UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(MARK ONE)

☒QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarter ended ~~March 31,~~September 30, 2021

☐TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number: 001-39217

GREENROSE ACQUISITION CORP.

(Exact Name of Registrant as Specified in Its Charter)

Delaware		84-2845696
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

111 Broadway

Amityville, NY 11701

(Address of principal executive offices)

(516) 346-5270

(Issuer’s telephone number)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Units, each consisting of one share of common stock and one redeemable warrant	GNRSU	~~The Nasdaq Stock Market LLC~~OTC Pink
Common stock, par value $0.0001 per share	GNRS	~~The Nasdaq Stock Market LLC~~OTCQX
Redeemable warrants, exercisable for shares of common stock at an exercise price of $11.50 per share	GNRSW	~~The Nasdaq Stock Market LLC~~OTCQB

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☒
		Emerging growth company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☒ No ☐

As of ~~May 26,~~November 22, 2021, 21,892,500 shares of common stock, par value $0.0001 per share, were issued and outstanding.

GREENROSE ACQUISITION CORP.

FORM 10-Q FOR THE QUARTER ENDED ~~MARCH 31,~~SEPTEMBER 30, 2021

TABLE OF CONTENTS

		Page

Part I. Financial Information		1
Item 1. Financial Statements		1
Condensed Consolidated Balance Sheets as of September 30, 2021 (Unaudited) and December 31, 2020 (Restated)		1
Unaudited Condensed Consolidated Statements of Operations ~~(Unaudited)~~for the Three and Nine Months Ended September 30, 2021 and 2020 (Restated)		2
Unaudited Condensed Consolidated Statements of Changes in ~~Stockholders’ Equity (Unaudited)~~Permanent Deficit for the Three and Nine Months Ended September 30, 2021 and 2020 (Restated)		3
Unaudited Condensed Consolidated Statements of Cash Flows ~~(Unaudited)~~for the Nine Months Ended September 30, 2021 and 2020 (Restated)		4
Notes to Unaudited Condensed Consolidated Financial Statements ~~(Unaudited)~~		5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		2723
Item 3. Quantitative and Qualitative Disclosures Regarding Market Risk		3128
Item 4. Controls and Procedures		3128
Part II. Other Information		3229
Item 1. Legal Proceedings		3229
Item 1A. Risk Factors		3229
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		3229
Item 3. Defaults Upon Senior Securities		3330
Item 4. Mine Safety Disclosures		3330
Item 5. Other Information		3330
Item 6. Exhibits		3331
Part III. Signatures		3432

PART I - FINANCIAL INFORMATION

Item 1. ~~Interim~~ Financial Statements.

GREENROSE ACQUISITION CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

March 31, 2021 December 31, 2020
(unaudited)
ASSETS
Current assets
Cash $ 771,521 $ 309,849
Prepaid expenses 92,644 45,096
Total Current Assets 864,165 354,945

Marketable securities held in Trust Account 173,473,184 173,656,603
TOTAL ASSETS $ 174,337,349 $ 174,011,548

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Accrued expenses $ 897,706 $ 399,999
Total Current Liabilities 897,706 399,999

Private warrants liability 1,663,200 1,980,000
Convertible promissory note, net – related party 2,523,450 1,593,605
TOTAL LIABILITIES 5,084,356 3,973,604

Commitments

Common stock subject to possible redemption 16,333,556 and 16,414,428 shares at March 31, 2021 and December 31, 2020, respectively 164,252,986 165,037,937

Stockholders’ Equity
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding — —
Common stock, $0.0001 par value; 70,000,000 shares authorized; 5,558,944 and 5,478,072 shares issued and outstanding (excluding 16,333,556 and 16,414,428 shares subject to possible redemption) at March 31, 2021 and December 31, 2020, respectively 556 548
Additional paid-in capital 7,396,384 6,611,441
Accumulated deficit (2,396,933 ) (1,611,982 )
Total Stockholders’ Equity 5,000,007 5,000,007
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 174,337,349 $ 174,011,548
September 30,
2021 December 31,
2020
(Unaudited)   (Restated)
ASSETS
Current assets
Cash $ 102,081 $ 309,849
Prepaid expenses 66,536 45,096
Total Current Assets 168,617 354,945

Marketable securities held in Trust Account 174,507,917 173,656,603
Other asset 50,000 —
TOTAL ASSETS $ 174,726,534 $ 174,011,548

LIABILITIES, TEMPORARY EQUITY AND PERMANENT DEFICIT
Current liabilities
Accrued expenses $ 2,015,264 $ 399,999
Promissory note – related party 1,095,000 —
Total Current Liabilities 3,110,264 399,999

Derivative Liability - Private Warrants 1,168,200 1,980,000
Convertible promissory note, net – related party 2,751,948 1,593,605
TOTAL LIABILITIES 7,030,412 3,973,604

Commitments

Common stock subject to possible redemption; 17,250,000 shares at redemption value at September 30, 2021 and December 31, 2020 174,457,917 173,439,148

Permanent Deficit
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding — —
Common stock, $0.0001 par value; 70,000,000 shares authorized; 4,642,500 shares issued and outstanding (excluding 17,250,000 shares subject to possible redemption) at September 30, 2021 and December 31, 2020 464 464
Additional paid-in capital — —
Accumulated deficit (6,762,259 ) (3,401,668 )
Total Permanent Deficit (6,761,795 ) (3,401,204 )
TOTAL LIABILITIES, TEMPORARY EQUITY AND PERMANENT DEFICIT $ 174,726,534 $ 174,011,548
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

GREENROSE ACQUISITION CORP.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)

Three Months Ended
March 31,

Three Months Ended
March 31,

2021 2020
(As Restated)
Operating and formation costs $ 1,176,187 $ 275,379
Loss from operations (1,176,187 ) (275,379 )

Other income:
Interest earned on marketable securities held in Trust Account 4,281 1,104,572
Interest Expense (486,338 ) (4,873 )
Change in fair value of private warrants liability 316,800 396,000
Change in fair value of Convertible promissory note, net – related party 556,493 84,391

(Loss) Income before income taxes (784,951 ) 1,304,711
Provision for income taxes — (174,457 )
Net (loss) income $ (784,951 ) $ 1,130,254

Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption 16,414,428 16,664,719

Basic and diluted net (loss) income per share. Common stock subject to possible redemption $ — $ 0.05

Basic and diluted weighted average shares outstanding, Common stock 5,478,072 4,785,228

Basic and diluted net (loss) income per share, Common stock $ (0.14 ) $ 0.06

Three Months Ended
September 30,

Nine months Ended
September 30,

2021 2020 2021 2020
(Restated)
(Restated)

Operating and formation costs $ 1,203,002 $ 436,062 $ 3,577,513 $ 985,093
Loss from operations (1,203,002 ) (436,062 ) (3,577,513 ) (985,093 )

Other (expenses) income:
Interest earned on marketable securities held in Trust Account 4,378 4,377 12,984 1,152,225
Interest Expense – Promissory Note (78,319 ) (89,662 ) (1,117,630 ) (183,222 )
Change in fair value of private warrants liabilities 277,200 (59,400 ) 811,800 930,600
Change in fair value of Convertible promissory note, net – related party 222,000 (22,676 ) 959,287 299,794
Other (expenses) income, net 425,259 (167,361 ) 666,441 2,199,397

(Loss) Income before income taxes (777,743 ) (603,423 ) (2,911,072 ) 1,214,304
Benefit from (Provision for) income taxes — 90,338 — (35,746 )
Net (loss) income $ (777,743 ) $ (513,085 ) $ (2,911,072 ) $ 1,178,558

Basic and diluted weighted average shares outstanding, Common stock 21,892,500 21,892,500 21,892,500 19,069,434

Basic and diluted net (loss) income per share, Common stock $ (0.04 ) $ (0.02 ) $ (0.13 ) $ 0.06
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

GREENROSE ACQUISITION CORP.
~~FOR THE THREE MONTHS ENDED MARCH 31, 2021~~
~~(UNAUDITED)~~
Common Stock Additional Paid-in Accumulated Total Stockholders’
Shares Amount Capital Deficit Equity
Balance – January 1, 2021
5,478,072 $ 548 $ 6,611,441 $ (1,611,982 ) $ 5,000,007

Change in value of common stock subject to possible redemption 80,872 8 784,943 - 784,951
Net loss - - - (784,951 ) (784,951 )
Balance – March 31, 2021 5,558,944 $ 556 $ 7,396,384 $ (2,396,933 ) $ 5,000,007
STATEMENTS OF CHANGES IN ~~STOCKHOLDERS’ EQUITY~~PERMANENT DEFICIT
~~YEAR~~FOR THE THREE AND NINE MONTHS ENDED ~~DECEMBER 31,~~SEPTEMBER 30, 2021
(UNAUDITED)
Common Stock Additional
Paid-in Accumulated Total
Permanent
Shares Amount Capital Deficit Deficit
Balance – January 1, 2021 (restated) 4,642,500 $ 464 $ — $ (3,401,668 ) $ (3,401,204 )

Accretion of carrying value to redemption value — — — 15,964 15,964
Net loss — — — (784,951 ) (784,951 )
Balance – March 31, 2021 (restated) 4,642,500 $ 464 $ — $ (4,170,655 ) $ (4,170,191 )

Accretion of carrying value to redemption value — — — 70,655 70,655
Net loss — — — (1,348,378 ) (1,348,378 )
Balance – June 30, 2021 (restated) 4,642,500 $ 464 $ — $ (5,448,378 ) $ (5,447,914 )

Capital contribution to Trust Account — — 569,250 — (569,250 )
Accretion of carrying value to redemption value — — (569,250 ) (536,138 ) (1,105,388 )
Net loss — — — (777,743 ) (777,743 )
Balance – September 30, 2021 4,642,500 $ 464 $ — $ (6,762,259 ) $ (6,761,795 )
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2020
(Unaudited)
Common Stock Additional Paid-in Accumulated Total Stockholders’
Shares Amount Capital Deficit Equity
Balance – January 1, 2020 4,312,500 $ 431 $ 24,569 $ (2,199 ) $ 22,801
Sale of 17,250,000 Units, net of underwriting discount and offering expenses 17,250,000 1,725 168,079,001 - 168,080,726
Sale of 330,000 Private Units, net of warrant liability 330,000 33 3,065,667 - 3,065,700
Contribution in excess of fair value of sale of 1,650,000 Private Warrants - - 478,500 - 478,500
Common stock subject to possible redemption (16,414,428 ) (1,641 ) (165,036,296 ) - (165,037,937 )
Net loss - - - (1,609,783 ) (1,609,783 )
Balance – December 31, 2020 5,478,072 $ 548 $ 6,611,441 $ (1,611,982 ) $ 5,000,007
Common Stock Additional
Paid-in Accumulated Total
Permanent
Shares Amount Capital Deficit Deficit
Balance – January 1, 2020 4,312,500 $ 431 $ 24,569 $ (2,199 ) $ 22,801
Sale of 330,000 Private Units, net of warrant liability 330,000 33 3,065,667 — 3,065,700
Contribution in excess of fair value of sale of 1,650,000 Private Warrants — — 478,500 — 478,500
Accretion of carrying value to redemption value — — (3,568,736 ) (1,739,853 ) (5,308,589 )
Net Income — — — 1,130,254 1,130,254
Balance – March 31, 2020 (restated) 4,642,500 $ 464 $ — $ (611,798 ) $ (611,334 )

Accretion of carrying value to redemption value — — — (50,849 ) (50,849 )
Net Income — — — 561,389 561,389
Balance – June 30, 2020 (restated) 4,642,500 $ 464 $ — $ (101,258 ) $ (100,794 )

Accretion of carrying value to redemption value — — — (26,315 ) (26,315 )
Net loss — — — (513,085 ) (513,085 )
Balance – September 30, 2020 (restated) 4,642,500 $ 464 $ — $ (640,658 ) $ (640,194 )
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

GREENROSE ACQUISITION CORP.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
~~THREE MONTHS ENDED MARCH 31, 2021~~(UNAUDITED)
~~(UNAUDITED)~~
Nine months Ended
September 30,
2021 2020
(Restated)
Cash Flows from Operating Activities:
Net (loss) income $ (2,911,072 ) $ 1,178,558
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
Interest earned on marketable securities held in Trust Account (12,984 ) (1,152,225 )
Interest Expense – Promissory Note 1,117,630 183,222
Change in fair value of private warrants liability (811,800 ) (930,600 )
Change in fair value of Convertible promissory note, net – related party (959,287 ) (299,794 )
Changes in operating assets and liabilities:
Prepaid expenses (21,440 ) (6,299 )
Other asset (50,000 ) —
Accrued expenses 1,615,265 235,988
Income taxes payable — 35,746
Net cash used in operating activities (2,033,688 ) (755,404 )

Cash Flows from Investing Activities:
Investment of cash in Trust Account (569,250 ) (172,500,000 )
Cash withdrawn from trust account for taxes 300,170 —
Net cash used in investing activities (269,080 ) (172,500,000 )

Cash Flows from Financing Activities:
Proceeds from sale of Units, net of underwriting discounts paid — 169,050,000
Proceeds from sale of Private Units — 3,300,000
Proceeds from sale of Private Warrants — 1,650,000
Advances from related party — 164,753
Repayment of advances from related party — (796,119 )
Proceeds from promissory note – related party 1,095,000 —
Proceeds from Convertible promissory note – related party 1,000,000 1,000,000
Payment of offering costs — (368,949 )
Net cash provided by financing activities 2,095,000 173,999,685

Net Change in Cash (207,768 ) 744,281
Cash – Beginning of period 309,849 24,970
Cash – End of period $ 102,081 $ 769,251

Non-Cash investing and financing activities:
Initial classification of common stock subject to possible redemption — $ 172,500,000
Change in value of common stock subject to possible redemption $ 1,018,769 $ 966,479
Initial classification of private warrants liability — $ 1,405,800
Initial classification of Convertible promissory note, net – related party 1,087,401 492,165
Offering costs included in accrued offering costs $ — $ —

Three Months Ended
March 31,

Three Months Ended
March 31,

2021 2020
Cash Flows from Operating Activities:
Net (loss) income
$ (784,951 ) $ 1,130,254
Adjustments to reconcile net (loss) income to net cash used in operating activities:

Interest earned on marketable securities held in Trust Account (4,281 ) (1,104,572 )
Interest Expense 486,338 4,873
Change in fair value of private warrants liability (316,800 ) (396,000 )
Change in fair value of Convertible promissory note, net – related party (556,493 ) (84,391 )
Changes in operating assets and liabilities:
Prepaid expenses (47,548 ) (43,591 )
Accrued expenses 497,707 95,782
Income taxes payable — 174,457
Net cash used in operating activities (726,028 ) (223,188 )

Cash Flows from Investing Activities:
Investment of cash in Trust Account — (172,500,000 )
Cash withdrawn from trust account for taxes
187,700 —
Net cash provided by (used in) investing activities 187,700 (172,500,000 )

Cash Flows from Financing Activities:
Proceeds from sale of Units, net of underwriting discounts paid — 169,050,000
Proceeds from sale of Private Units — 3,300,000
Proceeds from sale of Private Warrants — 1,650,000
Advances from related party — 164,753
Repayment of advances from related party — (796,119 )
Proceeds from Convertible promissory note – related party 1,000,000 1,000,000
Payment of offering costs — (355,490 )
Net cash provided by financing activities 1,000,000 174,013,144

Net Change in Cash 461,672 1,289,956
Cash – Beginning of period 309,849 24,970
Cash – End of period $ 771,521 $ 1,314,926

Non-Cash investing and financing activities:
Initial classification of common stock subject to possible redemption $ 166,647,190
Change in value of common stock subject to possible redemption $ (784,951 ) $ 1,130,784
Initial classification of private warrants liability 1,405,800
Initial classification of Convertible promissory note, net – related party 1,087,401 492,165
Offering costs included in accrued offering costs $ — $ 13,459
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
~~MARCH 31,~~SEPTEMBER 30, 2021
(Unaudited)
Note 1 — Description of Organization and Business Operations
Greenrose Acquisition Corp. (the “Company”) was incorporated in Delaware on August 26, 2019. The Company was formed for the purpose of entering into a merger, share exchange, asset acquisition, stock purchase, recapitalization, reorganization or similar business combination with one or more businesses or entities (the “Business Combination”).
The Company is an early stage and emerging growth company and, as such, the Company is subject to all of the risks associated with early stage and emerging growth companies.
On March 12, 2021, the Company entered into definitive agreements to acquire four cannabis companies. The companies are Shango Holdings Inc. (Shango), Futureworks LLC (d/b/a The Health Center), Theraplant, LLC, and True Harvest, LLC. ~~See Note 9 - Initial Business Combination for more information.~~ As part of the acquisition, the company formed wholly owned subsidiaries to effect the business combinations: i) GNRS NV Merger Sub, Inc., a Nevada corporation on March 10, 2021, ii) GNRS CT Merger Sub, LLC, a Connecticut limited liability company on March 5, 2021, iii) Futureworks Holdings, Inc. a Delaware corporation on March 11, 2021, and iv) True Harvest Holdings, Inc., a Delaware corporation on March 10, ~~2021.~~2021, (see Note 7).
As of ~~March 31,~~September 30, 2021, the Company had not commenced any operations. All activity through ~~March 31,~~September 30, 2021 relates to the Company’s formation, the initial public offering (“Initial Public Offering”), which is described below, ~~and~~ identifying a target company or companies for a Business ~~Combination.~~Combination and working towards the consummation of the Business Combination more fully described in Note 7. The Company will not generate any operating revenues until after the completion of a Business Combination, at the earliest. The Company generates non-operating income in the form of interest income from the proceeds derived from assets held in the Trust Account, interest expense from the amortization of the debt discount on our promissory note and recognizes changes in the fair value of derivative liabilities as other income (expense).
The registration statement for the Company’s Initial Public Offering was declared effective on February 10, 2020. On February 13, 2020, the Company consummated the Initial Public Offering of 15,000,000 units (the “Units” and, with respect to the shares of common stock included in the Units sold, the “Public Shares”), generating gross proceeds of $150,000,000, which is described in Note 3.4.
Simultaneously with the closing of the Initial Public Offering, the Company consummated the sale of 300,000 units (the “Private Units”) and 1,500,000 warrants (the “Private Warrants” and, together with the Private Units, the “Private Securities”) at a price of $10.00 per Private Unit and $1.00 per Private Warrant in a private placement to Greenrose Associates, LLC (the “Sponsor”) and Imperial Capital, LLC (“Imperial”), generating gross proceeds of $4,500,000, which is described in Note 4.5.
Following the closing of the Initial Public Offering on February 13, 2020, an amount of $150,000,000 ($10.00 per Unit) from the net proceeds of the sale of the Units in the Initial Public Offering and the sale of the Private Securities was placed in a trust account (the “Trust Account”) located in the United States, which will be only invested in U.S. government securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act of 1940, as amended (the “Investment Company Act”), with a maturity of 180 days or less or in any open-ended investment company that holds itself out as a money market fund selected by the Company meeting the conditions of Rule 2a-7 of the Investment Company Act of 1940, as amended (the “Investment Company Act”), as determined by the Company, until the earlier of: (i) the completion of a Business Combination or (ii) the distribution of the funds in the Trust Account to the Company’s stockholders, as described below.
On February 14, 2020, the underwriters notified the Company of their intention to exercise their over-allotment option in full. As such, on February 14, 2020, the Company consummated the sale of an additional 2,250,000 Units, at $10.00 per Unit, and the sale of an additional 30,000 Private Units, at $10.00 per Private Unit, and 150,000 Private Warrants, at $1.00 per Private Warrant, generating total gross proceeds of $22,950,000. A total of $22,500,000 of the net proceeds was deposited into the Trust Account, bringing the aggregate proceeds held in the Trust Account to $172,500,000.
Transaction costs amounted to $4,419,274 consisting of $3,450,000 of underwriting fees and $969,274 of other offering costs.
The Company’s management has broad discretion with respect to the specific application of the net proceeds of the Initial Public Offering and the sale of the Private Securities, although substantially all of the net proceeds are intended to be applied generally toward ~~consummating~~completing a Business Combination. ~~There is no assurance that the Company will be able to complete a Business Combination successfully.~~ The Company must complete a Business Combination having an aggregate fair market value of at least 80% of the assets held in the Trust Account (excluding taxes payable on income earned on the Trust Account) at the time of the agreement to enter into an initial Business Combination. The Company will only complete a Business Combination if the ~~post-transaction~~post Business Combination company owns or acquires 50% or more of the outstanding voting securities of the target or otherwise acquires a controlling interest in the target sufficient for it not to be required to register as an investment company under the Investment Company Act. There is no assurance that the Company will be able to successfully complete a Business Combination.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
~~MARCH 31,~~SEPTEMBER 30, 2021
(Unaudited)
The Company will provide its ~~holders of the outstanding Public Shares (the “public stockholders”)~~stockholders with the opportunity to redeem all or a portion of their Public Shares upon the completion of a Business Combination either (i) in connection with a stockholder meeting called to approve the Business Combination or (ii) by means of a tender offer. The decision as to whether the Company will seek stockholder approval of a Business Combination or conduct a tender offer will be made by the Company, solely in its discretion. The public stockholders will be entitled to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account ($10.00 per Public Share, plus any pro rata interest earned on the funds held in the Trust Account and not previously released to the Company to pay its franchise and income tax obligations). There will be no redemption rights upon the completion of a Business Combination with respect to the Company’s warrants.
The Company will proceed with a Business Combination if the Company has net tangible assets of at least $5,000,001 upon such consummation of a Business Combination and, if the Company seeks stockholder approval, a majority of the shares voted are voted in favor of the Business Combination. If a stockholder vote is not required by law and the Company does not decide to hold a stockholder vote for business or other legal reasons, the Company will, pursuant to its Amended and Restated Certificate of Incorporation (the “Amended and Restated Certificate of Incorporation”), conduct the redemptions pursuant to the tender offer rules of the U.S. Securities and Exchange Commission (“SEC”) and file tender offer documents with the SEC prior to completing a Business Combination. If, however, stockholder approval of the transaction is required by law, or the Company decides to obtain stockholder approval for business or legal reasons, the Company will offer to redeem shares in conjunction with a proxy solicitation pursuant to the proxy rules and not pursuant to the tender offer rules. If the Company seeks stockholder approval in connection with a Business Combination, the Company’s Sponsor and Imperial have agreed to vote their Founder’s Shares (as defined in Note 5)6), Private Shares (as defined in Note 4)5), and any Public Shares purchased during or after the Initial Public Offering in favor of approving a Business Combination and not to convert any shares in connection with a stockholder vote to approve a Business Combination or sell any shares to the Company in a tender offer in connection with a Business Combination. Additionally, each public stockholder may elect to redeem their Public Shares, without voting, and if they do vote, irrespective of whether they vote for or against the proposed ~~transaction or don’t vote at all.~~Business Combination.
The Sponsor and Imperial have agreed (a) to waive their redemption rights with respect to their Founder’s Shares, Private Shares and Public Shares held by it in connection with the completion of a Business Combination, (b) to waive their rights to liquidating distributions from the Trust Account with respect to the Founder’s Shares and Private Shares if the Company fails to consummate a Business Combination, and (c) not to propose an amendment to the Amended and Restated Certificate of Incorporation that would affect a public stockholders’ ability to convert or sell their shares to the Company in connection with a Business Combination or affect the substance or timing of the Company’s obligation to redeem 100% of its Public Shares if the Company does not complete a Business Combination, unless the Company provides the public stockholders with the opportunity to redeem their Public Shares in conjunction with any such amendment.
The Company will have until August 13, 2021 (subject to its right to extend the period of time to consummate a Business Combination for up to an additional three months if the Sponsor agrees to deposit $569,250 in the Trust Account for each one month extension) to complete a Business Combination (the “Combination Period”). See note 11 for details regarding extension of the business combination and amendments to business combination agreements. If the Company is unable to complete a Business Combination within the Combination Period, the Company will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than ten business days thereafter, redeem the Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account including interest earned on the funds held in the Trust Account and not previously released to the Company to pay franchise and income taxes, divided by the number of then outstanding Public Shares, which redemption will completely extinguish public stockholders’ rights as stockholders (including the right to receive further liquidating distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the Company’s remaining stockholders and the Company’s board of directors, dissolve and liquidate, subject (in each case of (ii) and (iii) above) to the Company’s obligations under Delaware law to provide for claims of creditors and the requirements of other applicable law. There will be no redemption rights or liquidating distributions with respect to the Company’s warrants, which will expire worthless if the Company fails to complete a Business Combination within the Combination Period.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
Extension of Business Combination
~~MARCH 31,~~
On August 11, 2021, Greenrose notified Continental Stock Transfer & Trust Company that it was exercising its option to extend the time available to consummate a Business Combination with the target businesses by an additional month, thereby extending the de-SPAC deadline from August 13, 2021 to September 13, 2021. Furthermore, in accordance with Investment Management Trust Agreement between Greenrose Acquisition Corp and Continental Stock Transfer & Trust Company, February 11, 2020, Greenrose authorized the trustees to deposit $569,250 into the trust account. The Sponsor has the right to exercise its right to extend the time available to consummate a Business Combination for up to two additional months.
~~(Unaudited)~~
On September 8, 2021, Greenrose notified Continental Stock Transfer & Trust Company that it was exercising its option to extend the time available to consummate a Business Combination with the target businesses by an additional month, thereby extending the de-SPAC deadline from September 13, 2021 to October 13, 2021. Furthermore, in accordance with Investment Management Trust Agreement between Greenrose and Continental Stock Transfer & Trust Company, dated to February 11, 2020, Greenrose authorized the trustees to deposit $569,250 into the trust account.
On October 8, 2021 and October 27, 2021, the Company extended the dates by which the Company has to consummate a business combination from October 13, 2021 to November 13, 2021 and then to November 30, 2021 (see Note 11).
In order to protect the amounts held in the Trust Account, the Sponsor has agreed to be liable to the Company if and to the extent any claims by a third party for services rendered or products sold to the Company, or a prospective target business with which the Company has discussed entering into a transaction agreement, reduce the amount of funds in the Trust Account to below $10.00 per Public Share, except as to any claims by a third party who executed a valid and enforceable agreement with the Company waiving any right, title, interest or claim of any kind they may have in or to any monies held in the Trust Account and except as to any claims under the Company’s indemnity of the underwriters of Initial Public Offering against certain liabilities, including liabilities under the Securities Act of 1933, as amended (the “Securities Act”). Moreover, in the event that an executed waiver is deemed to be unenforceable against a third party, none of the Company’s officers or directors, the Sponsor, Imperial or their respective officers, directors, shareholder or members (collectively, the “Insiders”) will be responsible to the extent of any liability for such third party claims. The Company will seek to reduce the possibility that the Insiders will have to indemnify the Trust Account due to claims of creditors by endeavoring to have all vendors, service providers, prospective target businesses or other entities with which the Company does business, execute agreements with the Company waiving any right, title, interest or claim of any kind in or to monies held in the Trust Account.

