Attached files
| file | filename |
|---|---|
| 8-K - 8-K - Tio Tech A | d109122d8k.htm |
Exhibit 99.1
TIO TECH A
BALANCE SHEET
APRIL 12, 2021
| April 12, 2021 | Pro Forma Adjustments |
As Adjusted | ||||||||||
| (unaudited) | (unaudited) | |||||||||||
| Assets: |
||||||||||||
| Cash |
$ | 3,086,900 | $ | (900,000 | )(b) | $ | 2,186,900 | |||||
| Prepaid expenses |
474,334 | — | 474,334 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total current assets |
3,561,234 | (900,000 | ) | 2,661,234 | ||||||||
| Cash held in trust account |
300,000,000 | 45,000,000 | (a) | 345,000,000 | ||||||||
|
|
|
|
|
|
|
|||||||
| Total Assets |
$ | 303,561,234 | $ | 44,100,000 | $ | 347,661,234 | ||||||
|
|
|
|
|
|
|
|||||||
| Liabilities and Shareholders’ Equity |
||||||||||||
| Accrued offering costs and expenses |
863,157 | — | 863,157 | |||||||||
| Due to related party |
99,890 | — | 99,890 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total Current Liabilities |
963,047 | — | 963,047 | |||||||||
| Warrant Liability |
21,986,605 | — | 21,986,605 | |||||||||
| Deferred underwriters’ discount |
7,875,000 | 1,575,000 | (c) | 9,450,000 | ||||||||
|
|
|
|
|
|
|
|||||||
| 30,824,652 | 1,575,000 | 32,399,652 | ||||||||||
| Commitments |
||||||||||||
| Class A ordinary shares subject to possible redemption, 26,773,658 and 31,026,158 shares at redemption value, respectively |
267,736,580 | 42,525,000 | (d) | 310,261,580 | ||||||||
| Shareholders’ Equity: |
||||||||||||
| Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding |
— | — | — | |||||||||
| Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 3,226,342 and 3,473,842 shares issued and outstanding (excluding 26,773,658 and 31,026,158 shares subject to possible redemption, respectively) |
323 | 450 | (a) | 347 | ||||||||
| (426 | )(d) | |||||||||||
| Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 8,625,000 and 8,625,000 shares issued and outstanding, respectively |
863 | 863 | ||||||||||
| Additional paid-in capital |
5,017,286 | 44,999,550 | (a) | 5,017,262 | ||||||||
| (900,000 | )(b) | |||||||||||
| (1,575,000 | )(c) | |||||||||||
| (42,524,574 | )(d) | |||||||||||
| Accumulated deficit |
(18,470 | ) | — | (18,470 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Total Shareholders’ Equity |
5,000,002 | — | 5,000,002 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total Liabilities and Shareholders’ Equity |
$ | 303,561,234 | $ | 44,100,000 | $ | 347,661,234 | ||||||
|
|
|
|
|
|
|
|||||||
The accompany notes are an integral part of the financial statement.
NOTE 1 – CLOSING OF OVER-ALLOTMENT OPTION
The accompanying unaudited pro forma balance sheet presents the balance sheet of Tio Tech A (the “Company”) as of April 12, 2021, adjusted for the closing of the underwriters’ over-allotment option and related transactions which occurred on April 16, 2021, as described below.
On April 12, 2021, the Company consummated its initial public offering (the “IPO”) of 30,000,000 units (the “Units”). Each Unit consists of one Class A ordinary share, $0.0001 par value per share and one-third of one redeemable warrant to purchase one Class A ordinary share. Each whole warrant entitles the holder to purchase one Class A ordinary share at a price of $11.50 per share, subject to adjustment. The Units were sold at a price of $10.00 per Unit, generating gross proceeds to the Company of $300,000,000. The Company granted the underwriter in the IPO (the “Underwriter”) a 45-day option to purchase up to 4,500,000 additional Units to cover over-allotments, if any. On April 15, 2021, the Underwriters fully exercised the over-allotment option and purchased an additional 4,500,000 Over-Allotment Units, which purchase settled on April 16, 2021, generating an aggregate of gross proceeds of $45,000,000 and incurring $900,000 in cash underwriting fees.
Upon closing of the IPO and the sale of the Over-Allotment Units, a total of $345,000,000 ($10.00 per Unit) was placed in a U.S.-based trust account, with Continental Stock Transfer & Trust Company acting as trustee.
Pro forma adjustments to reflect the exercise of the Underwriters’ over-allotment option described above are as follows:
| Pro Forma Entries | Debit | Credit | ||||||||
| (a) |
Cash held in trust account |
$ | 45,000,000 | |||||||
| Class A ordinary shares |
$ | 450 | ||||||||
| Additional paid-in capital |
$ | 44,999,550 | ||||||||
| To record sale of 4,500,000 Overallotment Units at $10.00 per Unit |
| |||||||||
| (b) |
Additional paid-in capital |
$ | 900,000 | |||||||
| Cash |
$ | 900,000 | ||||||||
| To record payment of cash underwriting fee |
| |||||||||
| (c) |
Additional paid-in capital |
$ | 1,575,000 | |||||||
| Deferred underwriters’ discount |
$ | 1,575,000 | ||||||||
| To record additional Deferred underwriters’ fee arising from the sale of Overallotment Units |
| |||||||||
| (d) |
Class A ordinary shares |
$ | 426 | |||||||
| Additional paid-in capital |
$ | 42,524,574 | ||||||||
| Class A ordinary shares subject to possible redemption |
$ | 42,525,000 | ||||||||
| To record Class A ordinary shares out of permanent equity into mezzanine redeemable shares |
| |||||||||