XML 30 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) - USD ($)
Series A
Preferred Stock
Leafly Holdings, Inc.
Common Stock
Additional Paid-in Capital
Leafly Holdings, Inc.
Additional Paid-in Capital
Accumulated Deficit
Leafly Holdings, Inc.
Accumulated Deficit
Class 1, Class 2, and Class 3 Common Stock
Leafly Holdings, Inc.
Leafly Holdings, Inc.
Total
Balance at Dec. 31, 2018 $ 2,000   $ 8,370,000   $ (15,846,000)   $ (7,474,000)  
Balance (in Shares) at Dec. 31, 2018 22,000,000              
Conversion of Series A preferred stock into common stock $ (2,000)   (2,000)     $ 4,000  
Conversion of Series A preferred stock into common stock (in Shares) (22,000,000)           41,692,743    
Net income (loss)     (31,936,000)   (31,936,000)  
Stock-based compensation   380,000     380,000  
Exercise of stock options   365,000     $ 1,000 366,000  
Exercise of stock options (in Shares)             6,319,709    
Common stock issued   25,997,000     $ 3,000 26,000,000  
Common stock issued (in Shares)             26,490,876    
Common stock contributed by Privateer   1,000     $ (1,000)  
Common stock contributed by Privateer (in Shares)             (3,863,969)    
Common stock issued in exchange for settlement of Privateer related party payables   6,022,000     $ 1,000 6,023,000  
Common stock issued in exchange for settlement of Privateer related party payables (in Shares)             6,136,381    
Extinguishment of Privateer related party payables   1,455,000     1,455,000  
Balance at Dec. 31, 2019 $ 337 42,588,000 (47,782,000) $ (1,492,550) $ 8,000 (5,186,000) $ (1,492,213)
Balance (in Shares) at Dec. 31, 2019 3,370,388         76,775,740    
Balance at Jun. 19, 2019          
Balance (in Shares) at Jun. 19, 2019                
Issuance of common stock to Sponsor   $ 345   24,655       25,000
Issuance of common stock to Sponsor (in Shares)   3,450,000              
Issuance of Representative Shares   $ 12   898       910
Issuance of Representative Shares (in Shares)   120,000              
Accretion for common stock to redemption amount       (776,132)   (2,616,861)     (3,392,993)
Proceeds received in excess of fair value of Private Warrants     750,559       750,559
Change in value of Accretion for common stock subject to possible redemption amount           (181,842)     (181,842)
Forfeiture of Founder Shares   $ (20)   20      
Forfeiture of Founder Shares (in Shares)   (199,612)              
Net income (loss)       1,306,153     1,306,153
Balance at Dec. 31, 2019 $ 337 42,588,000 (47,782,000) (1,492,550) $ 8,000 (5,186,000) (1,492,213)
Balance (in Shares) at Dec. 31, 2019 3,370,388         76,775,740    
Change in value of Accretion for common stock subject to possible redemption amount       (336,906)     (336,906)
Net income (loss)       376,330     376,330
Balance at Mar. 31, 2020   $ 337     (1,453,126)     (1,452,789)
Balance (in Shares) at Mar. 31, 2020   3,370,388              
Balance at Dec. 31, 2019 $ 337 42,588,000 (47,782,000) (1,492,550) $ 8,000 (5,186,000) (1,492,213)
Balance (in Shares) at Dec. 31, 2019 3,370,388         76,775,740    
Net income (loss)     (8,977,000)   (8,977,000)  
Stock-based compensation   892,000     892,000  
Exercise of stock options   724,000     724,000  
Exercise of stock options (in Shares)           416,000    
Common stock repurchased (in Shares)             (1,929,000)    
Conversion of promissory notes into Series A preferred stock, net $ 2,000   11,836,000         11,838,000  
Conversion of promissory notes into Series A preferred stock, net (in Shares) 15,214,000                
Series A preferred stock issued, net   3,490,000,000     3,490,000,000  
Series A preferred stock issued, net (in Shares) 3,488,000              
Balance at Sep. 30, 2020 $ 2,000 $ 337 59,530,000 (56,759,000) (1,829,670) $ 8,000 (2,781,000) (1,829,333)
