actual amount per public share held in the Trust Account as of the date of the liquidation of the Trust Account, if less than $10.00 per share due to reductions in the value of the trust assets, less taxes payable, provided that such liability will not apply to any claims by a third party or prospective target business who executed a waiver of any and all rights to the monies held in the Trust Account (whether or not such waiver is enforceable) nor will it apply to any claims under the Company’s indemnity of the underwriter of the IPO against certain liabilities, including liabilities under the Securities Act of 1933, as amended (the “Securities Act”). However, the Company has not asked its Sponsor to reserve for such indemnification obligations, nor has the Company independently verified whether its Sponsor has sufficient funds to satisfy its indemnity obligations and believe that the Sponsor’s only assets are securities of the Company. Therefore, the Company cannot assure that its Sponsor would be able to satisfy those obligations.

Liquidity and Going Concern Consideration

As of ~~September 30,~~March 31, 2021, the Company had ~~approximately $0.5 million in its operating bank account, and~~cash outside the Trust Account of $2,500,001 available for working capital ~~of approximately $0.8 million.~~needs. All remaining cash held in the Trust Account isare generally unavailable for the Company’s use, prior to an initial Business Combination, and is restricted for use either in a Business Combination or to redeem Class A ordinary shares. As of ~~September 30,~~March 31, 2021, none of the amount in the Trust Account was available to be withdrawn as described above.

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)

Through ~~September 30,~~March 31, 2021, the Company’s liquidity needs were satisfied through receipt of $25,000 from the sale of the Founder Shares, proceeds from Sponsor loans of $133,541 and the remaining net proceeds from the ~~consummation~~IPO and the sale of Private Placement Warrants.

The Company anticipates that the $2,500,001 outside of the ~~Private Placement not held in~~Trust Account as of March 31, 2021, will be sufficient to allow the ~~Trust Account. In addition, in order~~Company to ~~finance transaction costs in connection with~~operate for at least the next 12 months from the issuance of the financial statements, assuming that a Business Combination ~~the Sponsor or an affiliate of the Sponsor, or certain of the officers and directors may, but are~~is not ~~obligated to, provide the Company with working capital loans. As of September 30, 2021, there were 0 amounts outstanding under any working capital loan.~~

consummated during that time. Until consummation of its Business Combination, the Company will be using the funds not held in the Trust Account, and any additional Working Capital Loans (as defined in Note 6) from the initial ~~shareholders,~~stockholders, the Company’s officers and directors, or their respective affiliates (which is described in Note 6), for identifying and evaluating prospective acquisition candidates, performing business due diligence on prospective target businesses, traveling to and from the offices, plants or similar locations of prospective target businesses, reviewing corporate documents and material agreements of prospective target businesses, selecting the target business to acquire and structuring, negotiating and consummating the Business Combination.

The Company does not believe it will need to raise additional funds in order to meet the expenditures required for operating its business. However, if the Company’s estimates of the costs of

undertaking

in-depth due

~~due~~ diligence and negotiating a Business Combination is less than the actual amount necessary to do so, the Company may have insufficient funds available to operate its business prior to the initial Business Combination.

~~These conditions~~ Moreover, the Company will need to raise ~~substantial doubt about the Company’s ability to continue as a going concern until the earlier~~additional capital through loans from its Sponsor, officers, directors, or third parties. None of the ~~consummation of a Business Combination~~Sponsor, officers or ~~one year from~~directors are under any obligation to advance funds to, or to invest in, the issuance date of the financial statements. These financial statements do not include any adjustments relating to the recovery of the recorded assets or the classification of the liabilities that might be necessary shouldCompany. If the Company beis unable to ~~continue as a going concern.~~raise additional capital, it may be required to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of its business plan, and reducing overhead expenses. The Company cannot provide any assurance that new financing will be available to it on commercially acceptable terms, if at all.

Risks and Uncertainties

On January 30, 2020, the World Health Organization (“WHO”) announced a global health emergency because of a new strain of coronavirus (the

“COVID-19

outbreak”).

In March 2020, the WHO classified

the

COVID-19 outbreak

~~outbreak~~ as a pandemic, based on the rapid increase in exposure globally. The full impact of

the

COVID-19 outbreak

~~outbreak~~ continues to evolve. The impact of

the

COVID-19 outbreak

~~outbreak~~ on the Company’s financial position will depend on future developments, including the duration and spread of the outbreak and related advisories and

~~Table of Contents~~

restrictions. These

developments

and the impact of

the COVID-19 outbreak

~~COVID-19~~

~~outbreak~~ on the

financial

markets and the overall economy are highly uncertain and cannot be predicted. If the financial markets and/or the overall economy are impacted for an extended period, the Company’s financial position may be materially adversely affected. Additionally, the Company’s ability to complete an initial Business Combination may be materially adversely affected due to significant governmental measures being implemented to contain

the

COVID-19 outbreak

~~outbreak~~ or treat its impact, including travel restrictions, the shutdown of businesses and quarantines, among others, which may limit the Company’s ability to have meetings with potential investors or affect the ability of a potential target company’s personnel, vendors and service providers to negotiate and consummate an initial Business Combination in a timely manner. The Company’s ability to consummate an initial Business Combination may also be dependent on the ability to raise additional equity and debt financing, which may be impacted by

the

COVID-19 outbreak

~~outbreak~~ and the resulting market downturn.

Note 2—2 — Restatement of Previously Issued Financial Statements

~~In connection with~~ The Company has

re-evaluated

the ~~preparation~~Company’s application of ASC 718, “Compensation—Stock Compensation,” and notes that the transfer of the Class B Ordinary shares is in the scope of ASC 718. Under ASC 718, stock-based compensation associated with equity-classified awards is measured at fair value upon the grant date. The Founders Shares were granted subject to a performance condition (i.e., the occurrence of an Initial Public Offering and/or Business Combination). Compensation expense related to the Founders Shares should be recognized only when the performance condition is probable of occurrence under the applicable accounting literature in this circumstance. Pursuant to this

re-evaluation,

the Company’s ~~financial statements~~management has determined that the vesting terms and recording of stock compensation expense is not properly recognized in the period vested.

In addition to the Company’s

re-evaluation

of ASC 718, the Company also made a material adjustment to the Company’s accrued liabilities, which was not properly accrued for at the Company’s IPO date. Furthermore, the Company

re-evaluated

its application of ASC 480, “Distinguishing Liabilities from Equity,” for the underwriter’s over-allotment option, of which the Company evaluated that a liability existed as of ~~September 30,~~March 31, 2021 ~~management~~that should be presented within the condensed financial statements.

Furthermore, on April 12, 2021, the Acting Director of the Division of Corporation Finance and Acting Chief Accountant of the SEC issued the SEC Statement. The SEC Statement advises, among other things, that certain settlement terms and provisions generally present in SPAC warrants preclude such warrants from being accounted for as equity. As a result of the SEC Statement, during the three months ended March 31, 2021, the Company reevaluated the accounting treatment of the Public Warrants and Private Placement Warrants in consideration of the guidance in ASC

815-40

and concluded that the public and private warrants should be classified as a liability measured at fair value at inception (on the date of issuance) and at each reporting, with changes in fair value recognized in the statement of operations in the period of change; however, subsequent to filing of its Quarterly Report on Form

10-Q

for the three months ended March 31, 2021, the Company determined ~~it should restate its previously reported financial statements.~~ that the valuations used to record the warrant liabilities were based on certain incorrect assumptions, and when corrected results in a change to the remeasured warrant liability as of March 31, 2021.

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)

The Company previously determined the ordinary shares subject to possible redemption to be equal to the redemption value of $10.00 per ordinary share while also taking into consideration its charter’s requirement that a redemption cannot result in net tangible assets being less than $5,000,001. Upon review of its financial statements for the period ended ~~September 30,~~March 31, 2021, the Company reevaluated the classification of the ordinary shares and determined that the ordinary shares issued during the Initial Public Offering and pursuant to the exercise of the underwriters’ overallotment can be redeemed or become redeemable subject to the occurrence of future events considered outside the Company’s control under

ASC

480-10-S99.

Therefore, management concluded that the carrying value should include all ordinary shares subject to possible redemption, resulting in the ordinary shares subject to possible redemption being classified as temporary equity in its entirety. As a result, management has noted a reclassification adjustment related to temporary equity and permanent equity. This resulted in an adjustment to the initial carrying value of the ordinary shares subject to possible redemption with the offset recorded to additional

paid-in

capital (to the extent available), retained earnings (accumulated deficit) and ordinary shares.

In connection with the change in presentation for the ordinary shares subject to redemption, the Company also restated its earnings per share calculation to allocate net income (loss) evenly to ordinary shares subject to redemption and those that are not subject to redemption. This presentation contemplates a Business Combination as the most likely outcome, in which case, both classes of ordinary shares participate pro rata in the income (loss) of the Company.

~~There has been no change in~~

The following tables present the ~~Company’s total assets, liabilities or operating results.~~

~~The impact~~impacts of the ~~restatement on the Company’s financial statements is reflected in the following table:~~adjustments stated above:

As Reported

Adjustment

As Restated

Balance Sheet as of March 25, 2021 (as revised in footnote 2B per form
10-Q
filed on August 24, 2021)

Class A ordinary shares subject to possible redemption    $ 181,753,690    $ 18,246,310    $ 200,000,000

Class A ordinary shares    182    (182 )    0
Class B ordinary shares    575    0      575
Additional
paid-in
capital
   5,237,143    (5,237,143 )    0
Accumulated deficit    (237,892 )    (13,008,985 )    (13,246,877 )

Total shareholders’ Equity (Deficit)    $ 5,000,008    $ (18,246,310 )    $ (13,246,302 )

Number of shares subject to redemption    18,175,369    1,824,631    20,000,000


Balance Sheet as of March 31, 2021 (unaudited)	As Reported		Adjustment			As Restated
Accrued Expenses	$	1,695,967	$	70,000		$	1,765,967
Over-Allotment Liability		—		34,133			34,133
Warrant Liabilities		15,686,667		(1,166,667	)		14,520,000
Total Liabilities		17,516,175		(1,062,534	)		16,453,641
Class A ordinary shares subject to possible redemption		181,095,490		18,904,510			200,000,000
Class A ordinary shares		189		(189	)		—
Additional Paid-In Capital		4,895,037		(4,627,887	)		267,150
(Accumulated Deficit) Retained Earnings		104,200		(13,213,900	)		(13,109,700	)
Total Shareholders’ (Deficit) Equity		5,000,001		(17,841,976	)		(12,841,975	)


Statement of Operations for the period from January 27, 2021 (Inception) through March 31, 2021 (unaudited)	As Reported			Adjustment			As Restated
Stock Compensation Expense	$	—		$	(267,150	)	$	(267,150	)
Change in fair value of warrant liabilities		373,333			176,667			550,000
Offering expenses related to warrant issuance		(228,331	)		(5,122	)		(233,453	)
Change in fair value over-allotment liability		—			(23,457	)		(23,457	)
Net Income (Loss)		104,200			(119,062	)		(14,862	)
Weighted average shares outstanding, Class A ordinary shares		18,081,109			(15,893,609	)		2,187,500
Basic and diluted net loss per share, Class A ordinary shares		—			—			—
Weighted average shares outstanding, Class B ordinary shares		5,899,247			(1,289,872	)		4,609,375
Basic and diluted net loss per share, Class B ordinary shares		0.02			(0.02	)		—


Statement of Cash Flows for the period from January 27, 2021 (Inception) through March 31, 2021 (unaudited)	As Reported			Adjustment			As Restated
Net Income (Loss)	$	104,200		$	(119,062	)	$	(14,862	)
Stock Compensation Expense		—			267,150			267,150
Change in fair value of warrant liabilities		(373,333	)		(176,667	)		(550,000	)
Offering expenses related to warrant issuance		228,331			5,122			233,453
Change in fair value over-allotment liability		—			23,457			23,457
Accounts Payable and Accrued Expenses		1,695,967			70,000			1,765,967


