NOTES
TO UNAUDITED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
NOTE
1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
Genesis
Unicorn Capital Corp. (the “Company”) is a blank check company incorporated in the state of Delaware on February 23, 2021.
The Company was formed for the purpose of acquiring, engaging in a share exchange, share reconstruction and amalgamation with, purchasing
all or substantially all of the assets of, entering into contractual arrangements with, or engaging in any other similar business combination
with one or more businesses or entities (“Business Combination”). Although the Company is not limited to a particular industry
or geographic region for purposes of consummating a Business Combination, the Company intends to focus on businesses in the biotechnology
and pharmaceutical industries.
As
of September 30, 2022, the Company had not commenced any operations. All activity for the period from February 23, 2021 (inception) through
September 30, 2022 relates to the Company’s formation and the initial public offering (the “Initial Public Offering”)
described below, and since the closing of the Initial Public Offering, the search for a prospective initial Business Combination. The
Company will generate non-operating income in the form of interest income on cash and cash equivalents from the proceeds derived from
the Initial Public Offering. The Company has selected December 31 as its fiscal year end. The Company is an early stage and emerging
growth company and, as such, the Company is subject to all of the risks associated with early stage and emerging growth companies. The
Company has selected December 31 as its fiscal year end.
The
Company’s sponsor is Genesis Unicorn Capital, LLC (the “Sponsor”), a Delaware limited liability company. The registration
statement for the Company’s Initial Public Offering was declared effective on February 14, 2022. On February 17, 2022, the Company
consummated its Initial Public Offering of 8,625,000 units (the “Units” and, with respect to the Class A common stock included
in the Units being offered, the “Public Shares”), including 1,125,000 Units that were issued pursuant to the underwriters
exercise of their over-allotment option in full, at $10.00 per Unit, generating gross proceeds of $86,250,000. The Company incurred offering
costs of $4,374,315, of which $1,078,125 was for underwriting commissions, $2,803,125 was for deferred underwriting commissions (see
Note 6) and $493,065 was for other offering costs.
Simultaneously
with the consummation of the closing of the Initial Public Offering, the Company consummated the private placement of an aggregate of
377,331 units (the “Private Placement Units”) the Sponsor, at a price of $10.00 per Private Placement Unit, generating total
gross proceeds of $3,773,310 (the “Private Placement”) (see Note 4).
Following
the closing of the Initial Public Offering and Private Placement on February 17, 2022, an amount of $87,543,750 ($10.15 per Unit) from
the net proceeds of the sale of the Units in the Initial Public Offering and the sale of the Private Placement Units was placed in a
trust account (the “Trust Account”), located in the United States and held as cash items or invested only in U.S. government
securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act of 1940, as amended (the “Investment
Company Act”), with a maturity of 185 days or less or in any open-ended investment company that holds itself out as a money market
fund selected by the Company meeting the conditions of paragraph (d) of Rule 2a-7 of the Investment Company Act, as determined by the
Company, until the earlier of: (i) the completion of a Business Combination and (ii) the distribution of the assets held in the Trust
Account, as described below.
The
Company will provide its holders of the outstanding Public Shares (the “public stockholders”) with the opportunity to redeem
all or a portion of their Public Shares upon the completion of a Business Combination either (i) in connection with a stockholder meeting
called to approve the Business Combination or (ii) by means of a tender offer. In connection with a proposed Business Combination, the
Company may seek stockholder approval of a Business Combination at a meeting called for such purpose at which public stockholders may
seek to redeem their Public Shares, regardless of whether they vote for or against a Business Combination. The Company will proceed with
a Business Combination only if the Company has net tangible assets of at least $5,000,001 upon such consummation of a Business Combination
and, if the Company seeks stockholder approval, a majority of the outstanding shares voted are voted in favor of the Business Combination.
GENESIS UNICORN CAPITAL CORP.
NOTES TO UNAUDITED
FINANCIAL STATEMENTS
SEPTEMBER 30, 2022
If
the Company seeks stockholder approval of a Business Combination and it does not conduct redemptions pursuant to the tender offer rules,
the Company’s amended and restated certificate of incorporation (the “Amended and Restated Certificate of Incorporation”)
provides that a public stockholder, together with any affiliate of such stockholder or any other person with whom such stockholder is
acting in concert or as a “group” (as defined under Section 13 of the Securities Exchange Act of 1934, as amended (the “Exchange
Act”)), will be restricted from seeking redemption rights with respect to 15% or more of the Public Shares without the Company’s
prior written consent.