Balance (in Shares) at Sep. 30, 2020 18,702,000 3,370,388         75,263,000    
Balance at Dec. 31, 2019 $ 337 42,588,000 (47,782,000) (1,492,550) $ 8,000 (5,186,000) (1,492,213)
Balance (in Shares) at Dec. 31, 2019 3,370,388         76,775,740    
Change in value of Accretion for common stock subject to possible redemption amount           (347,597)     (347,597)
Net income (loss) (9,964,000) (1,874,080) (9,964,000) (1,874,080)
Stock-based compensation   1,158,000     1,158,000  
Exercise of stock options   733,000     $ 733,000  
Exercise of stock options (in Shares)             548,027 548  
Common stock repurchased        
Common stock repurchased (in Shares)           (1,929,164)    
Conversion of promissory notes into Series A preferred stock, net $ 2,000   11,836,000     11,838,000  
Conversion of promissory notes into Series A preferred stock, net (in Shares) 15,214,153              
Series A preferred stock issued, net   3,490,000     3,490,000  
Series A preferred stock issued, net (in Shares) 3,488,339              
Balance at Dec. 31, 2020 $ 2,000 $ 337 59,805,000 (57,746,000) (3,714,227) $ 8,000 2,069,000 (3,713,890)
Balance (in Shares) at Dec. 31, 2020 18,702,492 3,370,388         75,394,603    
Balance at Mar. 31, 2020   $ 337     (1,453,126)     (1,452,789)
Balance (in Shares) at Mar. 31, 2020   3,370,388              
Change in value of Accretion for common stock subject to possible redemption amount       (1,721)     (1,721)
Net income (loss)       (98,966)     (98,966)
Balance at Jun. 30, 2020   $ 337     (1,553,813)     (1,553,476)
Balance (in Shares) at Jun. 30, 2020   3,370,388              
Change in value of Accretion for common stock subject to possible redemption amount       7,967     7,967
Net income (loss)       (283,824)     (283,824)
Balance at Sep. 30, 2020 $ 2,000 $ 337 59,530,000 (56,759,000) (1,829,670) $ 8,000 (2,781,000) (1,829,333)
Balance (in Shares) at Sep. 30, 2020 18,702,000 3,370,388         75,263,000    
Balance at Dec. 31, 2020 $ 2,000 $ 337 59,805,000 (57,746,000) (3,714,227) $ 8,000 2,069,000 (3,713,890)
Balance (in Shares) at Dec. 31, 2020 18,702,492 3,370,388         75,394,603    
Change in value of Accretion for common stock subject to possible redemption amount       228,900     228,900
Net income (loss)       (886,006)     (886,006)
Balance at Mar. 31, 2021   $ 337     (4,371,333)     (4,370,996)
Balance (in Shares) at Mar. 31, 2021   3,370,388              
Balance at Dec. 31, 2020 $ 2,000 $ 337 59,805,000 (57,746,000) (3,714,227) $ 8,000 2,069,000 (3,713,890)
Balance (in Shares) at Dec. 31, 2020 18,702,492 3,370,388         75,394,603    
Net income (loss)     (6,880,000)   (6,880,000)  
Stock-based compensation   729,000     729,000  
Exercise of stock options   250,000     250,000  
Exercise of stock options (in Shares)           693,000    
Balance at Sep. 30, 2021 $ 2,000 $ 337 60,784,000 (64,626,000) (7,552,527) $ 8,000 (3,832,000) (7,552,190)
Balance (in Shares) at Sep. 30, 2021 18,702,000 3,370,388         76,088,000    
Balance at Mar. 31, 2021   $ 337     (4,371,333)     (4,370,996)
Balance (in Shares) at Mar. 31, 2021   3,370,388              
Change in value of Accretion for common stock subject to possible redemption amount       91,504     91,504
Net income (loss)       (430,800)     (430,800)
Balance at Jun. 30, 2021   $ 337     (4,710,629)     (4,710,292)
Balance (in Shares) at Jun. 30, 2021   3,370,388              
Change in value of Accretion for common stock subject to possible redemption amount       45,619     45,619
Net income (loss)       (2,887,517)     (2,887,517)
Balance at Sep. 30, 2021 $ 2,000 $ 337 $ 60,784,000 $ (64,626,000) $ (7,552,527) $ 8,000 $ (3,832,000) $ (7,552,190)
Balance (in Shares) at Sep. 30, 2021 18,702,000 3,370,388         76,088,000