Statement of Shareholders’ Equity for the period from January 27, 2021 (Inception) through March 31, 2021 (unaudited)	As Reported			Adjustment			As Restated
Fair value of Founder Shares transferred to Directors	$	—		$	267,150		$	267,150
Remeasurement of Class A ordinary shares		—			(13,682,597	)		(13,682,597	)
Class A ordinary shares subject to possible redemption		(181,095,490	)		181,095,490			—
Excess Sponsor paid over Fair value of Private Placement Warrants		173,335			389,999			563,334
Sale of Units in Initial Public Offering, net of underwriter’s fees, other offering costs and fair value of Public Warrants		185,792,956			(185,792,956	)		—
Net Income (Loss)		104,200			(119,062	)		(14,862	)

Table of Contents

TB SA ACQUISITION CORP

As Reported

Adjustment

As Restated

Balance
Sheet as of March 31, 2021 (as revised in footnote 2B per form
10-Q
filed on August 24, 2021)

Class A ordinary shares subject to possible redemption    $ 182,262,157    $ 17,737,843    $ 200,000,000

Class A ordinary shares    177    (177 )    0
Class B ordinary shares    575    0      575
Additional
paid-in
capital
   4,718,382    (4,718,382 )    0
Retained earnings (accumulated deficit)    280,867    (13,019,284 )    (12,738,417 )

Total shareholders’ Equity (Deficit)    $ 5,000,001    $ (17,737,843 )    $ (12,737,842 )

Number of shares subject to redemption    18,226,216    1,773,784    20,000,000


Balance Sheet as of June 30, 2021 (per form
10-Q
filed on August 23, 2021)

Class A ordinary shares subject to possible redemption    $ 185,500,507    $ 14,499,493    $ 200,000,000

Class A ordinary shares    145    (145 )    0
Class B ordinary shares    500    0      500
Additional
paid-in
capital
   1,480,139    (1,480,139 )    0
Retained earnings (accumulated deficit)    3,519,217    (13,019,209 )    (9,499,992 )

Total shareholders’ Equity (Deficit)    $ 5,000,001    $ (14,499,493 )    $ (9,499,492 )

Number of shares subject to redemption    18,550,051    1,449,949    20,000,000


Statement of Operations for the period from January 27, 2021 (inception) through March 31, 2021 (as revised in footnote 2B per form
10-Q
filed on August 24, 2021)

Weighted average shares outstanding, Class A ordinary shares subject to possible redemption    18,182,633    (15,995,133 )    2,187,500
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption    $ 0.00    $ 0.04    $ 0.04
Weighted average shares outstanding, Class B ordinary shares subject to possible redemption    5,891,351    (1,281,976 )    4,609,375
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption    $ 0.05    $ (0.01 )    $ 0.04

~~Table of Contents~~

As Reported

Adjustment

As Restated

Statement
of Operations for the three
months
ended June 30, 2021 (per form
10-Q
filed on August 24, 2021)

Weighted average shares outstanding, Class A ordinary shares subject to possible redemption    18,229,775    1,770,225    20,000,000
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption    $ 0.00    $ 0.13    $ 0.13
Weighted average shares outstanding, Class B ordinary shares subject to possible redemption    7,066,929    (2,066,929 )    5,000,000
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption    $ 0.46    $ (0.33 )    $ 0.13


Statement of Operations for the period from January 27, 2021 (inception) through June 30, 2021 (per form
10-Q
filed on August 24, 2021)

Weighted average shares outstanding, Class A ordinary shares subject to possible redemption    18,226,407    (5,581,246 )    12,645,161
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption    $ 0.00    $ 0.20    $ 0.20
Weighted average shares outstanding, Class B ordinary shares subject to possible redemption    6,482,387    (1,643,677 )    4,838,710
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption    $ 0.54    $ (0.34 )    $ 0.20


Statement of Changes in Shareholders’ Equity for the period from January 27, 2021 (inception) through June 30, 2021 (per form
10-Q
filed on August 24, 2021)

Sale of Units in Initial Public Offering, net of underwriter’s fees, other offering costs and fair value of Public Warrants    $ 186,392,957    $ (186,392,957 )    $ 0
Class A ordinary shares subject to possible redemption (As of March 31, 2021)    (182,262,157 )    182,262,157    0
Class A ordinary shares subject to possible redemption (As of June 30, 2021)    (3,238,350 )    3,238,350    0
Accretion of Class A ordinary shares subject to possible redemption    0      (13,607,043 )    (13,607,043 )

~~Table of Contents~~

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)

As Reported

Adjustment

As Restated

Statement of Cash Flows for the period from January 27, 2021 (inception) through March 31, 2021 (as revised in footnote 2B per form
10-Q
filed on August 24, 2021)

Initial Value of Class A ordinary shares subject to possible redemption    $ 181,753,690    $ 18,246,310    $ 200,000,000
Change in Class A ordinary shares subject to possible redemption    508,467    (508,467 )    0


Statement of Cash Flows for the period from January 27, 2021 (inception) through June 30, 2021 (per form
10-Q
filed on August 24, 2021)

Initial Value of Class A ordinary shares subject to possible redemption    $ 181,753,690    $ 18,246,310    $ 200,000,000
Change in Class A ordinary shares subject to possible redemption    3,746,817    (3,746,817 )    0

Note 3—3 — Significant

Accounting Policies

~~Policies~~

Basis of Presentation

The accompanying unaudited condensed financial

statements

have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the instructions to Form

10-Q

and Article 8 of Regulation

S-X

of the ~~SEC.~~U.S. Securities and Exchange Commission (“SEC”). Certain information or footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed financial statements include all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financial position, operating results and cash flows for the periods presented.

The accompanying unaudited condensed financial statements should be read in conjunction with the Company’s prospectus for its IPO as filed with the SEC on March 24, 2021, as well as the Company’s Current Reports on Form

8-K.

The interim results for the ~~three months ended September 30, 2021 and for the~~ period ~~from~~ January 27, 2021 (inception) through ~~September 30,~~March 31, 2021 are not necessarily indicative of the results to be expected for the year ending December 31, 2021 or for any future interim periods.

Emerging Growth Company Status

The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and ~~shareholder~~stockholder approval of any golden parachute payments not previously approved.

Further, Section 102(b)(1) of the JOBS Act

exempts

emerging growth companies

from

being required to comply with new or revised financial accounting standards until private companies (that is, those that have not had a

~~Table of Contents~~

Securities Act registration statement declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that an emerging growth company can elect to opt out of the extended transition period and comply with the requirements that apply to

non-emerging

growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.

Cash and Cash Equivalents

The Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents.

Marketable Securities Held in Trust Account

At ~~September 30,~~March 31, 2021, the Trust Account had ~~$200,010,548~~$200,000,000 held in marketable securities. ~~For the~~During period ~~from January 27,~~March 25, 2021 ~~(inception) through September 30,~~to March 31, 2021, the Company did 0t withdraw any of interest income from the Trust Account to pay its tax obligations. All of the Company’s investments held in the Trust Account are classified as trading securities. Trading securities are presented on the balance sheet at fair value at the end of each reporting period. Gains and losses resulting from the change in fair value of investments held in the Trust Account are included in interest earned on marketable securities held in Trust Account in the accompanying statement of operations. The estimated fair values of investments held in Trust Account are determined using available market information.

Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times, may exceed the Federal Depository Insurance Corporation coverage of $250,000, and investments held in ~~the~~ Trust Account. At ~~September 30,~~March 31, 2021, the Company has not experienced losses on this account.

Class A Ordinary Shares Subject to Possible Redemption

All of the 20,000,000 Class A ordinary shares sold as part of the Units in the IPO contain a redemption feature which allows for the redemption of such public shares in connection with the Company’s liquidation or if there is a shareholder vote or tender offer in connection with the Business Combination and in connection with certain amendments to the Company’s amended and restated memorandum and articles of association. In accordance with ~~SEC and its staff’s guidance on redeemable equity instruments, which has been codified in~~ ASC

480-10-S99,

redemption provisions not solely within the control of the Company require ordinary shares subject to redemption to be classified outside of permanent equity. Therefore, all Class A ordinary shares have been classified outside of permanent equity.

The Company recognizes changes in redemption value immediately as they occur and adjusts the carrying value of redeemable ordinary shares to equal the redemption value at the end of each reporting period. Increases or decreases in the carrying amount of redeemable ordinary shares are affected by charges against additional paid in capital to the extent available and accumulated deficit.

~~Table of Contents~~

Net Income ~~Per~~per Ordinary Share

The Company has two classes of shares, which are referred to as Class A ordinary shares and Class B ordinary shares. Earnings and losses are shared pro rata between the two classes of shares. The 11,000,000 potential ~~ordinary~~common shares for outstanding warrants to purchase the Company’s shares were excluded from diluted ~~earnings~~net income per share ~~for the three months ended September 30, 2021 and~~ for the period from January 27, 2021 (inception) through ~~September 30,~~March 31, 2021, because the warrants are contingently exercisable, and the contingencies have not yet been met. As a result, diluted net income per ordinary share is the same as basic net income per ordinary share for the periods presented.

The table below presents a reconciliation of the numerator and denominator used to compute basic and diluted net income per share for each class of ordinary share:

For the three months ended
September 30, 2021

For the period from
January 27, 2021 (inception)
through September 30, 2021

   Class A    Class B    Class A    Class B
Basic and diluted net income per share:
Numerator:
Allocation of net income    $ 3,329,246    $ 832,312    $ 5,825,738    $ 1,855,037
Denominator:
Weighted-average shares outstanding    20,000,000    5,000,000    15,384,615    4,898,785

Basic and diluted net income per share    $ 0.17    $ 0.17    $ 0.38    $ 0.38


	For the period from January 27, 2021 (inception) through March 31, 2021
	Class A			Class B
Basic and diluted net loss per share:
Numerator:
Allocation of net income	$	(4,783	)	$	(10,079	)
Denominator:
Weighted-average shares outstanding		2,187,500			4,609,375

Basic and diluted net income per share	$	(0.00	)	$	(0.00	)

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)

Offering Costs

The Company complies with the requirements of FASB ASC

340-10-S99-1

and SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering.” Offering costs consist principally of professional and registration fees incurred through the balance sheet date that are related to the Public Offering and that were charged to ~~shareholders’~~stockholders’ equity upon the completion of the IPO. Accordingly, on ~~September 30,~~March 31, 2021, offering costs totaling ~~$4,702,041~~$4,772,041 have been charged to ~~shareholders’~~stockholders’ equity (consisting of $4,000,000 of underwriting fees and ~~$702,041~~$772,041 of other offering costs). Of the total transaction cost ~~$228,331~~$233,453 was reclassed to expense as a

non-operating

expense in the ~~statements~~statement of operations with the rest of the offering cost charged to ~~shareholders’~~stockholders’ equity. The transaction costs were allocated based on the relative fair value basis, compared to the total offering proceeds, between the fair value of the public warrant liabilities and the Class A ordinary shares.

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)

Fair Value of Financial Instruments

The fair value of the Company’s assets and liabilities, which qualify as financial instruments under FASB ASC 820, “Fair Value Measurements and Disclosures,” approximates the carrying amounts represented in the balance sheet.

Derivative ~~Warrant liabilities~~Financial Instruments

The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates all of its financial instruments, including issued stock purchase warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives, pursuant to ASC 480 and FASB ASC Topic 815, “Derivatives and Hedging” (“ASC 815”). The classification of derivative instruments, including whether such

instruments

should be recorded as liabilities or as

equity,

, is

re-assessed

at the end of each reporting period.