The
public stockholders will be entitled to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account (initially
$10.15 per share, plus any pro rata interest earned on the funds held in the Trust Account and not previously released to the Company
to pay its tax obligations). The per-share amount to be distributed to public stockholders who redeem their Public Shares will not be
reduced by the deferred underwriting commissions the Company will pay to the underwriter. There will be no redemption rights upon the
completion of a Business Combination with respect to the Company’s warrants. The Public Shares will be recorded at a redemption
value and classified as temporary equity upon the completion of the Initial Public Offering, in accordance with Accounting Standards
Codification (“ASC”) Topic 480, Distinguishing Liabilities from Equity (“ASC 480”).
If
a stockholder vote is not required and the Company does not decide to hold a stockholder vote for business or other legal reasons, the
Company will, pursuant to its Amended and Restated Certificate of Incorporation, offer such redemption pursuant to the tender offer rules
of the Securities and Exchange Commission (“SEC”), and file tender offer documents containing substantially the same information
as would be included in a proxy statement with the SEC prior to completing a Business Combination.
The
Sponsor has agreed (a) to vote its Class B common stock, the common stock included in the Private Placement Units (the “Private
Placement Shares”) and any Public Shares purchased during or after the Initial Public Offering in favor of a Business Combination,
(b) not to propose an amendment to the Amended and Restated Certificate of Incorporation with respect to the Company’s pre-Business
Combination activities prior to the consummation of a Business Combination unless the Company provides dissenting public stockholders
with the opportunity to redeem their Public Shares in conjunction with any such amendment; (c) not to redeem any shares (including the
Class B common stock) and Private Placement Units (including underlying securities) into the right to receive cash from the Trust Account
in connection with a stockholder vote to approve a Business Combination (or to sell any shares in a tender offer in connection with a
Business Combination if the Company does not seek stockholder approval in connection therewith) or a vote to amend the provisions of
the Amended and Restated Certificate of Incorporation relating to stockholders’ rights of pre-Business Combination activity and
(d) that the Class B common stock and Private Placement Units (including underlying securities) shall not participate in any liquidating
distributions upon winding up if a Business Combination is not consummated. However, the Sponsor will be entitled to liquidating distributions
from the Trust Account with respect to any Public Shares purchased during or after the Initial Public Offering if the Company fails to
complete its Business Combination.
The
Company will have until 12 months (or up to 18 months if the Company extends the period of time to consummate a Business Combination)
from the closing of the Initial Public Offering to consummate a Business Combination (the “Combination Period”). If the Company
is unable to complete a Business Combination within the Combination Period, the Company will (i) cease all operations except for the
purpose of winding up, (ii) as promptly as reasonably possible but no more than five business days thereafter, redeem 100% of the outstanding
Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including interest
earned (net of taxes payable and less interest to pay dissolution expenses up to $100,000), divided by the number of then outstanding
Public Shares, which redemption will completely extinguish public stockholders’ rights as stockholders (including the right to
receive further liquidation distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following
such redemption, subject to the approval of the remaining stockholders and the Company’s board of directors, proceed to commence
a voluntary liquidation and thereby a formal dissolution of the Company, subject in each case to its obligations to provide for claims
of creditors and the requirements of applicable law. The underwriters have agreed to waive its rights to the deferred underwriting commission
held in the Trust Account in the event the Company does not complete a Business Combination within the Combination Period and, in such
event, such amounts will be included with the funds held in the Trust Account that will be available to fund the redemption of the Public
Shares. In the event of such distribution, it is possible that the per share value of the assets remaining available for distribution
will be less than the Initial Public Offering price per Unit ($10.00).
GENESIS UNICORN CAPITAL CORP.
NOTES TO UNAUDITED
FINANCIAL STATEMENTS
SEPTEMBER 30, 2022
The
Sponsor has agreed that it will be liable to the Company, if and to the extent any claims by a vendor for services rendered or products
sold to the Company, or a prospective target business with which the Company has discussed entering into a transaction agreement, reduce
the amounts in the Trust Account to below $10.00 per share, except as to any claims by a third party who executed a waiver of any and
all rights to seek access to the Trust Account and except as to any claims under the Company’s indemnity of the underwriters of
the Initial Public Offering against certain liabilities, including liabilities under the Securities Act of 1933, as amended (the “Securities
Act”). In the event that an executed waiver is deemed to be unenforceable against a third party, the Sponsor will not be responsible
to the extent of any liability for such third party claims. The Company will seek to reduce the possibility that the Sponsor will have
to indemnify the Trust Account due to claims of creditors by endeavoring to have all vendors, service providers (except for the company’s
independent registered accounting firm), prospective target businesses or other entities with which the Company does business, execute
agreements with the Company waiving any right, title, interest or claim of any kind in or to monies held in the Trust Account.
Going
Concern and Management’s Plan
The
Company expects to incur significant costs in pursuit of its acquisition plans and will not generate any operating revenues until after
the completion of its initial business combination. In addition, the Company expects to have negative cash flows from operations as it
pursues an initial business combination target. In connection with the Company’s assessment of going concern considerations in
accordance with Accounting Standards Update (“ASU”) 2014-15, Disclosures of Uncertainties about an Entity’s Ability
to Continue as a Going Concern, the Company does not currently have adequate liquidity to sustain operations, which consist solely
of pursuing a Business Combination.
