|
Cayman Islands*
|
| |
6770
|
| |
N/A
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Ari Edelman
Sunyi Snow McDermott Will & Emery LLP One Vanderbilt Avenue New York, New York 10017 (212) 547-5400 |
| |
Adam J. Brenneman
Charles W. Allen Cleary Gottlieb Steen & Hamilton LLP One Liberty Plaza New York, New York 10006 (212) 225-2000 |
|
|
Large accelerated filer
|
| | ☐ | | | Accelerated filer | | |
☐
|
|
|
Non-accelerated filer
|
| | ☒ | | |
Smaller reporting company
|
| |
☒
|
|
| | | | | | |
Emerging growth company
|
| |
☒
|
|
| , 2022 | | | By Order of the Board of Directors, | |
| | | |
Jonah Raskas
Co-Chief Executive Officer and Director |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 26 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 51 | | | |
| | | | 53 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 125 | | | |
| | | | 126 | | | |
| | | | 172 | | | |
| | | | 179 | | | |
| | | | 184 | | | |
| | | | 187 | | | |
| | | | 189 | | | |
| | | | 194 | | | |
| | | | 196 | | | |
| | | | 204 | | | |
| | | | 209 | | | |
| | | | 210 | | | |
| | | | 225 | | | |
| | | | 241 | | | |
| | | | 255 | | | |
| | | | 269 | | | |
| | | | 275 | | | |
| | | | 292 | | | |
| | | | 293 | | | |
| | | | 301 | | | |
| | | | 305 | | | |
| | | | 311 | | | |
| | | | 317 | | | |
| | | | 328 | | |
| | |
Page
|
| |||
| | | | 329 | | | |
| | | | 329 | | | |
| | | | 329 | | | |
| | | | 330 | | | |
| | | | 330 | | | |
| | | | 330 | | | |
| | | | F-1 | | | |
ANNEX A – BUSINESS COMBINATION AGREEMENT
|
| | | | A-0 | | |
ANNEX B – PROPOSED CHARTER OF WAG! GROUP CO.
|
| | | | B-0 | | |
ANNEX C – PROPOSED BYLAWS OF WAG! GROUP CO.
|
| | | | C-0 | | |
ANNEX D – AMENDED AND RESTATED REGISTRATION RIGHTS AGREEMENT
|
| | | | D-0 | | |
ANNEX E – THE OMNIBUS INCENTIVE PLAN
|
| | | | E-0 | | |
ANNEX F – THE EMPLOYEE STOCK PURCHASE PLAN
|
| | | | F-0 | | |
ANNEX G – PIPE AND BACKSTOP SUBSCRIPTION AGREEMENT
|
| | | | G-0 | | |
ANNEX H – EXISTING ORGANIZATIONAL DOCUMENTS OF CHW
|
| | | | H-0 | | |
ANNEX I – CHW FOUNDERS STOCK LETTER
|
| | | | I-0 | | |
ANNEX J – STOCKHOLDER SUPPORT AGREEMENT
|
| | | | J-0 | | |
ANNEX K – LOCK-UP AGREEMENT
|
| | | | K-0 | | |
ANNEX L – COMMITMENT LETTER
|
| | | | L-0 | | |
| | | | M-1 | | |
Percentage Share Ownership in New Wag!
|
| |
No
Redemptions |
| |
50%
Redemptions(1) |
| |
Maximum Redemptions(2)
|
| |||||||||
CHW Public Shareholders
|
| | | | 18.7% | | | | | | 10.4% | | | | | | 0.0% | | |
CHW anchor investors
|
| | | | 1.1% | | | | | | 1.2% | | | | | | 1.4% | | |
Chardan
|
| | | | 0.1% | | | | | | 0.1% | | | | | | 0.1% | | |
Wag! Shareholders
|
| | | | 44.9% | | | | | | 49.8% | | | | | | 56.3% | | |
Wag! Series P Investors
|
| | | | 1.6% | | | | | | 1.8% | | | | | | 2.1% | | |
PIPE and Backstop Investor
|
| | | | 0.8% | | | | | | 0.8% | | | | | | 0.9% | | |
New Wag! Community Shares
|
| | | | 0.5% | | | | | | 0.5% | | | | | | 0.5% | | |
CHW Public Warrants(3)
|
| | | | 18.7% | | | | | | 20.7% | | | | | | 23.4% | | |
CHW Sponsor(4)
|
| | | | 9.9% | | | | | | 11.0% | | | | | | 11.8% | | |
Lender Warrants
|
| | | | 3.6% | | | | | | 3.5% | | | | | | 3.3% | | |
Wag! Common Warrants
|
| | | | 0.1% | | | | | | 0.2% | | | | | | 0.2% | | |
Total Shares Outstanding
|
| | | | 66,775,821 | | | | | | 60,213,321 | | | | | | 53,306,783 | | |
| | | |
No
Redemptions |
| |
50%
Redemptions |
| |
100%
Redemptions |
| |||||||||
|
Common stock post redemption plus PIPE and Backstop Shares
|
| | | | 13,000,000 | | | | | | 6,750,000 | | | | | | 500,000 | | |
|
Deferred underwriting commission
|
| | | $ | 4,375,000 | | | | | $ | 4,375,000 | | | | | $ | 4,375,000 | | |
|
Value per Share
|
| | | $ | 0.34 | | | | | $ | 0.65 | | | | | $ | 8.75 | | |
| | |
No redemptions(1)
|
| |
50% Redemptions(2)
|
| |
100% Redemptions(3)
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Value per
share(4) |
| |
Shares
|
| |
Value per
share(4) |
| |
Shares
|
| |
Value per
share(4) |
| ||||||||||||||||||
Base Scenario(5)
|
| | | | 47,567,500 | | | | | $ | 10.00 | | | | | | 41,317,500 | | | | | $ | 10.00 | | | | | | 35,054,173 | | | | | $ | 10.00 | | |
Exercising redeemable Public Warrants(6)(11)
|
| | | | 60,067,500 | | | | | | 7.92 | | | | | | 53,817,500 | | | | | | 7.68 | | | | | | 47,554,173 | | | | | | 7.37 | | |
Exercising CHW Private Placement
Warrants(7)(11) |
| | | | 51,806,136 | | | | | | 9.18 | | | | | | 45,556,136 | | | | | | 9.07 | | | | | | 38,962,764 | | | | | | 9.00 | | |
Exercising Lender Warrants(8)(11)
|
| | | | 49,945,875 | | | | | | 9.52 | | | | | | 43,383,375 | | | | | | 9.52 | | | | | | 36,806,882 | | | | | | 9.52 | | |
Exercising Wag! Common Warrants(9)(12)
|
| | | | 47,658,810 | | | | | | 9.98 | | | | | | 41,408,810 | | | | | | 9.98 | | | | | | 36,806,882 | | | | | | 9.52 | | |
Issuance of Earnout Shares(10)
|
| | | | 53,054,186 | | | | | | 8.97 | | | | | | 46,804,186 | | | | | | 8.83 | | | | | | 40,540,859 | | | | | | 8.65 | | |
Base scenario plus the exercise of
Public, Private Placement, Lender Warrants, and Wag! warrants, plus the issuance of Wag! Earnout Shares |
| | | | 72,262,507 | | | | | | 6.58 | | | | | | 65,700,007 | | | | | | 6.29 | | | | | | 58,793,469 | | | | | | 5.96 | | |
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
Proceeds from Trust Account
|
| | | $ | 125 | | | |
Cash to Balance Sheet
|
| | | $ | 142 | | |
PIPE and Backstop Investment
|
| | | | 5 | | | |
Closing Cash Consideration
|
| | | | — | | |
Credit Facility
|
| | | | 30 | | | |
Transaction Costs
|
| | | | 18 | | |
Total Sources
|
| | | $ | 160 | | | |
Total Uses
|
| | | $ | 160 | | |
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
Proceeds from Trust Account
|
| | | $ | 63 | | | |
Cash to Balance Sheet
|
| | | $ | 80 | | |
PIPE and Backstop Investment
|
| | | | 5 | | | |
Closing Cash Consideration
|
| | | | — | | |
Credit Facility
|
| | | | 30 | | | |
Transaction Costs
|
| | | | 18 | | |
Total Sources
|
| | | $ | 98 | | | |
Total Uses
|
| | | $ | 98 | | |
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
Proceeds from Trust Account
|
| | | $ | 0 | | | |
Cash to Balance Sheet
|
| | | $ | 17 | | |
PIPE and Backstop Investment
|
| | | | 5 | | | |
Closing Cash Consideration
|
| | | | — | | |
Credit Facility
|
| | | | 30 | | | |
Transaction Costs
|
| | | | 18 | | |
Total Sources
|
| | | $ | 35 | | | |
Total Uses
|
| | | $ | 35 | | |
| | |
For the three
months ended March 31, 2022 |
| |
For the period
January 12, 2021 (inception) through March 31, 2021 |
| |
For the period
January 12, 2021 (inception) through December 31, 2021 |
| |||||||||
Statement of Operations Data: | | | | | | | | | | ||||||||||
Net loss
|
| | | $ | (2,171,947) | | | | | $ | (11,634) | | | | | $ | (829,563) | | |
Basic and diluted net loss per share – redeemable
ordinary shares |
| | | $ | (0.14) | | | | | | — | | | | | $ | (0.11) | | |
Basic and diluted net loss per share – non-redeemable ordinary shares
|
| | | $ | (0.14) | | | | | | — | | | | | $ | (0.11) | | |
Statement of Cash Flow Data: | | | | | | | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | $ | (352,419) | | | | | $ | (11,634) | | | | | $ | (795,937) | | |
Net cash used in investing activities
|
| | | | — | | | | | | — | | | | | $ | (125,000,000) | | |
Net cash provided by financing activities
|
| | | | — | | | | | $ | 31,838 | | | | | $ | 126,483,518 | | |
| | |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||
Balance Sheet Data: | | | | | | | | | |||||
Total cash
|
| | | $ | 335,162 | | | | | $ | 687,581 | | |
Total assets
|
| | | $ | 125,868,803 | | | | | $ | 126,237,285 | | |
Total liabilities
|
| | | $ | 6,761,796 | | | | | $ | 4,958,331 | | |
Total ordinary shares subject to possible redemption
|
| | | $ | 125,000,000 | | | | | $ | 125,000,000 | | |
Total shareholders’ equity (deficit)
|
| | | $ | (5,892,993) | | | | | $ | (3,721,046) | | |
| | |
Three Months Ended March 31,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Revenues
|
| | | $ | 9,666 | | | | | $ | 2,589 | | | | | $ | 20,082 | | | | | $ | 11,970 | | |
Cost of revenues, excluding depreciation and amortization
|
| | | | 806 | | | | | | 523 | | | | | | 2,777 | | | | | | 2,756 | | |
Total operating expenses, including depreciation and
amortization |
| | | | 11,178 | | | | | | 4,769 | | | | | | 27,830 | | | | | | 28,185 | | |
Gain on forgiveness of PPP loan
|
| | | | — | | | | | | — | | | | | | 3,482 | | | | | | — | | |
Interest (expense) income, net
|
| | | | (32) | | | | | | (5) | | | | | | (61) | | | | | | 145 | | |
Loss before income taxes
|
| | | | (2,350) | | | | | | (2,708) | | | | | | (7,104) | | | | | | (18,826) | | |
Income tax benefit (expense)
|
| | | | 0 | | | | | | 0 | | | | | | 793 | | | | | | (13) | | |
Net loss
|
| | | $ | (2,350) | | | | | $ | (2,708) | | | | | $ | (6,311) | | | | | $ | (18,839) | | |
Net loss per share, basic and diluted
|
| | | $ | (0.37) | | | | | $ | (0.48) | | | | | $ | (1.07) | | | | | $ | (3.35) | | |
Weighted average shares, basic and diluted
|
| | | | 6,297,398 | | | | | | 5,634,632 | | | | | | 5,908,062 | | | | | | 5,623,515 | | |
| | |
March 31,
|
| |
December 31,
|
| ||||||||||||
Consolidated Balance Sheet Data
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 3,327 | | | | | $ | 2,628 | | | | | $ | 3,049 | | |
Short-term investments
|
| | | $ | 9,299 | | | | | $ | 2,771 | | | | | $ | 16,358 | | |
Total current assets
|
| | | $ | 21,132 | | | | | $ | 12,010 | | | | | $ | 21,935 | | |
Working capital(1)
|
| | | $ | 10,257 | | | | | $ | 2,030 | | | | | $ | 13,971 | | |
Total assets
|
| | | $ | 25,858 | | | | | $ | 16,462 | | | | | $ | 23,174 | | |
Total liabilities
|
| | | $ | 13,077 | | | | | $ | 12,310 | | | | | $ | 13,101 | | |
Mezzanine equity
|
| | | $ | 121,190 | | | | | $ | 110,265 | | | | | $ | 110,265 | | |
Accumulated deficit
|
| | | $ | (112,200) | | | | | $ | (109,850) | | | | | $ | (103,539) | | |
Total stockholders’ deficit
|
| | | $ | (108,409) | | | | | $ | (106,113) | | | | | $ | (100,192) | | |
| | |
Assuming No
Redemptions |
| |
Assuming 50%
Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
| | |
Pro Forma Combined
|
| |||||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||
Selected Unaudited Pro Forma Condensed Combined Statement
of Operations Data – Three Months Ended March 31, 2022 |
| | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 9,666 | | | | | $ | 9,666 | | | | | $ | 9,666 | | |
Cost and expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue exclusive of depreciation and
amortization |
| | | | 806 | | | | | | 806 | | | | | | 806 | | |
Platform operations and support
|
| | | | 2,577 | | | | | | 2,577 | | | | | | 2,577 | | |
Sales and marketing
|
| | | | 6,082 | | | | | | 6,082 | | | | | | 6,082 | | |
General and administrative
|
| | | | 4,552 | | | | | | 4,552 | | | | | | 4,552 | | |
Depreciation and amortization
|
| | | | 152 | | | | | | 152 | | | | | | 152 | | |
Total cost and expenses
|
| | | | 14,169 | | | | | | 14,169 | | | | | | 14,169 | | |
Interest (expense) / income, net
|
| | | | (1,085) | | | | | | (1,085) | | | | | | (1,085) | | |
Loss before income taxes
|
| | | | (5,588) | | | | | | (5,588) | | | | | | (5,588) | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (5,588) | | | | | $ | (5,588) | | | | | $ | (5,588) | | |
Basic and diluted weighted average shares outstanding
|
| | | | 47,567,500 | | | | | | 41,317,500 | | | | | | 35,054,173 | | |
Basic and diluted loss per share
|
| | | $ | (0.12) | | | | | $ | (0.14) | | | | | $ | (0.16) | | |
Selected Unaudited Pro Forma Condensed Combined Statement
of Operations Data – Year Ended December 31, 2021 |
| | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 18,582 | | | | | $ | 18,582 | | | | | $ | 18,582 | | |
Cost and expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue exclusive of depreciation and
amortization |
| | | | 2,777 | | | | | | 2,777 | | | | | | 2,777 | | |
Platform operations and support
|
| | | | 14,318 | | | | | | 14,318 | | | | | | 14,318 | | |
Sales and marketing
|
| | | | 13,162 | | | | | | 13,162 | | | | | | 13,162 | | |
General and administrative
|
| | | | 36,304 | | | | | | 36,304 | | | | | | 36,304 | | |
Depreciation and amortization
|
| | | | 388 | | | | | | 388 | | | | | | 388 | | |
Total cost and expenses
|
| | | | 66,949 | | | | | | 66,949 | | | | | | 66,949 | | |
Gain on forgiveness of PPP loan
|
| | | | 3,482 | | | | | | 3,482 | | | | | | 3,482 | | |
Interest (expense) / income, net
|
| | | | (4,355) | | | | | | (4,355) | | | | | | (4,355) | | |
Loss before income taxes
|
| | | | (49,240) | | | | | | (49,240) | | | | | | (49,240) | | |
Income taxes
|
| | | | 793 | | | | | | 793 | | | | | | 793 | | |
Net loss
|
| | | $ | (48,447) | | | | | $ | (48,447) | | | | | $ | (48,447) | | |
Basic and diluted weighted average shares outstanding
|
| | | | 47,567,500 | | | | | | 41,317,500 | | | | | | 35,054,173 | | |
Basic and diluted loss per share
|
| | | $ | (1.02) | | | | | $ | (1.17) | | | | | $ | (1.38) | | |
Selected Unaudited Pro Forma Condensed Combined Balance Sheet as of March 31, 2022
|
| | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 166,753 | | | | | $ | 104,253 | | | | | $ | 41,753 | | |
Total liabilities
|
| | | $ | 40,214 | | | | | $ | 40,214 | | | | | $ | 40,214 | | |
Total stockholders’ equity
|
| | | $ | 126,539 | | | | | $ | 64,039 | | | | | $ | 1,539 | | |
| | |
CHW
Acquisition Corporation (Historical) |
| |
Wag
(Historical)(1) |
| |
No
Redemptions |
| |
50%
Redemptions |
| |
Maximum
Redemptions |
| |||||||||||||||
As of and for the Three Months Ended March 31, 2022
(In thousands, except per share data) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share(2)(3)
|
| | | $ | (1.85) | | | | | $ | (17.22) | | | | | $ | 2.66 | | | | | $ | 1.55 | | | | | $ | 0.04 | | |
Number of shares outstanding of CHW Founder shares – basic and diluted
|
| | | | 3,187,500 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Number of shares outstanding of CHW Public shares – basic and diluted
|
| | | | 12,500,000 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Wag! – basic
and diluted |
| | | | | | | | | | 6,297,398 | | | | | | 47,567,500 | | | | | | 41,317,500 | | | | | | 35,054,173 | | |
Net loss per share of CHW Founder shares – basic and diluted
|
| | | $ | (0.14) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss per share of CHW Public shares – basic and
diluted |
| | | $ | (0.14) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss per share of Wag! – basic and diluted
|
| | | | | | | | | $ | (0.37) | | | | | $ | (0.12) | | | | | $ | (0.14) | | | | | $ | (0.16) | | |
As of and for the Year Ended December 31, 2021 (In thousands, except per share data)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share(2)(3)(4)
|
| | | $ | (1.17) | | | | | $ | (16.88) | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Number of shares outstanding of CHW Founder shares – basic and diluted
|
| | | | 3,171,069 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Number of shares outstanding of CHW Public shares – basic and diluted
|
| | | | 4,284,703 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Wag! – basic
and diluted |
| | | | | | | | | | 5,908,062 | | | | | | 47,567,500 | | | | | | 41,317,500 | | | | | | 35,054,173 | | |
Net loss per share of CHW Founder shares – basic and diluted
|
| | | $ | (0.11) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss per share of CHW Public shares – basic and
diluted |
| | | $ | (0.11) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss per share of Wag! – basic and diluted
|
| | | | | | | | | $ | (1.07) | | | | | $ | (1.02) | | | | | $ | (1.17) | | | | | $ | (1.38) | | |
| | |
No Redemptions
|
| |
50% Redemptions(1)
|
| |
Maximum Redemptions(2)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Ownership
|
| |
Voting
|
| |
Shares
|
| |
Ownership(2)
|
| |
Voting
|
| |
Shares
|
| |
Ownership(3)
|
| |
Voting
|
| |||||||||||||||||||||||||||
Sponsor(4) | | | | | 6,623,636 | | | | | | 9.9% | | | | | | 9.9% | | | | | | 6,623,636 | | | | | | 11.0% | | | | | | 11.0% | | | | | | 6,280,264 | | | | | | 11.8% | | | | | | 11.8% | | |
Percentage Share Ownership in New Wag!