~~Table of Contents~~

The Company accounts for its 11,000,000 ordinary share Warrants issued in

connection

with its IPO (6,666,666) and Private Placement (4,333,334) as derivative warrant liabilities in accordance with ASC

815-40.

Accordingly, the Company recognizes the warrant instruments as liabilities at fair value and adjusts the instruments to fair value at each reporting period. The liabilities are subject to

re-measurement

at each balance sheet date until exercised, and any change in fair value is recognized in the Company’s ~~statements~~statement of operations. The fair value of Warrants issued by the Company in connection with the Public Offering and Private Placement has been estimated using Monte-Carlo simulations as of the initial measurement date, and for the Private Placement Warrants, as of subsequent measurement dates (see ~~Note 10)~~Note11).

The Company granted the underwriters a

45-day

option at the Initial Public Offering date to purchase up to 3,000,000 additional Units to cover over-allotments. The over-allotment option was evaluated under ASC 480 “Distinguishing Liabilities from Equity.” The Company concluded that the underlying transaction (Units which include redeemable shares and warrants) of the over-allotment option embodies an obligation to repurchase the issuer’s equity shares. Accordingly, the option was fair valued and recorded as a liability at issuance date with a change in fair value recorded at March 31, 2021.

Share-Based Compensation

The Company accounts for stock awards in accordance with ASC 718, “Compensation—Stock Compensation,” which requires that all equity awards be accounted for at their “fair value.” Fair value is measured on the grant date using a Monte-Carlo simulation approach and was determined by applying a discount based upon a) the probability of a successful business combination and b) the lack of marketability of the Founder Shares.

Costs equal to these fair values are recognized ratably over the requisite service period based on the number of awards that are expected to vest, or in the period of grant for awards that vest immediately and have no future service condition. For awards that vest over time, cumulative adjustments in later periods are recorded to the extent actual forfeitures differ from the Company’s initial estimates; previously recognized compensation cost is reversed if the service or performance conditions are not satisfied, and the award is forfeited.

Income Taxes

The Company accounts for income taxes under FASB ASC Topic 740, “Income Taxes” (“ASC 740”), which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

ASC 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing authorities. The Company’s management determined that the Cayman Islands is the Company’s major tax jurisdiction. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. As of ~~September 30,~~March 31, 2021, there were 0 unrecognized tax benefits and 0 amounts accrued for interest and penalties. The Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviation from its position.

The Company is considered to be an exempted Cayman Islands company with no connection to any other taxable jurisdiction and is presently not subject to income taxes or income tax filing requirements in the Cayman Islands or the United States. As such, the Company’s tax provision was zero for the period presented.

Recent Accounting Standards

In August 2020, the FASB issued Accounting Standards Update

(“ASU”)

2020-06,

Debt—Debt with Conversion and Other Options ~~(Subtopic~~

~~470-20)~~(Subtopic470-20)

and ~~ASC~~

~~815-40~~

ASC815-40(“ASU2020-06”)

~~(“ASU~~

~~2020-06”)~~

to simplify accounting for certain financial instruments. ~~ASU~~

~~2020-06~~

~~eliminates~~ASU2020-06eliminates the current models that require separation of beneficial conversion and cash conversion features from convertible instruments and simplifies the derivative scope exception guidance

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)

pertaining to equity classification of contracts in an entity’s own equity. The new standard also introduces additional disclosures for convertible debt and freestanding instruments that are indexed to and settled in an entity’s own equity. ~~ASU~~

~~2020-06~~ASU2020-06

amends the diluted earnings per share guidance, including the requirement to use the

if-converted

method for all convertible instruments. ~~ASU~~

~~2020-06~~

isASU2020-06is effective January 1, 2022 and should be applied on a full or modified retrospective basis, with early adoption permitted beginning on January 1, 2021. The Company is currently assessing the impact, if any, that ~~ASU~~

~~2020-06~~ASU2020-06

would have on its financial position, results of operations or cash flows.

Management does not believe that any ~~other~~ recently issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company’s financial statements.

Note 4—4 — Initial Public Offering

Pursuant to the IPO, the Company sold 20,000,000 Units, at a price of $10.00 per Unit. Each Unit consists of one share of Class A ~~ordinary share~~,Ordinary shares, par value $0.0001 per share ~~and~~

one-third

of one redeemable warrant (each, a “Public

~~Table of Contents~~

Warrant” and collectively, the “Public Warrants”). Each whole Public Warrant entitles the holder to purchase 1 share of Class A ~~ordinary share~~Ordinary shares at a price of $11.50 per share.

As of ~~September 30,~~March 31, 2021, the Class A ordinary shares reflected on the balance sheet are reconciled in the following table:


Gross proceeds from IPO	$	200,000,000		$	200,000,000
Less:
Proceeds allocated to Public Warrants		(9,133,333	)		(9,133,333	)
Proceeds allocated to Derivative Liability					(10,676	)
Class A ordinary share issuance costs		(4,473,710	)		(4,538,588	)
Plus:
Accretion of carrying value to redemption value		13,607,043			13,682,597

Class A ordinary shares subject to possible redemption	$	200,000,000		$	200,000,000

Note 5—5 — Related Party—Private Placement Warrants

Simultaneously with the closing of the IPO, the Sponsor purchased an aggregate of 4,333,334 Private Placement Warrants at a price of $1.50 per warrant ($6,500,001 in the aggregate) ~~(the “Private Placement”)~~. Each Private Placement Warrant is exercisable to purchase one share of Class A ordinary ~~share~~shares at a price of $11.50 per share. A portion of the purchase price of the Private Placement Warrants was added to the proceeds from ~~the IPO~~this offering to be held in the Trust Account.

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)

The Private Placement Warrants will be identical to Public Warrants except that the Private Placement Warrants, so long as they are held by the Sponsor or its permitted transferees, (i) will not be redeemable by the Company, (ii) may not (including the Class A ordinary shares issuable upon exercise of these Private Placement Warrants), subject to certain limited exceptions, be transferred, assigned or sold by the holders until 30 days after the completion of the Company’s initial Business Combination, (iii) may be exercised by the holders on a cashless basis and (iv) (including the ordinary shares issuable upon exercise of these ~~Warrants)~~warrants) will be entitled to certain registration rights.

If the Private Placement Warrants are held by holders other than the Sponsor or its permitted transferees, the Private Placement Warrants will be redeemable by the Company and exercisable by the holders on the same basis as the Public Warrants.

The Sponsor, officers and directors entered into a letter agreement with the Company, pursuant to which they agreed to waive their redemption rights with respect to any Founder Shares (as described in Note 7)6) and public shares held by them in connection with the completion of the initial Business Combination or certain amendments to the amended and restated memorandum and articles of association. In addition, the Sponsor, officers and directors agreed to waive their rights to liquidating distributions from the Trust Account with respect to their Founder Shares if the Company fails to complete the initial Business Combination within the prescribed time frame. However, if the Sponsor or any of the Company’s officers, directors or affiliates acquire public shares, they will be entitled to liquidating distributions from the Trust Account with respect to such public shares if the Company fails to complete the initial Business Combination within the prescribed time frame. In the event that the Company submits the initial Business Combination to the public shareholders for a vote, the Sponsor will agree to vote any Founder Shares held by it and any public shares purchased during or after the IPO in favor of the initial Business Combination and the officers and directors will also agree to vote any public shares purchased during or after the IPO in favor of the initial Business Combination.

~~Table of Contents~~

Note 6—6 — Related Party Transactions

Founder Shares

On February 1, 2021, the Sponsor paid $25,000, or approximately $0.003 per share, to cover certain offering costs of the Company in consideration for 7,187,500 Class B ordinary shares, par value $0.0001 ~~per share~~ (the “Founder Shares”). On March 22, 2021, we effected a share surrender resulting in our initial shareholders holding 5,750,000 Class B ordinary shares. On May 7, 2021, the underwriter of the IPO’s over-allotment option expired unexercised, resulting in the forfeiture of an additional 750,000 Founder Shares.

The initial shareholders, officers and directors ~~have agreed~~will agree not to transfer or sell any of their Founder Shares until the earlier to occur of: (a) one year after the completion of the Company’s initial Business Combination and (b) subsequent to Company’s initial Business Combination, (x) if the closing price of the Company’s Class A ordinary shares equals or exceeds $12.00 per share (as adjusted for share subdivisions, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any

30-trading

day period commencing at least 150 days after the Company’s initial Business Combination or (y) the date on which Company complete a liquidation, merger, share exchange or other similar transaction that results in all of the Company’s public shareholders having the right to exchange their Class A ordinary shares for cash, securities or other property. The Private Placement Warrants and the respective Class A ordinary shares underlying such ~~Warrants~~warrants are not transferable or salable until 30 days after the completion of the Company’s initial Business Combination. The foregoing restrictions will not be applicable to transfers (a) to the Company’s officers or directors, any affiliates or family members of any of the Company’s officers or directors, any members or partners of the Sponsor or their affiliates, any affiliates of the Sponsor, or any employees of such affiliates; (b) in the case of an individual, by gift to a member of one of the individual’s immediate family or to a trust, the beneficiary of which is a member of the individual’s immediate family, an affiliate of such person or to a charitable organization; (c) in the case of an individual, by virtue of laws of descent and distribution upon death of the individual; (d) in the case of an individual, pursuant to a qualified domestic relations order; (e) by private sales or transfers made in connection with any forward purchase agreement or similar arrangement or in connection with the consummation of a Business Combination at prices no greater than the price at which the Founder Shares, Private Placement Warrants or Class A ordinary shares, as applicable, were originally purchased; (f) by virtue of the Sponsor’s organizational documents upon liquidation or dissolution of the Sponsor; (g) to the Company for no value for cancellation in connection with the consummation of the Company’s initial Business Combination; (h) in the event of the Company’s liquidation prior to the completion of the Company’s initial Business Combination; or (i) in the event of the Company’s completion of a liquidation, merger, share exchange or other similar transaction which results in all of the Company’s public shareholders having the right to

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)

exchange their Class A ordinary shares for cash, securities or other property subsequent to the Company’s completion of the Company’s initial Business Combination; provided, however, that in the case of clauses (a) through (f) these permitted transferees must enter into a written agreement agreeing to be bound by these transfer restrictions and the other restrictions contained in the letter agreement.

On March 12, 2021, the Company’s Sponsor transferred a total of 195,000 shares of Class B ordinary shares of the Company to various individuals at a price of $0.0035 per share. Gareth Penny received 100,000 shares, James Crawley received 35,000, Thando Mhlambiso received 30,000, and Ziyanda Ntshona received 30,000 shares, for a total of 195,000 Class B ordinary shares. Within each agreement that was executed with each individual, vesting provisions were defined for the transferred shares. Summarized, the provisions provided on the date of the Company’s IPO,

twenty-five

percent of the total transferred shares would vest, with an additional twenty-five percent vesting one year after the Company’s IPO date. The final fifty percent vests on the date the Company consummates its business combination.

The transfer of the Class B Ordinary shares is in the scope of FASB ASC Topic 718, “Compensation-Stock Compensation” (“ASC 718”). Under ASC 718, stock-based compensation associated with equity-classified awards is measured at fair value upon the grant date. The Founders Shares were granted subject to a performance condition (i.e., the occurrence of an Initial Public Offering and/or Business Combination). Compensation expense related to the Founders Shares is recognized only when the performance condition is probable of occurrence under the applicable accounting literature in this circumstance. See Note 10 for the Company’s vesting schedule and accounting treatment over the transferred Class B ordinary shares under ASC 718.