The
Company may raise additional capital through loans or additional investments from the Sponsor or its stockholders, officers, directors,
or third parties. The Company’s officers and directors and the Sponsor may, but are not obligated to (except as described above),
loan the Company funds, from time to time, in whatever amount they deem reasonable in their sole discretion, to meet the Company’s
working capital needs. Based on the foregoing, the Company believes it will have sufficient cash to meet its needs through the earlier
of consummation of a Business Combination or the deadline to complete a Business Combination pursuant to the Company’s Amended
and Restated Certificate of Incorporation (unless otherwise amended by stockholders).
While
the Company expects to have sufficient access to additional sources of capital if necessary, there is no current commitment on the part
of any financing source to provide additional capital and no assurances can be provided that such additional capital will ultimately
be available. These conditions raise substantial doubt about the Company’s ability to continue as a going concern for a period
of time within one year after the date that the financial statements are issued. There is no assurance that the Company’s plans
to raise additional capital (to the extent ultimately necessary) or to consummate a Business Combination will be successful or successful
within the Combination Period. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
As
is customary for a special purpose acquisition company, if the Company is not able to consummate a Business Combination during the Combination
Period, it will cease all operations and redeem the Public Shares. Management plans to continue its efforts to consummate a Business
Combination during the Combination Period.
GENESIS
UNICORN CAPITAL CORP.
NOTES TO UNAUDITED FINANCIAL STATEMENTS
SEPTEMBER 30, 2022
NOTE
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited financial statements of the Company are presented in conformity with accounting principles generally accepted
in the United States of America (“GAAP”) and pursuant to the rules and regulations of the SEC. Certain information or footnote
disclosures normally included in financial statements prepared in accordance with GAAP have been omitted, pursuant to the rules and regulations
of the SEC for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a comprehensive
presentation of financial position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited financial
statements include all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financial
position, operating results and cash flows for the periods presented. The accompanying unaudited financial statements should be read
in conjunction with the Company’s Annual Report on Form 10-K as filed with the SEC on April 14, 2022. The interim results for the
periods presented are not necessarily indicative of the results to be expected for the year ending December 31, 2022 or for any future
interim periods.
Emerging
Growth Company
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our
Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements
that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required
to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding
executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory
vote on executive compensation and stockholder approval of any golden parachute payments not previously approved. The Company has elected
to implement the aforementioned exemptions.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting period.
GENESIS UNICORN CAPITAL CORP.
NOTES TO UNAUDITED
FINANCIAL STATEMENTS
SEPTEMBER 30, 2022
Making
estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of
a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating
its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ
significantly from those estimates.
Cash
and Cash Equivalents
The
Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents.
The Company did not have any cash equivalents as of September 30, 2022 and December 31, 2021. The Company had operating cash (i.e. cash
held outside the Trust Account) of $182,211 and $9,650 as of September 30, 2022 and December 31, 2021, respectively.
Investments
Held in Trust Account
As
of September 30, 2022 and December 31, 2021, the assets held in the Trust Account were comprised of U.S. government securities, within
the meaning set forth in Section 2(a) (16) of the Investment Company Act, with maturities of 185 days or less, or investments in money
market funds that invest in U.S. government securities and generally have a readily determinable fair value, or a combination thereof.
When the Company’s investments held in the Trust Account are comprised of U.S. government securities, the investments are classified
as trading securities. When the Company’s investments held in the Trust Account are comprised of money market funds, the investments
are recognized at fair value. Trading securities and investments in money market funds are presented on the balance sheets at fair value
at the end of each reporting period. Gains and losses resulting from the change in fair value of these securities are reported in the
statements of operations. The estimated fair values of investments held in the Trust Account are determined using available market information.
The Company had $88,070,404 and $0 in investments held in the Trust Account as of September 30, 2022 and December 31, 2021, respectively.
Class
A Common Stock Subject to Possible Redemption
As
discussed in Note 3, all of the 8,625,000 shares of Class A common stock sold as part of the Units in the Initial Public Offering contain
a redemption feature which allows for the redemption of such Public Shares in connection with the Company’s liquidation, if there
is a stockholder vote or tender offer in connection with the Business Combination and in connection with certain amendments to the Amended
and Restated Certificate of Incorporation. In accordance with SEC and its staff’s guidance on redeemable equity instruments, which has been codified in Accounting Standards Codification (“ASC”)
480, Distinguishing Liabilities from Equity (“ASC 480”), conditionally redeemable Class A common stock (including shares
of Class A common stock that feature redemption rights that are either within the control of the holder or subject to redemption upon
the occurrence of uncertain events not solely within the Company’s control) are classified as temporary equity. Ordinary liquidation
events, which involve the redemption and liquidation of all of the entity’s equity instruments, are excluded from the provisions
of ASC 480. Although the Company did not specify a maximum redemption threshold, its charter provides that currently, the Company will
not redeem its Public Shares in an amount that would cause its net tangible assets (stockholders’ equity) to be less than $5,000,001.