|
| |
No
Redemptions |
| |
50%
Redemptions(1) |
| |
Maximum
Redemptions(2) |
| |||||||||
CHW Public Shareholders
|
| | | | 18.7% | | | | | | 10.4% | | | | | | 0.0% | | |
CHW Public Warrant Holders(3)
|
| | | | 18.7% | | | | | | 20.7% | | | | | | 23.4% | | |
CHW anchor investors
|
| | | | 1.1% | | | | | | 1.2% | | | | | | 1.4% | | |
Chardan
|
| | | | 0.1% | | | | | | 0.1% | | | | | | 0.1% | | |
Wag! Shareholders
|
| | | | 44.9% | | | | | | 49.8% | | | | | | 56.3% | | |
Wag! Series P Investors
|
| | | | 1.6% | | | | | | 1.8% | | | | | | 2.1% | | |
PIPE and Backstop Investor
|
| | | | 0.8% | | | | | | 0.8% | | | | | | 0.9% | | |
New Wag! Community Shares
|
| | | | 0.5% | | | | | | 0.5% | | | | | | 0.5% | | |
CHW Sponsor(4)
|
| | | | 9.9% | | | | | | 11.0% | | | | | | 11.8% | | |
Lender Warrants
|
| | | | 3.6% | | | | | | 3.5% | | | | | | 3.3% | | |
Wag! Common Warrants
|
| | | | 0.1% | | | | | | 0.2% | | | | | | 0.2% | | |
Total Shares Outstanding
|
| | | | 66,775,821 | | | | | | 60,213,321 | | | | | | 53,306,783 | | |
Selected Company
|
| |
Revenue
CAGR CY21’-23E’ |
| |
Gross Profit
Margin CY2022E |
| |
Enterprise
Value / Revenue CY2022E |
| |
Enterprise
Value / Revenue CY2023E |
| ||||||||||||
Wag!
|
| | | | 95% | | | | | | 89% | | | | | | 8.3x | | | | | | 4.9x | | |
Airbnb, Inc.
|
| | | | 23% | | | | | | 80% | | | | | | 13.4x | | | | | | 11.0x | | |
DoorDash, Inc.
|
| | | | 24% | | | | | | 54% | | | | | | 7.5x | | | | | | 6.0x | | |
Etsy, Inc.
|
| | | | 20% | | | | | | 73% | | | | | | 8.5x | | | | | | 7.0x | | |
Fiverr International Ltd.
|
| | | | 27% | | | | | | 84% | | | | | | 8.4x | | | | | | 6.6x | | |
Match Group, Inc.
|
| | | | 19% | | | | | | 72% | | | | | | 9.8x | | | | | | 8.4x | | |
Rover Group, Inc.
|
| | | | 65% | | | | | | 75% | | | | | | 5.0x | | | | | | 3.4x | | |
Uber Technologies, Inc.
|
| | | | 37% | | | | | | 53% | | | | | | 2.6x | | | | | | 2.1x | | |
| | |
2019
|
| |
2020
|
| |
2021P
|
| |
2022P
|
| |
2023P
|
| |||||||||||||||
Total Services (M)
|
| | | | 3.6 | | | | | | 1.2 | | | | | | 1.2 | | | | | | 2.3 | | | | | | 4.2 | | |
Gross Bookings ($M)
|
| | | $ | 95.4 | | | | | $ | 35.2 | | | | | $ | 45.9 | | | | | $ | 93.4 | | | | | $ | 163.5 | | |
YoY Growth %
|
| | | | | | | | | | (63)% | | | | | | 30% | | | | | | 103% | | | | | | 75% | | |
Take Rate
|
| | | | 24% | | | | | | 31% | | | | | | 41% | | | | | | 45% | | | | | | 43% | | |
| | |
2019
|
| |
2020
|
| |
2021P
|
| |
2022P
|
| |
2023P
|
| |||||||||||||||
Services Revenue
|
| | | $ | 22.7 | | | | | $ | 10.9 | | | | | $ | 14.8 | | | | | $ | 28.4 | | | | | $ | 50.0 | | |
Wellness Revenue
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 3.9 | | | | | | 13.4 | | | | | | 21.0 | | |
Total Revenue ($M)
|
| | | $ | 22.7 | | | | | $ | 10.9 | | | | | $ | 18.7 | | | | | $ | 41.8 | | | | | $ | 71.0 | | |
YoY Growth %
|
| | | | | | | | | | (52)% | | | | | | 72% | | | | | | 124% | | | | | | 70% | | |
Expenses ($M) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Primary Cost of Revenue
|
| | | | 8.0 | | | | | | 2.4 | | | | | | 2.5 | | | | | | 4.6 | | | | | | 7.3 | | |
Other Cost of Revenue
|
| | | | 1.6 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.5 | | |
Headcount
|
| | | | 38.8 | | | | | | 13.4 | | | | | | 13.0 | | | | | | 19.4 | | | | | | 22.3 | | |
Marketing
|
| | | | 14.5 | | | | | | 1.0 | | | | | | 5.7 | | | | | | 20.6 | | | | | | 36.0 | | |
Other
|
| | | | 26.9 | | | | | | 11.7 | | | | | | 8.2 | | | | | | 12.5 | | | | | | 15.6 | | |
Total Expenses ($M)
|
| | | $ | 89.8 | | | | | $ | 28.8 | | | | | $ | 29.6 | | | | | $ | 57.4 | | | | | $ | 81.7 | | |
Adjusted EBITDA ($M)
|
| | | ($ | 67.1) | | | | | ($ | 17.9) | | | | | ($ | 10.9) | | | | | ($ | 15.6) | | | | | ($ | 10.7) | | |
Adjusted EBITDA Margin %
|
| | | | (296)% | | | | | | (164)% | | | | | | (59)% | | | | | | (37)% | | | | | | (15)% | | |
Gross Profit ($M)
|
| | | $ | 14.7 | | | | | $ | 8.5 | | | | | $ | 16.2 | | | | | $ | 37.2 | | | | | $ | 63.7 | | |
Gross Profit Margin %
|
| | | | 65% | | | | | | 78% | | | | | | 87% | | | | | | 89% | | | | | | 90% | | |
| | |
Delaware
|
| |
Cayman Islands
|
|
Stockholder/Shareholder Approval of Business Combinations
|
| | Mergers generally require approval of a majority of all outstanding shares. | | | Mergers require a special resolution, and any other authorization as may be specified in the relevant articles of association. Parties holding certain security interests in the constituent companies must also consent. | |
| | | Mergers in which less than 20% of the acquirer’s stock is issued generally do not require acquirer stockholder approval. | | | All mergers (other than parent/subsidiary mergers) require shareholder approval — there is No exception for smaller mergers. | |
| | | Mergers in which one corporation owns 90% or more of a second corporation may be completed without the vote of the second corporation’s board of directors or stockholders. | | | Where a bidder has acquired 90% or more of the shares in a Cayman Islands company, it can compel the acquisition of the shares of the remaining shareholders and thereby become the sole shareholder. A Cayman Islands company may also be acquired through a “scheme of arrangement” sanctioned by a Cayman Islands court and approved by 50% + 1 in number and 75% in value of shareholders in attendance and voting at a general meeting. | |
Stockholder/Shareholder Votes for Routine Matters
|
| | Generally, approval of routine corporate matters that are put to a stockholder vote require the affirmative vote of the majority of shares present in person or represented by proxy at the meeting and entitled to vote on the subject matter. | | | Under the Cayman Islands Companies Act the Existing Organizational Documents, routine corporate matters may be approved by an ordinary resolution (being a resolution passed by a simple majority of the shareholders as being entitled to do so). | |
Appraisal Rights
|
| | Generally a stockholder of a publicly traded corporation does not have appraisal rights in connection with a merger, except in certain circumstances. | | | Minority shareholders that dissent from a merger are entitled to be paid the fair market value of their shares, which if necessary may ultimately be determined by the court. | |
Inspection of Books and Records
|
| | Any stockholder may inspect the corporation’s books and records for a proper purpose during the | | | Shareholders generally do not have any rights to inspect or obtain copies of the register of | |
| | |
Delaware
|
| |
Cayman Islands
|
|
| | | usual hours for business. | | | shareholders or other corporate records of a company. | |
Stockholder/Shareholder Lawsuits
|
| |
A stockholder may bring a derivative suit subject to procedural requirements (including adopting Delaware as the exclusive forum as per
Organizational Documents Proposal 3E).
|
| | In the Cayman Islands, the decision to institute proceedings on behalf of a company is generally taken by the company’s board of directors. A shareholder may be entitled to bring a derivative action on behalf of the company, but only in certain limited circumstances. | |
Fiduciary Duties of Directors
|
| | Directors must exercise a duty of care and duty of loyalty and good faith to the company and its stockholders. | | | A director owes fiduciary duties to a company, including to exercise loyalty, honesty and good faith to the company as a whole. | |
| | | | | | In addition to fiduciary duties, directors owe a duty of care, diligence and skill. Such duties are owed to the company but may be owed direct to creditors or shareholders in certain limited circumstances | |
Indemnification of Directors and Officers
|
| | A corporation is generally permitted to indemnify its directors and officers acting in good faith | | | A Cayman Islands company generally may indemnify its directors or officers except with regard to fraud or willful default. | |
Limited Liability of Directors
|
| | Permits limiting or eliminating the monetary liability of a director to a corporation or its stockholders, except with regard to breaches of duty of loyalty, intentional misconduct, unlawful repurchases or dividends, or improper personal benefit. | | | Liability of directors may be eliminated, except with regard to their own fraud or willful default. | |
| | |
Existing Organizational Documents
|
| |
Proposed Organizational Documents
|
|
Authorized Shares (Proposal 4A)
|
| | Our Existing Organizational Documents authorized 111,000,000 shares, consisting of (a) 110,000,000 ordinary shares and (b) 1,000,000 preference shares. | | | The Proposed Organizational documents authorize 111,000,000 shares, consisting of (i) 110,000,000 shares of common stock, par value $0.0001 per share and (ii) 1,000,000 shares of preferred stock. | |
Amendments (Proposal 4B)
|
| | Our Existing Organizational Documents provide that the provisions of the Existing Organizational Documents may be amended to change CHW’s name, alter or add to the articles of association, alter or add to the memorandum with respect to any objects, power or other matters specified therein, and reduce CHW’s share capital or any capital redemption reserve fund. | | | The Proposed Organizational Documents would provide that (i) any amendment to the Proposed Bylaws will require the approval of either the New Wag!’s board of directors or the holders of at least sixty-six and two-thirds percent (662∕3%) of the voting power of New Wag!’s then-outstanding shares of capital stock entitled to vote generally in an election of directors, voting together as a single class; and (ii) any amendment to certain provisions of the Proposed Charter will require the approval of the holders of at least sixty-six and two-thirds percent (662∕3%) of the voting power of New Wag!’s then-outstanding shares of capital stock entitled to vote generally in an election of directors, voting together as a single class. | |
| | |
Existing Organizational Documents
|
| |
Proposed Organizational Documents
|
|
Forum Selection (Proposal 4C)
|
| | Our Existing Organizational Documents do not contain an exclusive forum provision. | | | The Proposed Charter provides that the Delaware Court of Chancery, or, if such court does not have subject matter jurisdiction thereof, another state or federal court located within the State of Delaware, will be the exclusive forum for certain actions and claims. | |
Removal of Blank Check Company Provisions
(Proposal 4D) |
| | Our Existing Organizational Documents contain various provisions applicable only to blank check companies. | | | The Proposed Organizational Documents will not include these provisions applicable only to blank check companies, including the provisions requiring that CHW have net tangible assets of at least $5,000,001 immediately prior to, or upon such consummation of, a business combination. | |
Lock-up (Proposal 4E)
|
| | Our Existing Organizational Documents do not contain a lock-up provision. | | | The Proposed Bylaws will provide that shares of common stock of New Wag! held by holders of Wag! common stock and Wag! preferred stock as of immediately prior to the Acquisition Merger, as well as the shares of New Wag! Common Stock issuable in respect of any Wag! Options, Wag! Warrants and Wag! RSUs outstanding as of immediately prior to the Acquisition Merger (other than shares of New Wag! Common Stock held by persons entering into Lock-Up Agreements) will be subject to substantially similar restrictions to those contained in the Lock-Up Agreements pursuant to the Proposed Bylaws. The lock-up provisions of the Proposed Bylaws will not be binding on holders of CHW stock who receive shares of New Wag! Common Stock in the transactions. | |
| | | | | | | | | | | | | | |
Assuming No Redemptions
|
| |
Assuming 50% Redemptions
|
| |
Assuming Max Redemptions
|
| ||||||||||||||||||||||||||||||||||||
| | |
CHW
Acquisition Corporation (Historical) |
| |
Wag
(Historical) |
| |
Transaction
Pro Forma Adjustments |
| | | | |
Pro Forma
Combined Balance |
| |
Transaction
Pro Forma Adjustments |
| | | | |
Pro Forma
Combined Balance |
| |
Transaction
Pro Forma Adjustments |
| | | | |
Pro Forma
Combined Balance |
| ||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 335 | | | | | $ | 3,327 | | | | | $ | 142,121 | | | |
A
|
| | | $ | 145,783 | | | | | $ | (62,500) | | | |
L
|
| | | $ | 83,283 | | | | | $ | (125,000) | | | |
M
|
| | | $ | 20,783 | | |
Due from related Party
|
| | | | 69 | | | | | | — | | | | | | — | | | | | | | | | 69 | | | | | | — | | | | | | | | | 69 | | | | | | — | | | | | | | | | 69 | | |
Short-term investments available for sale
|
| | | | — | | | | | | 9,299 | | | | | | — | | | | | | | | | 9,299 | | | | | | — | | | | | | | | | 9,299 | | | | | | — | | | | | | | | | 9,299 | | |
Accounts receivable, net
|
| | | | — | | | | | | 3,499 | | | | | | — | | | | | | | | | 3,499 | | | | | | — | | | | | | | | | 3,499 | | | | | | — | | | | | | | | | 3,499 | | |
Prepaid expenses and other current assets
|
| | | | 331 | | | | | | 2,926 | | | | | | — | | | | | | | | | 3,257 | | | | | | — | | | | | | | | | 3,257 | | | | | | — | | | | | | | | | 3,257 | | |
Deferred offering costs
|
| | | | — | | | | | | 2,081 | | | | | | (2,081) | | | |
B
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Total current assets
|
| | | | 735 | | | | | | 21,132 | | | | | | 140,040 | | | | | | | | | 161,907 | | | | | | (62,500) | | | | | | | | | 99,407 | | | | | | (125,000) | | | | | | | | | 36,907 | | |
Investment held in trust account
|
| | | | 125,013 | | | | | | — | | | | | | (125,013) | | | |
C
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Prepaid expense – non-current portion
|
| | | | 120 | | | | | | — | | | | | | — | | | | | | | | | 120 | | | | | | — | | | | | | | | | 120 | | | | | | — | | | | | | | | | 120 | | |
Property and equipment, net
|
| | | | — | | | | | | 67 | | | | | | — | | | | | | | | | 67 | | | | | | — | | | | | | | | | 67 | | | | | | — | | | | | | | | | 67 | | |
Operating leases, right of use assets, net
|
| | | | — | | | | | | 421 | | | | | | — | | | | | | | | | 421 | | | | | | — | | | | | | | | | 421 | | | | | | — | | | | | | | | | 421 | | |
Intangibles assets, net
|
| | | | — | | | | | | 2,764 | | | | | | — | | | | | | | | | 2,764 | | | | | | — | | | | | | | | | 2,764 | | | | | | — | | | | | | | | | 2,764 | | |
Goodwill
|
| | | | — | | | | | | 1,427 | | | | | | — | | | | | | | | | 1,427 | | | | | | — | | | | | | | | | 1,427 | | | | | | — | | | | | | | | | 1,427 | | |
Other assets
|
| | | | — | | | | | | 47 | | | | | | — | | | | | | | | | 47 | | | | | | — | | | | | | | | | 47 | | | | | | — | | | | | | | | | 47 | | |
Total Assets
|
| | | $ | 125,868 | | | | | $ | 25,858 | | | | | $ | 15,027 | | | | | | | | $ | 166,753 | | | | | $ | (62,500) | | | | | | | | $ | 104,253 | | | | | $ | (125,000) | | | | | | | | $ | 41,753 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 52 | | | | | $ | 4,018 | | | | | $ | (294) | | | |
D
|
| | | $ | 3,776 | | | | | $ | — | | | | | | | | $ | 3,776 | | | | | $ | — | | | | | | | | $ | 3,776 | | |
Accrued expenses and other current
liabilities |
| | | | 2,334 | | | | | | 3,313 | | | | | | (2,455) | | | |
D
|
| | | | 3,192 | | | | | | — | | | | | | | | | 3,192 | | | | | | — | | | | | | | | | 3,192 | | |
Gift card and subscription liabilities
|
| | | | — | | | | | | 2,023 | | | | | | — | | | | | | | | | 2,023 | | | | | | — | | | | | | | | | 2,023 | | | | | | — | | | | | | | | | 2,023 | | |
Deferred purchase consideration
|
| | | | — | | | | | | 750 | | | | | | — | | | | | | | | | 750 | | | | | | — | | | | | | | | | 750 | | | | | | — | | | | | | | | | 750 | | |
Current maturities of operating lease liabilities
|
| | | | — | | | | | | 328 | | | | | | — | | | | | | | | | 328 | | | | | | — | | | | | | | | | 328 | | | | | | — | | | | | | | | | 328 | | |
Loan – current portion
|
| | | | — | | | | | | 443 | | | | | | 600 | | | |
E
|
| | | | 1,043 | | | | | | — | | | | | | | | | 1,043 | | | | | | — | | | | | | | | | 1,043 | | |
Promissory note – related party
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Total current liabilities
|
| | | | 2,386 | | | | | | 10,875 | | | | | | (2,149) | | | | | | | | | 11,112 | | | | | | — | | | | | | | | | 11,112 | | | | | | — | | | | | | | | | 11,112 | | |
