| | | | Sincerely, | |
| | | |
/s/ Thomas Finke
Thomas Finke
Chairman and Chief Executive Officer |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 6 | | | |
| | | | 22 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 43 | | | |
| | | | 88 | | | |
| | | | 91 | | | |
| | | | 94 | | | |
| | | | 96 | | | |
| | | | 97 | | | |
| | | | 102 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | 126 | | | |
| | | | 138 | | | |
| | | | 139 | | | |
| | | | 148 | | | |
| | | | 151 | | | |
| | | | 157 | | | |
| | | | 159 | | | |
| | | | 160 | | | |
| | | | 172 | | | |
| | | | 175 | | | |
| | | | 188 | | | |
| | | | 190 | | | |
| | | | 206 | | | |
| | | | 212 | | | |
| | | | 216 | | | |
| | | | 220 | | |
| | |
Page
|
| |||
| | | | 238 | | | |
| | | | 240 | | | |
| | | | 243 | | | |
| | | | 244 | | | |
| | | | 245 | | | |
| | | | 246 | | | |
| | | | 247 | | | |
| | | | 248 | | | |
| | | | F-1 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | |
Holders
|
| |
No Redemption
Scenario(1) |
| |
% of
Total |
| |
Illustrative
Redemption Scenario(2) |
| |
% of
Total |
| |
Contractual
Maximum Redemption Scenario(3) |
| |
% of
Total |
| ||||||||||||||||||
Adara Public Stockholders
|
| | | | 11,500,000 | | | | | | 18.8% | | | | | | 5,750,000 | | | | | | 10.4% | | | | | | 1,473,587 | | | | | | 2.9% | | |
Adara Initial Stockholders(4)
|
| | | | 2,000,000 | | | | | | 3.3% | | | | | | 2,000,000 | | | | | | 3.6% | | | | | | 2,000,000 | | | | | | 3.9% | | |
Alliance Stockholders(5)
|
| | | | 47,500,000 | | | | | | 77.9% | | | | | | 47,500,000 | | | | | | 86.0% | | | | | | 47,500,000 | | | | | | 93.2% | | |
Total Shares Outstanding
Excluding Contingent Consideration Shares and Adara Warrants |
| | | | 61,000,000 | | | | | | 100.0% | | | | | | 55,250,000 | | | | | | 100.0% | | | | | | 50,973,587 | | | | | | 100.0% | | |
Total Equity Value Post- Redemptions
|
| | | $ | 619,712,420 | | | | | | | | | | | $ | 561,296,905 | | | | | | | | | | | $ | 517,851,885 | | | | | | | | |
Assumed Per Share Value (approximate)
|
| | | $ | 10.16 | | | | | | | | | | | $ | 10.16 | | | | | | | | | | | $ | 10.16 | | | | | | | | |
Additional Dilution Sources(8)
|
| |
No Redemption
Scenario(1) |
| |
% of
Total(7) |
| |
Illustrative
Redemption Scenario(7) |
| |
% of
Total(6) |
| |
Contractual
Maximum Redemption Scenario(3) |
| |
% of
Total(7) |
| ||||||||||||||||||
Contingent Consideration Shares(8)
|
| | | | 60,000,000 | | | | | | 49.6% | | | | | | 60,000,000 | | | | | | 52.1% | | | | | | 60,000,000 | | | | | | 54.0% | | |
Adara Warrants | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants(9)
|
| | | | 5,750,000 | | | | | | 8.6% | | | | | | 5,750,000 | | | | | | 9.4% | | | | | | 5,750,000 | | | | | | 10.1% | | |
Private Warrants(10)
|
| | | | 4,120,000 | | | | | | 6.3% | | | | | | 4,120,000 | | | | | | 6.9% | | | | | | 4,120,000 | | | | | | 7.8% | | |
Underwriter Warrants(11)
|
| | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | |
Total Additional Dilutive Sources(12)
|
| | | | 69,920,000 | | | | | | 53.4% | | | | | | 69,920,000 | | | | | | 55.6% | | | | | | 69,920,000 | | | | | | 57.8% | | |
Holders
|
| |
No Redemption
Scenario(1) |
| |
% of
Total |
| |
Illustrative
Redemption Scenario(2) |
| |
% of
Total |
| |
Contractual
Maximum Redemption Scenario(3) |
| |
% of
Total |
| ||||||||||||||||||
Adara Public Stockholders
|
| | | | 11,500,000 | | | | | | 18.8% | | | | | | 5,750,000 | | | | | | 10.4% | | | | | | 1,473,587 | | | | | | 2.9% | | |
Adara Initial Stockholders(4)
|
| | | | 2,000,000 | | | | | | 3.3% | | | | | | 2,000,000 | | | | | | 3.6% | | | | | | 2,000,000 | | | | | | 3.9% | | |
Alliance Stockholders(5)
|