Accordingly, as of September 30, 2022, 8,625,000 shares of Class A common stock subject to possible redemption at the redemption amount
were presented at redemption value as temporary equity, outside of the stockholders’ (deficit) equity section of the Company’s
balance sheet.
Under
ASC 480, the Company has elected to recognize changes in redemption value immediately as they occur and adjusts the carrying value of
redeemable common stock to equal the redemption value ($10.18 per share) at the end of each reporting period. Such changes are reflected
in additional paid-in capital, or in the absence of additional capital, in accumulated deficit. The redemption value of the redeemable
common stock as of September 30, 2022 increased as the income earned on the Trust Account exceeds the Company’s expected tax obligations
plus up to $100,000 to pay dissolution expenses (see Note 1). As such, the Company recorded an increase in the carrying amount of the
redeemable common stock of $276,654 during the three and nine months ended September 30, 2022.
GENESIS UNICORN CAPITAL CORP.
NOTES TO UNAUDITED
FINANCIAL STATEMENTS
SEPTEMBER 30, 2022
Offering
Costs associated with the Initial Public Offering
Offering
costs consisted of legal, accounting, underwriting fees and other costs incurred through the Initial Public Offering that were directly
related to the Initial Public Offering. Offering costs are allocated to the separable financial instruments issued in the Initial Public
Offering based on a relative fair value basis, compared to total proceeds received. Offering costs associated with derivative warrant
liabilities are expensed as incurred, presented as non-operating expenses in the statement of operations. Offering costs associated with
the Class A common stock were charged to stockholders’ equity upon the completion of the Initial Public Offering.
Income
Taxes
The
Company complies with the accounting and reporting requirements of ASC Topic 740, Income Taxes (“ASC 740”), which
requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities
are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable
or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect
taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
ASC
740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions
taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be
sustained upon examination by taxing authorities. The Company’s management determined the United States is the Company’s
only major tax jurisdiction. The Company recognizes accrued interest and penalties related to unrecognized tax benefits, if any, as income
tax expense. There were no unrecognized tax benefits as of September 30, 2022 and December 31, 2021 and no amounts accrued for interest
and penalties. The Company is currently not aware of any issues under review that could result in significant payments, accruals or material
deviation from its position. The Company is subject to income tax examinations by major taxing authorities since inception.
See
Note 9 for additional information on income taxes for the periods presented.
Net
Income (Loss) Per Share of Common Stock
Net
income (loss) per share of common stock is computed by dividing net income (loss) by the weighted-average number of shares of common
stock outstanding during the period. Remeasurement associated with the redeemable shares of Class A common stock is excluded from net
loss per share as the redemption value approximates fair value. Therefore, the earnings per share calculation allocates income and losses
shared pro rata between Class A and Class B common stock. As a result, the calculated net loss per share is the same for Class A and
Class B common stock. The Company has not considered the effect of the Public Warrants (as defined in Note 7) and Private Placement Warrants
(as defined in Note 7) to purchase an aggregate of 9,002,331 shares in the calculation of diluted net loss per share, since the exercise
of the warrants are contingent upon the occurrence of future events.
GENESIS UNICORN CAPITAL CORP.
NOTES TO UNAUDITED
FINANCIAL STATEMENTS
SEPTEMBER 30, 2022
The
following table reflects the calculation of basic and diluted net loss per common share (in dollars, except per share amounts):
SCHEDULE OF EARNINGS PER SHARE BASIC AND DILUTED
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Three Months Ended September 30, 2022 | | |
Three Months Ended September 30, 2021 | | |
Nine Months Ended September 30, 2022 | | |
For the Period from February 23, 2021 (Inception) Through September 30, 2021 | |
| |
Class A | | |
Class B | | |
Class A | | |
Class B | | |
Class A | | |
Class B | | |
Class A | | |
Class B | |
Basic and diluted net income (loss) per share: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Numerator: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net income (loss) | |
$ | 115,194 | | |
$ | 27,460 | | |
$ | — | | |
$ | (40 | ) | |
$ | (133,973 | ) | |
$ | (37,861 | ) | |
| — | | |
| (16,778 | ) |
Denominator: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Basic and diluted weighted average shares outstanding | |
| 9,045,456 | | |
| 2,156,250 | | |
| — | | |
| 1,875,000 | | |
| 7,455,046 | | |
| 2,106,799 | | |
| — | | |
| 1,875,000 | |
Basic and diluted net income (loss) per share | |
$ | 0.01 | | |
$ | 0.01 | | |
$ | — | | |
$ | (0.00 | ) | |
$ | (0.02 | ) | |
$ | (0.02 | ) | |
$ | — | | |
$ | (0.01 | ) |
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentration of credit risk consist of a cash account in a financial institution
which, at times may exceed the Federal depository insurance coverage of $250,000. The Company has not experienced losses on this account
and management believes the Company is not exposed to significant risks on such account.
