Share Name | Share Symbol | Market | Type |
---|---|---|---|
CONX Corporation (PK) | USOTC:CNXX | OTCMarkets | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 1.52 | 0.0101 | 8.00 | 0.00 | 20:02:15 |
|
Nevada
(State or other jurisdiction of
incorporation or organization) |
| |
6510
(Primary Standard
Industrial Classification Code Number) |
| |
85-2728630
(I.R.S. Employer
Identification No.) |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☐
|
|
| | |
Page
|
| |||
| | | | i | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 32 | | | |
| | | | 35 | | | |
| | | | 40 | | | |
| | | | 44 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 52 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 65 | | | |
| | | | 68 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | F-1 | | |
Name and Address
|
| |
Number of Shares
Beneficially Owned |
| |
Percentage of
Ownership |
| ||||||
Public stockholders
|
| | | | 148,585 | | | | | | * | | |
nXgen
|
| | | | 18,750,000 | | | | | | 99.1% | | |
Independent Directors
|
| | | | 30,000 | | | | | | * | | |
Total shares
|
| | | | 18,928,585 | | | | | | | | |
| | |
CONX Corp
(Historical) |
| |
Transaction
Adjustments |
| | | | |
Pro Forma
(Before Share Redemption) |
| |
Additional
Transaction Adjustments (Actual Share Redemption) |
| |
Pro Forma
(Transaction and Share Redemption) |
| |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 103,135 | | | | | $ | (26,750,000) | | | |
A
|
| | | $ | 189,477,842 | | | | | $ | (20,578,200) | | | | | $ | 168,899,642 | | |
| | | | | | | | | | | 200,000,000 | | | |
B
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (1,224,869) | | | |
C
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (2,258,914) | | | |
E
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (2,608,426) | | | |
F
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 22,216,916 | | | |
G
|
| | | | | | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 217,417 | | | | | | | | | | | | | | | 217,417 | | | | | | | | | | | | 217,417 | | |
Total current assets
|
| | | | 320,552 | | | | | | 189,374,707 | | | | | | | | | 189,695,259 | | | | | | (20,578,200) | | | | | | 169,117,059 | | |
Noncurrent Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash held in trust
|
| | | | 22,216,916 | | | | | | (22,216,916) | | | |
G
|
| | | | — | | | | | | | | | | | | — | | |
Property and equipment, net
|
| | | | — | | | | | | 23,346,068 | | | |
A
|
| | | | 23,346,068 | | | | | | | | | | | | 23,346,068 | | |
Total noncurrent assets
|
| | | | 22,216,916 | | | | | | 1,129,152 | | | | | | | | | 23,346,068 | | | | | | — | | | | | | 23,346,068 | | |
Total assets
|
| | | $ | 22,537,468 | | | | | $ | 190,503,859 | | | | | | | | $ | 213,041,327 | | | | | $ | (20,578,200) | | | | | $ | 192,463,127 | | |
Liabilities and Stockholders’ Equity (Deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 26,597 | | | | | $ | | | | | | | | $ | 26,597 | | | | | $ | | | | | $ | 26,597 | | | ||
Working capital loan – related party
|
| | | | 900,000 | | | | | | (900,000) | | | |
F
|
| | | | — | | | | | | | | | | | | — | | |
Extension notes – related party
|
| | | | 1,708,426 | | | | | | (1,708,426) | | | |
F
|
| | | | — | | | | | | | | | | | | — | | |
Accrued expenses
|
| | | | 2,022,486 | | | | | | (1,983,914) | | | |
E
|
| | | | 38,572 | | | | | | | | | | | | 38,572 | | |
Accrued excise tax payable
|
| | | | 639,193 | | | | | | | | | | | | | | | 639,193 | | | | | | | | | | | | 639,193 | | |
Income taxes payable
|
| | | | 59,675 | | | | | | (59,675) | | | |
C
|
| | | | — | | | | | | | | | | | | — | | |
Total current liabilities
|
| | | | 5,356,377 | | | | | | (4,652,015) | | | | | | | | | 704,362 | | | | | | — | | | | | | 704,362 | | |
Long-Term Obligations, Net of Current Portion: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred legal fees
|
| | | | 275,000 | | | | | | (275,000) | | | |
E
|
| | | | — | | | | | | | | | | | | — | | |
Deferred underwriting fee payable
|
| | | | 26,250,000 | | | | | | (26,250,000) | | | |
D
|
| | | | — | | | | | | | | | | | | — | | |
Equity forward liability
|
| | | | 332,000 | | | | | | (332,000) | | | |
B
|
| | | | — | | | | | | | | | | | | — | | |
Derivative warrant liabilities
|
| | | | 6,013,658 | | | | | | | | | | | | | | | 6,013,658 | | | | | | | | | | | | 6,013,658 | | |
Total long-term obligations, net of current
portion |
| | | | 32,870,658 | | | | | | (26,857,000) | | | | | | | | | 6,013,658 | | | | | | — | | | | | | 6,013,658 | | |
Total liabilities
|
| | | | 38,227,035 | | | | | | (31,509,015) | | | | | | | | | 6,718,020 | | | | | | — | | | | | | 6,718,020 | | |
