Exhibit 99.1

 

SUMMARY UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

Defined terms included below shall have the same meaning as terms defined and included elsewhere in the prospectus dated March 19, 2021 (as supplemented or amended from time to time, the “Prospectus”)

 

The following summary unaudited pro forma condensed combined financial information (the “Summary Pro Forma Information”) gives effect to the Business Combination. The Business Combination will be accounted for as a reverse recapitalization in accordance with U.S. GAAP. Under this method of accounting, ROCH will be treated as the “acquired” company for financial reporting purposes. Accordingly, the Business Combination was reflected as the equivalent of PCT issuing stock for the net assets of ROCH, accompanied by a recapitalization whereby no goodwill or other intangible assets are recorded. Operations prior to the Business Combination will be those of PCT. The summary unaudited pro forma condensed combined balance sheet data as of December 31, 2020 gives effect to the Business Combination as if it had occurred on December 31, 2020. The summary unaudited pro forma condensed combined statement of operations data for the year ended December 31, 2020 give effect to the Business Combination as if it had occurred on January 1, 2020.

 

The Summary Pro Forma Information has been derived from, and should be read in conjunction with, the more detailed unaudited pro forma condensed combined financial information of the post-combination company appearing below and the accompanying notes to the unaudited pro forma condensed combined financial information. The unaudited pro forma condensed combined financial information is based upon, and should be read in conjunction with, the historical financial statements and related notes of ROCH and PCT for the applicable periods included in the Prospectus. The historical financial statements and related notes of ROCH are included in the Prospectus pursuant to Prospectus Supplement No. 5 filed on June 15, 2021, which was filed to the update and supplement the information contained in the Prospectus with ROCH’s Amendment No. 1 to the Annual Report on Form 10-K filed with the SEC on June 15, 2021. The Summary Pro Forma Information has been presented for informational purposes only and is not necessarily indicative of what the Combined Company’s financial position or results of operations actually would have been had the Business Combination been completed as of the dates indicated. In addition, the Summary Pro Forma Information does not purport to project the future financial position or operating results of the Combined Company.

 

 

		Pro Forma Combined (as restated)
Summary Unaudited Pro Forma Condensed Combined Statement of Operations Data
Year Ended December 31, 2020 (in thousands except share and per share data)
Revenue		$	-
Net loss per share - basic and diluted		$	(0.52	)
Weighted-average common shares outstanding - basic and diluted			118,322,900

 

 

		Pro Forma Combined (as restated)
Summary Unaudited Pro Forma Condensed Combined
Balance Sheet Data as of December 31, 2020 (in thousands)
Total assets		$	697,841
Total liabilities		$	296,725
Total stockholders’ equity		$	401,116

 

COMPARATIVE SHARE INFORMATION 

 

The following table sets forth summary historical comparative share information for ROCH and PCT and unaudited pro forma condensed combined per share information after giving effect to the Business Combination. The pro forma book value information reflects the Business Combination as if it had occurred on December 31, 2020. The weighted average shares outstanding and net earnings per share information reflect the Business Combination as if they had occurred on January 1, 2020.

 

The unaudited pro forma condensed combined earnings per share information should be read in conjunction with, the historical financial statements and related notes of ROCH and PCT for the applicable periods included in this Prospectus. The unaudited pro forma condensed combined earnings per share information has been presented for informational purposes only and is not necessarily indicative of what the Combined Company’s results of operations actually would have been had the Business Combination been completed as of the dates indicated. In addition, the unaudited pro forma combined book value per share information does not purport to project the future financial position or operating results of the Combined Company.

 

										Combined Pro Forma				PureCycle Equivalent Per Share Pro Forma (2)
		PCT. (Historical)				ROCH (Historical Restated)				Pro Forma Condensed Combined				Pro Forma Condensed Combined
As of and for the year ended December 31, 2020
Book Value per share (1)		$	39.51			$	1.96			$	3.39			$	36.58
Weighted average shares outstanding of common stock - basic and diluted			2,731,045				2,549,960				118,322,900				29,468,097
Net income per share of Class A common stock - basic and diluted		$	(22.02	)		$	(0.92	)		$	(0.52	)		$	(5.62	)

 

(1) Book value per share = (Total equity)/(Common shares outstanding).