Fair
Value of Financial Instruments
The
Company applies ASC Topic 820, Fair Value Measurement (“ASC 820”), which establishes a framework for measuring fair
value and clarifies the definition of fair value within that framework. ASC 820 defines fair value as an exit price, which is the price
that would be received for an asset or paid to transfer a liability in the Company’s principal or most advantageous market in an
orderly transaction between market participants on the measurement date. The fair value hierarchy established in ASC 820 generally requires
an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Observable
inputs reflect the assumptions that market participants would use in pricing the asset or liability and are developed based on market
data obtained from sources independent of the reporting entity. Unobservable inputs reflect the entity’s own assumptions based
on market data and the entity’s judgments about the assumptions that market participants would use in pricing the asset or liability
and are to be developed based on the best information available in the circumstances.
The
carrying amounts reflected in the balance sheet for current assets and current liabilities approximate fair value due to their short-term
nature.
Level
1 — Assets and liabilities with unadjusted, quoted prices listed on active market exchanges. Inputs to the fair value measurement
are observable inputs, such as quoted prices in active markets for identical assets or liabilities.
Level
2 — Inputs to the fair value measurement are determined using prices for recently traded assets and liabilities with similar underlying
terms, as well as direct or indirect observable inputs, such as interest rates and yield curves that are observable at commonly quoted
intervals.
Level
3 — Inputs to the fair value measurement are unobservable inputs, such as estimates, assumptions, and valuation techniques when
little or no market data exists for the assets or liabilities.
See
Note 8 for additional information on assets and liabilities measured at fair value.
GENESIS UNICORN CAPITAL CORP.
NOTES TO UNAUDITED
FINANCIAL STATEMENTS
SEPTEMBER 30, 2022
Recent
Accounting Standards
Management
does not believe that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect
on the Company’s financial statements.
NOTE
3. INITIAL PUBLIC OFFERING
The
registration statement for the Company’s Initial Public Offering was declared effective on February 14, 2022. On February 17, 2022,
the Company consummated the Initial Public Offering of 8,625,000 Units, including 1,125,000 Units issued pursuant to the exercise of
the underwriters’ over-allotment option in full, generating gross proceeds of $86,250,000. Each Unit consists of one share of Class
A common stock, and one redeemable warrant (“Public Warrant”). Each Public Warrant entitles the holder to purchase one share
of Class A common stock at an exercise price of $11.50 per whole share (see Note 7).
NOTE
4. PRIVATE PLACEMENT
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the sale of 377,331 Private Placement Units at a price of $10.00
per Private Placement Unit in the Private Placement to the Sponsor, generating gross proceeds of $3,773,310, which was transferred to
the Trust Account by the Sponsor. The Private Placement Units are identical to the Units sold in the Initial Public Offering, except
for the warrants included in the Private Placement Units (the “Private Placement Warrants”). If the Company does not complete
a Business Combination within the Combination Period, the proceeds from the sale of the Private Placement Units will be used to fund
the redemption of the Public Shares (subject to the requirements of applicable law) and the Private Placement Warrants will expire worthless.
NOTE
5. RELATED PARTY TRANSACTIONS
Founder
Shares
On
March 15, 2021, the Sponsor purchased shares of Class B common stock (the “Founder Shares”) for an aggregate purchase
price of $, or approximately $ per share. On March 15, 2021, the Sponsor transferred 20,000 Founder Shares each to the Company’s
Chief Executive Officer and Chief Operating Officer, as well as 2,500 Founder Shares to each of the Company’s Chief Scientific
Officer and scientific advisor. On October 27, 2021, the Sponsor transferred 10,000 Founder Shares to the Company’s Chief Executive
Officer, 17,500 Founder Shares to the Company’s Chief Scientific Officer, 30,000 Founder Shares to each of the Company’s
two independent directors, 25,000 Founder Shares to each of the Company’s two independent directors, 15,000 Founder Shares to the
Company’s strategic and scientific advisor and 5,500 Founder Shares to the Company’s scientific advisor. In addition, the
Sponsor has separately agreed to transfer to the Company’s Chief Operating Officer an aggregate of 30,000 of its Founder Shares
at the time of a Business Combination. On November 19, 2021, the Company canceled Founder Shares due to a downsize of the offering.
