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 quarterly period ended ~~March 31,~~September 30, 2022

☐	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

001-39927

~~LMF ACQUISITION OPPORTUNITIES INC.~~

SEASTAR MEDICAL HOLDING CORPORATION

(Exact name of Registrant as specified in its charter)

~~Delaware~~	~~85-3681132~~
Delaware		85-3681132
(State or other jurisdiction of incorporation or organization)		(I.R.S. employer identification no.)

~~1200 West Platt Street~~ 3513 Brighton Blvd, Suite ~~100~~ ~~Tampa, FL~~ 410 Denver, CO	~~33606~~	80216
(Address of principal executive offices)		(Zip code)

Registrant’s telephone number, including area code: ~~813-222-8996~~

(844) 427-8100

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


Title of each class:		Trading symbol	Name of each exchange on which registered
Units, each consisting of one share of Class A Common Stock, and one Warrant	~~LMAOU~~	~~The Nasdaq Stock Market LLC~~
~~Class A~~ Common Stock par value $0.0001 per share	~~LMAO~~	ICU	The Nasdaq Stock Market LLC
~~Redeemable~~ Warrants, each warrant exercisable for one share of ~~Class A~~ Common Stock at an exercise price of $11.50	~~LMAOW~~	ICUW	The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 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 the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and ~~"emerging~~“emerging growth ~~company"~~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 9,~~November

, 2022, there were ~~10,453,500~~ 12,699,668

shares of the Registrant’s ~~Class A~~ Common Stock, ~~$0.0001~~

par value ~~and 2,587,500 shares of the Registrant’s Class B Common Stock, $0.0001 par value,~~$0.001 per share, issued and outstanding.

SEASTAR MEDICAL HOLDING CORPORATION

(f/k/a LMF ~~ACQUISITION OPPORTUNITIES, INC.~~Acquisition Opportunities, Inc.)

TABLE OF CONTENTS

		~~Page~~
				Page
PART I.		FINANCIAL INFORMATION			3

Item 1.		Financial Statements			3

		~~LMF Acquisition Opportunities, Inc.~~ Balance Sheets as of ~~March 31,~~ September 30, 2022 (unaudited) and December 31, 2021			3

		~~LMF Acquisition Opportunities, Inc.~~ Statements of Operations for the Three and Nine Months Ended ~~March 31,~~September 30, 2022 and 2021 (unaudited)			4

		~~LMF Acquisition Opportunities, Inc.~~ Statements of Cash Flows for the ~~Three~~ Nine Months Ended ~~March 31,~~September 30, 2022 and 2021 (unaudited)			5

		~~LMF Acquisition Opportunities, Inc.~~ Statements of Stockholder’s Deficit for the Three and Nine Months Ended ~~March 31,~~September 30, 2022 and 2021 (unaudited)			6

		Notes to Unaudited Financial Statements			7

Item 2.		Management’s Discussion and Analysis of Financial Condition and Results of Operations	18		19

Item 3.		Quantitative and Qualitative Disclosures About Market Risk	21		25

Item 4.		Controls and Procedures	21		25

PART II.		OTHER INFORMATION	23		26

Item 1.		Legal Proceedings	23		26

Item 1A.		Risk Factors	23		26

Item 2.		Unregistered Sales of Equity Securities and Use of Proceeds	24		26

Item 3.		Defaults Upon Senior Securities	24		27

Item 4.		Mine Safety Disclosures	24		27

Item 5.		Other Information	24		27

Item 6.	~~Exhibits~~	25 Exhibits			28

SIGNATURES			26		29

EXPLANATORY NOTE

On October 28, 2022 (the “Closing Date”), subsequent to the fiscal quarter ended September 30, 2022, the fiscal quarter to which this Quarterly Report on Form

10-Q

(this “Report”) relates, SeaStar Medical Holding Corporation, a Delaware corporation (f/k/a LMF Acquisition Opportunities, Inc. (“LMAO”))(the “Company”), consummated the previously announced business combination pursuant to that certain Agreement and Plan of Merger, dated April 21, 2022, (the “Merger Agreement”) by and among LMAO, LMF Merger Sub, Inc., a Delaware corporation and wholly-owned subsidiary of LMAO (“Merger Sub”), and SeaStar Medical, Inc., a Delaware corporation (“Old SeaStar Medical”).

Pursuant to the terms of the Merger Agreement, a business combination between LMAO and Old Seastar Medical was effected through the merger of Merger Sub with and into Old SeaStar Medical with Old SeaStar Medical surviving as a wholly owned subsidiary of LMAO (the “Merger” and, collectively with the other transactions described in the Merger Agreement, the “Business Combination”). Upon the closing of the Merger, the registrant changed its name from LMF Acquisition Opportunities, Inc. to SeaStar Medical Holding Corporation, and shares of Class B common stock, par value $0.0001 per share, of LMAO automatically converted into shares of Class A common stock, par value $0.0001 per share, of LMAO on a one-to-one basis, and the Class A Common Stock and Class B Common Stock of LMAO was reclassified as Common Stock of the Company.. SeaStar Medical Holding Corporation’s Class A common stock and public warrants commenced trading on the Nasdaq Stock Market under the ticker symbols “ICU” and “ICUW,” respectively, on November 1, 2022.

Unless stated otherwise, this report contains information about LMAO before the Business Combination. References in this report to “we,” “us,” “our,” or the “Company” refer to LMAO prior to the closing of the Business Combination and to SeaStar Medical Holding Corporation after the Business Combination, unless the context requires otherwise.

Except as otherwise expressly provided herein, the information in this Report does not reflect the consummation of the Business Combination, which, as discussed above, occurred subsequent to the period covered hereunder.

Table of Contents

PART I. FINANCIAL INFORMATION

~~ITEM 1. Financial Statements~~

ITEM 1.

Financial Statements

SeaStar Medical Holding Corporation

(f/k/a LMF Acquisition Opportunities, Inc.

)

Balance Sheets

March 31, 2022

December 31, 2021

(Unaudited)

ASSETS

Cash

$
88,064

$
51,567

Prepaid insurance and other fees

160,572

286,237

Prepaid expenses

128,092

14,817

Cash and marketable securities held in trust

105,584,424

105,581,820

Current Assets

105,961,152

105,934,441

Total assets

$
105,961,152

$
105,934,441

LIABILITIES AND STOCKHOLDERS' DEFICIT

Accrued expenses

309,465

376,702

Notes and advances payable - related parties

310,000

—

Deferred underwriting commissions in connection with the initial public offering

3,622,500

3,622,500

Warrant liability (Note 9)

3,328,607

6,930,740

Total current liabilities

7,570,572

10,929,942

Total liabilities

7,570,572

10,929,942

Commitments

Class A common stock subject to possible redemption 10,350,000 shares at redemption value of $10.20 per share

105,570,000

105,570,000

Stockholders’ deficit:

Preferred stock, $0.0001 par value; 1,000,000 shares authorized; 0ne issued and outstanding

—

—

Class A common stock, $0.0001 par value; 100,000,000 shares authorized; 103,500 issued and outstanding at March 31, 2022 and December 31, 2021 excluding 10,350,000 shares subject to possible redemption

10

10

Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 2,587,500 shares issued and outstanding at March 31, 2022 and December 31, 2021 (See Note 6)

259

259

Additional paid-in capital

—

—

Accumulated deficit

(7,179,689
)

(10,565,770
)

Total stockholders’ deficit

(7,179,420
)

(10,565,501
)

Total liabilities and stockholders’ deficit

$
105,961,152

$
105,934,441


	September 30, 2022			December 31, 2021
	(Unaudited)
ASSETS
Cash	$	116,840		$	51,567
Prepaid insurance and other fees		41,361			286,237
Prepaid expenses		132,875			14,817
Cash and marketable securities held in trust		107,048,750			105,581,820

Current Assets		107,339,826			105,934,441

Total assets	$	107,339,826		$	105,934,441


LIABILITIES AND STOCKHOLDERS’ DEFICIT
Accrued expenses		1,866,028			376,702
Notes and advances payable - related parties		2,768,405			—
Deferred underwriting commissions in connection with the initial public offering		3,622,500			3,622,500
Warrant liability (Note 9)		1,129,378			6,930,740

Total current liabilities		9,386,311			10,929,942

Total liabilities		9,386,311			10,929,942

Commitments
Class A common stock subject to possible redemption 10,350,000 shares at redemption value of $10.32 and $10.20 per share at September 30, 2022 and December 31, 2021, respectively		106,848,750			105,570,000
Stockholders’ deficit:
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding		—			—
Class A common stock, $0.0001 par value; 100,000,000 shares authorized; 103,500 issued and outstanding at September 30, 2022 and December 31, 2021 excluding 10,350,000 shares subject to possible redemption		10			10
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 2,587,500 shares issued and outstanding at September 30, 2022 and December 31, 2021 (See Note 11 )		259			259
Additional paid-in capital		—			—
Accumulated deficit		(8,895,504	)		(10,565,770	)

Total stockholders’ deficit		(8,895,235	)		(10,565,501	)

Total liabilities and stockholders’ deficit	$	107,339,826		$	105,934,441

The accompanying notes are an integral part of these unaudited financial statements.

Table of Contents

SeaStar Medical Holding Corporation

(f/k/a LMF Acquisition Opportunities, Inc.

)

Statements of Operations (unaudited)

For the Three Months Ended
March 31,

2022

2021

Expenses:

Formation and Administrative costs

$
218,656

$
125,957

Loss from operations

(218,656
)

(125,957
)
Gain on warrant liability revaluation

3,602,133

1,830,660

Other income

Investment income earned on marketable securities held in Trust Account

2,604

1,754

Net income

$
3,386,081

$
1,706,457

Net income per share:

Weighted average shares outstanding, basic and dilutive

Class A - Common stock

10,453,500

7,201,300

Class B - Common stock

2,587,500

2,453,333

Basic and diluted net income per share

Class A - Common stock

$
0.26

$
0.18

Class B - Common stock

$
0.26

$
0.18


	For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2022			2021			2022			2021
Expenses:
Formation and Administrative costs	$	270,265		$	411,398		$	830,707		$	747,073
Merger costs		1,391,601			—			2,453,569			—

Loss from operations		(1,661,866	)		(411,398	)		(3,284,276	)		(747,073	)
Gain on warrant liability revaluation		680,522			644,720			5,801,362			702,400
Other income
Investment income earned on marketable securities held in Trust Account		361,717			2,661			431,930			4,415

Net income (loss)	$	(619,627	)	$	235,983		$	2,949,016		$	(40,258	)

Net income (loss) per share:
Weighted average shares outstanding, basic and dilutive
Class A - Common stock		10,453,500			10,453,500			10,453,500			9,381,347
Class B - Common stock		2,587,500			2,587,500			2,587,500			2,543,269
Basic and diluted net income (loss) per share
Class A - Common stock	$	(0.05	)	$	0.02		$	0.23		$	(0.00	)
Class B - Common stock	$	(0.05	)	$	0.02		$	0.23		$	(0.00	)

The accompanying notes are an integral part of these unaudited financial statements.

Table of Contents

SeaStar Medical Holding Corporation

(f/k/a LMF Acquisition Opportunities, Inc.