Risks and Uncertainties
Management continues to evaluate the impact of the COVID-19 pandemic and has concluded that while it is reasonably possible that the virus could have a negative effect on the Company’s financial position, results of its operations and/or search for a target company, the specific impact is not readily determinable as of the date of these financial statements. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Liquidity and Going Concern
As of ~~March 31,~~September 30, 2021, the Company had cash of ~~$771,521~~$102,081 held outside of the Trust Account, total current liabilities of ~~$847,706~~$3,110,264 which excludes franchise taxes payable of $50,000, of which such amount will be paid from interest earned on the Trust Account. For the ~~three~~nine months ended ~~March 31,~~September 30, 2021, we incurred a net loss of ~~$784,951~~$2,911,072 and used ~~$726,028~~$2,033,688 cash from operating activities.
Until the consummation of a Business Combination, the Company will be using the funds not held in the Trust Account for identifying and evaluating prospective acquisition candidates, performing due diligence on prospective target businesses, paying for travel expenditures, selecting the target business to acquire, and structuring, negotiating and consummating the Business Combination.
The Company will need to raise additional capital through loans or additional investments from its Sponsor, shareholders, officers, directors, or third parties. The Company’s officers, directors and Sponsor may, but are not obligated to, loan the Company funds, from time to time or at any time, in whatever amount they deem reasonable in their sole discretion, to meet the Company’s working capital needs. Accordingly, the Company may not be able to obtain additional financing. 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 potential transaction, and reducing overhead expenses. The Company cannot provide any assurance that new financing will be available on commercially acceptable terms, if at all. These conditions raise substantial doubt about the Company’s ability to continue as a going concern through ~~August 13,~~November 30, 2021, the date that the Company will be required to cease all operations, except for the purpose of winding up, if a Business Combination is not consummated. 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 should the Company be unable to continue as a going concern. See note 11 for details regarding extension of the business combination and additional financing.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
Senior Secured Loan
On July 30, 2021, the Company entered into a commitment letter (the “Commitment Letter”) with SunStream Bancorp Inc. (“Sunstream”), pursuant to which Sunstream committed to provide, subject to the satisfaction of customary closing conditions stipulated in the Commitment Letter, a multi-tranche senior secured loan (the “Loan”) to the Company. The proceeds of the Loan are expected to be used (i) to consummate one or more of the Company’s previously announced Business Combinations and (ii) for general working capital purposes.
The Loan consists of $78.1 million of loan principal including an initial tranche of $52.1 million (“Tranche I”) on the closing date of the Loan and second tranche of $26.0 million (“Tranche II”) available prior to the 12-month anniversary of the closing date of the Loan, in each case.
The Loan will be collateralized by a senior secured first-priority lien over all of the assets of the Company and its subsidiaries, subject to to-be-agreed upon carve-outs and exceptions. The Loan matures 48 months following the closing date of the Loan and has an interest rate, payable monthly, of 11.9% per annum on the outstanding principal. The Loan amortizes at a rate of 15.0% of outstanding principal per annum, beginning on the 24-month anniversary of the closing date of the Loan.
Tranche I of the Loan is prepayable, at Greenrose’s option, prior to the 36-month anniversary of the closing of the loan, subject to certain fees. In addition, Tranche II of the Loan is prepayable, at the Company’s option, prior to the 36-month anniversary of the Tranche II drawdown date, subject to certain fees.
The Company has also agreed to pay to Sunstream certain additional fees customary to transactions of this type.
In connection with the Loan commitments, Sunstream will be issued warrants with a five-year term to acquire additional shares of common stock of Greenrose with terms substantially similar to the warrants issued to the Company’s sponsors in connection with the initial public offering of the Company.
In addition, the Loan will be subject to the Company’s compliance with certain on-going financial covenants customary to other senior secured loans of this type, as will be negotiated by Sunstream and the Company in the course of ongoing due diligence by Sunstream prior to funding of the Loan.
In connection with the Commitment Letter, the Company and Sunstream have agreed to deal exclusively with one another until the earlier of September 30, 2021 or the closing of one or more of the Company’s previously announced Business Combinations with respect to any financing proposals similar to the financings contemplated by the Loan commitments.
Tranche I of the Loan is anticipated to close substantially simultaneously with the consummation of one or more of the Company’s previously announced Business Combinations.
The accompanying condensed consolidated financial statements have been prepared on a going-concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The accompanying condensed consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the outcome of the uncertainty related to our ability to continue as a going concern.
Note 2 — Restatement of Previously Issued Financial Statements
In connection with the preparation of the Company’s financial statements as of September 30, 2021, management identified errors made in its historical financial statements where, at the closing of the Company’s Initial Public Offering, the Company improperly valued its common stock subject to possible redemption. The Company previously determined the common stock subject to possible redemption to be equal to the redemption value, while also taking into consideration a redemption cannot result in net tangible assets being less than $5,000,001. Management determined that the Public Shares underlying the Units issued during the Initial Public Offering can be redeemed or become redeemable subject to the occurrence of future events considered outside the Company’s control. Therefore, management concluded that the redemption value should include all shares of common stock subject to possible redemption, resulting in the common stock subject to possible redemption being equal to their redemption value. As a result, management has noted a reclassification error related to temporary equity and permanent equity. This resulted in a restatement to the initial carrying value of the common stock subject to possible redemption with the offset recorded to additional paid-in capital (to the extent available), accumulated deficit and common stock. (see Note 8 for discussion of permanent equity).

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
In connection with the change in presentation for the common stock subject to redemption, the Company also restated its income (loss) per common share calculation to allocate net income (loss) evenly to all common stock. This presentation contemplates a Business Combination as the most likely outcome, in which case, all common stock share pro rata in the income (loss) of the Company.
The impact of the revision on the Company’s financial statements is reflected in the following table.
(Unaudited)
Balance Sheet as of February 13, 2020 (restated) As Previously
Reported Restatement Adjustment As Restated
Common stock subject to possible redemption $ 144,147,194 $ 5,852,806 $ 150,000,000
Common stock $ 521 $ (59 ) $ 462
Additional paid-in capital $ 5,002,212 $ (5,002,212 ) $ —
Accumulated deficit $ (2,731 ) $ (850,535 ) $ (853,266 )
Total Permanent Equity (Deficit) $ 5,000,001 $ (5,852,806 ) $ (852,805 )
Number of shares subject to possible redemption 14,414,719 581,281 15,000,000

Balance Sheet as of March 31, 2020 (restated)
Common stock subject to possible redemption $ 167,777,974 $ 5,611,341 $ 173,389,315
Common stock $ 520 $ (56 ) $ 464
Additional paid-in capital $ 3,871,432 $ (3,871,432 ) $ —
Accumulated deficit $ 1,128,055 $ (1,739,853 ) $ (611,798 )
Total Permanent Equity (Deficit) $ 5,000,007 $ (5,611,341 ) $ (611,334 )
Number of shares subject to possible redemption 16,691,744 558,256 17,250,000

Balance Sheet as of June 30, 2020 (restated)
Common stock subject to possible redemption $ 168,339,363 $ 5,100,801 $ 173,440,164
Common stock $ 514 $ (50 ) $ 464
Additional paid-in capital $ 3,310,049 $ (3,310,049 ) $ —
Accumulated deficit $ 1,689,444 $ (1,790,702 ) $ (101,258 )
Total Permanent Equity (Deficit) $ 5,000,007 $ (5,100,801 ) $ (100,794 )
Number of shares subject to possible redemption 16,745,577 504,423 17,250,000

Balance Sheet as of September 31, 2020 (restated)
Common stock subject to possible redemption $ 167,826,278 $ 5,640,201 $ 173,466,479
Common stock $ 520 $ (56 ) $ 464
Additional paid-in capital $ 3,823,128 $ (3,823,128 ) $ —
Accumulated deficit $ 1,176,359 $ (1,817,017 ) $ (640,658 )
Total Permanent Equity (Deficit) $ 5,000,007 $ (5,640,201 ) $ (640,194 )
Number of shares subject to possible redemption 16,692,005 557,995 17,250,000

Balance Sheet as of December 31, 2020 (restated)
Common stock subject to possible redemption $ 165,037,937 $ 8,401,211 $ 173,439,148
Common stock $ 548 $ (84 ) $ 464
Additional paid-in capital $ 6,611,441 $ (6,611,441 ) $ —
Accumulated deficit $ (1,611,982 ) $ (1,789,686 ) $ (3,401,668 )
Total Permanent Equity (Deficit) $ 5,000,007 $ (8,401,211 ) $ (3,401,204 )
Number of shares subject to possible redemption 16,414,428 835,572 17,250,000

Balance Sheet as of March 31, 2021 (restated)
Common stock subject to possible redemption $ 164,252,986 $ 9,170,198 $ 173,423,184
Common stock $ 556 $ (92 ) $ 464
Additional paid-in capital $ 7,396,384 $ (7,396,384 ) $ —
Accumulated deficit $ (2,396,933 ) $ (1,773,722 ) $ (4,170,655 )
Total Permanent Equity (Deficit) $ 5,000,007 $ (9,170,198 ) $ (4,170,191 )
Number of shares subject to possible redemption 16,333,556 916,444 17,250,000

Balance Sheet as of June 30, 2021 (restated)
Common stock subject to possible redemption $ 162,904,607 $ 10,447,922 $ 173,352,529
Common stock $ 568 $ (104 ) $ 464
Additional paid-in capital $ 8,744,751 $ (8,744,751 ) $ —
Accumulated deficit $ (3,745,311 ) $ (1,703,067 ) $ (5,448,378 )
Total Permanent Equity (Deficit) $ 5,000,008 $ (10,447,922 ) $ (5,447,914 )
Number of shares subject to possible redemption 16,210,346 1,039,654 17,250,000

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
~~MARCH 31,~~SEPTEMBER 30, 2021
(Unaudited)
As Previously Reported: Redeemable and Non-Redeemable Restatement Adjustment As Restated: Common Stock
Statement of Operations for the Three Month Period Ended March 31, 2020 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption 16,664,719 (16,664,719 ) —
Basic and diluted net income per share, Common stock subject to possible redemption $ 0.05 $ (0.05 ) $ —
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock 4,785,228 8,607,052 13,392,280
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock $ 0.06 $ 0.02 $ 0.08

Statement of Operations for the Three Month Period Ended June 30, 2020 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption 16,694,628 (16,694,628 ) —
Basic and diluted net income per share, Common stock subject to possible redemption $ —   $ —   $ —
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock 5,197,872 16,694,628 21,892,500
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock $ 0.10 $ (0.07 ) $ 0.03

Statement of Operations for the Six Month Period Ended June 30, 2020 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption 16,684,442 (16,684,442 ) —
Basic and diluted net income per share, Common stock subject to possible redemption $ 0.05 $ (0.05 ) $ —
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock 4,991,550 12,650,840 17,642,390
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock $ 0.16 $ (0.06 ) $ 0.10

Statement of Operations for the Three Month Period Ended September 30, 2020 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption 16,745,577 (16,745,577 ) —
Basic and diluted net income per share, Common stock subject to possible redemption $ —   $ —   $ —
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock 5,146,923 16,745,577 21,892,500
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock $ (0.10 ) $ 0.08 $ (0.02 )

Statement of Operations for the Nine Period Ended September 30, 2020 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption 16,708,896 (16,708,896 ) —
Basic and diluted net income per share, Common stock subject to possible redemption $ 0.05 $ (0.05 ) $ —
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock 5,043,719 14,025,715 19,069,434
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock $ 0.05 $ 0.01 $ 0.06

Statement of Operations for the Year Ended December 31, 2020 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption 16,704,070 (16,704,070 ) —
Basic and diluted net income per share, Common stock subject to possible redemption $ 0.05 $ (0.05 ) —
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock 5,083,127 14,695,930 19,779,057
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock $ (0.49 ) $ 0.41 $ (0.08 )

Statement of Operations for the Three Month Period Ended March 31, 2021 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption 16,414,428 (16,414,428 ) —
Basic and diluted net income per share, Common stock subject to possible redemption $ —   $ —   $ —
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock 5,478,072 16,414,428 21,892,500
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock $ (0.14 ) $ 0.10 $ (0.04 )

Statement of Operations for the Three Month Period Ended June 30, 2021 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption 16,337,862 (16,337,862 ) —
Basic and diluted net income per share, Common stock subject to possible redemption $ —   $ —   $ —
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock 5,554,638 16,337,862 21,892,500
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock $ (0.24 ) $ 0.18 $ (0.06 )

Statement of Operations for the Six Month Period Ended June 30, 2021 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption 16,375,933 (16,375,933 ) —
Basic and diluted net income per share, Common stock subject to possible redemption $ —   $ —   $ —
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock 5,516,567 16,375,933 21,892,500
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock $ (0.39 ) $ 0.29 $ (0.10 )

Statement of Changes in Permanent Equity (Deficit) for the Three Months Ended March 31, 2020 (restated)
Sale of 17,250,000 Units, net of underwriting discounts, offering costs and warrant liability $ 168,080,726 $ (168,080,726 ) $ —
Common stock subject to possible redemption $ (167,777,974 ) $ 167,777,974 $ —
Change in value of common stock subject to redemption $ 302,752 $ (302,752 ) $ —
Accretion for common stock subject to redemption amount $ —   $ (5,308,589 ) $ (5,308,589 )

Statement of Changes in Permanent Equity (Deficit) for the Three Months Ended June 30, 2020 (restated)
Change in value of common stock subject to redemption $ (561,389 ) $ 561,389 $ —
Accretion for common stock subject to redemption amount $ —   $ (50,849 ) $ (50,849 )

Statement of Changes in Permanent Equity (Deficit) for the Three Months Ended September 30, 2020 (restated)
Change in value of common stock subject to redemption $ 513,085 $ (513,085 ) $ —
Accretion for common stock subject to redemption amount $ —   $ (26,315 ) $ (26,315 )

Statement of Changes in Permanent Equity (Deficit) for the Three Months Ended December 31, 2020 (restated)
Change in value of common stock subject to redemption $ 2,788,341 $ (2,788,341 ) $ —
Accretion for common stock subject to redemption amount $ —   $ 27,331 $ 27,331

Statement of Changes in Permanent Equity (Deficit) for the Three Months Ended March 30, 2021 (restated)
Change in value of common stock subject to redemption $ 784,950 $ (784,950 ) $ —
Accretion for common stock subject to redemption amount $ —   $ 15,964 $ 15,964

Statement of Changes in Permanent Equity (Deficit) for the Three Months Ended June 30, 2021 (restated)
Change in value of common stock subject to redemption $ 1,348,380 $ (1,348,380 ) $ —
Accretion for common stock subject to redemption amount $ —   $ 70,655 $ 70,655
Non-Cash investing and financing activities: As Previously
Reported Restatement Adjustments As Restated
Statement of Cash Flows for the Period Ended March 31, 2020 (restated)
Initial classification of common stock subject to possible redemption $ 166,647,190 $ 5,852,810 $ 172,500,000
Change in value of common stock subject to possible redemption $ 1,130,784 $ (241,469 ) $ 889,315

Statement of Cash Flows for the Period Ended June 30, 2020 (restated)
Initial classification of common stock subject to possible redemption $ 166,647,190 $ 5,852,810 $ 172,500,000
Change in value of common stock subject to possible redemption $ (1,609,253 ) $ 2,549,417 $ 940,164

Statement of Cash Flows for the Period Ended September 30, 2020 (restated)
Initial classification of common stock subject to possible redemption $ 166,647,190 $ 5,852,810 $ 172,500,000
Change in value of common stock subject to possible redemption $ 1,179,088 $ (212,609 ) $ 966,479

Statement of Cash Flows for the Year Ended December 31, 2020 (restated)
Initial classification of common stock subject to possible redemption $ 166,647,190 $ 5,852,810 $ 172,500,000
Change in value of common stock subject to possible redemption $ (1,609,253 ) $ 2,548,401 $ 939,148

Statement of Cash Flows for the Period Ended March 30, 2021 (restated)
Change in value of common stock subject to possible redemption $ (784,951 ) $ 784,951 $ —

Statement of Cash Flows for the Period Ended June 30, 2021 (restated)
Change in value of common stock subject to possible redemption $ (2,133,329 ) $ 2,133,329 $ —

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
Note 23 — Summary of Significant Accounting Policies

Basis of Presentation and Consolidation

The accompanying unaudited condensed consolidated 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 10 of Regulation S-X of the SEC. We consolidate the financial statements of our wholly-owned subsidiaries and all intercompany transactions and account balances have been eliminated in consolidation. Certain information or footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed consolidated 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 consolidated 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 consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K/A for the year ended December 31, 2020 as filed with the SEC on May 27, 2021, which contains the audited financial statements and notes thereto. The Company restated the condensed consolidated financial statements for the period ended ~~March 31,~~September 30, 2020 and for the year ended December 31, 2020 in its previously filed Form 10-K. ~~Please see Note 2 to the consolidated financial statements in the Form 10-K/A for the facts and circumstance on the restatement.~~ The interim results for the three and nine months ended ~~March 31,~~September 30, 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

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 independent registered public accounting firm attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.