All shares and associated amounts have been retroactively restated to reflect the surrender of these shares (see Note 7). As of September
30, 2022 and December 31, 2021, the Sponsor owned shares of Class B common stock. The Founder Shares were subject to a risk
of forfeiture of up to 281,250 shares if the underwriters did not exercise their over-allotment option in full. However, as the underwriters’
over-allotment option was exercised in full at the closing of the IPO in February 2022, 281,250 of such shares held by the Sponsor will
not be subject to forfeiture.
GENESIS
UNICORN CAPITAL CORP.
NOTES
TO UNAUDITED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
The
initial stockholder has agreed not to transfer, assign or sell any of the Class B common stock (except to certain permitted transferees)
until, with respect to 50% of the Class B common stock, the earlier of (i) six months after the date of the consummation of a Business
Combination, or (ii) the date on which the closing price of the Company’s common stock equals or exceeds $ per share (as adjusted
for stock splits, stock dividends, reorganizations and recapitalizations) for any 20 trading days within any 30-trading day period commencing
after a Business Combination, with respect to the remaining 50% of the Class B common stock, upon six months after the date of the consummation
of a Business Combination, or earlier, in each case, if, subsequent to a Business Combination, the Company consummates a subsequent liquidation,
merger, stock exchange or other similar transaction which results in all of the Company’s stockholders having the right to exchange
their common stock for cash, securities or other property.
Promissory
Note - Related Party
On
February 23, 2021, the Sponsor issued an unsecured promissory note (the “Promissory Note”) to the Company, pursuant to which
the Company may borrow up to an aggregate principal amount of $300,000, to be used for payment of costs related to the Initial Public
Offering. The Promissory Note is non-interest bearing and payable on the earlier of (i) March 31, 2022 or (ii) the consummation of the
Initial Public Offering, pursuant to that Amendment to Promissory Note dated February 4, 2022. As of December 31, 2021, the Company had
borrowed $174,147 under the Promissory Note with the Sponsor. Following the IPO of the Company on February 17, 2022, a total of $183,753
under the promissory note was repaid on February 25, 2022. The Company no longer has the ability to borrow under the Promissory Note.
Administrative
Support Agreement
The
Company entered into an agreement with the Sponsor, commencing on the effective date of the Initial Public Offering, pursuant to which
the Sponsor has agreed to make available to the Company certain general and administrative services, including office space, utilities
and administrative services, as the Company may require from time to time. The Company has agreed to pay the Sponsor $10,000 per month
for these services. Upon the completion of an initial Business Combination, the Company will cease paying these monthly fees. For the
three and nine months ended September 30, 2022, the Company incurred $30,000 and $75,000, respectively, of administrative support expenses.
For the three months ended September 30, 2021 and for the period from February 23, 2021 (inception) through September 30, 2021, there
were no expenses incurred related to the agreement. As of September 30, 2022 and December 31, 2021, $10,000 and $0 related to this agreement
were recorded in accrued expenses - related party in the accompanying balance sheet.
Related
Party Loans
In
order to finance transaction costs in connection with a Business Combination, the Company’s Sponsor or an affiliate of the Sponsor,
or the Company’s officers and directors may, but are not obligated to, loan the Company funds as may be required (“Working
Capital Loans”). Such Working Capital Loans would be evidenced by promissory notes. The notes would either be repaid upon consummation
of a Business Combination, without interest, or, at the lender’s discretion, up to $ of notes may be converted upon consummation
of a Business Combination into additional Private Placement Units at a price of $ per Unit. In the event that a Business Combination
does not close, the Company may use a portion of proceeds held outside the Trust Account to repay the Working Capital Loans, but no proceeds
held in the Trust Account would be used to repay the Working Capital Loans. No Working Capital Loans were outstanding as of September
30, 2022 and December 31, 2021.
GENESIS
UNICORN CAPITAL CORP.
NOTES
TO UNAUDITED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
If
the Company anticipates that it may not be able to consummate the Initial Business Combination within 12 months, the Company may, by
resolution of the board if requested by the Sponsor, extend the period of time to consummate a Business Combination up to two (2) times,
each by an additional three months (for a total of up to 18 months to complete a Business Combination), subject to the Sponsor depositing
additional funds into the Trust Account as set out below. Pursuant to the terms of the Amended and Restated Certificate of Incorporation
and the trust agreement to be entered into between the Company and Continental Stock Transfer & Trust Company, in order for the time
available for the Company to consummate the Initial Business Combination to be extended, the Sponsor or its affiliates or designees,
upon five (5) business days advance notice prior to the applicable deadline, must deposit into the Trust Account $1,725,000 with the
underwriters’ over-allotment option exercised in full ($0.20 per unit), on or prior to the date of the applicable deadline, for
each of the available three month extensions, providing a total possible Business Combination period of 18 months at a total payment
value of $3,450,000 with the underwriters’ over-allotment option exercised in full ($0.40 per unit) (the “Extension Loans”).
