|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
6770
(Primary Standard Industrial
Classification Code Number) |
| |
87-3710376
(I.R.S. Employer
Identification Number) |
|
|
Mitchell S. Nussbaum, Esq.
Alexandria Kane, Esq. Loeb & Loeb LLP 345 Park Avenue New York, New York 10105 Tel.: (212) 407-4000 |
| |
Rick A. Werner, Esq.
Haynes and Boone LLP 30 Rockefeller Plaza, 26th Floor New York, NY 10112 Tel.: (212) 659-7300 |
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | |
| | | | | | | Emerging growth company | | | ☒ | |
| | |
Per Unit
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 10.00 | | | | | $ | 60,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.45 | | | | | $ | 2,700,000 | | |
Proceeds, before expenses, to Trailblazer Merger Corporation I
|
| | | $ | 9.55 | | | | | $ | 57,300,000 | | |
| LifeSci Capital | | |
Ladenburg Thalmann
|
|
| | | | | 1 | | | |
| | | | | 9 | | | |
| | | | | 25 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 68 | | | |
| | | | | 72 | | | |
| | | | | 73 | | | |
| | | | | 76 | | | |
| | | | | 78 | | | |
| | | | | 84 | | | |
| | | | | 112 | | | |
| | | | | 121 | | | |
| | | | | 124 | | | |
| | | | | 127 | | | |
| | | | | 146 | | | |
| | | | | 154 | | | |
| | | | | 154 | | | |
| | | | | 154 | | | |
| | | | | F-1 | | |
| | |
December 31,
2021 (Audited) |
| |
December 31, 2022
(Audited) |
| ||||||||||||
| | |
Actual
|
| |
Actual
|
| |
As Adjusted
|
| |||||||||
Working (deficiency) capital(1)
|
| | | $ | (1,167) | | | | | $ | (245,564) | | | | | $ | 1,019,813 | | |
Total assets(2)
|
| | | $ | 50,000 | | | | | $ | 301,853 | | | | | $ | 62,219,813 | | |
Total liabilities(3)
|
| | | $ | 51,167 | | | | | $ | 282,040 | | | | | $ | 1,800,000 | | |
Value of common stock subject to possible conversion/tender(4)
|
| | | $ | — | | | | | $ | — | | | | | $ | 61,200,000 | | |
Stockholders’ equity (deficit)(5)
|
| | | $ | (1,167) | | | | | $ | 19,813 | | | | | $ | (780,187) | | |
|
Public shares
|
| | | | 6,000,000 | | |
|
Founder shares and private placement shares
|
| | | | 1,863,000 | | |
|
Total shares
|
| | | | 7,863,000 | | |
|
Total funds in trust available for initial business combination (less deferred underwriting commissions)
|
| | | $ | 59,400,000 | | |
|
Initial implied value per public share
|
| | | $ | 10.00 | | |
|
Implied value per share upon consummation of initial business combination
|
| | | $ | 7.55 | | |
| | |
Without
Over-Allotment Option |
| |
Over-Allotment
Option Fully Exercised |
| ||||||
Gross proceeds | | | | | | | | | | | | | |
Gross proceeds from units offered to public(1)
|
| | | $ | 60,000,000 | | | | | $ | 69,000,000 | | |
Gross proceeds from placement units offered in the private placement
|
| | | | 3,630,000 | | | | | | 3,945,000 | | |
Total gross proceeds
|
| | | $ | 63,630,000 | | | | | $ | 72,945,000 | | |
Offering expenses(2) | | | | | | | | | | | | | |
Underwriting commissions (1.5% of gross proceeds from units offered to public, excluding deferred portion)(3)
|
| | | $ | 900,000 | | | | | $ | 1,035,000 | | |
Legal fees and expenses
|
| | | | 200,000 | | | | | | 200,000 | | |
Accounting fees and expenses
|
| | | | 65,000 | | | | | | 65,000 | | |
SEC/FINRA Expenses
|
| | | | 20,249 | | | | | | 20,249 | | |
Printing and road show
|
| | | | 35,000 | | | | | | 35,000 | | |
Nasdaq listing and filing fees (including deferred fees)
|
| | | | 80,000 | | | | | | 80,000 | | |
Reimbursement of underwriters expenses
|
| | | | 125,000 | | | | | | 125,000 | | |
Miscellaneous
|
| | | | 4,751 | | | | | | 4,751 | | |
Total offering expenses (excluding underwriting commissions)
|
| | | $ | 530,000 | | | | | $ | 530,000 | | |
Proceeds after offering expenses
|
| | | $ | 62,200,000 | | | | | $ | 71,380,000 | | |
Held in trust account
|
| | | $ | 61,200,000 | | | | | $ | 70,380,000 | | |
Not held in trust account
|
| | | $ | 1,000,000 | | | | | $ | 1,000,000 | | |
| | |
Amount
|
| |
% of Total
|
| ||||||
Legal, accounting and other expenses attendant to the structuring and negotiation of business combination
|
| | | $ | 300,000 | | | | | | 30.00% | | |
Due diligence, identification and research of prospective target business and reimbursement of out of pocket due diligence expenses to management
|
| | | | 100,000 | | | | | | 10.00% | | |
Legal and accounting fees related to regulatory reporting obligations
|
| | | | 150,000 | | | | | | 15.00% | | |
Director and Officer liability insurance premiums