Further, Section 102(b)(l) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period, which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.

Use of Estimates

The preparation of the condensed consolidated financial statements in conformity with GAAP requires the Company’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. ~~Accordingly,~~One of the more significant accounting estimates included in these condensed 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.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
~~MARCH 31,~~SEPTEMBER 30, 2021
(Unaudited)

Cash and Cash Equivalents

The Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents. The Company did not have any cash equivalents as of ~~March 31,~~September 30, 2021 and December 31, 2020.

Marketable Securities Held in Trust Account

At ~~March~~September 30, 2021 and December 31, ~~2021,~~2020, substantially all of the assets held in the Trust Account were held in money market funds which are invested in U.S. Treasury securities. 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 Trust Account are included in interest earned on marketable securities held in Trust Account in the accompanying condensed statements of operations. The estimated fair values of investments held in Trust Account are determined using available market information.

Derivative Liabilities

The Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the instruments’ specific terms and applicable authoritative guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the instruments are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the instruments meet all of the requirements for equity classification under ASC 815, including whether the instruments are indexed to the Company’s own common shares and whether the instrument holders could potentially require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the instruments are outstanding.

For issued or modified instruments that meet all of the criteria for equity classification, the instruments are required to be recorded as a component of additional paid-in capital at the time of issuance. For issued or modified instruments that do not meet all the criteria for equity classification, the instruments are required to be recorded at their initial fair value on the date of issuance, and each balance sheet date thereafter. Changes in the estimated fair value of the instruments are recognized as a non-cash gain or loss on the statements of operations. The fair value of the instruments was estimated using a Black-Scholes model.

Common Stock Subject to Possible Redemption

The Company accounts for its common stock subject to possible redemption in accordance with the guidance in ~~ASC~~Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity.” Common stock subject to mandatory redemption is classified as a liability instrument and is measured at fair value. Conditionally redeemable common stock (including common stock that features redemption rights that is either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s control) is classified as temporary equity. At all other times, common stock is classified as stockholders’ equity. The Company’s common stock features certain redemption rights that are considered to be outside of the Company’s control and subject to occurrence of uncertain future events. Accordingly, common stock subject to possible redemption is presented at redemption value as temporary equity, outside of the stockholders’ equity section of the Company’s condensed consolidated balance sheets.

The Company recognizes changes in redemption value immediately as they occur and adjusts the carrying value of redeemable common stock to equal the redemption value at the end of each reporting period. Increases or decreases in the carrying amount of redeemable common stock are affected by charges against additional paid in capital and accumulated deficit.
At September 30, 2021, the common stock reflected in the condensed consolidated balance sheet and at December 31, 2020, the common stock reflected in the consolidated balance sheet are reconciled in the following table:
Gross proceeds $ 172,500,000
Less:
Common stock issuance costs (4,419,274 )
Plus:
Accretion of carrying value to redemption value 5,358,422

Common stock subject to possible redemption at December 31, 2020 173,439,148
Plus:
Accretion of carrying value to redemption value 1,018,769
Common stock subject to possible redemption at September 30, 2021 $ 174,457,917

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
Income Taxes

The Company ~~follows the asset and liability method of accounting~~accounts for income taxes under ASC 740, “Income ~~Taxes.” Deferred tax assets and liabilities are recognized for~~Taxes” (“ASC 740”). ASC 740 requires the ~~estimated future tax consequences attributable to differences between the financial statements carrying amounts~~recognition of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a ~~change in tax rates is recognized in income in the period that included the enactment date. Valuation allowances are~~valuation allowance to be established when ~~necessary, to reduce~~it is more likely than not that all or a portion of deferred tax assets ~~to the amount expected to~~will not be realized.

~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
ASC 740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and a measurement ~~attribute~~process for ~~the~~ financial statement recognition and measurement of a tax ~~positions~~position 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~~-likely -than -not to be sustained upon examination by taxing authorities. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. There were no unrecognized tax benefits and no amounts accrued for interest and penalties as of ~~March 31,~~September 30, 2021 and December 31, 2020. The Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviation from its position. The Company is subject to income tax examinations by major taxing authorities since inception.

The Company’s currently taxable income primarily consists of interest income on the Trust Account. The Company’s general and administrative costs are generally considered start-up costs and are not currently deductible. During the three months and nine months ended ~~March 31,~~September 30, 2021, the Company recorded no income tax expense.

Net Income (Loss) Per Common Share
The Company complies with accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share”. Net income (loss) per common share is computed by dividing net ~~loss~~income (loss) by the weighted average number of ~~shares of~~ common ~~stock~~share outstanding ~~during~~for the period. The Company applies the two-class method in calculating ~~earnings~~income (loss) per share. ~~Shares~~Accretion associated with the redeemable shares of common stock ~~subject to possible redemption at March 31, 2021, which are not currently redeemable and are not redeemable at fair value, have been~~is excluded from income (loss) per share as the redemption value approximates fair value.
The calculation of ~~basic net loss~~diluted income (loss) per common share ~~since such shares, if redeemed, only participate in their pro rata share of the Trust Account earnings. The Company has~~does not ~~considered~~consider the effect of the warrants ~~sold~~issued in connection with the (i) Initial Public Offering, and (ii) the private placement since the exercise of the warrants is contingent upon the occurrence of future events. The warrants are exercisable to purchase 19,230,000 shares of common stock in the ~~calculation~~aggregate. As of ~~diluted loss per share, since~~September 30, 2021 and 2020, the ~~inclusion of such warrants would be anti-dilutive. There were no~~Company did not have any dilutive securities ~~for the period ended December 31, 2020~~ or ~~December 31, 2019. These amounts are not included in the computation of dilutive loss per share because their impact is antidilutive.~~
~~Reconciliation of Net Income (Loss) per Common Share~~
~~The Company’s net income (loss) is adjusted for the portion of income~~other contracts that ~~is attributable to~~could, potentially, be exercised or converted into common stock ~~subject to possible redemption, as these shares only participate~~and then share in the earnings of the ~~Trust Account and not the~~Company. As a result, diluted net income ~~or losses of the Company. Accordingly, basic and diluted loss~~(loss) per common share is ~~calculated~~the same as ~~follows:~~basic net income (loss) per common share for the periods presented.

Three Months Ended
March 31, Three Months Ended
March 31,
2021 2020
Common stock subject to possible redemption
Numerator: Earnings allocable to Common stock subject to possible redemption
Interest earned on marketable securities held in Trust Account 4,054 1,069,010
Less: interest available to be withdrawn for payment of taxes (4,054 ) (237,317 )
Net income — 831,692
Denominator: Weighted Average Common stock subject to possible redemption
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption 16,414,428 16,664,719
Basic and diluted net income per share, Common stock subject to possible redemption — 0.05

Non-Redeemable Common Stock
Numerator: Net Loss minus Net Earnings
Net income (loss) $ (784,951 ) $ 1,130,254
Less: Income attributable to common stock subject to possible redemption — (831,692 )
Non-redeemable net income (loss) $ (784,951 ) $ 298,562

Basic and diluted weighted average shares outstanding, Common Stock 5,478,072 4,785,228

Basic and diluted net (loss) income per common share $ (0.14 ) $ 0.06
The following table reflects the calculation of basic and diluted net income (loss) per common share (in dollars, except per share amounts):

Three Months
Ended
September 30,
2021 Three Months
Ended
September 30,
2020 Nine Months
Ended
September 30,
2021 Nine Months
Ended
September 30,
2020
Common Stock Common Stock Common Stock Common Stock
Basic and diluted net income (loss) per common share
Numerator:
Allocation of net income (loss), as adjusted $ (777,743 ) $ (513,085 ) $ (2,911,072 ) $ 1,178,558
Denominator:
Basic and diluted weighted average stock outstanding 21,892,500 21,892,500 21,892,500 19,069,434
Basic and diluted net income (loss) per common share $ (0.04 ) $ (0.02 ) $ (0.13 ) $ 0.06
~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist of cash accounts in a financial institution, which, at times may exceed the Federal Depository Insurance Coverage of $250,000. The Company has not experienced losses on these accounts and management believes the Company is not exposed to significant risks on such accounts.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)

Recent Accounting Standards

In August 2020, the FASB issued ASU No. 2020-06, “Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” (“ASU 2020-06”), which simplifies accounting for convertible instruments by removing major separation models required under current GAAP. ASU 2020-06 removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception and it also simplifies the diluted earnings per share calculation in certain areas. ASU 2020-06 is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years, with early adoption permitted. The Company is currently assessing the impact, if any, that ASU 2020-06 would have on its financial position, results of operations or cash flows.
Management does not believe that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on the Company’s condensed consolidated financial statements.

Note 34 — Public Offering

Pursuant to the Initial Public Offering, the Company sold 17,250,000 Units, which includes a full exercise by the underwriters of their over-allotment option in the amount of 2,250,000 Units, at a price of $10.00 per Unit. Each Unit consists of one share of common stock and one warrant (“Public Warrant”). Each Public Warrant entitles the holder to purchase one share of common stock at a price of $11.50 per share, subject to adjustment (see Note 7)8).

Note 45 — Private Placement

Simultaneously with the closing of the Initial Public Offering, the Sponsor and Imperial purchased an aggregate of 300,000 Private Units at a price of $10.00 per Private Unit and 1,500,000 Private Warrants at a price of $1.00 per Private Warrant, for an aggregate purchase price of $4,500,000. The Sponsor purchased 200,000 Private Units and 1,000,000 Private Warrants and Imperial purchased 100,000 Private Units and 500,000 Private Warrants. As a result of the underwriters’ election to fully exercise their over-allotment option on February 14, 2020, the Sponsor and Imperial purchased an additional 30,000 Private Units, at a purchase price of $10.00 per Private Unit, and 150,000 Private Warrants, at a purchase price of $1.00 per Private Warrant, for an aggregate purchase price of $450,000. Each Private Unit consists of one share of common stock (“Private Share”) and one warrant. Each Private Warrant is exercisable to purchase one share of common stock at an exercise price of $11.50 per share, subject to adjustment (see Note 7)8). The proceeds from the Private Securities were added to the proceeds from the Initial Public Offering held in the Trust Account. If the Company does not complete a Business Combination within the Combination Period, the proceeds from the sale of the Private Securities will be used to fund the redemption of the Public Shares (subject to the requirements of applicable law), and the Private Shares will expire worthless.
11

~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
Note 56 — Related Party Transactions

Founder’s Shares

In August 2019, the Sponsor purchased 4,312,500 shares (the “Founder’s Shares”) of the Company’s common stock for an aggregate price of $25,000. The Founder’s Shares included an aggregate of up to 562,500 shares subject to forfeiture by the Sponsor to the extent that the underwriters’ over-allotment was not exercised in full or in part, so that the Sponsor would collectively own 20% of the Company’s issued and outstanding shares after the Initial Public Offering (assuming the Sponsor did not purchase any Public Shares in the Initial Public Offering and excluding the Private Shares underlying the Private Securities). On February 14, 2020, as a result of the underwriters’ election to fully exercise their over-allotment option, 562,500 Founder’s Shares are no longer subject to forfeiture.

The Sponsor has agreed that, subject to certain limited exceptions, it will not transfer, assign or sell any of the Founder’s Shares until (i) with respect to 50% of the Founder’s Shares, for a period ending on the earlier of the one-year anniversary of the date of the consummation of the Business Combination and the date on which the closing price of the Company’s common stock equals or exceeds $12.50 per share (as adjusted for share splits, share dividends, reorganizations and recapitalizations) for any 20 trading days within a 30-trading day period following the consummation of the Business Combination and (ii) with respect to the remaining 50% of the Founder’s Shares, for a period ending on the one-year anniversary of the date of the consummation of the Business Combination, or earlier if, subsequent to the Business Combination, the Company consummates a liquidation, merger, stock exchange or other similar transaction which results in all of its stockholders having the right to exchange their shares of common stock for cash, securities or other property. The limited exceptions include transfers, assignments or sales (i) to the Company’s or Sponsor’s officers, directors, consultants or their affiliates, (ii) to an entity’s members upon its liquidation, (iii) to relatives and trusts for estate planning purposes, (iv) by virtue of the laws of descent and distribution upon death, (v) pursuant to a qualified domestic relations order, (vi) to the Company for no value for cancellation in connection with the consummation of a Business Combination, or (vii) in connection with the consummation of a Business Combination at prices no greater than the price at which the shares were originally purchased, in each case (except for clause (vi) or with the Company’s prior consent) where the transferee agrees to the terms of the escrow agreement and to be bound by these transfer restrictions.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
In addition, the Sponsor has agreed not to sell, transfer, pledge, hypothecate or otherwise dispose of all or any part of the Founder’s Shares unless, prior to (a) a registration statement on the appropriate form under the Securities Act and applicable state securities laws with respect to the Founder’s Shares proposed to be transferred shall then be effective or (b) the Company has received an opinion from counsel reasonably satisfactory to the Company, that such registration is not required because such transaction is exempt from registration under the Securities Act and the rules promulgated by the SEC thereunder and with all applicable state securities laws.

Advances — Related Party

As of December 31, ~~2020,~~2019, the Sponsor had advanced an aggregate of $631,366 on the Company’s behalf to cover certain expenses (the “Advances”). An additional $164,753 was advanced as of February 2020. The Advances were non-interest bearing and due on demand. Total advances of $796,119 were repaid on March 9, 2020.

Related Party Loans

In addition, in order to finance transaction costs in connection with a Business Combination, the Sponsor, or certain of the Company’s officers and directors or their affiliates 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 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 $2,000,000 of the Working Capital Loans may be convertible into units at a price of $10.00 per unit and/or warrants at a price of $1.00 per warrant. The units would be identical to the Private Units and the warrants would be identical to the Private Warrants.

~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
On March 26, 2020, the Company issued an unsecured promissory note (the “2020 Note”) in the principal amount of $1,000,000 to the Sponsor. The Note is non-interest bearing and payable upon the consummation of a Business Combination. Up to $1,000,000 of such loans may be convertible into units at a price of $10.00 per unit and/or warrants at a price of $1.00 per warrant. The units would be identical to the Private Units and the warrants would be identical to the Private Warrants.

On January 29, 2021, the Company issued an unsecured promissory note (the “2021 Note”) in the principal amount of $1,000,000 to the Sponsor. The Note is non-interest bearing and payable upon the consummation of a Business Combination. Up to $1,000,000 of such loans may be convertible into units at a price of $10.00 per unit and/or warrants at a price of $1.00 per warrant. The units would be identical to the Private Units and the warrants would be identical to the Private Warrants.

The Company assessed the provisions of the convertible promissory note under ASC 815-15. The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to a discount on the promissory note. The discount will be amortized over the life of the Note. For the three and nine months ended ~~March 31,~~September 30, 2021, ~~$486,338 was~~$267,372 and $1,306,683, respectively, were included within interest expense. To calculate the value of the embedded derivative we utilized a “with” and “without” approach. In the “with” scenario we valued the convertible promissory notes using a Black-Scholes model as it was determined that on a business combination, a holder would likely convert into private warrants, which were themselves valued using a Black-Scholes model and are considered to be a Level 3 fair value measurement (see Note 8)10). In the “without” scenario, we valued the repayment of the notional value of the convertible promissory note using a risk-adjusted discounted cash flow model. The primary unobservable inputs utilized in determining the fair value of the conversion option are volatility and credit spread.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
For the 2020 and 2021 ~~Note,~~Notes, the assumptions used to value the conversion option were consistent with those utilized in the Company’s Black-Scholes valuation for private warrants and are detailed below:

January 29,
2021 March 31,
2021⁽²⁾
Expected volatility (%) 17.5 % 13.3 %
Risk-free interest rate (%) 0.54 % 0.98 %
Discount Rate (%) 25.0 % 25.0 %
Expected dividend yield (%) 0.0 % 0.0 %
Contractual term (years) 0.5 0.25
Conversion price (* ) (* )
Underlying share price 10.28 9.96
Convertible notes amount $ 1,000,000 $ 2,000,000
Fair value of the conversion feature ⁽³⁾ $ 1,087,401 $ 1,343,794
January 29,
2021 September 30,
2021⁽²⁾
Expected volatility (%) 17.5 % 10.1 %
Risk-free interest rate (%) 0.54 % 1.00 %
Expected dividend yield (%) 0.0 % 0.0 %
Contractual term (years) 0.5 0.12
Conversion price⁽¹⁾
(⁽¹⁾
)
  (⁽¹⁾
)
Underlying share price 10.28 10.08
Convertible notes amount $ 1,000,000 $ 2,000,000
Fair value of the conversion feature ⁽³⁾ $ 1,087,401 $ 941,000

⁽¹⁾ The conversion price is $10.00 per unit and/or $1.00 per warrant
⁽²⁾ ~~March 31,~~September 30, 2021 reflects the inputs for the fair value assumptions for the 2020 Note, 2021 Note, and private warrants
⁽³⁾ The fair value adjustments for both the 2020 Note and 2021 Note are included in the ~~March 31,~~September 30, 2021 column

The following table presents the change in the fair value of conversion option:

2020 Note 2021 Note
Fair value as of January 1, 2020 $ - $ -
Initial measurement on March 26, 2020 492,165 -
Change in valuation inputs and other assumptions 320,721 -
Fair value as of December 31, 2020 $ 812,886 $ -
Initial measurement on January 29, 2021 1,087,401
Change in valuation inputs and other assumptions (140,989 ) (415,504 )
Fair value as of March 31, 2021 $ 671,897 $ 671,897
2020 Note 2021 Note
Fair value as of January 1, 2020 $ - $ -
Initial measurement on March 26, 2020 492,165 -
Change in valuation inputs and other assumptions 320,721 -
Fair value as of December 31, 2020 $ 812,886 $ -
Initial measurement on January 29, 2021 1,087,401
Change in valuation inputs and other assumptions (342,385 ) (616,901 )
Fair value as of September 30, 2021 $ 470,500 $ 470,500

The assumptions used to value the conversion option were consistent with those utilized in the Company’s Black-Scholes valuation for stock options are detailed below:
March 26,
2020 December 31,
2020
Expected volatility (%) 15.0 % 15.0 %
Risk-free interest rate (%) 0.60 % 0.43 %
Discount Rate (%) 25.0 % 25.0 %
Expected dividend yield (%) 0.0 % 0.0 %
Contractual term (years) 0.88 0.5
Conversion price
^(*)

^(*)

Underlying share price 8.97 10.13
Convertible notes amount $ 1,000,000 $ 1,000,000
Fair value of the conversion feature $ 492,165 $ 812,886
(*) the conversion price is $10.00 per unit and/or $1.00 per warrant
The following table presents the change in the fair value of conversion option:
Fair value as of January 1, 2020 $ —
Initial measurement on March 26, 2020 492,165
Change in valuation inputs and other assumptions 320,721
Fair value as of December 31, 2020 $ 812,886
On June 18, 2021, the Company issued an unsecured promissory note (the “Note”), in the principal amount of $300,000 to Greenrose Associates LLC (the “Sponsor”), the Company’s sponsor and owner of more than 10% of the Company’s issued and outstanding Common Stock, evidencing a loan in the amount of $300,000. The Note is non-interest bearing and payable upon the consummation of a business combination.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
On August 26, 2021, the Company issued an unsecured promissory note (the “Note”), in the principal amount of $450,000 to Greenrose Associates LLC (the “Sponsor”), the Company’s sponsor and owner of more than 10% of the Company’s issued and outstanding Common Stock, evidencing a loan in the amount of $450,000. The Note is non-interest bearing and payable upon the consummation of a business combination.
On September 9, 2021, Greenrose Acquisition Corp. (“Greenrose” or the “Company”) issued an unsecured promissory note (the “Note”), in the principal amount of $180,000 to Greenrose Associates LLC (the “Sponsor”), the Company’s sponsor and owner of more than 10% of the Company’s issued and outstanding Common Stock, evidencing a loan in the amount of $180,000. The Note is non-interest bearing and payable upon the consummation of a business combination.
On September 20, 2021, Greenrose Acquisition Corp. (“Greenrose” or the “Company”) issued an unsecured promissory note (the “Note”), in the principal amount of $65,000 to Greenrose Associates LLC (the “Sponsor”), the Company’s sponsor and owner of more than 10% of the Company’s issued and outstanding Common Stock, evidencing a loan in the amount of $65,000. The Note is non-interest bearing and payable upon the consummation of a business combination.
On October 1, 2021, Greenrose Acquisition Corp. (“Greenrose” or the “Company”) issued an unsecured promissory note (the “Note”) in the principal amount of $100,000 to Greenrose Associates LLC (the “Sponsor”), the Company’s sponsor and owner of more than 10% of the Company’s issued and outstanding Common Stock, evidencing a loan in the amount of $100,000. The Note is non-interest bearing and payable upon the consummation of a business combination.
Administrative Support Agreement

The Company entered into an agreement whereby, commencing on February 10, 2020, through the earlier of the Company’s consummation of a Business Combination and its liquidation, the Company will pay the Sponsor a total of $10,000 per month for office space, utilities and secretarial and administrative support. For the three months ended ~~March 31,~~September 30, 2021 and ~~March 31,~~ 2020, the Company incurred and paid $30,000 and ~~$20,000, respectively,~~$30,000 in fees for these ~~services.~~services, respectively. For the nine months ended September 30, 2021 and 2020, the Company incurred and paid $90,000 and $80,000 in fees for these services, respectively.
Note 7 — Commitments and Contingencies

~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
~~Note 6 — Commitments~~
Registration Rights

Pursuant to a registration rights agreement entered into on February 11, 2020, the holders of the Founder’s Shares, Private Units, Private Warrants, and any units or warrants that may be issued upon conversion of Working Capital Loans (and all underlying securities) are entitled to registration rights. The holders of the majority of these securities are entitled to make up to two demands that the Company register such securities. The holders of the majority of the Founder’s Shares can elect to exercise these registration rights at any time commencing three months prior to the date on which the Founder’s Shares are to be released from escrow. The holders of a majority of the Private Units or units issued in payment of Working Capital Loans made to the Company (or underlying securities) can elect to exercise these registration rights at any time commencing after the Company consummates a Business Combination. Notwithstanding anything to the contrary, Imperial may only make a demand on one occasion and only during the five-year period beginning on the effective date of the Initial Public Offering. In addition, the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent to the consummation of a Business Combination; provided, however, that Imperial may participate in a “piggy-back” registration only during the seven-year period beginning on the effective date of the Initial Public Offering. The Company will bear the expenses incurred in connection with the filing of any such registration statements.