Any such payments would be made in the form of non-interest bearing loans. If the Company completes its Initial Business Combination,
the Company will, at the option of the Sponsor, repay the Extension Loans out of the proceeds of the Trust Account released to the Company
or convert a portion or all of the total loan amount into units at a price of $10.00 per unit, which units will be identical to the Private
Placement Units. If the Company does not complete a Business Combination, the Company will repay such loans only from funds held outside
of the Trust Account. Furthermore, the letter agreement with the Initial Stockholders contains a provision pursuant to which the Sponsor
will agree to waive its right to be repaid for such loans to the extent there is insufficient funds held outside of the Trust Account
in the event that the Company does not complete a Business Combination. The Sponsor and its affiliates or designees are not obligated
to fund the Trust Account to extend the time for the Company to complete the initial Business Combination. The Public Stockholders will
not be afforded an opportunity to vote on the extension of time to consummate an initial Business Combination from 12 months to 18 months
described above or redeem their shares in connection with such extensions.
NOTE
6. COMMITMENTS AND CONTINGENCIES
Registration
and Shareholder Rights Agreement
The
holders of the Founder Shares, as well as the holders of the Private Placement Units (and underlying securities) and any securities issued
in payment of Working Capital Loans made to the Company, will be entitled to registration rights pursuant to an agreement signed the
effective date of the Initial Public Offering. The holders of a majority of these securities are entitled to make up to three demands
that the Company register such securities. The holders of a majority of these securities can elect to exercise these registration rights
at any time after the Company consummates a Business Combination. In addition, the holders have certain “piggy-back” registration
rights with respect to registration statements filed subsequent to the consummation of a Business Combination. The Company will bear
the expenses incurred in connection with the filing of any such registration statements. Notwithstanding anything to the contrary, under
FINRA Rule 5110, the underwriters and/or their designees may only make a demand registration (i) on one occasion and (ii) during the
five-year period beginning on the effective date of the registration statement relating to the Initial Public Offering, and the underwriters
and/or their designees may participate in a “piggy-back” registration only during the seven-year period beginning on the
effective date of the registration statement relating to the Initial Public Offering.
Underwriting
Agreement
Simultaneously
with the Initial Public Offering, the underwriters fully exercised the over-allotment option to purchase an additional 1,125,000 Units
at an offering price of $10.00 per Unit for an aggregate purchase price of $11,250,000.
The
underwriters were paid a cash underwriting discount of $0.20 per Unit, or $1,078,125 in the aggregate, upon the closing of the Initial
Public Offering. In addition, $0.35 per unit, or $2,803,125 in the aggregate will be payable to the underwriters for deferred underwriting
commissions. The deferred fee will become payable to the underwriters from the amounts held in the Trust Account solely in the event
that the Company completes a Business Combination, subject to the terms of the underwriting agreement.
GENESIS
UNICORN CAPITAL CORP.
NOTES
TO UNAUDITED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
NOTE
7. STOCKHOLDERS’ EQUITY (DEFICIT)
Preferred
stock — The Company is authorized to issue 1,250,000 shares of preferred stock with a par value of $0.0001 per share with
such designations, voting and other rights and preferences as may be determined from time to time by the Company’s board of directors.
As of September 30, 2022 and December 31, 2021 there were no shares of preferred stock issued or outstanding.
Class
A common stock — The Company is authorized to issue 125,000,000 shares of Class A common stock with a par value of $0.0001
per share. Holders of Class A common stock are entitled to one vote for each share. As of September 30, 2022, there were 420,456 shares
of Class A common stock issued and outstanding, excluding 8,625,000 shares of Class A common stock subject to possible redemption. As
of December 31, 2021, there were no shares of Class A common stock issued or outstanding.
Class
B common stock — The Company is authorized to issue 12,500,000 shares of Class B common stock with a par value of $0.0001
per share. Holders of Class B common stock are entitled to one vote for each share. As of September 30, 2022 and December 31, 2021, there
were 2,156,250 shares of Class B common stock issued and outstanding.
On
March 15, 2021, the Sponsor purchased shares of Class B common stock for an aggregate purchase price of $, or approximately
$ per share. On November 19, 2021, the Company canceled shares of Class B common stock. All shares and associated amounts
have been retroactively restated to reflect the surrender of these shares.