Operating lease liabilities – non-current
|
| | | | — | | | | | | 140 | | | | | | — | | | | | | | | | 140 | | | | | | — | | | | | | | | | 140 | | | | | | — | | | | | | | | | 140 | | |
Loan – non-current portion
|
| | | | — | | | | | | 1,089 | | | | | | 26,900 | | | |
E
|
| | | | 27,989 | | | | | | — | | | | | | | | | 27,989 | | | | | | — | | | | | | | | | 27,989 | | |
Deferred underwriting fee payable
|
| | | | 4,375 | | | | | | — | | | | | | (4,375) | | | |
F
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Other non-current liabilities
|
| | | | — | | | | | | 973 | | | | | | — | | | | | | | | | 973 | | | | | | — | | | | | | | | | 973 | | | | | | — | | | | | | | | | 973 | | |
Total liabilities
|
| | | | 6,761 | | | | | | 13,077 | | | | | | 20,376 | | | | | | | | | 40,214 | | | | | | — | | | | | | | | | 40,214 | | | | | | — | | | | | | | | | 40,214 | | |
Mezzanine equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares subject to possible redemption
|
| | | | 125,000 | | | | | | — | | | | | | (125,000) | | | |
G
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Series Seed redeemable preferred stock, $0.0001 par value, 4,502,881 shares authorized, issued and outstanding
|
| | | | — | | | | | | 19,382 | | | | | | (19,382) | | | |
G
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Series A redeemable preferred stock, $0.0001
par value, 6,072,815 shares authorized, issued and outstanding |
| | | | — | | | | | | 25,969 | | | | | | (25,969) | | | |
G
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
| | | | | | | | | | | | | | |
Assuming No Redemptions
|
| |
Assuming 50% Redemptions
|
| |
Assuming Max Redemptions
|
| ||||||||||||||||||||||||||||||||||||
| | |
CHW
Acquisition Corporation (Historical) |
| |
Wag
(Historical) |
| |
Transaction
Pro Forma Adjustments |
| | | | |
Pro Forma
Combined Balance |
| |
Transaction
Pro Forma Adjustments |
| | | | |
Pro Forma
Combined Balance |
| |
Transaction
Pro Forma Adjustments |
| | | | |
Pro Forma
Combined Balance |
| ||||||||||||||||||||||||
Series B redeemable preferred stock, $0.0001
par value, 6,694,033 shares authorized, issued and outstanding |
| | | | — | | | | | | 32,057 | | | | | | (32,057) | | | |
G
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Series C redeemable preferred stock, $0.0001
par value, 7,275,657 shares authorized, issued and outstanding |
| | | | — | | | | | | 32,857 | | | | | | (32,857) | | | |
G
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Series P redeemable preferred stock, $0.0001
par value, 4,750,000 shares authorized, 1,100,000 issued and outstanding |
| | | | — | | | | | | 10,925 | | | | | | (10,925) | | | |
G
|
| | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | | | |
Total mezzanine equity
|
| | | | 125,000 | | | | | | 121,190 | | | | | | (246,190) | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Wag Labs, Inc. Common stock
|
| | | | — | | | | | | 1 | | | | | | (1) | | | |
H
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
CHW Common Stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
New Wag Common Stock
|
| | | | — | | | | | | — | | | | | | 5 | | | |
I
|
| | | | 5 | | | | | | (1) | | | |
L
|
| | | | 4 | | | | | | (1) | | | |
M
|
| | | | 4 | | |
Additional paid-in capital
|
| | | | — | | | | | | 3,790 | | | | | | 274,001 | | | |
J
|
| | | | 277,791 | | | | | | (62,499) | | | |
L
|
| | | | 215,292 | | | | | | (124,999) | | | |
M
|
| | | | 152,792 | | |
Accumulated other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Accumulated deficit
|
| | | | (5,893) | | | | | | (112,200) | | | | | | (33,164) | | | |
K
|
| | | | (151,257) | | | | | | — | | | | | | | | | (151,257) | | | | | | — | | | | | | | | | (151,257) | | |
Total stockholders’ equity (deficit)
|
| | | | (5,893) | | | | | | (108,409) | | | | | | 240,841 | | | | | | | | | 126,539 | | | | | | (62,500) | | | | | | | | | 64,039 | | | | | | (125,000) | | | | | | | | | 1,539 | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 125,868 | | | | | $ | 25,858 | | | | | $ | 15,027 | | | | | | | | $ | 166,753 | | | | | $ | (62,500) | | | | | | | | $ | 104,253 | | | | | $ | (125,000) | | | | | | | | $ | 41,753 | | |
|
| | |
CHW
Acquisition Corporation (Adjusted) |
| |
Wag
(Historical) |
| |
Assuming No Redemptions
|
| |
Assuming 50% Redemptions
|
| |
Assuming Max Redemptions
|
| ||||||||||||||||||||||||||||||||||||
| | |
Transaction
Pro Forma Adjustments |
| | | | |
Pro Forma
Combined |
| |
Transaction
Pro Forma Adjustments |
| |
Pro Forma
Combined |
| |
Transaction
Pro Forma Adjustments |
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 9,666 | | | | | $ | — | | | | | | | | $ | 9,666 | | | | | | — | | | | | $ | 9,666 | | | | | | — | | | | | $ | 9,666 | | |
Cost and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue exclusive of depreciation and amortization
|
| | | | — | | | | | | 806 | | | | | | — | | | | | | | | | 806 | | | | | | — | | | | | | 806 | | | | | | — | | | | | | 806 | | |
Platform operations and support
|
| | | | — | | | | | | 2,577 | | | | | | — | | | | | | | | | 2,577 | | | | | | — | | | | | | 2,577 | | | | | | — | | | | | | 2,577 | | |
Sales and marketing
|
| | | | — | | | | | | 6,082 | | | | | | — | | | | | | | | | 6,082 | | | | | | — | | | | | | 6,082 | | | | | | — | | | | | | 6,082 | | |
General and administrative
|
| | | | 2,182 | | | | | | 2,367 | | | | | | 3 | | | |
AA
|
| | | | 4,552 | | | | | | — | | | | | | 4,552 | | | | | | — | | | | | | 4,552 | | |
Depreciation and amortization
|
| | | | — | | | | | | 152 | | | | | | — | | | | | | | | | 152 | | | | | | — | | | | | | 152 | | | | | | — | | | | | | 152 | | |
Total cost and expenses
|
| | | | 2,182 | | | | | | 11,984 | | | | | | 3 | | | | | | | | | 14,169 | | | | | | — | | | | | | 14,169 | | | | | | — | | | | | | 14,169 | | |
Interest income (expense), net
|
| | | | 10 | | | | | | (32) | | | | | | (1,063) | | | |
AB
|
| | | | (1,085) | | | | | | — | | | | | | (1,085) | | | | | | — | | | | | | (1,085) | | |
Loss before income taxes
|
| | | | (2,172) | | | | | | (2,350) | | | | | | (1,066) | | | | | | | | | (5,588) | | | | | | — | | | | | | (5,588) | | | | | | — | | | | | | (5,588) | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (2,172) | | | | | $ | (2,350) | | | | | $ | (1,066) | | | | | | | | $ | (5,588) | | | | | | — | | | | | $ | (5,588) | | | | | | — | | | | | $ | (5,588) | | |
Other comprehensive income
(loss) |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total comprehensive income (loss)
|
| | | $ | (2,172) | | | | | $ | (2,350) | | | | | $ | (1,066) | | | | | | | | $ | (5,588) | | | | | | — | | | | | $ | (5,588) | | | | | | — | | | | | $ | (5,588) | | |
Common Stock Loss per Share: | | | | | | | | | | | | | | | | | | | | | | | |
Assuming No
Redemptions |
| | | | | | | |
Assuming 50%
Redemptions |
| | | | | | | |
Assuming Max
Redemptions |
| |||||||||
Allocated loss
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (5,588) | | | | | | | | | | | $ | (5,588) | | | | | | | | | | | $ | (5,588) | | |
Basic and diluted weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | 47,567,500 | | | | | | | | | | | | 41,317,500 | | | | | | | | | | | | 35,054,173 | | |
Basic and diluted loss per share
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.12) | | | | | | | | | | | | (0.14) | | | | | | | | | | | $ | (0.16) | | |
| | |
CHW
Acquisition Corporation (Adjusted) |
| |
Wag
(Historical) |
| |
Assuming No Redemptions
|
| |
Assuming 50% Redemptions
|
| |
Assuming Max Redemptions
|
| ||||||||||||||||||||||||||||||||||||
| | |
Transaction
Pro Forma Adjustments |
| | | | |
Pro Forma
Combined |
| |
Transaction
Pro Forma Adjustments |
| |
Pro Forma
Combined |
| |
Transaction
Pro Forma Adjustments |
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 20,082 | | | | | $ | (1,500) | | | |
AC
|
| | | $ | 18,582 | | | | | | — | | | | | $ | 18,582 | | | | | | — | | | | | $ | 18,582 | | |
Cost and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue exclusive of depreciation and
amortization |
| | | | — | | | | | | 2,777 | | | | | | — | | | | | | | | | 2,777 | | | | | | — | | | | | | 2,777 | | | | | | — | | | | | | 2,777 | | |
Platform operations and
support |
| | | | — | | | | | | 10,265 | | | | | | 4,053 | | | |
AD
|
| | | | 14,318 | | | | | | — | | | | | | 14,318 | | | | | | — | | | | | | 14,318 | | |
Sales and marketing
|
| | | | — | | | | | | 10,221 | | | | | | 2,941 | | | |
AD
|
| | | | 13,162 | | | | | | — | | | | | | 13,162 | | | | | | — | | | | | | 13,162 | | |
General and administrative
|
| | | | 833 | | | | | | 6,956 | | | | | | 28,515 | | | |
AC,AD
|
| | | | 36,304 | | | | | | — | | | | | | 36,304 | | | | | | — | | | | | | 36,304 | | |
Depreciation and amortization
|
| | | | — | | | | | | 388 | | | | | | — | | | | | | | | | 388 | | | | | | — | | | | | | 388 | | | | | | — | | | | | | 388 | | |
Total cost and expenses
|
| | | | 833 | | | | | | 30,607 | | | | | | 35,509 | | | | | | | | | 66,949 | | | | | | — | | | | | | 66,949 | | | | | | — | | | | | | 66,949 | | |
Gain on forgiveness of PPP
loan |
| | | | — | | | | | | 3,482 | | | | | | — | | | | | | | | | 3,482 | | | | | | — | | | | | | 3,482 | | | | | | — | | | | | | 3,482 | | |
Interest income (expense), net
|
| | | | 3 | | | | | | (61) | | | | | | (4,297) | | | |
AE
|
| | | | (4,355) | | | | | | — | | | | | | (4,355) | | | | | | — | | | | | | (4,355) | | |
Loss before income taxes
|
| | | | (830) | | | | | | (7,104) | | | | | | (41,306) | | | | | | | | | (49,240) | | | | | | — | | | | | | (49,240) | | | | | | — | | | | | | (49,240) | | |
Income taxes
|
| | | | — | | | | | | 793 | | | | | | — | | | | | | | | | 793 | | | | | | — | | | | | | 793 | | | | | | — | | | | | | 793 | | |
Net loss
|
| | | $ | (830) | | | | | $ | (6,311) | | | | | $ | (41,306) | | | | | | | | $ | (48,447) | | | | | | — | | | | | $ | (48,477) | | | | | | — | | | | | $ | (48,477) | | |
Other comprehensive income
(loss) |
| | | | — | | | | | | 1 | | | | | | — | | | | | | | | | 1 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Total comprehensive income
(loss) |
| | | $ | (830) | | | | | $ | (6,310) | | | | | $ | (41,306) | | | | | | | | $ | (48,446) | | | | | | — | | | | | $ | (48,446) | | | | | | — | | | | | $ | (48,446) | | |
Common Stock Loss per Share: | | | | | | | | | | | | | | | | | | | | | | | |
Assuming No
Redemptions |
| | | | | | | |
Assuming 50%
Redemptions |
| | | | | | | |
Assuming Max
Redemptions |
| |||||||||
Allocated loss
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (48,446) | | | | | | | | | | | $ | (48,446) | | | | | | | | | | | $ | (48,446) | | |
Basic and diluted weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | 47,567,500 | | | | | | | | | | | | 41,317,500 | | | | | | | | | | | | 35,054,173 | | |
Basic and diluted loss per share
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (1.02) | | | | | | | | | | | $ | (1.17) | | | | | | | | | | | $ | (1.38) | | |
| | |
Assuming No
Redemptions |
| |
Assuming
50% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
Share issuance to Wag Labs, Inc. shareholders(1)
|
| | | $ | 386.3 | | | | | $ | 386.3 | | | | | $ | 386.3 | | |
Share issuance to CHW Acquisition Corporation shareholders
|
| | | | 125.0 | | | | | | 62.5 | | | | | | — | | |
Share issuance to Subscriber(s)(2)
|
| | | | 5.0 | | | | | | 5.0 | | | | | | 5.0 | | |
Share issuance to Sponsor
|
| | | | 31.7 | | | | | | 31.7 | | | | | | 31.5 | | |
New Wag! Community Shares(3)
|
| | | | 3.0 | | | | | | 3.0 | | | | | | 3.0 | | |
Share Consideration – at Closing
|
| | | $ | 551.0 | | | | | $ | 488.5 | | | | | $ | 425.8 | | |
| | |
Assuming No
Redemptions |
| |
Assuming 50%
Redemptions |
| |
Assuming Maximum
Redemptions |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||
Post-Combination Company shares issued to
Wag Labs, Inc. stockholders |
| | | | 30,000,000 | | | | | | 63.1% | | | | | | 30,000,000 | | | | | | 72.6% | | | | | | 30,000,000 | | | | | | 85.6% | | |
Post-Combination Company shares issued to
Wag! Series P Investors |
| | | | 1,100,000 | | | | | | 2.3% | | | | | | 1,100,000 | | | | | | 2.7% | | | | | | 1,100,000 | | | | | | 3.1% | | |
Post-Combination Company shares issued to
CHW Acquisition Corporation public shareholders |
| | | | 12,500,000 | | | | | | | | | | | | 12,500,000 | | | | | | | | | | | | 12,500,000 | | | | | | | | |
Less: shares redeemed(1)
|
| | | | — | | | | | | | | | | | | (6,250,000) | | | | | | | | | | | | (12,500,000) | | | | | | | | |
Total CHW Acquisition Corporation
shares |
| | | | 12,500,000 | | | | | | 26.3% | | | | | | 6,250,000 | | | | | | 15.1% | | | | | | — | | | | | | 0.0% | | |
PIPE and Backstop Investor
|
| | | | 500,000 | | | | | | 1.1% | | | | | | 500,000 | | | | | | 1.2% | | | | | | 500,000 | | | | | | 1.4% | | |
Total Sponsor shares(2)
|
| | | | 3,167,500 | | | | | | 6.6% | | | | | | 3,167,500 | | | | | | 7.7% | | | | | | 3,154,173 | | | | | | 9.0% | | |
Total New Wag! Community shares(3)
|
| | | | 300,000 | | | | | | 0.6% | | | | | | 300,000 | | | | | | 0.7% | | | | | | 300,000 | | | | | | 0.9% | | |
Pro Forma Shares Outstanding
|
| | | | 47,567,500 | | | | | | 100.0% | | | | | | 41,317,500 | | | | | | 100.0% | | | | | | 35,054,173 | | | | | | 100.0% | | |
| | |
(in thousands)
|
| | | | | | | |||
Release of cash from trust account
|
| | | $ | 125,013 | | | | |
|
(i)
|
| |
PIPE and Backstop Investor
|
| | | | 5,000 | | | | |
|
(ii)
|
| |
Payment of transaction costs
|
| | | | (12,267) | | | | |
|
(iii)
|
| |
Issuance cost related to the Secured Note
|
| | | | (1,250) | | | | |
|
(vi)
|
| |
Payment of CHW Acquisition Corporation’s deferred underwriting fee
|
| | | | (4,375) | | | | |
|
(iv)
|
| |
Secured Note
|
| | | | 30,000 | | | | |
|
(v)
|
| |
| | | | $ | 142,121 | | | | | | | | |
|
Par value – CHW Acquisition Corporation ordinary shares
|
| | | $ | 0.32 | | |
|
Par value – CHW Acquisition Corporation redeemable shares reclassified to permanent equity
|
| | | | 1.25 | | |
|
Par value – Pipe and Backstop Investor
|
| | | | 0.05 | | |
|
Par value – Shares issued to Wag! Series P Investors
|
| | | | 0.11 | | |
|
Par value – Shares issued to Wag!’s shareholders (recapitalization)
|
| | | | 3.00 | | |
| | | | | $ | 4.73 | | |
| | |
(in thousands)
|
| | | | | | | |||
Acquisition related transaction expenses incurred by Wag!
|
| | | $ | (9,556) | | | | | | (A)(iii) | | |
Reclassification of CHW Acquisition Corporation’s Redeemable Common Stock
|
| | | | 124,999 | | | | | | (G) | | |
Issuance of New Wag! Common Stock from PIPE Financing
|
| | | | 5,000 | | | | | | (A)(ii) | | |
Reclassification of CHW Acquisition Corporation’s historical retained earnings balance into additional paid in capital
|
| | | | (5,893) | | | | |
|
(i)
|
| |
Reclassification of Wag! mezzanine classified Preferred Shares to permanent equity, including Series P
|
| | | | 121,190 | | | | | | (G) | | |
Earnout related charges
|
| | | | 33,981 | | | | |
|
(ii)
|
| |
Issuance of Common Stock Warrants
|
| | | | 1,250 | | | | | | (E) | | |
New Wag! Community Shares
|
| | | | 3,000 | | | | |
|
(iv)
|
| |
RSU Grant Stock-based Compensation
|
| | | | 30 | | | | |
|
(iii)
|
| |
Total
|
| | | $ | 274,001 | | | | | | | | |
| | |
(in thousands)
|
| | | | | | | |||
Elimination of historical CHW Acquisition Corporation retained earnings
|
| | | $ | 5,893 | | | | | | (J)(i) | | |
Earnout compensation
|
| | | | (33,981) | | | | | | (J)(ii) | | |
Issuance of Community Shares
|
| | | | (3,000) | | | | | | (J)(iv) | | |
CHW estimated transaction costs
|
| | | | (2,046) | | | | | | (A)(iv) | | |
RSU grant stock compensation
|
| | | | (30) | | | | | | (J)(iii) | | |
Total
|
| | | $ | (33,164) | | | | | | | | |
| | |
No
Redemptions |
| |
50%
Redemptions |
| |
Maximum
Redemption |
| |||||||||
Common Stock shares issued to Wag Labs, Inc. stockholders (assuming no cash elections by holders of Wag Labs, Inc. stock options)
|
| | | | 30,000,000 | | | | | | 30,000,000 | | | | | | 30,000,000 | | |
Common Stock shares issued to the Series P Investors
|
| | | | 1,100,000 | | | | | | 1,100,000 | | | | | | 1,100,000 | | |
Common Stock shares issued to current CHW Acquisition Corporation public shareholders
|
| | | | 12,500,000 | | | | | | 6,250,000 | | | | | | — | | |
Common Stock shares issued to Pipe and Backstop Investor.