Underwriting Agreement

The Initial Public Offering underwriting agreement provides that in the event the Company completes a financing transaction similar to the Initial Public Offering or Business Combination, or enters into a statement or letter of intent that results in such a transaction, within 18 months following its termination, Imperial shall be entitled to receive any expense reimbursement due to it along with payment in full of its applicable fee of either (i) 2% of the gross proceeds of the offering, of which 1% will be in cash and 1% will be in equity of the Company for a financing transaction, or (ii) an amount equal to 5% of the face amount of any equity securities and 3% of the face amount of any debt sold or arranged as part of the Business Combination (exclusive of any applicable finders’ fees which might become payable). Additionally, Imperial has the right to act as a book-runner and managing underwriter for all underwritten follow-on offerings for 18 months following completion of the Initial Public Offering and the right to approve any co-lead managing underwriter or co-book runner.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
Business Combination Marketing Agreement

The Company has engaged Imperial as an advisor in connection with a Business Combination to 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. The Company will pay Imperial a cash fee for such services upon the consummation of a Business Combination in an amount equal to 4.5% of the gross proceeds of Initial Public Offering, or $7,762,500 (exclusive of any applicable finders’ fees which might become payable); provided that up to 20% of the fee may be allocated at the Company’s sole discretion to other FINRA members that assist the Company in identifying and consummating a Business Combination.

Additionally, the Company has agreed to pay Imperial a cash fee for assisting it in obtaining financing for the Business Combination in an amount equal to 5% of the face amount of any equity securities and 3% of the face amount of any debt sold or arranged as part of the Business Combination (exclusive of any applicable finders’ fees which might become payable).

Merger Agreement
True Harvest
On July 2, 2021, the Company entered into an amendment (the “True Harvest Amendment No.1”) to the True Harvest Holdings, Inc. Asset Purchase Agreement, dated as of March 12, 2021. Pursuant to True Harvest Amendment No. 1, the table in Section 1.05(c) of the Purchase Agreement was deleted and replaced with the following table:
36 Month Price Point
Percentage of Earnout Flower Production - average price
0% <$2,199
20% $2,200-$2,199
50% $2,200-$2,499
80% $2,500-$2,799
100% $2,800+
In addition, pursuant to the True Harvest Amendment No. 1, a new Section 1.05.1 Hurdle Amount is added to the Purchase Agreement, whereby the purchase price of True Harvest would be adjusted by the addition of (i) up to a maximum of four million seven hundred thousand dollars ($4,700,000) added to the principal amount of the secured note to be issued at closing and (ii) up to a maximum of one million four hundred thousand dollars ($1,400,000) of additional debt to be assumed by the Buyer at closing, in each case, subject to True Harvest achieving certain revenue targets, as well as True Harvest having constructed eight grow rooms in a condition ready to accept plants for grow prior to closing, in each case as set forth in the True Harvest Amendment No. 1. Also in addition, pursuant to the True Harvest Amendment No. 1, the “drop dead” date for closing was amended to be November 30, 2021.
Theraplant
On August 10, 2021, the Company entered into an amendment (the “Theraplant Amendment No.1”) to the Agreement and Plan of Merger dated as of March 12, 2021, by and among the Company, GNRS CT Merger Sub, LLC, Theraplant and Shareholder Representative Services LLC (the “Merger Agreement”).
Pursuant to the Theraplant Amendment No. 1, the purchase price of Theraplant would be adjusted by the addition of the issuance registered shares of the Company’s common stock, par value $10.00 per share, in the aggregate amount of Fifty Million Dollars ($50,000,000). Theraplant’s selling shareholders will receive customary registration rights in connection with the issuance of shares of the Company’s common stock as part of the merger consideration. Also in addition, pursuant to the Theraplant Amendment No. 1, the “drop dead” date for closing was amended to be November 30, 2021.
The Theraplant Amendment No.1 also provides that the Company shall bear (i) 50% of all documented accounting transaction expenses incurred by Theraplant in connection with the auditor review of the Theraplant’s 2021 first quarter financial statements and (ii) all documented legal, accounting and other transaction expenses of Theraplant incurred in connection with the Merger from and after the date of the Theraplant Amendment No. 1.
Vendor Agreements
On December 15, 2020, the Company entered into an agreement with a vendor to provide accounting advisory services. The agreement requires that the Company pay $10,000 per month based on an agreed hourly time and materials rate for work performed with any additional services to be only payable upon the consummation of a Business Combination. As of September 30, 2021, the Company had paid $60,000 pursuant to this agreement and has incurred an additional 441,790 of which an additional $30,000 is included in accrued expenses and would become due upon a successful Business Combination.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
~~MARCH 31,~~SEPTEMBER 30, 2021
(Unaudited)
On October 9, 2020, the Company entered into an agreement with a vendor to provide investor relations services related to the Company’s Business Combination. The agreement requires that the Company pay $15,000 upon commencement of the agreement plus reimbursement for any out-of-pocket expenses. In addition, the Company has agreed to pay a $100,000 fee only upon the consummation of a Business Combination. The agreement also requires the continuation of investor relations services for a minimum of six months subsequent to the consummation of a Business Combination at the rate of $15,000 per month.

On September 1, 2021, the Company entered into an agreement with a vendor to provide multimedia services related to the Company’s Business Combination and virtual investor event. This agreement requires that the Company pay $32,500 when the current financing closes-the consummation of a Business Combination. The agreement will terminate on August 31, 2022.
Note 78 — Common Stock Subject To Possible Redemption
Common Stock — On February 10, 2020, the Company amended its certificate of incorporation such that the Company is authorized to issue up to 70,000,000 shares of common stock with a par value of $0.0001 per share. Holders of the common stock are entitled to one vote for each share. At September 30, 2021 and December 31, 2020, there were 4,642,500 shares of Common stock issued and outstanding, excluding 17,250,000 shares of Common stock subject to possible redemption which are presented as temporary equity.
Note 9 — Stockholders’ Equity

Preferred Stock — On February 10, 2020, the Company amended its certificate of incorporation such that the Company is authorized to issue up to 1,000,000 shares of preferred stock with a par value of $0.0001 per share with such designation, rights and preferences as may be determined from time to time by the Company’s board of directors. At ~~March 31,~~September 30, 2021 and December 31, 2020, there were no shares of preferred stock issued or outstanding.

~~Common Stock~~ — On February 10, 2020, the Company amended its certificate of incorporation such that the Company is authorized to issue up to 70,000,000 shares of common stock with a par value of $0.0001 per share. Holders of the common stock are entitled to one vote for each share. At March 31, 2021 and December 31, 2020, there were 5,558,944 and 5,478,072 shares of common stock issued and outstanding, excluding 16,333,556 and 16,414,428 shares of common stock subject to possible redemption, respectively.
Warrants — The Public Warrants will become exercisable on the later of (a) 30 days after the completion of a Business Combination or (b) 12 months from the closing of the Initial Public Offering. No warrants will be exercisable for cash unless the Company has an effective and current registration statement covering the shares of common stock issuable upon exercise of the warrants and a current prospectus relating to such shares of common stock. Notwithstanding the foregoing, if a registration statement covering the shares of common stock issuable upon exercise of the public warrants is not effective within a specified period following the consummation of a Business Combination, warrant holders may, until such time as there is an effective registration statement and during any period when the Company shall have failed to maintain an effective registration statement, exercise warrants on a cashless basis pursuant to the exemption provided by Section 3(a)(9) of the Securities Act, provided that such exemption is available. If that exemption, or another exemption, is not available, holders will not be able to exercise their warrants on a cashless basis. The Public Warrants will expire five years after the completion of a Business Combination or earlier upon redemption or liquidation.

Once the warrants become exercisable, the Company may redeem the Public Warrants:

● in whole and not in part;

● at a price of $0.01 per warrant;

● upon not less than 30 days’ prior written notice of redemption;

● if, and only if, the reported last sale price of the Company’s common stock equals or exceeds $18.00 per share for any 20 trading days within a 30-trading day period ending on the third business day prior to the notice of redemption to the warrant holders; and
● if, and only if, there is a current registration statement in effect with respect to the shares of common stock underlying the warrants.

If the Company calls the Public Warrants for redemption, management will have the option to require all holders that wish to exercise the Public Warrants to do so on a “cashless basis,” as described in the warrant agreement.

The exercise price and number of shares of common stock issuable upon exercise of the warrants may be adjusted in certain circumstances including in the event of a stock dividend, or recapitalization, reorganization, merger, or consolidation. However, the warrants will not be adjusted for issuance of common stock at a price below its exercise price. Additionally, in no event will the Company be required to net cash settle the warrants. If the Company is unable to complete a Business Combination within the Combination Period and the Company liquidates the funds held in the Trust Account, holders of warrants will not receive any of such funds with respect to their warrants, nor will they receive any distribution from the Company’s assets held outside of the Trust Account with the respect to such warrants. Accordingly, the warrants may expire worthless.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
In addition, if (x) the Company issues additional shares of common stock or equity-linked securities for capital raising purposes in connection with the closing of an initial Business Combination at an issue price or effective issue price of less than $9.50 per share of common stock (with such issue price or effective issue price to be determined in good faith by the Company’s board of directors, and in the case of any such issuance to the Sponsor, initial stockholders or their affiliates, without taking into account any Founder Shares held by them prior to such issuance), (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 an initial Business Combination on the date of the consummation of an initial Business Combination (net of redemptions), and (z) the volume weighted average trading price of the common stock during the 20-trading day period starting on the trading day prior to the day on which the Company consummates an initial Business Combination (such price, the “Market Value”) is below $9.50 per share, the exercise price of the warrants will be adjusted (to the nearest cent) to be equal to 115% of the greater of (i) the Market Value or (ii) the price at which the Company issues the additional shares of common stock or equity-linked securities.

~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
Note 810 — Fair Value Measurements

The Company follows the guidance in ASC 820 for its financial assets and liabilities that are re-measured and reported at fair value at each reporting period, and non-financial assets and liabilities that are re-measured and reported at fair value at least annually.

The fair value of the Company’s financial assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and liabilities based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:

Level 1: Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.

Level 2: Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.

Level 3: Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability.

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

Description Level March 31,
2021
Assets:
Marketable securities held in Trust Account 1 $ 173,473,184

Liabilities
Private warrants liability 2 $ 1,663,200
Convertible component of convertible promissory note 3 $ 1,343,794
Description Level September 30,
2021
Assets:
Marketable securities held in Trust Account 1 $ 174,507,917

Liabilities
Private warrants liability 2 $ 1,168,200
Convertible component of convertible promissory note 3 $ 941,000

The following table presents information about the Company’s assets that are measured at fair value on a recurring basis at December 31, 2020, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
Description Level December 31,
2020
Assets:
Marketable securities held in Trust Account 1 $ 173,656,603

Liabilities:
Private warrants liability 2 $ 1,980,000
Convertible component of convertible promissory note 3 $ 812,886
The private warrants are identical to the Public Warrants underlying the Units sold in the Initial Public Offering, except that the private warrants and the shares of common stock issuable upon the exercise of the private warrants will not be transferable, assignable or salable until after the completion of a Business Combination, subject to certain limited exceptions. Additionally, the private warrants will be exercisable for cash or on a cashless basis, at the holder’s option, and be non-redeemable so long as they are held by the initial purchasers or their permitted transferees. If the private warrants are held by someone other than the initial purchasers or their permitted transferees, the private warrants will be redeemable by the Company and exercisable by such holders on the same basis as the Public Warrants.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
The private placement warrants and the convertible component of the convertible promissory note (collectively, the “Derivative Instruments”) were accounted for as liabilities in accordance with ASC 815-40 and are presented within the private warrant liabilities and convertible promissory note, net – related party on our condensed consolidated balance ~~sheet.~~sheets. The instruments are measured at fair value at inception and on a recurring basis, with changes in fair value presented within Change in fair value of private warrant liabilities and ~~Change~~change in fair value of Convertible promissory note, net – related party in the condensed consolidated ~~statement~~statements of operations.

~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
Initial Measurement

The Company established the initial fair value for the warrants on February 13, 2020, the date of the Company’s Initial Public Offering, using a Black-Scholes model for the private warrants. The Company allocated the proceeds received from the sale of private warrants first to the warrants based on their fair values as determined at initial measurement, with the remaining proceeds allocated to common stock subject to possible redemption and common stock based on their relative fair values at the initial measurement date. The warrants were classified as Level 3 at the initial measurement date due to the use of unobservable inputs, and they move to a Level 2 when the public warrants begin trading separately on May 11, 2020.

Subsequent Measurement

The private warrants are measured at fair value on a recurring basis. As of March 31, 2020, the private warrants are classified as Level 2 due to the use of an observable market quote in an active market.

As of ~~March 31,~~September 30, 2021, the aggregate values of the private warrants and the convertible component of convertible promissory note were ~~$1,663,200~~$1,168,200 and ~~$1,343,794,~~$941,000, respectively. The fair value assumptions are included in Note 5.
6.

The following tables present the changes in the fair value of private warrants and the convertible component of Convertible promissory note:

Private
Warrants
Fair value as of December 31, 2020 $ 1,980,000
Change in fair value (316,800 )
Fair value as of March 31, 2021 $ 1,663,200
Private
Warrants
Fair value as of December 31, 2020 $ 1,980,000
Change in fair value (811,800 )
Fair value as of September 30, 2021 $ 1,168,200

Convertible
Components
Fair value as of December 31, 2020 $ 812,886
Convertible Components issued in 2021 1,087,401
Change in fair value (556,493 )
Fair value as of March 31, 2021 $ 1,343,794
Convertible
Components
Fair value as of December 31, 2020 $ 812,886
Convertible Components issued in 2021 1,087,401
Change in fair value (959,286 )
Fair value as of September 30, 2021 $ 941,000

