | | 3 | | | | | $ | 1,314,473 | | | | | $ | 922,834 | | |
| | |
Maturities
|
| |
Effective Rate
|
| |
March 31, 2024
|
| |
December 31, 2023
|
| ||||||
Seaport notes
|
| |
2023
|
| |
12%
|
| | | | 13,421,200 | | | | | | 12,670,200 | | |
John Redmond notes
|
| |
2018 – 2024
|
| |
12.00% – 14.50%
|
| | | | 22,096,055 | | | | | | 22,096,055 | | |
Catalytic notes
|
| |
2020
|
| |
12%
|
| | | | 1,563,796 | | | | | | 1,563,796 | | |
Seed financing notes
|
| |
2024
|
| |
12%
|
| | | | 6,503,456 | | | | | | 6,503,456 | | |
Bay Point notes
|
| |
2023
|
| |
15%
|
| | | | 813,633 | | | | | | 813,633 | | |
Total Principal
|
| | | | | | | | | $ | 44,398,140 | | | | | $ | 43,647,140 | | |
Accrued interest (compounded)
|
| | | | | | | | | | 48,221,927 | | | | | | 45,348,977 | | |
Total debt
|
| | | | | | | | | $ | 92,620,067 | | | | | $ | 88,996,117 | | |
Reported as: | | | | | | | | | | | | | | | | | | | |
Short-term debt
|
| | | | | | | | | | 92,620,067 | | | | | $ | 88,996,117 | | |
Long-term debt
|
| | | | | | | | | | — | | | | | | — | | |
Total
|
| | | | | | | | | $ | 92,620,067 | | | | | $ | 88,996,117 | | |
| | | | | | | | | | | |
Principal and Accrued Interest
|
| |||||||||
Issuance date
|
| |
Maturities
|
| |
Interest Rate
|
| |
As of March 31, 2023
|
| |
As of December 31, 2023
|
| |||||||||
January 1, 2021
|
| |
March 31, 2024
|
| | | | 12.00% | | | | | $ | 1,015,080 | | | | | $ | 985,227 | | |
January 1, 2021
|
| |
March 31, 2024
|
| | | | 12.00% | | | | | $ | 4,948,767 | | | | | $ | 4,803,224 | | |
October 25, 2021
|
| |
March 31, 2024
|
| | | | 14.50% | | | | | $ | 568,042 | | | | | $ | 547,938 | | |
October 25, 2021
|
| |
March 31, 2024
|
| | | | 14.50% | | | | | $ | 1,278,094 | | | | | $ | 1,232,860 | | |
October 1, 2022
|
| |
March 31, 2024
|
| | | | 14.50% | | | | | $ | 1,210,313 | | | | | $ | 1,167,478 | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-4 | | | |
| | | | | A-7 | | | |
| | | | | A-8 | | | |
| | | | | A-8 | | | |
| | | | | A-8 | | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-13 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-18 | | | |
| | | | | A-18 | | | |
| | | | | A-18 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-34 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-52 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-57 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-1-1 | | | |
| | | | | A-2-1 | | | |
| | | | | A-3-1 | | |
Exhibit
|
| |
Description
|
|
Exhibit A | | | Form of Lock-Up Agreement | |
Exhibit B | | | Form of Sponsor Support Agreement | |
Exhibit C | | | Form of Insider Letter Amendment | |
|
If to any Purchaser Party at or prior to the Closing, to:
|
| | with a copy (which will not constitute notice) to: | |
|
Mars Acquisition Corp.
Americas Tower, 1177 Avenue of the Americas Suite 5100 New York, New York 10036 Attn: Karl Brenza, CEO & CFO Telephone: (914) 374-0060 Email: kbrenza@verizon.net |
| |
VCL Law LLP
1945 Old Gallows Road, Suite 630 Vienna, Virginia 22182
Attn:
Fang Liu, Esq.
Bin Hu Karg, Esq.
Telephone No.: (703) 919-7285
Email:fliu@vcllegal.com;bhkarg@vcllegal.com |
|
|
If to the Company, to:
ScanTech Identification Beam Systems, LLC
1735 Enterprise Drive Buford, Georgia 30518 Attn: Dolan Falconer, President and CEO Email: dfalconer@scantechibs.com |
| |
with a copy (which will not constitute notice) to:
Ellenoff Grossman & Schole LLP
1345 Avenue of the Americas, 11th Floor New York, New York 10105
Attn:
Stuart Neuhauser, Esq.
Matthew A. Gray, Esq
Telephone No.: (212) 370-1300
Email: sneuhauser@egsllp.com; mgray@egsllp.com |
|
|
If to the Seller Representative to:
Dolan Falconer
ScanTech Identification Beam Systems, LLC 1735 Enterprise Drive Buford, Georgia 30518 Email: dfalconer@scantechibs.com |
| |
with a copy (which will not constitute notice) to:
Ellenoff Grossman & Schole LLP
1345 Avenue of the Americas, 11th Floor New York, New York 10105
Attn:
Stuart Neuhauser, Esq.
Matthew A. Gray, Esq
Telephone No.: (212) 370-1300
Email: sneuhauser@egsllp.com; mgray@egsllp.com |
|
| If to Pubco or any Surviving Subsidiary after the Closing, to: | | | with a copy (which will not constitute notice) to: | |
|
ScanTech AI Systems Inc.
1735 Enterprise Drive Buford, Georgia 30518 Attn: Dolan Falconer, President and CEO Email: dfalconer@scantechibs.com |
| |
Ellenoff Grossman & Schole LLP
1345 Avenue of the Americas, 11th Floor New York, New York 10105
Attn:
Stuart Neuhauser, Esq.
Matthew A. Gray, Esq.
Telephone No.: (212) 370-1300
Email:sneuhauser@egsllp.com; mgray@egsllp.com
-and-
VCL Law LLP
1945 Old Gallows Road, Suite 630 Vienna, Virginia 22182
Attn:
Fang Liu, Esq.
Bin Hu Karg, Esq.
Telephone No.: (703) 919-7285
Email:fliu@vcllegal.com; bhkarg@vcllegal.com |
|
| | | | | ||||
| | | | Name: | | | | |
| | | | Title: | | | Chief Executive Officer | |
Exhibit No.
|
| |
Description
|
|
4.1 | | | | |
4.2 | | | | |
4.3 | | | | |
4.4 | | | | |
4.5 | | | | |
5.1** | | | Opinion of VCL Law LLP. | |
8.1** | | | Tax opinion of VCL Law LLP. | |
10.1 | | | | |
10.2 | | | | |
10.3 | | | | |
10.4 | | | | |
10.5 | | | | |
10.6** | | | Form of Director and Officer Indemnification Agreement | |
10.7** | | | Form of Consulting Agreement between Karl Brenza and ScanTech AI Systems Inc. | |
10.8 | | | | |
10.9 | | | | |
10.10 | | | | |
10.11 | | | | |
10.12 | | | | |
10.13 | | | | |
10.14 | | | | |
10.15 | | | | |
10.16 | | | | |
10.17*** | | | | |
10.18*** | | | | |
10.19*** | | | | |
10.20 | | | | |
10.21 | | | | |
10.22 | | | | |
10.23 | | | | |
10.24 | | | | |
10.25 | | | | |
10.26 | | | |
Exhibit No.
|
| |
Description
|
|
10.27* | | | | |
23.1* | | | | |
23.2* | | | | |
23.3** | | | Consent of VCL Law LLP (included as part of Exhibit 5.1 and Exhibit 8.1) | |
23.4 | | | | |
24.1 | | | | |
99.1 | | | | |
99.2 | | | | |
99.3 | | | | |
99.4 | | | | |
99.5 | | | | |
107 | | | |
|
Name
|
| |
Position
|
| |
Date
|
|
|
/s/ Karl Brenza
Karl Brenza
|
| |
Chief Executive Officer, Chief Financial Officer and Director
(Principal Executive Officer and Principal Financial and Accounting Officer) |
| |
July 30, 2024
|
|
Exhibit 10.17
Certain identified information, indicated by [***], has been excluded from the exhibit because it is both (i) not material and (ii) would likely cause competitive harm if publicly disclosed.