|
| | | | 500,000 | | | | | | 500,000 | | | | | | 500,000 | | |
Common Stock shares issued to the Sponsor (including Chardan and the anchor investors)
|
| | | | 3,167,500 | | | | | | 3,167,500 | | | | | | 3,154,173 | | |
Common Stock New Wag! Community Shares issued
|
| | | | 300,000 | | | | | | 300,000 | | | | | | 300,000 | | |
New Wag Labs, Inc. Common Stock Pro Forma Weighted Average
Shares – basic and diluted |
| | | | 47,567,500 | | | | | | 41,317,500 | | | | | | 35,054,173 | | |
Name
|
| |
Age
|
| |
Position
|
|
Paul Norman | | |
57
|
| | President | |
Jonah Raskas | | |
36
|
| |
Co-Chief Executive Officer and Director
|
|
Mark Grundman | | |
37
|
| |
Co-Chief Executive Officer and Director
|
|
Stephen Katchur | | |
42
|
| | Chief Financial Officer | |
Victor Herrero | | |
53
|
| | Director | |
Deborah Weinswig | | |
51
|
| | Director | |
M. Carl Johnson, III | | |
73
|
| | Director | |
Gary Tickle | | |
56
|
| | Director | |
Deb Benovitz | | |
57
|
| | Director | |
Jason Reiser | | |
53
|
| | Director | |
|
|
| |
|
|
| | |
Three Months Ended March 31,
|
| |||||||||
($ in thousands, except percentages)
|
| |
2022
|
| |
2021
|
| ||||||
U.S. GAAP Measures: | | | | | | | | | | | | | |
Revenue
|
| | | $ | 9,666 | | | | | $ | 2,589 | | |
Net loss
|
| | | $ | (2,350) | | | | | $ | (2,708) | | |
Net loss %
|
| | | | (24.3)% | | | | | | (104.6)% | | |
Net cash flows used in operating activities
|
| | | $ | (2,245) | | | | | $ | (2,254) | | |
Key Performance Indicators: | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | (2,112) | | | | | $ | (2,587) | | |
Adjusted EBITDA %
|
| | | | (21.8)% | | | | | | (99.9)% | | |
Bookings
|
| | | $ | 17,500 | | | | | $ | 7,273 | | |
Take Rate
|
| | | | 55.2% | | | | | | 35.6% | | |
| | |
Year Ended December 31,
|
| |||||||||
($ in thousands, except percentages)
|
| |
2021
|
| |
2020
|
| ||||||
U.S. GAAP Measures: | | | | | | | | | | | | | |
Revenue
|
| | | $ | 20,082 | | | | | $ | 11,970 | | |
Net loss
|
| | | $ | (6,311) | | | | | $ | (18,839) | | |
Net loss %
|
| | | | (31.4)% | | | | | | (157.4)% | | |
Net cash flows used in operating activities
|
| | | $ | (12,256) | | | | | $ | (26,474) | | |
Key Performance Indicators: | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | (6,433) | | | | | $ | (18,473) | | |
Adjusted EBITDA %
|
| | | | (32.0)% | | | | | | (154.3)% | | |
Bookings
|
| | | $ | 47,407 | | | | | $ | 35,049 | | |
Take Rate
|
| | | | 42.4% | | | | | | 34.2% | | |
| | |
Three Months Ended March 31,
|
| |||||||||
($ in thousands, except percentages)
|
| |
2022
|
| |
2021
|
| ||||||
Revenue
|
| | | $ | 9,666 | | | | | $ | 2,589 | | |
Adjusted EBITDA reconciliation: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (2,350) | | | | | $ | (2,708) | | |
Add (deduct): | | | | | | | | | | | | | |
Interest expense (income)
|
| | | | 32 | | | | | | 5 | | |
Depreciation and amortization
|
| | | | 152 | | | | | | 55 | | |
Share based compensation
|
| | | | 54 | | | | | | 61 | | |
Tax (benefit) expense
|
| | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | (2,112) | | | | | $ | (2,587) | | |
| | |
Year Ended December 31,
|
| |||||||||
($ in thousands, except percentages)
|
| |
2021
|
| |
2020
|
| ||||||
Revenue
|
| | | $ | 20,082 | | | | | $ | 11,970 | | |
Adjusted EBITDA reconciliation: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (6,311) | | | | | $ | (18,839) | | |
Add (deduct): | | | | | | | | | | | | | |
Interest expense (income)
|
| | | | 61 | | | | | | (145) | | |
Depreciation and amortization
|
| | | | 388 | | | | | | 213 | | |
Share based compensation
|
| | | | 222 | | | | | | 285 | | |
Tax (benefit) expense
|
| | | | (793) | | | | | | 13 | | |
Adjusted EBITDA
|
| | | $ | (6,433) | | | | | $ | (18,473) | | |
| | |
Three Months Ended March 31,
|
| |
Change
|
| | ||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$
|
| |
%
|
| | ||||||||||||||
($ in thousands, except percentages)
|
| | | | | | | | | | | | | |
2022 Vs 2021
|
| | |||||||||||
Revenue
|
| | | $ | 9,666 | | | | | $ | 2,589 | | | | | $ | 7,077 | | | | | | 273% | | | | ||
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cost of revenue, excluding depreciation and amortization
|
| | | | 806 | | | | | | 523 | | | | | | 283 | | | | | | 54% | | | | ||
Platform operations and support
|
| | | | 2,577 | | | | | | 2,446 | | | | | | 131 | | | | | | 5% | | | | ||
Sales and marketing
|
| | | | 6,082 | | | | | | 605 | | | | | | 5,477 | | | | | | 905% | | | | ||
General and administrative
|
| | | | 2,367 | | | | | | 1,663 | | | | | | 704 | | | | | | 42% | | | | ||
Depreciation and amortization
|
| | | | 152 | | | | | | 55 | | | | | | 97 | | | | | | 176% | | | | ||
Total costs and expenses
|
| | | | 11,984 | | | | | | 5,292 | | | | | | 6,692 | | | | | | 126% | | | | ||
Interest (expense) income, net
|
| | | | (32) | | | | | | (5) | | | | | | (27) | | | | | | 540% | | | | | |
Loss before income taxes
|
| | | | (2,350) | | | | | | (2,708) | | | | | | 358 | | | | | | 13% | | | | ||
Income tax benefit (expense)
|
| | | | — | | | | | | — | | | | | | — | | | | | | * | | | | ||
Net loss
|
| | | $ | (2,350) | | | | | $ | (2,708) | | | | | $ | 358 | | | | | | 13% | | | |
| | |
Years Ended December 31,
|
| |
Change
|
| | ||||||||||||||||||||
($ in thousands, except percentages)
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| | ||||||||||||||
| | | | | | | | | | | | |
2021 Vs 2020
|
| | |||||||||||||
Revenue
|
| | | $ | 20,082 | | | | | $ | 11,970 | | | | | $ | 8,112 | | | | | | 68% | | | | ||
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cost of revenue, excluding depreciation and amortization
|
| | | | 2,777 | | | | | | 2,756 | | | | | | 21 | | | | | | 1% | | | | ||
Platform operations and support
|
| | | | 10,265 | | | | | | 13,282 | | | | | | (3,017) | | | | | | (23)% | | | | ||
Sales and marketing
|
| | | | 10,221 | | | | | | 3,140 | | | | | | 7,081 | | | | | | 226% | | | | ||
General and administrative
|
| | | | 6,956 | | | | | | 11,550 | | | | | | (4,594) | | | | | | (40)% | | | | ||
Depreciation and amortization
|
| | | | 388 | | | | | | 213 | | | | | | 175 | | | | | | 82% | | | | ||
Total costs and expenses
|
| | | | 30,607 | | | | | | 30,941 | | | | | | (334) | | | | | | (1)% | | | | ||
Gain on forgiveness of PPP loan
|
| | | | 3,482 | | | | | | — | | | | | | 3,482 | | | | | | * | | | | ||
Interest (expense) income, net
|
| | | | (61) | | | | | | 145 | | | | | | (206) | | | | | | * | | | | ||
Loss before income taxes
|
| | | | (7,104) | | | | | | (18,826) | | | | | | 11,722 | | | | | | 62% | | | | ||
Income tax benefit (expense)
|
| | | | 793 | | | | | | (13) | | | | | | 806 | | | | | | * | | | | | |
Net loss
|
| | | $ | (6,311) | | | | | $ | (18,839) | | | | | $ | 12,528 | | | | | | 67% | | | |
| | |
Three Months Ended March 31,
|
| |||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Net cash flows used in operating activities
|
| | | $ | (2,245) | | | | | $ | (2,254) | | |
Net cash flows (used in) provided by investing activities
|
| | | | (6,720) | | | | | | 1,130 | | |
Net cash flows provided by financing activities
|
| | | | 9,664 | | | | | | — | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 699 | | | | | $ | (1,124) | | |
| | |
Years Ended December 31,
|
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Net cash flows used in operating activities
|
| | | $ | (12,256) | | | | | $ | (26,474) | | |
Net cash flows provided by investing activities
|
| | | | 11,886 | | | | | | 19,783 | | |
Net cash flows (used in) provided by financing activities
|
| | | | (51) | | | | | | 5,145 | | |
Net decrease in cash and cash equivalents
|
| | | $ | (421) | | | | | $ | (1,546) | | |
Name
|
| |
Age
|
| |
Position
|
|
Garrett Smallwood | | |
31
|
| | Chief Executive Officer | |
Adam Storm | | |
31
|
| | President & Chief Product Officer | |
Dylan Allread | | |
37
|
| | Chief Operating Officer | |
Alec Davidian | | |
39
|
| | Chief Financial Officer | |
Patrick McCarthy | | |
41
|
| | Chief Marketing Officer | |
Maziar (Mazi) Arjomand | | |
30
|
| | Chief Technology Officer | |
David Cane | | |
39
|
| | Chief Customer Officer | |
Nicholas Yu | | |
40
|
| | Director of Legal | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($) |
| |
Option Awards
($)(2) |
| |
Total ($)
|
| |||||||||||||||
Garrett Smallwood | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chief Executive Officer
|
| | | | 2021 | | | | | | 301,924 | | | | | | 250,000 | | | | | | 5,245 | | | | | | 557,169 | | |
Adam Storm | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
President and Chief Product Officer
|
| | | | 2021 | | | | | | 301,924 | | | | | | 250,000 | | | | | | 5,245 | | | | | | 557,169 | | |
Maziar (Mazi) Arjomand | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chief Technology Officer
|
| | | | 2021 | | | | | | 301,924 | | | | | | 250,000 | | | | | | 5,245 | | | | | | 557,169 | | |
| | |
Option Awards(1)
|
| |||||||||||||||||||||||||||
| | |
Grant Date
|
| |
Number of Securities Underlying
Unexercised Stock Options |
| |
Option
exercise price per share ($) |
| |
Option
expiration date |
| ||||||||||||||||||
| | |
Vested
|
| |
Unvested
|
| ||||||||||||||||||||||||
Garrett Smallwood
|
| | | | 8.16.2017 | | | | | | 9,141 | | | | | | — | | | | | | 2.17 | | | | | | 8.15.2027 | | |
| | | | | 8.28.2018(2) | | | | | | 21,875 | | | | | | 3,125 | | | | | | 2.96 | | | | | | 8.27.2028 | | |
| | | | | 5.6.2019 | | | | | | 77,583 | | | | | | — | | | | | | 2.78 | | | | | | 5.5.2029 | | |
| | | | | 3.18.2020(3) | | | | | | 1,176,027 | | | | | | 349,630 | | | | | | 0.09 | | | | | | 3.17.2030 | | |
| | | | | 3.2.2021(4) | | | | | | 36,751 | | | | | | 10,926 | | | | | | 0.16 | | | | | | 3.1.2031 | | |
Adam Storm
|
| | | | 3.18.2020(5) | | | | | | 731,043 | | | | | | 794,614 | | | | | | 0.09 | | | | | | 3.17.2030 | | |
| | | | | 3.2.2021(6) | | | | | | 22,845 | | | | | | 24,832 | | | | | | 0.16 | | | | | | 3.1.2031 | | |
Maziar (Mazi) Arjomand
|
| | | | 8.16.2017 | | | | | | 9,141 | | | | | | — | | | | | | 2.17 | | | | | | 8.15.2027 | | |
| | | | | 8.28.2018(7) | | | | | | 83,287 | | | | | | 7,572 | | | | | | 2.96 | | | | | | 8.27.2018 | | |
| | | | | 5.6.2019(8) | | | | | | 14,166 | | | | | | 5,834 | | | | | | 2.78 | | | | | | 5.5.2029 | | |
| | | | | 3.18.2020(9) | | | | | | 1,176,027 | | | | | | 349,630 | | | | | | 0.09 | | | | | | 3.17.2030 | | |
| | | | | 3.2.2021(10) | | | | | | 36,751 | | | | | | 10,926 | | | | | | 0.16 | | | | | | 3.1.2031 | | |
Name
|
| |
Fees earned or
paid in cash ($)(1) |
| |
Stock Awards
($)(2)(3) |
| |
Total
($) |
| |||||||||
Melinda Chelliah(4)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | |
Jocelyn Mangan(5)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | |
Brian Yee
|
| | | | — | | | | | | — | | | | | | — | | |
Roger Lee
|
| | | | — | | | | | | — | | | | | | — | | |
Niko Bonatsos
|
| | | | — | | | | | | — | | | | | | — | | |
Name
|
| |
Age
|
| |
Position
|
|
Garrett Smallwood | | |
31
|
| | Chief Executive Officer | |
Adam Storm | | |
31
|
| | President & Chief Product Officer | |
Dylan Allread | | |
37
|
| | Chief Operating Officer | |
Alec Davidian | | |
39
|
| | Chief Financial Officer | |
Patrick McCarthy | | |
41
|
| | Chief Marketing Officer | |
Maziar (Mazi) Arjomand | | |
30
|
| | Chief Technology Officer | |
David Cane | | |
39
|
| | Chief Customer Officer | |
Nicholas Yu | | |
40
|
| | Director of Legal | |
Roger Lee | | |
50
|
| | Director | |
Niko Bonatsos | | |
38
|
| | Director | |
Melinda Chelliah | | |
55
|
| | Director | |
Jocelyn Mangan | | |
50
|
| | Director | |
Brian Yee | | |
38
|
| | Director | |
| | |
Prior to the
Domestication and Business Combination(2) |
| |
After the Domestication, Business Combination and PIPE and
Backstop Investment |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Assuming No
Redemptions(3) |
| |
Assuming 50%
Redemptions(4) |
| |
Assuming Maximum
Redemption(5) |
| |||||||||||||||||||||||||||||||||||||||
Name and Address of Beneficial Owners(1)
|
| |
Number
of CHW ordinary shares |
| |
%
|
| |
Number of
shares of New Wag! Common Stock |
| |
%
|
| |
Number of
shares of New Wag! Common Stock |
| |
%
|
| |
Number of
shares of New Wag! Common Stock |
| |
%
|
| ||||||||||||||||||||||||
Directors and Executive Officers of CHW
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deb Benovitz
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mark Grundman(6)
|
| | | | 2,405,000 | | | | | | 15.3 | | | | | | 2,385,000 | | | | | | 4.3 | | | | | | 2,385,000 | | | | | | 4.9 | | | | | | 2,371,673 | | | | | | 5.6 | | |
Victor Herrero
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
M. Carl Johnson, III
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stephen Katchur
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Paul Norman
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jonah Raskas(6)
|
| | | | 2,405,000 | | | | | | 15.3 | | | | | | 2,385,000 | | | | | | 4.3 | | | | | | 2,385,000 | | | | | | 4.9 | | | | | | 2,371,673 | | | | | | 5.6 | | |
Jason Reiser
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gary Tickle
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Deborah Weinswig
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Directors and Executive Officers of CHW as a Group (10 Individuals)
|
| | | | 2,405,000 | | | | | | 15.3 | | | | | | 2,385,000 | | | | | | 4.3 | | | | | | 2,385,000 | | | | | | 4.9 | | | | | | 2,371,673 | | | | | | 5.6 | | |
Directors and Executive Officers of New Wag! After Consummation of the Business Combination
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Garrett Smallwood(7)
|
| | | | — | | | | | | — | | | | | | 1,539,122 | | | | | | 2.8 | | | | | | 1,539,122 | | | | | | 3.2 | | | | | | 1,539,122 | | | | | | 3.6 | | |
Adam Storm(8)
|
| | | | — | | | | | | — | | | | | | 985,628 | | | | | | 1.8 | | | | | | 985,628 | | | | | | 2.0 | | | | | | 985,628 | | | | | | 2.3 | | |
Dylan Allread(9)
|
| | | | — | | | | | | — | | | | | | 721,012 | | | | | | 1.3 | | | | | | 721,012 | | | | | | 1.5 | | | | | | 721,012 | | | | | | 1.7 | | |
Alec Davidian(10)
|
| | | | — | | | | | | — | | | | | | 133,863 | | | | | | * | | | | | | 133,863 | | | | | | * | | | | | | 133,863 | | | | | | * | | |
Patrick McCarthy(11)
|
| | | | — | | | | | | — | | | | | | 116,989 | | | | | | * | | | | | | 116,989 | | | | | | * | | | | | | 116,989 | | | | | | * | | |
Maziar (Mazi) Arjomand(12)
|
| | | | — | | | | | | — | | | | | | 1,544,725 | | | | | | 2.8 | | | | | | 1,544,725 | | | | | | 3.2 | | | | | | 1,544,725 | | | | | | 3.6 | | |
David Cane(13)
|
| | | | — | | | | | | — | | | | | | 79,986 | | | | | | * | | | | | | 79,986 | | | | | | * | | | | | | 79,986 | | | | | | * | | |
Nicholas Yu(14)
|
| | | | — | | | | | | — | | | | | | 13,944 | | | | | | * | | | | | | 13,944 | | | | | | * | | | | | | 13,944 | | | | | | * | | |
Roger Lee(15)
|
| | | | — | | | | | | — | | | | | | 3,856,201 | | | | | | 7.0 | | | | | | 3,856,201 | | | | | | 7.9 | | | | | | 3,856,201 | | | | | | 9.1 | | |
Niko Bonatsos
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Melinda Chelliah(16)
|
| | | | — | | | | | | — | | | | | | 21,116 | | | | | | * | | | | | | 21,116 | | | | | | * | | | | | | 21,116 | | | | | | * | | |
Jocelyn Mangan(17)
|
| | | | — | | | | | | — | | | | | | 21,116 | | | | | | * | | | | | | 21,116 | | | | | | * | | | | | | 21,116 | | | | | | * | | |
Brian Yee
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Directors and Executive Officers of
New Wag! as a Group (13 Individuals) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Five Percent Holders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General Catalyst(18)
|
| | | | — | | | | | | — | | | | | | 6,981,033 | | | | | | 12.7 | | | | | | 6,981,033 | | | | | | 14.3 | | | | | | 6,981,033 | | | | | | 16.4 | | |
ACME Fund II(19)
|
| | | | — | | | | | | — | | | | | | 5,351,988 | | | | | | 9.7 | | | | | | 5,351,988 | | | | | | 11.0 | | | | | | 5,351,988 | | | | | | 12.6 | | |
| | |
Prior to the
Domestication and Business Combination(2) |
| |
After the Domestication, Business Combination and PIPE and
Backstop Investment |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Assuming No
Redemptions(3) |
| |
Assuming 50%
Redemptions(4) |
| |
Assuming Maximum
Redemption(5) |
| |||||||||||||||||||||||||||||||||||||||
Name and Address of Beneficial Owners(1)
|
| |
Number
of CHW ordinary shares |
| |
%
|
| |
Number of
shares of New Wag! Common Stock |
| |
%
|
| |
Number of
shares of New Wag! Common Stock |
| |
%
|
| |
Number of
shares of New Wag! Common Stock |
| |
%
|
| ||||||||||||||||||||||||
Battery Ventures(15)
|
| | | | — | | | | | | — | | | | | | 3,856,201 | | | | | | 7.0 | | | | | | 3,856,201 | | | | | | 7.9 | | | | | | 3,856,201 | | | | | | 9.1 | | |
Tenaya Capital(20)
|
| | | | — | | | | | | — | | | | | | 4,027,324 | | | | | | 7.3 | | | | | | 4,027,324 | | | | | | 8.2 | | | | | | 4,027,324 | | | | | | 9.5 | | |
CHW Acquisition Sponsor LLC(6)
|
| | | | 2,405,000 | | | | | | 15.3 | | | | | | 2,385,000 | | | | | | 4.3 | | | | | | 2,385,000 | | | | | | 4.9 | | | | | | 2,371,673 | | | | | | 5.6 | | |
MM Asset Management Inc.(21)
|
| | | | 1,050,000 | | | | | | 6.7 | | | | | | 1,050,000 | | | | | | 1.9 | | | | | | 1,050,000 | | | | | | 2.1 | | | | | | 60,000 | | | | | | * | | |
Tenor Opportunity Master Fund, Ltd.(22)
|
| | | | 1,050,000 | | | | | | 6.7 | | | | | | 1,050,000 | | | | | | 1.9 | | | | | | 1,050,000 | | | | | | 2.1 | | | | | | 60,000 | | | | | | * | | |
Boothbay Fund Management,
LLC(23) |
| | | | 1,050,000 | | | | | | 6.7 | | | | | | 1,050,000 | | | | | | 1.9 | | | | | | 1,050,000 | | | | | | 2.1 | | | | | | 60,000 | | | | | | * | | |
Polar Asset Management Partners Inc. (24)
|
| | | | 1,050,000 | | | | | | 6.7 | | | | | | 1,050,000 | | | | | | 1.9 | | | | | | 1,050,000 | | | | | | 2.1 | | | | | | 60,000 | | | | | | * | | |
ATW SPAC Management LLC(25)
|
| | | | 1,050,000 | | | | | | 6.7 | | | | | | 1,050,000 | | | | | | 1.9 | | | | | | 1,050,000 | | | | | | 2.1 | | | | | | 60,000 | | | | | | * | | |
Periscope Capital Inc.(26)
|
| | | | 794,900 | | | | | | 5.1 | | | | | | 794,900 | | | | | | 1.4 | | | | | | 794,900 | | | | | | 1.6 | | | | | | — | | | | | | — | | |
| CHW ACQUISITION CORPORATION FINANCIAL STATEMENTS | | | | | Page | | |
|
Audited Financial Statements of CHW Acquisition Corporation for the period from January 12, 2021
(inception) through December 31, 2021 |
| | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
|
Unaudited condensed financial statements of CHW Acquisition Corporation for the three months ended and as of March 31, 2022, and as of December 31, 2021
|
| | | | | | |
| | | | | F-22 | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| WAG LABS, INC. FINANCIAL STATEMENTS | | | | | | | |
|
Audited Financial Statement of Wag Labs, Inc. as of and for the Years Ended December 31, 2021 and
2020 |
| | | | | | |
| | | | | F-41 | | | |
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| | | | | F-44 | | | |
| | | | | F-45 | | | |
| | | | | F-46 | | | |
| | | | | F-47 | | | |
|
Unaudited Condensed Consolidated Financial Statements of Wag Labs, Inc. as of and for the Three Months Ended March 31, 2022 and 2021, and as of December 31, 2021
|
| | | | | | |
| | | | | F-69 | | | |
| | | | | F-70 | | | |
| | | | | F-71 | | | |
| | | | | F-72 | | | |
| | | | | F-73 | | |
| | |
December 31, 2021
|
| |||
ASSETS | | | | | | | |
CURRENT ASSETS | | | | | | | |
Cash
|
| | | $ | 687,581 | | |
Due from Related Party
|
| | | | 68,591 | | |
Prepaid expenses and Other assets
|
| | | | 286,687 | | |
Total current assets
|
| | | | 1,042,859 | | |
Prepaid expenses- non current
|
| | | | 191,429 | | |
Cash and marketable securities held in Trust Account
|
| | | | 125,002,997 | | |
TOTAL ASSETS
|
| | | $ | 126,237,285 | | |
LIABILITIES, REDEEMABLE ORDINARY SHARES, AND SHAREHOLDERS’ DEFICIT
|
| | | | | | |
CURRENT LIABILITIES | | | | | | | |
Accounts payable
|
| | | $ | 583,331 | | |
Total current liabilities
|
| | | | 583,331 | | |
Deferred underwriting fee payable
|
| | | | 4,375,000 | | |
Total liabilities
|
| | | | 4,958,331 | | |
COMMITMENTS AND CONTINGENCIES (Note 6) | | | | | | | |
REDEEMABLE ORDINARY SHARES | | | | | | | |
Ordinary shares subject to possible redemption, $0.0001 par value, 12,500,000 shares at redemption value of $10.00 per share.