Promissory ~~Note—~~Note — Related Party

On February 1, 2021, the Company issued ~~a promissory note (the “Note”)~~the Promissory Note to the Sponsor, pursuant to which the Company may borrow up to an aggregate principal amount of $300,000. The Promissory Note is

non-interest

bearing and payable on the earlier of (i) December 31, 2021 or (ii) the IPO. As of ~~the consummation of the IPO on~~ March ~~25,~~31, 2021, the Company had borrowed $133,541 under the ~~Note. On April 16, 2021, the~~note. The Company repaid the Note in ~~full. As of September 30, 2021, there is no balance owed~~full on ~~the Note and it is 0 longer available to be drawn upon.~~April 16, 2021.

~~Due to Related Party~~

The Sponsor and an affiliate of the Sponsor have charged the Company for support charges under the administrative support agreement and other reimbursable expenses incurred in connection the Company’s

~~Table of Contents~~

~~operations. As of September 30, 2021, the Company owed the Sponsor an aggregate~~

~~of $126,065, comprised of administrative support fees of $60,000 and other reimbursements of $66,065.~~

Administrative Support Agreement

Commencing on the date of the IPO, the Company has agreed to pay the Sponsor a total of $10,000 per month for office space and administrative support services. Upon completion of the Initial Business Combination or the Company’s liquidation, the Company will cease paying these monthly fees. For the three months ended September 30, 2021 and the period from January 27, 2021 (inception) to September 30, 2021, the Company incurred $30,000 and $62,000 of administrative support expense, respectively.

Working Capital Loans

In addition, in order to finance transaction costs in connection with a Business Combination, the initial ~~shareholders~~stockholders or an affiliate of the initial ~~shareholders~~stockholders or certain of the Company’s directors and officers may, but are not obligated to, loan the Company funds as may be required (“Working Capital Loans”). If the Company completes a Business Combination, the Company would repay the Working Capital Loans out of the proceeds of the Trust Account released to the Company. Otherwise, the Working Capital Loans would be repaid only out of funds held outside the Trust Account. In the event that a Business Combination does not close, the Company may use a portion of the proceeds held outside the Trust Account to repay the Working Capital Loans, but no proceeds held in the Trust Account would be used to repay the Working Capital Loans. Except for the foregoing, the terms of such Working Capital Loans, if any, have not been determined and no written agreements exist with respect to such loans. The Working Capital Loans would either be repaid upon consummation of a Business Combination, without interest, or, at the lender’s discretion, up to $1,500,000 of such Working Capital Loans may be convertible into warrants of the post-Business Combination entity at a price of $1.50 per warrant. The warrants would be identical to the Private Placement Warrants. As of ~~September 30,~~March 31, 2021, the Company had 0 outstanding borrowings under the Working Capital Loans.

Note 7—7 — Commitments & Contingencies

Registration Rights

The holders of the Founder Shares, Private Placement Warrants and any ~~Warrants~~warrants that may be issued on conversion of Working Capital Loans (and any Class A ordinary shares issuable upon the exercise of the Private Placement Warrants or ~~Warrants~~warrants issued upon conversion of the Working Capital Loans and upon conversion of the Founder Shares) will be entitled to registration rights pursuant to a registration rights agreement to be signed prior to or on the Effective Date requiring the Company to register such securities for resale (in the case of the Founder Shares, only after conversion to the Class A ordinary shares). The holders of these securities will be entitled to make up to three demands, excluding short form registration demands, that the Company registers such securities. In addition, the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent to the completion of the initial Business Combination and rights to require the Company to register for resale such securities pursuant to Rule 415 under the Securities Act. The Company will bear the expenses incurred in connection with the filing of any such registration statements.

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)

Underwriting and Marketing Agreement

The Company has granted the

underwriter

45-day

option from March 25, 2021 to purchase up to an additional 3,000,000 Units to cover over-allotments. On May 7, 2021, the underwriter’s over-allotment option expired unexercised.

On March 25, 2021, the Company paid a fixed underwriting

discount

of $0.20 per Unit, or $4,000,000 in the aggregate. Additionally, the underwriter and TowerBrook Financial, L.P. ~~will assist the Company in holding~~

~~Table of Contents~~

meetings with its shareholders to discuss the potential Business Combination and the target business’ attributes, introduce the Company to potential investors that are interested in purchasing the Company’s securities in connection with a Business Combination, assist the Company in obtaining shareholder approval for the Business Combination and assist the Company with its press releases and public filings in connection with the Business Combination, for which they will be entitled to a deferred marketing fee of 3.5% ($7,000,000) of the gross proceeds of the ~~IPO~~Proposed Public Offering upon the completion of the Company’s initial Business Combination.

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)

Note ~~8—Shareholders’~~8 — Stockholder’s Equity

Preference Shares

—The Company is authorized to issue a total of 5,000,000 preference shares at par value of $0.0001 each. At ~~September 30,~~March 31, 2021, there were 0 preference shares issued or outstanding.

Class

A Ordinary Shares

—The Company is authorized to issue a total of 500,000,000 Class A ordinary shares at par value of $0.0001 each. At ~~September 30,~~March 31, 2021, there were 0 ~~Class A ordinary~~ shares issued orand outstanding ~~excluding~~(excluding 20,000,000 shares subject to possible ~~redemption.~~redemption).

Class

B Ordinary Shares

—The Company is authorized to issue a total of 50,000,000 shares of Class B ordinary shares at par value of $0.0001 each. At ~~September 30,~~March 31, 2021, there were ~~5,000,000~~5,750,000 Class B ordinary shares issued or outstanding.

Ordinary shareholders of record are entitled to one vote for each share held on all matters to be voted on by shareholders. Except as described below, holders of Class A ordinary shares and holders of Class B ordinary shares will vote together as a single class on all matters submitted to a vote of the Company’s shareholders except as required by law. Unless specified in the Company’s amended and restated memorandum and articles of association, or as required by applicable provisions of the Companies Act (As Revised) of the Cayman Islands or applicable stock exchange rules, the affirmative vote of a simple majority of the Company’s ordinary shares that are voted is required to approve any such matter voted on by the Company’s shareholders. Approval of certain actions will require a special resolution under Cayman Islands law, and pursuant to the Company’s amended and restated memorandum and articles of association; such actions include amending the Company’s amended and restated memorandum and articles of association and approving a statutory merger or consolidation with another company. The Company’s board of directors is divided into three classes, each of which will generally serve for a term of three years with only one class of directors being elected in each year. There is no cumulative voting with respect to the election of directors, with the result that the holders of more than 50% of the shares voted for the election of directors can elect all of the directors. The Company’s shareholders are entitled to receive ratable dividends when, as and if declared by the board of directors out of funds legally available therefor. Prior to the Company’s initial Business Combination, only holders of the Company’s Founder Shares will have the right to vote on the election of directors. Holders of the Company’s public shares will not be entitled to vote on the election of directors during such time. In addition, prior to the completion of an initial Business Combination, holders of the Company’s Founder Shares may by ordinary resolution remove a member of the board of directors for any reason. The provisions of the Company’s amended and restated memorandum and articles of association governing the appointment or removal of directors prior to the Company’s initial Business Combination may only be amended by a special resolution passed by not less than

two-thirds

of the Company’s ordinary shares who attend and vote at the Company’s shareholder meeting which shall include the affirmative vote of a simple majority of the Company’s Class B ordinary shares.

Note 9—9 — Warrants

Each whole ~~Warrant~~warrant entitles the holder to purchase one Class A ordinary share at a price of $11.50 per share, subject to adjustment as discussed herein. In addition, if (x) the Company issues additional Class A ordinary shares or equity-linked securities for capital raising purposes in connection with the closing of the initial Business Combination at an issue price or effective issue price of less than $9.20 per ordinary share (with such issue ~~priceor~~price or effective issue price to be determined in good faith by the Company’s board of directors and, in the

~~Table of Contents~~

case of any such issuance to the Sponsor or its affiliates, without taking into account any Founder Shares held by the Sponsor or such affiliates, as applicable, prior to such issuance) (the “Newly Issued Price”), (y) the aggregate gross proceeds from such issuances represent more than 60% of the total equity proceeds, and interest thereon, available for the funding of the initial Business Combination on the date of the consummation of the initial Business Combination (net of redemptions), and (z) the volume weighted average trading price of the Class A ordinary shares during the 20 trading day period starting on the trading day prior to the day on which the Company consummates the initial Business Combination (such price, the “Market Value”) is below $9.20 per share, the exercise ~~priceof~~price of the Warrants will be adjusted (to the nearest cent) to be equal to 115% of the higher of the Market Value and the Newly Issued Price, the $18.00 per share redemption trigger price described below under “—Redemption of ~~Warrants~~warrants when the price per Class A ordinary share equals or exceeds $18.00” and “—Redemption of ~~Warrants~~warrants when the price per Class A ordinary shares equals or exceeds $10.00” will be adjusted (to the nearest cent) to be equal to 180% of the higher of the Market Value and the Newly Issued Price, and the $10.00 per share redemption trigger price described below under “—Redemption of ~~Warrants~~warrants when the price per Class A ordinary share equals or exceeds $10.00” will be adjusted (to the nearest cent) to be equal to the higher of the Market Value and the Newly Issued Price.

The ~~Warrants~~warrants will become exercisable on the later of 12 months from the closing of the ~~IPO~~Proposed Public Offering or 30 days after the completion of its initial Business Combination, and will expire five years after the completion of the Company’s initial Business Combination, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation.

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)

The Company has agreed that as soon as practicable, but in no event later than 20 business days after the closing of the initial Business Combination, the Company will use its commercially reasonable efforts to file with the SEC a registration statement for the registration, under the Securities Act, of the Class A ordinary shares issuable upon exercise of the Warrants, and the Company will use its commercially reasonable efforts to cause the same to become effective within 60 business days after the closing of the initial Business Combination, and to maintain the effectiveness of such registration statement and a current prospectus relating to those Class A ordinary shares until the Warrants expire or are redeemed, as specified in the warrant agreement; provided that if the Class A ordinary shares are at the time of any exercise of a warrant not listed on a national securities exchange such that they satisfy the definition of a “covered security” under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of Public Warrants who exercise their ~~Warrants~~warrants to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act and, in the event the Company so elect, the Company will not be required to file or maintain in effect a registration statement, but the Company will use its commercially ~~reasonable~~reasonably efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available. If a registration statement covering the Class A ordinary shares issuable upon exercise of the Warrants is not effective by the 60th day after the closing of the initial Business Combination, ~~Warrant~~warrant holders may, until such time as there is an effective registration statement and during any period when the Company will have failed to maintain an effective registration statement, exercise Warrants on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act or another exemption, but the Company will use its commercially ~~reasonable~~reasonably efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available. In such event, each holder would pay the exercise price by surrendering the Warrants for that number of Class A ordinary shares equal to the lesser of (A) the quotient obtained by dividing (x) the product of the number of Class A ordinary shares underlying the Warrants, multiplied by the excess of the “fair market value” ~~(as defined~~(defined below) less the exercise price of the ~~Warrants~~warrants by (y) the fair market value and (B) 0.361. The “fair market value” shall mean the volume weighted average price of the Class A ordinary shares for the 10 trading days ending on the trading day prior to the date on which the notice of exercise is received by the warrant agent.

Redemption of Warrants

when the price per Class

A ordinary share equals or exceeds $18.00.

Once the Warrants become exercisable, the Company may redeem the outstanding Warrants (except as described herein with respect to the Private Placement Warrants):

in whole and not in part;

~~Table of Contents~~

at a price of $0.01 per warrant;

upon a minimum of 30 days’ prior written notice of redemption to each Warrant holder; and

if, and only if, the closing price of the Class A ordinary shares equals or exceeds $18.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Warrant as described under the heading “Description of Securities—Warrants—Public Shareholders’ Warrants—Anti-Dilution Adjustments”) for any 20 trading days within a

~~-trading~~30-trading

day period ending three trading days before the Company sends the notice of redemption to the Warrant holders.