Date: 10-Oct-2023 | Purchase Order: PO-51553 |
No. | Item | Unit Price | Qty | Extended Price | ||||
1 | SENTINEL CT Checkpoint Baggage Scanning System | [***] | 8 | [***] | ||||
SENTINEL CT Checkpoint Baggage Scanning System -Includes set of 50cm Ingress and Egress Tunnel extensions (Doghouses), 32” UHD Monitor & Control panel. | ||||||||
2 | SENTINEL CT Smart Conveyance System | [***] | 8 | [***] | ||||
SENTINEL CT Smart Conveyance System Bill of Material includes: | ||||||||
1 - Smart Ingress Conveyor System consisting of: | ||||||||
1 - 2.7m Declining Gravity Roller Conveyor, plus; | ||||||||
1 - 2.1m Powered Roller Conveyor w/ 2 Zones | ||||||||
1 - Smart Egress Conveyor System consisting of: | ||||||||
1 - 3m Powered Roller Conveyor w/ 5 Zones, plus; | ||||||||
1 - 90° Diverter Transfer Unit | ||||||||
1 - 2.2m Gravity Roller Conveyor | ||||||||
1 - Inspection Table & Return Conveyor System consisting of: | ||||||||
1 - 1m Ball Table for Manual Bag Inspection, plus; | ||||||||
1 - 2.4m Declining Gravity Roller Return Conveyor | ||||||||
1 - PLC Conveyance Control Computer | ||||||||
1 - Set of Acrylic Personnel Protection Panels consisting of: | ||||||||
2 - Clear Ingress Panels attached to 2.1m Powered Roller Conveyor | ||||||||
3 - One-Way Egress Panels attached to 3m Powered Roller Conveyor | ||||||||
Subtotal GST/HST PST/QST Total | [***] [***] [***] [***] |
www.visiontecsystems.com
247 Armstrong Ave, Unit 1, Georgetown, ON, L7G 4X6, Canada T: 905-702-8901 F: 905-873-8265 info@visiontecsystems.com
Page 1 of 2
Date: 10-Oct-2023 | Purchase Order: PO-51553 |
Special Instructions: Payment Terms: 1) [***] Down PO Value Net 10 Days after Order Placed. 2) [***] per EXW Shipment Value Net 30 Days 3) [***] per System Value-Installation & Acceptance Net 30 Days |
Acceptance:
ScanTech Identification Beam Systems
/s/ Dolan Falconer | |
Dolan Falconer, President & CEO |
Visiontec Systems
/s/ Dave Corrigan | |
Dave Corrigan, President |
www.visiontecsystems.com
247 Armstrong Ave, Unit 1, Georgetown, ON, L7G 4X6, Canada T: 905-702-8901 F: 905-873-8265 info@visiontecsystems.com
Page 2 of 2
Exhibit 10.18
Certain identified information, indicated by [***], has been excluded from the exhibit because it is both (i) not material and (ii) would likely cause competitive harm if publicly disclosed.
Date: 12-Oct-2023 | Purchase Order: PO-51558 |
Vendor | PO No.: | PO-51558 |
ScanTech Identification Beam Systems, LLC | Due Date: | 31-Dec-2023 |
1735 Enterprise Drive | Ordered By: | Vasco Aguiar |
Buford GA 30518 | Vendor Quote No.: | Visiontec-83123.dvw.Rev 9 |
United States | Currency: | USD |
(678) 318-8441 |
Bill To: | Ship To: | Shipping Method: | Prepaid - Delivered |
Visiontec (2008) Ltd. | Visiontec Systems | Incoterm: | EXW |
247 Armstrong Ave Unit 1 | 247 Armstrong Ave Unit 1 | Terms: | Special Instructions Below |
Georgetown ON L7G 4X6 | Georgetown ON L7G 4X6 | ||
Canada | Canada | ||
ap@visiontecsystems.com | Attn: Debra Bates |
No. | Item | Unit Price | Qty | Extended Price | ||||
1 | SENTINEL CT Checkpoint Baggage Scanning System SENTINEL CT Checkpoint Baggage Scanning System -Includes set of 50cm Ingress and Egress Tunnel extensions (Doghouses), 32" UHD Monitor & Control panel. |
[***] | 5 | [***] | ||||
2 | SENTINEL CT Smart Conveyance System | [***] | 5 | [***] | ||||
SENTINEL CT Smart Conveyance System | ||||||||
3 | SENTINEL CT Rubbermaid Bins w/traction tape - 50.8cm x 38.1cm x 12.7cm | [***] | 3,000 | [***] | ||||
SENTINEL CT Rubbermaid Bins w/traction tape - 50.8cm x 38.1cm x 12.7cm | ||||||||
Subtotal | [***] | |||||||
GST/HST | [***] | |||||||
PST/QST | [***] | |||||||
Total |
Special Instructions:
Payment Terms:
1) [***] Down PO Value Net 10 Days after Order Placed.
2) [***] per EXW Shipment Value Net 30 Days
3) [***] per System Value-Installation & Acceptance Net 30 Days
www.visiontecsystems.com
247 Armstrong Ave, Unit 1, Georgetown, ON, L7G 4X6, Canada T: 905-702-8901 F: 905-873-8265 info@visiontecsystems.com
Page 1 of 2
Date: 12-Oct-2023 | Purchase Order: PO-51558 |
Acceptance:
ScanTech Identification Beam Systems | |
/s/ Dolan Falconer | |
Dolan Falconer, President & CEO | |
Visiontec Systems | |
/s/ Dave Corrigan | |
Dave Corrigan, President |
www.visiontecsystems.com
247 Armstrong Ave, Unit 1, Georgetown, ON, L7G 4X6, Canada T: 905-702-8901 F: 905-873-8265 info@visiontecsystems.com
Page 2 of 2
Exhibit 10.19
Certain identified information, indicated by [***], has been excluded from the exhibit because it is both (i) not material and (ii) would likely cause competitive harm if publicly disclosed.