Class A common stock subject to possible redemption
|
| | | | 22,216,916 | | | | | | | | | | | | | | | 22,216,916 | | | | | | (20,578,200) | | | | | | 1,638,716 | | |
Stockholders’ Equity (Deficit): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | 200,332,000 | | | |
B
|
| | | | 200,332,000 | | | | | | | | | | | | 200,332,000 | | |
Class A common stock
|
| | | | 3 | | | | | | | | | | | | | | | 3 | | | | | | | | | | | | 3 | | |
Class B common stock
|
| | | | 1,875 | | | | | | | | | | | | | | | 1,875 | | | | | | | | | | | | 1,875 | | |
Accumulated deficit
|
| | | | (37,908,361) | | | | | | (3,403,933) | | | |
A
|
| | | | (16,227,488) | | | | | | | | | | | | (16,227,488) | | |
| | | | | | | | | | | (1,165,194) | | | |
C
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 26,250,000 | | | |
D
|
| | | | | | | | | | | | | | | | | | |
Total stockholders’ equity (deficit)
|
| | | | (37,906,483) | | | | | | 222,012,874 | | | | | | | | | 184,106,391 | | | | | | — | | | | | | 184,106,391 | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 22,537,468 | | | | | $ | 190,503,859 | | | | | | | | $ | 213,041,327 | | | | | $ | (20,578,200) | | | | | $ | 192,463,127 | | |
| | |
CONX Corp
(Historical) |
| |
Transaction
Adjustments |
| | | | |
Pro Forma
(Before Share Redemption) |
| |
Additional
Transaction Adjustments (Actual Share Redemption) |
| |
Pro Forma
(Transaction and Share Redemption) |
| |||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue
|
| | | $ | — | | | | | $ | 2,742,000 | | | |
BB
|
| | | $ | 2,742,000 | | | | | $ | | | | | $ | 2,742,000 | | | |
Total revenue
|
| | | | — | | | | | | 2,742,000 | | | | | | | | | 2,742,000 | | | | | | — | | | | | | 2,742,000 | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
expenses |
| | | | 1,178,513 | | | | | | 2,112,783 | | | |
CC
|
| | | | 3,291,296 | | | | | | | | | | | | 3,291,296 | | |
Depreciation and amortization
|
| | | | — | | | | | | 929,022 | | | |
AA
|
| | | | 929,022 | | | | | | | | | | | | 929,022 | | |
Total costs and expenses
|
| | | | 1,178,513 | | | | | | 3,041,805 | | | | | | | | | 4,220,318 | | | | | | — | | | | | | 4,220,318 | | |
Operating income (loss)
|
| | | | (1,178,513) | | | | | | (299,805) | | | | | | | | | (1,478,318) | | | | | | — | | | | | | (1,478,318) | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Change in fair value of warrant liabilities
|
| | | | (325,000) | | | | | | | | | | | | | | | (325,000) | | | | | | | | | | | | (325,000) | | |
Change in fair value of equity forward liability
|
| | | | (4,693,000) | | | | | | | | | | | | | | | (4,693,000) | | | | | | | | | | | | (4,693,000) | | |
Interest income on investments held
in Trust Account |
| | | | 267,481 | | | | | | (267,481) | | | |
DD
|
| | | | — | | | | | | | | | | | | — | | |
Total other income (expense)
|
| | | | (4,750,519) | | | | | | (267,481) | | | | | | | | | (5,018,000) | | | | | | — | | | | | | (5,018,000) | | |
Income (loss) before income taxes
|
| | | | (5,929,032) | | | | | | (567,286) | | | | | | | | | (6,496,318) | | | | | | | | | | | | (6,496,318) | | |
Income tax (expense) benefit
|
| | | | (65,469) | | | | | | 136,149 | | | |
EE
|
| | | | 70,680 | | | | | | | | | | | | 70,680 | | |
Net income (loss)
|
| | | | (5,994,501) | | | | | | (431,137) | | | | | | | | | (6,425,638) | | | | | | — | | | | | | (6,425,638) | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A – Common Stock
|
| | | | 5,047,364 | | | | | | | | | | | | | | | 5,047,364 | | | | | | | | | | | | 3,086,002 | | |
Class B – Common stock
|
| | | | 18,750,000 | | | | | | | | | | | | | | | 18,750,000 | | | | | | | | | | | | 18,750,000 | | |
Basic and diluted net (loss) income per common share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A – Common Stock
|
| | | $ | (0.25) | | | | | | | | | | | | | | $ | (0.27) | | | | | | | | | | | $ | (0.29) | | |
Class B – Common stock
|
| | | $ | (0.25) | | | | | | | | | | | | | | $ | (0.27) | | | | | | | | | | | $ | (0.29) | | |
| | |
CONX Corp
(Historical) |
| |
Transaction
Adjustments |
| | | | |
Pro Forma
(Before Share Redemption) |
| |
Additional
Transaction Adjustments (Actual Share Redemption) |
| |
Pro Forma
(Transaction and Share Redemption) |
| |||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue
|
| | | $ | — | | | | | $ | 685,500 | | | |
BB
|
| | | $ | 685,500 | | | | | $ | | | | | $ | 685,500 | | | |
Total revenue
|
| | | | — | | | | | | 685,500 | | | | | | | | | 685,500 | | | | | | — | | | | | | 685,500 | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
expenses |
| | | | 1,072,033 | | | | | | (887,914) | | | |
CC
|