| | | | 47,500,000 | | | | | | 77.9% | | | | | | 47,500,000 | | | | | | 86.0% | | | | | | 47,500,000 | | | | | | 93.2% | | |
Holders
|
| |
No Redemption
Scenario(1) |
| |
% of
Total |
| |
Illustrative
Redemption Scenario(2) |
| |
% of
Total |
| |
Contractual
Maximum Redemption Scenario(3) |
| |
% of
Total |
| ||||||||||||||||||
Total Shares Outstanding
Excluding Contingent Consideration Shares and Adara Warrants |
| | | | 61,000,000 | | | | | | 100.0% | | | | | | 55,250,000 | | | | | | 100.0% | | | | | | 50,973,587 | | | | | | 100.0% | | |
Total Equity Value Post- Redemptions
|
| | | $ | 619,712,420 | | | | | | | | | | | $ | 561,296,905 | | | | | | | | | | | $ | 517,851,885 | | | | | | | | |
Assumed Per Share Value (approximate)
|
| | | $ | 10.16 | | | | | | | | | | | $ | 10.16 | | | | | | | | | | | $ | 10.16 | | | | | | | | |
Additional Dilution Sources(8)
|
| |
No Redemption
Scenario(1) |
| |
% of
Total(7) |
| |
Illustrative
Redemption Scenario(7) |
| |
% of
Total(6) |
| |
Contractual
Maximum Redemption Scenario(3) |
| |
% of
Total(7) |
| ||||||||||||||||||
Contingent Consideration Shares(8)
|
| | | | 60,000,000 | | | | | | 49.6% | | | | | | 60,000,000 | | | | | | 52.1% | | | | | | 60,000,000 | | | | | | 54.0% | | |
Adara Warrants | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants(9)
|
| | | | 5,750,000 | | | | | | 8.6% | | | | | | 5,750,000 | | | | | | 9.4% | | | | | | 5,750,000 | | | | | | 10.1% | | |
Private Warrants(10)
|
| | | | 4,120,000 | | | | | | 6.3% | | | | | | 4,120,000 | | | | | | 6.9% | | | | | | 4,120,000 | | | | | | 7.8% | | |
Underwriter Warrants(11)
|
| | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | |
Total Additional Dilutive Sources(12)
|
| | | | 69,920,000 | | | | | | 53.4% | | | | | | 69,920,000 | | | | | | 55.6% | | | | | | 69,920,000 | | | | | | 57.8% | | |
| | |
For the Quarter
Ended September 30, 2022 |
| |
For the Year
Ended June 30, 2022 |
| |
For the Year
Ended June 30, 2021 |
| |||||||||
Total Revenue
|
| | | $ | 238,701 | | | | | $ | 1,417,377 | | | | | $ | 1,323,567 | | |
Total Operating Expenses
|
| | | $ | 33,261 | | | | | $ | 140,285 | | | | | $ | 134,775 | | |
Net (Loss) Income
|
| | | $ | (7,509) | | | | | $ | 28,619 | | | | | $ | 34,178 | | |
Net (Loss) Income Per Share Attributable To Common
Stockholders – Basic and Diluted |
| | | $ | (8.34) | | | | | $ | 31.80 | | | | | $ | 37.98 | | |
| | |
As of
September 30, 2022 |
| |
As of
June 30, 2022 |
| |
As of
June 30, 2021 |
| |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | |||||
Total Assets
|
| | | $ | 516,943 | | | | | $ | 473,039 | | | | | $ | 388,963 | | |
Total Liabilities
|
| | | $ | 415,524 | | | | | $ | 364,111 | | | | | $ | 308,661 | | |
Retained Earnings
|
| | | $ | 64,159 | | | | | $ | 71,668 | | | | | $ | 43,049 | | |
| | |
For the
Nine Months Ended September 30, 2022 |
| |
For the
Year Ended December 31, 2021 |
| |
For the
period from August 5, 2020 (inception) through December 31, 2020 |
| |||||||||
Operating formation costs
|
| | | $ | 1,887,001 | | | | | $ | 976,831 | | | | | $ | 5,476 | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 670,720 | | | | | | 10,281 | | | | | | — | | |
Transaction costs incurred in connection with IPO
|
| | | | — | | | | | | (86,544) | | | | | | — | | |
Change fair value of warrant holders
|
| | | | 2,976,000 | | | | | | 4,297,300 | | | | | | — | | |
Net income (loss)
|
| | | | 1,690,242 | | | | | | 3,244,206 | | | | | | (5,476) | | |
Basic and diluted net (income loss) per share, Class A common stock
|
| | | | 0.12 | | | | | | 0.25 | | | | | | — | | |
Basic and diluted net (income loss) per share, Class B common stock
|
| | | $ | 0.12 | | | | | $ | 0.25 | | | | | $ | (0.00) | | |
| | |
As of