|
| | | | 215,000 | | | | | | 21.50% | | |
Working capital to cover miscellaneous expenses
|
| | | | 235,000 | | | | | | 23.50% | | |
Total
|
| | | $ | 1,000,000 | | | | | | 100.0% | | |
| | |
No exercise of
over-allotment option |
| |
Exercise of
over-allotment option in full |
| ||||||||||||||||||
Public offering price
|
| | | | | | | | | $ | 9.09 | | | | | | | | | | | $ | 9.09 | | |
Net tangible book value before this offering
|
| | | $ | (0.16) | | | | | | | | | | | $ | (0.14) | | | | | | | | |
Increase attributable to public stockholders and sale of the placement units
|
| | | | (0.15) | | | | | | | | | | | | (0.23) | | | | | | | | |
Pro forma net tangible book value after this offering
|
| | | | | | | | | | (0.31) | | | | | | | | | | | | (0.37) | | |
Dilution to public stockholders
|
| | | | | | | | | $ | 9.40 | | | | | | | | | | | $ | 9.46 | | |
Percentage of dilution to public stockholders
|
| | | | | | | | | | 103.41% | | | | | | | | | | | | 104.07% | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
Initial Stockholders(1)
|
| | | | 1,500,000 | | | | | | 17.65% | | | | | $ | 25,000 | | | | | | 0.04% | | | | | $ | 0.02 | | |
Private Placement Shares(3)
|
| | | | 399,300 | | | | | | 4.70% | | | | | | 3,630,000 | | | | | | 5.70% | | | | | | 9.09 | | |
Public Stockholders(2)
|
| | | | 6,600,000 | | | | | | 77.65% | | | | | | 60,000,000 | | | | | | 94.26% | | | | | $ | 9.09 | | |
| | | | | 8,499,300 | | | | | | 100.0% | | | | | $ | 63,655,000 | | | | | | 100.00% | | | | | | | | |
| | |
Without
Over-allotment |
| |
With
Over-allotment |
| ||||||
Numerator: | | | | | | | | | | | | | |
Net tangible book deficit before this offering
|
| | | $ | (245,564) | | | | | $ | (245,564) | | |
Net proceeds from this offering and sale of the placement units, net of expenses(1)
|
| | | | 62,200,000 | | | | | | 71,380,000 | | |
Plus: Offering costs paid in advance, excluded from tangible book value
|
| | | | 265,377 | | | | | | 265,377 | | |
Less: Deferred underwriting fee
|
| | | | (1,800,000) | | | | | | (2,070,000) | | |
Less: Proceeds held in trust subject to redemption(2)
|
| | | | (61,200,000) | | | | | | (70,380,000) | | |
| | | | $ | (780,187) | | | | | $ | (1,050,187) | | |
| | |
Without
Over-allotment |
| |
With
Over-allotment |
| ||||||
Denominator: | | | | | | | | | | | | | |
Shares of Class A and Class B common stock outstanding prior to this
offering |
| | | | 1,725,000 | | | | | | 1,725,000 | | |
Shares of Class A common stock forfeited if underwriters’ over-allotment is not exercised
|
| | | | (225,000) | | | | | | — | | |
Shares of Class A common stock included in the units offered
|
| | | | 6,000,000 | | | | | | 6,900,000 | | |
Shares underlying IPO rights
|
| | | | 600,000 | | | | | | 690,000 | | |
Private placement shares
|
| | | | 363,000 | | | | | | 394,500 | | |
Shares underlying the private placement shares
|
| | | | 36,300 | | | | | | 39,450 | | |
Less: Shares subject to redemption
|
| | | | (6,000,000) | | | | | | (6,900,000) | | |
| | | | | 2,499,300 | | | | | | 2,848,950 | | |
| | |
December 31, 2022
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
Notes payable to related party(1)
|
| | | $ | 225,000 | | | | | $ | — | | |
Deferred underwriting commissions
|
| | | | — | | | | | | 1,800,000 | | |
Common stock subject to possible redemption; no shares actual and 6,000,000 shares issued and outstanding, as adjusted(2)(3)(4)
|
| | | | — | | | | | | 61,200,000 | | |
Class A Common stock, $0.0001 par value, 7,000,000 shares authorized,
1,724,999 and 1,862,999 shares issued and outstanding, actual and as adjusted, respectively(3) |
| | | | 172 | | | | | | 185 | | |
Class B Common stock, $0.0001 par value, 2,000,000 shares authorized, 1 and 1 shares issued and outstanding, actual and as adjusted, respectively
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 24,828 | | | | | | — | | |
Accumulated deficit
|
| | | $ | (5,187) | | | | | $ | (780,372) | | |
Total stockholders’ equity (deficit)
|
| | | $ | 19,813 | | | | | $ | (780,187) | | |
Total capitalization
|
| | | $ | 244,813 | | | | | $ | 62,219,813 | | |
Type of Transaction
|
| |
Whether Stockholder
Approval is Required |
|
Purchase of assets
|
| |
No
|
|
Purchase of stock of target not involving a merger with the company
|
| |
No
|
|
Merger of target into a subsidiary of the company
|
| |
No
|
|
Merger of the company with a target
|
| |
Yes
|
|