| | | | 184,119 | | | | | | | | | | | | 184,119 | | |
Depreciation and amortization
|
| | | | — | | | | | | 232,256 | | | |
AA
|
| | | | 232,256 | | | | | | | | | | | | 232,256 | | |
Total costs and expenses
|
| | | | 1,072,033 | | | | | | (655,659) | | | | | | | | | 416,375 | | | | | | — | | | | | | 416,375 | | |
Operating income (loss)
|
| | | | (1,072,033) | | | | | | 1,341,159 | | | | | | | | | 269,126 | | | | | | — | | | | | | 269,126 | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Change in fair value of warrant liabilities
|
| | | | 3,191,842 | | | | | | | | | | | | | | | 3,191,842 | | | | | | | | | | | | 3,191,842 | | |
Change in fair value of equity forward
liability |
| | | | (7,000) | | | | | | | | | | | | | | | (7,000) | | | | | | | | | | | | (7,000) | | |
Interest income on investments held in
Trust Account |
| | | | 250,812 | | | | | | (250,812) | | | |
DD
|
| | | | — | | | | | | | | | | | | — | | |
Total other income (expense)
|
| | | | 3,435,654 | | | | | | (250,812) | | | | | | | | | 3,184,842 | | | | | | — | | | | | | 3,184,842 | | |
Income (loss) before income taxes
|
| | | | 2,363,621 | | | | | | 1,090,347 | | | | | | | | | 3,453,968 | | | | | | | | | | | | 3,453,968 | | |
Income tax (expense) benefit
|
| | | | 10,336 | | | | | | (261,683) | | | |
EE
|
| | | | (251,347) | | | | | | | | | | | | (251,347) | | |
Net income (loss)
|
| | | | 2,373,957 | | | | | | 828,663 | | | | | | | | | 3,202,620 | | | | | | — | | | | | | 3,202,620 | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A – Common Stock
|
| | | | 2,090,269 | | | | | | | | | | | | | | | 2,090,269 | | | | | | | | | | | | 148,585 | | |
Class B – Common stock
|
| | | | 18,750,000 | | | | | | | | | | | | | | | 18,750,000 | | | | | | | | | | | | 18,750,000 | | |
Basic and diluted net (loss) income per
common share |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A – Common Stock
|
| | | $ | 0.11 | | | | | | | | | | | | | | $ | 0.15 | | | | | | | | | | | $ | 0.17 | | |
Class B – Common stock
|
| | | $ | 0.11 | | | | | | | | | | | | | | $ | 0.15 | | | | | | | | | | | $ | 0.17 | | |
Year Ended December 31, 2023
|
| |
Assuming No
Redemptions |
| |
Assuming Actual
Redemptions |
| ||||||
Pro forma net income (loss)
|
| | | $ | (6,425,638) | | | | | $ | (6,425,638) | | |
Pro forma weighted average shares outstanding – basic and diluted
|
| | | | 23,797,364 | | | | | | 21,836,002 | | |
Net income (loss) per share – basic and diluted
|
| | | $ | (0.27) | | | | | $ | (0.29) | | |
Pro Forma Weighted Average Shares | | | | | | | | | | | | | |
Public stockholders
|
| | | | 5,017,364 | | | | | | 3,056,002 | | |
nXgen
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
Independent Directors
|
| | | | 30,000 | | | | | | 30,000 | | |
Pro forma weighted average shares outstanding, basic and diluted
|
| | | | 23,797,364 | | | | | | 21,836,002 | | |
Three Months Ended March 31, 2024
|
| |
Assuming No
Redemptions |
| |
Assuming Actual
Redemptions |
| ||||||
Pro forma net income (loss)
|
| | | $ | 3,202,620 | | | | | $ | 3,202,620 | | |
Pro forma weighted average shares outstanding – basic and diluted
|
| | | | 20,840,269 | | | | | | 18,898,585 | | |
Net income (loss) per share – basic and diluted
|
| | | $ | 0.15 | | | | | $ | 0.17 | | |
Pro Forma Weighted Average Shares | | | | | | | | | | | | | |
Public stockholders
|
| | | | 2,060,269 | | | | | | 118,485 | | |
nXgen
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
Independent Directors
|
| | | | 30,000 | | | | | | 30,000 | | |
Pro forma weighted average shares outstanding, basic and diluted
|
| | | | 20,840,269 | | | | | | 18,898,585 | | |
Name
|
| |
Age
|
| |
Position
|
|
Charles W. Ergen | | |
71
|
| | Chairman | |
Jason Kiser | | |
59
|
| | Chief Executive Officer, Director | |
Gerald Gorman | | |
69
|
| | Director | |
David K. Moskowitz | | |
66
|
| | Director | |
Adrian Steckel | | |
57
|
| | Director | |
Individual
|
| |
Entity
|
| |
Entity’s Business
|
| |
Affiliation
|
|
Charles W. Ergen
|
| | DISH Network Corporation | | | Telecommunications, Cable and Wireless | | | Chairman | |
| | | Echostar Corporation | | | Telecommunications, Cable and Wireless | | | Chairman | |
Jason Kiser
|
| | DISH Network Corporation | | | Telecommunications, Cable and Wireless | | | Treasurer until 2023 | |
Gerald Gorman
|
| |
World MediaGroup, LLC
|
| | Information | | | Chief Executive Officer | |
Adrian Steckel
|
| | Uphold Ltd. | | | Financial Services | | | Director | |
Name and Address(1)
|
| |
Number of Shares of
Class A Common Stock Beneficially Owned |
| |
Percentage
of Class(2) |
| ||||||
nXgen Opportunities, LLC(3)(4)