Distributorship Agreement
THIS AGREEMENT made this 24th day of March, 2023, by and between ScanTech Identification Beam Systems LLC. whose principal place of business is located at 1735 Enterprise Dr, Buford, GA 30518 - USA (hereinafter referred to as “ScanTech”), a corporation incorporated under the laws of the State of Georgia, having its principal office in Buford GA, ("Manufacturer"), and Agop Havluciyan X Ray Güvenlik Sistemleri Merkezi Sanayi ve Ticaret Ltd. Şti. a company organized under the laws of Turkey, with offices at Beylikdüzü OSB Mah, Mermiceler San. Sit.10 cadde No 14, Beylikdüzü, Istanbul, Turkey (known as XRC) ("Distributor"), with Manufacturer and Distributor collectively referred to as the “Parties”. For good and valuable consideration, the sufficiency of which is hereby acknowledged by all Parties, Manufacturer and XRC agrees as follows:
1. | ScanTech Identification Beam Systems LLC. is engaged in the development, manufacture and sale of the x-ray screening technology as more fully described in Exhibit A hereto, which may be amended from time to time by Manufacturer (the “Products”). |
2. | Distributor is experienced in the sale and distribution of the Products either directly or through its subsidiaries or divisions. |
3. | Appointment and Acceptance - Manufacturer hereby appoints Distributor as its exclusive distributor and agent in the Territory as defined in Exhibit B with respect to the Products as defined in Section 5. Manufacturer shall not grant or otherwise promise the same or similar rights or any right to sale, offer to sell, market, distribute, rent, loan or otherwise make the Products available in the Territory to any other entity with respect to the Territory, except in the circumstances covered by clauses 7 and 12c. The exclusivity of Distributor with respect to the Territory is a material term of this Agreement. |
4. | Account Manager– For the purposes of this agreement and for the duration of this agreement; Simon Lyster shall be recognized the Manufacturer Sales Representative responsible for supporting the Distributor with sales and business development support and assistance. |
5. | Products - The "Products" of the Manufacturer to be promoted for sale and to be sold by the Distributor are all products and services of manufacturer set forth in Exhibit A. |
6. | Product Pricing - Distributor's pricing is defined in Exhibit A. The sale price of the Products will be negotiated by the Parties. Any special pricing requests shall be negotiated on a case by case basis. All payments for the Products shall be made in U.S. Dollars. |
7. | Manufacturer OEM Agreements - Manufacturer has signed OEM Agreements (which means other companies are allowed to distribute equipment made by Manufacturer but using another brand) throughout the world. This does not mean and cannot be interpreted as any breach to the exclusivity clause herein described unless those products are sold, marketed or offered for sale, distribution, rental, placement, loan or in any other way offered for placement in the Territory without prior written permission of the Distributor. |
8. | Order – An Order shall mean any commitment to purchase Manufacturer's products that calls for shipment into Distributor's territory or to any Customers affiliated with the Distributor. |
9. | Acceptance of Orders - All Orders are subject to acceptance or rejection by an authorized officer of the Manufacturer and to the approval of Manufacturer's credit department. The Manufacturer shall be responsible for all credit risks and collections. If the Manufacturer notifies the Distributor of its acceptance or rejection of an order, a copy of any written notification shall be transmitted to the Distributor. |
a. | Each order shall be a firm purchase order in writing specifying (a) the Products ordered, (b) the quantity of each Product to be purchased and (c) requested delivery dates. All purchase orders shall be in writing signed by Distributor and sent to Manufacturer by email. Manufacturer will review all purchase orders received and will send the Distributor an order confirmation, for all purchase orders that have been accepted by Manufacturer. |
b. | All payments for the Products shall be made in U.S. Dollars. |
10. | Terms of Sale - All sales between the Manufacturer and Distributor shall be at prices and upon terms established by the Manufacturer and defined in the Exhibit A or as negotiated. The Manufacturer shall have the right, in its discretion, from time to time, to establish, change, alter or amend prices and other terms and conditions of sale. The Distributor shall not accept orders in the Manufacturer's name. |
11. | Payment Terms. All payments to Manufacturer, unless otherwise agreed upon in advance, will be due Net 30 days from the latter of the date Distributor receives Manufacturer's invoice or the date the Distributor receives Manufacturer’s Factory Acceptance Test results for “sold” system(s). Manufacturer may request progress payments as negotiated with Distributor on a case-by-case basis. All payments will be made in U.S. Dollars according to the equipment model ordered as listed in the Exhibit A. |
12. | The Distributor’s Relationship and Conduct of Business – |
a. | Distributor shall maintain a sales presence in the defined territory and devote such time as may be reasonably necessary to sell and promote the Manufacturer's products within the defined territory. |
b. | Distributor shall not sell the Products, directly or indirectly, outside the Territory without the knowledge and prior written permission of Manufacturer. |
c. | Should the Distributor elect not to bid on any customer sales opportunity in their exclusive territory, for any reason, where Manufacturer products are technically qualified for the purchase requirements and Distributor has notified Manufacturer in writing that it will not elect to bid on the opportunity, Manufacturer retains the right to assign the omitted sales opportunity to a Distributor of its choice. The Parties agree to inform each other about any sales opportunities of which they are aware in the Territory. |
d. | Distributor will: |
i. | Conduct all its business in its own name and in such manner it may see fit. |
ii. | Pay all expenses whatever of its office and activities, and |
iii. | Be responsible for the acts and expenses of its employees. |
e. | Nothing in this Agreement shall be construed to constitute the Distributor as the partner, employee or agent of the Manufacturer nor shall either party have any authority to bind the other in any respect, it being intended that each shall remain an independent contractor responsible only for its own actions. |
f. | The Distributor shall not, without the Manufacturer's prior written approval, alter, enlarge, or limit orders; make representations or guarantees concerning the Manufacturer's products; or accept the return of, or make any allowance for such products. |
g. | The Distributor shall furnish to the Manufacturer's Credit Department any information that it may have from time to time relative to the credit standing of the Distributor’s organization or any of its customers. The Distributor may be required to assist in the collection of past due accounts receivable balances from their customers when deemed necessary by the Manufacturer. |
h. | The Distributor shall abide by the Manufacturer's policies and communicate same to the Distributor's customers. |
i. | Distributor must submit to Manufacturer the sales forecast of his Territories upon signing this agreement and semi-annually on January 1 and July 1 thereafter. Distributor hereby acknowledges that concentrated effort on its part is essential if this Agreement is to realize the success contemplated by the Parties. |
j. | The Manufacturer shall be solely responsible for the design, development, supply, production and performance of its products and the protection of its patents, trademarks and trade names. The Manufacturer agrees to and shall indemnify and hold Distributor harmless from and against and to pay all losses, costs, damages or expenses whatsoever, including reasonable attorney's fees, which the Distributor may sustain or incur on account of infringement or alleged infringement of patents, trademarks, trade names, other intellectual property right or breach of warranty in any way resulting from the sale of Manufacturer's products. |
k. | Manufacturer hereby grants permission for Distributor to display the Manufacturer trademark in relation to the Products as may be appropriate to market and sell the Products in the Territory. Distributor shall not use any portion of Manufacturer’s trademark or service mark (collectively “Marks”) as part of Distributor’s firm, corporate or business name, and shall not use the trademark in any way other than to designate the Products. Distributor agrees to obtain the prior written approval from Manufacturer for the manner in which Distributor displays the trademark in Distributor’s marketing materials and website and at trade shows. Distributor hereby acknowledges Manufacturer’s proprietary rights in the Marks and undertakes not to do anything, during or after the term of this Agreement that could adversely affect such proprietary rights or the distinctiveness of the Marks. Distributor shall exercise reasonable vigilance to detect and shall report to Manufacturer any instances coming to Distributor’s attention of infringement by any party of the Marks. During the term of this Agreement, Distributor shall be entitled to add the Products to its sales brochures, website and product list. Distributor shall be responsible for the expense of product promotion in the Territory. Distributor shall provide Manufacturer with copies of any documents created by the Distributor to promote or inform the Distributors Customers of the product/s. Manufacturer will not be responsible for the content of any documents produced by the Distributor. |