| | |
Redemptions in Connection with
our Initial Business Combination |
| |
Other Permitted Purchases of
Public Shares by us or our Affiliates |
| |
Redemptions if we fail to
Complete an Initial Business Combination |
|
Calculation of
redemption price |
| | Redemptions in connection with the closing of our initial business combination may be made pursuant to a tender offer or in connection with a stockholder vote. The redemption price will be the same whether we conduct redemptions pursuant to a tender offer or in connection with a stockholder vote. In either case, our public stockholders may redeem their public shares for cash equal to the aggregate amount then on deposit in the trust account as of two business days prior to the consummation of the initial business combination (which is initially anticipated to be $10.20 per public share), including interest earned on the funds held in the trust account and not previously released to us to pay our taxes divided by the number of then outstanding public shares. | | | If we seek stockholder approval of our initial business combination, our sponsor, directors, officers, or their affiliates may purchase shares in privately negotiated transactions or in the open market prior to or following completion of our initial business combination. There is no limit to the prices that our sponsor, directors, officers, or their affiliates may pay in these transactions. | | | If we are unable to complete our initial business combination within twelve (12) months from the closing of this offering (or up to 18 months, if we extend the time to complete a business combination as described in this prospectus), we will redeem all public shares at a per-share price, payable in cash, equal to the aggregate amount, then on deposit in the trust account (which is initially anticipated to be $10.20 per public share) including interest earned on the funds held in the trust account and not previously released to us to pay our taxes (less up to $100,000 of interest to pay dissolution expenses), divided by the number of then outstanding public shares. | |
Impact to remaining
stockholders |
| | The redemptions in connection with our initial business combination will reduce the book value per share for our remaining stockholders, who will bear the burden of the deferred underwriting commissions and taxes payable. | | | If the permitted purchases described above are made there would be no impact to our remaining stockholders because the purchase price would not be paid by us. | | | The redemption of our public shares if we fail to complete our initial business combination will reduce the book value per share for the shares held by our initial stockholders, who will be our only remaining stockholders after such redemptions. | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
Escrow of offering proceeds
|
| | $61,200,000 of the net proceeds of this offering and the sale of the placement units will be deposited into a trust account in the United States at Raymond James & Associates, Inc., with Continental Stock Transfer & Trust Company acting as trustee. | | | Approximately $52,713,000 of the offering proceeds would be deposited into either an escrow account with an insured depositary institution or in a separate bank account established by a broker-dealer in which the broker-dealer acts as trustee for persons having the beneficial interests in the account. | |
Investment of net proceeds
|
| | $61,200,000 of the net offering proceeds and the sale of the placement units held in trust will be invested only in U.S. government treasury bills with a maturity of 185 days or less or in money market funds meeting certain conditions under Rule 2a-7 under the Investment Company Act which invest only in direct U.S. government treasury obligations. | | |
Proceeds could be invested only in specified securities such as a money market fund meeting conditions of the Investment Company Act or in securities that are direct obligations of, or obligations guaranteed as to principal or interest by, the United States.
|
|
Receipt of interest on escrowed funds
|