|
| | | | 30,083,333 | | | | | | 99.41% | | |
Charles W. Ergen(3)(4)
|
| | | | 30,083,333 | | | | | | 99.41% | | |
Ranch Legacy Trust(5)
|
| | | | 17,391,300 | | | | | | 47.88% | | |
Jason Kiser(3)
|
| | | | — | | | | | | — | | |
Gerald Gorman
|
| | | | 10,000 | | | | | | * | | |
David K. Moskowitz
|
| | | | 10,000 | | | | | | * | | |
Adrian Steckel
|
| | | | 10,000 | | | | | | * | | |
All directors and executive officers as a group (five individuals)
|
| | | | 30,113,333 | | | | | | 99.51% | | |
| | |
Securities Beneficially
Owned prior to this Offering |
| |
Securities to be
Offered in this Offering |
| |
Securities Beneficially Owned
after this Offering |
| |||||||||||||||||||||||||||
Names and Addresses
|
| |
Shares of
Common Stock |
| |
Warrants
|
| |
Shares of
Common Stock(1) |
| |
Shares of
Common Stock |
| |
Percentage
|
| |
Percentage
|
| ||||||||||||||||||
Gerald Gorman(3)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | |
Adrian Steckel(4)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | |
David K. Moskowitz(5)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | |
Redemption Date
(period to expiration of warrants) |
| |
Redemption Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
Redemption Date
(period to expiration of warrants) |
| |
Redemption Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
Page
|
| |||
Audited Financial Statements of CONX Corp: | | | | | | | |
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
Unaudited Financial Statements of CONX Corp: | | | |||||
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
| | | | F-30 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
Prepaid expenses
|
| | | | 9,166 | | | | | | 23,105 | | |
Total current assets
|
| | | | 17,328 | | | | | | 1,420,401 | | |
Cash held in trust account
|
| | | | 21,966,104 | | | | | | 84,243,386 | | |
Total assets
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
Liabilities, Class A Common Stock Subject to Redemption, and Stockholders’ Deficit:
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 76,826 | | | | | $ | 19,114 | | |
Working capital loan – related party
|
| | | | 400,000 | | | | | | — | | |
Extension notes – related party
|
| | | | 1,708,426 | | | | | | 333,935 | | |
Accrued expenses
|
| | | | 1,097,000 | | | | | | 575,300 | | |
Accrued excise tax payable
|
| | | | 639,193 | | | | | | — | | |
Income taxes payable
|
| | | | 70,011 | | | | | | 1,208,515 | | |
Total current liabilities
|
| | | | 3,991,456 | | | | | | 2,136,864 | | |
Deferred legal fees
|
| | | | 275,000 | | | | | | 275,000 | | |
Deferred underwriting fee payable
|
| | | | 26,250,000 | | | | | | 26,250,000 | | |
Equity forward liability
|
| | | | 325,000 | | | | | | — | | |
Derivative warrant liabilities
|
| | | | 9,205,500 | | | | | | 4,512,500 | | |
Total liabilities
|
| | | | 40,046,956 | | | | | | 33,174,364 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 2,090,269 shares at redemption value of $10.51 per share at December 31, 2023 and 8,348,384 shares at redemption value of $10.09 per share at December 31, 2022
|
| | | | 21,966,104 | | | | | | 84,243,386 | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 20,000,000 shares authorized; none issued or outstanding at December 31, 2023 and 2022
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value, 500,000,000 shares authorized; 30,000 shares issued and outstanding at December 31, 2023 and 2022
|
| | | | 3 | | | | | | 3 | | |
Class B common stock, $0.0001 par value; 50,000,000 shares authorized; 18,750,000 shares issued and outstanding at December 31, 2023 and 2022
|
| | | | 1,875 | | | | | | 1,875 | | |
Accumulated deficit
|
| | | | (40,031,506) | | | | | | (31,755,841) | | |
Total Stockholders’ Deficit
|
| | | | (40,029,628) | | | | | | (31,753,963) | | |
Total Liabilities, Class A Common Stock Subject to Redemption, and Stockholders’ Deficit
|
| | | $ | 21,983,432 | | | | | $ | 85,663,787 | | |
| | |
For the Year
Ended December 31, 2023 |
| |
For the Year
Ended December 31, 2022 |
| ||||||
General and administrative expenses
|
| | | $ | 1,178,513 | | | | | $ | 888,749 | | |
Loss from operations
|
| | | | (1,178,513) | | | | | | (888,749) | | |
Other income | | | | | | | | | | | | | |
Change in fair value of equity forward
|
| | | | (325,000) | | | | | | — | | |
Change in fair value of derivative warrant liabilities
|
| | | | (4,693,000) | | | | | | 21,359,166 | | |
Interest income on investments held in Trust Account
|
| | | | 267,481 | | | | | | 4,937,551 | | |
Total other (loss) income
|
| | | | (4,750,519) | | | | | | 26,296,717 | | |