|
| | | | 125,000,000 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | |
Preferred shares, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding
|
| | | | — | | |
Ordinary shares; $0.0001 par value; 110,000,000 shares authorized; 3,187,500 shares issued and outstanding (excluding 12,500,000 shares subject to possible
redemption) |
| | | | 318 | | |
Additional paid-in capital
|
| | | | — | | |
Accumulated deficit
|
| | | | (3,721,364) | | |
Total Shareholders’ Deficit
|
| | | | (3,721,046) | | |
TOTAL LIABILITIES, REDEEMABLE ORDINARY SHARES, AND SHAREHOLDERS’ DEFICIT
|
| | |
$
|
126,237,285
|
| |
| OPERATING EXPENSES | | | | | | | |
|
General and administrative
|
| | | $ | 832,564 | | |
|
Total expenses
|
| | | | 832,564 | | |
| OTHER INCOME | | | | | | | |
|
Income on investments held in Trust Account and other interest
|
| | | | 3,001 | | |
|
Total other income
|
| | | | 3,001 | | |
|
NET LOSS
|
| | | $ | (829,563) | | |
|
Weighted average shares outstanding of redeemable ordinary shares
|
| | | | 4,284,703 | | |
|
Basic and diluted net income per share, redeemable ordinary shares
|
| | | $ | (0.11) | | |
|
Weighted average shares outstanding of non-redeemable ordinary shares
|
| | | | 3,171,069 | | |
|
Basic and diluted net loss per share, non-redeemable ordinary shares
|
| | | $ | (0.11) | | |
| | |
Ordinary Shares
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
shareholders’ deficit |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance, January 12, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Ordinary shares to Sponsor
|
| | | | 3,162,500 | | | | | | 316 | | | | | | 24,684 | | | | | | — | | | | | | 25,000 | | |
Sale of private placement warrants (net of offering costs)
|
| | | | — | | | | | | — | | | | | | 4,213,632 | | | | | | — | | | | | | 4,213,632 | | |
Proceeds from issuance of Public Warrants (net of offering Costs)
|
| | | | — | | | | | | — | | | | | | 15,605,934 | | | | | | — | | | | | | 15,605,934 | | |
Issuance of representative shares
|
| | | | 62,500 | | | | | | 6 | | | | | | 460,119 | | | | | | — | | | | | | 460,125 | | |
Accretion to Non-Redeemable Ordinary shares to redemption value
|
| | | | — | | | | | | — | | | | | | (20,304,373) | | | | | | (2,891,801) | | | | | | (23,196,174) | | |
Forfeiture of founder shares
|
| | | | (37,500) | | | | | | (4) | | | | | | 4 | | | | | | — | | | | | | | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (829,563) | | | | | | (829,563) | | |
Balance, December 31, 2021
|
| | | | 3,187,500 | | | | | $ | 318 | | | | | $ | (0) | | | | | $ | (3,721,364) | | | | | $ | (3,721,046) | | |
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | |
|
Net Loss
|
| | | $ | (829,563) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | |
|
Interest income on investments held in Trust Account
|
| | | | (2,997) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Prepaid expenses and other assets
|
| | | | (478,116) | | |
|
Due from related party
|
| | | | (68,591) | | |
|
Accounts payable
|
| | | | 583,330 | | |
|
Net cash flows used in operating activities
|
| | | | (795,937) | | |
| CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | |
|
Cash deposited to Trust Account
|
| | | | (125,000,000) | | |
|
Net cash flows paid in investing activities
|
| | | | (125,000,000) | | |
| CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | |
|
Proceeds from Initial public offering, net of underwriting fee
|
| | | | 122,812,500 | | |
|
Proceeds from private placement warrants
|
| | | | 4,238,636 | | |
|
Proceeds from issuance of ordinary shares to Sponsor
|
| | | | 25,000 | | |
|
Payment of offering costs
|
| | | | (592,618) | | |
|
Net cash flows provided by financing activities
|
| | | | 126,483,518 | | |
|
NET CHANGE IN CASH
|
| | | | 687,581 | | |
|
CASH, BEGINNING OF PERIOD
|
| | | | — | | |
|
CASH, END OF PERIOD
|
| | | $ | 687,581 | | |
| Supplemental disclosure of noncash activities: | | | | | | | |
|
Initial value of ordinary shares subject to possible redemption
|
| | | $ | 125,000,000 | | |
|
Deferred underwriting commissions payable charged to additional paid in
capital |
| | | $ | 4,375,000 | | |
|
Gross proceeds
|
| | | $ | 125,000,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants at issuance
|
| | | | (16,548,464) | | |
|
Redeemable ordinary share issuance costs
|
| | | | (6,647,710) | | |
|
Plus: Accretion of carrying value to redemption value
|
| | | | 23,196,174 | | |
|
Redeemable ordinary shares subject to possible redemption
|
| | | $ | 125,000,000 | | |
| | |
For the period January 12,
2021 (inception) through December 31, 2021 |
| |||||||||
| | |
Ordinary Shares
|
| |
Founder Shares
|
| ||||||
Basic and diluted net loss per share: | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Allocation of net loss
|
| | | $ | (478,012) | | | | | $ | (351,551) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average shares outstanding
|
| | | | 4,284,703 | | | | | | 3,171,069 | | |
Basic and dilution net loss per share
|
| | | $ | (0.11) | | | | | $ | (0.11) | | |
| | |
September 1, 2021
|
| |||
Share Price
|
| | | $ | 10.00 | | |
Exercise Price
|
| | | $ | 11.50 | | |
Redemption Trigger Price
|
| | | $ | 16.50 | | |
Term (years)
|
| | | | 5 | | |
Probability of Acquisition
|
| | | | 80% | | |
Volatility
|
| | | | 22% | | |
Risk Free Rate
|
| | | | 1.31% | | |
Dividend Yield
|
| | | | 0.00% | | |
| | |
Level
|
| |
Quoted Prices in
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment held in Trust Account
|
| | | | 1 | | | | | $ | 125,002,997 | | | | | | — | | | | | | — | | |
| | |
At
September 1, 2021 |
| |||
Share Price
|
| | | $ | 10.00 | | |
Estimated Term Remaining
|
| | | | 1.58 | | |
Volatility
|
| | | | 14.2% | | |
Risk Free Rate
|
| | | | 0.15% | | |
| | |
March 31, 2022
(Unaudited) |
| |
December 31, 2021
(Audited) |
| ||||||
ASSETS
|
| | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | 335,162 | | | | | $ | 687,581 | | |
Due from Related Party
|
| | | | 68,591 | | | | | | 68,591 | | |
Prepaid expenses and other assets
|
| | | | 332,125 | | | | | | 286,687 | | |
Total current assets
|
| | | | 735,878 | | | | | | 1,042,859 | | |
Prepaid expenses – non current
|
| | | | 119,726 | | | | | | 191,429 | | |
Marketable securities held in Trust Account
|
| | | | 125,013,199 | | | | | | 125,002,997 | | |
TOTAL ASSETS
|
| | | $ | 125,868,803 | | | | |
$
|
126,237,285
|
| |
LIABILITIES, REDEEMABLE ORDINARY SHARES, AND SHAREHOLDERS’ DEFICIT
|
| ||||||||||||
CURRENT LIABILITIES | | | | | | | | | | | | | |
Accrued and other expenses
|
| | | $ | 2,334,300 | | | | | $ | — | | |
Accounts payable
|
| | | | 52,496 | | | | | | 583,331 | | |
Total current liabilities
|
| | | | 2,386,796 | | | | | | 583,331 | | |
Deferred underwriting fee payable
|
| | | | 4,375,000 | | | | | | 4,375,000 | | |
Total liabilities
|
| | | | 6,761,796 | | | | | | 4,958,331 | | |
COMMITMENTS AND CONTINGENCIES (Note 6) | | | | | | | | | | | | | |
REDEEMABLE ORDINARY SHARES | | | | | | | | | | | | | |
Ordinary shares subject to possible redemption, $0.0001 par value, 12,500,000 shares at redemption value of $10.00 per share
|
| | | | 125,000,000 | | | | | | 125,000,000 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding
|
| | | | — | | | | | | — | | |
Ordinary shares; $0.0001 par value; 110,000,000 shares authorized;
3,187,500 shares issued and outstanding (excluding 12,500,000 shares subject to possible redemption) |
| | | | 318 | | | | | | 318 | | |
Accumulated deficit
|
| | | | (5,893,311) | | | | | | (3,721,364) | | |
Total Shareholders’ Deficit
|
| | | | (5,892,993) | | | | | | (3,721,046) | | |
TOTAL LIABILITIES, REDEEMABLE ORDINARY SHARES, AND SHAREHOLDERS’ DEFICIT
|
| | | $ | 125,868,803 | | | | | $ | 126,237,285 | | |
| | |
For the three
months ended March 31, 2022 (Unaudited) |
| |
For the period
January 12, 2021 (inception) through March 31, 2021 |
| ||||||
OPERATING EXPENSES | | | | | | | | | | | | | |
General and administrative
|
| | | $ | 2,182,149 | | | | | $ | 11,634 | | |
Total expenses
|
| | | | 2,182,149 | | | | | | 11,634 | | |
OTHER INCOME | | | | | | | | | | | | | |
Interest income on investments held in Trust Account
|
| | | | 10,202 | | | | | | — | | |
Total other income
|
| | | | 10,202 | | | | | | — | | |
NET LOSS
|
| | | $ | (2,171,947) | | | | | $ | (11,634) | | |
Weighted average shares outstanding of redeemable ordinary shares
|
| | | | 12,500,000 | | | | | | — | | |
Basic and diluted net loss per share, redeemable ordinary shares
|
| | | $ | (0.14) | | | | | $ | (0.00) | | |
Weighted average shares outstanding of non-redeemable ordinary shares
|
| | | | 3,187,500 | | | | | | 2,875,000 | | |
Basic and diluted net loss per share, non-redeemable ordinary shares
|
| | | $ | (0.14) | | | | | $ | (0.00) | | |
| | |
Ordinary Shares
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
shareholders’ (deficit) |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance, December 31, 2021
|
| | | | 3,187,500 | | | | | $ | 318 | | | | | $ | — | | | | | $ | (3,721,364) | | | | | $ | (3,721,046) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,171,947) | | | | | | (2,171,947) | | |
Balance, March 31, 2022
|
| | | | 3,187,500 | | | | | $ | 318 | | | | | $ | — | | | | | $ | (5,893,311) | | | | | $ | (5,892,993) | | |
| | |
Ordinary Shares
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
shareholders’ equity (deficit) |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance, January 12, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Ordinary shares to Sponsor
|
| | | | 2,875,000 | | | | | | 288 | | | | | | 24,713 | | | | | | — | | | | | $ | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,634) | | | | | | (11,634) | | |
Balance, March 31, 2021
|
| | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 24,713 | | | | | $ | (11,634) | | | | | $ | 13,366 | | |
| | |
For the three
months ended March 31, 2022 (Unaudited) |
| |
For the period
January 12, 2021 (inception) through March 31, 2021 (Unaudited) |
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net loss
|
| | | $ | (2,171,947) | | | | | $ | (11,634) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest income on investments held in Trust Account
|
| | | | (10,202) | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other assets
|
| | | | 26,265 | | | | | | — | | |
Accrued and other expenses
|
| | | | 2,334,300 | | | | | | | | |
Accounts payable
|
| | | | (530,835) | | | | | | — | | |
Net cash flows used in operating activities
|
| | | | (352,419) | | | | | | (11,634) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Payment of offering costs
|
| | | | | | | | | | (35,162) | | |
Proceeds from sponsor note
|
| | | | — | | | | | | 67,000 | | |
Net cash flows provided by financing activities
|
| | | | — | | | | | | 31,838 | | |
NET CHANGE IN CASH
|
| | | | (352,419) | | | | | | 20,204 | | |
CASH, BEGINNING OF PERIOD
|
| | | | 687,581 | | | | | | — | | |
CASH, END OF PERIOD
|
| | | $ | 335,162 | | | | | $ | 20,204 | | |
Supplemental disclosure of noncash activities: | | | | | | | | | | | | | |
Payment of deferred offering costs by the Sponsor in exchange for the issuance Ordinary Shares
|
| | | $ | — | | | | | $ | 25,000 | | |
|
Gross proceeds
|
| | | $ | 125,000,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants at issuance
|
| | | | (16,548,464) | | |
|
Redeemable ordinary share issuance costs
|
| | | | (6,647,710) | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 23,196,174 | | |
|
Redeemable ordinary shares subject to possible redemption
|
| | | $ | 125,000,000 | | |
| | |
For the three months ended
March 31, 2022 |
| |
For the period January 12,
2021 (Inception) to March 31, 2021 |
| ||||||||||||||||||
| | |
Ordinary
Shares |
| |
Founder
Shares |
| |
Ordinary
Shares |
| |
Founder
Shares |
| ||||||||||||
Basic and diluted net loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net loss
|
| | | $ | (1,737,558) | | | | | $ | (434,389) | | | | | $ | — | | | | | | (11,634) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding
|
| | | | 12,500,000 | | | | | | 3,187,500 | | | | | | — | | | | | | 2,875,000 | | |
Basic and dilution net loss per share
|
| | | $ | (0.14) | | | | | $ | (0.14) | | | | | $ | (0.00) | | | | | $ | (0.00) | | |
| | |
September 1, 2021
|
| |||
Share Price
|
| | | $ | 10.00 | | |
Exercise Price
|
| | | $ | 11.50 | | |
Redemption Trigger Price
|
| | | $ | 16.50 | | |
Term (years)
|
| | | | 5 | | |
Probability of Acquisition
|
| | | | 80% | | |
Volatility
|
| | | | 22% | | |
Risk Free Rate
|
| | | | 1.31% | | |
Dividend Yield
|
| | | | 0.00% | | |
Assets:
|
| |
Level
|
| |
Quoted Prices in
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| ||||||||||||
Investment held in Trust Account
|
| | | | 1 | | | | | $ | 125,013,199 | | | | | | — | | | | | | — | | |
| | |
At
September 1, 2021 |
| |||
Share Price
|
| | | $ | 10.00 | | |
Estimated Term Remaining
|
| | | | 1.58 | | |
Volatility
|
| | | | 14.2% | | |
Risk Free Rate
|
| | | | 0.15% | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,628 | | | | | $ | 3,049 | | |
Short-term investments available for sale
|
| | | | 2,771 | | | | | | 16,358 | | |
Accounts receivable, net
|
| | | | 2,638 | | | | | | 160 | | |
Prepaid expenses and other current assets
|
| | | | 3,043 | | | | | | 2,368 | | |
Deferred offering costs
|
| | | | 930 | | | | | | — | | |
Total current assets
|
| | | $ | 12,010 | | | | | $ | 21,935 | | |
Property and equipment, net
|
| | | | 90 | | | | | | 280 | | |
Intangible assets, net
|
| | | | 2,888 | | | | | | 40 | | |
Goodwill
|
| | | | 1,427 | | | | | | — | | |
Other assets
|
| | | | 47 | | | | | | 919 | | |
Total assets
|
| | | $ | 16,462 | | | | | $ | 23,174 | | |
Liabilities, mezzanine equity and stockholders’ equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,299 | | | | | $ | 1,000 | | |
Accrued expenses and other current liabilities
|
| | | | 4,601 | | | | | | 5,015 | | |
Gift card and subscription liabilities
|
| | | | 1,888 | | | | | | 1,800 | | |
Deferred purchase consideration — current portion
|
| | | | 750 | | | | | | — | | |
Loan – current portion
|
| | | | 442 | | | | | | 149 | | |
Total current liabilities
|
| | | | 9,980 | | | | | | 7,964 | | |
Loan – non-current portion
|
| | | | 1,200 | | | | | | 4,989 | | |
Deferred purchase consideration — non-current portion
|
| | | | 1,130 | | | | | | 148 | | |
Total liabilities
|
| | | $ | 12,310 | | | | | $ | 13,101 | | |
Commitments and contingencies (Note 8) | | | | | | | | | | | | | |
Mezzanine equity: | | | | | | | | | | | | | |
Series Seed redeemable preferred stock, $0.0001 par value, 4,502,881 shares authorized, issued and outstanding
|
| | | | 19,382 | | | | | | 19,382 | | |
Series A redeemable preferred stock, $0.0001 par value, 6,072,815 shares authorized, issued and outstanding
|
| | | | 25,969 | | | | | | 25,969 | | |
Series B redeemable preferred stock, $0.0001 par value, 6,694,033 shares authorized, issued and outstanding
|
| | | | 32,057 | | | | | | 32,057 | | |
Series C redeemable preferred stock, $0.0001 par value, 7,275,657 shares authorized, issued and outstanding
|
| | | | 32,857 | | | | | | 32,857 | | |
Total mezzanine equity
|
| | | $ | 110,265 | | | | | $ | 110,265 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.0001 par value, 43,763,126 shares authorized, 6,297,398 and
5,629,095 outstanding at December 31, 2021 and 2020, respectively |
| | | $ | 1 | | | | | $ | 1 | | |
Additional paid-in capital
|
| | | | 3,736 | | | | | | 3,345 | | |
Accumulated deficit
|
| | | | (109,850) | | | | | | (103,539) | | |
Accumulated other comprehensive loss
|
| | | | — | | | | | | 1 | | |
Total stockholders’ deficit
|
| | | | (106,113) | | | | | | (100,192) | | |
Total liabilities, mezzanine equity and stockholders’ deficit
|
| | | $ | 16,462 | | | | | $ | 23,174 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Revenue
|
| | | $ | 20,082 | | | | | $ | 11,970 | | |
Costs and expenses: | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization shown separately
below) |
| | | | 2,777 | | | | | | 2,756 | | |
Platform operations and support
|
| | | | 10,265 | | | | | | 13,282 | | |
Sales and marketing
|
| | | | 10,221 | | | | | | 3,140 | | |
General and administrative
|
| | | | 6,956 | | | | | | 11,550 | | |
Depreciation and amortization
|
| | | | 388 | | | | | | 213 | | |
Total costs and expenses
|
| | | | 30,607 | | | | | | 30,941 | | |
Gain on forgiveness of PPP loan
|
| | | | 3,482 | | | | | | — | | |
Interest (expense) income, net
|