| | Interest on proceeds from the trust account to be paid to stockholders is reduced by (i) any taxes paid or payable, and (ii) in the event of our liquidation for failure to complete our initial business combination within the allotted time, up to $100,000 of net interest that may be released to us should we have no or insufficient working capital to fund the costs and expenses of our dissolution and liquidation. | | | Interest on funds in escrow account would be held for the sole benefit of investors, unless and only after the funds held in escrow were released to us in connection with our completion of a business combination. | |
Limitation on fair value or net assets of target business
|
| | Nasdaq rules require that we must complete one or more business combinations having an aggregate fair market value of at least 80% of the value of the assets held in the trust account (excluding the deferred underwriting commissions and taxes payable on the income earned on the trust account) at the time of the agreement to enter into the initial business combination. If our securities are not listed on Nasdaq after this offering, we would not be required to satisfy the 80% requirement. However, we intend to satisfy the 80% requirement even if our securities are not listed on Nasdaq at the time of our initial business combination. | | | The fair value or net assets of a target business must represent at least 80% of the maximum offering proceeds. | |
Trading of securities issued
|
| | We expect the units to begin trading on or promptly after the date of this prospectus. The Class A common stock and rights will begin separate trading on the 52nd day following the date of this prospectus (or, if such date is not a business day, the following business day), unless the representatives of the underwriters inform us of their decision to allow earlier separate trading, subject to our having filed the Current Report on Form 8-K described below and having issued a | | | No trading of the units or the underlying Class A common stock and rights would be permitted until the completion of a business combination. During this period, the securities would be held in the escrow or trust account. | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | press release announcing when such separate trading will begin. We will file the Current Report on Form 8-K promptly after the closing of this offering, which is anticipated to take place three business days from the date of this prospectus. | | | | |
Election to remain an investor
|
| | We will provide our public stockholders with the opportunity to redeem their public shares for cash equal to their pro rata share of the aggregate amount then on deposit in the trust account as of two business days prior to the consummation of our initial business combination, including interest earned on the funds held in the trust account and not previously released to us to pay our taxes, upon the completion of our initial business combination, subject to the limitations described herein. We may not be required by law to hold a stockholder vote. We intend to give approximately 30 days (but not less than 10 days nor more than 60 days) prior written notice of any such meeting, if required, at which a vote shall be taken to approve our initial business combination. If we are not required by law and do not otherwise decide to hold a stockholder vote, we will, pursuant to our amended and restated certificate of incorporation, conduct the redemptions pursuant to the tender offer rules of the SEC and file tender offer documents with the SEC which contains substantially the same financial and other information about the initial business combination and the redemption rights as is required under the SEC’s proxy rules. In the event we conduct redemptions pursuant to the tender offer rules, our offer to redeem will remain open for at least 20 business days, in accordance with Rule 14e-1(a) under the Exchange Act, and we will not be permitted to complete our initial business combination until the expiration of the tender offer period. If, however, we hold a stockholder vote, we will, like many blank check companies, offer to redeem shares in conjunction with a proxy solicitation pursuant to the proxy rules. | | | A prospectus containing information pertaining to the business combination required by the SEC would be sent to each investor. Each investor would be given the opportunity to notify the company in writing, within a period of no less than 20 business days and no more than 45 business days from the effective date of a post-effective amendment to the company’s registration statement, to decide if it elects to remain a stockholder of the company or require the return of its investment. If the company has not received the notification by the end of the 45th business day, funds and interest or dividends, if any, held in the trust or escrow account are automatically returned to the stockholder. Unless a sufficient number of investors elect to remain investors, all funds on deposit in the escrow account must be returned to all of the investors and none of the securities are issued. | |