September 30, 2022 |
| |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 116,913,836 | | | | | $ | 117,083,857 | | | | | $ | 624,406 | | |
Total liabilities
|
| | | | 3,440,782 | | | | | | 5,301,045 | | | | | | 604,882 | | |
Total redeemable shares of common stock
|
| | | | 116,411,474 | | | | | | 116,150,000 | | | | | | — | | |
Total shareholders’ (deficit) equity
|
| | | $ | (2,938,420) | | | | | $ | (4,367,188) | | | | | $ | 19,524 | | |
Year Ended December 31, 2021
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||
Revenue
|
| | | $ | 1,441,762 | | | | | $ | 1,441,762 | | |
Net loss per share – basic and diluted
|
| | | $ | 0.68 | | | | | $ | 0.88 | | |
Weighted-average Common shares outstanding – basic and
diluted |
| | |
|
61,000,000
|
| | | |
|
50,473,587
|
| |
Summary Unaudited Pro Forma Condensed Combined Balance Sheet Data as of September 30, 2022 | | ||||||||||||
Total assets
|
| | | $ | 624,992 | | | | | $ | 527,197 | | |
Total liabilities
|
| | | $ | 417,072 | | | | | $ | 417,072 | | |
Total stockholders’ equity
|
| | | $ | 207,920 | | | | | $ | 110,125 | | |
| | |
Historical
|
| |
No Redemptions
Scenario |
| |
Maximum
Redemptions Scenario |
| |||||||||||||||
As of and For the nine Months Ended September 30, 2022
|
| |
Adara
|
| |
Alliance
|
| |
Pro Forma
Combined |
| |
Pro Forma
Combined |
| ||||||||||||
Pro Forma Income Per Share | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average Shares of Class A Outstanding – Basic and Diluted
|
| | | | 11,500,000 | | | | | | — | | | | | | 61,000,000 | | | | | | 50,473,587 | | |
Income Per Share Class A – Basic and Diluted
|
| | | $ | 0.12 | | | | | | — | | | | | $ | (0.15) | | | | | $ | (0.18) | | |
Weighted Average Shares of Class B Outstanding – Basic and Diluted
|
| | | | 2,875,000 | | | | | | — | | | | | | — | | | | | | — | | |
Income Per Share Class B – Basic and Diluted
|
| | | $ | 0.12 | | | | | | — | | | | | | — | | | | | | — | | |
Weighted Average Common Shares Outstanding – Basic and Diluted
|
| | | | — | | | | | | 900 | | | | | | — | | | | | | — | | |
Income Per Common Share – Basic and Diluted
|
| | | | — | | | | | $ | (9,351) | | | | | | — | | | | | | — | | |
Book Value Per Share
|
| | | $ | (0.20) | | | | | $ | 112,688 | | | | | $ | 3.41 | | | | | $ | 2.18 | | |
| | |
Historical
|
| |
No Redemptions
Scenario |
| |
Maximum
Redemptions Scenario |
| |||||||||||||||
For the Year Ending December 31, 2021
|
| |
Adara
(Historical from 1/1/21 through 12/31/21) |
| |
Alliance
|
| |
Pro Forma
Combined |
| |
Pro Forma
Combined |
| ||||||||||||
Pro Forma Income Per Share | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average Shares of Class A Outstanding – Basic and Diluted
|
| | | | 11,500,000 | | | | | | — | | | | | | 61,000,000 | | | | | | 50,473,587 | | |
Income Per Share Class A – Basic and Diluted
|
| | | $ | 0.25 | | | | | $ | — | | | | | $ | 0.68 | | | | | $ | 0.88 | | |
Weighted Average Shares of Class B Outstanding – Basic and Diluted
|
| | | | 2,875,000 | | | | | | — | | | | | | — | | | | | | — | | |
Income Per Share Class B – Basic and Diluted
|
| | | $ | 0.25 | | | | | | — | | | | | | — | | | | | | — | | |
Weighted Average Common Shares Outstanding – Basic and Diluted
|
| | | | — | | | | | | 900 | | | | | | — | | | | | | — | | |
Income Per Common Share – Basic and Diluted
|
| | | | — | | | | | $ | 49,534.44 | | | | | | | | | | | | | | |
($ in thousands)
|
| |
September 30,
2022 |
| |
June 30,
2022 |
| ||||||
Bank of America Revolving Credit Facility
|
| | | $ | 183,691 | | | | | $ | 136,176 | | |
Less: Deferred Finance Costs
|
| | | | (167) | | | | | | (208) | | |
Revolving Credit, Net
|
| | | $ | 183,524 | | | | | $ | 135,968 | | |