Warrants
— As of September 30, 2022, there were 8,625,000 Public Warrants and 377,331 Private Placement Warrants outstanding. As
of December 31, 2021, there were no Public Warrants or Private Placement Warrants outstanding. The Public Warrants may only be exercised
for a whole number of shares. No fractional shares will be issued upon exercise of the Public Warrants. The Public Warrants will become
exercisable on the later of (a) 30 days after the consummation of a Business Combination or (b) 12 months from the closing of the Initial
Public Offering. No Public Warrants will be exercisable for cash unless the Company has an effective and current registration statement
covering the common stock issuable upon exercise of the Public Warrants and a current prospectus relating to such common stock. Notwithstanding
the foregoing, if a registration statement covering the common stock issuable upon the exercise of the Public Warrants is not effective
within 90 days from the consummation of a Business Combination, the holders may, until such time as there is an effective registration
statement and during any period when the Company shall have failed to maintain an effective registration statement, exercise the Public
Warrants on a cashless basis pursuant to an available exemption from registration under the Securities Act. If an exemption from registration
is not available, holders will not be able to exercise their Public Warrants on a cashless basis. The Public Warrants will expire five
years from the consummation of a Business Combination or earlier upon redemption or liquidation.
The
Company may call the warrants for redemption, in whole and not in part, at a price of $0.01 per warrant:
| ● | at
any time while the Public Warrants are exercisable, |
| ● | upon
not less than 30 days’ prior written notice of redemption to each Public Warrant holder, |
| ● | if,
and only if, the reported last sale price of the common stock equals or exceeds $18 per share,
for any 20 trading days within a 30-day trading period ending on the third trading day prior
to the notice of redemption to Public Warrant holders, and |
| ● | if,
and only if, there is a current registration statement in effect with respect to the common
stock underlying such warrants at the time of redemption and for the entire 30-day trading
period referred to above and continuing each day thereafter until the date of redemption. |
GENESIS
UNICORN CAPITAL CORP.
NOTES
TO UNAUDITED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
The
Private Placement Warrants will be identical to the Public Warrants, except that the Private Placement Warrants and the common stock
issuable upon the exercise of the Placement Warrants will not be transferable, assignable or salable until after the completion of a
Business Combination, subject to certain limited exceptions.
If
the Company calls the Public Warrants for redemption, management will have the option to require all holders that wish to exercise the
Public Warrants to do so on a “cashless basis.” The exercise price and number of common stock issuable upon exercise of the
warrants may be adjusted in certain circumstances including in the event of a stock dividend, extraordinary dividend or recapitalization,
reorganization, merger or consolidation. However, the warrants will not be adjusted for issuances of common stock at a price below its
exercise price. Additionally, in no event will the Company be required to net cash settle the warrants. If the Company is unable to complete
a Business Combination within the Combination Period and the Company liquidates the funds held in the Trust Account, holders of warrants
will not receive any of such funds with respect to their warrants, nor will they receive any distribution from the Company’s assets
held outside of the Trust Account with respect to such warrants. Accordingly, the warrants may expire worthless.
The
Company accounts for the Public Warrants and Private Placement Warrants in accordance with the guidance contained in ASC Topic 815, Derivatives and Hedging (“ASC 815”). Such guidance
provides that the warrants described above are not precluded from equity classification. Equity-classified contracts are initially measured
at fair value (or allocated value). Subsequent changes in fair value are not recognized as long as the contracts continue to be classified
in equity.
NOTE
8. FAIR VALUE MEASUREMENTS
The
Company did not have any financial assets or liabilities measured at fair value as of December 31, 2021. The following table presents
information about the Company’s financial assets that are measured at fair value on a recurring basis as of September 30, 2022,
and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
SCHEDULE OF FAIR VALUE MEASUREMENT
| |
| | | |
| | | |
| | | |
| | |
Description | |
Amount at Fair Value | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
September 30, 2022 | |
| | | |
| | | |
| | | |
| | |
Assets | |
| | | |
| | | |
| | | |
| | |
Investments held in Trust Account: | |
| | | |
| | | |
| | | |
| | |
U.S. Treasury Securities | |
$ | 88,070,404 | | |
$ | 88,070,404 | | |
$ | — | | |
$ | — | |
NOTE
9. INCOME TAXES
The
Company’s effective tax rate for the three and nine months ended September 30, 2022, for the three months ended September 30, 2021, and
for the period from February 23, 2021 (inception) through September 30, 2021 was 0.0%. The Company’s effective tax rate differs from
the statutory income tax rate of 21% primarily due to recording a full valuation allowance on deferred tax assets. The Company has historically
calculated the provision for income taxes during interim reporting periods by applying an estimate of the annual effective tax rate for
the full fiscal year to income or loss for the reporting period.
NOTE
10. SUBSEQUENT EVENTS
On
October 12, 2022, the Company issued a promissory note (the “Sponsor Promissory Note”) in the principal amount of up to $500,000
to the “Sponsor”. The Sponsor Promissory Note is non-interest bearing and payable upon the earlier of i) August 17, 2023
or ii) the date on which the Company consummates the initial Business Combination. There is no outstanding balance on the Sponsor Promissory Note as of November
4, 2022.