l. | The Manufacturer shall furnish to the Distributor, demonstration technology where available and to be determined by Manufacturer, catalog software files, literature software files and any other material software files necessary for the proper promotion and sale of its products in the territory. Any literature which is not used or other equipment belonging to the Manufacturer shall be returned to the Manufacturer at its request. |
m. | If for any reason excluding sale of the product to the Distributor, the Distributor, at the Manufacturer's request, takes possession of Manufacturer's products, the risk of loss or damage to or destruction of such products shall be borne by the Manufacturer, and the Manufacturer shall indemnify and hold the Distributor harmless against any claims, debts, liabilities or causes of action resulting from any such loss, damage, or destruction. |
n. | The Manufacturer will keep the Distributor fully informed about sales and promotional policies and programs affecting the Distributor's territory. The Distributor agrees to keep the Manufacturer fully informed about sales and promotional policies and programs affecting the Distributor's territory. |
o. | Distributor is responsible for all installations of Products sold by itself including initial uncrating, turning on, testing, adjusting, conducting performance verification, conducting a radiation survey and delivering the equipment ‘turnkey’ to the end user. |
13. | Manufacturers Responsibilities |
a. | The Manufacturer will provide spare parts at a Distributor price for systems sold at a Distributor price for a minimum period of 5 years after the warranty expires, unless otherwise specified prior to an order for the product being accepted. |
b. | The Manufacturer will inform and make available to the Distributor all software updates or upgrades at a Distributor price for systems sold. |
c. | The Manufacturer will inform the Distributor of all changes made to the system in a timely manner. |
14. | Term of Agreement and Termination - This Agreement shall be effective on the Effective Date, and shall continue in force for a three (3) year period. Six (6) months prior to the expiry of the contract the Manufacturer will review the contract performance with the Distributor and may renew the entire contract including any or all of the Territories covered by the contract based on this review. |
This Agreement may be terminated:
a. | By the Manufacturer: |
i. | If the Distributor, without Manufacturer's written consent, offers, promotes or sells any product which is competitive with any product the Distributor is to offer, promote or sell for the Manufacturer in accordance with the terms of this Agreement, and written notice of this breach of the Agreement is mailed by Registered or Certified mail to or served upon the Distributor, the breach is not cured within ten (10) days after receipt of such notice by the Distributor, and written notice of termination is mailed by Registered or Certified mail to or served upon the Distributor. |
b. | By Distributor: |
i. | If the Manufacturer fails to supply Products as agreed herein, or fails to ensure that third parties do not interfere with the exclusivity of Distributor’s rights in the Territory under this Agreement and written notice of this breach of the Agreement is mailed by Registered or Certified mail to or served upon the Manufacturer, the breach is not cured within ten (10) days after receipt of such notice by the Manufacturer, and written notice of termination is mailed by Registered or Certified mail to or served upon the Manufacturer. |
c. | By either party: |
i. | In the event of the other party's unreasonable and repeated failure to perform the terms and conditions of this Agreement, written notice of the failure is mailed by Registered or Certified mail to or served upon that party, the failure is not cured within thirty (30) days after receipt of such notice, and written notice of termination is mailed by Registered or Certified mail to or served on that party, or |
ii. | One year following written notice to the Manufacturer or Distributor by Registered or Certified mail in the event the Manufacturer or Distributor sells substantially all of the assets of its business or there is a change of 50% or more of its present ownership, or it is merged with another firm, corporation or business and the Manufacturer or Distributor is not the surviving company. |
iii. | Upon immediate written notice to the other party by Registered or Certified mail in the event that party has filed or has filed against it a petition in bankruptcy (which is not dismissed within thirty (30) days after it is filed) or that party makes an assignment for the benefit of creditors; or |
iv. | By mutual written agreement. |
15. | Order Cancellation - Distributor may cancel any order prior to shipment. Any cancellation must be in writing. Canceled purchase orders, with a total value of more than $300,000.00 (three hundred thousand dollars USD) are subject to restocking fees of 7%. |
16. | General - This Agreement contains the entire understanding of the parties, shall supersede any other oral or written agreements, and shall be binding upon and inure to the benefit of the parties' successors and assigns. It may not be modified in any way without the written consent of both parties. The Distributor shall not have the right to assign this Agreement in whole or in part without the Manufacturer's written consent. |
17. | Indemnification – Distributor shall indemnify, defend and hold harmless Manufacturer and its officers, director, shareholders, affiliates, agents, representatives, employees, successors and assigns (collectively, the “Related Manufacturer Parties”) from and against any and all liabilities, losses, damages, injuries, costs, expenses, causes of action, claims, suits, demands, legal proceedings, assessments and similar matters, including without limitation attorneys’ fees, resulting from or arising out of the failure or negligence of Distributor to fully and completely perform and comply with its obligations hereunder or any act or omission of Distributor or any of Distributor’s officers, director, shareholders, affiliates, agents, representatives, employees and successors. |
Manufacturer shall indemnify, defend and hold harmless Distributor and its officers, director, shareholders, affiliates, agents, representatives, employees, successors and assigns (collectively, the “Related Distributor Parties”) from and against any and all liabilities, losses, damages, injuries, costs, expenses, causes of action, claims, suits, demands, legal proceedings, assessments and similar matters, including without limitation attorneys’ fees, resulting from or arising out of the failure or negligence of Manufacturer to fully and completely perform and comply with its obligations hereunder or any act or omission of Manufacturer or any of Manufacturer’s officers, director, shareholders, affiliates, agents, representatives, employees and successors. This is in addition to the Manufacturer’s indemnities set forth in Section 12.
18. | Construction of Agreement - This Agreement shall be construed according to the laws of the State of Georgia (USA). |
19. | Complete Agreement - This Agreement is the complete agreement between the parties with regard to the subject made hereof. There are no representations or agreements between the parties except those set forth herein. |
20. | Severability - In the event any one or more of the provisions herein shall be determined to be invalid or unenforceable, the remaining provisions shall not be affected or impaired by such invalidity or unenforceability. |
21. | Disputes and Arbitration - The parties agree that any disputes or questions arising hereunder, including the construction or application of this Agreement, shall be settled by arbitration in accordance with the rules of the American Arbitration Association then in force. If the parties cannot agree upon an arbitrator within ten (10) days after demand by either of them, either or both parties may request the American Arbitration Association to name a panel of five (5) arbitrators. The parties agree to adhere to the American Arbitration Association’s process for selecting an arbitrator. The decision of the arbitrator shall be final and binding upon the parties both as to law and to fact and shall not be appealable to any court in any jurisdiction. The expenses of the arbitrator shall be shared equally by the parties, unless the arbitrator determines that the expenses shall be otherwise assessed. |
22. | Product Warranty - Manufacturer to warranty such products for parts and labor for not less than twelve months. Installation should be executed within three months of Distributor equipment delivery receipt unless otherwise required by the end user or customer and agreed by the Manufacturer. Distributor must provide Manufacturer with system serial number, system installation address and End User contact information. |
23. | Services - Manufacturer shall, at the request of Distributor, make reasonable attempts to provide technical support, training or other services to Distributor or its customers. Manufacturer will make such services available to Distributor on an as-needed basis. Manufacturer shall attempt to collaborate with Distributor to avoid excessive fees. Distributor shall be responsible for its staff time, travel and per diem related costs associated with the training. |
24. | Parts and Labor Warranty – Manufacturer’s obligations with respect to the Products are strictly limited to the standard warranty: twelve months from installation. Installation should be executed within three months of Distributor equipment delivery receipt unless otherwise required by the end user or customer and agreed by Manufacturer. Distributor must provide Manufacturer with system serial number, system installation address and End User contact information. |