| | | If we seek stockholder approval, unless otherwise required by applicable law, regulation or stock exchange rules, we will complete our initial business combination only if a majority of the outstanding shares of common stock voted are voted in favor of the initial business combination. Additionally, each public stockholder may | | | | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | elect to redeem their public shares irrespective of whether they vote for or against the proposed transaction. A quorum for such meeting will consist of the holders present in person or by proxy of shares of outstanding capital stock of the company representing a majority of the voting power of all outstanding shares of capital stock of the company entitled to vote at such meeting. | | | | |
Business combination deadline
|
| | If we are unable to complete an initial business combination within twelve (12) months from the closing of this offering (or up to 18 months, if we extend the time to complete a business combination as described in this prospectus), we will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than ten business days thereafter, redeem 100% of the public shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the trust account including interest earned on the funds held in the trust account and not previously released to us to pay our taxes (less up to $100,000 of interest to pay dissolution expenses), divided by the number of then outstanding public shares, which redemption will completely extinguish public stockholders’ rights as stockholders (including the right to receive further liquidating distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of our remaining stockholders and our board of directors, dissolve and liquidate, subject in the case of clauses (ii) and (iii) above to our obligations under Delaware law to provide for claims of creditors and the requirements of other applicable law. | | | If a business combination has not been completed within up to twenty four (24) months after the effective date of the company’s registration statement, funds held in the trust or escrow account are returned to investors. | |
Limitation on redemption rights of stockholders holding more than 15% of the shares sold in this offering if we hold a stockholder vote
|
| | If we seek stockholder approval of our initial business combination and we do not conduct redemptions in connection with our initial business combination pursuant to the tender offer rules, our amended and restated certificate of incorporation provides that a public stockholder (including our affiliates), together with any affiliate of such stockholder or any other person with whom such stockholder is acting in concert or as a “group” (as defined under Section 13 of the Exchange Act), will be restricted from seeking redemption rights with respect to Excess Shares (more than an aggregate of | | | Many blank check companies provide no restrictions on the ability of stockholders to redeem shares based on the number of shares held by such stockholders in connection with an initial business combination. | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | 15% of the shares sold in this offering). Our public stockholders’ inability to redeem Excess Shares will reduce their influence over our ability to complete our initial business combination and they could suffer a material loss on their investment in us if they sell any Excess Shares in open market transactions. | | | | |
Tendering stock certificates in connection with redemption rights
|