| | | | (61) | | | | | | 145 | | |
Loss before income taxes
|
| | | | (7,104) | | | | | | (18,826) | | |
Income tax benefit (expense)
|
| | | | 793 | | | | | | (13) | | |
Net loss
|
| | | $ | (6,311) | | | | | $ | (18,839) | | |
Net loss per share
|
| | | | | | | | | | | | |
Basic
|
| | | $ | (1.07) | | | | | $ | (3.35) | | |
Diluted
|
| | | $ | (1.07) | | | | | $ | (3.35) | | |
Weighted-average shares used to compute net less per share | | | | | | | | | | | | | |
Basic
|
| | | | 5,908,062 | | | | | | 5,623,515 | | |
Diluted
|
| | | | 5,908,062 | | | | | | 5,623,515 | | |
| | |
Year Ended December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Net Loss
|
| | | $ | (6,311) | | | | | $ | (18,839) | | | | ||
Other comprehensive income (loss): | | | | | | | | | | | | | | | ||
Change unrealized gain (loss) on investments
|
| | | | 1 | | | | | | (8) | | | | ||
Other comprehensive income (loss):
|
| | | | 1 | | | | | | (8) | | | | ||
Total comprehensive loss
|
| | | $ | (6,310) | | | | | $ | (18,847) | | | |
| | |
Redeemable Preferred
Stock — Mezzanine Equity |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019
|
| | | | 24,545,386 | | | | | $ | 110,265 | | | | | | | 5,614,470 | | | | | $ | 1 | | | | | $ | 3,053 | | | | | | (84,700) | | | | | $ | 9 | | | | | | (81,637) | | |
Shares issued upon exercise of stock options
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | 21,917 | | | | |
|
— *
|
| | | | | 7 | | | | |
|
—
|
| | | | | — | | | | | | 7 | | |
Shares cancelled, forfeited, or repurchased
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | (7,292) | | | | |
|
— *
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | | | — | | |
Stock-based compensation
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | |
|
—
|
| | | | | 285 | | | | |
|
—
|
| | | | | — | | | | | | 285 | | |
Other comprehensive loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | (8) | | | | | | (8) | | |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | (18,839) | | | | | | — | | | | | | (18,839) | | |
Balance at December 31, 2020
|
| | | | 24,545,386 | | | | | $ | 110,265 | | | | | | | 5,629,095 | | | | | $ | 1 | | | | | $ | 3,345 | | | | | $ | (103,539) | | | | | $ | 1 | | | | | $ | (100,192) | | |
Shares issued upon exercise of stock options
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | 29,061 | | | | |
|
— *
|
| | | | | 3 | | | | |
|
—
|
| | | | | — | | | | | | 3 | | |
Shares issued upon acquisition
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | 639,242 | | | | |
|
— *
|
| | | | | 166 | | | | |
|
—
|
| | | | | | | | | | | 166 | | |
Stock-based compensation
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | |
|
—
|
| | | | | 222 | | | | |
|
—
|
| | | | | — | | | | | | 222 | | |
Other comprehensive loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | (1) | | | | | | (1) | | |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | (6,311) | | | | | | — | | | | | | (6,311) | | |
Balance at December 31, 2021
|
| | | | 24,545,386 | | | | | $ | 110,265 | | | | | | | 6,297,398 | | | | | $ | 1 | | | | | $ | 3,736 | | | | | $ | (109,850) | | | | | $ | — | | | | | $ | (106,113) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (6,311) | | | | | $ | (18,839) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Paid-in-kind interest
|
| | | | 54 | | | | | | — | | |
Stock-based compensation
|
| | | | 222 | | | | | | 285 | | |
Depreciation and amortization
|
| | | | 388 | | | | | | 213 | | |
Gain on PPP loan forgiveness
|
| | | | (3,482) | | | | | | — | | |
Provision for deferred taxes
|
| | | | (793) | | | | | | — | | |
Loss on disposal of property and equipment
|
| | | | - | | | | | | 128 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (2,478) | | | | | | 494 | | |
Prepaid expenses and other current assets
|
| | | | (675) | | | | | | (564) | | |
Deferred costs
|
| | | | (930) | | | | | | — | | |
Other assets
|
| | | | 872 | | | | | | (757) | | |
Accounts payable
|
| | | | 1,299 | | | | | | (644) | | |
Accrued expenses and other current liabilities
|
| | | | (364) | | | | | | (6,051) | | |
Deferred revenue
|
| | | | 88 | | | | | | (887) | | |
Other non-current liabilities
|
| | | | (146) | | | | | | 148 | | |
Net cash used in operating activities
|
| | | | (12,256) | | | | | | (26,474) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchases of short term investments
|
| | | | (17,692) | | | | | | (88,880) | | |
Proceeds from sale of short term investments
|
| | | | 31,280 | | | | | | 108,727 | | |
Proceeds from the sale of property and equipment
|
| | | | — | | | | | | 22 | | |
Cash payment for acquisition
|
| | | | (1,509) | | | | | | — | | |
Payment of deferred purchase consideration
|
| | | | (188) | | | | | | — | | |
Purchase of property and equipment
|
| | | | (5) | | | | | | (86) | | |
Net cash provided by investing activities
|
| | | | 11,886 | | | | | | 19,783 | | |
Cash flows from financing activities | | | | | | | | | | | | | |
(Payments) proceeds from PPP loan
|
| | | | (54) | | | | | | 5,138 | | |
Proceeds from exercises of stock options
|
| | | | 3 | | | | | | 7 | | |
Net cash (used in) provided by financing activities
|
| | | | (51) | | | | | | 5,145 | | |
Net decrease in cash, cash equivalents and restricted cash
|
| | | | (421) | | | | | | (1,546) | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 3,049 | | | | | | 4,595 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 2,628 | | | | | $ | 3,049 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for interest
|
| | | $ | 22 | | | | | $ | — | | |
Cash paid during the year for income taxes
|
| | | | 1 | | | | | | 4 | | |
Non-cash investing activity: | | | | | | | | | | | | | |
Deferred purchase obligation payable of $2.25 million related to the consideration transferred for the CPI acquisition
|
| | | | | | | | | | | | |
| | |
Estimated useful life
|
|
Automobiles | | |
5 years
|
|
Equipment | | |
3 years
|
|
Leasehold improvements | | |
Shorter of estimated useful life or lease term
|
|
Capitalized software | | |
3 years
|
|
| | |
As of
August 3, 2021 |
| |||
Intangible assets
|
| | | $ | 3,045 | | |
Goodwill
|
| | | | 1,427 | | |
Deferred tax liabilities
|
| | | | (792) | | |
Total purchase consideration
|
| | | $ | 3,680 | | |
| | |
Fair Value
|
| |
Estimated
Useful Life (years) |
| ||||||
Developed technology
|
| | | $ | 648 | | | | | | 4 | | |
Strategic customer relationships and licenses
|
| | | | 2,121 | | | | | | 5-10 | | |
Tradename
|
| | | | 276 | | | | | | 7 | | |
Total intangible assets
|
| | | $ | 3,045 | | | | | | | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Revenue, as reported
|
| | | $ | 20,082 | | | | | $ | 11,970 | | |
Revenue of CPI for the period prior to acquisition (inclusive of pro forma adjustments)
|
| | | | 1,925 | | | | | | 339 | | |
Pro forma revenue
|
| | | $ | 22,007 | | | | | $ | 12,309 | | |
Net loss, as reported
|
| | | $ | (6,311) | | | | | $ | (18,839) | | |
Net loss of CPI for the period prior to acquisition (inclusive of pro forma adjustments)
|
| | | | (40) | | | | | | (662) | | |
Pro forma net loss
|
| | | $ | (6,351) | | | | | $ | (19,501) | | |
| | |
For the Year Ended
December 31, 2021 |
| |||
Service revenue
|
| | | $ | 14,951 | | |
Wellness revenue
|
| | | | 5,131 | | |
Total revenue
|
| | | $ | 20,082 | | |
| | |
December 31, 2021
|
| | | | | | | | | | |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| | | | ||||||||||||||||||
Cash equivalents | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Money market funds
|
| | | $ | 620 | | | | | $ | — | | | | | $ | — | | | | | $ | 620 | | | | | | ||||||
Short-Term investments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Money market funds
|
| | | | 217 | | | | | | — | | | | | | — | | | | | | 217 | | | | | | ||||||
Corporate bonds
|
| | | | — | | | | | | 2,554 | | | | | | — | | | | | | 2,554 | | | | | | ||||||
Total financial assets
|
| | | $ | 837 | | | | | $ | 2,554 | | | | | $ | — | | | | | $ | 3,391 | | | | | | | |
| | |
December 31, 2020
|
| | | | | | | | | | |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| | | | ||||||||||||||||||
Cash equivalents | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Money market funds
|
| | | $ | 1,163 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,163 | | | | | | ||||||
Short-Term investments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Money market funds
|
| | | | 4,016 | | | | | | — | | | | | | — | | | | | | 4,016 | | | | | | ||||||
Commercial paper
|
| | | | — | | | | | | 8,098 | | | | | | — | | | | | | 8,098 | | | | | | ||||||
Corporate bonds
|
| | | | — | | | | | | 3,426 | | | | | | — | | | | | | 3,426 | | | | | | ||||||
U.S. government agency securities
|
| | | | — | | | | | | 818 | | | | | | — | | | | | | 818 | | | | | | ||||||
Total financial assets
|
| | | $ | 5,179 | | | | | $ | 12,342 | | | | | $ | — | | | | | $ | 17,521 | | | | | |
| | |
December 31, 2021
|
| | | | | | | | | | |||||||||||||||||||||
| | |
Amortized
cost basis |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Fair value
|
| | | | ||||||||||||||||||
Money market funds
|
| | | $ | 217 | | | | | $ | — | | | | | $ | — | | | | | $ | 217 | | | | | | ||||||
Corporate bonds
|
| | | | 2,553 | | | | | | 1 | | | | | | — | | | | | | 2,554 | | | | | | ||||||
Total financial assets
|
| | | $ | 2,770 | | | | | $ | 1 | | | | | $ | — | | | | | $ | 2,771 | | | | | |
| | |
December 31, 2020
|
| | | | | | | | | | |||||||||||||||||||||
| | |
Amortized cost
basis |
| |
Gross unrealized
gains |
| |
Gross unrealized
losses |
| |
Fair value
|
| | | | ||||||||||||||||||
Money market funds
|
| | | $ | 4,016 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,016 | | | | | | ||||||
Commercial paper
|
| | | | 8,097 | | | | | | 1 | | | | | | — | | | | | | 8,098 | | | | | | ||||||
Corporate bonds
|
| | | | 3,426 | | | | | | — | | | | | | — | | | | | | 3,426 | | | | | | ||||||
U.S. government agency securities
|
| | | | 818 | | | | | | — | | | | | | — | | | | | | 818 | | | | | | ||||||
Total financial assets
|
| | | $ | 16,357 | | | | | $ | 1 | | | | | $ | — | | | | | $ | 16,358 | | | | | |
|
Balance December 31, 2020
|
| | | $ | — | | |
|
CPI Acquisition
|
| | | | 1,427 | | |
|
Balance December 31, 2021
|
| | | $ | 1,427 | | |
| | |
December 31, 2021
|
| | | | | | | |||||||||||||||
| | |
Gross Book
Value |
| |
Accumulated
Amortization |
| |
Net Book
Value |
| | | |||||||||||||
Developed technology
|
| | | $ | 648 | | | | | $ | (65) | | | | | $ | 553 | | | | | ||||
Strategic customer relationships and licenses
|
| | | | 2,170 | | | | | | (125) | | | | | | 2,045 | | | | | ||||
Tradename
|
| | | | 276 | | | | | | (16) | | | | | | 260 | | | | | ||||
| | | | $ | 3,094 | | | | | $ | (206) | | | | | $ | 2,888 | | | | |
| Developed technology | | |
3.6 years
|
|
| Strategic customer relationships and licenses | | |
7.2 years
|
|
| Tradename | | |
6.6 years
|
|
| 2022 | | | | $ | 498 | | |
|
2023
|
| | | | 498 | | |
|
2024
|
| | | | 498 | | |
|
2025
|
| | | | 431 | | |
|
2026
|
| | | | 333 | | |
|
Thereafter
|
| | | | 581 | | |
|
Total
|
| | | $ | 2,839 | | |
| | |
As of December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Equipment
|
| | | $ | 136 | | | | | $ | 130 | | | | ||
Leasehold improvements
|
| | | | — | | | | | | 75 | | | | ||
Capitalized software
|
| | | | 460 | | | | | | 460 | | | | ||
Total property and equipment
|
| | | | 596 | | | | | | 665 | | | | ||
Less: accumulated depreciation and amortization
|
| | | | 506 | | | | | | 385 | | | | ||
Property and equipment, net
|
| | | $ | 90 | | | | | $ | 280 | | | |
|
2022
|
| | | $ | 932 | | |
|
2023
|
| | | | 227 | | |
|
Total minimum lease payments
|
| | | $ | 1,159 | | |
Year Ended December 31, 2021
|
| |
Amounts
|
| |||
2022
|
| | | $ | 442 | | |
2023
|
| | | | 446 | | |
2024
|
| | | | 451 | | |
2025
|
| | | | 303 | | |
Total principal amount
|
| | | $ | 1,642 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||
Series
|
| |
Shares Designated
|
| |
Shares Issued and
Outstanding |
| |
Carrying Amount
|
| |
Liquidation
Preference |
| ||||||||||||
Seed
|
| | | | 4,502,881 | | | | | | 4,502,881 | | | | | $ | 19,382 | | | | | $ | 3,117 | | |
A
|
| | | | 6,072,815 | | | | | | 6,072,815 | | | | | | 25,969 | | | | | | 9,500 | | |
B
|
| | | | 6,694,033 | | | | | | 6,694,033 | | | | | | 32,057 | | | | | | 15,000 | | |
C
|
| | | | 7,275,657 | | | | | | 7,275,657 | | | | | | 32,857 | | | | | | 39,800 | | |
Total
|
| | | | 24,545,386 | | | | | | 24,545,386 | | | | | $ | 110,265 | | | | | $ | 67,417 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
Series
|
| |
Shares Designated
|
| |
Shares Issued and
Outstanding |
| |
Carrying Amount
|
| |
Liquidation
Preference |
| ||||||||||||
Seed
|
| | | | 4,502,881 | | | | | | 4,502,881 | | | | | $ | 19,382 | | | | | $ | 3,117 | | |
A
|
| | | | 6,072,815 | | | | | | 6,072,815 | | | | | | 25,969 | | | | | | 9,500 | | |
B
|
| | | | 6,694,033 | | | | | | 6,694,033 | | | | | | 32,057 | | | | | | 15,000 | | |
C
|
| | | | 7,275,657 | | | | | | 7,275,657 | | | | | | 32,857 | | | | | | 39,800 | | |
Total
|
| | | | 24,545,386 | | | | | | 24,545,386 | | | | | $ | 110,265 | | | | | $ | 67,417 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Seed
|
| | | | 4,502,881 | | | | | | 4,502,881 | | |
A
|
| | | | 6,072,815 | | | | | | 6,072,815 | | |
B
|
| | | | 6,694,033 | | | | | | 6,694,033 | | |
C
|
| | | | 7,275,657 | | | | | | 7,275,657 | | |
Common stock option plan: | | | | | | | | | | | | | |
Options outstanding
|
| | | | 7,580,496 | | | | | | 7,383,320 | | |
Options available for future grants
|
| | | | 91,933 | | | | | | 492,324 | | |
Common warrants
|
| | | | 91,310 | | | | | | 91,310 | | |
Total
|
| | | | 32,309,125 | | | | | | 32,512,340 | | |
Stock Options
|
| |
Number of Options
|
| |
Weighted-average
exercise price |
| |
Weighted-
average grant date fair value |
| |||||||||
Outstanding, December 31, 2019
|
| | | | 3,930,520 | | | | | $ | 2.89 | | | | | $ | 1.41 | | |
Granted
|
| | | | 6,662,863 | | | | | | 0.09 | | | | | | 0.06 | | |
Exercised
|
| | | | (21,917) | | | | | | 0.29 | | | | | | 0.16 | | |
Cancelled/forfeited
|
| | | | (3,188,146) | | | | | | 2.80 | | | | | | 1.40 | | |
Outstanding, December 31, 2020
|
| | | | 7,383,320 | | | | | | 0.41 | | | | | | 0.20 | | |
Granted
|
| | | | 628,302 | | | | | | 0.20 | | | | | | 0.03 | | |
Exercised
|
| | | | (29,061) | | | | | | 0.09 | | | | | | 0.04 | | |
Cancelled/forfeited
|
| | | | (402,065) | | | | | | 0.54 | | | | | | 0.27 | | |
Outstanding, December 31, 2021
|
| | | | 7,580,496 | | | | | $ | 0.39 | | | | | $ | 0.13 | | |
Exercise Price
|
| |
Outstanding,
December 31, 2021 |
| |
Weighted-Average
Remaining Contractual Life (Years) |
| |
Vested and
Exercisable, December 31, 2021 |
| |||||||||
0.09
|
| | | | 6,199,710 | | | | | $ | 8.21 | | | | | | 4,294,192 | | |
0.16
|
| | | | 321,061 | | | | | | 9.16 | | | | | | 201,631 | | |
0.26
|
| | | | 254,100 | | | | | | 9.97 | | | | | | — | | |
0.86
|
| | | | 6,025 | | | | | | 5.20 | | | | | | 6,025 | | |
2.17
|
| | | | 24,282 | | | | | | 5.65 | | | | | | 24,282 | | |
2.78
|
| | | | 544,009 | | | | | | 7.35 | | | | | | 490,346 | | |
2.96
|
| | | | 231,309 | | | | | | 6.78 | | | | | | 231,309 | | |
| | | | | 7,580,496 | | | | | | 8.20 | | | | | | 5,247,785 | | |
Exercise Price
|
| |
Outstanding,
December 31, 2020 |
| |
Weighted-Average
Remaining Contractual Life (Years) |
| |
Vested and
Exercisable, December 31, 2020 |
| |||||||||
0.09
|
| | | | 6,512,000 | | | | | $ | 9.19 | | | | | | 2,908,482 | | |
0.86
|
| | | | 6,025 | | | | | | 6.2 | | | | | | 6,025 | | |
2.17
|
| | | | 24,282 | | | | | | 6.65 | | | | | | 24,282 | | |
2.78
|
| | | | 607,143 | | | | | | 8.26 | | | | | | 441,002 | | |
2.96
|
| | | | 233,870 | | | | | | 7.72 | | | | | | 233,870 | | |
| | | | | 7,383,320 | | | | | | 9.06 | | | | | | 3,613,661 | | |
| | | |
December 31, 2021
|
| |
December 31, 2020
|
|
|
Expected term
|
| |
5.20 – 9. 97 years
|
| |
5.58 – 10.0 years
|
|
|
Volatility (%)
|
| |
57.93% – 59.49%
|
| |
54.25% – 57. 73%
|
|
|
Risk-free interest rate (%)
|
| |
0.71% – 1 55%
|
| |
0.32% – 0. 95%
|
|
| | |
2021
|
| |
2020
|
| ||||||
Operations and support
|
| | | $ | 36 | | | | | $ | 32 | | |
Sales and marketing
|
| | | | 11 | | | | | | 9 | | |
General and administrative
|
| | | | 175 | | | | | | 244 | | |
| | | | $ | 222 | | | | | $ | 285 | | |
| | |
Restricted Stock (Unvested)
|
| |||||||||
| | |
Number of Shares
|
| |
Weighted Average Grant
Date Fair Value ($ per share) |
| ||||||
Unvested at December 31, 2020
|
| | | | — | | | | | | — | | |