17
~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
~~Note 9 — Initial Business Combinations~~
~~On March 12, 2021, the Company entered into definitive agreements to acquire the following four cannabis companies:~~
● the Agreement and Plan of Merger by and among Greenrose, GNRS NV Merger Sub, Inc., Shango Holdings, Inc. and Gary Rexroad as the Selling Securityholders’ Representative dated as of March 12, 2021 (the “Shango Merger Agreement”);
● the Agreement and Plan of Merger by and among Greenrose, GNRS CT Merger Sub, LLC, Theraplant, LLC acting by and through its Steering Committee and Shareholder Representative Services LLC as the Selling Securityholders’ Representative dated as of March 12, 2021 (the “Theraplant Merger Agreement”);
● ~~the Asset Purchase Agreement by and among Greenrose, True Harvest Holdings, Inc. and True Harvest, LLC dated as of March 12, 2021 (the “Asset Purchase Agreement”); and~~
● ~~the Agreement and Plan of Merger by and among Greenrose, Futureworks Holdings, Inc., and Futureworks LLC dated as of March 12, 2021 (“Futureworks Merger Agreement”).~~
~~Agreements for Business Combinations~~
~~Shango Holdings Inc. Merger Agreement~~
The ~~Company, GNRS NV Merger Sub, Inc.,~~private warrants are measured at fair value on a ~~Nevada corporation and a wholly owned subsidiary~~recurring basis. As of March 31, 2020, the ~~Company formed on March 10, 2021 (“GS Merger Sub”), Shango Holdings Inc., a Nevada corporation (“Shango”) and Gary Rexroad, in his capacity~~private warrants are classified as the representative for the Sellers thereunder (the “Shango Sellers’ Representative”), entered into an Agreement and Plan of Merger (the “Shango Merger Agreement”), pursuant to which GS Merger Sub will be merged with and into Shango (the “Shango Merger”), with Shango surviving as a wholly owned subsidiary of Greenrose. Capitalized but undefined terms used in this section shall have the meanings set forth in the Shango Merger Agreement.
~~Conversion of Securities~~
~~Subject~~Level 2 due to the ~~terms and conditions set forth in the Shango Merger Agreement, at the effective time~~use of the Shango Merger (the “Shango Effective Time”), other than Dissenting Shares, each share of Shango’s common stock issued and outstanding immediately prior to the Shango Effective Time will be canceled and converted into the right to receive a pro rata portion of cash (without interest) and the number of shares of the common stock of Greenrose (the “Greenrose Common Stock”) issued as part of the Additional Consideration (as defined below), if any,an observable market quote in an ~~amount equal to the sum of (i) the applicable Per Share Initial Consideration plus (ii) any applicable Per Share Additional Consideration, as described below.~~
~~Merger Consideration~~
~~Initial Consideration~~
The aggregate consideration to be paid at Closing to Shango’s stockholders, other than for Dissenting Shares, will be: (i) $31,000,000 in cash, (ii) the assumption of up to $9,000,000 of Shango’s liabilities and (iii) any shortfall between $9,000,000 and the amount of Shango liabilities actually assumed by Greenrose at Closing. Additionally, Greenrose agreed to commit up to $10,000,000 for use for certain capital expenditures, as described more fully in the Shango Merger Agreement.
~~Earnout Payments~~
In addition to the Initial Consideration, and subject to Shango meeting certain target revenues in each of Greenrose’s 2021, 2022 and 2023 fiscal years, and having cash flow from operations of no less than $0, then, subject to Shango’s stockholders having delivered an Accredited Investor Certification, Greenrose may be required to issue to Shango’s stockholders up to such number of shares of Greenrose Common Stock equal to $65,000,000 in value, consisting of up to $20,000,000 in value of shares of Greenrose Common Stock for the 2021 fiscal year, up to $25,000,000 in value of shares of Greenrose Common Stock for the 2022 fiscal year and up to $20,000,000 in value of shares of Greenrose Common Stock for the 2023 fiscal year (collectively, the “Additional Consideration”), divided by the Parent Common Stock Price, which is calculated based upon the volume weighted average price per share of Greenrose Common Stock (rounded down to the nearest cent) on The Nasdaq Market, LLC (“Nasdaq”), or such other exchange on which Greenrose Common Stock is then listed or quoted on, for the ten (10) consecutive trading days ending on (and including) the last full trading day immediately prior to, as applicable, (1) the 2021 Milestone Payment Date, (2) the 2022 Milestone Payment Date, or (3) the 2023 Milestone Payment Date, as reported by the Wall Street Journal for each such trading day, or, if not reported by the Wall Street Journal, any other authoritative source mutually agreed by Greenrose and the Company. The Shango Merger Agreement provides that if any portion of the Additional Consideration is not fully earned in either 2021 or 2022, such portion of the Additional Consideration may be earned in subsequent years through 2023. Additionally, the Additional Consideration may be subject to acceleration as further set forth in the Shango Merger Agreement.
18
~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
~~Closing~~
The Closing will occur as promptly as reasonably practicable, but in no event later than two (2) business days following the satisfaction or waiver of all of the closing conditions in the Shango Merger Agreement.
~~Representations and Warranties~~
The Shango Merger Agreement contains customary representations and warranties by each of Shango, Greenrose and GS Merger Sub. Many of the representations and warranties are qualified by knowledge of a party, materiality or Material Adverse Effect. At the Closing, Greenrose will also enter into an eighteen (18) month escrow arrangement in a customary form with the Shango Sellers’ Representative and an escrow agent and will deposit $3,000,000 in cash into an escrow fund for the recovery of indemnification claims and working capital adjustments. The Shango stockholders’ aggregate liability for Representation Breach Claims shall not exceed $11,500,000, subject to certain exceptions, and the aggregate liability for all claims shall not exceed the lesser of (i) $25,000,000 or (ii) the Aggregate Consideration actually received by the Shango stockholders.
~~Covenants of the Parties~~
Each Party agreed to use its commercially reasonable efforts to effect the Closing. The Shango Merger Agreement also contains certain customary covenants by each of the Parties during the period between the signing of the Shango Merger Agreement and the earlier of the Closing or the termination of the Shango Merger Agreement in accordance with its terms, as well as certain customary covenants, such as confidentiality and publicity that will continue after the termination of the Shango Merger Agreement.
Shango agreed to (and to cause each of its subsidiaries to), use commercially reasonable efforts to, during the period between the signing of the Merger Agreement and until the earlier of the Closing or the termination of the Shango Merger Agreement, carry on its business in the ordinary course consistent with past practice. Shango also agreed not to, during the period between the signing of the Shango Merger Agreement and until the earlier of the Closing or the termination of the Shango Merger Agreement, without the prior written consent of Greenrose, to take certain actions as more fully set forth in the Shango Merger Agreement.
~~Conditions to Consummation of the Shango Merger~~
Under the Shango Merger Agreement, the obligations of the parties (or, in some cases, some of the parties) to consummate the Shango Merger are subject to the satisfaction or waiver of certain customary closing conditions of the respective parties, including, without limitation: (i) the approval and adoption of the Shango Merger Agreement and transactions contemplated thereby and certain other matters by the requisite vote of the stockholders of Greenrose (the “Greenrose Stockholders”); (ii) if required, the expiration or termination of any applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended; (iii) the absence of a Material Adverse Effect since the date of the Shango Merger Agreement; and (iv) material compliance by the parties with their respective pre-Closing and Closing obligations and the accuracy of each party’s representations and warranties in the Shango Merger Agreement, in each case subject to the certain materiality standards contained in the Shango Merger Agreement.
~~Termination~~
The Shango Merger Agreement may be terminated under the following customary and limited circumstances at any time prior to the Closing: (i) upon the mutual written consent of Greenrose and Shango; (ii) by Greenrose or Shango if any Law or Order is enacted, promulgated or issued or deemed applicable to the Shango Merger by any Governmental Authority that would make consummation of the Shango Merger illegal, other than Federal Cannabis Laws; (iii) by Greenrose or Shango if the Closing has not occurred by August 31, 2021; or (iv) by Greenrose, on the one hand, or Shango, on the other hand, as a result of certain breaches by the counterparties to the Shango Merger Agreement that remain uncured after any applicable cure period; provided, in each case of (i)-(iv), that such termination right is not available to any party if such party is in breach of its representations, warranties, covenants, agreements or other obligations under the Shango Merger Agreement.
The foregoing description of the Shango Merger Agreement is qualified in its entirety by reference to the full text of the form of the Shango Merger Agreement, a copy of which is included as Exhibit 2.1 to the Current Report on Form 8-K filed with the SEC on March 18, 2021, and incorporated herein by reference.
19
~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
~~Lock-Up Agreements~~
In connection with the Closing, each of Shango’s stockholders will be required to enter into a Lock-Up Agreement (the “Shango Lock-Up Agreement”) pursuant to which they will agree, subject to certain exceptions, for a period of 6 months after the applicable Milestone Payment Date, (i) not to lend, offer, pledge, hypothecate, encumber, donate, assign, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant to purchase, or otherwise transfer or dispose of, directly or indirectly, any shares of Greenrose Common Stock, (ii) enter into any swap or other arrangement that transfers to another party, in whole or in part, any of the economic consequences of ownership of the Greenrose Common Stock, or (iii) publicly disclose the intention to do any of the foregoing, with respect to any shares of Greenrose Common Stock received by such Shango stockholder as part of the Additional Consideration.
The foregoing description of the Shango Lock-Up Agreement is qualified in its entirety by reference to the full text of the form of Lock-Up Agreement, a copy of which is included as Exhibit I to the Shango Merger Agreement, filed as Exhibit 2.1 to the Current Report on Form 8-K filed with the SEC on March 18, 2021, and incorporated herein by reference.
~~Registration Rights Agreement~~
In connection with the Closing, Greenrose will enter into a Registration Rights Agreement with each of Shango’s stockholders (the “Shango Registration Rights Agreement”) pursuant to which Greenrose agrees that, after the expiration of the applicable lock-up period set forth in the Shango Lock-Up Agreement, at the request of the Majority Holders (as defined in the Shango Registration Rights Agreement), Greenrose will file a registration statement with the SEC covering the resale of the Registrable Securities (as defined in the Shango Registration Rights Agreement) requested to be included in such registration statement (the “Resale Registration Statement”), and Greenrose shall use its reasonable best efforts to have the Resale Registration Statement declared effective as soon as reasonably practicable after the filing thereof. Additionally, the Holders (as defined in the Shango Registration Rights Agreement) will be entitled to piggyback registration rights.
The foregoing description of the Shango Registration Rights Agreement is qualified in its entirety by reference to the full text of the form of Registration Rights Agreement, a copy of which is included as Exhibit H to the Shango Merger Agreement, filed as Exhibit 2.1 to the Current Report on Form 8-K filed on March 18, 2021, and incorporated herein by reference.
~~Theraplant Merger Agreement~~
On March 12, 2021, the Company, GNRS CT Merger Sub, LLC, a Connecticut limited liability company and a wholly-owned subsidiary of the Company formed on March 5, 2021 (“TPT Merger Sub”), Theraplant, LLC, a Connecticut limited liability company (“Theraplant”) and Shareholder Representative Services LLC, solely in its capacity as the representative for the Selling Securityholders thereunder (the “Theraplant Seller Representative”), entered into an Agreement and Plan of Merger (the “Theraplant Merger Agreement”), pursuant to which TPT Merger Sub will be merged with and into Theraplant (the “Theraplant Merger”), with Theraplant surviving the Merger as a wholly owned subsidiary of Greenrose. Capitalized but undefined terms used in this section “Theraplant Merger Agreement” the meanings set forth in the Theraplant Merger Agreement.
~~Conversion of Securities~~
Subject to the terms and conditions set forth in the Theraplant Merger Agreement, at the effective time of the Theraplant Merger (the “Theraplant Effective Time”), each unit of Theraplant issued and outstanding immediately prior to the Theraplant Effective Time will be canceled and converted into the right to receive a pro rata portion of cash (without interest), as described below.
20
~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
~~Merger Consideration~~
The aggregate merger consideration (the “Theraplant Merger Consideration”) to be paid at Closing to the unit holders of Theraplant pursuant to the Theraplant Merger Agreement for all Company Units will be $100,000,000 in cash, subject to customary purchase price adjustments, and an indemnity escrow as described more fully in the Theraplant Merger Agreement. Additionally, $700,000 of the Theraplant Merger Consideration will be placed into dedicated accounts controlled by the Theraplant Seller Representative and the Theraplant Managing Members immediately prior to Closing, to provide a source of funds for those parties to use in administering any claims or disputes that arise post-Closing.
~~Closing~~
The Closing will occur as promptly as reasonably practicable, but in no event later than two (2) business days following the satisfaction or waiver of all of the closing conditions in the Theraplant Merger Agreement.
~~Representations and Warranties~~
The Theraplant Merger Agreement contains customary representations and warranties by each of Theraplant, Greenrose and TPT Merger Sub. Many of the representations and warranties are qualified by materiality or Material Adverse Effect. Other than Fundamental Representations, the representations and warranties made by the Parties survive the Closing for a period of 18 months.
~~Covenants of the Parties~~
Each Party agreed to use its commercially reasonable efforts to effect the Closing. The Theraplant Merger Agreement also contains certain customary covenants by each of the Parties during the period between the signing of the Merger Agreement and the earlier of the Closing or the termination of the Theraplant Merger Agreement in accordance with its terms, as well as certain customary covenants, such as confidentiality and publicity that will continue after the termination of the Theraplant Merger Agreement.
Pursuant to the Theraplant Merger Agreement, Theraplant agreed to (and agreed to cause each Subsidiary to), use commercially reasonable efforts to, during the period between the signing of the Theraplant Merger Agreement and until the earlier of the Closing or the termination of the Theraplant Merger Agreement, carry on its business in the ordinary course consistent with past practice. Pursuant to the Theraplant Merger Agreement, Theraplant also agrees not to, during the period between the signing of the Theraplant Merger Agreement and until the earlier of the Closing or the termination of the Theraplant Merger Agreement, without the prior written consent of Greenrose, to take certain actions as more fully described in the Theraplant Merger Agreement.
~~Conditions to Consummation of the Theraplant Merger~~
Under the Theraplant Merger Agreement, the obligations of the parties (or, in some cases, some of the parties) to consummate the Theraplant Merger are subject to the satisfaction or waiver of certain customary closing conditions of the respective parties, including, without limitation: (i) the approval and adoption of the Theraplant Merger Agreement and transactions contemplated thereby and certain other matters by the requisite vote of the Greenrose Stockholders; (ii) the approval and adoption of the Theraplant Merger Agreement and transactions contemplated thereby by Theraplant’s members owning no less than 70% of Theraplant’s units entitled to vote; (iii) the absence of a Material Adverse Effect since the date of the Theraplant Merger Agreement; and (iv) material compliance by the parties with their respective pre-Closing and Closing obligations and the accuracy of each party’s representations and warranties in the Theraplant Merger Agreement, in each case subject to the certain materiality standards contained in the Theraplant Merger Agreement.
21
~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
~~Termination~~
The Theraplant Merger Agreement may be terminated under the following customary and limited circumstances at any time prior to the Closing: (i) upon the mutual written consent of the Company and Theraplant; (ii) by the Company or Theraplant if any Law or Order is enacted, promulgated or issued or deemed applicable to the Theraplant Merger by any Governmental Authority that would make consummation of the Theraplant Merger illegal, other than Federal Cannabis Laws; (iii) by the Company or Theraplant if the Closing has not occurred by August 13, 2021; (iv) by the Company or Theraplant if, after giving effect to the completion of the Redemption and any financings undertaken by the Company in connection with the Closing, the Company shall have net tangible assets of less than $120,000,000; or (v) by the Company, on the one hand, or Theraplant, on the other hand, as a result of certain breaches by the counterparties to the Theraplant Merger Agreement that remain uncured after any applicable cure period; provided, in each case of (i)-(v), that such termination right is not available to any party if such party is in breach of its representations, warranties, covenants, agreements or other obligations under the Theraplant Merger Agreement.
The foregoing description of the Theraplant Merger Agreement is qualified in its entirety by reference to the full text of the form of the Theraplant Merger Agreement, a copy of which is included as Exhibit 2.2 to the Current Report on Form 8-K filed with the SEC on March 18, 2021, and incorporated herein by reference.
~~True Harvest Holdings Asset Purchase Agreement~~
On March 12, 2021, the Company, True Harvest Holdings, Inc., a Delaware corporation and a wholly-owned subsidiary of the Company formed on March 10, 2021 (“Buyer”), and True Harvest, LLC, an Arizona limited liability company (the “Seller” or “True Harvest”), entered into an Asset Purchase Agreement (the “Asset Purchase Agreement,”), pursuant to which Buyer agreed to acquire substantially all of Seller’s assets in connection with its indoor cannabis cultivation facility (the “Business”). Capitalized but undefined terms used in this section shall have the meanings set forth in the Asset Purchase Agreement.
~~Purchase Consideration~~
~~Initial Consideration~~
The initial consideration to be paid by the Buyer to Seller for the Purchased Assets (the “Initial Payment Amount”), will consist of: (i) $21,750,000 in cash; (ii) an additional $25,000,000 evidenced by a secured promissory note bearing interest at 8% per annum, issued by Buyer to Seller which matures on the third anniversary of the Closing, and which is secured by the Purchased Assets pursuant to the terms of a Security Agreement; and (iii) the assumption by Buyer of $3,250,000 of Seller’s debt.
~~Earnout Payment~~
In addition to the Initial Payment Amount, Buyer may be required to pay additional consideration to Seller (the “Earnout Payment”) of up to a maximum of $35,000,000 in cash (the “Maximum Earnout Amount”) contingent on the Business attaining, within thirty-six (36) months after the Closing Date, a certain price per pound (the “36 Month Price Point”) of cannabis flower (“flower”) as compared to total flower production, irrespective of the final form in which such flower is sold. The Earnout Payment, if any, shall be evidenced by a promissory note (the “Earnout Note”). The Earnout Note, which shall bear interest at an annual rate of 8% per annum, is payable in twenty-four (24) monthly installments after issuance and will be secured by the Purchased Assets. The 36 Month Price Point will be equal to the average of the Weighted Average Annual Price Points for the three (3) years following the Closing Date. The “Weighted Average Annual Price Point” equals revenue of the Business for the three (3) year period following the Closing Date divided by total weight of flower product produced and sold by Buyer (as listed in BioTrack or equivalent tracking system) during the three (3) year period following the Closing Date, provided, that in the event any flower product is lost or otherwise destroyed, then such lost or destroyed products shall not be included in the calculation of Weighted Average Annual Price Point.active market.

~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH~~As of December 31, ~~2021~~
~~(Unaudited)~~2020, the aggregate values of the private warrants and the convertible component of convertible promissory note were $1,980,000 and $812,886, respectively.

The ~~percentage~~following table presents the changes in the fair value of ~~the Maximum Earnout Amount payable by Buyer to Seller will be determined in accordance with the following table:~~derivative liabilities:

~~36 Month Price Point~~
~~Percentage of Earnout~~ ~~Flower Production of <17,500 pounds/yr.~~ ~~Flower Production of >17,500 pounds/yr.~~
0% ~~<$2,199~~ ~~<$2,199~~
~~20%~~ ~~$2,200-$2,399~~ ~~$2,200-$2,199~~
~~50%~~ ~~$2,400-$2,699~~ ~~$2,200-$2,499~~
~~80%~~ ~~$2,700-$2,999~~ ~~$2,500-$2,799~~
~~100%~~ ~~$3,000+~~ ~~$2,800+~~
Private Warrants Convertible Component
Fair value as of January 1, 2020 $ — $ —
Initial measurement on February 13, 2020 1,405,800
Initial measurement on March 26, 2020 492,165
Changes in fair value 574,200 320,721
Fair value as of December 31, 2020 $ 1,980,000 $ 812,886

~~Closing~~
The Closing will occur as promptly as reasonably practicable, but in no event later than two (2) business days following the satisfaction or waiver of all of the closing conditions in the Asset Purchase Agreement.
~~Representations and Warranties~~
The Asset Purchase Agreement contains customary representations and warranties by each of Seller, the Company and Buyer. Many of the representations and warranties are qualified by materiality or Material Adverse Effect. Other than certain fundamental representations, the representations and warranties made by the Parties survive the Closing for a period of 18 months.
~~Covenants of the Parties~~
Each party agrees to use its commercially reasonable efforts to effect the Closing. The Asset Purchase Agreement also contains certain customary covenants by each of the Parties during the period between the signing of the Asset Purchase Agreement and prior to the Closing, as well as certain customary covenants, such as confidentiality and publicity that will continue after the termination of the Asset Purchase Agreement. Each party will also use its reasonable best efforts to obtain all consents, authorizations, orders and approvals from all governmental authorities that may be necessary for execution of the Asset Purchase Agreement.
The Seller agrees that, during the period between the signing of the Asset Purchase Agreement and until the Closing, it will use its best efforts to operate its business in good faith in the ordinary course, using reasonable efforts to maintain and preserve intact the current Business and operations and to preserve the rights, goodwill and relationships of its employees, customers, lenders, vendors, and others having relationships with the Business.
After the Closing, Seller agrees to cooperate with Buyer in Buyer’s efforts to continue and maintain those business relationships of Seller existing prior to the Closing and relating to the Business for a period of time.
23
~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
~~Conditions to Consummation of the Asset Purchase Agreement~~
Under the Asset Purchase Agreement, the obligations of the parties (or, in some cases, some of the parties) to consummate the Asset Purchase Merger are subject to the satisfaction or waiver of certain customary closing conditions of the respective parties, including, without limitation: (i) the approval and adoption of the Asset Purchase Agreement and transactions contemplated thereby and certain other matters by the requisite vote of the Greenrose Stockholders; (ii) the absence of a Material Adverse Effect (as defined in the Asset Purchase Agreement) since the date of the Asset Purchase Agreement; (iii) after giving effect to the completion of the Redemption and any financings undertaken by the Company in connection with the Closing, the Company shall have net tangible assets of no less than $70,000,000; and (iv) material compliance by the parties with their respective pre-Closing and Closing obligations and the accuracy of each party’s representations and warranties in the Asset Purchase Agreement, in each case subject to the certain materiality standards contained in the Asset Purchase Agreement.
~~Termination~~
The Asset Purchase Agreement may be terminated under the following customary and limited circumstances at any time prior to the Closing: (i) upon the mutual written consent of Greenrose and True Harvest; (ii) by the Company or True Harvest if there shall be any Law or Order enacted that makes consummation of the transactions contemplated by the Asset Purchase Agreement illegal or otherwise prohibited, other than Federal Cannabis Laws; (iii) by the Company or True Harvest if the Closing has not occurred by the Drop Dead Date; or (v) by Greenrose, on the one hand, or True Harvest, on the other hand, as a result of certain breaches by the counterparties to the Asset Purchase Agreement that remain uncured after any applicable cure period; provided, in each case of (i)-(v), that such termination right is not available to any party if such party is in breach of its representations, warranties, covenants, agreements or other obligations under the Asset Purchase Agreement.
The foregoing description of the Asset Purchase Agreement is qualified in its entirety by reference to the full text of the form of the Asset Purchase Agreement, including the exhibits attached thereto, a copy of which is included as Exhibit 10.1 to the Current Report on Form 8-K filed with the SEC on March 18, 2021, and incorporated herein by reference.
~~Futureworks Merger Agreement~~
On March 12, 2021, the Company, Futureworks Holdings, Inc. a Delaware corporation and a wholly owned subsidiary of the Company formed on March 11, 2021 (“FW Merger Sub”), and Futureworks LLC, a Colorado limited liability company (“Futureworks”), entered into an Agreement and Plan of Merger (the “Futureworks Merger Agreement”), pursuant to which Futureworks will be merged with and into FW Merger Sub (the “Futureworks Merger”), with FW Merger Sub surviving the Merger as a wholly owned subsidiary of the Company (the “Surviving Corporation”). Capitalized but undefined terms used in this section shall have the meanings set forth in the Futureworks Merger Agreement.
~~Conversion of Securities~~
Subject to the terms and conditions set forth in the Futureworks Merger Agreement, at the effective time of the Futureworks Merger (the “Futureworks Effective Time”) each ownership interest in Futureworks issued and outstanding immediately prior to the Futureworks Effective Time will be canceled, extinguished, and converted into the right to receive a pro rata portion of the Aggregate Consideration (without interest), as described below.
24
~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
~~Merger Consideration~~
~~Initial Consideration~~
The value of the aggregate merger consideration (the “Initial Consideration”) to be paid at closing to the holders of Futureworks ownership interests pursuant to the Futureworks Merger Agreement for all Company Interests will be: (i) $17,500,000 in cash, plus (ii) such number of shares of Greenrose Common Stock equal to $15,000,000 in value (the “Parent Common Stock”), calculated based upon the volume weighted average price per share of Parent Common Stock (rounded down to the nearest cent) on the OTCQX for the twenty (20) consecutive trading days ending on (and including) the last full trading day immediately prior to, (i) the Closing Date, (ii) March 31, 2022, or (iii) such date as Parent Common Stock Price is required to be paid or issued, as appliable (the “Parent Common Stock Price”), as reported by the Wall Street Journal for each such trading day, or, if not reported by the Wall Street Journal, any other authoritative source mutually agreed by Greenrose and the Company, provided that the Parent Common Stock Price for the shares of Parent Common Stock to be issued on the Closing Date shall be subject to a minimum price of $12.00 per share of Parent Common Stock and a maximum price of $15.00 per share of Parent Common Stock, subject to customary purchase price adjustments, and indemnity escrow, as described more fully in the Futureworks Merger Agreement.
~~Earnout Payment~~
In addition to the Initial Consideration, and subject to the Surviving Corporation meeting the Earnout Threshold then, subject to Futureworks’ members having delivered an executed Accredited Investor Certification to the Company, the Company may be required to issue to Futureworks’ members up to such number of shares of Parent Common Stock equal to $10,000,000 in value, calculated based on the Parent Common Stock Price (the “Futureworks Additional Consideration”).
~~Closing~~
The Closing will occur as promptly as reasonably practicable, but in no event later than two (2) business days following the satisfaction or waiver of all of the closing conditions in the Futureworks Merger Agreement.
~~Representations and Warranties~~
The Futureworks Merger Agreement contains customary representations and warranties by each of Futureworks, the Company and FW Merger Sub. Many of the representations and warranties are qualified by materiality or Material Adverse Effect. The representations and warranties made by the Parties survive the Closing until the Expiration Date.
~~Covenants of the Parties~~
Each Party agreed to use its commercially reasonable efforts to effect the Closing. The Futureworks Merger Agreement also contains certain customary covenants by each of the Parties during the period between the signing of the Futureworks Merger Agreement and the earlier of the Closing or the termination of the Futureworks Merger Agreement in accordance with its terms, as well as certain customary covenants, such as confidentiality and publicity that will continue after the termination of the Futureworks Merger Agreement.
Futureworks agreed to (and to cause each Futureworks subsidiary to), use commercially reasonable efforts to, during the period between the signing of the Futureworks Merger Agreement and until the earlier of the Closing or the termination of the Futureworks Merger Agreement, carry on its business in the ordinary course consistent with past practice. Futureworks also agreed not to, during the period between the signing of the Futureworks Merger Agreement and until the earlier of the Closing or the termination of the Futureworks Merger Agreement, without the prior written consent of the Company, to take certain actions as further set forth in the Futureworks Merger Agreement.
~~Conditions to Consummation of the Futureworks Merger~~
Under the Futureworks Merger Agreement, the obligations of the parties (or, in some cases, some of the parties) to consummate the Futureworks Merger are subject to the satisfaction or waiver of certain customary closing conditions of the respective parties, including, without limitation: (i) the approval and adoption of the Futureworks Merger Agreement and transactions contemplated thereby and certain other matters by the requisite vote of the Greenrose Stockholders; (ii) the absence of a Material Adverse Effect since the date of the Futureworks Merger Agreement; and (iii) material compliance by the parties with their respective pre-Closing and Closing obligations and the accuracy of each party’s representations and warranties in the Futureworks Merger Agreement, in each case subject to the certain materiality standards contained in the Futureworks Merger Agreement.
25
~~GREENROSE ACQUISITION CORP.~~
~~NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS~~
~~MARCH 31, 2021~~
~~(Unaudited)~~
~~Termination~~
The Futureworks Merger Agreement may be terminated under the following customary and limited circumstances at any time prior to the Closing: (i) upon the mutual written consent of Greenrose and Futureworks; (ii) by Greenrose or Futureworks if any Applicable Law or Order is enacted, promulgated, or issued or deemed applicable to the Futureworks Merger by any Governmental Authority that would make consummation of the Futureworks Merger illegal; provided, however, that the violation of any Federal Cannabis Laws shall not be deemed to make consummation of the Futureworks Merger illegal; (iii) by Greenrose or Futureworks if the Effective Time has not occurred within 12 months from the date of the Futureworks Merger Agreement; or (iv) by Greenrose, on the one hand, or Futureworks, on the other hand, as a result of certain breaches by the counterparties to the Futureworks Merger Agreement that remain uncured after any applicable cure period; provided, in each case of (i)-(iv), that such termination right is not available to any party if such party is in breach of its representations, warranties, covenants, agreements or other obligations under the Futureworks Merger Agreement.
~~Lock-Up Agreements~~
In connection with the Closing, each of Futureworks’ members will be required to enter into a Lock-Up Agreement (the “Futureworks Lock-Up Agreement”) pursuant to which they will agree, subject to certain exceptions, for a period of 6 months after the Closing Date, (i) not to lend, offer, pledge, hypothecate, encumber, donate, assign, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant to purchase, or otherwise transfer or dispose of, directly or indirectly, any shares of Parent Common Stock, (ii) enter into any swap or other arrangement that transfers to another, in whole or in part, any of the economic consequences of ownership of the Parent Common Stock, or (iii) publicly disclose the intention to do any of the foregoing, with respect to any shares of Parent Common Stock received by such Futureworks’ member as part of the Initial Consideration or the Futureworks Additional Consideration.
The foregoing description of the Futureworks Lock-Up Agreement is qualified in its entirety by reference to the full text of the form of Lock-Up Agreement, a copy of which is included as Exhibit G to the Futureworks Merger Agreement, filed as Exhibit 2.3 to the Current Report on Form 8-K filed with the SEC on March 18, 2021, and incorporated herein by reference.
~~Registration Rights Agreement~~
In connection with the Closing, the Company will enter into a Registration Rights Agreement with each of Futureworks’ members (the “Futureworks Registration Rights Agreement”) pursuant to which Greenrose agrees that, after the expiration of the lock-up period set forth in the Futureworks Lock-Up Agreement, at the request of the Majority Holders (as defined in the Futureworks Registration Rights Agreement), the Company will file a registration statement with the SEC covering the resale of the Registrable Securities (as defined in the Futureworks Registration Rights Agreement) requested to be included in such registration statement (the “Futureworks Resale Registration Statement”), and the Company shall use its reasonable best efforts to have the Futureworks Resale Registration Statement declared effective as soon as reasonably practicable after the filing thereof. Additionally, the Holders (as defined in the Futureworks Registration Rights Agreement) will be entitled to piggyback registration rights.
The foregoing description of the Futureworks Registration Rights Agreement is qualified in its entirety by reference to the full text of the form of Registration Rights Agreement, a copy of which is included as Exhibit H to the Futureworks Merger Agreement, filed as Exhibit 2.3 to the Current Report on Form 8-K filed with the SEC on March 18, 2021, and incorporated herein by reference.
~~Delisting and Relisting~~
Unless a change in applicable law has occurred prior to the closing of each of the applicable agreements that would allow for shares of Greenrose Common Stock and other equity of the Company currently listed on Nasdaq to remain listed on Nasdaq, the Company will use its reasonable best efforts to delist all such equity from Nasdaq and have such equity listed or quoted for trading on another securities exchange or trading platform.
Note 1011 — Subsequent Events

The Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the unaudited condensed consolidated financial statements were issued. Based upon this review, other than as described below, the Company did not identify any subsequent events that would have required adjustment or disclosure in the unaudited condensed ~~consolidated~~ financial statements.

GREENROSE ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
Promissory Note
On October 1, 2021, Greenrose issued an unsecured promissory note in the principal amount of $100,000 to the Company’s Sponsor and owner of more than 10% of the Company’s issued and outstanding Common Stock, evidencing a loan in the amount of $100,000. The note is non-interest bearing and payable upon the consummation of a business combination.
Business Combination Extension
On October 8, 2021, Greenrose notified Continental Stock Transfer & Trust Company that it was exercising its option to extend the time available to consummate a Business Combination with the target businesses by an additional month, thereby extending the de-SPAC deadline from October 13, 2021 to November 13, 2021. Furthermore, in accordance with the Investment Management Trust Agreement between Greenrose and Continental Stock Transfer & Trust Company, dated February 11, 2020, Greenrose authorized the trustees to deposit $569,250 into the trust account on October 13, 2021.
On October 27, 2021, the stockholders approved to amend the Company’s amended and restated certificate of incorporation to extend the date by which the Company has to consummate a business combination from November 13, 2021 to November 30, 2021. The amended and restated certificate of incorporation of the Company was filed with the Secretary of State of the State of Delaware on November 9, 2021.
Non-Redemption Agreement
In order to help facilitate the closing of Greenrose’s previously announced Qualified Business Combinations (as defined in the Definitive Proxy Statement on Schedule 14A filed with the U.S. Securities and Exchange Commission on October 5, 2021 (the “Proxy”)), on October 20, 2021, Greenrose Acquisition Corp. (“Greenrose” or the “Company”) and YA II PN, LTD. (the “Investor”), a Cayman Islands exempt limited partnership and an affiliate of Yorkville Advisors Global, LP, entered into a Non-Redemption Agreement (the “Non-Redemption Agreement”), pursuant to which the Investor has agreed to commit to purchase (collectively, the “Purchased Shares”) up to 1,000,000 shares common stock of the Company, $0.0001 par value per share, in open market transactions or in private transactions from the certain selling shareholders who are not affiliated with the Company, at a purchase price not to exceed $10.14 per share, or a combination of the foregoing.
Standby Equity Purchase Agreement
On October 20, 2021, Greenrose and the Investor, entered into a Standby Equity Purchase Agreement (the “Equity Purchase Agreement”), whereby the Investor agreed to purchase from the Company up to $100 million of the Company’s shares of common stock, par value $0.0001 per share (the “Common Stock”), for a purchase price per share of 96% multiplied by the lowest daily volume weighted average price of shares during regular trading hours as reported by Bloomberg L.P. of the Company’s common stock during the three (3) consecutive trading days commencing on the advance notice date.
Registration Rights Agreement
In connection with the entry of the Non-Redemption Agreement, Greenrose entered into a Registration Rights Agreement with the Investor (the “Yorkville Registration Rights Agreement”) pursuant to which Greenrose agrees that to file a registration statement with the Securities and Exchange Commission (the “SEC”) covering the resale of the Common Stock requested to be included in such registration statement (the “Resale Registration Statement”), and Greenrose shall use its best efforts to have the Resale Registration Statement declared effective as soon as practicable after the filing thereof, but in no event later than the 45th calendar day following the filing of the Resale Registration Statement (or, the fifth calendar day following the date on which the Company is notified by the SEC that the Resale Registration Statement will not be or is no longer subject to further review and comments.
Amendment No. 2 to True Harvest Asset Purchase Agreement
On October 28, 2021, Company entered into an amendment (“Amendment No. 2”) to the Purchase Agreement. Pursuant to Amendment No. 2, Greenrose and True Harvest agreed that the Purchase Price Adjustment for the year 2021 will be calculated using the cumulative year-to-date revenue of the Business as of September 30, 2021.
Cancellation of Commitment for Senior Secured Loan
On November 8, 2021, SunStream Bancorp Inc. (“Sunstream”) notified the Company that the conditions precedent in connection with the previously announced financing have not been satisfied, and until such time as they are satisfied, Sunstream was not prepared to proceed with the proposed financing. In addition, on November 8, 2021, Sunstream waived the Company’s obligation to deal exclusively with Sunstream and indicated its support of the Company’s exploration of alternative financing sources. Sunstream also communicated its agreement to revisit financing opportunities at a future date, including on a co-lending basis.

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

References in this report (the “Quarterly Report”) to “we,” “us” or the “Company” refer to Greenrose Acquisition Corp. References to our “management” or our “management team” refer to our officers and directors, and references to the “Sponsor” refer to Greenrose Associates LLC. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the financial statements and the notes thereto contained elsewhere in this Quarterly Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.
Special Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q includes “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act that are not historical facts and involve risks and uncertainties that could cause actual results to differ materially from those expected and projected. All statements other than statements of historical fact included in this Form 10-Q including statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding the Company’s financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements. Words such as “expect,” “believe,” “anticipate,” “intend,” “estimate,” “seek” and variations and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements relate to future events or future performance, but reflect management’s current beliefs, based on information currently available. A number of factors could cause actual events, performance or results to differ materially from the events, performance and results discussed in the forward-looking statements. For information identifying important factors that could cause actual results to differ materially from those anticipated in the forward-looking statements, please refer to the Risk Factors section of the Company’s Annual Report on Form 10-K/A for the year ending December 31, 2020 filed with the SEC on May 27, 2021. The Company’s securities filings can be accessed on the EDGAR section of the SEC’s website at www.sec.gov. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of new information, future events or otherwise.
This Management’s Discussion and Analysis of Financial Condition and Results of Operations has been amended and restated to give effect to the restatement of our financial statements for the periods from March 31, 2020 through to June 30, 2021. Management identified errors made in its historical financial statements where, at the closing of our Initial Public Offering, we improperly valued our common stock subject to possible redemption. We previously determined the common stock subject to possible redemption to be equal to the redemption value of $10.00 per share of the public common stock while also taking into consideration a redemption cannot result in net tangible assets being less than $5,000,001. Management determined that the common stock issued during the Initial Public Offering can be redeemed or become redeemable subject to the occurrence of future events considered outside of the Company’s control. Therefore, management concluded that the redemption value should include all common stock subject to possible redemption, resulting in the common stock subject to possible redemption being equal to their redemption value. As a result, management has noted a restatement error related to temporary equity and permanent equity. This resulted in a restatement to the initial carrying value of the common stock subject to possible redemption with the offset recorded to additional paid-in capital (to the extent available), accumulated deficit and common stock subject to possible redemption.
Overview
We are a blank check company incorporated on August 26, 2019 as a Delaware corporation and formed for the purpose of entering into a merger, share exchange, asset acquisition, stock purchase, recapitalization, reorganization or similar Business Combination with one or more businesses or entities. We intend to effectuate our initial Business Combination using cash from the proceeds of the Initial Public Offering and the sale of the Private Units and Private Warrants, our capital stock, debt or a combination of cash, stock, and debt.
On March 12, 2021, the Company entered into definitive agreements to acquire four cannabis companies. The companies are Shango Holdings Inc. (Shango), Futureworks, LLC (d/b/a The Health Center), Theraplant, LLC, and True Harvest, LLC.
True Harvest
On July 2, 2021, the Company entered into an amendment (the “True Harvest Amendment No.1”) to the True Harvest Holdings, Inc. Asset Purchase Agreement, dated as of March 12, 2021. Pursuant to True Harvest Amendment No. 1, the table in Section 1.05(c) of the Purchase Agreement was deleted and replaced with the following table:
36 Month Price Point
Percentage of Earnout Flower Production - average price
0% <$2,199
20% $2,200-$2,199
50% $2,200-$2,499
80% $2,500-$2,799
100% $2,800+
In addition, pursuant to the True Harvest Amendment No. 1, a new Section 1.05.1 Hurdle Amount is added to the Purchase Agreement, whereby the purchase price of True Harvest would be adjusted by the addition of (i) up to a maximum of four million seven hundred thousand dollars ($4,700,000) added to the principal amount of the secured note to be issued at closing and (ii) up to a maximum of one million four hundred thousand dollars ($1,400,000) of additional debt to be assumed by the Buyer at closing, in each case, subject to True Harvest achieving certain revenue targets, as well as True Harvest having constructed eight grow rooms in a condition ready to accept plants for grow prior to closing, in each case as set forth in the True Harvest Amendment No. 1. Also in addition, pursuant to the True Harvest Amendment No. 1, the “drop dead” date for closing was amended to be November 30, 2021.
On October 28, 2021, Company entered into an amendment (“Amendment No. 2”) to the Purchase Agreement. Pursuant to Amendment No. 2, Greenrose and True Harvest agreed that the Purchase Price Adjustment for the year 2021 will be calculated using the cumulative year-to-date revenue of the Business as of September 30, 2021.

Theraplant
On August 10, 2021, the Company entered into an amendment (the “Theraplant Amendment No.1”) to the Agreement and Plan of Merger dated as of March 12, 2021, by and among the Company, GNRS CT Merger Sub, LLC, Theraplant and Shareholder Representative Services LLC (the “Merger Agreement”).
Pursuant to the Theraplant Amendment No. 1, the purchase price of Theraplant would be adjusted by the addition of the issuance registered shares of the Company’s common stock, par value $10.00 per share, in the aggregate amount of Fifty Million Dollars ($50,000,000). Theraplant’s selling shareholders will receive customary registration rights in connection with the issuance of shares of the Company’s common stock as part of the merger consideration. Also in addition, pursuant to the Theraplant Amendment No. 1, the “drop dead” date for closing was amended to be November 30, 2021.
The Theraplant Amendment No.1 also provides that the Company shall bear (i) 50% of all documented accounting transaction expenses incurred by Theraplant in connection with the auditor review of the Theraplant’s 2021 first quarter financial statements and (ii) all documented legal, accounting and other transaction expenses of Theraplant incurred in connection with the Merger from and after the date of the Theraplant Amendment No. 1.
Extension of Business Combination
On August 11, 2021, Greenrose notified Continental Stock Transfer & Trust Company that it was exercising its option to extend the time available to consummate a Business Combination with the target businesses by an additional month, thereby extending the de-SPAC deadline from August 13, 2021 to September 13, 2021. Furthermore, in accordance with Investment Management Trust Agreement between Greenrose Acquisition Corp and Continental Stock Transfer & Trust Company, dated February 11, 2020, Greenrose authorized the trustees to deposit $569,250 into the trust account. The Sponsor has the right to exercise its right to extend the time available to consummate a Business Combination for up to two additional months.
On September 8, 2021, Greenrose notified Continental Stock Transfer & Trust Company that it was exercising its option to extend the time available to consummate a Business Combination with the target businesses by an additional month, thereby extending the de-SPAC deadline from September 13, 2021 to October 13, 2021. Furthermore, in accordance with Investment Management Trust Agreement between Greenrose and Continental Stock Transfer & Trust Company, dated to February 11, 2020, Greenrose authorized the trustees to deposit $569,250 into the trust account.
On October 8, 2021, Greenrose notified Continental Stock Transfer & Trust Company that it was exercising its option to extend the time available to consummate a Business Combination with the target businesses by an additional month, thereby extending the de-SPAC deadline from October 13, 2021 to November 13, 2021. Furthermore, in accordance with the Investment Management Trust Agreement between Greenrose and Continental Stock Transfer & Trust Company, dated February 11, 2020, Greenrose authorized the trustees to deposit $569,250 into the trust account on October 13, 2021.
On October 27, 2021, the stockholders approved to amend the Company’s amended and restated certificate of incorporation to extend the date by which the Company has to consummate a business combination from November 13, 2021 to November 30, 2021.
Results of Operations
Our only activities from August 26, 2019 (inception) through ~~March 31,~~September 30, 2021 were organizational activities, those necessary to consummate the Initial Public Offering, described below, and identifying a target company for a Business Combination. We do not expect to generate any operating revenues until after the completion of our Business Combination. We generate non-operating income in the form of interest income on marketable securities held in the Trust Account. We are incurring 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 three months ended ~~March 31,~~September 30, 2021, we had net loss of ~~$784,951,~~$777,743, which consists of ~~operating costs of $1,176,187,~~ interest expense for promissory notes of ~~$486,338, offset by~~$78,319, a decrease in the fair value of private warrants liability of ~~$316,800,~~$277,200, a decrease in the fair value of the convertible promissory note of ~~$556,493~~$222,000 and interest income on marketable securities held in the Trust Account of ~~$4,281.~~$4,378, offset by operating expenses of $1,203,002.
For the nine months ended September 30, 2021, we had net loss of $2,911,072, which consists of interest expense of $1,117,630, a decrease in the fair value of private warrants liability of $811,800, a decrease in the fair value of the convertible promissory note of $959,287 and interest income on marketable securities held in the Trust Account of $12,984, offset by operating expenses of $3,577,513.
For the three months ended ~~March 31,~~September 30, 2020, we had net loss of $513,085, which consists of interest expense related to promissory note of $89,662, change in fair value of private warrant liability of $59,400, a change in fair value of convertible promissory note related party of $22,676 and interest income on marketable securities held in the Trust Account of $4,377, offset by operating expenses of $436,062, and a benefit for income taxes of $90,338.
For the nine months ended September 30, 2020, we had net income of ~~$1,130,254,~~$1,178,558, which consists of interest income on marketable securities held in the Trust Account of ~~$1,104,572,~~$1,152,225, an increase in the fair value of private warrants liability of ~~$396,000,~~$930,600, an increase in the fair value of the convertible promissory note of ~~$84,391,~~$299,794 and interest expense related to promissory note of $183,222 offset by operating costs of ~~$275,379,~~$985,093, and a provision for income taxes of ~~$174,457~~$35,746.

The Company exited their position of face value $173,750,000 US T-bills for accreted interest of $1,031,879 on March 9, 2020, for shorter duration US Treasuries, due to the decline in the interest rates at the onset of the COVID-19 Pandemic. The interest rates decline at the onset of the COVID-19 Pandemic, resulted in the assets held in the escrow to increase, and the resulting accretion was recorded as interest ~~expense~~income. The interest rates remained low throughout 2020 and 2021, resulting in lower interest earned the remaining part of ~~$4,873.~~
the year, and the nine months ended September 30, 2021. As required by its formation documents, all income earned by the trust resides with the trust for the benefit of its shareholders should they elect to redeem all or a portion of their shares prior to a business combination.

Liquidity and Capital Resources
On February 13, 2020, we consummated our Initial Public Offering of 15,000,000 Units at a price of $10.00 per Unit, generating gross proceeds of $150,000,000. Simultaneously with the closing of the Initial Public Offering, we consummated the sale of 300,000 Private Units and 1,500,000 Private Warrants to our Sponsor and Imperial Capital and its designee, generating gross proceeds of $4,500,000.
On February 14, 2020, in connection with the underwriters’ exercise of their over-allotment option in full, we consummated the sale of an additional 2,250,000 Units at a price of $10.00 per Unit, generating total gross proceeds of $22,500,000. In addition, we also consummated the sale of an additional 30,000 Private Units at $10.00 per Private Unit and 150,000 Private Warrants at $1.00 per Private Warrant, generating total gross proceeds of $450,000.
As of ~~March 31,~~September 30, 2021, we had marketable securities held in the Trust Account of ~~$173,473,184~~$174,507,917 (including approximately ~~$973,184~~$1,170,000 of interest income) consisting of securities held in a money market fund that invests in U.S Treasury securities with a maturity of 180 days or less. Interest income on the balance in the Trust Account may be used by us to pay taxes. Through ~~March 31,~~September 30, 2021, we withdrew ~~$187,700~~$300,170 of interest earned on the Trust Account to pay our taxes.
For the ~~three~~nine months ~~March 31,~~September 30, 2021, cash used in operating activities was ~~$726,028,~~$2,033,688, which was comprised of our net loss of ~~$784,951~~$2,911,072 less interest earned on marketable securities held in the Trust Account of ~~$4,281,~~$12,984, a decrease in the fair value of private warrants liability of ~~$316,800,~~$811,800, a decrease in the fair value of the convertible promissory note of ~~$556,493,~~$959,287, interest expense of ~~$486,338,~~$1,117,630, and changes in operating assets and liabilities provided $1,543,825 of ~~$450,159.~~cash for operating activities.
For the ~~three~~nine months ended ~~March 31,~~September 30, 2020, cash used in operating activities was ~~$223,188, which was comprised of our net~~$755,404. Net income of ~~$1,130,254, less~~$1,178,558 was affected by interest earned on marketable securities held in the Trust Account of ~~$1,104,572,~~$1,152,225, interest expense of $183,222, an ~~decrease~~increase in the fair value of private warrants liability of ~~$396,000,~~$930,600 and an ~~decrease~~increase in the fair value of the convertible promissory note of ~~$84,391, interest expense of $4,873, and changes~~$299,794. Changes in operating assets and liabilities provided $265,435 of ~~$226,648.~~cash for operating activities.
We intend to use substantially all of the funds held in the Trust Account to acquire a target business and to pay our expenses relating thereto, including a fee payable to Imperial Capital, upon consummation of our initial Business Combination for assisting us in connection with our initial Business Combination. To the extent that our capital stock is used in whole or in part as consideration to effect a Business Combination, the remaining funds held in the Trust Account will be used as working capital to finance the operations of the target business. Such working capital funds could be used in a variety of ways including continuing or expanding the target business’ operations, for strategic acquisitions and for marketing, research and development of existing or new products. Such funds could also be used to repay any operating expenses or finders’ fees which we had incurred prior to the completion of our Business Combination if the funds available to us outside of the Trust Account were insufficient to cover such expenses.
As of ~~March 31,~~September 30, 2021, we had cash of ~~$771,521.~~$102,081. We intend to use the funds held outside the Trust Account 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.
In order to fund working capital deficiencies or finance transaction costs in connection with a Business Combination, the Insiders, or certain of our officers and directors or their affiliates may, but are not obligated to, loan us funds as may be required. If we complete our initial Business Combination, we would repay such loaned amounts. In the event that our initial Business Combination does not close, we may use a portion of the working capital held outside the Trust Account to repay such loaned amounts but no proceeds from our Trust Account would be used for such repayment. Up to $2,000,000 of notes may be convertible into Private Units, at a price of $10.00 per Private Unit, and/or Private Warrants, at a price of $1.00 per Private Warrant. The units and warrants would be identical to the Private Units and Private Warrants sold in the Private Placement. On March 26, 2020, we issued an unsecured promissory note (the “2020 Note”) in the principal amount of $1,000,000 to the Sponsor. The 2020 Note is non-interest bearing and payable upon the consummation of a Business Combination. The 2020 Note may be converted into units at a price of $10.00 per unit and/or warrants at a price of $1.00 per warrant. The units would be identical to the Private Units and the warrants would be identical to the Private Warrants. On January 29, 2021, we issued an unsecured promissory note (the “2021 Note”) in the principal amount of $1,000,000 to the Sponsor. The 2021 Note is non-interest bearing and payable upon the consummation of a Business Combination. The 2021 Note may be converted into units at a price of $10.00 per unit and/or warrants at a price of $1.00 per warrant. The units would be identical to the Private Units and the warrants would be identical to the Private Warrants. On June 22, 2021, the Company issued an unsecured non-interest bearing promissory note in the principal amount of $300,000, on September 9, 2021 the  Company issued an unsecured non-interest bearing promissory note in the principal amount of $180,000, on September 20, 2021 an unsecured non-interest bearing promissory note in the principal amount of $65,000, and on October 1, 2021 an unsecured non-interest bearing promissory note in the principal amount of $100,000, each of which is to Greenrose Associates LLC and is payable upon the consummation of the Business Combination.