(Loss) income before income tax provision
|
| | | | (5,929,032) | | | | | | 25,407,968 | | |
Income tax provision
|
| | | | 65,469 | | | | | | 1,213,218 | | |
Net (loss) income
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
Weighted average common shares outstanding, basic and diluted | | | | | | | | | | | | | |
Class A – Common stock
|
| | | | 5,047,364 | | | | | | 64,226,579 | | |
Class B – Common stock
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
Basic and diluted net (loss) income per common share | | | | | | | | | | | | | |
Class A – Common stock
|
| | | $ | (0.25) | | | | | $ | 0.29 | | |
Class B – Common stock
|
| | | $ | (0.25) | | | | | $ | 0.29 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance January 1, 2023
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
Accretion adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,641,971) | | | | | | (1,641,971) | | |
Excise tax imposed on common
stock redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (639,193) | | | | | | (639,193) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,994,501) | | | | | | (5,994,501) | | |
Balance – December 31, 2023
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (40,031,506) | | | | | $ | (40,029,628) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance January 1, 2022
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (51,793,069) | | | | | $ | (51,791,191) | | |
Accretion adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,157,522) | | | | | | (4,157,522) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,194,750 | | | | | | 24,194,750 | | |
Balance – December 31, 2022
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
| | |
Year Ended
December 31, 2023 |
| |
Year Ended
December 31, 2022 |
| ||||||
Operating Activities | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (5,994,501) | | | | | $ | 24,194,750 | | |
Adjustments to reconcile net (loss) income to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on investments held in Trust Account
|
| | | | (267,481) | | | | | | (4,937,551) | | |
Change in fair value of derivative warrant liabilities
|
| | | | 4,693,000 | | | | | | (21,359,166) | | |
Change in fair value of equity forward liability
|
| | | | 325,000 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 13,938 | | | | | | 46,895 | | |
Other receivable
|
| | | | — | | | | | | 3,508 | | |
Accounts payable
|
| | | | 57,714 | | | | | | 19,114 | | |
Accrued expenses
|
| | | | 521,700 | | | | | | 289,289 | | |
Income taxes payable
|
| | | | (1,138,504) | | | | | | 1,195,769 | | |
Net cash used in operating activities
|
| | | | (1,789,134) | | | | | | (547,392) | | |
Investing Activities | | | | | | | | | | | | | |
Deposit of cash into trust account
|
| | | | (1,374,491) | | | | | | — | | |
Cash distributed from Trust Account
|
| | | | 63,919,253 | | | | | | 670,774,520 | | |
Net cash provided by investing activities
|
| | | | 62,544,762 | | | | | | 670,774,520 | | |
Financing Activities | | | | | | | | | | | | | |
Redemptions of Class A common stock
|
| | | | (63,919,253) | | | | | | (669,914,136) | | |
Cash from Working Capital Loan
|
| | | | 400,000 | | | | | | — | | |
Proceeds from extension notes payable
|
| | | | 1,374,491 | | | | | | 333,935 | | |
Net cash used in financing activities
|
| | | | (62,144,762) | | | | | | (669,580,201) | | |
Net change in cash
|
| | | | (1,389,134) | | | | | | 646,927 | | |
Cash – beginning of the year
|
| | |
|
1,397,296
|
| | | |
|
750,369
|
| |
Cash – end of the year
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
Supplemental Cash Flow Information | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 1,190,035 | | | | | $ | — | | |
Supplemental Disclosure of Non-cash Financing and Investing Activities | | | | | | | | | | | | | |
Excise tax liability accrued for common stock redemptions
|
| | | $ | 639,193 | | | | | $ | — | | |
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net (loss) income per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net (loss) income
|
| | | $ | (1,271,419) | | | | | $ | (4,723,082) | | | | | $ | 18,727,526 | | | | | $ | 5,467,224 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 5,047,364 | | | | | | 18,750,000 | | | | | | 64,226,579 | | | | | | 18,750,000 | | |
Basic and diluted net (loss) income per share
|
| | | $ | (0.25) | | | | | $ | (0.25) | | | | | $ | 0.29 | | | | | $ | 0.29 | | |
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
Deferred tax asset (liability) | | | | | | | | | | | | | |
Startup and organizational costs
|
| | | $ | 394,830 | | | | | $ | 234,069 | | |
Accrued expenses
|