The Company has established the last of the redemption criterion discussed above to prevent a redemption call unless there is at the time of the call a significant premium to the Warrant exercise price. If the foregoing conditions are satisfied and the Company issues a notice of redemption of the Warrants, each Warrant holder will be entitled to exercise his, her or its Warrant prior to the scheduled redemption date. However, the price of the Class A ordinary shares may fall below the $18.00 redemption trigger price (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Warrant as described under the heading “Description of Securities—Warrants—Public Shareholders’ Warrants—Anti-dilution Adjustments”) as well as the $11.50 (for whole shares) Warrant exercise price after the redemption notice is issued.

Redemption of Warrants when the price per Class

A ordinary share equals or exceeds $10.00

. Once the Warrants become exercisable, the Company may redeem the outstanding Warrants:

in whole and not in part;

at $0.10 per Warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their Warrants on a cashless basis prior to redemption and receive that number of shares determined by reference to the table sets forth ender “Description of Securities—Warrants—Public Shareholders’ ~~Warrants��~~Warrants” based on the redemption date and the “fair market value” of the Class A ordinary shares (as defined above) except as otherwise described below; ~~and~~

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)

if, and only if, the closing price of the Class A ordinary shares equals or exceeds $10.00 per public share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Warrant as described under the heading “Description of Securities—Warrants—Public Shareholders’ Warrants—Anti-Dilution Adjustments”) for any 20 trading days within the

~~-trading~~30-trading

day period ending three trading days before the Company sends the notice of redemption to the Warrant ~~holders.~~holders; and

Note ~~10—~~10 — Share-Based Compensation

On March 12, 2021, the Company’s Sponsor transferred a total of 195,000 shares of Class B ordinary shares of the Company to individuals at a price of $0.0035 per share. Within each transfer agreement that was executed with each director, vesting provisions were defined for the transferred shares. Summarized, the provisions provided on the date of the Company’s IPO,

twenty-five

percent of the total transferred shares would vest, with an additional

twenty-five

percent vesting one year after the Company’s IPO date. The final fifty percent vests on the date the Company consummates its business combination.

The fair value of the Founder Shares on the grant date was $5.48 per share, based upon a valuation performed by the Company. The valuation performed by the Company determined the fair value of the shares on the date of grant by applying a discount based upon a) the probability of a successful business combination and b) the lack of marketability of the Founder Shares. The aggregate grant date fair value of the award amounted to $1,068,600, of which $267,150 was recorded as stock compensation expense during the period from January 27, 2021 (inception) through March 31, 2021, which represents the vesting of twenty-five percent of the transferred shares.

A summary of the restricted share award and restricted unit activity for period from January 27, 2021 (inception) through March 31, 2021 is as follows:


	Number of Shares
Granted on March 12, 2021		195,000
Forfeited		—
Vested		(48,750	)

Unvested Outstanding at March 31, 2021		146,250

A summary vesting schedule for the Company’s transferred founder’s shares can be seen below:

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)


	Amount Vested
Amount vested on March 25, 2021, the Company’s IPO date (represents 25% of shares vested or 48,750 shares)	$	267,150
Amount vesting on March 25, 2022, one year from the Company’s IPO date
(represents 25% of shares vested or 48,750 shares)		267,150
Amount vesting upon the Company’s consummation of a successful business combination (represents 50% of shares vested or 97,500 shares)		534,000

Total vesting amount	$	1,068,600

Total unrecognized compensation expense related to unvested Founder Shares at March 31, 2021 amounted to $801,450 and is expected to be recognized once defined intervals within the executed transfer agreements are met, such as the consummation of a business combination.

Note 11 — Fair Value Measurements

Fair value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction between market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:

Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;

Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and

Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

~~Table of Contents~~

The following table presents information about the Company’s assets that are measured at fair value on a recurring basis at ~~September 30,~~March 31, 2021 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

September 30,
2021

Quoted
Prices In

Active Markets
(Level 1)

Significant
Other

Observable
Inputs
(Level 2)

Significant
Other
Unobservable
Inputs
(Level 3)

Description
U.S. government securities in Trust Account    $ 200,010,548    $ 200,010,548    0      0

Liabilities:
Warrant liabilities—Public    3,866,667    3,866,667    0      0
Warrant liabilities—Private    2,513,334    0      0      2,513,334

   $ 6,380,001    $ 3,866,667    $ 0      $ 2,513,334


	March 31, 2021		Quoted Prices In Active Markets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Other Unobservable Inputs (Level 3)
Description
Liabilities:
Warrant liabilities—Public		8,800,000		—		—		8,800,000
Warrant liabilities—Private		5,720,000		—		—		5,720.000
Over-allotment liability		34,133		—		—		34,133

	$	14,554,133	$	—	$	—	$	14,554,133

The Company ~~utilized~~utilizes a Monte Carlo simulation model to value the Warrants at ~~the initial measurement date and, for the Private Placement Warrants, at~~ each ~~subsequent~~ reporting period, with changes in fair value recognized in the ~~statements~~statement of operations. The estimated fair value of the warrant liability is determined using Level 3 inputs. Inherent in a binomial options pricing model are assumptions related to expected share-price volatility, expected life, risk-free interest rate and dividend yield. The Company estimates the volatility of its ordinary shares based on historical volatility of comparable SPAC warrants that matches the expected remaining life of the Warrants. The risk-free interest rate is based on the U.S. Treasury

zero-coupon

yield curve on the grant date for a maturity similar to the expected remaining life of the Warrants. The expected life of the Warrants is assumed to be equivalent to their remaining contractual term. The dividend rate is based on the historical rate, which the Company anticipates to remain at zero.

The Company utilizes a Black-Scholes Option Pricing model to value the over-allotment liability at the initial measurement and at each reporting period, with changes in fair value recognized in the statement of ~~September 30, 2021, the Company utilized the quoted market price for the~~operations. The estimated fair value of the ~~Public Warrants,~~over-allotment liability is determined using Level 3 inputs. Inherent in an options pricing model are assumptions related to expected share-price volatility, expected life, risk-free interest rate and ~~the public warrant liabilities were transferred to Level 1.~~dividend yield.

The aforementioned warrant liabilities and/or over-allotment liability are not subject to qualified hedge accounting.

The following table provides quantitative information regarding Level 3 fair value measurements:

At

March 25,
2021 (Initial
Measurement)

At
September 30,
2021

Share price    $ 9.51 $ 10.00
Strike price    $ 11.50 $ 11.50
Term (in years)    5.00 5.00
Volatility    30.0 % 11.0 %
Risk-free rate    1.26 % 1.15 %
Dividend yield    0.0 % 0.0 %

Table of Contents

TB SA ACQUISITION CORP

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(as Restated)


	At March 25, 2021 (Initial Measurement)			At March 31, 2021
Warrant Liabilities
Stock price	$	9.51		$	9.37
Strike price	$	11.50		$	11.50
Term (in years)		5.00			5.00
Volatility		30.0	%		40.0	%
Risk-free rate		1.26	%		1.38	%
Dividend yield		0.0	%		0.0	%

Over-Allotment Liability
Unit price	$	9.75		$	9.85
Exercise price	$	10.00		$	10.00
Term (in years)		0.12			0.11
Volatility		4.48	%		4.48	%
Risk-free rate		0.025	%		0.010	%
Dividend yield		0.0	%		0.0	%

The following table presents the changes in the fair value of Level 3 liabilities:

Warrant

Liabilities

Fair value as of January 27, 2021    $ 0
Initial measurement on March 25, 2021    15,070,000
Change in fair value    (550,000 )

Fair value as of March 31, 2021    14,520,000
Change in fair value    (3,519,999 )
Transfer of public warrant liabilities to Level 1    (6,666,667 )

Fair value as of June 30, 2021    4,333,334
Change in fair value    (1,820,000 )

Fair value as of September 30, 2021    $ 2,513,334


	Warrant Liabilities			Over-Allotment Liability
Fair value as of January 27, 2021	$	—		$	—
Initial measurement on March 25, 2021		15,070,000			10,676
Change in fair value		(550,000	)		23,456

Fair value as of March 31, 2021	$	14,520,000		$	34,132

There were 0 transfers to/from Levels 1, 2 and 3 are recognized at the end of the reporting period in which a change in valuation technique or methodology occurs.

Note ~~11—~~12 — Subsequent Events

The Company evaluated subsequent events and transactions that occurred after the balance sheet date through the date that the financial statements were issued. Based upon this review, the Company did not identify any subsequent events that would have required adjustment or disclosure in the financial statements.

Table of Contents

~~Item 2.~~

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Results of Operations and Known Trends or Future Events

We have neither engaged in any operations nor generated any revenues to date. Our only activities since inception have been organizational activities, those necessary to prepare for our Initial Public Offering and identifying a target company for our initial Business Combination. We do not expect to generate any operating revenues until after completion of our initial Business Combination. We generate

non-operating

income in the form of interest income on cash and cash equivalents held in the Trust Account. We incur expenses as a result of being a public company (for legal, financial reporting, accounting and auditing compliance), as well as for due diligence expenses.

For the ~~period from January 27, 2021 (inception) through September 30, 2021,~~three months ended, we had a net ~~income~~loss of ~~$7.7 million.~~$14,862. We ~~recorded a gain on the change in fair value of warrants of $8.7 million, offset by $0.2 million of offering costs allocated to warrants and $0.8 million~~incurred $40,802 of formation and operating costs consisting mostly of general and administrative expenses.

~~For~~As a result of the ~~three months ended September 30, 2021,~~restatement described in Note 2 to the financial statements included herein, we ~~had a net income~~have

re-evaluated

our application of ~~$4.2 million.~~ASC 718, “Compensation—Stock Compensation,” and note that the transfer of the Class B Ordinary shares is in the scope of ASC 718. We have, as such, recorded compensation expense related to the Founders Shares within our accompanying condensed financial statements.

In addition to our

re-evaluation

of ASC 718, we also

re-evaluated

our application of ASC 480, “Distinguishing Liabilities from Equity,” for the underwriter’s over-allotment option, of which we recorded a ~~gain~~liability and changed in value of the over-allotment liability within the condensed financial statements.

Furthermore, we determined that the previous valuations used to record our warrant liabilities as of March 31, 2021 were based on certain incorrect assumptions. We corrected these assumptions, which resulted in a change to the remeasured warrant liability as of March 31, 2021.

We have also

re-evaluated

the classification of the ordinary shares and determined that the ordinary shares issued during the Initial Public Offering and pursuant to the exercise of the underwriters’ overallotment can be redeemed or become redeemable subject to the occurrence of future events considered outside the Company’s control under

ASC480-10-S99.

Therefore, we concluded that the carrying value should include all ordinary shares subject to possible redemption, resulting in the ordinary shares subject to possible redemption being classified as temporary equity in its entirety. As a result, we have noted a reclassification adjustment related to temporary equity and permanent equity. This resulted in an adjustment to the initial carrying value of the ordinary shares subject to possible redemption with the offset recorded to additional

paid-in

capital (to the extent available), retained earnings (accumulated deficit) and ordinary shares.

Lastly, in connection with the change in ~~fair value~~presentation for the ordinary shares subject to redemption, we also restated our earnings per share calculation to allocate net income (loss) evenly to ordinary shares subject to redemption and those that are not subject to redemption. This presentation contemplates a Business Combination as the most likely outcome, in which case, both classes of ~~warrants~~ordinary shares participate pro rata in the income (loss) of ~~$4.6 million, offset by $0.5 million of formation and operating costs consisting mostly of general and administrative expenses.~~the Company.