)

Statements of Cash Flows (unaudited)

For the Three Months Ended
March 31,

2022

2021

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income

$
3,386,081

$
1,706,457

Adjustments to reconcile net loss to cash used in operating activities

Formation costs paid by related parties

—

(126,413
)

Gain on warrant liability revaluation

(3,602,133
)

(1,830,660
)

Interest earned on marketable securities in trust

(2,604
)

(1,754
)

Change in assets and liabilities

Prepaid costs

12,390

90,758

Accrued expenses

(67,237
)

(118,707
)

Net cash used in operating activities

(273,503
)

(280,319
)

CASH FLOWS FROM INVESTING ACTIVITIES:

Investment in Trust account

—

(105,570,000
)

Net cash used in investing activities

—

(105,570,000
)

CASH FLOWS FROM FINANCING ACTIVITIES:

Insurance financing payments

—

(468,061
)

Proceeds from issuance of private placement warrants

—

5,738,000

Proceeds from issuance of units

—

103,500,000

Issue costs from issuance of units

—

(2,454,699
)

Proceeds from notes and advances payable - related party

340,000

—

Repayment from notes and advances payable - related party

(30,000
)

—

Net cash provided by financing activities

310,000

106,315,240

NET INCREASE IN CASH

36,497

464,921

CASH - BEGINNING OF YEAR

51,567

38,388

CASH - END OF PERIOD

$
88,064

$
503,309

SUPPLEMENTAL DISCLOSURES OF NON-CASHFLOW INFORMATION

Reclassification of warrants to liability

$
-

$
6,286,020

Deferred underwriting commissions in connection with the initial public offering

$
-

$
3,757,203


	For the Nine Months Ended September 30,
	2022			2021
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	2,949,016		$	(40,258	)
Adjustments to reconcile net income (loss) to cash used in operating activities
Formation costs paid by related parties		—			(126,413	)
Gain on warrant liability revaluation		(5,801,362	)		(702,400	)
Interest earned on marketable securities in trust		(431,930	)		—
Change in assets and liabilities
Prepaid costs		126,818			342,091
Accrued expenses		1,489,326			154,275

Net cash used in operating activities		(1,668,132	)		(372,705	)

CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in Trust account		(1,035,000	)		(105,578,132	)

Net cash used in investing activities		(1,035,000	)		(105,578,132	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Insurance financing payments		—			(753,994	)
Proceeds from issuance of private placement warrants		—			5,738,000
Proceeds from issuance of units		—			103,500,000
Issue costs from issuance of units		—			(2,405,717	)
Proceeds from notes and advances payable - related party		2,818,205			—
Repayment from notes and advances payable - related party		(49,800	)		—

Net cash provided by financing activities		2,768,405			106,078,289

NET INCREASE IN CASH		65,273			127,452
CASH - BEGINNING OF YEAR		51,567			38,388

CASH - END OF PERIOD	$	116,840		$	165,840

SUPPLEMENTAL DISCLOSURES OF NON-CASHFLOW INFORMATION
Reclassification of warrants to liability	$	—		$	8,116,680
Deferred underwriting commissions in connection with the initial public offering	$	—		$	3,806,185
Remeasurement of Class A common stock subject to redemption	$	1,278,750		$	—

The accompanying notes are an integral part of these unaudited financial statements.

Table of Contents

SeaStar Medical Holding Corporation

(f/k/a LMF Acquisition Opportunities, Inc.

)

Statements of Changes in Stockholders’ Deficit (unaudited)

For the ~~Three~~Nine Months Ended ~~March 31,~~September 30, 2022 and 2021

Additional

Class A Common Stock

Class B Common Stock

paid

Accumulated

Total

Shares (1)

Amount

Shares (1)

Amount

in capital

Deficit

Deficit

Balance as of December 31, 2020

—

$
—

2,156,250

$
215

$
24,785

$
(5,236
)

$
19,764

Class A Units issued for cash

10,350,000

1,035

—

—

103,498,965

—

103,500,000

Representative shares issued for no cash

103,500

10

—

—

(10
)

—

-

Class A Units reclassified to Commitments subject to possible redemption

(10,350,000
)

(1,035
)

—

—

(105,568,965
)

(105,570,000
)
Underwriter fee & offering costs

—

—

—

—

(6,211,902
)

—

(6,211,902
)
Private placement warrants issued for cash

—

—

—

—

5,738,000

—

5,738,000

Class B shares issued to Sponsor

—

—

431,250

44

(44
)

—

-

Warrants classified as liabilities

—

—

—

—

(8,116,680
)

—

(8,116,680
)
Reclass APIC to retained earnings

—

—

—

—

10,635,851

(10,635,851
)

-

Net income

—

—

—

—

—

1,706,457

1,706,457

Balance - March 31, 2021

103,500

$
10

2,587,500

$
259

$
-

$
(8,934,630
)

$
(8,934,361
)

Balance as of December 31, 2021

103,500

$
10

2,587,500

$
259

$
—

$
(10,565,770
)

$
(10,565,501
)
Net income

—

—

—

—

—

3,386,081

3,386,081

Balance - March 31, 2022

103,500

$
10

2,587,500

$
259

$
-

$
(7,179,689
)

$
(7,179,420
)


	Class A Common Stock						Class B Common Stock				Additional paid in capital			Accumulated Deficit			Total Deficit
	Shares			Amount			Shares		Amount		Additional paid in capital			Accumulated Deficit			Total Deficit
Balance as of December 31, 2020		—		$	—			2,156,250	$	215	$	24,785		$	(5,236	)	$	19,764
Class A Units issued for cash		10,350,000			1,035			—		—		103,498,965			—			103,500,000
Representative shares issued for no cash		103,500			10			—		—		(10	)		—			—
Class A Units reclassified to Commitments subject to possible redemption		(10,350,000	)		(1,035	)		—		—		(105,568,965	)					(105,570,000	)
Underwriter fee & offering costs		—			—			—		—		(6,211,902	)		—			(6,211,902	)
Private placement warrants issued for cash		—			—			—		—		5,738,000			—			5,738,000
Class B shares issued to Sponsor		—			—			431,250		44		(44	)		—			—
Warrants classified as liabilities		—			—			—		—		(8,116,680	)		—			(8,116,680	)
Reclass APIC to retained earnings		—			—			—		—		10,635,851			(10,635,851	)		—
Net income		—			—			—		—		—			1,706,457			1,706,457

Balance - March 31, 2021		103,500		$	10			2,587,500	$	259	$	—		$	(8,934,630	)	$	(8,934,361	)

Net loss		—			—			—		—		—			(1,982,698	)		(1,982,698	)


Balance - June 30, 2021		103,500		$	10			2,587,500	$	259	$	—		$	(10,917,328	)	$	(10,917,059	)

Net income		—			—			—		—		—			235,983			235,983


Balance as of September 30, 2021		103,500		$	10			2,587,500	$	259	$	—		$	(10,681,345	)	$	(10,681,076	)

Balance as of December 31, 2021		103,500		$	10			2,587,500	$	259	$	—		$	(10,565,770	)	$	(10,565,501	)
Net income		—			—			—		—		—			3,386,081			3,386,081


Balance - March 31, 2022		103,500		$	10			2,587,500	$	259	$	—		$	(7,179,689	)	$	(7,179,420	)

Net income		—			—			—		—		—			182,562			182,562


Balance - June 30, 2022		103,500		$	10			2,587,500	$	259	$	—		$	(6,997,127	)	$	(6,996,858	)

Net loss		—			—			—		—		—			(619,627	)		(619,627	)
Remeasurement of Class A common stock		—			—			—		—		—			(1,278,750	)		(1,278,750	)

Balance - September 30, 2022		103,500		$	10			2,587,500	$	259	$	—		$	(8,895,504	)	$	(8,895,235	)

The accompanying notes are an integral part of these unaudited financial statements.

Table of Contents

SeaStar Medical Holding Corporation

(f/k/a LMF ~~ACQUISITION OPPORTUNITIES INC.~~

Acquisition Opportunities, Inc.)

NOTES TO FINANCIAL STATEMENTS

(Unaudited)

~~Note 1 — Organization and Business Operations~~

NOTE 1. ORGANIZATION AND BUSINESS OPERATIONS

LMF Acquisition Opportunities, Inc. (now known as SeaStar Medical Holding Corporation) (the “Company” or “LMAO”) was incorporated in Delaware for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or similar business combination with one or more ~~businesses~~businesses.

Business Combination

On April 21, 2022, the Company, entered into an Agreement and Plan of Merger (the “Merger Agreement”) with LMF Merger Sub, Inc., a Delaware corporation and direct, wholly owned subsidiary of the Company (“Merger Sub”), and SeaStar Medical, Inc., a Delaware corporation (“Old SeaStar Medical”).

On October 28, 2022 (the “Closing Date”), LMAO consummated the merger transaction contemplated by the Merger Agreement, whereby Merger Sub merged with and into Old SeaStar Medical, with Old SeaStar Medical surviving the merger in accordance with the Delaware General Corporation Law as a wholly owned subsidiary of the Company (the “Merger” and, collectively with the other transactions described in the Merger Agreement and the related ancillary agreements, the “Business Combination”).

Upon the closing of the Merger, the registrant changed its name from LMF Acquisition Opportunities, Inc. to SeaStar Medical Holding Corporation.

The aggregate consideration payable to the stockholders of Old SeaStar Medical at the closing of the Business Combination (the “Closing”) was $85,408,328, which consisted of an aggregate equity value of Old SeaStar Medical of $85,000,000, minus deductions for indebtedness of Old SeaStar Medical and Old SeaStar Medical transaction expenses in excess of $800,000, plus the aggregate exercise price of (1) Old SeaStar Medical warrants issued and outstanding immediately prior to the Closing and (2) Old SeaStar Medical options issued and outstanding immediately prior to the Closing, less the value of the shares of Common Stock (as defined below) underlying the assumed equity (the “Closing Merger Consideration”). The Closing Merger Consideration was payable solely in shares of LMAO common stock, par value $0.0001 per share (“Common Stock”), valued at $10.00 per share, resulting in the issuance of 7,837,628 shares of common stock, par value $0.0001 per share, of Common Stock to holders of stock of Old SeaStar Medical immediately prior to the Closing. At the Closing, shares of class B common stock, par value $0.001 per share, of LMAO (“Class B Common Stock”) automatically converted into shares of class A common stock, par value $0.0001 per share, of LMAO (“Class A Common Stock”) on a one-to-one basis, and pursuant to the charter of LMAO after the Business Combination, Class A Common Stock and Class B Common Stock was reclassified as Common Stock.

At the Closing, each of Old SeaStar Medical’s issued and outstanding convertible notes automatically converted into shares of Old SeaStar Medical common stock (the “Note Conversion”). Immediately prior to the effectiveness of the Business Combination, each share of Old SeaStar Medical’s issued and outstanding preferred stock automatically converted into shares of Old SeaStar Medical common stock (the “Preferred Conversion”) and those Old SeaStar Medical warrants that would be exercised or exchanged in connection with the Business Combination pursuant to the terms thereof were exercised for shares of Old SeaStar Medical common stock. At Closing, the (i) Old SeaStar Medical warrants that would not be exercised or exchanged in connection with the Business Combination were assumed by LMAO and converted into warrants to purchase Common Stock, (ii) outstanding options for shares of Old SeaStar Medical common stock under Old SeaStar Medical’s equity plan were assumed by LMAO and converted into options to purchase Common Stock, and (iii) issued and outstanding restricted stock unit awards under Old SeaStar Medical’s current equity plan were assumed by LMAO and converted into LMAO restricted stock units.