| | | | 268,502 | | | | | | 140,810 | | |
Total deferred tax asset (liability)
|
| | | | 663,332 | | | | | | 374,879 | | |
Valuation allowance
|
| | | | (663,332) | | | | | | (374,879) | | |
Deferred tax asset (liability), net of allowance
|
| | | $ | — | | | | | $ | — | | |
| | |
For the Years Ended
|
| |||||||||
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
Federal | | | | | | | | | | | | | |
Current expense
|
| | | $ | 65,469 | | | | | $ | 995,966 | | |
Deferred benefit (expense)
|
| | | | 247,488 | | | | | | 220,738 | | |
State and Local
|
| | | | | | | | | | | | |
Current
|
| | | | — | | | | | | 217,252 | | |
| | |
For the Years Ended
|
| |||||||||
| | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
Deferred
|
| | | | 40,965 | | | | | | 55,054 | | |
Change in valuation allowance
|
| | | | (288,453) | | | | | | (275,792) | | |
Income tax provision
|
| | | $ | 65,469 | | | | | $ | 1,213,218 | | |
|
| | |
2023
|
| |
2022
|
| ||||||
Statutory federal income tax rate (benefit)
|
| | | | 21.0% | | | | | | 21.0% | | |
Change in fair value of derivative warrant liabilities and equity forward
|
| | | | (17.6)% | | | | | | (17.7)% | | |
Change in valuation allowance
|
| | | | (4.1)% | | | | | | 0.7% | | |
Income tax expense
|
| | | | (0.7)% | | | | | | 4.0% | | |
Description
|
| |
Level
|
| |
December 31, 2023
|
| ||||||
Liabilities: | | | | | | | | | | | | | |
Private Placement Warrants
|
| | | | 2 | | | | | $ | 3,468,000 | | |
Public Warrants
|
| | | | 1 | | | | | $ | 5,737,500 | | |
Equity Forward
|
| | | | 3 | | | | | $ | 325,000 | | |
Description
|
| |
Level
|
| |
December 31, 2022
|
| ||||||
Liabilities: | | | | | | | | | | | | | |
Private Placement Warrants
|
| | | | 2 | | | | | $ | 1,700,000 | | |
Public Warrants
|
| | | | 1 | | | | | $ | 2,812,500 | | |
| | |
Aggregate
Private Warrants |
| |
Public
Warrants |
| |
Warrant
Liability |
| |||||||||
Fair value as of December 31, 2022
|
| | | $ | 1,700,000 | | | | | $ | 2,812,500 | | | | | $ | 4,512,500 | | |
Change in fair value
|
| | | | 1,768,000 | | | | | | 2,925,000 | | | | | | 4,693,000 | | |
Fair value as of December 31, 2023
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
| Equity Forward | | | | | | | |
|
Fair value as of December 31, 2022
|
| | | $ | — | | |
|
Fair value at inception, November 1, 2023
|
| | | | 325,000 | | |
|
Change in fair value
|
| | | | — | | |
|
Fair value as of December 31, 2023
|
| | | $ | 32,000 | | |
Valuation Technique
|
| |
Unobservable Input
|
| |
Amount
|
|
Monte Carlo simulation | | |
Volatility
|
| |
27%
|
|
| | |
Credit adjusted discount rate
|
| |
35%
|
|
| | |
Transaction probability
|
| |
4%
|
|
| | |
March 31,
2024 (unaudited) |
| |
December 31,
2023 |
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 103,135 | | | | | $ | 8,162 | | |
Prepaid expenses
|
| | | | 217,417 | | | | | | 9,166 | | |
Total current assets
|
| | | | 320,552 | | | | | | 17,328 | | |
Cash held in trust account
|
| | | | 22,216,916 | | | | | | 21,966,104 | | |
Total assets
|
| | | $ | 22,537,468 | | | | | $ | 21,983,432 | | |
Liabilities, Class A Common Stock Subject to Redemption, and Stockholders’
Deficit: |
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 26,597 | | | | | $ | 76,826 | | |
Working capital loan – related party
|
| | | | 900,000 | | | | | | 400,000 | | |
Extension notes – related party
|
| | | | 1,708,426 | | | | | | 1,708,426 | | |
Accrued expenses
|
| | | | 2,022,486 | | | | | | 1,097,000 | | |
Accrued excise tax payable
|
| | | | 639,193 | | | | | | 639,193 | | |
Income taxes payable
|
| | | | 59,675 | | | | | | 70,011 | | |
Total current liabilities
|
| | | | 5,356,377 | | | | | | 3,991,456 | | |
Deferred legal fees
|
| | | | 275,000 | | | | | | 275,000 | | |
Deferred underwriting fee payable
|
| | | | 26,250,000 | | | | | | 26,250,000 | | |
Equity forward liability
|
| | | | 332,000 | | | | | | 325,000 | | |
Derivative warrant liabilities
|
| | | | 6,013,658 | | | | | | 9,205,500 | | |
Total liabilities
|
| | | | 38,227,035 | | | | | | 40,046,956 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 2,090,269 shares at redemption value of $10.63 per share at March 31, 2024 and 2,090,269 shares at redemption value of $10.51 per share at December 31, 2023
|
| | | | 22,216,916 | | | | | | 21,966,104 | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 20,000,000 shares authorized; none issued or outstanding at March 31, 2024 and December 31, 2023
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value, 500,000,000 shares authorized; 30,000 shares issued and outstanding at March 31, 2024 and December 31, 2023
|