Liquidity and Capital Resources

As of ~~September 30,~~March 31, 2021, we had cash outside the ~~Company had approximately $0.5 million in its operating bank account, and~~Trust Account of $2,500,001 available for working capital ~~of approximately $0.8 million.~~needs. All remaining cash held in the Trust Account isare generally unavailable for the Company’s use, prior to an initial Business Combination, and is restricted for use either in a Business Combination or to redeem ~~Class A ordinary shares.~~common stock. As of ~~September 30,~~March 31, 2021, none of the amount in the Trust Account was available to be withdrawn as described above.

Through ~~September 30,~~March 31, 2021, the Company’s liquidity needs were satisfied through receipt of $25,000 from the sale of the ~~Founder Shares~~founder shares, and the remaining net proceeds from the ~~consummation~~Initial Public Offering and the sale of Private Placement Warrants.

The Company anticipates that the $2,500,001 outside of the ~~Private Placement not held in~~Trust Account as of March 31, 2021, will be sufficient to allow the ~~Trust Account. In addition, in order~~Company to ~~finance transaction costs in connection with~~operate for at least the next 12 months, assuming that a Business Combination ~~the Sponsor or an affiliate of the Sponsor, or certain of the officers and directors may, but are~~is not ~~obligated to, provide the Company with working capital loans. As of September 30, 2021, there were no amounts outstanding under any working capital loan.~~

consummated during that time. Until consummation of our initial Business Combination, the Company will be using the funds not held in the Trust Account, and any additional Working Capital Loans (as defined in Note 6 to our financial statements) from the initial ~~shareholders,~~stockholders, the Company’s officers and directors, or their respective affiliates (which is described in Note 6 to our financial statements), for identifying and evaluating prospective acquisition candidates, performing business due diligence on prospective target businesses, traveling to and from the offices, plants or similar locations of prospective target businesses, reviewing corporate documents and material agreements of prospective target businesses, selecting the target business to acquire and structuring, negotiating and consummating the initial Business Combination.

The Company does not believe it will need to raise additional funds in order to meet the expenditures required for operating its business. However, if the Company’s estimates of the costs of undertaking

in-depth

due diligence and negotiating a Business Combination is less than the actual amount necessary to do so, the Company may have insufficient funds available to operate its business prior to the initial Business Combination.

~~These conditions~~ Moreover, the Company will need to raise ~~substantial doubt about the Company’s ability to continue as a going concern until the earlier~~additional capital through loans from its Sponsor, officers, directors, or third parties. None of the ~~consummation~~Sponsor, officers or directors are under any obligation to advance funds to, or to invest in, the Company. If the Company is unable to raise additional capital, it may be required to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of ~~a Business Combination or one year from~~its business plan, and reducing overhead expenses. The Company cannot provide any assurance that new financing will be available to it on commercially acceptable terms, if at all.

Contractual Obligations

Other than the ~~issuance date of the financial statements. These financial statements~~below, we do not ~~include~~have any ~~adjustments relating to the recovery of the recorded~~long-term debt obligations, capital lease obligations, operating lease obligations, purchase obligations or long-term liabilities.

2326

Table of Contents

~~assets or~~

Administrative Services Agreement

Commencing on March 25, 2021, the ~~classification~~date the Company’s securities were first listed on the Nasdaq through the earlier of consummation of the ~~liabilities that might be necessary should~~initial Business Combination or our liquidation, the Company ~~be unable~~began to ~~continue as a going concern.~~reimburse the Sponsor for office space, secretarial and administrative services provided to the Company in the amount of $10,000 per month.

~~Derivative Warrant Liabilities~~Registration and Shareholder Rights

The holders of the Founder Shares, Private Placement Warrants and warrants that may be issued upon conversion of working capital loans (and any shares of ordinary share issuable upon the exercise of the Private Placement Warrants or warrants issued upon conversion of the working capital loans and upon conversion of the Founder Shares) will be entitled to registration rights pursuant to a registration rights agreement to be signed prior to or on the effective date of the Proposed Public Offering requiring us to register such securities for resale (in the case of the Founder Shares, only after conversion to shares of Class A ordinary stock). The holders of these securities will be entitled to make up to three demands, excluding short form registration demands, that we register such securities. In addition, the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent to our completion of the initial Business Combination and rights to require us to register for resale such securities pursuant to Rule 415 under the Securities Act. However, the registration rights agreement provides that no sales of these securities will be effected until after the expiration of the applicable

lock-up

period, as described herein. We will bear the expenses incurred in connection with the filing of any such registration statements.

Underwriting Agreement

We granted the underwriter

a 45-day option

from March 25, 2021 to purchase up to 3,000,000 additional Public Shares to cover over-allotments, if any, at the Initial Public Offering price less the underwriting discounts and commissions.

The underwriter was paid a cash underwriting discount of $0.20 per Unit, or $4.0 million in the aggregate, paid upon the closing of the Initial Public Offering.

Marketing Agreement

The underwriter and Towerbook Financial, L.P., will assist the Company in holding meetings with its shareholders to discuss the potential Business Combination and the target business’ attributes, introduce the Company to potential investors that are interested in purchasing the Company’s securities in connection with a Business Combination, assist the Company in obtaining shareholder approval for the Business Combination and assist the Company with its press releases and public filings in connection with the Business Combination, for which they will be entitled to a deferred marketing fee of 3.5% ($7,000,000) of the gross proceeds of the IPO upon the completion of the Company’s initial Business Combination.

Critical Accounting Policies

Management’s discussion and analysis of our results of operations and liquidity and capital resources are based on our financial information. We ~~do not use derivative instruments~~describe our significant accounting policies in Note 3 – Significant Accounting Policies, of the Notes to ~~hedge exposures~~Financial Statements included in this Report. Our financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). Certain of our accounting policies require that management apply significant judgments in defining the appropriate assumptions integral to ~~cash flow, market, or foreign currency risks. We evaluate all~~financial estimates. On an ongoing basis, management reviews the accounting policies, assumptions, estimates and judgments to ensure that our financial statements are presented fairly and in accordance with U.S. GAAP. Judgments are based on historical experience, terms of existing contracts, industry trends and information available from outside sources, as appropriate. However, by their nature, judgments are subject to an inherent degree of uncertainty, and, therefore, actual results could differ from our estimates

Use of Estimates

The preparation of our financial ~~instruments, including issued stock purchase warrants,~~statements in conformity with GAAP requires us to ~~determine~~make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.

Making estimates requires us to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which we considered in formulating its estimate, could change in the near term due to one or more future confirming events. One of the more significant accounting estimates included in these financial statements is the determination of the fair value of the warrant liabilities. Such estimates may be subject to change as more current information becomes available and, accordingly, the actual results could differ significantly from those estimates.

Class A Ordinary Shares Subject to Possible Redemption

All of the 20,000,000 Class A ordinary shares sold as part of the Units in the IPO contain a redemption feature which allows for the redemption of such public shares in connection with the Company’s liquidation or if ~~such instruments are derivatives~~there is a shareholder vote or ~~contain features that qualify~~tender offer in connection with the Business Combination and in connection with certain amendments to the amended and restated memorandum and articles of association. In accordance with

ASC480-10-S99,

redemption provisions not solely within our control require ordinary shares subject to redemption to be classified outside of permanent equity. Therefore, all Class A ordinary shares have been classified outside of permanent equity.

We recognize changes in redemption value immediately as ~~embedded derivatives, pursuant~~they occur and adjust the carrying value of redeemable ordinary shares to ~~ASC 480 and ASC 815. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is reassessed~~equal the redemption value at the end of each reporting period. Increases or decreases in the carrying amount of redeemable ordinary shares are affected by charges against additional paid in capital to the extent available and accumulated deficit.

Table of Contents

Warrant Liabilities

We account for the warrants issued ~~an aggregate of 11,000,000 Warrants~~ in connection with our Initial Public Offering ~~and Private Placement, which are recognized as derivative liabilities~~ in accordance with the guidance contained in ASC

~~815-40.~~

815 under which the warrants do not meet the criteria for equity treatment and must be recorded as liabilities. Accordingly, we ~~recognize~~classify the ~~Warrants~~warrants as liabilities at their fair value using a Monte-Carlo simulation approach and adjust the ~~instruments~~warrants to fair value at each reporting period. ~~The liabilities are~~This liability is subject to ~~remeasurement~~

re-measurement

at each balance sheet date until exercised, and any change in fair value is recognized in ~~the Company’s~~our statements of operations.

Over-Allotment Liability

We granted the underwriters a

45-day

option at the Initial Public Offering date to purchase up to 3,000,000 additional Units to cover over-allotments. The over-allotment option was evaluated under ASC 480 “Distinguishing Liabilities from Equity.” We concluded that the underlying transaction (Units which include redeemable shares and warrants) of the over-allotment option embodies an obligation to repurchase the issuer’s equity shares. Accordingly, the option was fair valued and recorded as a liability at issuance date and

re-valued

at March 31, 2021.

Share-Based Compensation

The Company accounts for stock awards in accordance with ASC 718, “Compensation—Stock Compensation,” which requires that all equity awards be accounted for at their “fair value.” Fair value is measured on the date of grant by applying a discount based upon a) the probability of a successful business combination and b) the lack of marketability of the Founder Shares.

Net Income Per Ordinary Share

We have two classes of shares, which are referred to as Class A ordinary shares and Class B ordinary shares. Earnings and losses are shared pro rata between the two classes of shares. The 11,000,000 potential common shares for outstanding warrants to purchase our shares were excluded from diluted net income per share for the period from January 27, 2021 (inception) through March 31, 2021, because the warrants are contingently exercisable, and the contingencies have not yet been met. As a result, diluted net income per ordinary share is the same as basic net income per ordinary share for the periods presented.

Offering Costs

We comply with the requirements of FASB ASC

340-10-S99-1and

SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering.” Offering costs consist principally of professional and registration fees incurred through the balance sheet date that are related to the Public Offering and that were charged to shareholders’ equity upon the completion of the IPO. Accordingly, on March 31, 2021, offering costs totaling $4,772,041 have been charged to shareholders’ equity (consisting of $4,000,000 of underwriting fees and $772,041 of other offering costs). Of the total transaction costs, $233,453 was reclassified to expense as anon-operating expense in the statement of operations, with the rest of the offering cost charged to temporary equity. The transaction costs were allocated based on the relative fair value basis, compared to the total offering proceeds, between the fair value of ~~Warrants~~the public warrant liabilities and the Class A ordinary shares.

Recent Accounting Standards

In August 2020, the FASB issued Accounting Standards Update (“ASU”)

2020-06,

Debt—Debt with Conversion and Other Options (Subtopic

470-20)

and ASC

815-40

(“ASU

2020-06”)

to simplify accounting for certain financial instruments. ASU

2020-06

eliminates the current models that require separation of beneficial conversion and cash conversion features from convertible instruments and simplifies the derivative scope exception guidance pertaining to equity classification of contracts in ~~connection~~an entity’s own equity. The new standard also introduces additional disclosures for convertible debt and freestanding instruments that are indexed to and settled in an entity’s own equity. ASU

2020-06

amends the diluted earnings per share guidance, including the requirement to use the

if-converted

method for all convertible instruments. ASU 2020- is effective for fiscal years beginning after December 15, 2023 and should be applied on a full or modified retrospective basis, with ~~our Initial Public Offering and Private Placement has been estimated using Monte Carlo simulations at~~early adoption permitted beginning on January 1, 2021. The Company is currently assessing the ~~initial measurement date and, for the Private Placement Warrants, as~~impact, if any, that ASU

2020-06

would have on its financial position, results of ~~each subsequent measurement date. As of September 30, 2021, the Public Warrants are valued at the quoted market price.~~operations or cash flows.