| | We may require our public stockholders seeking to exercise their redemption rights, whether they are record holders or hold their shares in “street name,” to either deliver their stock certificates to our transfer agent up to two business days prior to the vote on the proposal to approve the initial business combination, or to deliver their shares to the transfer agent electronically using The Depository Trust Company’s DWAC System, at the holder’s option. The proxy materials that we will furnish to holders of our public shares in connection with our initial business combination will indicate whether we are requiring public stockholders to satisfy such delivery requirements. Accordingly, a public stockholder would have up to two days prior to the vote on the initial business combination to tender its shares if it wishes to seek to exercise its redemption rights. | | | In order to perfect redemption rights in connection with their business combinations, holders could vote against a proposed initial business combination and check a box on the proxy card indicating such holders were seeking to exercise their redemption rights. After the business combination was approved, the company would contact such stockholders to arrange for them to deliver their certificate to verify ownership. | |
Release of funds
|
| | Except with respect to interest earned on the funds held in the trust account that may be released to us to pay our tax obligations or dissolution expenses, the proceeds from this offering and the sale of the placement units held in the trust account will not be released from the trust account (1) to us, until the completion of the initial business combination, or (2) to our public stockholders, until the earliest to occur of: (i) the completion of our initial business combination, and then only in connection with those Class A common stock that stockholders properly elect to redeem, subject to the limitations described herein (ii) the redemption of any public shares properly submitted in connection with a stockholder vote to amend our amended and restated certificate of incorporation (A) to modify the substance or timing of our obligation to allow redemption in connection with our initial business combination or to redeem 100% of our public shares if we do not complete our initial business combination within twelve (12) months from the closing of this offering (or up to 18 months, if we extend the time to complete a | | | The proceeds held in the escrow account are not released until the earlier of the completion of a business combination or the failure to effect a business combination within the allotted time. | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | business combination as described in this prospectus). or (B) with respect to any other provision relating to stockholders’ rights or pre-business combination activity and (iii) the redemption of 100% of our public shares if we are unable to complete an initial business combination within the required time frame (subject to the requirements of applicable law). | | | | |
| | | On the completion of our initial business combination, all amounts held in the trust account will be released to us, less amounts released to a separate account controlled by the trustee for disbursal to redeeming stockholders. We will use these funds to pay amounts due to any public stockholders who exercise their redemption rights as described above under “Redemption rights for public stockholders upon completion of our initial business combination,” to pay the underwriters their deferred underwriting commissions, to pay all or a portion of the consideration payable to the target or owners of the target of our initial business combination and to pay other expenses associated with our initial business combination. | | | | |
Name
|
| |
Age
|
| |
Position
|
|
Arie Rabinowitz | | |
51
|
| | Chief Executive Officer and Director | |
Scott Burell | | |
57
|
| | Chief Financial Officer | |
Yosef Eichorn | | |
30
|
| | Chief Development Officer | |
Joseph Hammer | | |
43
|
| | Chairman | |
Barak Avitbul | | |
48
|
| | Independent Director | |
Olga Castells | | |
48
|
| | Independent Director | |
Patrick Donovan | | |
45
|
| | Independent Director | |
Individual(1)
|
| |
Entity
|
| |
Entity’s Business
|
| |
Affiliation
|
|
Arie Rabinowitz | | | LH Financial Services Corp. | | | Family office for investment opportunities | | | Chief Executive Officer | |
| | | Five Narrow Lane GP | | | investment partnership | | | Managing Member | |
Scott Burell | | | AIVITA Biomedical, Inc. | | | Immuno-oncology company | | | Chief Financial Officer | |
| | | Microbot Medical Inc. | | | Pre-clinical medical device company | | | Director | |
Yosef Eichorn | | |
LH Financial Services Corp.