| | | | 3 | | | | | | 3 | | |
Class B common stock, $0.0001 par value; 50,000,000 shares authorized; 18,750,000 shares issued and outstanding at March 31, 2024 and December 31, 2023
|
| | | | 1,875 | | | | | | 1,875 | | |
Accumulated deficit
|
| | | | (37,908,361) | | | | | | (40,031,506) | | |
Total Stockholders’ Deficit
|
| | | | (37,906,483) | | | | | | (40,029,628) | | |
Total Liabilities, Class A Common Stock Subject to Redemption, and Stockholders’ Deficit
|
| | | $ | 22,537,468 | | | | | $ | 21,983,432 | | |
| | |
For the Three Months
Ended March 31, 2024 |
| |
For the Three Months
Ended March 31, 2023 |
| ||||||
General and administrative expenses
|
| | | $ | 1,072,033 | | | | | $ | 277,914 | | |
Loss from operations
|
| | | | (1,072,033) | | | | | | (277,914) | | |
Other income (expense) | | | | | | | | | | | | | |
Change in fair value of extension note
|
| | | | | | | | | | 417,419 | | |
Change in fair value of equity forward
|
| | | | (7,000) | | | | | | — | | |
Change in fair value of derivative warrant liabilities
|
| | | | 3,191,842 | | | | | | (923,558) | | |
Interest income on investments held in Trust Account
|
| | | | 250,812 | | | | | | — | | |
Total other income (expense)
|
| | | | 3,435,654 | | | | | | (506,139) | | |
Income (loss) before income tax provision
|
| | | | 2,363,621 | | | | | | (784,053) | | |
Income tax provision
|
| | | | 10,336 | | | | | | — | | |
Net income (loss)
|
| | | $ | 2,373,957 | | | | | $ | (784,053) | | |
Weighted average common shares outstanding, basic and diluted | | | | | | | | | | | | | |
Class A – Common stock
|
| | | | 2,090,269 | | | | | | 8,348,384 | | |
Class B – Common stock
|
| | | | 18,750,000 | | | | | | 18,750,000 | | |
Basic and diluted net income (loss) per common share
|
| | | | | | | | | | | | |
Class A – Common stock
|
| | | $ | 0.11 | | | | | $ | (0.03) | | |
Class B – Common stock
|
| | | $ | 0.11 | | | | | $ | (0.03) | | |
| | |
FOR THE THREE MONTHS ENDED MARCH 31, 2024
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2024
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (40,031,506) | | | | | $ | (40,029,628) | | |
Accretion Adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (250,812) | | | | | | (250,812) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,373,957 | | | | | | 2,373,957 | | |
Balance – March 31, 2024 (unaudited)
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (37,908,361) | | | | | $ | (37,906,483) | | |
| | |
FOR THE THREE MONTHS ENDED MARCH 31, 2023
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2023
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (31,755,841) | | | | | $ | (31,753,963) | | |
Accretion Adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (500,903) | | | | | | (500,903) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (784,053) | | | | | | (784,053) | | |
Balance – March 31, 2023 (unaudited)
|
| | | | 30,000 | | | | | $ | 3 | | | | | | 18,750,000 | | | | | $ | 1,875 | | | | | $ | — | | | | | $ | (33,040,797) | | | | | $ | (33,038,919) | | |
| | |
Three Months
Ended March 31, 2024 |
| |
Three Months
Ended March 31, 2023 |
| ||||||
Cash flows from Operating Activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 2,373,957 | | | | | $ | (784,053) | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on cash or investments held in Trust Account
|
| | | | (250,812) | | | | | | — | | |
Change in fair value of note convertible
|
| | | | — | | | | | | (417,419) | | |
Change in fair value of derivative warrant liabilities
|
| | | | (3,191,842) | | | | | | 923,558 | | |
Change in fair value of equity forward liability
|
| | | | 7,000 | | | | | | | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | (208,249) | | | | | | (58,250) | | |
Accounts payable
|
| | | | (50,231) | | | | | | (19,114) | | |
Accrued expenses
|
| | | | 925,486 | | | | | | 90,700 | | |
Income taxes payable
|
| | | | (10,336) | | | | | | — | | |
Net cash used in operating activities
|
| | | | (405,027) | | | | | | (264,578) | | |
Investing Activities | | | | | | | | | | | | | |
Cash deposits into Trust Account
|
| | | | — | | | | | | (500,903) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (500,903) | | |
Financing Activities | | | | | | | | | | | | | |
Cash from Working capital loan
|
| | | | 500,000 | | | | | | — | | |
Proceeds from Extension note
|
| | | | — | | | | | | 500,903 | | |
Net cash provided by financing activities
|
| | | | 500,000 | | | | | | 500,903 | | |
Net change in cash
|
| | | | 94,973 | | | | | | (264,578) | | |
Cash – beginning of the period
|
| | | $ | 8,162 | | | | | $ | 1,397,296 | | |