Management does not believe that any other recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on our financial statements.

~~Item 3.~~

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are a smaller reporting company as defined by Rule

12b-2

of the Exchange Act and are not required to provide the information otherwise required under this item. As of ~~September 30,~~March 31, 2021, we were not subject to any market or interest rate risk. Following the consummation of our Initial Public Offering, the net proceeds received into the Trust Account have been invested in U.S. government securities with a maturity of 185 days or less or in money market funds that meet certain conditions under Rule

2a-7

under the Investment Company Act, that invest only in direct U.S. government treasury obligations. Due to the short-term nature of these investments, we believe there will be no associated material exposure to interest rate risk.

We have not engaged in any hedging activities since our inception and we do not expect to engage in any hedging activities with respect to the market risk to which we are exposed.

~~Item 4.~~

Table of Contents

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Disclosure controls ~~and procedures~~ are ~~controls and other~~ procedures that are designed ~~to ensure~~with the objective of ensuring that information required to be disclosed in our reports filed ~~or submitted~~ under the Exchange Act, such as this Report, is recorded, processed, summarized, and reported within the time ~~periods~~period specified in the SEC’s rules and forms. Disclosure controls ~~and procedures include, without limitation, controls and procedures~~are also designed ~~to ensure~~with the objective of ensuring that such information ~~required to be disclosed in company reports filed or submitted under the Exchange Act~~ is accumulated and communicated to our management, including the chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure.

~~As required by Rules~~

~~13a-15~~

~~and~~

~~15d-15~~

~~under~~ Our management evaluated, with the ~~Exchange Act,~~participation of our ~~management carried out an evaluation of~~principal executive officer and principal financial and accounting officer (our “Certifying Officers”), the effectiveness ~~of the design and operation~~ of our disclosure controls and procedures as of ~~September 30, 2021.~~March 31, 2021, pursuant to Rule

13a-15(b)

under the Exchange Act. Based upon ~~this~~that evaluation, ~~management~~our Certifying Officers concluded that, ~~during the period covered by this report,~~as of March 31, 2021, our disclosure controls and procedures ~~(as defined in Rules~~

~~13a-15(e)~~

~~and~~

~~15d-~~

~~15(e) under the Exchange Act)~~ were not effective due to the ~~previous~~ material ~~weakness~~weaknesses in our internal ~~control~~controls over financial reporting ~~described in Item 4. Controls~~relating to the accounting treatment and ~~Procedures included~~valuation for complex financial instruments.

In light of these material weaknesses, we have made control improvements, including enhancing the efficacy of our review processes to identify and appropriately apply applicable accounting requirements to better evaluate and understand the nuances of the accounting standards that apply to the treatment and reporting of contingent and contractual arrangements, complex financial instruments and accrued liabilities in our ~~Quarterly Report on Form~~

~~10-Q~~

~~as filed~~financial statements. Our plans at this time also include providing enhanced access to accounting literature, research materials and documents and increased communication among our management and third-party professionals with ~~the SEC on June 1, 2021~~whom we consult regarding contingent and ~~described further~~contractual arrangements, complex financial instruments and accrued liabilities accounting applications. Furthermore, in ~~Item 4. Controls and Procedures in our Quarterly Report on Form~~

~~10-Q~~

~~as filed with the SEC on August 24, 2021, and due to the restatements of our March 25, 2021, March 31, 2021, and June 30, 2021~~

~~Table of Contents~~

financial statements (the “restatements”) regarding the classification of redeemable Class A Shares, as described below, which combined, constitutes a material weakness in our internal control over financial reporting. In light of this material weakness, we performed additional analysis as deemed necessary to ensure that our ~~unaudited interim~~ financial statements were prepared in accordance with ~~U.S. generally accepted accounting principles.~~GAAP. Accordingly, management believes that the financial statements included in this ~~Quarterly~~ Report ~~on Form~~

~~10-Q~~

present fairly in all material respects our financial position, results of operations and cash flows for the ~~period~~periods presented. We continue to evaluate steps to remediate the identified material weakness. These remediation measures may be time consuming and costly and there is no assurance that these initiatives will ultimately have the intended effects.

~~Regarding~~

We do not expect that our disclosure controls and procedures will prevent all errors and all instances of fraud. Disclosure controls and procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the ~~restatements to the March 31, 2021, and June 30, 2021 quarterly financial statements included in the Company’s Form~~

~~10-Qs,~~

~~as filed with the SEC on June 1, 2021 and August 24, 2021, respectively, as well as the Company’s balance sheet included on the Company’s Form~~

~~8-K,~~

~~as filed with the SEC on March 31, 2021, and restated on the Form~~

~~10-Q~~

~~filed with the SEC on June 1, 2021, and further revised on the Form~~

~~10-Q~~

~~filed with the SEC on August 24, 2021, certain redemption provisions not solely within the control~~objectives of the ~~Company require ordinary shares subject~~disclosure controls and procedures are met. Further, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and the benefits must be considered relative to ~~redemption to be classified outside of permanent equity. The Company had previously classified a portion~~their costs. Because of the ~~Class A ordinary shares~~inherent limitations in ~~permanent equity.~~all disclosure controls and procedures, no evaluation of disclosure controls and procedures can provide absolute assurance that we have detected all our control deficiencies and instances of fraud, if any. The ~~Company restated~~design of disclosure controls and procedures also is based partly on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its ~~financial statements to classify~~stated goals under all Class A ordinary shares as temporary equity and any related impact, as the threshold in its charter would not change the nature of the underlying shares as redeemable and thus would be required to be disclosed outside of permanent equity.potential future conditions.

~~It is noted that the~~

~~non-cash~~

adjustments to the financial statement do not impact the amounts previously reported for our cash and cash equivalents or total assets. In light of this material weakness, we performed additional analysis as deemed necessary to ensure that our unaudited interim financial statements were prepared in accordance with U.S. generally accepted accounting principles.

Changes in Internal Control over ~~Financial~~Fi

nancial Reporting

~~There were~~Except as noted above, there was no ~~changes~~change in our internal control over financial reporting (as such term is defined in Rules

13a-15(f)

and

15d-15(f)

of the Exchange Act) that occurred during the ~~three months~~period ended ~~September 30,~~March 31, 2021 covered by this ~~Quarterly Report on Form~~

~~10-Q,~~Form10-K

that ~~have~~has materially affected, or ~~are~~is reasonably likely to materially affect, our internal control over financial reporting. ~~Management has identified~~

Management’s Report on Internal Controls Over Financial Reporting

This Report does not include a material weakness in internal controls related to the accounting for complex financial instruments, as described above. In response, we have devoted, and plan to continue to devote, significant effort and resources to the remediation and improvementreport of ~~our~~management’s assessment regarding internal control over financial ~~reporting. While we have processes~~reporting or an attestation report of our independent registered public accounting firm due to ~~identify and appropriately apply applicable accounting requirements, we plan to further enhance our system~~a transition period established by rules of ~~evaluating and implementing~~ the complex accounting standards that apply to our financial statements. Our plans at this time include providing enhanced access to accounting literature, research materials and documents and increased communication among our personnel and third-party professionals with whom we consult regarding complex accounting issues.SEC for newly public companies.

2529

Table of Contents

PART II—OTHER INFORMATION

~~Item 1.~~

Item 1. Legal Proceedings

None.

~~Item 1A.~~

Item 1A. Risk Factors

As of the date of this Quarterly Report on Form

10-Q,

there have been no material changes to the risk factors disclosed in our final prospectus filed with the SEC on March 22, 2021. We may disclose changes to such factors or disclose additional factors from time to time in our future filings with the SEC.

~~Item 2.~~

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Unregistered Sales of Equity Securities

On February 1, 2021, the Sponsor paid $25,000 to cover certain costs of the Company in consideration of 7,187,500 Class B ordinary shares, par value $0.0001 ~~per share~~ (the “Founder Shares”). On March 22, 2021, the Sponsor transferred an aggregate of 195,000 Founder Shares to the Company’s other initial shareholders. The issuance was made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act. On March 22, 2021, the Company effected a share surrender resulting in our initial shareholders holding 5,750,000 Founder Shares. On May 7, 2021, the underwriter of the IPO’s over-allotment option expired unexercised, resulting in the forfeiture of an additional 750,000 Founder Shares.

Simultaneously with the closing of the Initial Public Offering on March 25, 2021, the Company completed the Private Placement of an aggregate of 4,333,334 Private Placement Warrants at a price of $1.50 per Private Placement Warrant to the Sponsor, generating proceeds of $6.5 million. The issuance was made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act.

Use of Proceeds

Of the gross proceeds received from the Initial Public Offering and the sale of the Private Placement Warrants, $200,000,000 was placed in the Trust Account. The net proceeds of the Initial Public Offering and certain proceeds from the sale of the Private Placement Warrants are invested in U.S. government treasury bills with a maturity of 180 days or less and in money market funds meeting certain conditions under Rule

2a-7

under the Investment Company Act which invest only in direct U.S. government treasury obligations.

On February 1, 2021, the Sponsor agreed to loan the Company an aggregate of up to $300,000 to cover expenses related to the Initial Public Offering pursuant to a promissory note (the “Note”). This loan was

non-interest

bearing and payable upon the earlier of December 31, 2021, or the completion of the Initial Public Offering. The Company repaid the Note in full on April 16, 2021.

The underwriter of the Initial Public Offering and TowerBrook Financial, L.P. agreed to defer $7,000,000 in marketing fees that will be payable by the Company to the underwriter of the Initial Public Offering and TowerBrook Financial, L.P. upon and concurrently with the consummation of a Business Combination.

~~Item 3.~~

Item 3. Defaults Upon Senior Securities

None.

~~Item 4.~~

Item 4. Mine Safety Disclosures

None.

Item 5. Other Information

Notice of Failure to Satisfy a Continued Listing Rule or Standard—Obligation to File Periodic Financial Reports.

On May 28, 2021, the Company received a deficiency letter from The Nasdaq Stock Market LLC (“Nasdaq”) indicating that it is not in compliance with Section 5250(c)(1) of The Nasdaq Stock Market LLC Rules regarding the Qualification, Listing and Delisting of Companies (the “Nasdaq Listing Rules”) as a result of its failure to timely file its report on Form

10-Q

for the fiscal quarter ended March 31, 2021 (the “Form

10-Q”)

with the Securities and Exchange Commission (the “Commission”) through the Commission’s EDGAR System.

On April 12, 2021, the staff of the Commission issued a public statement entitled “Staff Statement on Accounting and Reporting Considerations for Warrants Issued by Special Purpose Acquisition Companies (“SPACs”)” (the “Statement”), which clarified guidance for all SPAC-related companies regarding the accounting and reporting of their warrants. The immediacy of the effective date of the new guidance set forth in the Statement has resulted in a significant number of SPACs

re-evaluating

the accounting treatment for their warrants with their professional advisors, including auditors and other advisors responsible for assisting SPACs in the preparation of financial statements. This, in turn, has resulted in the Company’s delay in preparing and finalizing its financial statements as of and for the quarter ended March 31, 2021 and filing its Form

10-Q

with the Commission by the prescribed deadline.

Under the Nasdaq Listing Rules, the Company has 60 calendar days from the date of the deficiency letter to submit to Nasdaq a plan to regain compliance with the Nasdaq Listing Rules. The Company has filed this Form

10-Q

to cure its filing deficiency and regain compliance with the Nasdaq Listing.

Table of Contents

~~Item 5.~~

~~Other Information~~

~~None.~~

~~Item 6.~~

Item 6. Exhibits

The following exhibits are filed as part of, or incorporated by reference into, this Quarterly Report on Form

10-Q.