Grants
|
| | | | 174,154 | | | | | $ | 0.21 | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Unvested at December 31, 2021
|
| | | | 174,154 | | | | | $ | 0.21 | | |
| | |
Number of Shares
|
| |
Weighted Average
Exercise Price ($ per share) |
| |
Aggregate Intrinsic
Value |
| |||||||||
Outstanding at December 31, 2021
|
| | | | 91,310 | | | | | $ | 1.54 | | | | | | — | | |
Outstanding at December 31, 2020
|
| | | | 91,310 | | | | | $ | 1.54 | | | | | | — | | |
| | |
Year Ended December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | | | ||
State tax
|
| | | | 2.2% | | | | | | 5.2% | | | | ||
Valuation allowance
|
| | | | (21.9)% | | | | | | (26)% | | | | ||
Other
|
| | | | (0.1)% | | | | | | (0.3)% | | | | ||
PPP Loan Forgiveness
|
| | | | 10.0% | | | | | | 0.0% | | | | ||
Total
|
| | | | 11.2% | | | | | | (0.1)% | | | |
| | |
Year Ended December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Deferred tax assets: | | | | | | | | | | | | | | | ||
Net operating loss
|
| | | $ | 52,373 | | | | | $ | 49,499 | | | | ||
Stock based compensation
|
| | | | 25 | | | | | | 25 | | | | ||
Charitable contributions
|
| | | | 214 | | | | | | 196 | | | | ||
Accrued expenses
|
| | | | 453 | | | | | | 288 | | | | ||
Other
|
| | | | 489 | | | | | | 1,316 | | | | ||
Total deferred tax assets
|
| | | $ | 53,554 | | | | | $ | 51,324 | | | | ||
Deferred tax liabilities: | | | | | | | | | | | | | | | ||
Fixed assets
|
| | | $ | (20) | | | | | $ | (64) | | | | ||
Intangibles from acquisition
|
| | | | (731) | | | | | | — | | | | ||
Other current assets
|
| | | | — | | | | | | (22) | | | | ||
Total deferred tax liabilities
|
| | | $ | (751) | | | | | $ | (86) | | | | ||
Valuation allowance
|
| | | | 52,803 | | | | | | 51,238 | | | | ||
Net deferred tax taxes
|
| | | $ | — | | | | | $ | — | | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | $ | (6,311) | | | | | $ | (18,839) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares used in computing net loss per share attributable to common stockholders
|
| | | | 5,908,062 | | | | | | 5,623,515 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (1.07) | | | | | $ | (3.35) | | |
| | |
2021
|
| |
2020
|
| | ||||||||
Series Seed convertible preferred shares
|
| | | | 4,502,881 | | | | | | 4,502,881 | | | | | |
Series A convertible preferred shares
|
| | | | 6,072,815 | | | | | | 6,072,815 | | | | | |
Series B convertible preferred shares
|
| | | | 6,694,033 | | | | | | 6,694,033 | | | | | |
Series C convertible preferred shares
|
| | | | 7,275,657 | | | | | | 7,275,657 | | | | | |
Options and RSUs issued and outstanding
|
| | | | 7,754,650 | | | | | | 7,383,320 | | | | | |
Warrants issued and outstanding
|
| | | | 91,310 | | | | | | 91,310 | | | | | |
Total
|
| | | | 32,391,346 | | | | | | 32,020,016 | | | | | |
| | |
Severance
and other employee costs |
| |
Lease
cease-use costs |
| |
Total
|
| |||||||||
Liability at December 31, 2020
|
| | | $ | — | | | | | $ | 2,873 | | | | | $ | 2,873 | | |
Charges
|
| | | | — | | | | | | — | | | | | | — | | |
Cash Payments
|
| | | | — | | | | | | (2,846) | | | | | | (2,846) | | |
Liability at December 31, 2021
|
| | | $ | — | | | | | $ | 27 | | | | | $ | 27 | | |
Year Ended December 31, 2020
|
| |
Severance
and other employee costs |
| |
Lease
cease-use costs |
| |
Total
|
| |||||||||
Operations and support
|
| | | $ | 134 | | | | | $ | — | | | | | $ | 134 | | |
Sales and marketing
|
| | | | 14 | | | | | | — | | | | | | 14 | | |
General and administrative
|
| | | | 137 | | | | | | 3,225 | | | | | | 3,362 | | |
| | | | $ | 285 | | | | | $ | 3,225 | | | | | $ | 3,510 | | |
| | |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 3,327 | | | | | $ | 2,628 | | |
Short-term investments available for sale
|
| | | | 9,299 | | | | | | 2,771 | | |
Accounts receivable, net
|
| | | | 3,499 | | | | | | 2,638 | | |
Prepaid expenses and other current assets
|
| | | | 2,926 | | | | | | 3,043 | | |
Deferred offering costs
|
| | | | 2,081 | | | | | | 930 | | |
Total current assets
|
| | | $ | 21,132 | | | | | $ | 12,010 | | |
Property and equipment, net
|
| | | | 67 | | | | | | 90 | | |
Operating lease, right of use assets, net
|
| | | | 421 | | | | | | — | | |
Intangible assets, net
|
| | | | 2,764 | | | | | | 2,888 | | |
Goodwill
|
| | | | 1,427 | | | | | | 1,427 | | |
Other assets
|
| | | | 47 | | | | | | 47 | | |
Total assets
|
| | | $ | 25,858 | | | | | $ | 16,462 | | |
Liabilities, mezzanine equity and stockholders’ equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 4,018 | | | | | $ | 2,299 | | |
Accrued expenses and other current liabilities
|
| | | | 3,313 | | | | | | 4,601 | | |
Deferred revenue
|
| | | | 2,023 | | | | | | 1,888 | | |
Deferred purchase consideration – current portion
|
| | | | 750 | | | | | | 750 | | |
Current maturities of operating lease liabilities
|
| | | | 328 | | | | | | — | | |
Loan – current portion
|
| | | | 443 | | | | | | 442 | | |
Total current liabilities
|
| | | | 10,875 | | | | | | 9,980 | | |
Operating lease liabilities – non-current portion
|
| | | | 140 | | | | | | | | |
Loan – non-current portion
|
| | | | 1,089 | | | | | | 1,200 | | |
Deferred purchase consideration – non-current portion
|
| | | | 973 | | | | | | 1,130 | | |
Total liabilities
|
| | | $ | 13,077 | | | | | $ | 12,310 | | |
Commitments and contingencies (Note 8) | | | | | | | | | | | | | |
Mezzanine equity: | | | | | | | | | | | | | |
Series Seed redeemable preferred stock, $0.0001 par value, 4,502,881 shares
authorized, issued and outstanding |
| | | | 19,382 | | | | | | 19,382 | | |
Series A redeemable preferred stock, $0.0001 par value, 6,072,815 shares authorized, issued and outstanding
|
| | | | 25,969 | | | | | | 25,969 | | |
Series B redeemable preferred stock, $0.0001 par value, 6,694,033 shares authorized, issued and outstanding
|
| | | | 32,057 | | | | | | 32,057 | | |
Series C redeemable preferred stock, $0.0001 par value, 7,275,657 shares authorized, issued and outstanding
|
| | | | 32,857 | | | | | | 32,857 | | |
Series P redeemable preferred stock, $0.0001 par value, 4,750,000 shares authorized, and 1,100,000 issued and outstanding
|
| | | | 10,925 | | | | | | — | | |
Total mezzanine equity
|
| | | $ | 121,190 | | | | | $ | 110,265 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.0001 par value, 77,808,512 and 43,763,126 shares authorized, 6,297,398 and 6,297,398 outstanding at March 31, 2022 and December 31, 2021, respectively
|
| | | $ | 1 | | | | | $ | 1 | | |
Additional paid-in capital
|
| | | | 3,790 | | | | | | 3,736 | | |
Accumulated deficit
|
| | | | (112,200) | | | | | | (109,850) | | |
Accumulated other comprehensive loss
|
| | | | — | | | | | | — | | |
Total stockholders’ deficit
|
| | | | (108,409) | | | | | | (106,113) | | |
Total liabilities, mezzanine equity and stockholders’ deficit
|
| | | $ | 25,858 | | | | | $ | 16,462 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Revenues
|
| | | $ | 9,666 | | | | | $ | 2,589 | | |
Costs and expenses: | | | | | | | | | | | | | |
Cost of revenues (exclusive of depreciation and amortization shown
separately below) |
| | | | 806 | | | | | | 523 | | |
Platform operations and support
|
| | | | 2,577 | | | | | | 2,446 | | |
Sales and marketing
|
| | | | 6,082 | | | | | | 605 | | |
General and administrative
|
| | | | 2,367 | | | | | | 1,663 | | |
Depreciation and amortization
|
| | | | 152 | | | | | | 55 | | |
Total costs and expenses
|
| | | | 11,984 | | | | | | 5,292 | | |
Interest expense, net
|
| | | | (32) | | | | | | (5) | | |
Loss before income taxes
|
| | | | (2,350) | | | | | | (2,708) | | |
Income tax expense
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (2,350) | | | | | $ | (2,708) | | |
Net loss per share | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.37) | | | | | $ | (0.48) | | |
Weighted-average shares used to compute net loss per share | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 6,297,398 | | | | | | 5,634,632 | | |
| | |
Redeemable Preferred
Stock — Mezzanine Equity |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2021
|
| | | | 24,545,386 | | | | | $ | 110,265 | | | | | | | 6,297,398 | | | | | $ | 1 | | | | | $ | 3,736 | | | | | $ | (109,850) | | | | | $ | — | | | | | $ | (106,113) | | |
Shares issued upon exercise of stock options
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | |
Preferred Series P issuance, net of issuance costs
|
| | | | 1,100,000 | | | | | | 10,925 | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | —* | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | |
|
—
|
| | | | | 54 | | | | |
|
—
|
| | | |
|
—
|
| | | | | 54 | | |
Other comprehensive loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (2,350) | | | | | | — | | | | | | (2,350) | | |
Balance at March 31, 2022
|
| | | | 25,645,386 | | | | | $ | 121,190 | | | | | | | 6,297,398 | | | | | $ | 1 | | | | | $ | 3,790 | | | | | $ | (112,200) | | | | | $ | — | | | | | $ | (108,409) | | |
| | |
Redeemable Preferred
Stock — Mezzanine Equity |
| | |
Common Stock,
net of Treasury Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020
|
| | | | 24,545,386 | | | | | $ | 110,265 | | | | | | | 5,629,095 | | | | | $ | 1 | | | | | $ | 3,345 | | | | | $ | (103,539) | | | | | $ | 1 | | | | | $ | (100,192) | | |
Shares issued upon exercise of stock options
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | |
|
—
|
| | | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | |
Stock-based compensation
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | |
|
—
|
| | | | | 61 | | | | | | — | | | | | | — | | | | | | 61 | | |
Other comprehensive loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (2,708) | | | | | | — | | | | | | (2,708) | | |
Balance at March 31, 2021
|
| | | | 24,545,386 | | | | | $ | 110,265 | | | | | | | 5,629,095 | | | | | $ | 1 | | | | | $ | 3,407 | | | | | $ | (106,247) | | | | | $ | 1 | | | | | $ | (102,838) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (2,350) | | | | | $ | (2,708) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Paid-in-kind interest
|
| | | | 30 | | | | | | — | | |
Stock-based compensation
|
| | | | 54 | | | | | | 61 | | |
Depreciation and amortization
|
| | | | 152 | | | | | | 55 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (861) | | | | | | (35) | | |
Prepaid expenses and other current assets
|
| | | | 117 | | | | | | 317 | | |
Other assets
|
| | | | — | | | | | | 55 | | |
Accounts payable
|
| | | | 1,719 | | | | | | 920 | | |
Operating lease liabilities
|
| | | | 47 | | | | | | — | | |
Accrued expenses and other current liabilities
|
| | | | (1,288) | | | | | | (686) | | |
Deferred revenue
|
| | | | 135 | | | | | | 13 | | |
Other non-current liabilities
|
| | | | — | | | | | | (246) | | |
Net cash used in operating activities
|
| | | | (2,245) | | | | | | (2,254) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchases of short term investments
|
| | | | (10,079) | | | | | | (11,810) | | |
Proceeds from sale of short term investments
|
| | | | 3,551 | | | | | | 12,940 | | |
Payment of deferred purchase consideration
|
| | | | (187) | | | | | | — | | |
Purchase of property and equipment
|
| | | | (5) | | | | | | — | | |
Net cash provided by investing activities
|
| | | | (6,720) | | | | | | 1,130 | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Payments on PPP loan
|
| | | | (110) | | | | | | — | | |
Proceeds from the issuance of preferred stock, net
|
| | | | 10,925 | | | | | | — | | |
Deferred offering costs
|
| | | | (1,151) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 9,664 | | | | | | | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | 699 | | | | | | (1,124) | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 2,628 | | | | | | 3,049 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 3,327 | | | | | $ | 1,925 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for interest
|
| | | | 4 | | | | | | — | | |
Cash paid during the year for income taxes
|
| | | | — | | | | | | — | | |
| | |
Estimated useful life
|
|
Equipment | | |
3 years
|
|
Leasehold improvements | | |
Shorter of estimated useful life or lease term
|
|
Capitalized software | | |
3 years
|
|
| | |
As of
August 3, 2021 |
| |||
Intangible assets
|
| | | $ | 3,045 | | |
Goodwill
|
| | | | 1,427 | | |
Deferred tax liabilities
|
| | | | (792) | | |
Total purchase consideration
|
| | | $ | 3,680 | | |
| | |
Fair Value
|
| |
Estimated
Useful Life (years) |
| ||||||
Developed technology
|
| | | $ | 648 | | | | | | 4 | | |
Strategic customer relationships and licenses
|
| | | | 2,121 | | | | | | 5-10 | | |
Tradename
|
| | | | 276 | | | | | | 7 | | |
Total intangible assets
|
| | | $ | 3,045 | | | | | | | | |
| | |
As of
March 31, 2022 |
| |||
Service revenue
|
| | | $ | 4,432 | | |
Wellness revenue
|
| | | | 5,234 | | |
Total revenue
|
| | | $ | 9,666 | | |
| | |
March 31, 2022
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Cash equivalents | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 462 | | | | | $ | — | | | | | $ | — | | | | | $ | 462 | | |
Short-term investments | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | | 9,299 | | | | | | — | | | | | | — | | | | | | 9,299 | | |
Total financial assets
|
| | | $ | 9,761 | | | | | $ | — | | | | | $ | — | | | | | $ | 9,761 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Cash equivalents | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 620 | | | | | $ | — | | | | | $ | — | | | | | $ | 620 | | |
Short-term investments
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | | 217 | | | | | | — | | | | | | — | | | | | | 217 | | |
Corporate bonds
|
| | | | — | | | | | | 2,554 | | | | | | — | | | | | | 2,554 | | |
Total financial assets
|
| | | $ | 837 | | | | | $ | 2,554 | | | | | $ | — | | | | | $ | 3,391 | | |
|
2022 (remaining nine months)
|
| | | $ | 600 | | |
|
2023
|
| | | | 227 | | |
|
Total minimum lease payments
|
| | | $ | 827 | | |
| | |
Amounts
|
| |||
2022 (remaining nine months)
|
| | | $ | 332 | | |
2023
|
| | | | 446 | | |
2024
|
| | | | 451 | | |
2025
|
| | | | 303 | | |
Total principal amount
|
| | | $ | 1,532 | | |
| | |
March 31, 2022
|
| |||||||||||||||||||||
Series
|
| |
Shares Designated
|
| |
Shares Issued and
Outstanding |
| |
Carrying Amount
|
| |
Liquidation
Preference |
| ||||||||||||
Seed
|
| | | | 4,502,881 | | | | | | 4,502,881 | | | | | $ | 19,382 | | | | | $ | 3,117 | | |
A
|
| | | | 6,072,815 | | | | | | 6,072,815 | | | | | | 25,969 | | | | | | 9,500 | | |
B
|
| | | | 6,694,033 | | | | | | 6,694,033 | | | | | | 32,057 | | | | | | 15,000 | | |
C
|
| | | | 7,275,657 | | | | | | 7,275,657 | | | | | | 32,857 | | | | | | 39,800 | | |
P
|
| | | | 4,750,000 | | | | | | 1,100,000 | | | | | | 10,925 | | | | | | 11,000 | | |
Total
|
| | | | 29,295,386 | | | | | | 25,645,386 | | | | | $ | 121,190 | | | | | $ | 78,417 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||
Series
|
| |
Shares Designated
|
| |
Shares Issued and
Outstanding |
| |
Carrying Amount
|
| |
Liquidation
Preference |
| ||||||||||||
Seed
|
| | | | 4,502,881 | | | | | | 4,502,881 | | | | | $ | 19,382 | | | | | $ | 3,117 | | |
A
|
| | | | 6,072,815 | | | | | | 6,072,815 | | | | | | 25,969 | | | | | | 9,500 | | |
B
|
| | | | 6,694,033 | | | | | | 6,694,033 | | | | | | 32,057 | | | | | | 15,000 | | |
C
|
| | | | 7,275,657 | | | | | | 7,275,657 | | | | | | 32,857 | | | | | | 39,800 | | |
Total
|
| | | | 24,545,386 | | | | | | 24,545,386 | | | | | $ | 110,265 | | | | | $ | 67,417 | | |
| | |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||
Seed
|
| | | | 4,502,881 | | | | | | 4,502,881 | | |
A
|
| | | | 6,072,815 | | | | | | 6,072,815 | | |
B
|
| | | | 6,694,033 | | | | | | 6,694,033 | | |
C
|
| | | | 7,275,657 | | | | | | 7,275,657 | | |
P
|
| | | | 4,750,000 | | | | | | — | | |
Common stock option plan: | | | | | | | | | | | | | |
Options outstanding
|
| | | | 7,573,368 | | | | | | 7,580,496 | | |
Options available for future grants
|
| | | | 91,933 | | | | | | 91,933 | | |
Common warrants
|
| | | | 91,310 | | | | | | 91,310 | | |
Total
|
| | | | 37,051,997 | | | | | | 32,309,125 | | |
Stock Options
|
| |
Number of
Options |
| |
Weighted-average
exercise price |
| |
Weighted-average
grant date fair value |
| |||||||||
Outstanding, December 31, 2021
|
| | | | 7,580,496 | | | | | | 0.39 | | | | | | 0.13 | | |
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
Cancelled/forfeited
|
| | | | (7,128) | | | | | | 1.45 | | | | | | 0.73 | | |
Outstanding, March 31, 2022
|