In connection with the Business Combination, holders of 8,878,960 shares of Common Stock exercised their right to redeem their shares after giving effect to any redemption reversals requested by stockholders to reverse their election to have their shares redeemed.

Prepaid Forward Agreements

On October 17 and October 2

, 2022, LMAO and Old SeaStar Medical entered into certain prepaid forward agreements with two institutional investors, and the material terms of such agreements are described in more detail in the Forms 8-K filed on October 17, 2022, October 27, 2022, and November 4, 2022.

PIPE Financing

In connection with

the

Business Combination, LMAO entered into subscription agreements, each dated August 23, 2022 (collectively, the “Subscription Agreements”) with certain third-party investors (the “PIPE Investors”) pursuant to which LMAO agreed to issue and sell to the PIPE Investors in private placements to close immediately prior to the Closing, an aggregate of 700,000 shares of Common Stock at $10.00 per share, and warrants to purchase up to 700,000 shares of Common Stock (the “PIPE Warrants”) for an aggregate purchase price of $7,000,000 (the “PIPE Investment”). The PIPE Warrants are exercisable starting on the Closing at an exercise price of $11.50 per share of Common Stock, subject to adjustment in certain circumstances, and expire five years after the Closing. At the Closing, the PIPE Investors and LMAO consummated the PIPE Investment pursuant to and in accordance with the terms of the Subscription Agreements.

Common Stock Purchase Agreement and Letter Agreement

On August 23, 2022, LMAO entered into an equity line financing arrangement through a Common Stock Purchase Agreement (the “Common Stock Purchase Agreement”) with Tumim Stone Capital LLC (“Tumim”), pursuant to which, after the Closing Date, subject to the conditions set forth in the Common Stock Purchase Agreement, LMAO has the right to sell to Tumim up to $100,000,000 worth of shares of Common Stock, subject to certain limitations and conditions set forth in the Common Stock Purchase Agreement (the “Common Stock Investment”). The Common Stock Purchase Agreement provides for a commitment fee (the “Commitment Fee”) in the amount of $2.5 million payable to Tumim, and such Commitment Fee shall be paid in shares of the Common Stock based on the weighted average trading price of the Common Stock prior to the filing of a registration statement pursuant to the registration rights agreement (the “Commitment Shares”).

On October 2

, 2022, LMAO, Old SeaStar Medical, and Tumim entered into a letter agreement (the “Tumim Letter Agreement”) to amend certain terms of the Common Stock Purchase Agreement following the consummation of the Business Combination. Pursuant to the Tumim Letter Agreement, among other things, the parties agreed to the following amendments with respect to the Commitment Fee and Commitment Shares: (a) LMAO, or the Company ~~has selected December 31~~from and after the Closing Date, was required to pay to Tumim $1,000,000 of the Commitment Fee in cash on the Closing Date; (b) the Company is required to pay to Tumim $500,000 of the Commitment Fee in cash no later than the earliest of (i) the 30th calendar day immediately following the Effective Date of the Initial Registration Statement (each as defined in the Purchase Agreement), (ii) the 30th calendar day immediately following the Effectiveness Deadline (as defined in the Purchase Agreement) of the Initial Registration Statement, and (iii) not later than the second trading date immediately after the date on which written notice of termination is delivered by the Company or Tumim pursuant to the terms of the Purchase Agreement; and (c) the Company shall pay to Tumim the balance of the Commitment Fee, or $1,000,000, as Commitment Shares as set forth under the terms in the Purchase Agreement.

Amendment to Credit Agreement with LM Funding America, Inc. (“LMFA”) and Amended Promissory Note

On October 28, 2022, Old SeaStar Medical and LMFA entered into the First Amendment to Credit Agreement, dated September 9, 2022 between LMFA and Old SeaStar Medical (the “First Amendment to Credit Agreement”), pursuant to which the parties amended the Credit Agreement and entered into an Amended and Restated Promissory Note (the “LMFA Note”) to (i) extend the maturity date of the loan under the Credit Agreement to October 30, 2023; (ii) permit the LMFA Note be prepaid without premium or penalty; (iii) require the Company to use 5.0% of the gross cash proceeds received

by the Company

from any future debt and equity financing to pay outstanding balance of LMFA Note, provided that such repayment is not required for the first $500,000 of cash proceeds; (iv) reduce the interest rate of the LMFA Note from 15% to 7% per annum; and (iv) reduce the default interest rate from 18% to 15%. The LMFA Note contains customary representations and warranties, affirmative and negative covenants and events of default. In addition, on October 28, 2022, the parties entered into a Security Agreement (the “LMFA Security Agreement”), pursuant to which the Company and Old SeaStar Medical granted LMFA a security interest in substantially all of the assets and property of the Company and Old SeaStar Medical, subject to certain exceptions, as collateral to secure the Company’s obligations under the amended Credit Agreement. In addition, the Company entered into a Guaranty, dated October 28, 2022 (the “LMFA Guaranty”), pursuant to which the Company unconditionally guarantees and promises to pay to LMFA the outstanding principal amount under the LMFA Note.

LMFAO Sponsor LLC (“Sponsor”) Promissory Note

On October 28, 2022, the Company entered into a Consolidated Amended and Restated Promissory Note with Sponsor as the lender, for an aggregate principal amount of $2,785,000 (the “Sponsor Note”) to amend and restate in its entirety (i) the Promissory Note, dated July 29, 2022, for $1,035,000 in aggregate principal amount issued by LMAO to the Sponsor and (ii) the Amended and Restated Promissory Note, dated July 28, 2022, for $1,750,000 in aggregate principal amount, issued by LMAO to the Sponsor (collectively, the “Original Notes”). The Sponsor Note amended and consolidated the Original Notes to: (i) extend maturity dates of the Original Notes to October 30, 2023; (ii) permit outstanding amounts due under the Sponsor Notes to be prepaid without premium or penalty; and (iii) require the Company to use 5.0% of the gross cash proceeds received from any future debt and equity financing to pay outstanding balance of Sponsor Note, provided that such repayment is not required for the first $500,000 of cash proceeds. The Sponsor Note carries an interest rate of 7% per annum and contains customary representations and warranties and affirmative and negative covenants. The Sponsor Note is also subject to customary events of default, the occurrence of which may result in the Sponsor Promissory Note then outstanding becoming immediately due and payable, with interest being increased to 15.0% per annum. In addition, on October 28, 2022, the parties entered into a Security Agreement (the “Sponsor Security Agreement”), pursuant to which the Company and Old SeaStar Medical granted Sponsor a security interest in substantially all of the assets and property of the Company and Old SeaStar Medical, subject to certain exceptions, as collateral to secure the Company’s obligations under the Sponsor Note. In addition, Old SeaStar Medical entered into a Guaranty, dated October 28, 2022 (the “Sponsor Guaranty”), pursuant to which Old SeaStar Medical unconditionally guarantees and promises to pay to Sponsor the outstanding principal amount under the LMFA Note.

Maxim Group LLC (“Maxim”) Promissory Note

Pursuant to an engagement letter between Old SeaStar Medical and Maxim dated October 28, 2022, Old SeaStar Medical or the Company following the consummation of the Business Combination, was required to pay Maxim, as its ~~fiscal year end.~~

financial advisor and/or placement agent, an amount equal to $4,182,353 in cash as professional fees. Upon the closing of the Business Combination, the parties agreed that $4,182,353 of such amount would be paid in the form of a promissory note. Accordingly, on October 28, 2022, the Company entered into a Promissory Note with Maxim as the lender, for an aggregate principal amount of $4,182,353 (the “Maxim Note”). The Maxim Note has a maturity date of October 30, 2023 and outstanding amount may be prepaid without premium or penalty. If the Company receives any cash proceeds from a debt or equity financing transaction prior to the maturity date, then the Company is required to prepay the indebtedness equal to 25.0% of the gross amount of the cash proceeds, provided that such repayment obligation shall not apply to the first $500,000 of the cash proceeds received by the Company. Interest on the Maxim Note is due at 7.0% per annum. The Maxim Note contains customary representations and warranties, and affirmative and negative covenants. The Maxim Note is also subject to customary events of default, the occurrence of which may result in the Maxim Promissory Note then outstanding becoming immediately due and payable, with interest being increased to 15.0% per annum.

Intercreditor Agreement

On October 28, 2022, Maxim, LMFA, Sponsor (collectively, the “Creditors”), SeaStar Medical and the Company entered into an Intercreditor Agreement (the “Intercreditor Agreement”) in order to set forth their relative rights under the LMFA Note, Sponsor Note and Maxim Note, including the payments of amounts by the Company upon an event of default under such notes. Pursuant to the Intercreditor Agreement, each Creditor agrees and acknowledges that LMFA and Sponsor have been granted liens on the collateral as set forth in the applicable LMFA Security Agreement and Sponsor Security Agreement. Each Creditor also agrees and acknowledges that Maxim’s indebtedness under the Maxim Promissory Note is unsecured.

Prior to the Business Combination

As of ~~March 31,~~September 30, 2022, the Company had not yet commenced any operations. All activity for the period from October 28, 2020 (inception) through ~~March 31,~~September 30, 2022 relates to the ~~Company's~~Company’s formation, ~~and~~ the initial public offering ~~("IPO"~~(“IPO”), which is described ~~below.~~below, and the search for and due diligence on a potential target for a business combination. The Company will not generate any operating revenues until after the completion of its initial Business Combination, at the earliest. The Company will generate

non-operating

income in the form of interest income on cash and cash equivalents from the proceeds derived from the IPO and unrealized gains or losses from the revaluation of the warrant liability.

The Company’s sponsor is LMFAO Sponsor, LLC, a Delaware limited liability company (“Sponsor”). The registration statement for the Company’s IPO was declared effective on January 25, 2021 (the ~~“Effective~~“IPO Effective Date”). On January 28, 2021, the Company consummated the IPO

of 10,350,000 units (the “Units” and, with respect to the shares of Class A common stock included in the Units sold, the “Public Shares”), at $10.00 per Unit, generating gross proceeds of $103,500,000, which is described in Note 3.

Simultaneously with the closing of the IPO, the Company consummated the sale of 5,738,000 warrants (the “Private Placement Warrants”) at a price of $1.00 per Private Placement Warrant in a private placement to LMFAO Sponsor LLC, a Florida limited liability company (the “Sponsor”), generating gross proceeds of $5,738,000, which is described in Note 4.

Transaction costs for the IPO amounted to $6,211,902 consisting of $2,070,000 of underwriting discount, $3,622,500 of deferred underwriting fee, the fair value of the shares issued to the underwriters of $1,000 deemed as underwriters’ compensation, and $518,402 of other offering costs. In addition, $974,009 of cash was held outside of the Trust Account (as defined below) as of the date of the IPO and became available for working capital purposes at such time.

Following the closing of the IPO on January 28, 2021, an amount of $105,570,000 ($10.20

per Unit) from the net proceeds of the sale of the Units in the IPO and the sale of the Private Placement Warrants was placed in a trust account (“Trust Account”) and invested in U.S. government securities, within the meaning set forth in Section 2(a)(16) of 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 meeting the conditions of

Rule 2a-7

of the Investment Company Act, as determined by the Company. On July 29, 2022, an additional amount of

$1,035,000 was deposited into the Trust Account in order provide additional time to complete the Business Combination. Except with respect to interest earned on the funds held in the Trust Account that may be released to the Company to pay its franchise and income tax obligations (less up to $100,000 of interest to pay dissolution expenses), the proceeds from the IPO and the sale of the Private Placement Warrants and the additional amounts deposited into the Trust Account related to the extension of time to complete the Business Combination will not be released from the Trust Account until the earliest of (a) the completion of the Company’s initial Business Combination, (b) the redemption of any Public Shares properly submitted in connection with a stockholder vote to amend the Company’s amended and restated certificate of incorporation, and (c) the redemption of the Company’s Public Shares if the Company is unable to complete the initial Business Combination within 18 months from the closing of the IPO (or up to 21 months from the closing of the IPO if the Company extends the period of time to consummate a business combination, which the Company has elected (see Proposed Business Combination), as described in more detail in the prospectus for the ~~IPO)~~IPO,), subject to applicable law. The proceeds deposited in the Trust Account could become subject to the claims of the Company’s creditors, if any, which could have priority over the claims of the Company’s public stockholders.

Going Concern Consideration

~~The~~

Prior to the Business Combination, the Company ~~expects to incur~~incurred significant costs in pursuit of its financing and acquisition plans. In connection with the Company’s assessment of going concern considerations in accordance with Accounting Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” management ~~has~~previously determined that if the Company iswas unsuccessful in consummating an initial business combination within the prescribed period of time from the closing of the IPO, the requirement that the Company cease all operations, redeem the public shares and thereafter liquidate and dissolve raises substantial doubt about the ability to continue as a going concern. ~~The balance sheet does not include any adjustments that might result from~~While the ~~outcome of this uncertainty. Management~~company has ~~determined that~~agreements under the ~~Company has funds that are~~above-described PIPE Investment, Prepaid Forward Agreements, and equity line under the Common Stock Purchase Agreement in place to generate sufficient capital to fund operations over the ~~working capital needs of~~next 12 months, the ~~Company until~~uncertainty related to market conditions may hinder the ~~consummation of an initial business combination or the winding up of the Company as stipulated in the Company’s amended and restated memorandum of association.~~companies ability to raise capital. The accompanying financial statement has been prepared in conformity with generally accepted accounting principles in the United States of America (“GAAP”), which contemplate continuation of the Company as a going concern.

~~Note 2 — Significant Accounting Policies~~

Table of Contents

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying unaudited ~~condensed~~ financial statements have been prepared pursuant to the rules and regulations of the ~~Securities and Exchange Commission (“SEC”).~~SEC. Certain information and note disclosures normally included in the annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading. The interim financial statements as of ~~March 31,~~September 30, 2022 and for the three and nine months ended ~~March 31,~~September 30, 2022 and ~~March 31,~~September 30, 2021, respectively, are unaudited. In the opinion of management, the interim financial statements include all adjustments, consisting only of normal recurring adjustments, necessary to provide a fair statement of the results for the interim periods. Operating results for the Three and Nine months ended September 30, 2022 are not necessarily indicative of the results that may be expected for the year ending December 31, 2022 or any future period. The accompanying balance sheet as of December 31, 2021, is derived from the audited financial statements presented in the Company’s Annual Report on Form

10-K

for fiscal the year ended December 31, 2021.

Emerging Growth Company Status

The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities Act”), as modified by the Jumpstart our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the

Table of Contents

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)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to

non-emerging

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

Use of Estimates

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

Cash and Cash Equivalents

The Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents. The Company did 0tnot have any cash equivalents as of ~~March~~September 30, 2022 and December 31, ~~2022.~~

2021.

Cash and Marketable Securities Held in Trust Account

At ~~March 31,~~September 30, 2022, substantially all of the assets held in the Trust Account were held in U.S. Treasury Securities Money Market Funds.

When the Company’s investments held in the Trust Account are comprised of money market funds, the investments are recognized at fair value. Trading securities and investments in money market funds are presented on the condensed consolidated balance sheets at fair value at the end of each reporting period. Gains and losses resulting from the change in fair value of these securities is included in interest earned on investments held in Trust Account in the accompanying condensed consolidated statements of operations. The estimated fair values of investments held in the Trust Account are determined using available market information. The Company had $107,048,750 and $105,581,820 in investments held in the Trust Account as of September 30, 2022 and December 31, 2021, respectively.

Class A ~~Ordinary Shares~~Common Stock Subject to Possible Redemption

The Company accounts for the Class A ~~Ordinary Shares~~common stock subject to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic 480, “Distinguishing Liabilities from Equity.” Class A ~~Ordinary Shares~~common stock subject to mandatory redemption are classified as a liability instrument and are measured at fair value. Conditionally redeemable Class A ~~Ordinary Shares~~common stock (including Class A ~~Ordinary Shares~~common stock that ~~feature~~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 the Company’s control) ~~are~~is classified as temporary equity. At all other times, Class A ~~Ordinary Shares are~~common stock is classified as shareholders’ equity. The Class A ~~Ordinary Shares feature~~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, as of ~~March 31,~~September 30, 2022 and December 31, 2021

, 10,350,000 and 10,350,000

, respectively, shares of Class A ~~Ordinary Shares~~common stock subject to possible redemption are presented at redemption value as temporary equity, outside of the shareholders’ equity section of the Company’s condensed balance sheets. The Company recognizes changes in redemption value immediately as they occur and adjusts carrying value of redeemable ~~Ordinary Shares~~shares of common stock to equal the redemption value at the end of the reporting period. Immediately upon the closing of the Initial Public Offering, the Company recognized the accretion from initial book value to redemption amount value. The change in the carrying value of the redeemable Class A ~~Ordinary Shares~~common stock resulted in charges against additional

paid-in

capital and accumulated deficit.

On October 28, 2022, as a result of the Business Combination, the Class A Common Stock was reclassified as Common Stock of the Company. See Note 1.

Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times, may exceed the Federal Depository Insurance Coverage of ~~$250,000.~~$250,000

. As of ~~March~~September 30, 2022 and December 31, ~~2022,~~2021, the Company has not experienced losses on this account and management believes the Company is not exposed to significant risks on such account.

Derivative Warrant Liabilities

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

ASC 815-15. The

classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity,

is re-assessed at

the end of each reporting period. In accordance with

ASC 825-10 “Financial

Instruments”, offering costs attributable to the issuance of the derivative warrant liabilities have been allocated based on their relative fair value of total proceeds and are recognized in the statement of operations as incurred.

Table of Contents

The 10,350,000 warrants issued in connection with the IPO (the “Public Warrants”) and the 5,738,000 Private Placement Warrants are recognized as derivative liabilities in accordance with

ASC 815-40. Accordingly,

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

to re-measurement at

each balance sheet date until exercised. The fair value of the Public Warrants issued are estimated using the quoted market price and Private Placement Warrants have been estimated using a Monte Carlo simulation model each measurement date. Derivative warrant liabilities are classified

as non-current liabilities

as their liquidation is not reasonably expected to require the use of current assets or require the creation of current liabilities.

Offering Costs

The Company complies with the requirements of the ASC

340-10-S99-1

and SEC Staff Accounting Bulletin ~~("SAB"~~(“SAB”) Topic 5A - ~~"Expenses~~“Expenses of ~~Offering"~~Offering”. Offering costs consist principally of professional and registration fees incurred through the balance sheet date that are related to the IPO and that were charged to ~~stockholders'~~stockholders’ equity upon the completion of the IPO. Accordingly, ~~on March 31,~~as of September 30, 2022, offering costs totaling $6,211,902 have been charged to ~~stockholders'~~stockholders’ equity (consisting of $2,070,000 in ~~underwriters'~~underwriters’ discount, $3,622,500 in deferred ~~underwriters'~~underwriters’ fee, the fair value of the shares issued to the underwriters of $1,000 deemed as underwriters’ compensation, and approximately $518,402 of other cash expenses).

Fair Value of Financial Instruments

The fair value of the Company’s assets and liabilities, which qualify as financial instruments under the FASB ASC Topic 820, “Fair Value Measurements,” equal or approximate the carrying amounts represented in the condensed consolidated balance sheets.

Fair Value Measurements

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

•

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

•

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

•

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

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

Income Taxes

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

ASC 740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement process for financial statement recognition and measurement of a tax 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

to be sustained upon examination by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim period, disclosure and transition.

In assessing realizable deferred tax assets, management assesses the likelihood that deferred tax assets will be recovered from future taxable income, and to the extent that recovery is not likely or there is insufficient operating history, a valuation allowance is established. The Company adjusts the valuation allowance in the period management determines it is more likely than not that net deferred tax assets will or will not be realized. As of ~~March 31,~~September 30, 2022, the Company determined that a valuation allowance should be established.

As of ~~March 31,~~September 30, 2022 and December 31, 2021, the Company did not recognize any assets or liabilities relative to uncertain tax positions. Interest or penalties, if any, will be recognized in income tax expense. Since there are 0no significant unrecognized tax benefits as a result of tax positions taken, there are 0no accrued penalties or interest. Tax positions are positions taken in a previously filed tax return or positions expected to be taken in a future tax return that are reflected in measuring current or deferred income tax assets and liabilities reported in the financial statements.

The Company reflects tax benefits, only if it is more likely than not that the Company will be able to sustain the tax return position, based on its technical merits. If a tax benefit meets this criterion, it is measured and recognized based on the largest amount of benefit that is cumulatively greater than 50% likely to be realized. Management does 0tnot believe that there are any uncertain tax positions at ~~March 31,~~September 30, 2022 and December 31, 2021.

The Company may be subject to potential examination by federal, state and city taxing authorities in the areas of income taxes. These potential examinations may include questioning the timing and amount of deductions, the nexus of income among various tax jurisdictions and compliance with federal, state and city tax laws. The Company’s management does not expect that the total amount of unrecognized tax benefits will materially change over the next twelve months.

Table of Contents

Net Income (Loss) Per Share of Common Stock

Net income (loss) per share of common stock is computed by dividing net income (loss) by the weighted-average number of shares of common stock outstanding for the period. The Company applies the

two-class

method in calculating the net income (loss) per common share. Shares of Class A common stock subject to possible redemption as of the three and nine month periods ended ~~March 31,~~September 30, 2022 and 2021 have been excluded from the calculation of the basic net income per share since such shares, if redeemed, only participate in their pro rata share of the Trust Account earnings. When calculating its diluted net income per share, the Company has not considered the effect of the incremental number of shares of common stock to settle Warrants sold in the Initial Public Offering and Private Placement, as calculated using the treasury stock method. The calculation

excludes 10,350,000 Public Warrants and 5,738,000

Private Placement Warrants for the three and nine month periods ended ~~March 31,~~September 30, 2022 and 2021 as the exercise prices were greater than the average market price during the period ~~(out-of-the-money~~

(out-of-the-money

warrants).

Recent Accounting Pronouncements

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

NOTE 3. GOVERNMENT MONEY MARKET FUND HELD IN TRUST ACCOUNT

As of ~~March 31,~~September 30, 2022, substantially all of the assets totaling approximately ~~$105,584,000~~$107,048,750 were held in a treasury money market fund. Management elects to measure the treasury money market fund at fair value in accordance with the guidance in ASC Topic 825 “Financial Instruments”. Any changes in fair value of the government securities are recognized in net income. Impairment of government securities is recognized in earnings when a decline in value has occurred that is deemed to be other than temporary, and the current fair value becomes the new cost basis for the securities.

NOTE 4. PREPAID EXPENSES

As of ~~March 31,~~September 30, 2022, the Company had prepaid expenses of approximately ~~$289,000~~$174,000 primarily in connection with the prepayment for D&O ~~insurance.~~

insurance and professional services.

~~Note~~

NOTE 5. ~~Initial Public Offering~~

INITIAL PUBLIC OFFERING

Pursuant to the IPO on January 28, 2021, the Company sold 10,350,000 Units, at a purchase price of $10.00 per Unit. Each unit consists of one share of Class A common stock, and one warrant to purchase one share of Class A common stock. Each warrant will entitle the holder to purchase one share of Class A common stock at a price of $11.50 per share, subject to adjustment. Each warrant will become exercisable on the later of 30 days after the completion of the initial Business Combination or 12 months from the closing of the IPO and will expire five years after the completion of the initial Business Combination, or earlier upon redemption or liquidation (see Note 9).

~~Aggregate~~

An aggregate of $10.20 per Unit sold in the IPO is being held in the Trust Account and invested in U.S. government securities, within the meaning set forth in Section 2(a)(16) of 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 meeting the conditions of

Rule 2a-7

of the Investment Company Act, as determined by the Company. As further described in Note 1, on July 29, 2022, an additional amount of $1,035,000 was deposited into the Trust Account in order provide additional time to complete the Business Combination. Except with respect to interest earned on the funds held in the Trust Account that may be released to the Company to pay its franchise and income tax obligations (less up to ~~$50,000~~$100,000 of interest to pay dissolution expenses), the proceeds from the IPO and the sale of the Private Placement Warrants will not be released from the Trust Account until the earliest of (a) the completion of the Company’s initial Business Combination, (b) the redemption of any Public Shares properly submitted in connection with a stockholder vote to amend the Company’s amended and restated certificate of incorporation, and (c) the redemption of the Company’s Public Shares if the Company is unable to complete the initial Business Combination within 18 months from the closing of the IPO (or up to 21

months from the closing of the IPO if the Company extends the period of time to consummate a business combination, which the Company elected (See Note 1), as described in more detail the prospectus for the IPO), subject to applicable law. The proceeds deposited in the Trust Account could become subject to the claims of the Company’s creditors, if any, which could have priority over the claims of the Company’s public stockholders.

Table of Contents

~~Note~~

NOTE 6. ~~Private Placement~~

PRIVATE PLACEMENT

Simultaneously with the closing of the IPO, the Company consummated a private placement with the Company’s Sponsor purchasing an aggregate of 5,738,000 warrants at a price of $1.00 per warrant, for an aggregate purchase price of $5,738,000. A portion of the proceeds from the sale of the Private Placement Warrants were added to the proceeds from the IPO held in the Trust Account. The Private Placement Warrants are identical to the warrants sold in the IPO except that the Private Placement Warrants, so long as they are held by the Sponsor or their permitted transferees, (i) will not be redeemable by the Company, (ii) may not (including the Class A common stock issuable upon exercise of these warrants), subject to certain limited exceptions, be transferred, assigned or sold by the holders until 30 days after the completion of the Company’s initial Business Combination, (iii) may be exercised by the holders on a cashless basis and (iv) will be entitled to registration rights.

The Private Placement Warrants will be

non-redeemable

and exercisable on a cashless basis so long as they are held by the Sponsor, the underwriters or their permitted transferees. If the Private Placement Warrants are held by holders other than the Sponsor, the underwriters or their permitted transferees, the Private Placement Warrants will be redeemable by the Company and exercisable by the holders on the same basis as the warrants included in the units being sold in the IPO. In addition, for as long as the Private Placement Warrants are held by the underwriters or their designees or affiliates, they may not be exercised after five years

from the IPO Effective Date.

The Company’s Sponsor ~~has~~ agreed to (i) waive its redemption rights with respect to its founder shares and Public Shares in connection with the completion of the Company’s initial Business Combination, (ii) waive its redemption rights with respect to its founder shares and Public Shares in connection with a stockholder vote to approve an amendment to the Company’s amended and restated certificate of incorporation (A) to modify the substance or timing of the Company’s obligation to redeem 100% of its Public Shares if the Company does not complete its initial Business Combination within 18 months from the closing of the IPO (or up to 21 months from the closing of the IPO if the Company extends the period of time to consummate a business combination, which the Company elected to do (See Note 1), as described in more detail in the prospectus for the IPO) or (B) with respect to any other provision relating to stockholders’ rights or pre-initial Business Combination activity and (iii) waive its rights to liquidating distributions from the Trust Account with respect to its founder shares if the Company fails to complete its initial Business Combination within 18 months from the closing of the IPO (or up to 21 months from the closing of the IPO if the Company extends the period of time to consummate a business ~~combination.~~combination, which the Company elected to do (See Note 1)). In addition, the Company’s Sponsor ~~has~~ agreed to vote any founder shares ~~held by them~~it holds and any Public Shares purchased during or after the IPO (including in open market and privately negotiated transactions) in favor of the Company’s initial Business Combination.

~~Note~~

NOTE 7. ~~Related Party Transactions~~

RELATED PARTY TRANSACTIONS

Related Party Loans

On November 6, 2020, the Company issued an unsecured promissory note to the Sponsor, pursuant to which the Company may borrow up to an aggregate principal amount of $300,000 to be used for a portion of the expenses of the IPO. This loan was

non-interest

bearing, unsecured and due at the earlier of ~~June~~September 30, 2021 or the closing of the IPO. The loan was to be repaid upon the closing of the IPO out of the offering proceeds not held in the Trust Account. On January 27, 2020, the Company had drawn down

approximately $151,000 under the promissory note with the Sponsor to pay for offering expenses. On January 28, 2021, the Company repaid the balance of approximately $151,000 to the Sponsor and cancelled the note.

In order to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s officers and directors may, but are not obligated to, loan the Company funds as may be required (“Working Capital Loans”). 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. The Company decided to forgo the option to convert the loan into warrants.

On February 1, 2022, the Company issued an unsecured promissory note to the Sponsor in the original principal amount of $500,000 to evidence a Working Capital Loan, which was subsequently amended and restated on July 28, 2022 (effective as of June 30, 2022), to enable the Company to borrow up to an aggregate principal amount of $1,750,000 to be used for a portion of the expenses of the IPO. The Working Capital Loan is

non-interest

bearing, unsecured and due at the date the company consummates a merger, capital stock exchange, asset acquisition, stock purchase reorganization or similar business combination with one or more businesses. No amount shall be due under the promissory note if an initial business combination is not consummated on or before the 24

month anniversary of the date of the IPO. As of September 30, 2022, the Company had drawn down $1,750,000 under the promissory note with the Sponsor.

Related Party Extension Loans

~~The~~

Under the terms of the Company’s certificate of incorporation, the Company ~~will have~~had until 18 months from the closing of the IPO to consummate a Business Combination. However, the certificate of incorporation further provides that if the Company anticipates that it may not be able to consummate a Business Combination within 18 months, the Company ~~will,~~may, by resolution of the Company’s board

Table of Contents

of directors, extend the period of time to consummate a Business Combination by an additional three months (for a total of 21 months to complete a Business Combination) if such extension is requested by the Sponsor. Pursuant to the terms of the Company’s certificate of incorporation and the trust agreement entered into between the Company and Continental Stock Transfer & Trust Company on January 25, 2021, in order to extend the time available for the Company to consummate a Business Combination, the Sponsor or its affiliates or designees must deposit into the Trust Account ~~$1,035,000~~$

1,035,000 ($0.10

per share in either case) on or prior to the date of the ~~deadline.~~deadline, which was July 29, 2022. Such payment would be made in the form of a ~~loan.~~loan (an “Extension Loan”). Such loan will be

non-interest

bearing and payable upon the consummation of the Company’s Business Combination. If the Company completes a Business Combination, the Company would repay such loaned amount out of the proceeds of the Trust Account released to the Company. If the Company does not complete a Business Combination, the Company will not repay such loan. Furthermore, the letter agreement with the Sponsor contains a provision pursuant to which the Sponsor ~~has~~ agreed to waive its right to be repaid for such loan out of the funds held in the Trust Account in the event that the Company does not complete a Business Combination. The Sponsor and its affiliates or designees are obligated to fund the Trust Account in order to extend the time for the Company to complete a Business Combination, but the Sponsor is not obligated to extend such time.

~~In order~~

The Company elected to ~~finance transaction costs in connection with~~extend the time to complete a Business ~~Combination, the~~Combination. On July 29, 2022, Sponsor orfunded an affiliate of the Sponsor, or certain of the Company’s officers and directors may, but are not obligated to, loan the Company funds as may be required (“Working Capital Loans”). Such Working Capital Loans would be convertible into private placement-equivalent warrants at a price of $1.00 per warrant (which, for example, would resultExtension Loan in the ~~holders being issued 1,500,000 warrants if $1,500,000~~amount of ~~notes were so converted), at the option of the lender. Such warrants would~~$1,035,000 and caused such amount to be identical to the Private Placement Warrants, including as to exercise price, exercisability and exercise period. In the event that a Business Combination does not close, the Company may use a portion of proceeds held outsidedeposited into the Trust Account in order provide additional time to ~~repay~~complete the ~~Working Capital Loans but no proceeds held in the Trust Account would be used to repay the Working Capital Loans.~~

On February 1, 2022, the Company issued an unsecured promissory note to the Sponsor, pursuant to which the Company may borrow up to an aggregate principal amount of $500,000 to be used for a portion of the expenses of the IPO. This loan was non-interest bearing, unsecured and due at the date the company consummates a merger, capital stock exchange, asset acquisition, stock purchase reorganization or similar business combination with one or more businesses. No amount shall be due under the note if an IBC is not consummated on or before the 24^th ~~anniversary of the date of the IPO. On March 31, 2022, the Company had drawn down $310,000 under the promissory note with the Sponsor to pay for offering expenses.~~

Business Combination.

Founder Shares

On November 6, 2020, the Company issued 2,156,250 shares of Class B common stock to the Sponsor for $25,000 in cash, or approximately $0.012 per share, in connection with formation. In January 2021, the Company effected a stock dividend of 431,250 shares of Class B common stock, resulting in the Sponsor holding an aggregate of 2,587,500 founder ~~shares~~.

shares.

The Sponsor ~~has~~ agreed not to transfer, assign or sell its founder shares until the earlier of: (i) one year after the date of the consummation of the Business Combination; or (ii) the date on which the Company consummates a liquidation, merger, stock exchange, or other similar transaction that results in all of its stockholders having the right to exchange their shares of Class A common stock for cash, securities, or other property. Notwithstanding the foregoing, if the closing price of the Company’s Class A common stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations, and the like) for any 20 trading days within any 30-trading day period commencing 150 days after the Business Combination, the founder shares will no longer be subject to such transfer restrictions.

~~Note~~

NOTE 8. ~~Commitments Registration Rights~~

COMMITMENTS REGISTRATION RIGHTS

The holders of the founder shares, Private Placement Warrants, shares of Class A common stock underlying the Private Placement Warrants, and warrants (including underlying securities) that may be issued upon conversion of working capital loans will have registration rights to require the Company to register a sale of any of its securities held by them pursuant to a registration rights agreement signed on January 19, 2021. These holders will be entitled to make up to three demands, excluding short form registration

demands, that the Company registers such securities for sale under the Securities Act. In addition, these holders will have “piggy-back” registration rights to include their securities in other registration statements filed by the Company.

Notwithstanding the foregoing, the underwriters may not exercise their demand and “piggyback” registration rights after five and seven years, respectively, after the ~~effective date of the registration statement for the~~ IPO Effective Date and may not exercise their demand rights on more than one occasion.

Right of First Refusal

Subject to certain conditions, the Company granted Maxim, ~~Group LLC (“Maxim”),~~ for a period beginning on the closing of the IPO and ending 18 months after the date of the consummation of the Business Combination, a right of first refusal to act as lead left book-running managing underwriter with at least 75% of the economics; or, in the case of a three-handed deal 50% of the economics, for any and all future public and private equity, convertible and debt offerings for the Company or any of its successors or subsidiaries. In accordance with FINRA Rule 5110(g)(6), such right of first refusal shall not have a duration of more than three years from the ~~effective date of the registration statement for the IPO.~~

IPO Effective Date.

Representative’s Common Stock

On January 25, 2021, the Company issued to Maxim and/or its designees, 103,500 shares of Class A common stock. The Company estimated the fair value of the stock to be $1,000 based upon the price of the Founder Shares issued to the Sponsor. The stock were treated as underwriters’ compensation and charged directly to stockholders’ equity.

Maxim ~~has~~ agreed not to transfer, assign, or sell any such shares until the completion of the Business Combination. In addition, Maxim ~~has~~ agreed: (i) to waive its redemption rights with respect to such shares in connection with the completion of the Business Combination; and (ii) to waive its rights to liquidating distributions from the Trust Account with respect to such shares if the Company fails to complete its Business Combination within 18 months from the closing of the IPO (or 21 months from the closing, if the Company extends the period of time to consummate a Business ~~Combination)~~Combination, which the Company elected to do (See Note 1)).

Table of Contents

The shares have been deemed compensation by FINRA and are therefore subject to a

lock-up

for a period of 180 days immediately following the date of the effectiveness of the registration statement for the IPO pursuant to Rule 5110(e)(1) of FINRA’s NASD Conduct Rules. Pursuant to FINRA Rule 5110(e)(1), these securities will not be the subject of any hedging, short sale, derivative, put, or call transaction that would result in the economic disposition of the securities by any person for a period of 180 days immediately following the ~~effective date of the registration statement for the~~ IPO Effective Date, nor may they be sold, transferred, assigned, pledged, or hypothecated for a period of 180 days immediately following the ~~effective date of the registration statement for the~~ IPO Effective Date, except to any underwriter and selected dealer participating in the offering and their bona fide officers or partners.

Risks and Uncertainties

On January 30, 2020, the World Health Organization (“WHO”) announced a global health emergency because of a new strain of coronavirus (the “COVID-19 outbreak”). In March 2020, the WHO classified the COVID-19 outbreak as a pandemic, based on the rapid increase in exposure globally. The full impact of the COVID-19 outbreak continues

We continue to evolve. The impact of the COVID-19 outbreak on the Company’s financial position will depend on future developments, including the duration and spread of the outbreak and related advisories and restrictions. These developments andevaluate the impact of the COVID-19 ~~outbreak on~~pandemic and have concluded that the specific impact is not readily determinable as of the date of the balance sheet. The consolidated financial ~~markets and~~statements do not include any adjustments that might result from the overall economy are highly uncertain and cannot be predicted. If the financial markets and/or the overall economy are impacted for an extended period, the Company’s financial position may be materially adversely affected. Additionally, the Company’s ability to complete an initial business combination may be materially adversely affected due to significant governmental measures being implemented to contain the COVID-19 outbreak or treat its impact, including travel restrictions, the shutdownoutcome of businesses and quarantines, among others, which may limit the Company’s ability to have meetings with potential investors or affect the ability of a potential target company’s personnel, vendors and service providers to negotiate and consummate an initial business combination in a timely manner. The Company’s ability to consummate an initial business combination may also be dependent on the ability to raise additional equity and debt financing, which may be impacted by the COVID-19 outbreak and the resulting market downturn.

this uncertainty.

~~Note~~

NOTE 9. ~~Derivative Liability~~

DERIVATIVE LIABILITY

Warrants

~~At March 31,~~

As of

September 30, 2022, there are 16,088,000 warrants outstanding. Each warrant entitles the holder thereof to purchase one share of the Company’s Class A common stock at a price of $11.50 per share, subject to adjustment as discussed herein. In addition, if: (x) the Company issues additional shares of Class A common stock or equity-linked securities for capital raising purposes in connection with the closing of its Business Combination at an issue price or effective issue price of less than $9.20 per share of Class A 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 Company’s Sponsor or its affiliates, without taking into account any founder shares held by the Company’s Sponsor or its affiliates, prior to such issuance) (the “Newly Issued Price”); (y) the aggregate gross proceeds from such issuances represent more than 60% of the total equity proceeds, and interest thereon, available for the funding of the Business Combination on the date of the consummation of the Business Combination (net of redemptions); and (z) the volume weighted average trading price of the Company’s common stock during the 20 trading day period starting on the trading day prior to the day on which the Company consummates the Business Combination (such price, the “Market Value”) is below $9.20 per share, the exercise price of the warrants will be adjusted (to the nearest cent) to be equal to 115% of the higher of the Market Value and the Newly Issued Price, and the $18.00 per share redemption trigger price described below under “Redemption of warrants” will be adjusted (to the nearest cent) to be equal to 180% of the higher of the Market Value and the Newly Issued Price.

The warrants will become exercisable on the later of 12 months from the IPO date, or 30 days after the completion of its Business Combination, and will expire five years after the completion of the Business Combination, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation.

The Company will not be obligated to deliver any shares of Class A common stock pursuant to the exercise of a warrant and will have no obligation to settle such warrant exercise unless a registration statement under the Securities Act with respect to the shares of Class A common stock underlying the warrants is then effective and a prospectus is current. No warrant will be exercisable and the Company will not be obligated to issue shares of Class A common stock upon exercise of a warrant unless Class A common stock issuable upon such warrant exercise has been registered, qualified, or deemed to be exempt under the securities laws of the state of residence of the registered holder of the warrants. In no event will the Company be required to net cash settle any warrant. In the event that a registration statement is not effective for the exercised warrants, the purchaser of a unit containing such warrant will have paid the full purchase price for the unit solely for the share of Class A common stock underlying such unit.

Table of Contents

Once the warrants become exercisable, the Company may call the warrants for redemption (excluding the Private Placement Warrants):

•

~~in whole and not inpart;~~

•

~~at a price of $0.01 perwarrant;~~

•

~~upon not less than 30 days’ prior written notice of redemption to each warrant holder;and~~

in whole and not in part;

•

~~if, and only if, the reported last sale price of the Class A common stock equals or exceeds $18.00 per share (as adjusted for~~stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period ending three business days before the Company send the notice of redemption to the warrant~~holders.~~

at a price of $0.01 per warrant;

upon not less than 30 days’ prior written notice of redemption to each warrant holder; and

if, and only if, the reported last sale price of the Class A common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a

30-trading

day period ending three business days before the Company send the notice of redemption to the warrant holders.

If the Company calls the warrants for redemption as described above, the management will have the option to require any holder that wishes to exercise its warrant to do so on a “cashless basis.” If the management takes advantage of this option, all holders of warrants would pay the exercise price by surrendering their warrants for that number of shares of Class A common stock equal to the quotient obtained by dividing: (x) the product of the number of shares of Class A common stock underlying the warrants, multiplied by the difference between the exercise price of the warrants and the “fair market value” (defined below); by (y) the fair market value. The “fair market value” shall mean the average reported last sale price of the Class A common stock for the 10 trading days ending on the third trading day prior to the date on which the notice of redemption is sent to the holders of warrants.

The exercise price and number of shares of common stock issuable on exercise of the warrants may be adjusted in certain circumstances, including in the event of a stock dividend, extraordinary dividend, or the Company’s recapitalization, reorganization, merger, or consolidation. However, the warrants will not be adjusted for issuances of shares of common stock at a price below their respective exercise prices.

Warrants Classified as Derivative Liabilities

The Company previously accounted for its outstanding Public Warrants (as defined in Note 3)2) and Private Placement Warrants issued in connection with its IPO as components of equity instead of as derivative liabilities. The warrant agreement governing the warrants includes a provision that provides for potential changes to the settlement amounts dependent upon the characteristics of the holder of the warrant. In addition, the warrant agreement includes a provision that in the event of a tender or exchange offer made to and accepted by holders of more than 50% of the outstanding shares of a single class of common shares, all holders of the warrants would be entitled to receive cash for their warrants (the “tender offer provision”).

The Company’s management has evaluated both the Public Warrants and the Private Placement Warrants using ASC Subtopic

815-40,

Contracts in Entity’s Own Equity. ASC

Section 815-40-15

addresses equity versus liability treatment and classification of equity-linked financial instruments, including warrants, and states that a warrant may be classified as a component of equity only if, among other things, the warrant is indexed to the issuer’s common stock. Under ASC

Section 815-40-15,

a warrant is not indexed to the issuer’s common stock if the terms of the warrant require an adjustment to the exercise price upon a specified event and that event is not an input to the fair value of the warrant. The Company concluded that the Company’s Private Placement Warrants are not indexed to the Company’s common shares in the manner contemplated by ASC

Section 815-40-15

because the holder of the instrument is not an input into the pricing of a

fixed-for-fixed

option on equity shares. In addition, based on management’s evaluation, the Company also concluded the tender offer provision included in the warrant agreement fails the “classified in stockholders’ equity” criteria as contemplated by ASC

Section 815-40-25.

As a result of the above, the Company has classified the warrants as derivative liabilities.

The following table presents fair value information as of ~~March 31,~~September 30, 2022 and December 31, 2021 of the Company’s warrants. The ~~Company used a Monte Carlo simulation model to~~fair value of the Public Warrants issued are estimated using the quoted market price and a modified Black-Scholes model is used to value the Private Placement Warrants. The ~~Company’s warrant liability is based on a~~ valuation model ~~utilizing~~utilizes management judgment and pricing inputs from observable and unobservable markets with less volume and transaction frequency than active markets. These pricing inputs include the publicly traded value of the Public Warrants as of ~~March 31,~~September 30, 2022 ($~~0.2069~~0.07 per warrant) and December 31, 2021 ($0.43 per warrant). Significant deviations from these estimates and inputs could result in a material change in fair value. The fair value of the warrant liability is for Public Warrants

and

Private Placement Warrants

are

classified within Level 3 of the fair value hierarchy.

As of March 31, 2022
As of December 31, 2021
Public Warrants
$   2,141,400
$   4,450,500
Private Placement Warrants
1,187,200
2,480,240

$  3,328,600
$6,930,740


	As of September 30, 2022		As of December 31, 2021
Public Warrants	$	726,570	$	4,450,500
Private Placement Warrants		402,808		2,480,240

	$	1,129,378	$	6,930,740

The

Company recognized ~~an approximately $3,602,100~~a $680,522 and $5,801,362

gain for the three and nine months ended September 30, 2022, respectively, upon the revaluation of the warrants ~~as of March 31, 2022~~ and a gain of ~~$1,830,660 as of March 31, 2021.~~

$644,720 and $702,400

for the three and nine months ended September 30, 2021, respectively, upon the revaluation. The Company will remeasure these warrants at the end of each reporting period and recognize changes in the fair value from the prior period in the Company’s operating results for the current period.

Table of Contents

NOTE 10. 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 the Company’s 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 that are measured at fair value on a recurring basis at ~~March 31,~~September 30, 2022 and December 31, 2021, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

Level

March 31, 2022

December 31, 2021

Assets:

Government securities held in Trust Account

1

$
105,584,424

$
105,581,820

Liabilities:

Private Placement Warrants

3

1,187,200

2,480,240

Public Warrants

3

2,141,400

4,450,500


	Level		September 30, 2022		December 31, 2021
Assets:
Government securities held in Trust Account		1	$	107,048,750	$	105,581,820
Liabilities:
Private Placement Warrants		3		402,808		2,480,240
Public Warrants		3		726,570		4,450,500

~~Note~~

NOTE 11. ~~Stockholders’ Equity~~

STOCKHOLDERS’ EQUITY

Preferred Stock

— The Company is authorized to issue a total of 1,000,000 shares of preferred stock at par value of $0.0001 each. ~~On March 31,~~

As of

September 30, 2022, there were 0no shares of preferred stock issued or outstanding.

Class

A Common Stock

— The Company is authorized to issue a total of 100,000,000 shares of Class A common stock at par value of $0.0001 each. ~~On March 31,~~

As of

September 30, 2022, there were 103,500 shares of Class A common stock issued and outstanding,, excluding 10,350,000 shares of Class A common shares subject to possible redemption.

Class

B Common Stock

— The Company is authorized to issue a total of 20,000,000 shares of Class B common stock at par value of $0.0001 each. In January 2021, the Company effected a stock dividend, resulting in the initial stockholder holding an aggregate of 2,587,500 founder shares of Class B common stock. ~~At March 31,~~

As of

September 30, 2022, there were 2,587,500 shares of Class B common stock issued and outstanding.

The Sponsor ~~has~~ agreed not to transfer, assign, or sell any of its founder shares until the earlier of: (i) one year after the date of the consummation of the Business Combination; or (ii) the date on which the Company consummates a liquidation, merger, stock exchange, or other similar transaction that results in all of its stockholders having the right to exchange their shares of Class A common stock for cash, securities, or other property. Any permitted transferees will be subject to the same restrictions and other agreements of the Sponsor with respect to any founder shares. Notwithstanding the foregoing, if the closing price of the Company’s Class A common stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations, and the like) for any 20 trading days within any

30-trading

day period commencing 150 days after the Business Combination, the founder shares will no longer be subject to such transfer restrictions. Any permitted transferees will be subject to the same restrictions and other agreements of the Sponsor with respect to any founder shares.

Table of Contents

The shares of Class B common stock will automatically convert into shares of the Company’s Class A common stock at the time of its Business Combination on a

one-for-one

basis, subject to adjustment for stock splits, stock dividends, reorganizations, recapitalizations, and the like, and subject to further adjustment as provided herein. In the case that additional shares of Class A common stock, or equity-linked securities, are issued or deemed issued in excess of the amounts offered in the IPO and related to the closing of the Business Combination, the ratio at which shares of Class B common stock shall convert into shares of Class A common stock will be adjusted (unless the holders of a majority of the outstanding shares of Class B common stock agree to waive such adjustment with respect to any such issuance or deemed issuance) so that the number of shares of Class A common stock issuable upon conversion of all shares of Class B common stock will equal, in the aggregate, on an

as-converted

basis, 20% of the sum of the total number of all shares of common stock outstanding upon the completion of this offering (not including the shares of Class A common stock issuable to Maxim) plus all shares of Class A common stock and equity-linked securities issued or deemed issued in connection with the Business Combination (excluding any shares or equity-linked securities issued, or to be issued, to any seller in the Business Combination or any private placement-equivalent units issued to the Sponsor, its affiliates, or certain of officers and directors upon conversion of working capital loans made to the Company).

Holders of the Class A common stock and holders of the Class B common stock will vote together as a single class on all matters submitted to a vote of the ~~Company's~~Company’s stockholders, with each share of common stock entitling the holder to one vote.

~~Note~~

NOTE 12. ~~Subsequent Events~~

SUBSEQUENT EVENTS

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

On ~~April 21,~~October 28, 2022, ~~LMF Acquisition Opportunities, Inc. (“LMAO”), entered into an Agreement~~the Company and ~~Plan of Merger (the “Merger Agreement”) with LMF Merger Sub, Inc., a Delaware corporation and direct, wholly owned subsidiary of LMAO (“Merger Sub”), and~~Old SeaStar Medical ~~Inc., a Delaware corporation (“SeaStar Medical”) pursuant to which, subject to~~consummated the ~~satisfaction or waiver of certain conditions set forth therein, Merger Sub will merge with and into SeaStar Medical (the “Merger”), with SeaStar Medical surviving the merger in accordance with the Delaware General Corporation Law as a wholly owned subsidiary of LMAO (the~~ transactions contemplated by the Merger ~~Agreement and the related ancillary agreements, the “Business Combination~~”)Agreement. (see Note 1). ~~The Business Combination is subject to certain closing conditions as summarized below under “Conditions to Closing.”~~

~~Merger Consideration~~

~~The aggregate consideration payable to the stockholders of SeaStar Medical at the closing of the Business Combination (the “Closing”) is $85,000,000, payable solely in shares of LMAO common stock, par value $0.0001 per share (“Common Stock~~”), valued at $10.00 per share, subject to possible deductions for indebtedness of SeaStar Medical and SeaStar Medical transaction expenses in excess of a capped amount of $800,000 as set forth in the Merger Agreement, ~~plus~~ the aggregate exercise price of (1) SeaStar Medical warrants issued and outstanding immediately prior to the closing of the Business Combination and (2) SeaStar Medical options issued and outstanding immediately prior to the Effective Time, ~~less~~ ~~the value of the shares of Common Stock underlying the Assumed Equity.~~

Immediately prior to the Preferred Conversion, each of SeaStar Medical’s issued and outstanding convertible notes will automatically convert into shares of SeaStar Medical common stock. Immediately prior to the Effective Time, each share of SeaStar Medical’s issued and outstanding preferred stock will automatically convert into shares of SeaStar Medical common stock and those SeaStar Medical warrants that would be automatically exercised or exchanged in connection with the Business Combination pursuant to the terms thereof will be automatically exercised for shares of SeaStar Medical common stock. At the time of the Business Combination, the (i) SeaStar Medical warrants that would not automatically be exercised or exchanged in connection with the Business Combination will be assumed by LMAO and converted into warrants to purchase Common Stock, (ii) outstanding options for shares of SeaStar Medical common stock under SeaStar Medical’s equity plan will be assumed by LMAO and converted into options to purchase Common Stock, and (iii) outstanding restricted stock unit awards under SeaStar Medical’s equity plan will be assumed by LMAO and converted into LMAO restricted stock units.

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 LMF Acquisition Opportunities, Inc. prior to the Business Combination (as defined below), except where the context requires otherwise. References to our “management” or our “management team” refer to officers and directors of LMF Acquisition Opportunities, Inc. prior to the Business Combination (as defined below), and references to the “Sponsor” refer to LMFAO Sponsor 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.

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical facts included in this Quarterly Report on Form 10-Q, including, without limitation, statements regarding our or our management team’s expectations, hopes, beliefs, intentions or strategies regarding the future, are forward-looking statements. Forward-looking statements generally can be identified by the use of forward-looking terminology such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “possible,” “potential,” “predict,” “project,” “should,” “would” or the negative thereof or any variation thereon or similar terminology or expressions.

We have based these forward-looking statements on our current expectations and beliefs concerning future developments and their potential effects on us. These forward-looking statements are not guarantees and are subject to known and unknown risks, uncertainties, and assumptions about us that may cause our actual results, levels of activity, performance, or achievements to be materially different from any future results, levels of activity, performance, or achievements expressed or implied by such forward-looking statements. Important factors which could materially affect our results and our future performance include, without limitation:

the Company’s future capital requirements and sources and uses of cash;

the Company’s ability to obtain funding or raise capital for its operations and future growth;

any delays or challenges in obtaining FDA approval of the Company’s SCD product candidates;

economic downturns and the possibility of rapid change in the highly competitive industry in which the Company operates;

the ability to develop and commercialize its products or services following regulatory approval of the Company’s product candidates;

the failure of third-party suppliers and manufacturers to fully and timely meet their obligations;

product liability or regulatory lawsuits or proceedings relating to the Company’s products and services;

inability to secure or protect its intellectual property;

dispute or deterioration of relationship with the Company’s major partners and collaborators;

the outcome of any legal proceedings that may be instituted against the Company following completion of the Business Combination and transactions contemplated thereby;

the ability to maintain the listing of its Common Stock on Nasdaq;

the risk that the Business Combination disrupts current plans and operations;

the ability to recognize the anticipated benefits of the Business Combination, which may be affected by, among other things, competition, and the ability of the Company to grow and manage growth profitably;

costs related to the Business Combination; and

•

~~our ability to complete our initial business combination;~~

•

~~our expectations around the performance of the prospective target business or businesses;~~

•

~~our success in retaining or recruiting, or changes required in, our officers, key employees or directors following our initial business combination;~~

•

~~our officers~~other risks and directors allocating their time to other businesses and potentially having conflicts of interest with our business or in approving our initial business combination, as a result of which they would then receive expense reimbursements;

•

~~our potential ability to obtain additional financing to complete our initial business combination;~~

•

~~our pool of prospective target businesses;~~

•

~~the ability of our officers and directors to generate a number of potential acquisition opportunities;~~

•

~~our public securities’ potential liquidity and trading;~~

•

~~the lack of a market for our securities;~~

•

~~the use of proceeds not held~~uncertainties indicated in the ~~trust account or available to us from interest income~~Proxy Statement/Prospectus contained in the Registration Statement on ~~the trust account balance;~~

•

~~the trust account not being subject to claims of third parties; or~~

•

~~our financial performance, and~~

•

~~other factors~~Form S-4 that became effective on September 26, 2022, including those set forth under ~~“Item 1A.~~ the section entitled “Risk ~~Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021~~Factors..”

Should one or more of these risks or uncertainties materialize or should any of the assumptions made by the management of the Company prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements.

Except as required by law, we assume no duty to update or revise any forward-looking statements.

Overview

~~LMF Acquisition Opportunities, Inc. (the “Company”) was~~As of September 30, 2022, we were a former blank check company incorporated in Delaware for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or similar business combination with one or more businesses ~~(the~~(a “Business Combination”). The Company has not selected any specific business-combination target and it has not, nor has anyone on the Company’s behalf, initiated any substantive discussions, directly or indirectly, with any business-combination target.

~~The Company has selected December 31 as its fiscal year end.~~

~~As of March 31, 2022, the Company had not yet commenced any operations. All activity for the period from October 28, 2020 (inception) through March 31, 2022 relates to the Company's formation and the~~We completed our initial public offering ~~("IPO"~~(the “IPO”) ~~described below. The Company will not generate any operating revenues until after~~on January 28, 2021. For additional detail regarding the ~~completion~~IPO and related transactions, see “Note 1 - Organization and Business Operations - Prior to the Business Combination.” We are an emerging growth company and, as such, are subject to all of ~~its initial~~the risks associated with emerging growth companies. On October 28, 2022, we consummated our Business Combination ~~at the earliest. The Company will generate non-operating income in the form of interest income on cash and cash equivalents from the proceeds derived from the IPO.~~

The registration statement for the Company’s IPO was declared effective on January 25, 2021 (the “Effective Date”). On January 28, 2021, the Company consummated the IPO of 10,350,000 units (the “Units” and, with ~~respect to the shares of Class A common stock~~

~~included in the Units sold, the “Public Shares”), at $10.00 per Unit, generating gross proceeds of $103,500,000, which offering is~~Old SeaStar Medical (as defined below) as further described in Note 5.1 – Organization and Business Operations.

~~Simultaneously~~


EXHIBIT NUMBER		DESCRIPTION

~~3.1~~ 2.1		Agreement and Plan or Merger, dated as of April 21, 2022, by and among LMF Acquisition Opportunities, Inc., LMF Merger Sub, Inc., and SeaStar Medical, Inc. (incorporated by reference to Exhibit 2.1 of the Company’s Current Report on Form 8-K filed with the SEC on April 26, 2022).

3.1		Third Amended and Restated Certificate of Incorporation of Seastar Medical Holding Corporation, filed with the Secretary of State of Delaware on October 28, 2022 (incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed with the SEC on November 4, 2022)

3.2		Amended and Restated Bylaws of Seastar Medical Holding Corporation (incorporated by reference to Exhibit 3.2 of the Company’s Current Report on Form 8-K filed with the SEC on ~~January 28, 2021)~~November 4, 2022)
~~3.2~~	~~Bylaws (incorporated by reference to the Company’s Registration Statement on Form S-1 filed with the SEC on January 8, 2021)~~
10.1* 10.1		Amended and Restated Promissory Note, dated July 28, 2022 but effective as of ~~March 1,~~September 30, 2022, between LMFAO Sponsor LLC and LMF Acquisition Opportunities ~~Inc.~~Inc (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed on August 1, 2022).
31.1*
10.2		Amended and Restated Registration Rights Agreement, dated as of April 21, 2022, by and among LMF Acquisition Opportunities, Inc., SeaStar Medical, Inc., and certain stockholders of SeaStar Medical, Inc. (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on April 26, 2022)

10.3		Sponsor Support Agreement, dated as of April 21, 2022, by and among LMF Acquisition Opportunities, Inc., SeaStar Medical, Inc., and LMFAO Sponsor LLC (incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed with the SEC on April 26, 2022).

10.4		Form of PIPE Subscription Agreement (incorporated by reference to Exhibit 10.29 to the Company’s amendment to registration statement on Form S-4 filed with the SEC on August 24, 2022)

10.5		Common Stock Purchase Agreement by and among Tumim Stone Capital LLC, LMF Acquisition Opportunities, Inc., and SeaStar Medical, Inc., dated August 23, 2022 (incorporated by reference to Exhibit 10.30 to the Company’s amendment to registration statement on Form S-4 filed with the SEC on August 24, 2022)

10.6		Registration Rights Agreement by and among Tumim Stone Capital LLC, LMF Acquisition Opportunities, Inc. and SeaStar Medical, Inc., dated August 23, 2022 (incorporated by reference to Exhibit 10.31 to the Company’s amendment to registration statement on Form S-4 filed with the SEC on August 24, 2022).

10.7		Letter Agreement, dated October 28, 2022, by and among LMAO, SeaStar Medical, Inc., and Tumim Stone Capital LLC (incorporated by reference to Exhibit 10.13 of the Company’s Current Report on Form 8-K filed November 4, 2022).

10.8		First Amendment to Credit Agreement, dated October 28, 2022, by and between SeaStar Medical, Inc. and LM Funding America, Inc. (incorporated by reference to Exhibit 10.15 of the Company’s Current Report on Form 8-K filed November 4, 2022).

10.9		Amended and Restated Promissory Note, dated October 28, 2022, issued by SeaStar Medical, Inc. to LM Funding America, Inc. (incorporated by reference to Exhibit 10.16 of the Company’s Current Report on Form 8-K filed November 4, 2022).

10.10		Consolidated Amended and Restated Promissory Note, dated October 28, 2022, issued by SeaStar Medical Holding Corporation to LMFAO Sponsor, LLC (incorporated by reference to Exhibit 10.19 of the Company’s Current Report on Form 8-K filed November 4, 2022).

10.11		Promissory Note, dated October 28, 2022, issued by SeaStar Medical Holding Corporation to Maxim Group LLC (incorporated by reference to Exhibit 10.22 of the Company’s Current Report on Form 8-K filed November 4, 2022).

10.12		Intercreditor Agreement, dated October 28, 2022, by and among Maxim Group LLC, LM Funding America, Inc., LMFAO Sponsor, LLC, SeaStar Medical, Inc. and SeaStar Medical Holding Corporation (incorporated by reference to Exhibit 10.23 of the Company’s Current Report on Form 8-K filed November 4, 2022).

10.13		Confirmation for Prepaid Forward Transaction, dated October 17, 2022, by and among LMF Acquisition Opportunities, Inc., SeaStar Medical, Inc. and Vellar Opportunity Fund SPV LLC - Series 4 (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed on October 17, 2022).

10.14		Confirmation for Prepaid Forward Transaction, dated October 26, 2022, by and among LMF Acquisition Opportunities, Inc., SeaStar Medical, Inc. and HB Strategies LLC (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed on October 27, 2022).

31.1*		Rule 13a – 14(a) Certification of the Principal Executive Officer

31.2*		Rule 13a – 14(a) Certification of the Principal Financial Officer

32.1*		Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.1* 32.2*		~~Written Statement~~Certification Pursuant to Section 906 of the ~~Principal Executive Officer and Principal Financial Officer, Pursuant to 18 U.S.C. § 1350~~Sarbanes-Oxley Act of 2002

101.INS		Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL 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 Label Linkbase Document.

101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document.
~~104~~
104		Cover Page Interactive Data File (embedded within the Inline XBRL document).


				~~LMF ACQUISITION OPPORTUNITIES, INC.~~SeaStar Medical Holding Corporation;.

Date: ~~May 19,~~November 14, 2022		By:	/s/ ~~Bruce M. Rodgers~~Eric Schlorff
	~~Bruce M. Rodgers~~		Eric Schlorff
			Chief Executive Officer and Chairman of the Board
			(Principal Executive Officer)

Date: ~~May 19,~~November 14, 2022		By:	/s/ ~~Richard Russell~~Caryl Baron
	~~Richard Russell~~		Caryl Baron
			Chief Financial Officer
			(Principal Accounting Officer)

	March 31, 2022			December 31, 2021
	(Unaudited)
ASSETS
Cash	$	88,064		$	51,567
Prepaid insurance and other fees		160,572			286,237
Prepaid expenses		128,092			14,817
Cash and marketable securities held in trust		105,584,424			105,581,820
Current Assets		105,961,152			105,934,441
Total assets	$	105,961,152		$	105,934,441

LIABILITIES AND STOCKHOLDERS' DEFICIT
Accrued expenses		309,465			376,702
Notes and advances payable - related parties		310,000			—
Deferred underwriting commissions in connection with the initial public offering		3,622,500			3,622,500
Warrant liability (Note 9)		3,328,607			6,930,740
Total current liabilities		7,570,572			10,929,942
Total liabilities		7,570,572			10,929,942

Commitments
Class A common stock subject to possible redemption 10,350,000 shares at redemption value of $10.20 per share		105,570,000			105,570,000
Stockholders’ deficit:
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; 0ne issued and outstanding		—			—
Class A common stock, $0.0001 par value; 100,000,000 shares authorized; 103,500 issued and outstanding at March 31, 2022 and December 31, 2021 excluding 10,350,000 shares subject to possible redemption		10			10
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 2,587,500 shares issued and outstanding at March 31, 2022 and December 31, 2021 (See Note 6)		259			259
Additional paid-in capital		—			—
Accumulated deficit		(7,179,689	)		(10,565,770	)
Total stockholders’ deficit		(7,179,420	)		(10,565,501	)
Total liabilities and stockholders’ deficit	$	105,961,152		$	105,934,441

	For the Three Months Ended March 31,
	2022			2021
Expenses:
Formation and Administrative costs	$	218,656		$	125,957
Loss from operations		(218,656	)		(125,957	)
Gain on warrant liability revaluation		3,602,133			1,830,660
Other income
Investment income earned on marketable securities held in Trust Account		2,604			1,754
Net income	$	3,386,081		$	1,706,457

Net income per share:
Weighted average shares outstanding, basic and dilutive
Class A - Common stock		10,453,500			7,201,300
Class B - Common stock		2,587,500			2,453,333
Basic and diluted net income per share
Class A - Common stock	$	0.26		$	0.18
Class B - Common stock	$	0.26		$	0.18

											Additional
	Class A Common Stock						Class B Common Stock				paid			Accumulated			Total
	Shares (1)			Amount			Shares (1)		Amount		in capital			Deficit			Deficit
Balance as of December 31, 2020		—		$	—			2,156,250	$	215	$	24,785		$	(5,236	)	$	19,764
Class A Units issued for cash		10,350,000			1,035			—		—		103,498,965			—			103,500,000
Representative shares issued for no cash		103,500			10			—		—		(10	)		—			-
Class A Units reclassified to Commitments subject to possible redemption		(10,350,000	)		(1,035	)		—		—		(105,568,965	)					(105,570,000	)
Underwriter fee & offering costs		—			—			—		—		(6,211,902	)		—			(6,211,902	)
Private placement warrants issued for cash		—			—			—		—		5,738,000			—			5,738,000
Class B shares issued to Sponsor		—			—			431,250		44		(44	)		—			-
Warrants classified as liabilities		—			—			—		—		(8,116,680	)		—			(8,116,680	)
Reclass APIC to retained earnings		—			—			—		—		10,635,851			(10,635,851	)		-
Net income		—			—			—		—		—			1,706,457			1,706,457
Balance - March 31, 2021		103,500		$	10			2,587,500	$	259	$	-		$	(8,934,630	)	$	(8,934,361	)


Balance as of December 31, 2021		103,500		$	10			2,587,500	$	259	$	—		$	(10,565,770	)	$	(10,565,501	)
Net income		—			—			—		—		—			3,386,081			3,386,081

Balance - March 31, 2022		103,500		$	10			2,587,500	$	259	$	-		$	(7,179,689	)	$	(7,179,420	)


	As of March 31, 2022	As of December 31, 2021
Public Warrants	$ 2,141,400	$ 4,450,500
Private Placement Warrants	1,187,200	2,480,240
	$ 3,328,600	$6,930,740