No.		Description of Exhibit


31.1*		Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules13a-14(a)and15(d)-14(a),as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2*		Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules13a-14(a)and15(d)-14(a),as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1**		Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as ~~added by~~adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2**		Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as ~~added by~~adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.INS*		XBRL Instance Document

101.CAL*		XBRL Taxonomy Extension Calculation Linkbase Document

101.SCH*		XBRL Taxonomy Extension Schema Document

101.DEF*		XBRL Taxonomy Extension Definition Linkbase Document

101.LAB*		XBRL Taxonomy Extension Labels Linkbase Document

101.PRE*		XBRL Taxonomy Extension Presentation Linkbase Document

~~104~~104*		~~Cover Page Interactive Data File (embedded within~~The cover page for the Company’s Quarterly Report on Form 10-Q has been formatted in Inline XBRL ~~document)~~and contained in Exhibit 101

*	Filed herewith.

These certifications are furnished to the SEC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.

2731

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized on this ~~22nd~~

fourteenth

day of ~~November, 2021.~~June, 2022.


TB SA ACQUISITION CORP

/s/ Andrew Rolfe
Name: Andrew Rolfe
Title: Chief Executive Officer
(Principal Executive Officer)

/s/ James Crawley
Name:		James Crawley
Title:		Chief Financial Officer
~~(Principal~~		(Principal Financial and
		Accounting Officer)

2832


Cayman Islands	001-40260	N/A
(State or other jurisdiction of incorporation or organization)	(Commission File Number)	(I.R.S. Employer Identification No.)


PO Box 1093, Boundary Hall Cricket Square Grand Cayman, Cayman Islands				KY ~~1-1102~~KY1-1102
(Address of principal executive offices)				(Zip Code)


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Units, each consisting of one Class A ordinary share, $0.0001 par value, and one-third of one redeemable warrant to acquire one Class A ordinary share	TBSAU	The NASDAQ Stock Market LLC
Class A ordinary shares included as part of the units	TBSA	The NASDAQ Stock Market LLC
Redeemable warrants, each warrant exercisable for one Class A ordinary share, each at an exercise price of $11.50 per share	TBSAW	The NASDAQ Stock Market LLC

	September 30, 2021
Assets
Current assets:
Cash	$	486,626		$	2,500,001
Prepaid expenses		574,903			1,111,665

Total current assets		1,061,529			3,611,666
Cash held in Trust account		200,010,548
Prepaid expenses, non-current		263,055
Cash Held in Trust account					200,000,000

Total assets	$	201,335,132			203,611,666

Liabilities and Shareholders’ Deficit
Current liabilities:
Accounts payable and accrued expenses	$	167,000		$	1,765,967
Due to related party		126,065
Over-allotment liability					34,133
Promissory note – related party					133,541

Total current liabilities		293,065			1,933,641
Warrant liabilities		6,380,001
Warrant Liabilities					14,520,000

Total liabilities		6,673,066			16,453,641

Commitments and Contingencies		0
Commitments
Class A ordinary shares subject to possible redemption, 20,000,000 shares at redemption value of $10.00 per share		200,000,000			200,000,000
Shareholders’ Deficit:
Shareholders’ deficit:
Preference shares, $0.0001 par value; 5,000,000 shares authorized; NaN issued and outstanding		0			—
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; NaN issued and outstanding (excluding 20,000,000 shares subject to possible redemption)		0
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 5,000,000 shares issued and outstanding		500
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; 0 shares issued and outstanding (excluding 20,000,000 shares subject to possible redemption) at March 31, 2021					—
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 5,750,000 shares issued and outstanding					575
Additional paid-in capital		0			267,150
Accumulated deficit		(5,338,434	)		(13,109,700	)

Total shareholders’ deficit		(5,337,934	)		(12,841,975	)

Total Liabilities and Shareholders’ Deficit	$	201,335,132
Total liabilities and shareholders’ deficit				$	203,611,666


		Page
PART I. FINANCIAL INFORMATION

Item 1.	Financial Statements (Unaudited)		15
	Unaudited Condensed Balance Sheet as of ~~September 30,~~March 31, 2021 (as restated)		15
	Unaudited Condensed ~~Statements~~Statement of Operations ~~for the three months ended September 30, 2021 and~~ for the period from January 27, 2021 (inception) through ~~September 30,~~March 31, 2021 (as restated)		26
	Unaudited Condensed Statement of Changes in Shareholders’ Deficit for the period ~~from~~ January 27, 2021 (inception) through ~~September 30,~~March 31, 2021 (as restated)		37
	Unaudited Condensed Statement of Cash Flows for the period ~~from~~ January 27, 2021 (inception) through ~~September 30,~~March 31, 2021 (as restated)		48
	Notes to Unaudited Condensed Financial Statements (as restated)		59
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		2326
Item 3.	Quantitative and Qualitative Disclosures About Market Risk		2428
Item 4.	Controls and Procedures		2429

PART II. OTHER INFORMATION
~~Item 1.~~	~~Legal Proceedings~~
26
Item ~~1A.~~1.	~~Risk Factors~~Legal Proceedings		2630
Item 2.1A.	Risk Factors		30
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds from Registered Securities		2630
Item 3.	Defaults Upon Senior Securities		2630
Item 4.	Mine Safety Disclosures		2630
Item 5.	Other Information		2730
Item 6.	Exhibits		2731

	Three Months Ended September 30, 2021			January 27, 2021 (Inception) Through September 30, 2021
Formation and operating costs	$	461,855		$	791,441

Loss from operations		(461,855	)		(791,441	)

Other Income (Expense)
Interest income		3,413			10,548
Offering expenses related to warrant issuance		0			(228,331	)
Change in fair value of warrant liabilities		4,620,000			8,689,999

Total other income		4,623,413			8,472,216

Net income	$	4,161,558		$	7,680,775

Weighted average shares outstanding of Class A ordinary share		20,000,000			15,384,615

Basic and diluted net income per share, Class A ordinary share	$	0.17		$	0.38

Weighted average shares outstanding of Class B ordinary share		5,000,000			4,898,785

Basic and diluted net income per share, Class B ordinary share	$	0.17		$	0.38


Formation and operating costs	$	40,802
Stock compensation expense		267,150

Loss from operations		(307,952	)

Other Income (Expense)
Change in fair value of over-allotment liability		(23,457	)
Change in fair value of warrant liabilities		550,000
Offering expenses related to warrant issuance		(233,453	)

Total other expense		293,090

Net loss	$	(14,862	)

Weighted average shares outstanding of Class A ordinary shares		2,187,500

Basic and diluted net loss per share, Class A ordinary shares	$	(0.00	)

Weighted average shares outstanding of Class B ordinary shares		4,609,375

Basic and diluted net loss per share, Class B ordinary shares	$	(0.00	)

	Ordinary Shares										Additional Paid-In Capital			Accumulated Deficit			Total Shareholders’ Equity (Deficit)
	Class A				Class B
	Shares		Amount		Shares			Amount
Balance as of January 27, 2021 (Inception)		0	$	0		0		$	0		$	0		$	0		$	0
Issuance of Founder Shares		—		—		5,750,000			575			24,425			—			25,000
Excess Sponsor paid over Fair value of Private Placement Warrants		—		—		—			—			563,334			—			563,334
Net income		—		—		—			—			—			280,867			280,867
Accretion of Class A ordinary shares to redemption value		—		—		—			—			(587,759	)		(13,019,284	)		(13,607,043	)

Balance as of March 31, 2021, as restated		0	$	0		5,750,000		$	575		$	0		$	(12,738,417	)	$	(12,737,842	)
Forfeiture of Founder Shares		—		—		(750,000	)		(75	)		0			75			—
Net income		—		—		—			—			—			3,238,350			3,238,350

Balance as of June 30, 2021, as restated		0	$	0		5,000,000		$	500		$	0		$	(9,499,992	)	$	(9,499,492	)
Net income		—		—		—			—			—			4,161,558			4,161,558

Balance as of September 30, 2021		0	$	0		5,000,000		$	500		$	0		$	(5,338,434	)	$	(5,337,934	)


	Ordinary Shares								Additional Paid-In Capital			Accumulated Deficit			Total Shareholders’ Deficit
	Class A				Class B
	Shares		Amount		Shares		Amount
Balance as of January 27, 2021 (Inception)		—	$	—		—	$	—	$	—		$	—		$	—
Issuance of Founder Shares		—		—		5,750,000		575		24,425			—			25,000
Excess Sponsor paid over Fair value of Private Placement Warrants		—		—		—		—		563,334			—			563,334
Remeasurement of Class A ordinary shares to redemption value		—		—		—		—		(587,759	)		(13,094,838	)		(13,682,597	)
Fair value of Founder Shares transferred to Directors		—		—		—		—		267,150						267,150
Net loss		—		—		—		—		—			(14,862	)		(14,862	)

Balance as of March 31, 2021		—	$	—		5,750,000	$	575	$	267,150		$	(13,109,700	)	$	(12,841,975	)

Cash Flows from Operating Activities:
Net income	$	7,680,775
Adjustments to reconcile net income to net cash used in operating activities:
Interest earned on Trust Account		(10,548	)
Change in fair value of warrant liabilities		(8,689,999	)
Offering costs allocated to Warrants		228,331
Changes in current assets and current liabilities:
Prepaid assets		(837,958	)
Accounts payable and accrued expenses		167,000
Due to related party		126,065

Net cash used in operating activities		(1,336,334	)

Cash Flows from Investing Activities:
Investment of cash into Trust Account		(200,000,000	)

Net cash used in investing activities		(200,000,000	)

Cash Flows from Financing Activities:
Proceeds from Initial Public Offering, net of underwriter’s discount		196,000,000
Proceeds from purchase of Private Placement Warrants by related party		6,500,001
Proceeds from issuance of Founder Shares		25,000
Proceeds from issuance of Promissory note—related party		133,541
Payment of Promissory note—related party		(133,541	)
Payments of offering costs		(702,041	)

Net cash provided by financing activities		201,822,960

Net Change in Cash		486,626
Cash—Beginning		0

Cash—Ending	$	486,626

Supplemental Disclosure of Non-Cash Financing Activities:
Initial value of Class A ordinary shares subject to possible redemption	$	200,000,000

Initial value of warrant liabilities	$	15,070,000

	For the three months ended September 30, 2021				For the period from January 27, 2021 (inception) through September 30, 2021
	Class A		Class B		Class A		Class B
Basic and diluted net income per share:
Numerator:
Allocation of net income	$	3,329,246	$	832,312	$	5,825,738	$	1,855,037
Denominator:
Weighted-average shares outstanding		20,000,000		5,000,000		15,384,615		4,898,785

Basic and diluted net income per share	$	0.17	$	0.17	$	0.38	$	0.38

	September 30, 2021		Quoted Prices In Active Markets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Other Unobservable Inputs (Level 3)
Description
U.S. government securities in Trust Account	$	200,010,548	$	200,010,548		0		0

Liabilities:
Warrant liabilities—Public		3,866,667		3,866,667		0		0
Warrant liabilities—Private		2,513,334		0		0		2,513,334

	$	6,380,001	$	3,866,667	$	0	$	2,513,334

	At March 25, 2021 (Initial Measurement)			At September 30, 2021
Share price	$	9.51		$	10.00
Strike price	$	11.50		$	11.50
Term (in years)		5.00			5.00
Volatility		30.0	%		11.0	%
Risk-free rate		1.26	%		1.15	%
Dividend yield		0.0	%		0.0	%

Large accelerated filer

Accelerated filer

Non-accelerated
filer

Smaller reporting company

Emerging growth company