We have concluded that the following conditions raise substantial doubt about our ability to meet our financial obligations as they become due. We will need to raise additional capital through loans or additional investments from its Sponsor, shareholders, officers, directors, or third parties. Our officers, directors and Sponsor may, but are not obligated to, loan us funds, from time to time or at any time, in whatever amount they deem reasonable in their sole discretion, to meet our working capital needs. Accordingly, we may not be able to obtain additional financing. If we are unable to raise additional capital, we 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 potential transaction, and reducing overhead expenses. We cannot provide any assurance that new financing will be available on commercially acceptable terms, if at all. These conditions raise substantial doubt about our ability to continue as a going concern through ~~August~~September 13, 2021, the date that we will be required to cease all operations, except for the purpose of winding up, if a Business Combination is not consummated. 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 should we be unable to continue as a going concern.
Senior Secured Loan
On July 30, 2021, the Company entered into a commitment letter (the “Commitment Letter”) with SunStream Bancorp Inc. (“Sunstream”), pursuant to which Sunstream committed to provide, subject to the satisfaction of customary closing conditions stipulated in the Commitment Letter, a multi-tranche senior secured loan (the “Loan”) to the Company. The proceeds of the Loan are expected to be used (i) to consummate one or more of the Company’s previously announced Business Combinations and (ii) for general working capital purposes.
The Loan consists of $78.1 million of loan principal including an initial tranche of $52.1 million (“Tranche I”) on the closing date of the Loan and second tranche of $26.0 million (“Tranche II”) available prior to the 12-month anniversary of the closing date of the Loan, in each case.
The Loan will be collateralized by a senior secured first-priority lien over all of the assets of the Company and its subsidiaries, subject to to-be-agreed upon carve-outs and exceptions. The Loan matures 48 months following the closing date of the Loan and has an interest rate, payable monthly, of 11.9% per annum on the outstanding principal. The Loan amortizes at a rate of 15.0% of outstanding principal per annum, beginning on the 24-month anniversary of the closing date of the Loan.
Tranche I of the Loan is prepayable, at Greenrose’s option, prior to the 36-month anniversary of the closing of the loan, subject to certain fees. In addition, Tranche II of the Loan is prepayable, at the Company’s option, prior to the 36-month anniversary of the Tranche II drawdown date, subject to certain fees.
The Company has also agreed to pay to Sunstream certain additional fees customary to transactions of this type.
In connection with the Loan commitments, Sunstream will be issued warrants with a five-year term to acquire additional shares of common stock of Greenrose with terms substantially similar to the warrants issued to the Company’s sponsors in connection with the initial public offering of the Company.
In addition, the Loan will be subject to the Company’s compliance with certain on-going financial covenants customary to other senior secured loans of this type, as will be negotiated by Sunstream and the Company in the course of ongoing due diligence by Sunstream prior to funding of the Loan.
In connection with the Commitment Letter, the Company and Sunstream have agreed to deal exclusively with one another until the earlier of September 30, 2021 or the closing of one or more of the Company’s previously announced Business Combinations with respect to any financing proposals similar to the financings contemplated by the Loan commitments.
Tranche I of the Loan is anticipated to close substantially simultaneously with the consummation of one or more of the Company’s previously announced Business Combinations.
Off-Balance Sheet Arrangements
We have no obligations, assets or liabilities which would be considered off-balance sheet arrangements as of ~~March 31,~~September 30, 2021. We do not participate in transactions that create relationships with unconsolidated entities or financial partnerships, often referred to as variable interest entities, which would have been established for the purpose of facilitating off-balance sheet arrangements. We have not entered into any off-balance sheet financing arrangements, established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any non-financial assets.
Contractual Obligations
We do not have any long-term debt, capital lease obligations, operating lease obligations or long-term liabilities other than an agreement to pay our Sponsor a monthly fee of $10,000 for office space, utilities and secretarial and administrative support. We began incurring these fees on February 10, 2020 and will continue to incur these fees monthly until the earlier of the completion of the Business Combination and our liquidation.
The Initial Public Offering underwriting agreement provides that in the event we complete a financing transaction similar to the Initial Public Offering or Business Combination, or enter into a statement or letter of intent that results in such a transaction, within 18 months following its termination, Imperial shall be entitled to receive any expense reimbursement due to it along with payment in full of its applicable fee of either (i) 2% of the gross proceeds of the offering, of which 1% will be in cash and 1% will be in equity of the Company for a financing transaction, or (ii) an amount equal to 5% of the face amount of any equity securities and 3% of the face amount of any debt sold or arranged as part of the Business Combination (exclusive of any applicable finders’ fees which might become payable). Additionally, Imperial has the right to act as a book-runner and managing underwriter for all underwritten follow-on offerings for 18 months following completion of the Initial Public Offering and the right to approve any co-lead managing underwriter or co-book runner.

We have engaged Imperial as an advisor in connection with a Business Combination to assist us in holding meetings with our shareholders to discuss the potential Business Combination and the target business’ attributes, introduce us to potential investors that are interested in purchasing our securities in connection with a Business Combination, assist us in obtaining shareholder approval for the Business Combination and assist us with its press releases and public filings in connection with the Business Combination. We will pay Imperial a cash fee for such services upon the consummation of a Business Combination in an amount equal to 4.5% of the gross proceeds of Initial Public Offering, or $7,762,500 (exclusive of any applicable finders’ fees which might become payable); provided that up to 20% of the fee may be allocated at our sole discretion to other FINRA members that assist us in identifying and consummating a Business Combination.
Additionally, we have agreed to pay Imperial a cash fee for assisting us in obtaining financing for the Business Combination in an amount equal to 5% of the face amount of any equity securities and 3% of the face amount of any debt sold or arranged as part of the Business Combination (exclusive of any applicable finders’ fees which might become payable).

We have engaged a vendor to provide accounting advisory services. The agreement requires that we pay $10,000 per month based on an agreed hourly time and materials rate for work performed with any additional services to be only payable upon the consummation of a Business Combination. As of September 30, 2021, we had paid $65,000 pursuant to this agreement and have incurred an additional $441,790 of which an additional $30,000 is included in accrued expenses, and would become due upon a successful Business Combination.
We have also entered into an agreement with a vendor to provide investor relations services related to the Company’s Business Combination. The agreement requires that us to pay $15,000 upon commencement of the agreement plus reimbursement for any out-of-pocket expenses. In addition, we have agreed to pay a $100,000 fee only upon the consummation of a Business Combination. The agreement also requires the continuation of investor relations services for a minimum of six months subsequent to the consummation of a Business Combination at the rate of $15,000 per month.
We also entered into an agreement with a vendor to provide multimedia services related to the Company’s Business Combination and virtual investor event. This agreement requires that the Company pay $32,500 when the current financing closes-the consummation of a Business Combination. The agreement will terminate on August 31, 2022.
Critical Accounting Policies
The preparation of condensed consolidated financial statements and related disclosures in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and income and expenses during the periods reported. Actual results could materially differ from those estimates. We have identified the following critical accounting policies:
Derivative Instruments

We account for the Derivative Instruments in accordance with the guidance contained in ASC 815-40-15-7D and 7F under which the Derivative Instruments do not meet the criteria for equity treatment and must be recorded as liabilities. Accordingly, we classify the Derivative Instruments as liabilities at their fair value and adjust the Derivative Instruments to fair value at each reporting period. This liability is subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in our ~~statement~~statements of operations. The Private Placement Warrants for periods where no observable traded price was available are valued using a Black-Scholes model. The fair value of the convertible promissory note was estimated using a Black-Scholes model.

Common Stock Subject to Possible Redemption
We account for our common stock subject to possible ~~conversion~~redemption in accordance with the guidance in ASC Topic ~~480 “Distinguishing Liabilities from Equity.” Common~~480. Shares of common stock subject to mandatory redemption is classified as a liability instrument and measured at fair value. Conditionally redeemable common stock (including common stock that features redemption rights that are either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within our control) is classified as temporary equity. At all other times, common stock is classified as stockholders’ equity. Our common stock features certain redemption rights that are considered to be outside of our control and subject to occurrence of uncertain future events. Accordingly, common stock subject to possible redemption is presented at redemption value as temporary equity, outside of the stockholders’ equity section of our condensed consolidated balance sheets.
Net Income (loss) Per Common Share
We apply the two-class method in calculating earnings per share. Common stock subject to possible redemption which is not currently redeemable and is not redeemable at fair value, has been excluded from the calculation of basic netNet income (loss) per common share ~~since such shares, if redeemed, only participate in their pro rata share of the Trust Account earnings. Our~~is computed by dividing net income ~~is adjusted~~(loss) by the weighted average number of common shares outstanding for the ~~portion~~period. Accretion associated with the redeemable shares of ~~income that is attributable to~~ common stock ~~subject to possible~~is excluded from income (loss) per common share as the redemption ~~as these shares only participate in the earnings of the Trust Account and not our income or losses.~~value approximates fair value.

Recent Accounting Standards
In August 2020, the FASB issued ASU No. 2020-06, “Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” (“ASU 2020-06”), which simplifies accounting for convertible instruments by removing major separation models required under current GAAP. ASU 2020-06 removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception, and it also simplifies the diluted earnings per share calculation in certain areas. ASU 2020-06 is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years, with early adoption permitted. The Company is currently assessing the impact, if any, that ASU 2020-06 would have on its financial position, results of operations or cash flows.
Management does not believe that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on our condensed consolidated financial statements.

Item 3. Quantitative and Qualitative Disclosures About Market Risk
As of ~~March 31,~~September 30, 2021, we were not subject to any market or interest rate risk. Following the consummation of our Initial Public Offering, the net proceeds of our Initial Public Offering, including amounts in the Trust Account, have been invested in U.S. government treasury bills, notes or bonds with a maturity of 180 days or less or in certain money market funds that invest solely in U.S. Treasury securities. Due to the short-term nature of these investments, we believe there will be no associated material exposure to interest rate risk.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Disclosure controls and procedures are designed to ensure that information required to be disclosed by us in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
~~Under~~As required by Rules 13a-15 and 15d-15 under the ~~supervision and with the participation of our management, including~~Exchange Act, our Chief Executive Officer and ~~our~~ Chief Financial Officer ~~(together, the “Certifying Officers”), we~~ carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of March 31, 2021, June 30, 2021 and September 30, 2021. Based upon their evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. In connection with this Report, and in light of the restatement of our financial statements for the year ended December 31, 2020, our Certifying Officers reevaluated and concluded that our disclosure controls and proceduresAct) were not effective, due ~~solely~~ to the material weakness in our internal control over financial reporting ~~described below in “Changes in Internal Control Over Financial Reporting”. In light of this material weakness,~~related to the Company’s accounting for complex financial instruments. As a result, we performed additional ~~analyses~~analysis as deemed necessary to ensure that our financial statements were prepared in accordance with U.S. generally accepted accounting principles. Accordingly, management believes that the financial statements included in this ~~Report~~Form 10-Q present fairly in all material respects our financial position, results of operations and cash flows for the period presented.
Management has implemented remediation steps to improve our internal control over financial reporting. Specifically, we expanded and improved our review process for complex securities and related accounting standards. We plan to further improve this process by enhancing access to accounting literature, identification of third-party professionals with whom to consult regarding complex accounting applications and consideration of additional staff with the requisite experience and training to supplement existing accounting professionals.
Changes in Internal Control over Financial Reporting
~~There~~Other than as set forth above, there were no changes 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) during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting, as the circumstances that led to the restatement of our year-end financial statements on May 27, 2021 had not yet been identified. Due solely to the events that led to our restatement of our financial statements, management has identified a material weakness in internal controls related to the accounting for warrants issued in connection with our initial public offering, as described in Note 2 to the Notes to Financial Statements entitled “Restatement of Previously Issued Financial Statements” in Company’s Annual Report on Form 10-K/A for the year ending December 31, 2020 filed with the SEC on May 27, 2021.reporting.

While we have processes to identify and appropriately apply applicable accounting requirements, we plan to enhance our system of evaluating and implementing the accounting standards that apply to our financial statements, including through enhanced analyses by our personnel and third-party professionals with whom we consult regarding complex accounting applications. The elements of our remediation plan can only be accomplished over time, and we can offer no assurance that these initiatives will ultimately have the intended effects.

PART II - OTHER INFORMATION
Item 1. Legal Proceedings.

None.
Item 1A. Risk Factors.

Factors that could cause our actual results to differ materially from those in this report include the risk factors described in our Annual Report on Form 10-K/A for the year ended December 31, 2020 filed with the SEC on May 27, 2021. As of the date of this Report, other than as described below, there have been no material changes to the risk factors disclosed in our Annual Report filed with the SEC.

The securities in which we invest the funds held in the Trust Account could bear a negative rate of interest, which could reduce the value of the assets held in trust such that the per-share redemption amount received by public stockholders may be less than $10.00 per share.

The proceeds held in the Trust Account are invested only in U.S. government treasury obligations with a maturity of 180 days or less or 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. While short-term U.S. government treasury obligations currently yield a positive rate of interest, they have briefly yielded negative interest rates in recent years. Central banks in Europe and Japan pursued interest rates below zero in recent years, and the Open Market Committee of the Federal Reserve has not ruled out the possibility that it may in the future adopt similar policies in the United States. In the event that we are unable to complete our initial business combination or make certain amendments to our Amended and Restated Certificate of Incorporation, our public stockholders are entitled to receive their pro-rata share of the proceeds held in the Trust Account, plus any interest income not released to us, net of taxes payable. Negative interest rates could impact the per-share redemption amount that may be received by public stockholders.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

On February 13, 2020, we consummated our Initial Public Offering of 15,000,000 Units. The Units sold in the Initial Public Offering were sold at an offering price of $10.00 per unit, generating total gross proceeds of $150,000,000. Imperial Capital, LLC. acted as the sole book running manager and I-Bankers Securities, Inc. as the co-manager of the offering. The securities sold in the offering were registered under the Securities Act on a registration statement on Form S-1 (No. 333-235724). The SEC declared the registration statement effective on February 10, 2020.

Simultaneous with the consummation of the Initial Public Offering, the Sponsor and Imperial consummated the private placement of an aggregate of 300,000 Units at a price of $10.00 per Private Unit, and 1,500,000 warrants at a price of $1.00 per Private Warrant, generating total proceeds of $4,500,000. Each Private Unit consists of one share of common stock (“Private Share”) and one warrant (“Private Warrant”). Each Private Warrant is exercisable to purchase one share of common stock at an exercise price of $11.50 per share. The issuance was made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act.

The Private Warrants are identical to the warrants underlying the Units sold in the Initial Public Offering, except that the Private Warrants are not transferable, assignable or salable until after the completion of a Business Combination, subject to certain limited exceptions.

On February 14, 2020, the underwriters exercised their over-allotment option in full, resulting in an additional 2,250,000 Units for $22,500,000, less the underwriters’ discount of $450,000. In connection with the underwriters’ exercise of their over-allotment option, the Company also consummated the sale of an additional 30,000 Private Units at $10.00 per Private Unit and the sale of an additional 150,000 Private Warrants at $1.00 per Private Warrant, generating total proceeds of $450,000. A total of $22,500,000 was deposited into the Trust Account.

Of the gross proceeds received from the Initial Public Offering, the full exercise of the over-allotment option and the Private Securities, $172,500,000 was placed in the Trust Account.

We paid a total of $3,450,000 underwriting discounts and commissions and $969,274 for other costs and expenses related to the Initial Public Offering.

For a description of the use of the proceeds generated in our Initial Public Offering, see Part I, Item 2 of this Quarterly Report.
Item 3. Defaults Upon Senior Securities.

None.
Item 4. Mine Safety Disclosures.

Not Applicable.
Item 5. Other Information.

None.

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*2.1 Amendment No. 1 to Asset Purchase Agreement dated as of July 2, 2021, by and among True Harvest, LLC, an Arizona limited liability company, Greenrose Acquisition Corp, a Delaware corporation, and True Harvest Holdings, Inc., a Delaware corporation¹
2.2 Amendment No. 1 to the Agreement and Plan of Merger dated as Of March 12, 2021, by and among Greenrose Acquisition Corp., GNRS CT Merger Sub, LLC, Theraplant, LLC and Shareholder Representative Services LLC dated as of August 10, 2021²
4.1 Promissory Note in the principal amount of $450,000 dated August 26, 2021³
4.2 Promissory Note in the principal amount of $180,000 dated September 9, 2021⁴
4.3 Promissory note in the principal amount of $65,000 dated September 20, 2021⁵
4.4 Promissory Note in the principal amount of $100,000 dated October 1, 2021⁶
10.1 Non-Redemption Agreement dated October 20, 2021⁷
31.1* Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-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 Rules 13a-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 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 adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS* Inline XBRL Instance Document
101.SCH* Inline XBRL Taxonomy Extension Schema Document
101.CAL* Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF* Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB* Inline XBRL Taxonomy Extension ~~Labels~~Label Linkbase Document
101.PRE* Inline XBRL Taxonomy Extension Presentation Linkbase Document
104 Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

* Filed herewith.
**
Furnished.
*(1) Filed ~~herewith.~~as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on July 9, 2021.
**(2) ~~Furnished.~~Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on August 17, 2021.
(3) Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on August 31, 2021.
(4) Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on September 10, 2021.
(5) Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on September 21, 2021.
(6) Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on October 6, 2021.
(7) Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on October 21, 2021.

~~SIGNATURES~~

SIGNATURES
In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

GREENROSE ACQUISITION CORP.

Date: ~~June 2,~~November 22, 2021 By: /s/ William F. Harley III
Name: William F. Harley III
Title: Chief Executive Officer
(Principal Executive Officer)

Date: ~~June 2,~~November 22, 2021 By: /s/ Jeffrey Stegner
Name: Jeffrey Stegner
Title: Chief Financial Officer
(Principal Accounting Officer and Financial Officer)

32
34

iso4217:USD xbrli:shares

	March 31, 2021			December 31, 2020
	(unaudited)
ASSETS
Current assets
Cash	$	771,521		$	309,849
Prepaid expenses		92,644			45,096
Total Current Assets		864,165			354,945

Marketable securities held in Trust Account		173,473,184			173,656,603
TOTAL ASSETS	$	174,337,349		$	174,011,548

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Accrued expenses	$	897,706		$	399,999
Total Current Liabilities		897,706			399,999

Private warrants liability		1,663,200			1,980,000
Convertible promissory note, net – related party		2,523,450			1,593,605
TOTAL LIABILITIES		5,084,356			3,973,604

Commitments

Common stock subject to possible redemption 16,333,556 and 16,414,428 shares at March 31, 2021 and December 31, 2020, respectively		164,252,986			165,037,937

Stockholders’ Equity
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding		—			—
Common stock, $0.0001 par value; 70,000,000 shares authorized; 5,558,944 and 5,478,072 shares issued and outstanding (excluding 16,333,556 and 16,414,428 shares subject to possible redemption) at March 31, 2021 and December 31, 2020, respectively		556			548
Additional paid-in capital		7,396,384			6,611,441
Accumulated deficit		(2,396,933	)		(1,611,982	)
Total Stockholders’ Equity		5,000,007			5,000,007
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	174,337,349		$	174,011,548

	September 30, 2021			December 31, 2020
	(Unaudited)			(Restated)
ASSETS
Current assets
Cash	$	102,081		$	309,849
Prepaid expenses		66,536			45,096
Total Current Assets		168,617			354,945

Marketable securities held in Trust Account		174,507,917			173,656,603
Other asset		50,000			—
TOTAL ASSETS	$	174,726,534		$	174,011,548

LIABILITIES, TEMPORARY EQUITY AND PERMANENT DEFICIT
Current liabilities
Accrued expenses	$	2,015,264		$	399,999
Promissory note – related party		1,095,000			—
Total Current Liabilities		3,110,264			399,999

Derivative Liability - Private Warrants		1,168,200			1,980,000
Convertible promissory note, net – related party		2,751,948			1,593,605
TOTAL LIABILITIES		7,030,412			3,973,604

Commitments

Common stock subject to possible redemption; 17,250,000 shares at redemption value at September 30, 2021 and December 31, 2020		174,457,917			173,439,148

Permanent Deficit
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding		—			—
Common stock, $0.0001 par value; 70,000,000 shares authorized; 4,642,500 shares issued and outstanding (excluding 17,250,000 shares subject to possible redemption) at September 30, 2021 and December 31, 2020		464			464
Additional paid-in capital		—			—
Accumulated deficit		(6,762,259	)		(3,401,668	)
Total Permanent Deficit		(6,761,795	)		(3,401,204	)
TOTAL LIABILITIES, TEMPORARY EQUITY AND PERMANENT DEFICIT	$	174,726,534		$	174,011,548

	Three Months Ended March 31,			Three Months Ended March 31,
	2021			2020
				(As Restated)
Operating and formation costs	$	1,176,187		$	275,379
Loss from operations		(1,176,187	)		(275,379	)