25. | Insurance – Distributor and Manufacturer shall maintain adequate insurance to cover its obligations hereunder. Distributor and Manufacturer shall provide evidence of such coverage upon request. |
a. | Manufacturer represent and warrants that it does and shall carry and maintain, at its sole expense, with financially sound and reputable insurers with an AM Best rating of not less than “A-” or an S&P rating of not less than “A-,” insurance coverage (including workers’ compensation, errors and omissions, and commercial general liability) with respect to the conduct of its business in such amounts as are customary for well-insured companies engaged in similar business, and in no event less than $10,000,000 US for each occurrence for products liability coverage. |
b. | Distributor represents and warrants that it does and shall carry and maintain, at its sole expense, with financially sound and reputable insurers with an AM Best rating of not less than “A-” or an S&P rating of not less than “A-,” insurance coverage (including workers’ compensation, errors and omissions, and commercial general liability) with respect to the conduct of its business in such amounts as are customary for well-insured companies engaged in similar business, and in no event less than $10,000,000 US for each occurrence for products liability coverage. |
26. | Confidential Information - The Parties agree to maintain in confidence and, not to disclose, reproduce, or copy any software, hardware, materials or specifications, client lists, pricing, marketing efforts and strategies, common proprietary or company classified information that are provided to the other Party during the performance of this Agreement and clearly marked as confidential. Each party agrees to use the other party's confidential information only as authorized in this Agreement and to use diligent efforts, and at least the same degree of care used to protect its own confidential information, during the term of the Agreement and following its expiration or termination. |
27. | Foreign Corrupt Practices - Distributor agrees to conduct its business within the bounds of applicable law and regulation, including the United States Foreign Corrupt Practices Act. The Distributor hereby states that he has read, understands and will comply with the terms of the Foreign Corrupt Practices Act as applicable, a copy of which is attached hereto as Exhibit C. |
28. | Data and proprietary rights - Manufacturer retains for itself exclusively all proprietary rights (including manufacturing rights) in and to all designs, engineering details, and other data pertaining to the Products, and to all discoveries, inventions, patent rights, products, and all other property rights arising out of work done solely by Manufacturer. A copyright notice on any data does not by itself constitute or evidence a publication or public disclosure. |
29. | Force majeure - Neither party shall be liable to the other party for any alleged loss or damages resulting from delays in performance (including loss or damages resulting from delivery of the Products being delayed) caused by any act of God, fire, casualty, flood, war, failure of public utilities, injunction, or any act, exercise, assertion, or requirement of governmental authority, earthquake, labor strike, riot, accident, shortage, delay in transportation, or any other cause beyond the reasonable control of the party invoking this provision. If such party shall have used its best efforts to avoid such occurrence and minimize its duration, and has given prompt written notice to the other party, then the affected party’s performance shall be excused and the time for performance shall be extended for the period of delay or inability to perform due to such occurrence. |
30. | Governing Law - This Agreement shall be governed by, and construed and enforced in accordance with, the US and Georgia state laws. |
31. | Notices - All notices, demands or other communications by either party to the other shall be in writing and shall be effective upon personal delivery or if sent by mail seventy-two (72) hours after deposited in the United States mail, first class postage, prepaid, Registered or Certified, and all such notices given by mail shall be sent and addressed as follows until such time as another address is given by notice pursuant to this provision 16 |
If to ScanTech (Manufacturer):
Dolan Falconer,
President & CEO
735 Enterprise Dr, Buford, GA 30518
USA
If to The X-Ray Center (Manufacturer Distributor):
Mikael Havluciyan
COO/CLO
Beylikdüzü OSB Mah
Mermiceler San. Sit.10 cadde No 14, Beylikdüzü,
Istanbul
Turkey
IN WITNESS WHEREOF, the parties hereto have executed this Agreement on the day and year first above written in multiple counterparts, each of which shall be considered an original.
ScanTech Identification Beam Systems LLC. | Agop Havluciyan X Ray Güvenlik Sistemleri Merkezi Sanayi ve Ticaret Ltd. Şti. | |
/s/ Mikael Havluciyan | ||
/s/ Dolan Falconer | /s/ Mikael Havluciyan | |
By: Dolan Falconer | By: Mikael Havluciyan | |
Title: President & CEO | Title: COO/CLO |
Exhibit A – Manufacturer Products and Services
Product - ScanTech SENTINEL Computed Tomography (CT) scanners
ScanTech SENTINEL Computed Tomography (CT) Spare Parts – Pricing To be provided based on agreement terms.
ScanTech SENTINEL Computed Tomography (CT) Software Updates - To be provided based on agreement terms.
ScanTech SENTINEL Computed Tomography (CT) Technology Enhancement - To be provided based on agreement terms.
Approved Synergistic Solution Provider Equipment and or Services - To be provided based on agreement terms.
Manufacturer Product List and Distributor Pricing
Model and Distributor Pricing
ECAC EDSCB Approved* Sentinel FGCT - 3D (Q2-2023) – $[***] - Top line ‘Fixed-Gantry’ Computed Tomography (CT) scanner with all capabilities including full 3D rotational viewing and smart BHS provided as standard features with Optional Auxiliary Viewing Station and Auto-Divert. Possible pricing changes may apply.
ECAC EDSCB Approved* Sentinel FGCT - 3D (Q2-2023) – $[***] - Top line ‘Fixed-Gantry’ CT with all capabilities including full 3D rotational viewing and smart BHS provided as standard features without Optional Auxiliary Viewing Station and Auto-Divert. Possible pricing changes may apply.
TSA Tier - 2 Certified Sentinel FGCT-FV (AVAILABLE) - $[***] – ‘Few-View’ CT with all capabilities including four-projection viewing and smart BHS provided as standard features with Optional Auxiliary Viewing Station and Auto-Divert. Possible pricing changes may apply.
TSA Tier - 2 Certified Sentinel FGCT-FV (AVAILABLE) - $[***] - ‘Few-View’ CT with all capabilities including four projection viewing and smart BHS provided as standard features without Optional Auxiliary Viewing Station and Auto-Divert. Possible pricing changes may apply.
Exhibit B - Defined Distributor Territory
Turkey
Japan
Poland
Exhibit 10.27
SETTLEMENT AGREEMENT AND MUTUAL RELEASE
This Settlement Agreement and Mutual Release (the “Agreement”), dated 18 June 2024, is entered into by and among (i) NACS, LLC, a Delaware limited liability company (“NACS”), (ii) ScanTech Identification Beam Systems, LLC, a Delaware limited liability company (“ScanTech”), and (iii) Taylor Frères Americas LLP (“TFA” and, together with its affiliates, including, without limitation, TFGS Holding VII LLC, the “TF Parties”), collectively referred to herein as the “Parties.”
RECITALS
A. On January 1, 2015, ScanTech and a prior affiliate of TFA entered into that certain engagement letter agreement, which was claimed to be amended by email correspondence on or about October 13, 2016 and in either event was transferred and assigned by the aforesaid affiliate to TFA effective 01 January 2017, and thereafter claimed to be further amended by email correspondence on March 14, 2019 and June 24, 2019 (as claimed to be amended, the “Engagement Letter”). The Engagement Letter contemplated, among other things, (x) various payments and (y) issuances or transfers of ScanTech equity securities, in each case to a TF Party, in exchange for providing certain services to ScanTech and other consideration, as further described therein.
B. On September 5, 2023, ScanTech entered into a Business Combination Agreement (as amended from time to time, the “BCA”) with Mars Acquisition Corp., a Cayman Island exempted company (“Mars”), ScanTech AI Systems Inc., a Delaware corporation and a wholly owned subsidiary of Mars (“Pubco”) and the other parties thereto (the “Transaction”).
C. In connection with ScanTech’s ongoing restructuring and reorganization activities, the Parties wish to settle and resolve any and all claims arising from or related to the Engagement Letter (as set forth herein) and the TF Parties’ other dealings with NACS, ScanTech, John Redmond (the controlling member of NACS and the Chairman of ScanTech) and their Affiliates (as defined in the BCA and subject to exclusions as set forth herein) (together, the “Settled Claims”) upon the following terms:
AGREEMENT
In consideration of the following mutual promises, covenants and conditions, the receipt and adequacy of which are hereby acknowledged, the Parties agree as follows:
1. Good Faith Deposit. Upon the execution of this Agreement, ScanTech shall pay to TFA or its nominee the sum of Thirty-Five Thousand Dollars ($35,000.00) by wire transfer on the date of this Agreement to a bank account designated by TFA. ScanTech shall further procure for an additional payment of Fifteen Thousand Dollars ($15,000.00) to be made via wire transfer on or before 26 July 2024 (together with the $35,000 payment the “Good Faith Deposit”).
2. ScanTech Equity. The Parties hereby acknowledge that, upon the execution of this Agreement, (i) TFA owns an amount of Series B Units of ScanTech currently representing seven percent (7.00%) of all outstanding Series B Units of ScanTech (inclusive of an amount of Series B Units of ScanTech transferred, or to be transferred upon execution of this Agreement, from NACS as described in the Engagement Letter, which currently represents two percent (2%) of all outstanding Series B Units of ScanTech) (and TFA asserts, which ScanTech, for purposes of this Agreement, neither confirms nor denies, that all such Series B Units are subject to full-ratchet anti-dilution protection), (ii) TFA owns an additional amount of Series B Units of ScanTech currently representing one percent (1.00%) of all outstanding Series B Units of ScanTech, which is being transferred upon execution of this Agreement from NACS (together with the units contemplated in clause (i), the “TF ScanTech Equity”), and (iii) TFA asserts, which ScanTech, for purposes of this Agreement, neither confirms nor denies, that it holds convertible indebtedness with an aggregate principal value of $3,115,000.00 and an aggregate outstanding balance of $7,624,939 as at 31 May 2024, and TFA further asserts, which ScanTech, for purposes of this Agreement, neither confirms nor denies, that such indebtedness is convertible at a fixed valuation of $45,882,000.00 at the closing of the Transaction (the “Closing”).
3. In connection with the restructuring and reorganization of ScanTech, subject to the terms and conditions of this Agreement and in reliance upon the representations and warranties of the parties, TFA hereby agrees and undertakes to accept at the Closing (i) 469,000 shares of common stock of Pubco (“Pubco Common Stock”) plus (ii) the greater of (x) 273,049 shares of Pubco Common Stock and (y) the number of shares of Pubco Common Stock to which TFA will be entitled at the Closing based upon full dilution of its current eight percent (8.00%) interest, in lieu of and in exchange for the obligations set forth in Paragraph 2; provided, however, that (a) all shares of Pubco Common Stock that will be issued to and received by TFA in exchange for the TF ScanTech Equity at the Closing (1) shall be covered by the Form S-4 Registration Statement (as defined in the BCA) and registered as at the date of issue, (2) shall not be subject to any lock-up or similar restriction on sale or transfer, and (3) shall be transferred to TFA’s designated brokerage account(s) and available for sale promptly upon the Closing, subject to prompt cooperation from the transfer agent (for the avoidance of doubt, ScanTech and/or its representatives shall make reasonable advance arrangements with the transfer agent to ensure the prompt transfer and delivery of the Pubco Common Stock to TFA’s (or its nominee’s) designated broker(s)); (b) with respect to calculations of dilution in connection with clause (ii)(y) above, the TF ScanTech Equity will be treated consistently and on a favored nations basis with equity interests currently owned by and among major equity holders of ScanTech (including, without limitation, the equity interests owned by NACS) in connection with the Closing (including with respect to any re-capitalization or similar restructuring of ScanTech completed in advance of the Closing), and (c) that TFA or its nominee(s) receive (as a holder of Pubco Common Stock) their pro-rata share of any future benefits and improvements owed to holders of Pubco Common Stock generally, if any, including, without limitation, distributions of additional Pubco Common Stock in connection with any applicable earnout provisions. Additionally, ScanTech has recorded an account payable to TFA on its books in the amount of $161,787.00, which account is hereby assigned to TFGS Holding VII LLC and shall be payable via wire transfer to TFGS Holding VII LLC in cash via wire transfer promptly upon the Closing.
4. Tax Treatment. For U.S. federal income tax purposes, the Parties intend that the Mergers (as defined in the BCA), taken together, are intended to qualify as exchanges described in Section 351 of the Internal Revenue Code of 1986, as amended (the “Code”) (the “Intended Treatment”). Each Party agrees to report the Transaction consistently with the Intended Treatment for all income tax purposes and agrees not to take any position inconsistent therewith in any tax return, refund claim, litigation, or otherwise. Each Party agrees to notify the other promptly in writing if it becomes aware of any facts or circumstances that could reasonably be expected to cause the transaction to fail to qualify under the Intended Treatment. Notwithstanding anything to the contrary contained herein and for the avoidance of doubt, the Parties hereby acknowledge that, as among the Parties, all of the shares of TF Pubco Stock issued to and received by TFA at the Closing contemplated in Section 2 and Section 3 shall be deemed to be issued in exchange for TFA’s current ownership of Series B Units of ScanTech (i.e., the TF ScanTech Equity) including, without limitation, TFA’s alleged right to additional issuances of equity securities of ScanTech (the “Anti-Dilution Right”) and alleged conversion of the secured debt obligations claimed by TFA, in each case as set forth in the Engagement Letter. As a material component of this Agreement, ScanTech acknowledges that the IRS Form K-1s it has produced in respect of the TF ScanTech Equity contain inaccuracies as to the holder of record and its taxpayer identification number, and ScanTech agrees (a) to issue and provide to TFA correct IRS Forms K-1 covering ScanTech tax years 2023 and 2024 at such time as related filings are made, as well as (b) to provide a notarized letter confirming the aforesaid errors with regard to the IRS Forms K-1 issued for ScanTech tax years 2017 to 2022.
5. Sales of Pubco Common Stock. Upon the issuance and transfer of Pubco Common Stock to TFA or its nominee, TFA or its nominee shall instruct its designated broker(s) to use commercially reasonable efforts to minimize any adverse impact on the share price of Pubco Common Stock when completing any sale or other transfer of shares of TF Pubco Stock (including, but not limited to, a prohibition on engaging in sales of Pubco Common Stock on any day (the “Specified Day”) that, in aggregate, exceed twenty percent (20%) of the average daily trading volume of the Pubco Common Stock during the five (5) trading day period immediately prior to the Specified Day, subject to a reasonable margin of error, other than during the five to ten trading day period immediately following the issue and transfer of the subject securities, during which time the designated broker(s) shall be instructed to use their reasonable discretion based upon intraday trading volume, open interest, share price, and option spreads (if any), among other metrics).
6. Attorneys’ Fees and Costs. Each Party agrees to bear its own attorneys’ fees and costs incurred in connection with the Settled Claims and other obligations hereunder.
7. Release by TF Parties. Except as expressly provided for herein, each TF Party, on behalf of itself, its Affiliates, agents, securityholders, representatives, attorneys, advisors, employees, officers, managers, directors, partners, administrators, predecessors, successors, heirs and assigns, hereby fully and forever releases and discharges NACS, ScanTech, John Redmond and each of their Affiliates (excluding, for the avoidance of doubt, Seaport Group SIBS, LLC and its Affiliates) from any and all claims, demands, rights, obligations, liabilities and causes of action, known or unknown, contingent or non-contingent, liquidated or unliquidated, matured, anticipated or unanticipated, in any way arising from or related to the Settled Claims (including with respect to any (x) amounts that are currently due or may become payable to a TF Party or an Affiliate thereof, including, with limitation, amounts described or deemed to be expenses, reimbursements, indemnities, retainers, advisory, performance or transaction fees, principal or accrued interest under promissory notes, or otherwise, or (y) securities of ScanTech, Pubco or any of their Affiliates), except for those claims arising from the breach of, or enforcement of, this Agreement. The TF Parties acknowledge that, to the extent not already terminated, any Contract (as defined in the BCA) between any TF Party or its Affiliates, on the one hand, and ScanTech, NACS or any of their Affiliates, on the other hand, in effect as of the date hereof shall be deemed terminated as at the date of this Agreement and shall be of no further force or effect.
8. Release by NACS and ScanTech. Each of NACS and ScanTech, on behalf of itself, its Affiliates, agents, securityholders, representatives, attorneys, advisors, employees, officers, managers, directors, partners, administrators, predecessors, successors, heirs and assigns, hereby fully and forever releases and discharges each TF Party and each of their Affiliates (including, without limitation, each TF Party’s officers and beneficial owners) from any and all claims, demands, rights, obligations, liabilities and causes of action, known or unknown, contingent or non-contingent, liquidated or unliquidated, matured, anticipated or unanticipated, in any way arising from or related to the Settled Claims, except for those claims arising from the breach of, or enforcement of, this Agreement. NACS and ScanTech acknowledge that, to the extent not already terminated and excluding this Agreement, any Contract (as defined in the BCA) between any TF Party or its Affiliates, on the one hand, and ScanTech, NACS or any of their Affiliates, on the other hand, in effect as of the date hereof shall be deemed terminated and shall be of no further force or effect.
9. Non-Affiliate Status. ScanTech hereby confirms that, based on applicable Securities and Exchange Commission (SEC) regulations and definitions, none of TFA or its individual or corporate affiliates will be officers, directors or, to the knowledge of ScanTech, a holder of ten percent (10%) or more of any class of Pubco’s stock and none of said parties presently has or shall have direct or indirect control or influence over ScanTech or Pubco or their respective operations, and that as a result of these facts and based on ScanTech’s interpretation of applicable Securities and Exchange Commission (SEC) regulations and definitions, none of TFA or its individual or corporate affiliates meet the standards of or are designated as an "Affiliate" of ScanTech or Pubco. For purposes of this Agreement, "Affiliate" shall have the meaning set forth in Rule 405 under the Securities Act of 1933, as amended (the "Securities Act"). ScanTech shall promptly notify TFA in writing if it becomes aware of any circumstances or changes that present any appreciable risk whatsoever that TFA and/or any of its affiliates may be deemed an Affiliate of ScanTech or Pubco.
10. Termination and Unwinding in the Event of Default or Failure to Close the Transaction. In the event that the Closing of the Transaction does not occur on or before 30 September 2024, which constitutes the Second Extension deadline as set forth in Amendment 3 to the BCA (the “Closing Period”) for any reason whatsoever or upon the occurrence of any Event of Default (as set forth below), this Agreement shall automatically terminate and the parties shall take all necessary actions to unwind the obligations and material effect hereof. Upon termination of this Agreement pursuant to this Section 10, (a) any consideration, excluding the Good Faith Deposit and any other cash payments to TFA but including, without limitation, shares or other assets exchanged between the parties in anticipation of the Closing of the Transaction shall be promptly returned to the respective parties, (b) each party shall take all commercially reasonable steps to return any confidential information or proprietary materials received from the other party, and to destroy any copies thereof, and (c) the parties shall cooperate in good faith to execute any documents or take any actions necessary to unwind the effect of this Agreement and to restore the parties to their respective positions as they were prior to the execution of this Agreement. Upon termination of this Agreement pursuant to this Section 10, each party shall be released from all obligations and liabilities under this Agreement, except for those obligations that expressly survive termination as set forth herein. The provisions of this Section 10, and any other provisions of this Agreement that by their nature are intended to survive termination, shall survive any termination or expiration of this Agreement. Except as provided in this Section 10, no party shall have any further liability to the other party arising out of the termination of this Agreement pursuant hereto, provided that nothing herein shall relieve any party from liability for any breach of this Agreement occurring prior to such termination. If it becomes apparent that the Transaction will not close within the Closing Period, ScanTech agrees to promptly notify TFA and the parties hereby agree to discuss in good faith any possible extensions or amendments to this Agreement in the discretion of TFA, approval of which shall not be unreasonably withheld. For the avoidance of doubt, in any Event of Default, this Agreement shall be null and void and TFA shall retain all of its rights as they were prior to the execution of this Agreement.
12. Cooperation with Related-Party Transactions. ScanTech agrees to provide reasonable support and assistance to TFA with respect to portfolio and estate planning and other transactions requiring the transfer of TFA’s interests in Pubco to related parties, including, without limitation, beneficial owners, trusts, and/or entities related to TFA and/or its beneficial owners. Upon reasonable request, ScanTech and TFA (and any of its applicable transferees) shall provide all necessary documentation and cooperate in the execution of documents required to facilitate such transfers, ensuring compliance with applicable laws, regulations, and company policies, each as reasonably optimized for tax planning purposes. ScanTech’s obligations under this Section 12 shall continue for as long as TFA or any affiliate of TFA maintains any interest in Pubco or any successor to Pubco, ensuring ongoing support for any future portfolio or estate planning or related party transfer needs.
13. Representations and Warranties of ScanTech and NACS. Each of the parties named below represents and warrants to TFA and its affiliates (in each case as applicable to itself and not as to any other party) that the following are true, correct and complete as of the date hereof:
(a) | ScanTech’s liabilities, duties and obligations shall continue to be binding upon ScanTech (as a wholly-owned subsidiary of Pubco) immediately after the Closing. ScanTech shall cause Pubco to issue the shares of Pubco Common Stock to TFA as expressly contemplated in this Agreement. |
(b) | Foreign Assets Control Regulations and Anti-Money Laundering. Each of ScanTech and NACS is in compliance in all material respects with all U.S. economic sanctions laws, Executive Orders and implementing regulations as promulgated by the U.S. Treasury Department’s Office of Foreign Assets Control (“OFAC”), and all applicable anti-money laundering and counter-terrorism financing provisions of the Bank Secrecy Act and all regulations issued pursuant to it. Neither ScanTech or NACS, nor any director, officer, employee, (to the knowledge of the respective parties) agent, or (to the knowledge of the respective parties) affiliate of ScanTech or NACS or any subsidiary thereof is an individual or entity (each, a “Designated Person”) that is, or is owned or controlled by Designated Persons that are, the subject of any list-based or territorial sanctions administered or enforced by OFAC, the U.S. Department of State, the United Nations Security Council, the European Union, His Majesty’s Treasury, or other relevant and applicable governmental sanctions authority (collectively, “Sanctions”). |
(c) | Patriot Act; FCPA. Each of ScanTech and NACS and each Subsidiary of each respective party is in compliance in all material respects with, as applicable, (a) the Trading with the Enemy Act, and each of the foreign assets control regulations of the United States Treasury Department and any other enabling legislation or executive order relating thereto, (b) the Patriot Act and (c) other federal or state laws relating to “know your customer” and anti-money laundering rules and regulations. Neither ScanTech nor NACS nor any of their respective subsidiaries, nor, to the knowledge of either party, any director, officer, agent, employee or other person acting on behalf of either party or any of its subsidiaries has taken any action, directly or indirectly, that would result in a violation by such persons of the Foreign Corrupt Practices Act of 1977, as amended, and the rules and regulations thereunder (the “FCPA”) or any other applicable anti- corruption law. No part of the proceeds of any transaction contemplated herein shall be used directly or indirectly for any payments to any government official or employee, political party, official of a political party, candidate for political office, or anyone else acting in an official capacity, in order to obtain, retain or direct business or obtain any improper advantage, in violation of the FCPA or any other applicable anti-corruption law. |
14. Events of Default. Any of the following shall constitute an “Event of Default”:
(a) | Non-Payment or Failure to Issue and Transfer Shares. If ScanTech fails (i) to promptly pay any portion of the Good Faith Deposit when due under this Agreement and/or the $161,787.00 amount due and owing at the Closing, or (ii) to promptly issue, record, and transfer units of TF ScanTech Equity and/or a minimum of 742,049 registered and unrestricted shares of Pubco Common Stock to TFA or its designated nominee(s) as set forth herein; or |
(b) | Breach of Representation or Warranty. (i) Any representation or warranty by any party made in this Agreement, shall prove to have been incorrect in any material respect (without duplication of other materiality qualifiers contained therein) on the date hereof or as of the date made or deemed made and (ii) the other party has provided prompt written notice (upon discovery) to the party making such representation or warranty to declare an Event of Default due to such inaccuracy; or |
(c) | Specific Defaults. (i) ScanTech or Pubco fails to perform or observe any term, covenant, or agreement contained in this Agreement in any material respect and (ii) TFA has provided prompt written notice (upon discovery) to such breaching party to declare an Event of Default due to such failure (provided, that, with respect to any term, covenant or agreement not referenced in Section 14(a), ScanTech or Pubco (as applicable) shall have the opportunity to cure such breach in the thirty (30) day period beginning upon the receipt of such notice); or |
(d) | Insolvency; Voluntary Proceedings. Prior to the transfer of the Pubco Common Stock to TFA or its nominee(s) and for a period of one hundred eighty (180) days thereafter, any of ScanTech or Pubco or any successor of either party commences any Insolvency Proceeding with respect to itself (“Insolvency Proceeding” shall mean any proceeding under Title 11 of the United States Code (11 U.S.C. Sec. 101 et seq.) or any other insolvency, liquidation, or other similar proceeding); or |
(e) | Involuntary Proceedings. Prior to the transfer of the Pubco Common Stock to TFA or its nominee(s) and for a period of one hundred eighty (180) days thereafter, (i) any involuntary Insolvency Proceeding is commenced or filed against either ScanTech or Pubco or any successor of either party, or any writ, judgment, warrant of attachment, execution or similar process, is issued or levied against a substantial part of any such party’s assets or property, and any such proceeding or petition shall not be dismissed, or such writ, judgment, warrant of attachment, execution or similar process shall not be released, vacated or fully bonded within ninety (90) days after commencement, filing or levy or (ii) either ScanTech or Pubco or any successor of either party acquiesces in the appointment of a receiver, trustee, custodian, conservator, liquidator, mortgagee in possession (or agent therefor), or other similar party for itself or a substantial portion of its assets or property or business. |
14. Miscellaneous Provisions
14.1 Each Party hereto has had a reasonable and sufficient opportunity to consult with independent counsel concerning the nature, scope, and effect of all the terms hereof. The Parties hereto acknowledge that they executed this Agreement freely and voluntarily and under no threat, menace, coercion or duress, whether economic or physical from any party. The Parties further acknowledge that they executed this Agreement acting on their independent judgment and/or upon the advice of their respective counsel, without any representation, express or implied, or any kind from any other party, except as specifically set forth herein. Each Party will keep the terms of this Agreement confidential, except (i) from the parties to the BCA and its and their officers, directors, employees and professional service providers who, in each case, have a “need to know” to implement the terms of this Agreement, (ii) to enforce the terms of the Agreement, and (iii) as required by applicable law or regulation (including, without limitation, any rule, regulation or policy statement of any national securities exchange, market or automated quotation system). Notwithstanding these confidentiality provisions, ScanTech unconditionally agrees to instruct its legal and accounting advisors immediately upon execution of this Agreement as to its obligations hereunder and to otherwise procure that any and all issuances of Pubco Common Stock contemplated hereunder shall be expressly identified and disclosed in each future (including, without limitation, any drafts and the final) Form S-4 Registration Statement submitted by ScanTech to the SEC, and that said shares shall be reflected in any and all depictions of ScanTech’s capitalization following execution of this Agreement (for so long as such reflection is required by applicable law and to the extent that such shares are still outstanding).
14.2 The Parties agree that, should any provision of this Agreement be found to be ambiguous in any way, such ambiguity shall not be resolved by construing the Agreement in favor of or against any Party hereto but rather by construing the terms of this Agreement fairly and reasonably in accordance with their generally accepted meaning.
14.3 The Parties agree that neither the making of this Agreement nor the acceptance of the benefits of this Agreement shall be deemed admissions by any of the parties of any fact, matter, fault, wrong-doing or liability.
14.4 This Agreement may be executed in one or more counterparts and when executed, the facsimile copies of said counterpart shall constitute a single valid agreement. Counterparts may be delivered via electronic mail (including pdf or any electronic signature complying with the U.S. federal ESIGN Act of 2000, e.g., www.docusign.com) or other transmission method and any counterpart so delivered shall be deemed to have been duly and validly delivered and be valid and effective for all purposes.
14.5 This Agreement constitutes the entire fully integrated written agreement between the Parties with respect to the subject matter of this Agreement, and may not be modified or waived except by a writing duly executed on behalf of the Party to be bound by such waiver or modification.
14.6 If any term, provision, covenant or condition of this Agreement shall be held by a court of competent jurisdiction to be invalid, void or unenforceable, such decision shall not affect the validity of any remaining portion and the remainder shall stand in full force and effect and shall in no way be affected, impaired or invalidated.
14.7 This Agreement shall in all respects be interpreted in accordance with and governed by the laws of the State of Delaware and any action to enforce this Agreement shall be brought in the Delaware Court of Chancery (and if such court lacks jurisdiction, any other state or federal court located in the State of Delaware) (or in any appellate court thereof).
14.8 This Agreement shall be binding upon and inure to the benefit of the Parties hereto and of all officers, directors, agents, partners, successors, franchisees, subsidiaries, assigns, heirs, beneficiaries, executors and administrators of any Party.
14.9 Each individual executing this Agreement on behalf of the Parties acknowledges that he or she has the requisite authority and capacity to execute this Agreement and bind his or her corporation or entity.
[ THIS SPACE INTENTIONALLY LEFT BLANK. SIGNATURE PAGE TO FOLLOW. ]
IN WITNESS WHEREOF, this Agreement is executed on the date set forth below.
NACS, LLC | |||
By: | /s/ John Redmond | ||
Name: | John Redmond | ||
Title: | Manager |
ScanTech Identification Beam Systems, LLC | |||
By: | /s/ Dolan Falconer | ||
Name: | Dolan Falconer | ||
Title: | Chief Executive Officer and President |
Taylor Frères Americas LLP | |||
By: | /s/ Zachary Taylor | ||
Name: | Zachary Taylor | ||
Title: | Managing Partner |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement (No. 333- 280595) on Form S-4 of ScanTech AI Systems Inc. of our report related to the audit of Mars Acquisition Corp. dated December 28, 2023, which includes an explanatory paragraph as to Mars Acquisition Corp.’s ability to continue as a going concern, relating to the financial statements of Mars Acquisition Corp. as of September 30, 2023 and 2022 and for the years then ended, appearing in the Prospectus, which is part of this Registration Statement.
We also consent to the reference to our firm under the heading "Experts" in such Prospectus.
/s/ Freed Maxick CPAs, P.C.
Buffalo, New York
July 30, 2024
Exhibit 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the inclusion in this Registration Statement on Amendment No. 1 to Form S-4 of ScanTech AI Systems Inc. of our report dated May 13, 2024, except for Note 2, as to which the date is June 28, 2024, with respect to our audits of ScanTech Identification Beam Systems, LLC financial statements as of December 31, 2023, and 2022, which appears in the Prospectus as part of this Registration Statement. Our audit report contained explanatory paragraphs regarding restatement of financial statements and substantial doubt about ScanTech Identification Beam Systems, LLC’s ability to continue as a going concern.
We also consent to the reference to our Firm under the caption “Experts” in the Prospectus.
/s/ UHY LLP
New York, New York
July 30, 2024