| | | | 7,573,368 | | | | | | 0.39 | | | | | | 0.13 | | |
| | |
For the three
months ended March 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Operations and support
|
| | | $ | 9 | | | | | $ | 9 | | |
Sales and marketing
|
| | | | 3 | | | | | | 4 | | |
General and administrative
|
| | | | 42 | | | | | | 48 | | |
| | | | $ | 54 | | | | | $ | 61 | | |
| | |
Restricted Stock (Unvested)
|
| |||||||||
| | |
Number of
Shares |
| |
Weighted Average Grant
Date Fair Value ($ per share) |
| ||||||
Unvested at December 31, 2021
|
| | | | 174,154 | | | | | $ | 0.21 | | |
Grants
|
| | | | — | | | | | | — | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Unvested at March 31, 2022
|
| | | | 174,154 | | | | | $ | 0.21 | | |
| | |
Number of
Shares |
| |
Weighted Average
Exercise Price ($ per share) |
| |
Aggregate
Intrinsic Value |
| |||||||||
Outstanding at March 31, 2022
|
| | | | 91,310 | | | | | $ | 1.54 | | | | | | — | | |
Outstanding at December 31, 2021
|
| | | | 91,310 | | | | | $ | 1.54 | | | | | | — | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | $ | (2,350) | | | | | $ | (2,708) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares used in computing net income (loss) per share
attributable to common stockholders |
| | | | 6,297,398 | | | | | | 5,634,632 | | |
Net income (loss) per share attributable to common stockholders, basic
and diluted |
| | | $ | (0.37) | | | | | $ | (0.48) | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Series Seed convertible preferred shares
|
| | | | 4,502,881 | | | | | | 4,502,881 | | |
Series A convertible preferred shares
|
| | | | 6,072,815 | | | | | | 6,072,815 | | |
Series B convertible preferred shares
|
| | | | 6,694,033 | | | | | | 6,694,033 | | |
Series C convertible preferred shares
|
| | | | 7,275,657 | | | | | | 7,275,657 | | |
Series P convertible preferred shares
|
| | | | 1,100,000 | | | | | | — | | |
Options and RSUs issued and outstanding
|
| | | | 7,846,583 | | | | | | 7,866,061 | | |
Warrants issued and outstanding
|
| | | | 91,310 | | | | | | 91,310 | | |
Total
|
| | | | 33,583,279 | | | | | | 32,502,757 | | |
|
|
| | | |
Exhibit
No. |
| |
Description
|
|
10.3** | | | CHW Founders Stock Letter, dated as of February 2, 2022, by and among the Sponsor, Jonah Raskas, Mark Grundman and CHW (incorporated by reference to Exhibit 10.6 to CHW’s Current Report on Form 8-K filed with the SEC on February 3, 2022 and attached to the proxy statement/prospectus which forms a part of this registration statement as Annex I). | |
10.4** | | | PIPE and Backstop Subscription Agreement, dated as of February 2, 2022, by and between CHW and the other parties signatories thereto (incorporated by reference to Exhibits 10.3, 10.4 and 10.5 to CHW’s Current Report on Form 8-K filed with the SEC on February 3, 2022 and attached to the proxy statement/prospectus which forms a part of this registration statement as Annex G). | |
10.5** | | | Stockholder Support Agreement, dated as of February 2, 2022, by and among CHW Acquisition Corporation, Wag Labs, Inc. and the other parties signatories thereto (incorporated by reference to Exhibit10.7 to CHW’s Current Report on Form 8-K filed with the SEC on February 3, 2022 and attached to the proxy statement/prospectus which forms a part of this registration statement as Annex J). | |
10.6** | | | Commitment Letter, dated February 2, 2022, between Blue Torch Capital LP and CHW (incorporated by reference to Exhibit10.8 to CHW’s Current Report on Form 8-K filed with the SEC on February 3, 2022 and attached to the proxy statement/prospectus which forms a part of this registration statement as Annex L). | |
10.7** | | | | |
10.8** | | | | |
23.1* | | | | |
23.2* | | | | |
23.3** | | | | |
23.4** | | | | |
24.1** | | | | |
99.1* | | | | |
99.2** | | | | |
99.3** | | | | |
99.4** | | | | |
99.5** | | | | |
99.6** | | | | |
99.7** | | | | |
107** | | | |
|
Signature
|
| |
Title
|
| |
Date
|
| |||
|
By:
|
| |
/s/ Jonah Raskas
Jonah Raskas
|
| |
Co-Chief Executive Officer
(Principal Executive Officer) and Director |
| | July 7, 2022 | |
|
By:
|
| |
*
Mark Grundman
|
| |
Co-Chief Executive Officer
(Principal Executive Officer) and Director |
| | July 7, 2022 | |
|
By:
|
| |
*
Stephen Katchur
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| | July 7, 2022 | |
|
By:
|
| |
*
Victor Herrero
|
| |
Director
|
| | July 7, 2022 | |
|
By:
|
| |
*
M. Carl Johnson, III
|
| |
Director
|
| | July 7, 2022 | |
|
By:
|
| |
*
Gary Tickle
|
| |
Director
|
| | July 7, 2022 | |
|
By:
|
| |
*
Deb Benovitz
|
| |
Director
|
| | July 7, 2022 | |
|
By:
|
| |
*
Jason Reiser
|
| |
Director
|
| | July 7, 2022 | |
|
By:
|
| |
*
Deborah Weinswig
|
| |
Director
|
| | July 7, 2022 | |
|
* By:
/s/ Jonah Raskas, Attorney-in-Fact
|
| | | |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
Wag Labs, Inc.
San Francisco, CA
We hereby consent to the use in the Prospectus constituting a part of this Registration Statement of our report dated March 10, 2022, relating to the consolidated financial statements of Wag Labs, Inc., which is contained in that Prospectus.
We also consent to the reference to us under the caption “Experts” in the Prospectus.
/s/ BDO USA, LLP
Chicago, IL
July 7, 2022
Exhibit 23.2
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM’S CONSENT`
We consent to the inclusion in this Registration Statement of CHW Acquisition Corporation (the “Company”) on Amendment No. 5 to Form S-4 (File No. 333-263418) of our report dated March 9, 2022, which includes an explanatory paragraph as to the Company’s ability to continue as a going concern, with respect to our audit of the financial statements of CHW Acquisition Corporation as of December 31, 2021 and for the period from January 12, 2021 (inception) through December 31, 2021, which report appears in the Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
/s/ Marcum LLP
Marcum LLP
New York, NY
July 7, 2022
Exhibit 99.1
* SPECIMEN * 1 MAIN STREET ANYWHERE PA 99999-9999 VOTE ON INTERNET Go to http://www.vstocktransfer.com/proxy Click on Proxy Voter Login and log-on using the below control number. Voting will be open until 11:59 pm Eastern Time on July 27, 2022. CONTROL # VOTE BY EMAIL Mark, sign and date your proxy card and return it to vote@vstocktransfer.com VOTE BY MAIL Mark, sign and date your proxy card and return it in the envelope we have provided. VOTE AT MEETING If you would like to vote in person, please attend the meeting at the offices of McDermott, Will & Emery, LLP at One Vanderbilt Avenue, New York, NY 10017 on July 28, 2022 at 11:00 am Eastern Time. Please Vote, Sign, Date and Return Promptly in the Enclosed Envelope. Extraordinary General Meeting Proxy Card - CHW Acquisition Corporation DETACH PROXY CARD HERE TO VOTE BY MAIL THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" PROPOSAL 1 THROUGH 8. (1) To approve by special resolution under Cayman Islands law, the change of CHW’s jurisdiction of incorporation from the Cayman Islands to the State of Delaware by deregistering as an exempted company in the Cayman Islands pursuant to Article 46 of the Amended and Restated Memorandum and Articles of Association of CHW and continuing and domesticating as a corporation incorporated under the laws of the State of Delaware and conditional upon, and with effect from, the registration of CHW in the State of Delaware as a corporation with the laws of the State of Delaware, the change of CHW Acquisition Corporation’s name to “Wag! Group Co.” (the “Domestication” and such proposal, the “Domestication Proposal”); VOTE FOR ABSTAIN VOTE AGAINST (2) To approve to by ordinary resolution under Cayman Islands law, assuming the Domestication Proposal is approved and adopted, the adoption of the Business Combination Agreement, dated as of February 2, 2022, as amended from time to time, by and among CHW, CHW Merger Sub Inc. (“Merger Sub”) and Wag Labs, Inc. (“Wag!”) (the “Business Combination Agreement”), pursuant to which at least one business day, but no more than two business days, following the closing of the Domestication (the “Acquisition Closing Date”), Merger Sub will merge with and into Wag! (the “Acquisition Merger” and, together with the Domestication, the “Merger Steps” and, together with all other transactions contemplated by the Business Combination Agreement, the “Business Combination”), with Wag! surviving the Acquisition Merger as a wholly owned subsidiary of New Wag!, the post-Domestication company (“New Wag!”) (such proposal, the “Business Combination Proposal”). VOTE FOR ABSTAIN VOTE AGAINST (3) To approve by special resolution under Cayman Islands law, assuming the Domestication Proposal and the Business Combination Proposal are approved and adopted, the amendment and restatement of the Memorandum and Articles of Association by their deletion and replacement in their entirety with the proposed new certificate of incorporation (the “Proposed Charter”) and bylaws (the “Proposed Bylaws,” and, together with the Proposed Charter, the “Proposed Organizational Documents”) of New Wag!, which, if approved, would take effect at the time of the Domestication (we refer to this proposal as the “Organizational Documents Proposal”); VOTE FOR VOTE AGAINST ABSTAIN (4) To approve as ordinary resolutions, on a non-binding advisory basis, certain governance provisions in the Proposed Charter, which are being presented separately in accordance with United States Securities and Exchange Commission (the “SEC”) guidance to give shareholders the opportunity to present their separate views on important corporate governance provisions, as four sub-proposals (which proposals we refer to, collectively, as the “Advisory Charter Proposals”). (4A) To authorize capital stock of 111,000,000 shares, consisting of 110,000,000 shares of common stock, par value $0.0001 per share (“common stock”) and (ii) 1,000,000 shares of preferred stock; VOTE FOR VOTE AGAINST ABSTAIN (4B) To provide that (i) any amendment to the Proposed Bylaws will require the approval of either the New Wag!’s board of directors or the holders of at least sixty-six and two-thirds percent (662⁄3%) of the voting power of New Wag!’s then-outstanding shares of capital stock entitled to vote generally in an election of directors, voting together as a single class; and (ii) any amendment to certain provisions of the Proposed Charter will require the approval of the holders of at least sixty-six and two-thirds percent (662⁄3%) of the voting power of New Wag!’s then-outstanding shares of capital stock entitled to vote generally in an election of directors, voting together as a single class; VOTE FOR VOTE AGAINST ABSTAIN 90.00 AC:ACCT9999 * SPECIMEN * ABSTAIN |
CHW ACQUISITION CORPORATION Extraordinary General Meeting of Shareholders July 28, 2022 THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF CHW ACQUSITION CORPORATION The undersigned, a shareholder of CHW Acquisition Corporation (the “Company” or “CHW”), a Cayman Islands exempted company, hereby appoints Jonah Raskas and Mark Grundman, and each of them individually, as the attorney and proxy of the undersigned, with full power of substitution, for and in the name of the undersigned, to vote and otherwise act on behalf of the undersigned at the extraordinary general meeting of shareholders of the Company to be held at the offices of McDermott Will & Emery, LLP on July 28, 2022, at 11:00 Eastern time, or at any adjournment(s) or postponement(s) thereof, with respect to all of the ordinary shares, $0.0001 par value, of the Company (the “Shares”) which the undersigned would be entitled to vote, with all powers the undersigned would possess if personally present, provided said proxies are authorized and directed to vote as indicated with respect to the matter set forth below this Proxy. Subject to applicable law and the rules of Nasdaq, in the absence of such instructions, the Shares represented by properly executed and received proxies will be voted “FOR” the proposed resolution to be presented to the extraordinary general meeting or any adjournment(s) or postponement(s) thereof for which the board of directors of the Company recommends a “FOR” vote. This proxy also delegates, to the extent permitted by applicable law, discretionary authority to vote with respect to any other business which may properly come before the extraordinary general meeting or any adjournment(s) or postponement(s) thereof. Capitalized terms used but not defined on the proxy card have the meanings set forth in the Company’s preliminary proxy statement and prospectus dated [_], 2022. (4C) To provide that the Court of Chancery of the State of Delaware or, if such court does not have subject matter jurisdiction thereof, another state or federal court located within the State of Delaware, shall be the exclusive forum for certain actions and claims; VOTE FOR ABSTAIN VOTE AGAINST (4D) To eliminate various provisions in the Existing Organizational Documents applicable only to blank check companies, including the provisions requiring that CHW have net tangible assets of at least $5,000,001 immediately prior to, or upon consummation of, a business combination; VOTE FOR ABSTAIN VOTE AGAINST (4E) To provide lock-up provisions restricting the transfer of common stock in the Proposed Bylaws. VOTE FOR VOTE AGAINST ABSTAIN (5) To approve by ordinary resolution under Cayman Islands law, assuming the Domestication Proposal, the Business Combination Proposal and the Organizational Documents Proposal are approved and adopted, for the purposes of complying with the applicable listing rules of the Nasdaq Capital Market (“Nasdaq”), (a) the issuance of shares of common stock in connection with the Acquisition Merger, and (b) the issuance of shares of common stock pursuant to the PIPE and Backstop Subscription Agreement (as defined below), copies of which are attached to this proxy statement/prospectus as Annex G (we refer to this proposal as the “Nasdaq Proposal”); VOTE FOR VOTE AGAINST ABSTAIN (6) To approve by ordinary resolution, assuming the Nasdaq Proposal is approved and adopted, the Wag! Group Co. 2022 Omnibus Incentive Plan (the “Omnibus Incentive Plan”), a copy of which is attached to this proxy statement/prospectus as Annex E (we refer to this proposal as the “Omnibus Incentive Plan Proposal”); VOTE FOR VOTE AGAINST ABSTAIN (7) To approve by ordinary resolution, assuming the Nasdaq Proposal is approved and adopted, the Wag! Group Co. 2022 Employee Stock Purchase Plan (the “ESPP”), a copy of which is attached to this proxy statement/prospectus as Annex F (we refer to this proposal as the “ESPP Proposal” and, collectively with the Domestication Proposal, the Business Combination Proposal, the Organizational Documents Proposal, the Nasdaq Proposal and the Omnibus Incentive Plan Proposal, the “Condition Precedent Proposals”); VOTE FOR VOTE AGAINST ABSTAIN (8) To approve by ordinary resolution under Cayman Islands law the adjournment of the Special Meeting to a later date or dates, if necessary, to permit further solicitation and vote of proxies if, based upon the tabulated vote at the time of the Special Meeting, any of the Condition Precedent Proposals would not be duly approved and adopted by our shareholders or we determine that one or more of the closing conditions under the Business Combination Agreement is not satisfied or waived (we refer to this proposal as the “Adjournment Proposal”). VOTE FOR VOTE AGAINST ABSTAIN Shareholders entitled to notice of and to vote at the annual general meeting or at any adjournment(s) or postponement(s) thereof shall be determined as of the close of business on June 28, 2022, the record date fixed by the board of directors of the Company for such purpose. The signer hereby revokes all previous proxies given by the signer to vote at the annual general meeting or any adjournments thereof. Signature, if held jointly Signature Date ________________ ________________________ ________________________ Note: This proxy must be signed exactly as the name appears hereon. When shares are held jointly, each holder should sign. When signing as executor, administrator, attorney, trustee or guardian, please give full title as such. If the signer is a corporation, please sign full corporate name by a duly authorized officer, giving full title as such. If signer is a partnership, please sign in partnership name by an authorized person. To change the address on your account, please check the box at right and indicate your new address. |