Other income:
Interest earned on marketable securities held in Trust Account		4,281			1,104,572
Interest Expense		(486,338	)		(4,873	)
Change in fair value of private warrants liability		316,800			396,000
Change in fair value of Convertible promissory note, net – related party		556,493			84,391

(Loss) Income before income taxes		(784,951	)		1,304,711
Provision for income taxes		—			(174,457	)
Net (loss) income	$	(784,951	)	$	1,130,254

Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption		16,414,428			16,664,719

Basic and diluted net (loss) income per share. Common stock subject to possible redemption	$	—		$	0.05

Basic and diluted weighted average shares outstanding, Common stock		5,478,072			4,785,228

Basic and diluted net (loss) income per share, Common stock	$	(0.14	)	$	0.06

	Three Months Ended September 30,						Nine months Ended September 30,
	2021			2020			2021			2020
				(Restated)						(Restated)
Operating and formation costs	$	1,203,002		$	436,062		$	3,577,513		$	985,093
Loss from operations		(1,203,002	)		(436,062	)		(3,577,513	)		(985,093	)

Other (expenses) income:
Interest earned on marketable securities held in Trust Account		4,378			4,377			12,984			1,152,225
Interest Expense – Promissory Note		(78,319	)		(89,662	)		(1,117,630	)		(183,222	)
Change in fair value of private warrants liabilities		277,200			(59,400	)		811,800			930,600
Change in fair value of Convertible promissory note, net – related party		222,000			(22,676	)		959,287			299,794
Other (expenses) income, net		425,259			(167,361	)		666,441			2,199,397

(Loss) Income before income taxes		(777,743	)		(603,423	)		(2,911,072	)		1,214,304
Benefit from (Provision for) income taxes		—			90,338			—			(35,746	)
Net (loss) income	$	(777,743	)	$	(513,085	)	$	(2,911,072	)	$	1,178,558

Basic and diluted weighted average shares outstanding, Common stock		21,892,500			21,892,500			21,892,500			19,069,434

Basic and diluted net (loss) income per share, Common stock	$	(0.04	)	$	(0.02	)	$	(0.13	)	$	0.06

	Common Stock				Additional Paid-in		Accumulated			Total Stockholders’
	Shares		Amount		Capital		Deficit			Equity
Balance – January 1, 2021		5,478,072	$	548	$	6,611,441	$	(1,611,982	)	$	5,000,007

Change in value of common stock subject to possible redemption		80,872		8		784,943		-			784,951
Net loss		-		-		-		(784,951	)		(784,951	)
Balance – March 31, 2021		5,558,944	$	556	$	7,396,384	$	(2,396,933	)	$	5,000,007

	Common Stock				Additional Paid-in			Accumulated			Total Permanent
	Shares		Amount		Capital			Deficit			Deficit
Balance – January 1, 2021 (restated)		4,642,500	$	464	$	—		$	(3,401,668	)	$	(3,401,204	)

Accretion of carrying value to redemption value		—		—		—			15,964			15,964
Net loss		—		—		—			(784,951	)		(784,951	)
Balance – March 31, 2021 (restated)		4,642,500	$	464	$	—		$	(4,170,655	)	$	(4,170,191	)

Accretion of carrying value to redemption value		—		—		—			70,655			70,655
Net loss		—		—		—			(1,348,378	)		(1,348,378	)
Balance – June 30, 2021 (restated)		4,642,500	$	464	$	—		$	(5,448,378	)	$	(5,447,914	)

Capital contribution to Trust Account		—		—		569,250			—			(569,250	)
Accretion of carrying value to redemption value		—		—		(569,250	)		(536,138	)		(1,105,388	)
Net loss		—		—		—			(777,743	)		(777,743	)
Balance – September 30, 2021		4,642,500	$	464	$	—		$	(6,762,259	)	$	(6,761,795	)

(Unaudited)
Balance Sheet as of February 13, 2020 (restated)	As Previously Reported			Restatement Adjustment			As Restated
Common stock subject to possible redemption	$	144,147,194		$	5,852,806		$	150,000,000
Common stock	$	521		$	(59	)	$	462
Additional paid-in capital	$	5,002,212		$	(5,002,212	)	$	—
Accumulated deficit	$	(2,731	)	$	(850,535	)	$	(853,266	)
Total Permanent Equity (Deficit)	$	5,000,001		$	(5,852,806	)	$	(852,805	)
Number of shares subject to possible redemption		14,414,719			581,281			15,000,000

Balance Sheet as of March 31, 2020 (restated)
Common stock subject to possible redemption	$	167,777,974		$	5,611,341		$	173,389,315
Common stock	$	520		$	(56	)	$	464
Additional paid-in capital	$	3,871,432		$	(3,871,432	)	$	—
Accumulated deficit	$	1,128,055		$	(1,739,853	)	$	(611,798	)
Total Permanent Equity (Deficit)	$	5,000,007		$	(5,611,341	)	$	(611,334	)
Number of shares subject to possible redemption		16,691,744			558,256			17,250,000

Balance Sheet as of June 30, 2020 (restated)
Common stock subject to possible redemption	$	168,339,363		$	5,100,801		$	173,440,164
Common stock	$	514		$	(50	)	$	464
Additional paid-in capital	$	3,310,049		$	(3,310,049	)	$	—
Accumulated deficit	$	1,689,444		$	(1,790,702	)	$	(101,258	)
Total Permanent Equity (Deficit)	$	5,000,007		$	(5,100,801	)	$	(100,794	)
Number of shares subject to possible redemption		16,745,577			504,423			17,250,000

Balance Sheet as of September 31, 2020 (restated)
Common stock subject to possible redemption	$	167,826,278		$	5,640,201		$	173,466,479
Common stock	$	520		$	(56	)	$	464
Additional paid-in capital	$	3,823,128		$	(3,823,128	)	$	—
Accumulated deficit	$	1,176,359		$	(1,817,017	)	$	(640,658	)
Total Permanent Equity (Deficit)	$	5,000,007		$	(5,640,201	)	$	(640,194	)
Number of shares subject to possible redemption		16,692,005			557,995			17,250,000

Balance Sheet as of December 31, 2020 (restated)
Common stock subject to possible redemption	$	165,037,937		$	8,401,211		$	173,439,148
Common stock	$	548		$	(84	)	$	464
Additional paid-in capital	$	6,611,441		$	(6,611,441	)	$	—
Accumulated deficit	$	(1,611,982	)	$	(1,789,686	)	$	(3,401,668	)
Total Permanent Equity (Deficit)	$	5,000,007		$	(8,401,211	)	$	(3,401,204	)
Number of shares subject to possible redemption		16,414,428			835,572			17,250,000

Balance Sheet as of March 31, 2021 (restated)
Common stock subject to possible redemption	$	164,252,986		$	9,170,198		$	173,423,184
Common stock	$	556		$	(92	)	$	464
Additional paid-in capital	$	7,396,384		$	(7,396,384	)	$	—
Accumulated deficit	$	(2,396,933	)	$	(1,773,722	)	$	(4,170,655	)
Total Permanent Equity (Deficit)	$	5,000,007		$	(9,170,198	)	$	(4,170,191	)
Number of shares subject to possible redemption		16,333,556			916,444			17,250,000

Balance Sheet as of June 30, 2021 (restated)
Common stock subject to possible redemption	$	162,904,607		$	10,447,922		$	173,352,529
Common stock	$	568		$	(104	)	$	464
Additional paid-in capital	$	8,744,751		$	(8,744,751	)	$	—
Accumulated deficit	$	(3,745,311	)	$	(1,703,067	)	$	(5,448,378	)
Total Permanent Equity (Deficit)	$	5,000,008		$	(10,447,922	)	$	(5,447,914	)
Number of shares subject to possible redemption		16,210,346			1,039,654			17,250,000

	As Previously Reported: Redeemable and Non-Redeemable			Restatement Adjustment			As Restated: Common Stock
Statement of Operations for the Three Month Period Ended March 31, 2020 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption		16,664,719			(16,664,719	)		—
Basic and diluted net income per share, Common stock subject to possible redemption	$	0.05		$	(0.05	)	$	—
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock		4,785,228			8,607,052			13,392,280
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock	$	0.06		$	0.02		$	0.08

Statement of Operations for the Three Month Period Ended June 30, 2020 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption		16,694,628			(16,694,628	)		—
Basic and diluted net income per share, Common stock subject to possible redemption	$	—		$	—		$	—
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock		5,197,872			16,694,628			21,892,500
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock	$	0.10		$	(0.07	)	$	0.03

Statement of Operations for the Six Month Period Ended June 30, 2020 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption		16,684,442			(16,684,442	)		—
Basic and diluted net income per share, Common stock subject to possible redemption	$	0.05		$	(0.05	)	$	—
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock		4,991,550			12,650,840			17,642,390
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock	$	0.16		$	(0.06	)	$	0.10

Statement of Operations for the Three Month Period Ended September 30, 2020 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption		16,745,577			(16,745,577	)		—
Basic and diluted net income per share, Common stock subject to possible redemption	$	—		$	—		$	—
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock		5,146,923			16,745,577			21,892,500
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock	$	(0.10	)	$	0.08		$	(0.02	)

Statement of Operations for the Nine Period Ended September 30, 2020 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption		16,708,896			(16,708,896	)		—
Basic and diluted net income per share, Common stock subject to possible redemption	$	0.05		$	(0.05	)	$	—
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock		5,043,719			14,025,715			19,069,434
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock	$	0.05		$	0.01		$	0.06

Statement of Operations for the Year Ended December 31, 2020 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption		16,704,070			(16,704,070	)		—
Basic and diluted net income per share, Common stock subject to possible redemption	$	0.05		$	(0.05	)		—
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock		5,083,127			14,695,930			19,779,057
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock	$	(0.49	)	$	0.41		$	(0.08	)

Statement of Operations for the Three Month Period Ended March 31, 2021 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption		16,414,428			(16,414,428	)		—
Basic and diluted net income per share, Common stock subject to possible redemption	$	—		$	—		$	—
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock		5,478,072			16,414,428			21,892,500
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock	$	(0.14	)	$	0.10		$	(0.04	)

Statement of Operations for the Three Month Period Ended June 30, 2021 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption		16,337,862			(16,337,862	)		—
Basic and diluted net income per share, Common stock subject to possible redemption	$	—		$	—		$	—
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock		5,554,638			16,337,862			21,892,500
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock	$	(0.24	)	$	0.18		$	(0.06	)

Statement of Operations for the Six Month Period Ended June 30, 2021 (restated)
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption		16,375,933			(16,375,933	)		—
Basic and diluted net income per share, Common stock subject to possible redemption	$	—		$	—		$	—
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Common Stock		5,516,567			16,375,933			21,892,500
Basic and diluted net loss per share, Non-redeemable common stock, Common Stock	$	(0.39	)	$	0.29		$	(0.10	)

Statement of Changes in Permanent Equity (Deficit) for the Three Months Ended March 31, 2020 (restated)
Sale of 17,250,000 Units, net of underwriting discounts, offering costs and warrant liability	$	168,080,726		$	(168,080,726	)	$	—
Common stock subject to possible redemption	$	(167,777,974	)	$	167,777,974		$	—
Change in value of common stock subject to redemption	$	302,752		$	(302,752	)	$	—
Accretion for common stock subject to redemption amount	$	—		$	(5,308,589	)	$	(5,308,589	)

Statement of Changes in Permanent Equity (Deficit) for the Three Months Ended June 30, 2020 (restated)
Change in value of common stock subject to redemption	$	(561,389	)	$	561,389		$	—
Accretion for common stock subject to redemption amount	$	—		$	(50,849	)	$	(50,849	)

Statement of Changes in Permanent Equity (Deficit) for the Three Months Ended September 30, 2020 (restated)
Change in value of common stock subject to redemption	$	513,085		$	(513,085	)	$	—
Accretion for common stock subject to redemption amount	$	—		$	(26,315	)	$	(26,315	)

Statement of Changes in Permanent Equity (Deficit) for the Three Months Ended December 31, 2020 (restated)
Change in value of common stock subject to redemption	$	2,788,341		$	(2,788,341	)	$	—
Accretion for common stock subject to redemption amount	$	—		$	27,331		$	27,331

Statement of Changes in Permanent Equity (Deficit) for the Three Months Ended March 30, 2021 (restated)
Change in value of common stock subject to redemption	$	784,950		$	(784,950	)	$	—
Accretion for common stock subject to redemption amount	$	—		$	15,964		$	15,964

Statement of Changes in Permanent Equity (Deficit) for the Three Months Ended June 30, 2021 (restated)
Change in value of common stock subject to redemption	$	1,348,380		$	(1,348,380	)	$	—
Accretion for common stock subject to redemption amount	$	—		$	70,655		$	70,655

Non-Cash investing and financing activities:	As Previously Reported			Restatement Adjustments			As Restated
Statement of Cash Flows for the Period Ended March 31, 2020 (restated)
Initial classification of common stock subject to possible redemption	$	166,647,190		$	5,852,810		$	172,500,000
Change in value of common stock subject to possible redemption	$	1,130,784		$	(241,469	)	$	889,315

Statement of Cash Flows for the Period Ended June 30, 2020 (restated)
Initial classification of common stock subject to possible redemption	$	166,647,190		$	5,852,810		$	172,500,000
Change in value of common stock subject to possible redemption	$	(1,609,253	)	$	2,549,417		$	940,164

Statement of Cash Flows for the Period Ended September 30, 2020 (restated)
Initial classification of common stock subject to possible redemption	$	166,647,190		$	5,852,810		$	172,500,000
Change in value of common stock subject to possible redemption	$	1,179,088		$	(212,609	)	$	966,479

Statement of Cash Flows for the Year Ended December 31, 2020 (restated)
Initial classification of common stock subject to possible redemption	$	166,647,190		$	5,852,810		$	172,500,000
Change in value of common stock subject to possible redemption	$	(1,609,253	)	$	2,548,401		$	939,148

Statement of Cash Flows for the Period Ended March 30, 2021 (restated)
Change in value of common stock subject to possible redemption	$	(784,951	)	$	784,951		$	—

Statement of Cash Flows for the Period Ended June 30, 2021 (restated)
Change in value of common stock subject to possible redemption	$	(2,133,329	)	$	2,133,329		$	—

Gross proceeds	$	172,500,000
Less:
Common stock issuance costs		(4,419,274	)
Plus:
Accretion of carrying value to redemption value		5,358,422

Common stock subject to possible redemption at December 31, 2020		173,439,148
Plus:
Accretion of carrying value to redemption value		1,018,769
Common stock subject to possible redemption at September 30, 2021	$	174,457,917

	Three Months Ended March 31,			Three Months Ended March 31,
	2021			2020
Common stock subject to possible redemption
Numerator: Earnings allocable to Common stock subject to possible redemption
Interest earned on marketable securities held in Trust Account		4,054			1,069,010
Less: interest available to be withdrawn for payment of taxes		(4,054	)		(237,317	)
Net income		—			831,692
Denominator: Weighted Average Common stock subject to possible redemption
Basic and diluted weighted average shares outstanding, Common stock subject to possible redemption		16,414,428			16,664,719
Basic and diluted net income per share, Common stock subject to possible redemption		—			0.05

Non-Redeemable Common Stock
Numerator: Net Loss minus Net Earnings
Net income (loss)	$	(784,951	)	$	1,130,254
Less: Income attributable to common stock subject to possible redemption		—			(831,692	)
Non-redeemable net income (loss)	$	(784,951	)	$	298,562

Basic and diluted weighted average shares outstanding, Common Stock		5,478,072			4,785,228

Basic and diluted net (loss) income per common share	$	(0.14	)	$	0.06

	Three Months Ended September 30, 2021			Three Months Ended September 30, 2020			Nine Months Ended September 30, 2021			Nine Months Ended September 30, 2020
	Common Stock			Common Stock			Common Stock			Common Stock
Basic and diluted net income (loss) per common share
Numerator:
Allocation of net income (loss), as adjusted	$	(777,743	)	$	(513,085	)	$	(2,911,072	)	$	1,178,558
Denominator:
Basic and diluted weighted average stock outstanding		21,892,500			21,892,500			21,892,500			19,069,434
Basic and diluted net income (loss) per common share	$	(0.04	)	$	(0.02	)	$	(0.13	)	$	0.06

	January 29, 2021			March 31, 2021⁽²⁾
Expected volatility (%)		17.5	%		13.3	%
Risk-free interest rate (%)		0.54	%		0.98	%
Discount Rate (%)		25.0	%		25.0	%
Expected dividend yield (%)		0.0	%		0.0	%
Contractual term (years)		0.5			0.25
Conversion price		(* )			(* )
Underlying share price		10.28			9.96
Convertible notes amount	$	1,000,000		$	2,000,000
Fair value of the conversion feature ⁽³⁾	$	1,087,401		$	1,343,794

	January 29, 2021			September 30, 2021⁽²⁾
Expected volatility (%)		17.5	%		10.1	%
Risk-free interest rate (%)		0.54	%		1.00	%
Expected dividend yield (%)		0.0	%		0.0	%
Contractual term (years)		0.5			0.12
Conversion price⁽¹⁾		(⁽¹⁾	)		(⁽¹⁾	)
Underlying share price		10.28			10.08
Convertible notes amount	$	1,000,000		$	2,000,000
Fair value of the conversion feature ⁽³⁾	$	1,087,401		$	941,000

	2020 Note			2021 Note
Fair value as of January 1, 2020	$	-		$	-
Initial measurement on March 26, 2020		492,165			-
Change in valuation inputs and other assumptions		320,721			-
Fair value as of December 31, 2020	$	812,886		$	-
Initial measurement on January 29, 2021					1,087,401
Change in valuation inputs and other assumptions		(140,989	)		(415,504	)
Fair value as of March 31, 2021	$	671,897		$	671,897

	March 26, 2020			December 31, 2020
Expected volatility (%)		15.0	%		15.0	%
Risk-free interest rate (%)		0.60	%		0.43	%
Discount Rate (%)		25.0	%		25.0	%
Expected dividend yield (%)		0.0	%		0.0	%
Contractual term (years)		0.88			0.5
Conversion price		^(*)			^(*)
Underlying share price		8.97			10.13
Convertible notes amount	$	1,000,000		$	1,000,000
Fair value of the conversion feature	$	492,165		$	812,886

36 Month Price Point
Percentage of Earnout		Flower Production - average price
0%		<$2,199
20%		$2,200-$2,199
50%		$2,200-$2,499
80%		$2,500-$2,799
100%		$2,800+

	●	if, and only if, the reported last sale price of the Company’s common stock equals or exceeds $18.00 per share for any 20 trading days within a 30-trading day period ending on the third business day prior to the notice of redemption to the warrant holders; and


	Level 2:	Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.

Description	Level	March 31, 2021
Assets:
Marketable securities held in Trust Account	1	$	173,473,184

Liabilities
Private warrants liability	2	$	1,663,200
Convertible component of convertible promissory note	3	$	1,343,794

	Private Warrants
Fair value as of December 31, 2020	$	1,980,000
Change in fair value		(316,800	)
Fair value as of March 31, 2021	$	1,663,200

	Convertible Components
Fair value as of December 31, 2020	$	812,886
Convertible Components issued in 2021		1,087,401
Change in fair value		(556,493	)
Fair value as of March 31, 2021	$	1,343,794

	~~36 Month Price Point~~
~~Percentage of Earnout~~	~~Flower Production of <17,500 pounds/yr.~~	~~Flower Production of >17,500 pounds/yr.~~
0%	~~<$2,199~~	~~<$2,199~~
~~20%~~	~~$2,200-$2,399~~	~~$2,200-$2,199~~
~~50%~~	~~$2,400-$2,699~~	~~$2,200-$2,499~~
~~80%~~	~~$2,700-$2,999~~	~~$2,500-$2,799~~
~~100%~~	~~$3,000+~~	~~$2,800+~~

	Private Warrants		Convertible Component
Fair value as of January 1, 2020	$	—	$	—
Initial measurement on February 13, 2020		1,405,800
Initial measurement on March 26, 2020				492,165
Changes in fair value		574,200		320,721
Fair value as of December 31, 2020	$	1,980,000	$	812,886

No.		Description of Exhibit
31.1*2.1		Amendment No. 1 to Asset Purchase Agreement dated as of July 2, 2021, by and among True Harvest, LLC, an Arizona limited liability company, Greenrose Acquisition Corp, a Delaware corporation, and True Harvest Holdings, Inc., a Delaware corporation¹
2.2		Amendment No. 1 to the Agreement and Plan of Merger dated as Of March 12, 2021, by and among Greenrose Acquisition Corp., GNRS CT Merger Sub, LLC, Theraplant, LLC and Shareholder Representative Services LLC dated as of August 10, 2021²
4.1		Promissory Note in the principal amount of $450,000 dated August 26, 2021³
4.2		Promissory Note in the principal amount of $180,000 dated September 9, 2021⁴
4.3		Promissory note in the principal amount of $65,000 dated September 20, 2021⁵
4.4		Promissory Note in the principal amount of $100,000 dated October 1, 2021⁶
10.1		Non-Redemption Agreement dated October 20, 2021⁷
31.1*		Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-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 Rules 13a-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 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 adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*		Inline XBRL Instance Document
101.SCH*		Inline XBRL Taxonomy Extension Schema Document
101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*		Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*		Inline XBRL Taxonomy Extension ~~Labels~~Label Linkbase Document
101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

	GREENROSE ACQUISITION CORP.

Date: ~~June 2,~~November 22, 2021	By:	/s/ William F. Harley III
	Name:	William F. Harley III
	Title:	Chief Executive Officer
		(Principal Executive Officer)

Date: ~~June 2,~~November 22, 2021	By:	/s/ Jeffrey Stegner
	Name:	Jeffrey Stegner
	Title:	Chief Financial Officer
		(Principal Accounting Officer and Financial Officer)