(2) The equivalent pro forma basic and diluted per share data for PCT is calculated based on an expected exchange ratio of 10.79.

  

  

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

Defined terms included below shall have the same meaning as terms defined and included elsewhere in the Prospectus.

 

Introduction

 

ParentCo is providing the following unaudited pro forma condensed combined financial information to aid you in your analysis of the financial aspects of the Business Combination.

 

ROCH is a special purpose acquisition company whose purpose is to acquire, through a merger, share exchange, asset acquisition, stock purchase, reorganization or other similar business combination with one or more businesses. ROCH was incorporated in Delaware on February 13, 2019, as Roth CH Acquisition I Co. On May 4, 2020, ROCH consummated its IPO. The IPO, of 7,500,000 of its Units consisting of ROCH Common Stock and Public Warrants, generated gross proceeds to ROCH of $75.0 million. Simultaneously with the consummation of the IPO, ROCH completed the private sale of 262,500 Private Units (consisting of Private Shares and related Private Warrants) at a purchase price of $10.00 per unit to its Initial Stockholders generating gross proceeds of $2.6 million. Each Private Unit consists of one share of ROCH Common Stock and three quarters of a warrant to purchase shares of ROCH Common Stock at an exercise price of $11.50. Following the closing of the IPO on May 7, 2020, an amount of $75.0 million ($10.00 per Unit) from the net proceeds of the sale of the Units in the IPO and the sale of the Private Units was placed in a Trust Account which will be invested only in U.S. government securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act of 1940, with a maturity of 180 days or less or in a money market fund meeting the conditions of Rule 2a-7 of the Investment Company Act. On May 26, 2020, in connection with the underwriters’ election to partially exercise their over-allotment option, ROCH sold an additional 150,000 Units at a purchase price of $10.00 per Unit, generating gross proceeds of $1.5 million. In addition, in connection with the underwriters’ partial exercise of their over-allotment option, ROCH also consummated the sale of an additional 3,000 Private Units at a purchase price of $10.00 per Private Unit, generating gross proceeds of $30,000. Following such closing, an additional $1.5 million was deposited into the Trust Account, resulting in $76.5 million being held in the Trust Account. ROCH had 18 months from the closing of the IPO (by November 7, 2021) to complete an initial business combination.

 

PCT and its wholly owned subsidiaries, PureCycle: Ohio LLC, PCT Managed Services LLC and PCO Holdco LLC, are businesses whose planned principal operations are to conduct business as a plastics recycler using a patented recycling process. Developed and licensed by P&G, the patented recycling process separates color, odor and other contaminants from plastic waste feedstock to transform it into virgin-like resin, referred to as ultra-pure recycled polypropylene (“UPRP”). PCT is currently constructing its Phase II Facility and conducting research and development activities to operationalize the Technology.

 

The unaudited pro forma condensed combined balance sheet as of December 31, 2020 combines the historical balance sheet of ROCH and the historical balance sheet of PCT on a pro forma basis as if the Business Combination and the related transactions contemplated by the Merger Agreement, summarized below, had been consummated on December 31, 2020. The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020, combine the historical statements of operations of ROCH and PCT for such periods on a pro forma basis as if the Business Combination and related Transactions, summarized below, had been consummated on January 1, 2020, the beginning of the earliest period presented. The related transactions contemplated by the Merger Agreement that are given pro forma effect include:

 

·

Transaction accounting adjustments represent adjustments that are expected to occur in connection with the Closing of the Business Combination, including the following:

 

o

The reverse recapitalization between Merger Sub and PCT; and

 

o

The net proceeds from the issuance of ParentCo Common Stock in the PIPE.

 

The pro forma condensed combined financial information may not be useful in predicting the future financial condition and results of operations of the Combined Company. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.

 

The historical financial information of ROCH was derived from the audited financial statements of ROCH as of and for the year ended December 31, 2020, which are included elsewhere in this Prospectus. The historical financial information of PCT was derived from the audited consolidated financial statements of PCT as of and for the year ended December 31, 2020, which are included elsewhere in this Prospectus. This information should be read together with ROCH’s and PCT’s audited financial statements and related notes, the section titled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and other financial information included elsewhere in this Prospectus.

 

 

The Business Combination will be accounted for as a reverse recapitalization, in accordance with U.S. GAAP. Under this method of accounting, ROCH will be treated as the “acquired” company for financial reporting purposes. Accordingly, the Business Combination will be treated as the equivalent of PCT issuing stock for the net assets of ROCH, accompanied by a recapitalization. The net assets of ROCH will be stated at historical cost, with no goodwill or other intangible assets recorded. Operations prior to the Business Combination will be those of PCT.

 

PCT has been determined to be the accounting acquirer based on evaluation of the following facts and circumstances:

 

•

PCT will have the largest single voting interest block in the Combined Company;

 

•

PCT will have the ability to nominate the majority of the members of the board of directors following the closing;

 

•

PCT will hold executive management roles for the post-combination company and be responsible for the day-to-day operations;

 

•

The Combined Company will assume PCT’s name; and

 

•

The intended strategy of the Combined Company will continue PCT’s current strategy of being a leader in plastics recycling.

 

 

Description of the Business Combination

 

The aggregate consideration for the Business Combination will be $1,156.9 million, payable in the form of shares of the ParentCo Common Stock and assumed indebtedness.

 

The following summarizes the purchase consideration:

 

Total shares transferred*			83,500,000
Value per share			10.00
Total Share Consideration		$	835,000,000
Assumed indebtedness
Revenue Bonds			249,600,000
The Convertible Notes			60,000,000
Term Loan			313,500
Related Party Promissory Note**			12,000,000
Total merger consideration		$	1,156,913,500

 

 

* Amount excludes the issuance of 4.0 million earnout shares to certain shareholders of PCT as a result of the Combined Company satisfying the performance and operational targets subsequent to the closing of the Business Combination

 

** Related party promissory note was repaid prior to the closing of the Business Combination

 

 

The following summarizes the pro forma ParentCo Common Stock outstanding (in thousands):

 

		Shares Outstanding				%
PCT Shareholders			83,500				70.6%
Total PCT Inc Merger Shares			83,500				70.6%
ROCH Public Shares			7,640				6.5%
ROCH Founder and Private Shares			2,183				1.8%
Total ROCH Shares			9,823				8.3%
PIPE investors			25,000				21.1%
Pro Forma ParentCo Common Stock at December 31, 2020			118,323				100.0%

 

The outstanding shares exclude PCT’s outstanding warrants and options. Pursuant to the Merger Agreement, 143,619 outstanding warrants will be canceled, and such agreement terminated pursuant to the issuance of conditional replacement warrants by ParentCo. The 143,092 outstanding unvested Class C Units will be ParentCo’s restricted shares, subject to the same vesting schedule and forfeiture restrictions as the unvested PCT Class C Units.

 

The following unaudited pro forma condensed combined balance sheet as of December 31, 2020 and the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020 are based on the historical financial statements of ROCH and PCT. The unaudited pro forma adjustments are based on information currently available, and assumptions and estimates underlying the unaudited pro forma adjustments are described in the accompanying notes. Actual results may differ materially from the assumptions used to present the accompanying unaudited pro forma condensed combined financial information.

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

AS OF DECEMBER 31, 2020

(in thousands)

 

		As of December 31, 2020														As of December 31, 2020
		PureCycle Technologies LLC (Historical)				Roth CH Acquisition I Co. (Historical, As Restated)				Transaction Accounting Adjustments (As Restated)						Pro Forma Condensed Combined (As Restated)
ASSETS
Current assets
Cash and cash equivalents		$	64,492			$	201			$	76,484			A		$	358,101
											250,000			B
											(2,677	)		C
											(30,399	)		D
Prepaid royalties			2,890				-				-						2,890
Prepaid expenses and other current assets			445				105				-						550
Total current assets			67,827				306				293,408						361,541
Non-current assets:
Marketable securities held in Trust Account			-				76,535				(76,484	)		A			-
											(51	)		E
Restricted cash			266,082				-				-						266,082
Property and equipment, net			70,218				-				-						70,218
Intangible assets			-														-
Total non-current assets			336,300				76,535				(76,535	)					336,300
TOTAL ASSETS			404,127				76,841				216,873						697,841
LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS' DEFICIT
Accounts payable			1,058				12				-						1,070
Accrued expenses			26,944				714				(1,854	)		D			25,804
Accrued interest			4,951				-				-						4,951
Notes payable – current			122				-				-						122
Due to related party			-				-				-						-
Related party notes payable			-				-				-						-
Accrued and other current liabilities			-				-				-						-
Total current liabilities			33,075				726				(1,854	)					31,947
Non-current liabilities:
Deferred research and development obligation			1,000				-				-						1,000
Notes Payable			26,477				-				-						26,477
Bonds Payable			235,676				-				-						235,676
Redeemable warrants			-				-				-						-
Warrant liability			-				1,625				-						1,625
Convertible Promissory Notes			-				-				-						-
Deferred underwriting fee payable			-				2,677				(2,677	)		C			-
Total non-current liabilities			263,153				4,302				(2,677	)					264,778
Total liabilities			296,228				5,028				(4,531	)					296,725
Commitments and Contingencies
Temporary equity:
Common stock subject to possible redemption			-				66,813				(66,762	)		F			-
											(51	)		E
Stockholders' equity (deficit):
Class A Common stock			-				-				7			F			113
											25			B
											81			G
Class A Common Units			88,080				-				(88,080	)		G			-
Class B Preferred units			20,071				-				(20,071	)		G			-
Class B-1 Preferred Units			41,162				-				(41,162	)		G			-
Class C Profits Units			11,967				-				(11,967	)		G			-
Additional paid-in capital			31,182				7,335				66,755			F			488,740
											249,975			B
											(25,371	)		D
											(2,335	)		H
											161,199			G
Retained earnings (deficit)			(84,563	)			(2,335	)			2,335			H			(87,737	)
											(3,174	)		D
Total stockholders’ equity (deficit)			107,899				5,000				288,217						401,116
TOTAL LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS' DEFICIT			404,127				76,841				216,873						697,841

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 

FOR THE YEAR ENDED DECEMBER 31, 2020

(in thousands, except share and per share data)

 

		For the Year Ended December 31, 2020																								For the Year Ended December 31, 2020
		PCT (Historical)				PCT Adjustments						PCT As Adjusted				Roth CH Acquisition I Co. (Historical, As Restated)				Transaction Accounting Adjustments						Pro Forma Condensed Combined (As Restated)
Revenue:
Revenue		$	-				-						-			$	-			$	-					$	-
Operating costs and expenses:
Operating cost			8,603				-						8,603				1,098				-						9,701
Selling, administrative and other			39,525				-						39,525				-				3,174			BB			42,699
Research and development			647				-						647				-				-						647
Total operating costs and expenses			48,775				-						48,775				1,098				3,174						53,047
Loss from operations			(48,775	)			-						(48,775	)			(1,098	)			(3,174	)					(53,047	)
Other income (expense):
Other income (expense):			(111	)			-						(111	)			-				-						(111	)
Change in fair value of warrants			-				-						-				(1,249	)			-						(1,249	)
Offering costs attributable to warrants			-				-						-				(22	)			-						(22	)
Interest income (expense)			(7,955	)			744			AA			(7,211	)			35				(35	)		CC			(7,211	)
Unrealized loss on marketable securities held in Trust Account							-						-				-				1			CC			1
Total other income (expense)			(8,066	)			744						(7,322	)			(1,236	)			(34	)					(8,592	)
Net income (loss):			(56,841	)			744						(56,097	)			(2,334	)			(3,208	)					(61,639	)
Income tax provision			-				-						-				-				-						-
Net income (loss)			(56,841	)			744						(56,097	)			(2,334	)			(3,208	)					(61,639	)
Weighted Common shares outstanding			2,731,045														2,549,960										118,322,900
Basic and diluted net income (loss) per share		$	(22.02	)												$	(0.92	)								$	(0.52	)

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

1.

Basis of Presentation

 

The Business Combination will be accounted for as a reverse recapitalization in accordance with U.S. GAAP. Under this method of accounting, ROCH will be treated as the “acquired” company for financial reporting purposes. Accordingly, the Business Combination will be treated as the equivalent of PCT issuing stock for the net assets of ROCH, accompanied by a recapitalization. The net assets of ROCH will be stated at historical cost, with no goodwill or other intangible assets recorded. Operations prior to the Business Combination will be those of PCT.

 

The unaudited pro forma condensed combined balance sheet as of December 31, 2020 assumes that the Business Combination occurred on December 31, 2020. The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020 gives pro forma effect to the Business Combination as if it had been completed on January 1, 2020. These periods are presented on the basis of PCT as the accounting acquirer.

 

The unaudited pro forma condensed combined balance sheet as of December 31, 2020 has been prepared using, and should be read in conjunction with, the following:

 

·

ROCH’s audited balance sheet as of December 31, 2020 (As Restated) and the related notes for the period ended December 31, 2020, included elsewhere in this Prospectus;

 

·

PCT’s audited consolidated balance sheet as of December 31, 2020 and the related notes for the period ended December 31, 2020, included elsewhere in this Prospectus.

 

The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020 has been prepared using, and should be read in conjunction with, the following:

 

·

ROCH’s audited statement of operations for the year ended December 31, 2020 (As Restated) and the related notes, included elsewhere in this Prospectus; and

 

·

PCT’s audited consolidated statement of operations for the year ended December 31, 2020 and the related notes, included elsewhere in this Prospectus.

 

Management has made significant estimates and assumptions in its determination of the pro forma adjustments. As the unaudited pro forma condensed combined financial information has been prepared based on these preliminary estimates, the final amounts recorded may differ materially from the information presented.

 

The unaudited pro forma condensed combined financial information does not give effect to any anticipated synergies, operating efficiencies, tax savings, or cost savings that may be associated with the Business Combination.

 

The pro forma adjustments reflecting the consummation of the Business Combination are based on certain currently available information and certain assumptions and methodologies that the Company believes are reasonable under the circumstances. The unaudited condensed combined pro forma adjustments, which are described in the accompanying notes, may be revised as additional information becomes available and is evaluated. Therefore, it is likely that the actual adjustments will differ from the pro forma adjustments and it is possible the difference may be material. The Company believes that its assumptions and methodologies provide a reasonable basis for presenting all of the significant effects of the Business Combination based on information available to management at this time and that the pro forma adjustments give appropriate effect to those assumptions and are properly applied in the unaudited pro forma condensed combined financial information.

 

The unaudited pro forma condensed combined financial information is not necessarily indicative of what the actual results of operations and financial position would have been had the Business Combination taken place on the dates indicated, nor are they indicative of the future consolidated results of operations or financial position of the Combined Company. The unaudited pro forma condensed combined financial information should be read in conjunction with the historical financial statements and notes thereto of ROCH and PCT.

 

 

2.

Accounting Policies

 

Upon consummation of the Business Combination, the Combined Company will perform a comprehensive review of the two entities’ accounting policies. As a result of the review, management may identify differences between the accounting policies of the two entities which, when conformed, could have a material impact on the financial statements of the Combined Company. ROCH’s historical Accounts payable and accrued expenses of $0.01 million was reclassified as Accrued expense to conform to PCT’s balance sheet presentation.

 

On April 12, 2021, the staff of the Securities and Exchange Commission (the “SEC Staff”) issued a public statement entitled “Staff Statement on Accounting and Reporting Considerations for Warrants issued by Special Purpose Acquisition Companies (“SPACs”)” (the “SEC Staff Statement”). In the SEC Staff Statement, the SEC Staff expressed its view that certain terms and conditions common to SPAC warrants may require such warrants to be classified as liabilities on a SPAC’s balance sheet as opposed to equity. Since issuance on May 7, 2020 and, subsequently, on May 26, 2020, ROCH’s outstanding Private Warrants to purchase common stock were accounted for as equity within ROCH’s previously reported balance sheets. After discussion and evaluation, management concluded that the Private Warrants should be presented as liabilities with subsequent fair value remeasurement.

 

On June 2, 2021, the Combined Company concluded that ROCH’s audited financial statements for the year ending December 31, 2020 should be restated because of a misapplication in the guidance regarding accounting for the Private Warrants and should no longer be relied upon (the “Restatement”).

 

Historically, the Private Warrants were reflected as a component of equity as opposed to liabilities on the balance sheets and the statements of operations did not include the subsequent non-cash changes in estimated fair value of the Private Warrants, based on the application of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 815-40, Derivatives and Hedging, Contracts in Entity’s Own Equity (“ASC 815-40”). The views expressed in the SEC Staff Statement were not consistent with the ROCH’s historical interpretation of the specific provisions within its warrant agreement and ROCH’s application of ASC 815-40 to the warrant agreement. The Combined Company reassessed ROCH’s accounting for Public and Private Warrants in light of the SEC Staff’s Statement. Based on this reassessment, the Combined Company determined that the Private Warrants should be classified as liabilities measured at fair value upon issuance, with subsequent changes in fair value reported in its statements of operations each reporting period. Additionally, offering costs attributable to the Private Warrants, based on their fair value as a percentage of proceeds, are no longer included as an offset to equity but expensed as incurred.

 

Impact of the Restatement

 

The following summarizes the effect of the Restatement on each financial statement line item. The Restatement had no impact on net cash flows from investing or financing activities.

 

Balance sheet (In thousands)

 

		Historical ROCH As Filed				Restatement Adjustment				Historical ROCH As Restated
Consolidated Balance Sheet as of December 31, 2020
Warrant liability		$	-			$	1,625			$	1,625
Ordinary shares subject to possible redemption			68,438				(1,625	)			66,813
Additional paid-in capital			6,064				1,271				7,335
Accumulated deficit		$	(1,064	)		$	(1,271	)		$	(2,335	)

 

Statement of operations (In thousands, except per share data)

 

		Historical ROCH As Filed				Restatement Adjustment				Historical ROCH As Restated
Consolidated Statements of Operations for the period January 1, 2020 to December 31, 2020
Income (loss) from change in FV of warrants		$	-			$	(1,249	)		$	(1,249	)
Offering costs attributable to warrants			-				(22	)			(22	)
Net loss			(1,063	)			(1,272	)			(2,335	)
Basic and diluted net loss per ordinary share			(0.42	)			(0.50	)			(0.92	)

 

 

3.

Adjustments to Unaudited Pro Forma Condensed Combined Financial Information

 

The unaudited pro forma condensed combined financial information has been prepared to illustrate the effect of the Business Combination and has been prepared for informational purposes only.

 

The unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X as amended by the final rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses.” Release No. 33-10786 replaces the existing pro forma adjustment criteria with simplified requirements to depict the accounting for the transaction (“Transaction Accounting Adjustments”) and present the reasonably estimable synergies and other transaction effects that have occurred or are reasonably expected to occur (“Management’s Adjustments”). ParentCo has elected not to present Management’s Adjustments and will only be presenting Transaction Accounting Adjustments in the unaudited pro forma condensed combined financial information.

 

The pro forma condensed combined financial information does not include an income tax adjustment. Upon closing of the Business Combination, it is likely that the Combined Company will record a valuation allowance against the full value of U.S. and state deferred tax assets since the recoverability of the tax assets is uncertain. The pro forma combined provision for income taxes does not necessarily reflect the amounts that would have resulted had the Combined Company filed consolidated income tax returns during the periods presented.

 

The pro forma basic and diluted loss per share amounts presented in the unaudited pro forma condensed combined statements of operations are based upon the number of the Combined Company’s shares outstanding, assuming the Business Combination occurred on January 1, 2020.

 

Adjustments (As Restated) to Unaudited Pro Forma Condensed Combined Balance Sheet

 

The adjustments included in the unaudited pro forma condensed combined balance sheet as of December 31, 2020 are as follows:

 

(A)

Reflects the reclassification of $76.5 million of marketable securities held in the Trust Account at the balance sheet date that becomes available to fund the Business Combination.

 

(B)

Represents the net proceeds from the private placement of 25.0 million shares of common stock at $10.00 per share pursuant to the PIPE Investment.

 

(C)

Reflects the settlement of $2.7 million of deferred underwriters’ fees. The fees are expected to be paid at the close of the Business Combination.

 

(D)

Represents total transaction costs of $34.8 million, in addition to the $2.7 million of deferred underwriting fees noted above, inclusive of advisory, banking, printing, legal and accounting fees that are expensed as a part of the Business Combination and equity issuance costs that are capitalized into additional paid-in capital. The unaudited pro forma condensed combined balance sheet reflects these costs as a reduction of cash of $30.4 million as $4.4 million has been paid as of December 31, 2020. $1.9 million was accrued as of December 31, 2020. Equity issuance costs of $25.4 million are offset to additional paid-in capital and the remaining balance is expensed through accumulated deficits.

 

(E)

Represents the actual redemption of 5.1 thousand shares of the Company’s Common Stock at $10.00 per share.

 

(F)

Reflects the reclassification of approximately $66.8 million of common stock subject to possible redemption to permanent equity.

 

(G)

Represents recapitalization of PCT’s Units and the issuance of 83.5 million shares of ParentCo Common Stock to PCT Unitholders as consideration for the reverse recapitalization, less shares reserved for 143,619 PCT outstanding warrants that were canceled pursuant to the issuance of conditional replacement warrants by ParentCo and 143,092 PCT outstanding unvested Class C Units that will become ParentCo’s restricted shares, subject to the same vesting schedule and forfeiture restrictions as the unvested PCT Class C Units.

 

(H)

Reflects the reclassification of ROCH’s historical accumulated deficit.

 

 

Adjustments to Unaudited Pro Forma Condensed Combined Statements of Operations

 

The pro forma adjustments included in the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020, respectively are as follows:

 

(AA)

Reflects elimination of historical interest expense on the promissory notes repaid during the period to arrive at Assumed Indebtedness for the Business Combination.

 

(BB)

Reflects the total transaction costs in the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020. Transaction costs are reflected as if incurred on January 1, 2020, the date the Business Combination occurred for the purposes of the unaudited pro forma condensed combined statement of operations. This is a non-recurring item.

 

(CC)

Reflects elimination of investment income and unrealized loss on the Trust Account.

 

 

4.

Loss per Share

 

Represents the net loss per share calculated using the historical weighted average shares outstanding, and the issuance of additional shares in connection with the Business Combination, assuming the shares were outstanding since January 1, 2020. As the Business Combination and related equity transactions are being reflected as if they had occurred at the beginning of the periods presented, the calculation of weighted average shares outstanding for basic and diluted net income (loss) per share assumes that the shares issuable relating to the Business Combination have been outstanding for the entirety of all periods presented.

 

(in thousands, except per share data)
		For the Year Ended December 31, 2020 (as restated)
Pro forma net loss			(61,639	)
Weighted average shares outstanding of common stock			118,322,900
Net loss per share (Basic and Diluted) attributable to common stockholders (1)		$	(0.52	)

 

(1) As PCT had a net loss on a pro forma combined basis, the outstanding warrants and unvested Class C Units had no impact to diluted net loss per share as they are considered anti-dilutive.