Attached files
| file | filename |
|---|---|
| 8-K - CURRENT REPORT - Jupiter Acquisition Corp | ea146628-8k_jupiteracq.htm |
Exhibit 99.1
JUPITER ACQUISITION CORPORATION
BALANCE SHEET
AUGUST 17, 2021
| August 17, 2021 | Pro Forma Adjustments | As Adjusted | ||||||||||
| (unaudited) | (unaudited) | |||||||||||
| ASSETS | ||||||||||||
| Cash | $ | 2,254,111 | $ | — | $ | 2,254,111 | ||||||
| Prepaid expenses and other current assets | 26,999 | — | 26,999 | |||||||||
| Total current assets | 2,281,110 | — | 2,281,110 | |||||||||
| Cash held in trust account | 150,000,000 | 7,618,500 | 157,618,500 | |||||||||
| Total Assets | $ | 152,281,110 | $ | 7,618,500 | $ | 159,899,610 | ||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
| Current Liabilities | ||||||||||||
| Accrued expenses | $ | 9,656 | $ | — | $ | 9,656 | ||||||
| Accrued offering costs | 99,465 | — | 99,465 | |||||||||
| Total Current Liabilities | 109,121 | — | 109,121 | |||||||||
| Deferred underwriting payable | 5,250,000 | 266,648 | 5,516,648 | |||||||||
| Warrant liabilities | 5,945,131 | 296,495 | 6,241,626 | |||||||||
| Total Liabilities | 11,304,252 | 563,143 | 11,867,395 | |||||||||
| Commitments | ||||||||||||
| Common stock subject to possible redemption, 13,597,685 and 14,303,221 shares at redemption value, respectively | 135,976,850 | 7,055,360 | 143,032,210 | |||||||||
| Stockholders’ Equity | ||||||||||||
| 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; 1,982,315 and 2,053,866 shares issued and outstanding, respectively (excluding 13,597,685 and 14,303,221 shares subject to possible redemption, respectively) | 198 | 8 | 206 | |||||||||
| Class B common stock, $0.0001 par value; 10,000,000 shares authorized; 4,312,500 and 3,940,462 shares issued and outstanding | 431 | (37 | ) | 394 | ||||||||
| Additional paid-in capital | 5,537,687 | 16,011 | 5,553,698 | |||||||||
| Accumulated deficit | (538,308 | ) | (15,985 | ) | (554,293 | ) | ||||||
| Total Stockholders’ Equity | 5,000,008 | (3 | ) | 5,000,005 | ||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 152,281,110 | $ | 7,618,500 | $ | 159,899,610 | ||||||