|
| |
Family office for investment opportunities
|
| |
Vice President of Investments
|
|
Joseph Hammer | | | LH Financial Services Corp. | | | Family office for investment opportunities | | | Chief Investing Officer | |
| | | Five Narrow Lane GP | | | investment partnership | | | Managing Member | |
| | | Gratitude Railroad LLC | | | Investment company | | | Board Member | |
Barak Avitbul | | | NetNut Ltd. | | | Network solutions for multiple business use cases (subsidiary of Safe-T Group Ltd.) | | | Chief Executive Officer | |
| | | Safe T Group Ltd. | | |
provider of cybersecurity and privacy solutions
|
| |
Privacy Business Unit Manager
|
|
Olga Castells | | | Oracle Corporation | | | Computer technology company | | | Tax Senior Director | |
Patrick Donovan | | | Lokahi Capital | | | Private Equity Firm | | | Founding Partner | |
| | |
Before Offering
|
| |
After Offering
|
| ||||||||||||||||||
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares Beneficially Owned(2) |
| |
Approximate
Percentage of Outstanding Common Stock |
| |
Number of
Shares Beneficially Owned(2) |
| |
Approximate
Percentage of Outstanding Common Stock |
| ||||||||||||
Trailblazer Sponsor Group, LLC(1)
|
| | | | 1,725,000 | | | | | | 100.0% | | | | | | 1,725,000 | | | | | | 20% | | |
Arie Rabinowitz
|
| | | | | | | | | | * | | | | | | | | | | | | * | | |
Scott Burell
|
| | | | | | | | | | * | | | | | | | | | | | | * | | |
Yosef Eichorn
|
| | | | | | | | | | * | | | | | | | | | | | | * | | |
Joseph Hammer
|
| | | | 1,725,000 | | | | | | 100.0% | | | | | | 1,725,000 | | | | | | * | | |
Barak Avitbul
|
| | | | | | | | | | * | | | | | | | | | | | | * | | |
Olga Castells
|
| | | | | | | | | | * | | | | | | | | | | | | * | | |
Patrick Donovan
|
| | | | | | | | | | * | | | | | | | | | | | | * | | |
All executive officers and directors as a group (7 individuals)
|
| | | | 1,725,000 | | | | | | 100.0% | | | | | | 1,725,000 | | | | | | 20% | | |
Underwriters
|
| |
Number of
Units |
| |||
LifeSci Capital LLC
|
| | | | | | |
Ladenburg Thalmann & Co. Inc.
|
| | | | | | |
| | | | | | | |
Total
|
| | | | 6,000,000 | | |
| | |
Per Unit
|
| |
Without
Over- allotment |
| |
With
Over- allotment |
| |||||||||
Public offering price
|
| | | $ | 10.00 | | | | | $ | 60,000,000 | | | | | $ | 69,000,000 | | |
Discount(1) | | | | $ | 0.45 | | | | | $ | 2,700,000 | | | | | $ | 3,105,000 | | |
Proceeds before expenses(2)
|
| | | $ | 9.55 | | | | | $ | 57,300,000 | | | | | $ | 65,895,000 | | |
| | |
PAGE
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
DECEMBER 31,
2022 |
| |
DECEMBER 31,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 34,393 | | | | | $ | 25,000 | | |
Prepaid expenses
|
| | | | 2,083 | | | | | | 25,000 | | |
Total current assets
|
| | | | 36,476 | | | | | | 50,000 | | |
Deferred offering costs
|
| | | | 265,377 | | | | | | — | | |
TOTAL ASSETS
|
| | | $ | 301,853 | | | | | $ | 50,000 | | |
LIABILITIES AND STOCKHOLDER’S EQUITY (DEFICIT) | | | | ||||||||||
Current liabilities: | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 1,290 | | | | | $ | 1,167 | | |
Accrued offering costs
|
| | | | 55,750 | | | | | | — | | |
Advances from related party
|
| | | | — | | | | | | 50,000 | | |
Promissory note related party
|
| | | | 225,000 | | | | | | — | | |
TOTAL LIABILITIES
|
| | |
|
282,040
|
| | | |
|
51,167
|
| |
Commitments and Contingencies (Note 6) | | | | ||||||||||
Stockholder’s Equity (Deficit) | | | | | | | | | | | | | |
Preferred Stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 7,000,000 shares authorized: 1,724,999 and 0 issued and outstanding at December 31, 2022 and December 31, 2021, respectively(1)(2)(3)
|
| | | | 172 | | | | | | — | | |
Class B common stock, $0.0001 par value; 2,000,000 shares authorized; 1
and 0 issued and outstanding at December 31, 2022 and December 31, 2021, respectively |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 24,828 | | | | | | — | | |
Accumulated deficit
|
| | | | (5,187) | | | | | | (1,167) | | |
Total Stockholder’s Equity (Deficit)
|
| | |
|
19,813
|
| | | |
|
(1,167)
|
| |
TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY
(DEFICIT) |
| | | $ | 301,853 | | | | | $ | 50,000 | | |
| | |
For the Year ended
December 31, 2022 |
| |
For the period
from November 12, 2021 (inception) through December 31, 2021 |
| ||||||
Formation and operating costs
|
| | | $ | 4,020 | | | | | $ | 1,167 | | |
Net loss
|
| | | $ | (4,020) | | | | | $ | (1,167) | | |
Weighted average shares outstanding, basic and diluted – Class A(1)(2)(3)
|
| | | | 406,849 | | | | | | — | | |
Basic and diluted net loss per common stock
|
| | | $ | (0.00) | | | | | $ | (0.00) | | |
Weighted average shares outstanding, basic and
diluted – Class B(2) |
| | | | 530,137 | | | | | | — | | |
Basic and diluted net loss per common stock
|
| | | $ | (0.00) | | | | | $ | (0.00) | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Stockholder’s
Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – November 12, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,167) | | | | | | (1,167) | | |
Balance – December 31, 2021
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (1,167) | | | | | | (1,167) | | |
Issuance of common stock to Sponsor(1)(2)(3)
|
| | | | 1,724,999 | | | | | | 172 | | | | | | 1 | | | | | | — | | | | | | 24,828 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,020) | | | | | | (4,020) | | |
Balance – December 31, 2022
|
| | | | 1,724,999 | | | | | $ | 172 | | | | | | 1 | | | | | $ | — | | | | | $ | 24,828 | | | | | $ | (5,187) | | | | | $ | 19,813 | | |
| | |
For the year ended
December 31, 2022 |
| |
For the period from
November 12, 2021 (inception) through December 31, 2021 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,020) | | | | | $ | (1,167) | | |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 22,917 | | | | | | (25,000) | | |
Accrued expenses
|
| | | | (123) | | | | | | 1,167 | | |
Net cash provided by (used in) operating activities
|
| | | | 19,020 | | | | | | (25,000) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Advances from related party
|
| | | | 100,000 | | | | | | 50,000 | | |
Proceeds from promissory note – related party
|
| | | | 100,000 | | | | | | — | | |
Payment of offering costs
|
| | | | (209,627) | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | (9,627) | | | | | | 50,000 | | |
Net Changes in Cash
|
| | | | 9,393 | | | | | | 25,000 | | |
Cash – beginning of the period
|
| | | | 25,000 | | | | | | — | | |
Cash – end of the period
|
| | | $ | 34,393 | | | | | $ | 25,000 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Offering costs included in accrued offering costs
|
| | | $ | 55,750 | | | | | $ | — | | |
Issuance of founder shares through reclassification of advances from related party
|
| | | $ | 25,000 | | | | | $ | — | | |
|
Legal fees and expenses
|
| | | | 200,000 | | |
|
Accounting fees and expenses
|
| | | | 65,000 | | |
|
SEC/FINRA Expenses
|
| | | | 20,249 | | |
|
Printing and road show
|
| | | | 35,000 | | |
|
Nasdaq listing and filing fees
|
| | | | 80,000 | | |
|
Reimbursement to underwriters for expenses
|
| | | | 125,000 | | |
|
Miscellaneous
|
| | | | 4,751 | | |
|
Total offering expenses (excluding underwriting commissions)
|
| | | $ | 530,000 | | |
| | | | TRAILBLAZER MERGER CORPORATION I | | |||
| | | | By: | | |
/s/ Arie Rabinowitz
Arie Rabinowitz
Chief Executive Officer |
|
Name
|
| |
Position
|
| |
Date
|
|
/s/ Arie Rabinowitz
Arie Rabinowitz
|
| |
Chief Executive Officer
(principal executive officer) |
| |
March 10, 2023
|
|
/s/ Scott Burell
Scott Burell
|
| |
Chief Financial Officer
(principal accounting officer) |
| |
March 10, 2023
|
|