Cash – end of the period
|
| | | $ | 103,135 | | | | | $ | 1,132,718 | | |
| | |
Three Months Ended
March 31, 2024 |
| |
Three Months Ended
March 31, 2023 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net income (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss)
|
| | | $ | 238,107 | | | | | $ | 2,135,850 | | | | | $ | (241,548) | | | | | $ | (542,505) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 2,090,269 | | | | | | 18,750,000 | | | | | | 8,348,384 | | | | | | 18,750,000 | | |
Basic and diluted net income (loss) per share
|
| | | $ | 0.11 | | | | | $ | 0.11 | | | | | $ | (0.03) | | | | | $ | (0.03) | | |
Description
|
| |
Level
|
| |
March 31,
2024 |
| ||||||
Liabilities: | | | | | | | | | | | | | |
Private Placement Warrants
|
| | | | 2 | | | | | $ | 2,265,533 | | |
Public Warrants
|
| | | | 1 | | | | | $ | 3,748,125 | | |
Equity Forward
|
| | | | 3 | | | | | $ | 332,000 | | |
Description
|
| |
Level
|
| |
December 31,
2023 |
| ||||||
Liabilities: | | | | | | | | | | | | | |
Private Placement Warrants
|
| | | | 2 | | | | | $ | 3,468,000 | | |
Public Warrants
|
| | | | 1 | | | | | $ | 5,737,500 | | |
Equity Forward
|
| | | | 3 | | | | | $ | 325,000 | | |
| | |
Private
Warrants |
| |
Public
Warrants |
| |
Aggregate
Warrant Liability |
| |||||||||
Fair value as of December 31, 2023
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
Change in fair value
|
| | | | (1,202,467) | | | | | | (1,989,375) | | | | | | (3,191,842) | | |
Fair value as of March 31, 2024
|
| | | $ | 2,265,533 | | | | | $ | 3,748,125 | | | | | $ | 6,013,658 | | |
| | |
Private
Warrants |
| |
Public
Warrants |
| |
Aggregate
Warrant Liability |
| |||||||||
Fair value as of December 31, 2022
|
| | | $ | 1,700,000 | | | | | $ | 2,812,500 | | | | | $ | 4,512,500 | | |
Change in fair value
|
| | | | 1,768,000 | | | | | | 2,925,000 | | | | | | 4,693,000 | | |
Fair value as of March, 2023
|
| | | $ | 3,468,000 | | | | | $ | 5,737,500 | | | | | $ | 9,205,500 | | |
| | |
Equity
Forward |
| |||
Fair value as of December 31, 2023
|
| | | $ | 325,000 | | |
Change in fair value
|
| | | | 7,000 | | |
Fair value as of March 31, 2024
|
| | | $ | 332,000 | | |
Valuation Technique
|
| |
Unobservable Input
|
| |
Amount
|
|
Monte Carlo simulation | | |
Volatility
|
| |
27%
|
|
| | |
Credit adjusted discount rate
|
| |
35%
|
|
| | |
Transaction probability
|
| |
4%
|
|
| | |
Amount
|
| |||
Securities and Exchange Commission registration fee
|
| | | $ | 51,092.20 | | |
FINRA filing fee
|
| | | | * | | |
Accountants’ fees and expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Blue Sky fees and expenses
|
| | | | * | | |
Transfer Agent’s fees and expenses
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Miscellaneous
|
| | | | * | | |
Total expenses
|
| | | $ | * | | |
|
Exhibit No.
|
| |
Description
|
|
| 101.INS | | | Inline XBRL Instance Document | |
| 101.SCH | | | Inline XBRL Taxonomy Extension Schema Document. | |
| 101.CAL | | | Inline XBRL Taxonomy Extension Calculation Linkbase Document. | |
| 101.DEF | | | Inline XBRL Taxonomy Extension Definition Linkbase Document. | |
| 101.LAB | | | Inline XBRL Taxonomy Extension Label Linkbase Document. | |
| 101.PRE | | | Inline XBRL Taxonomy Extension Presentation Linkbase Document. | |
| 104 | | | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). | |
| 107* | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Charles W. Ergen
Charles W. Ergen
|
| |
Chairman, Director
|
| |
July 12, 2024
|
|
|
/s/ Kyle Jason Kiser
Kyle Jason Kiser
|
| |
Chief Executive Officer, President,
Treasurer and Director (Principal Executive Officer, Principal Financial and Accounting Officer, Director) |
| |
July 12, 2024
|
|
|
/s/ Gerald Gorman
Gerald Gorman
|
| |
Director
|
| |
July 12, 2024
|
|
|
/s/ David K. Moskowitz
David K. Moskowitz
|
| |
Director
|
| |
July 12, 2024
|
|
|
/s/ Adrian Steckel
Adrian Steckel
|
| |
Director
|
| |
July 12, 2024
|
|
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in the Prospectus constituting a part of this Registration Statement on Amendment No. 1 to Form S-1 of our report dated March 28, 2024, which includes an explanatory paragraph regarding CONX Corp.’s ability to continue as a going concern, relating to the financial statements of CONX Corp., as of and for the years ended December 31, 2023 and 2022, which is contained in that Prospectus. We also consent to the reference to our Firm under the caption “Experts” in the Prospectus.
/s/ WithumSmith+Brown, PC
New York, New York
July 12, 2024
1 Year CONX (PK) Chart |
1 Month CONX (PK) Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions