424B3 1 ea0201566-04.htm PROSPECTUS

— 新興国

 

成長企業と小規模な報告会社。
当社の有価証券への投資は、高いリスクを含みます。お客様は、本目論見書 14 ページから始まる「リスク要因」と題されたセクション、および本目論見書の修正または補足において同様の見出しで記載されているリスクと不確実性を慎重に検討する必要があります。
-278451

証券取引委員会 ( 「 SEC 」 ) や州証券委員会は、これらの有価証券の承認または不承認、または本目論見書の正確性または妥当性について判断していません。反対の表現は刑事犯罪です。

本募集説明書の日付は

5 月 13 日 カタログ表

目次ページ ページ 説明的説明

II

この目論見書について 三、三、 業界 · 市場データのソース

三、三、

前向き陳述に関する警告説明

募集説明書の概要 13供物2.69.

リスク要因収益の使用コミット · エクイティ · ファシリティ

クラス A の市場価格普通株と配当

監査を受けていない備考簡明合併財務諸表

商売人管理する, 2024.

 

役員と役員の報酬

証券説明書

 

証券法による証券転売の制限

特定の実益所有者と経営陣の保証所有権

 

株を売る株主

いくつかの関係や関連取引

 

分配計画(利益相反)

法律事務

 

専門家

そこでもっと多くの情報を見つけることができます

 

財務諸表索引

F—1

 

1

あなたは本募集説明書に含まれている情報だけに依存すべきです。本入札明細書に含まれている情報とは異なる情報を提供することは誰も許可されていません。本募集説明書の日付は、本募集説明書の表紙に記載されている日付である。本入札明細書に含まれる情報は、その日付以外のどの日付でも正確であると仮定してはいけません。

 

12

I

 

14

それは.転送

 

38

-そうだな

 

39

例えば、本明細書に記載されている説明は、以下の説明を含むことができる

 

50

戦略、将来の運営、財務状況、予想収入と損失、予測、予想コスト、見通しと計画の変化

 

51

無線および接続市場および潜在的な新しい知覚カテゴリにおける当社の製品および技術の実施、市場受容度、および成功

 

72

私たちの製品への需要とこのような需要の駆動力は

 

81

私たちの成長機会と戦略は

 

87

私たちが予測している市場や他の業界の予測は

 

95

私たちの業界の競争、市場に存在する競争製品と技術に対する私たちの製品と技術の優位性、および技術能力、コスト、拡張性を含む競争要素

 

106

私たちがコストの中で拡張する能力は

 

108

-有効だ

 

110

私たちの製造とサプライチェーン関係を処理して維持し、拡大します

 

112

私たちは予測可能な未来に巨額の費用と持続的な損失を招くと予想している

 

118

私たちの限られた数の顧客への依存と努力は私たちの顧客基盤を多様化する

 

121

COVIDを含む衛生流行病の影響

 

121

大流行が私たちの商工業に及ぼす影響と私たちが取る可能性のある対応策

 

121

知的財産権の保護と他人の権利を侵害しない能力の獲得と維持への期待

 

私たちの人材を引き付けて維持する能力と報酬戦略とリーダーシップの有効性は

一般経済と社会問題

--政治的

本募集明細書で提供される購入株および追加入札説明書に従って提供される追加証券は、私たちが発行したA類普通株のかなりの割合を占めており、このような証券の売却またはこれらの売却が発生する可能性があると考えられ、我々A類普通株の市場価格を大幅に下落させる可能性がある。

私たちのビジネスや産業に関するリスクは

私たちは初期段階にある会社で、限られた経営歴史は私たちの未来の見通しと私たちが直面する可能性のあるリスクと挑戦を評価することを困難にします。私たちは私たちが収入増加を維持するかどうか予測できない。私たちの業務は運営中に赤字が発生し、私たちの費用が増加することが予想され、近い将来赤字を継続する可能性があります。私たちは運営から十分な収入を得たり、私たち自身を維持することができないかもしれない。私たちが利益を達成したり維持したりすることを保証することはできません。私たちの監査人は、私たちが継続的に経営している企業として経営を続ける能力に大きな疑いを抱いています。

私たちは未来に私たちの商業計画を実行するためにもっと多くの資金を集めなければならない。

私たちは新しい業務、製品、そして技術を獲得したり統合したりすることに成功しないかもしれない。

もし私たちの顧客が彼らの製品を市場の広範な受け入れを得ることができず、彼らの製品に私たちの製品が含まれていれば、私たちの業務を支援するために必要な収入を生むことができないかもしれません。

私たちの顧客は一般的に私たちの製品が長い認証過程を経ることを要求する。

        我々の5 G半導体製品の市場はまだ発展中であり、予想通りに発展しない可能性がある。

        もし私たちが私たちの成長戦略を効果的に実行できなければ、私たちの業務は不利な影響を受けるかもしれない。

        私たちの半導体製品と解決策の市場競争は非常に激しい。

        私たちの製品と解決策は激しい競争に直面している。

カタログ表

私たちの将来の成功は私たちが私たちの市場のために顧客のニーズに合った新製品と解決策を打ち出すことに成功できるかどうかにかかっています。

私たちの顧客の統合や垂直統合は私たちの財務業績に悪影響を及ぼすかもしれない。

私たちは普通そんなに時間がありません-1-Term

カタログ表“株式認証協定修正案”によると、私たちに提出されたクレームは最終的かつ拘束力のある仲裁によって解決されなければならず、仲裁は一連の手続きに従っており、訴訟よりも限定的である可能性がある。チャバンテと大陸株式譲渡会社が締結した引受権証協定の改正案は,期日は12月である2023年2月21日(“権証合意修正案”)によると、ニューヨーク州の法律によると、権利証合意修正案またはその実行、違反、終了または有効性に関連する紛争、論争またはクレームは、契約または侵害行為においても、カリフォルニア州オーランド県の中立的かつ公正な仲裁人に提出され、最終的かつ拘束力のある仲裁を行わなければならない。したがって、権利証所有者は連邦または州裁判所で私たちを提訴することができず、逆に、最終的かつ拘束力のある仲裁手続きを通じてこのようなクレームを提起することが要求されるだろう。“授権協定修正案”では、このような仲裁手続きは一般にJAMSによって管理され、JAMS“包括的仲裁ルールとプログラム”に規定されているルールと政策に基づいて行われると規定されている。連邦や州裁判所の訴訟と比較して、このような規則と政策が提供する権利ははるかに限られているかもしれない。株式証合意修正案の強制仲裁条項は、権利証所有者が私たちにクレームを出すのを阻止し、弁護士がこのような当事者を代表して私たちにクレームを出すことに同意することを阻止する可能性がある。任意の権益を購入またはその他の方法で取得または所有する個人またはエンティティは、強制仲裁規定に了承され、同意されたとみなされるべきである。“株式認証協定改正案”の強制仲裁条項は、連邦証券法及びその規則及び条例を遵守する責任を解除しない。株式証合意修正案の条項は連邦と州法律の下で実行可能であり、連邦証券法のクレームに関する条項を含むと考えられるが、その実行可能性には不確実性があり、最終的には実行不可能と決定される可能性がある。デラウェア州の法律と憲章と定款の条項は買収提案をより困難にするかもしれない。憲章、定款、およびデラウェア州法律のいくつかの条項は、株主が有利と思われるかもしれない合併、要約買収、代理競争または他の制御権変更取引を阻止、延期、延期、阻止する可能性があり、私たちA種類の普通株の割増を招く可能性のある試みを含む。他の事項を除いて、憲章と付例は以下の条項を含むBクラス普通株式の保有者が、その大多数が私たちの経営陣であり、株主の承認を必要とする事項を制御することができた結果、Mobix Labsが発行したA類普通株およびB類普通株の多数の株式よりもはるかに少ない株式を所有することができるようにする二層普通株式構造を提供する3つのレベルの取締役会を規定しています-年だ

条項、これは株主が取締役会の多数のメンバーの能力を変更することを延期するかもしれないB類普通株がまだ発行されていない限り、当時発行されていたB類普通株の多数の投票権を持つ所有者は、3人の取締役会メンバー(“B類取締役”)を選出する権利があり、3人のB類取締役がいれば、各カテゴリには1人以下のB類取締役が含まれることが規定されている役員選挙での累積投票を禁止することは、小株主が取締役候補を選挙する能力を制限している取締役会には、取締役会の拡大または1人の取締役がモビックス実験室の種類や一連の株式所有者選挙によって生じた欠員ではないこと、または憲章に基づいて株主が取締役会の空きを埋めることを阻止することが規定されている取締役会が“空白小切手”優先株を含む普通株と優先株を発行することを許可し、株主の承認なしにこれらの株式の価格およびその他の条項を決定することは、敵意の買収者の所有権を著しく希釈するために使用される可能性がある優先株および投票権を含むカタログ表年次または特別株主会議での株主の行動を強要する書面同意による株主行動を禁止するが、B類普通株主のいずれの会議でも、会議や書面の同意なしに行うことができる株主特別会議(A)取締役会議長、最高経営責任者またはモビックス実験室の総裁またはモビックス実験室取締役会のみによって開催されること、および(B)モビックス実験室が発行された株式の10%以上の投票権を有する株主の書面請求(憲章および定款に基づいて提出されなければならない)を要求し、取締役会の開催は、株主が取締役を罷免する能力を含む提案または行動を強制的に考慮することを延期する可能性がある取締役会選出の指名について事前に通知する要件( 憲章に基づき Mobix Labs の資本株の種類またはシリーズの保有者が選出した取締役を除く。当初はクラス b 取締役 ) または年次株主総会において株主が行動できる事項を提案する( Mobix Labs のいかなるクラスまたは一連の資本株の保有者が憲章に従って単一のクラスとして投票する権利を有する事項を除く ) 、株主が年次株主総会に問題を提起することを妨げ、取締役会の変更を遅らせる可能性があり、また、潜在的な買収者が買収者を選出するための代理人の勧誘を行うことを妨げるまたは抑止する可能性があります。自身の取締役名簿または会社の支配権を取得しようとすることプリンシパルキャピタル II純利益

株式の売却について

A類普通株

B に。ライリープリンシパル 資本 II Under the 調達協定

$1.00

$

$2.00$$3.00

$$3.43$$4.00$$5.00$購入契約では、クラス A 普通株式を b に最大 1 億ドルの売却することが定められていますが、ライリープリンシパルキャピタル II 、我々はちょうど 950 万を登録しています調整、調整3 ヶ月終了

        十二月三十一日

        Mobix Labs

        (歴史)

        EMI

        解決策

        (歴史)

        形式的には組み合わせている純収入

        製品販売

        $

        $-19$

        $

        コストと支出

        収入コスト研究 · 開発販売、一般、行政

        4 ( A )

        営業収入(赤字)

利子費用取引コスト支出収益負債の公正価値の変更PIPE メイクホール責任の公正価値の変更プライベートワラントの公正価値の変化金庫の公正価値変動所得税前収入

所得税割引

純収益と総合収益

$$$

        $

        基本的に1株当たりの純収入$$

        希釈して普通株当たり純収益

        $

        $

        加重平均は普通株式を発行しています

        4 ( b )

        加重平均は普通株式を発行し、希釈した後

        4 ( B )

        カタログ表

        監査を受けていない備考簡明合併業務報告書

        2023 年 9 月 30 日期-19(単位は千で、1株当たりおよび1株当たりの金額は含まれていない)

        現在までの年度

九月三十日現在までの年度六月三十日

現在までの年度

九月三十日

Mobix Labs

(歴史)

EMI

解決策(歴史)取引記録会計計算調整する

調整、調整形式的組み合わせ純収入製品販売$

$$$コストと支出収入コスト研究 · 開発販売、一般、行政

4 ( C )

1

運営損失

利子費用

金庫の公正価値変動

その他の純収入 所得税前収入

所得税支給 純損失と総合損失

$

2

$

$

$

普通株1株当たりの基本損失と償却後の純損失 $

3

$

加重平均発行済み普通株式、基本普通株式、希釈後普通株

4 ( D )カタログ表未監査プロフォームへの注釈

財務情報集約

1. EMI 買収 12月に

Mobix Labs は、 EMI Solutions の発行済普通株式および発行済普通株式をすべて買収し、事業統合として計上しました。買収対価は 964,912 ドル。-3Mobix Labs の普通株式の推定公正価値は 8,856 ドルと現金で 2,200 ドル。対価の現金部分のうち、 155 ドルは買収完了時に支払われ、 1,000 ドルは 2024 年 1 月に支払われ、残りは 2024 年 3 月 31 日から 174 ドルの四半期毎に等額に分割して支払われます。

3 か月終了

4

十二月三十一日

変わる

(千ドル)

$純収入製品販売$$

コストと支出

収入コスト

5

研究 · 開発

販売、一般、行政運営損失

利子費用 オーバーフロー負債公正価値変動 NM PIPE メイクホール責任の公正価値の変更NMプライベート · プレイスメント · ワラントの公正価値の変化 純収入製品販売$ 30, 2024.

$ $許可証収入純収入合計コストと費用収入コスト 研究 · 開発 販売、一般、行政

運営損失 利子費用 金庫の公正価値変動

6

所得税前損失

所得税を支給する

純損失と総合損失 $ $

$

以下の表は、 2023 年 12 月 31 日および 2022 年 12 月 31 日までの 3 ヶ月間の監査済み連結キャッシュ · フローをまとめたものです。

3 か月終了

十二月三十一日

変わる $ (千ドル) 経営活動のための現金純額$$

7

$

投資活動に使用された純現金 融資活動が提供する現金純額 現金純増 $

期初の現金

期末現金

$

        $

        経営活動

        2023 年 12 月 31 日に終了した 3 ヶ月間の営業活動に使用された純現金は 3,596 ドルで、純利益 935 ドルの影響を含みました。

        カタログ表

融資活動

        2023 年 12 月 31 日に終了した 3 ヶ月間の資金調達活動による純現金は 18,418 ドルで、合併および PIPE による収益 21,014 ドル、普通株式発行による収益 3,286 ドル、買掛国債および可換国債発行による収益 446 ドルで構成されています。これらの金額は合併の支払いによって一部相殺されました。

        -関連して

         支払手形の元本支払額 5,966 ドルと 362 ドルの取引コスト ( 支払手形の 344 ドルの支払額を含む — 関連者 ) 。

        2022 年 12 月 31 日を末日とする 3 ヶ月間の資金調達活動による純現金は 5,943 ドルで、普通株式の発行による収益 5,108 ドルと普通株式ワラントの行使による収益 900 ドルで構成され、合併の支払によって相殺されました。

        -関連して

         取引費用は 65 ドルです。

        以下の表は、 2023 年 9 月 30 日および 2022 年 9 月 30 日期におけるキャッシュ · フローの概要です。

        終わりの年、

        九月三十日

        変わる

        (千ドル)

        $

        経営活動のための現金純額

8

$

        $

        投資活動が提供する現金純額

        融資活動が提供する現金純額現金の純減少 責任

        我々は収入を説明します

        -出力 債権分類商品としての株式は収益の数を決定する事象から-出力

         収益受取者が受取する権利を有する株式には、当社の普通株式にのみインデックスされていないイベントが含まれ、収益を再測定します。

        -出力

         各報告期末の推定公正価値に対する負債。

        収益の公正価値を推定します。

        -出力

         ボラティリティ、予想期間、リスクなどの重要な仮定を利用したモンテカルロシミュレーションモデルを使用した負債

        -無料だ

         収入を達成する確率を決定するレート

        -出力

         条件です

        以下の表は、収益の公正価値の推定に使用された仮定をまとめたものです。

        -出力 各日付の責任 :12 月 21 日、

        ( 閉館 )

        十二月三十一日

        株価.株価

$

        $

        予想ボラティリティ

        無リスク金利

        契約条項8年だ.

9

8年だ

        パイプの公正価値

        美化-全体

         責任

        私たちは Make を説明します。

        — 全

         負債分類商品としての株式は、メイクの数を決定するイベントのため

        — 全

         発行義務を負う株式は普通株式にのみインデックスされるものではなく、 PIPE を再測定します。

-全体だ

各報告期末の推定公正価値に対する負債。

ボラティリティ、期待期間、リスクなどの重要な仮定を利用したモンテカルロシミュレーションモデルを使用しています。-8888-無料だ PIPE の公正価値を見積もるためにレート//-全体だ 責任。以下の表は、 PIPE メイクの公正価値の推定に使用された仮定をまとめたものです。

-全体だ

各日付の責任 :12 月 21 日、( 閉館 )十二月三十一日株価.株価$$

予想ボラティリティ無リスク金利契約条項

10

4 ヶ月

4 ヶ月普通株主公正価値当社の普通株式の公正価値は、株式の授与を含む多くの取引の会計および測定に影響を与えます。-ベース当社は、ブラックを使用して普通株式を購入するためのストックオプションおよびワラントの公正価値を推定します-スコアーズ— マートン

( 『黒』-スコアーズ」 ) オプション— 価格設定 モデル。ザ · ブラック-スコアーズ オプション価格モデルは株式の公正価値を推定する際にいくつかの変数と仮定を考慮します

11

-ベース

賞だこれらの変数は :

基礎となる普通株式の 1 株当たり公正価値

 


行権価格 リスクは

-無料だ

 

24,609,287 金利; 30, 2024).

期待される期日

 




34,109,287 予想される期間における株価の変動と

予想される年間配当利回り。

 

-終わりだ

シームレスに動作するためにデバイス無線 mmWave 5G RF フロント

 

—ends 携帯電話などの無線通信— 有効

製品は、コスト、電力効率およびユニット内の利用可能なスペースによって駆動されます。その結果、最も望ましい半導体部品ソリューションは、コンパクトで低コストであることが期待されます。

12

-コスト

 

効率が高くワイヤレス mmWave 5 G フロントを商用化するためには

—ends

 

任意のワイヤレスデバイスに成功し、 mmWave 5 G フロント用の集積回路

—ends 高度統合され、低コストで大量に製造する必要があります -コスト 補完金属などの容易に入手可能な製造プロセス

        2,254,901 — 酸化物

        4,522,529 半導体 ( 「 CMOS 」 ) 技術、 1 台あたりの削減

        4,087,287 -単位だ

        2,290,183 費用だ 無線 mmWave 5 G 技術を広く適用するための課題に照らして、 C

        12,295,020 —Band

        —Merger 基本だ以下の表および付随の説明は、 2023 年 9 月 30 日を末日とする会計年度および 2022 年 9 月 30 日を末日とする会計年度における当社の最高経営責任者および最高経営責任者 ( 最高経営責任者以外の ) に提供された報酬に関する情報を示しています。これらの個人は、このセクションで「任命された執行役員」と呼ばれ、その職務は以下の通りでした。

        3,500,000 ファビアン · バッタリア : 取締役CEO兼最高経営責任者キーヴァン · サミニ :

13

社長、最高財務責任者、ゼネラル · カウンセル、取締役

ジェームズ · アラリス :

首席技術官この議論は転送を含む場合があります-そうだな 将来の報酬プログラムに関する当社の現在の計画、考慮事項、期待および決定に基づいた記述。

報酬総額表以下の表は、 2023 年 9 月 30 日および 2022 年 9 月 30 日を末日とする会計年度における任命された執行役員に対する報酬に関する情報を示します。

報酬総額表

名称と主要ポスト

年.年

賃金.賃金($)ボーナス.ボーナス

利点と特典 2023 年 9 月 30 日および 2022 年 9 月 30 日を末日とする会計年度においては、医療、歯科、視覚、生命、 AD & D 、短期および長期を含む全従業員と同じ基準で、任命された執行役員に給付金を支付しました。 -Term

14

障害保険休暇有給休暇です指名された執行役員には、当社の 401 ( k ) プランに参加する資格もあります。

2023 年度優秀株式賞

年末.年末以下の表は、 2023 年 9 月 30 日現在における各執行役員について、出資報酬の発行状況を示します。オプション大賞

名前.名前

賞を授与する

授与日

数量 証券 30, 2024.

潜在的な 体を鍛えていない オプション 練習可能である 数量 証券 潜在的な 体を鍛えていない オプション 行使できない 選択権

15

トレーニングをする

価格選択権満期になる 日取りファビアン · バッタリア2020 年 8 月 11 日

$ 2020 年 8 月 11 日 $ 2022 年 5 月 5 日

キーバン · サミニ 2020 年 8 月 11 日 $ 30, 2024.

2020 年 8 月 11 日

16

$

2022 年 5 月 5 日

ジェームズ · アラリス2022年5月1日

$

        2022 年 5 月 15 日

        

        $

        2023 年 4 月 15 日

        

        $

        注 : 上表の株式数は、 2021 年 2 月 5 日の 1 : 17 の逆分割により調整されています。

        このオプションは 205,882 をカバー

        クラス A 普通株式は、 2020 年主要従業員エクイティ · インセンティブ · プランの下で付与されました。このオプションは 14 の対象となります。

        -月だ

         2021 年 1 月 15 日に株式総数の 10% を、その後毎月記念日に株式総数の 10% を譲渡し、各譲渡日までの継続的な業務を条件とします。

        -タイム誌

         現在の非自治体に 20,000 RSU の付与-19-従業員

         取締役

        12 月以降の次回理事会で 2 万件の RSU の年間授与

        21 、 2024 年;

        取締役会の最初の選挙または任命に際し、プロ

        — 評価

1 年間 2 万の RSU の量ですこれらの RSU は、取締役の継続的な勤務を条件として、 1 年間の期間にわたって毎月付与され、取締役会が決定する時間まで交付されません。また、取締役会は、株主の承認を得て、以下の非株主に対する RSU の付与を承認しました。

17

-従業員

ナスダック株式の上場に影響を与えた取締役 :

ジェームズ · ピーターソン 1,05 万 RSU

フレデリック · ゲーナー 1,050,000 RSU

デイヴィッド · オルドリッチ 50,000 RSU

カート · ブッシュ 50,000 RSU

ウィリアム · カープー 50,000 RSU

カタログ表

証券説明書

ごく普通である

在庫品

% of

18

投票総数

電源.電源役員および行政員ファビアン · バッタリアキーバン · サミニジェームズ · アラリスジェームズ · ピーターソンデイヴィッド · オルドリッチ

クルト · ブッシュ

ウィリアム · カープー

フレデリック · ゲーナーマイケルロンググループとしての取締役 · 執行役員全員 ( 個人 9 名 )5% 以上の保有者江馬Chavant ファミリーオフィス LLCSage Hill Investors , LLC

売却株主名

数量

        の株

        クラス A 共通

        株益益

        前に持っていたのは

        提供するまで

本目論見書に基づき発行するクラス A 普通株式の最大数

数量

の株

19

クラス A 共通

利益を得た株

オーナー後

奉納する

番号をつける

パーセント

番号をつける

        パーセント

        B 。Riley Principal Capital II , LLC

        ルール 13 d に従って

        Mobix Labs, Inc.)監査済み財務諸表 ( 2023 年 9 月 30 日および 2022 年 )

        独立公認会計士事務所報告

        F — 2

        2023 年 9 月 30 日および 2022 年 9 月 30 日現在のバランスシート

        F—3

        2023 年 9 月 30 日期および 2022 年 9 月 30 日期における営業および包括損失計算書

        F — 4

2023 年 9 月 30 日期および 2022 年 9 月 30 日期における償還可能優先株式および株主赤字計算書F — 52023 年 9 月 30 日期および 2022 年 9 月 30 日期キャッシュ · フロー計算書

20

F — 6

財務諸表付記

F—7

Mobix Labs, Inc.未監査連結財務諸表 ( 2023 年 12 月 31 日期および 2022 年 12 月期 )2023 年 12 月 31 日および 2023 年 9 月 30 日現在の貸借対照表 ( 未監査 )F — 362023 年 12 月期および 2022 年 12 月期 3 ヶ月間の営業決算および総合損益計算書 ( 未監査 )F—38

2023 年 12 月 31 日期および 2022 年 12 月 31 日期における償還可能優先株式および株主自有権 ( 赤字 ) 計算書 ( 未監査 )F—392023 年 12 月期および 2022 年 12 月期 3 ヶ月間のキャッシュ · フロー計算書 ( 未監査 )

F—40

財務諸表付記(監査なし)

F—42

EMI Solutions, Inc.監査済み財務諸表 2023 年 6 月 30 日および 2022 年

独立監査人報告書

21

F — 68

バランスシート 2023 年 6 月 30 日および 2022 年 6 月 30 日F—702023 年 6 月 30 日期および 2022 年 6 月 30 日期における営業決算表F—712023 年 6 月 30 日および 2022 年 6 月 30 日期における株主資本計算書

F — 722023 年 6 月 30 日期および 2022 年 6 月 30 日期キャッシュ · フロー計算書F — 73

財務諸表付記

F—74

EMI ソリューションズ株式会社2023 年 9 月 30 日期および 2022 年 9 月 30 日期 3 ヶ月間の監査済み財務諸表2023 年 9 月 30 日および 2022 年 9 月 30 日現在のバランスシート ( 未監査 )F — 83

/s/普華永道会計士事務所

        カリフォルニア州オーウェン-192023 年 12 月 28 日 ( 財務諸表注釈 1 に記載されている逆資本増強の影響を除き、 4 月 )

        2022年以来、私たちは会社の監査役を務めてきた。F — 2カタログ表

        MOBIX LABS OPERATIONS 株式会社

        ( 旧 Mobix Labs , Inc. )

貸借対照表

22

(単位は千で、1株当たりおよび1株当たりの金額は含まれていない)

9月30日まで

資産流動資産-2現金-19$-19$

売掛金純額普通株式発行債権在庫品

前払い費用と他の流動資産

流動資産総額

財産と設備、純額

無形資産、純額

グッドウィル/経営的リース使用権資産

繰延取引コスト

23

その他の資産

総資産$$

債務、償還可能転換優先株式

株主赤字について

経常負債

売掛金

        $

        $

費用とその他の流動負債を計算しなければならない

        不測の事態支払手形有償債券 — 関連当事者

        未来株式の単純契約 ( SAFE ) について賃貸負債を経営し、流動流動負債総額

        非流通両替手形

24

繰延税金負債

非流動経営賃貸負債負債総額引受金及び又は事項(付記12)転換可能優先株を償還する創業者可転換優先株式、 $0.00001 額面、 60 万株認可、 2023 年 9 月 30 日および 2022 年 9 月 30 日時点で発行済および発行済 58 8,235 株シリーズ A 転換優先株、 0.00001 ドルの額面価値、 2,000,000 株の認可、 2023 年 9 月 30 日および 2022 年 9 月 30 日時点で発行済および発行済 1,66 6,666 株、 2023 年 9 月 30 日および 2022 年 9 月 30 日時点で清算優先株 2,300 ドル株主損失額

        普通株式、 0.00001 ドルの額面価値、 57,400,000 株の認可、 2023 年 9 月 30 日時点で 16,69 2,175 株、 2022 年 9 月 30 日時点で 11,86 8,397 株の発行済株式。

追加実収資本

赤字を累計する株主総損失額総負債、償還可能な転換可能優先株、株主損失$$

財務諸表の付記を参照。

F—3

25

カタログ表

MOBIX LABS OPERATIONS 株式会社

( 旧 Mobix Labs , Inc. )営業 · 損失計算書(単位は千で、1株当たりおよび1株当たりの金額は含まれていない)9 月 30 日終了。純収入

製品販売

$

$許可証収入純収入合計コストと支出収入コスト

研究 · 開発

販売、一般、行政

運営損失

利子費用

26

金庫の公正価値変動

所得税前損失

所得税を支給する

純損失と総合損失

$

$普通株1株当たりの基本損失と償却後の純損失$

$加重平均発行済み普通株式、基本普通株式、希釈後普通株財務諸表の付記を参照。F — 4カタログ表MOBIX LABS OPERATIONS 株式会社( 旧 Mobix Labs , Inc. )

交換可能転換優先株式の明細書

株主赤字について

(単位は千で、1株当たりおよび1株当たりの金額は含まれていない)

創業者

償還可能である

オープンカー

27

優先株

シリーズA

償還可能である

オープンカー

優先株普通株余分な実収

資本

積算

赤字.赤字

合計する

株主の

赤字.赤字

28

株価

金額

        株価

        金額

        株価

        金額

        2021年9月30日の残高

        $

        $

        $

        $

        $

        $

        事業取得のために発行された普通株式

        普通株発行

        手形を普通株に転換する

        株式オプションの行使

        ワラントの行使による普通株式の発行

株に基づく報酬

純損失

2022年9月30日の残高

$

29

$

$

$

$$普通株発行

ワラントの行使による普通株式の発行不測の損害賠償のための普通株式の発行サービス提供者への普通株式の発行

社債の普通株式への転換

SAFE を普通株式に転換サービス提供者に対する令状の発行支払手形に関する令状の発行株に基づく報酬

純損失

2023年9月30日の残高

$

30

$

$

$

$

$

財務諸表の付記を参照。

F — 5

カタログ表

MOBIX LABS OPERATIONS 株式会社( 旧 Mobix Labs, Inc. )現金フロー表(単位:千)9 月 30 日終了。

事業活動

純損失

31

$

$純損失と経営活動で使用される現金純額の調整:減価償却無形資産の償却財産と設備処分損失

利子費用を計上する債券に係る令状の発行

金庫の公正価値変動所得税を繰延する他の非現金プロジェクト株に基づく報酬営業資産 · 負債の変動売掛金在庫品

前払い費用と他の流動資産

その他の資産売掛金費用とその他の流動負債を計算しなければならない経営活動のための現金純額投資活動財産と設備を購入する財産と設備を売却して得た収益

投資活動提供の現金純額

資金調達活動

普通株式を発行して得た金

普通株状の行使による収益

32

株式オプションを行使して得られる収益

支払手形発行による収益 債券発行による収益 — 関連者-8転換手形を発行して得た金SAFE の発行収益債券の元本支払い債券の本金支払 — 関連当事者合併関連の取引費用

融資活動が提供する現金純額 現金の純減少

期初の現金期末現金$ $ キャッシュフロー情報を補充する利子を支払う現金$$所得税の現金を納める非現金投資と融資活動:合併関連の繰延取引コスト$$社債の普通株式への転換SAFE を普通株式に転換

債務割引として計上する買掛債券に係る令状の発行 サービス提供者に対する普通株式およびワラントの発行株式の評価-ベース

報酬と公平性-ベース 賞品

普通株式の評価 善意と長期の損なわれ -生きている

資産

33

F—8

カタログ表

MOBIX LABS OPERATIONS 株式会社 ( 旧 Mobix Labs , Inc. ) 財務諸表付記

(単位は千で、1株当たりおよび1株当たりの金額は含まれていない)

注記 2— 重要な会計方針の概要

( 続きを読む )将来の株式のための単純契約の公正価値;事業合併により取得した純資産の購入価格配分および評価

所得税および関連する評価手当および税務不確実性の規定

34

これらの仮定を考慮する基礎として,3つの

-層だ

経営陣が投入の信頼性と観測可能性に基づいて公正価値を決定する際に、階層構造を採用するのは以下のとおりである 第1級

活発な市場での同じ資産または負債の見積もりを含む観察可能な投入。

2級

同じ資産および負債のアクティブな市場オファー以外の観察可能な投入、非アクティブ市場における同じまたは同様の資産または負債のオファー、または資産または負債の全期間にわたって観察可能な観察可能な市場データによって確認され得る他の投入。

第3級

        観察できない定価投入は、通常、キャッシュフローモデルや推定値を割引するなど、客観的なソースからはあまり観察できない。

        当社の非-財務だ資産は、財産および設備、無形資産および営業権を含み、非日常性に基づいて公正価値を推定することによって計量される。これらの資産は、減価または保有資産が販売されていることが確認された場合にのみ、公正価値に調整される。

        将来の株式の簡単な合意(SAFE)

        その会社は特定の投資家に金庫を配布した。金庫はある事件が発生した時に会社の普通株または優先株に自動的に変換することができます。転換後に発行可能な株式の数は、会社が将来その株式証券を売却する価格、会社の資本、およびある事件の発生を含む多くの要素に依存する。会社の清算や解散のような場合には、金庫も会社の現金決済が必要となる場合がある。当社は、財務会計基準委員会(FASB)会計基準編纂(ASC)テーマ480に適用される権威ある指導に基づいて、金庫の具体的な条項を評価する

        負債と持分を区別する

        (“ASC:480”).会社は金庫を評価し、金庫は貸借対照表で負債となっていると結論した。当社は最初に公正価値に基づいて金庫を記録し、報告日ごとに公正な価値で金庫を再計量した。

35

F-11

        カタログ表

        MOBIX LABS OPERATIONS 株式会社

        ( 旧 Mobix Labs , Inc. )

         (“Black— Scholes ”) オプション

        — 価格設定

モデル。各ストックオプション賞の公正価値は、直線上の補償費用として認識されます。

-回線だ

通常は 4 年間の必要なサービス期間を基準としています当社は没収の説明を選択しました

F—12

カタログ表MOBIX LABS OPERATIONS 株式会社( 旧 Mobix Labs , Inc. )財務諸表付記

        (単位は千で、1株当たりおよび1株当たりの金額は含まれていない)

        注記 2— 重要な会計方針の概要

         ( 続きを読む )

        当初はストック記録を記録し

36

-ベース

         すべてのオプション保有者が必要なサービス期間を完了すると仮定する補償費用。従業員が義務勤務期間を満了しなかったため、報酬を喪失した場合、当社は以前に認識された株式を逆転します。

-ベース

賞が没収される期間中の補償費用。

ザ · ブラック-スコアーズ モデルは株式の公正価値を推定する際にいくつかの変数と仮定を考慮しています-ベース 賞だこれらの変数は :基礎となる普通株式の 1 株当たり公正価値行権価格リスクは-無料だ

金利;期待される期日予想される期間における株価の変動と

予想される年間配当利回り。

期待期間は、株式が

37

-ベース

賞は顕著であり続けると予想され、同様の賞の歴史的経験、授与スケジュール、将来の従業員行動の期待に基づいて推定されます。リスク

-無料だ

金利は米国財務省ゼロの利回りに基づいています。

クーポン 株式の予定期間と同等の期間の発行-ベース

38

賞だ当社の普通株式は上場していないため、同等の上場企業の株価の過去の変動に基づいて予想される株価変動を推定します。当社は、当社が普通株式の配当を宣言する予定がないため、年間配当利回りはゼロと見積もっています。

2021年10月、会社は顧客とライセンス契約を締結し、その中で会社は顧客に永久、非を授与する

-独占だ その特定の特許と開発された技術の使用を許可する。ライセンスの対価格として、顧客は会社に450ドルの許可料を支払った。ライセンス契約によると、会社は持続的な開発、支援、またはその他の履行義務を負いません。そこで,当社はライセンス契約により履行された義務が履行され,450ドルの対価格を2022年9月30日までの年度の許可収入と確認したと結論した。 F—14カタログ表MOBIX LABS OPERATIONS 株式会社( 旧 Mobix Labs , Inc. )財務諸表付記(単位は千で、1株当たりおよび1株当たりの金額は含まれていない)注記 2— 重要な会計方針の概要 ( 続きを読む ) 収入コスト収入コストには、材料コスト、契約製造サービスコストが含まれ、製品組み立て、テスト、包装および輸送に関連するコスト、入国運賃、開発された技術の償却、在庫廃棄費用、およびその他の製品を含む-関連して コストです。収入コストには従業員の報酬や福祉(株を含む)も含まれている -ベース製品·施設調達に従事する従業員-関連して費用、減価償却、会社コストの分配。広告費 18, 2024.

所得税 ( トピック 740 ) : 所得税の開示の改善 「 ASU 2023 」

”). ASU 2023 年

39

報告主体の実効税率調整に関する情報と、支払われた所得税に関する情報について細分化する必要があります。本 ASU は、 2025 年 10 月 1 日から始まる当社会計年度において有効となります。このガイダンスは、基準を遡及的に適用するオプションとともに、将来的に適用されます。早期養子縁組が可能です。当社は ASU 2023 の採用を期待していません。

財務状況や事業結果に大きな影響を与える可能性があります

注 3— 在庫

在庫には以下の内容が含まれている-3九月三十日

原料

$

$

完成品総在庫.

40

$

$

F—16

カタログ表

        MOBIX LABS OPERATIONS 株式会社

        ( 旧 Mobix Labs , Inc. )

財務諸表付記

        1,000,000 (単位は千で、1株当たりおよび1株当たりの金額は含まれていない)

        注 4 — 財産設備、ネット

財産と設備、純額は以下の各項目からなる

使用寿命を見込む

        (年)

        九月三十日

        設備と家具

41

$

$

実験室装置

賃借権改善 耐用年数や残存賃貸期間が短いと予想されます

        建設中の工事

        財産と設備、毛額

減算:減価償却累計

        1,000,000 財産と設備、純額

        $

$

2023 年 9 月 30 日に終了した年度の減価償却費は、それぞれ 449 ドルと 528 ドルでした。

42

注 5— 無形資産、純

無形資産の純額は以下のとおりです。

        推定数

        便利な生活

        (年)

        2023年9月30日

        2022年9月30日

        毛収入

積算

償却

ネットワークがあります

43

毛収入

積算

償却ネットワークがあります発達した技術

$

$

$

$

        $

        2023 年 9 月 30 日および 2022 年 9 月 30 日を末日とする会計年度における親善の残高は変更がなかった。

        注釈 7— 経費およびその他の経常負債

        計算すべき費用および他の流動負債には以下の項目が含まれる

44

九月三十日

        報酬と福祉に計上すべきである

        $

        $

        賃料を繰延する専門費用を計算する応算利息繰延収入他にも

        費用とその他の流動負債総額を計算しなければならない

        $

        $

        注 8 — 一株当たり純損失

        当社が純損失を計上している期間については、希釈された 1 株当たり純損失は、すべての希釈可能な有価証券が反逆であるため、 1 株当たり基本純損失と同じです。

        -希釈剤

        .以下の表は、当会社の普通株式当たり純損失 ( 基本および希釈 ) の計算を示しています。9 月 30 日終了。分子:

45

純損失

$

$

        分母:加重平均普通株式残高 ( ベーシックおよび希釈 )普通株式当たり純損失 ( 基本および希釈 )

        $

        $

        以下の表は、当会社の普通株式当り純損失の算出に含まれない潜在希釈化有価証券を示しています。9 月 30 日終了。制限株式単位

        株式オプション

転換優先株式 ( 転換時ベース )

普通株式引受証

        転換可能な手形

        F—18

        カタログ表

        MOBIX LABS OPERATIONS 株式会社

        ( 旧 Mobix Labs , Inc. )財務諸表付記(単位は千で、1株当たりおよび1株当たりの金額は含まれていない)

        注記 9— 負債

債務は以下の部分から構成される

46

九月三十日

支払手形

$$7% 約束手形 — 関連当事者

有償債券 — 関連当事者

セイフティボックス

転換可能な手形

債務総額

減 : 現在の金額非流動部分$

$

支払手形

2023 年 9 月 30 日末期に、当社は、運転資本ニーズを満たすために、無関係投資家との間で、総元本額 2,156 ドルの 8 つの支払手形を締結しました。4 枚の手形には年率 6.0% から 8.0% の利子が付与され、残りの手形には無利子が付与されます。2023 年 1 月から 2024 年 3 月の様々な満期日である債券は、無担保であり、満期前の元本支払は必要ありません。当社は、各社債の発行に伴い、合計 239,464 円の買い手令状を発行しました。財務諸表付記

47

(単位は千で、1株当たりおよび1株当たりの金額は含まれていない)

注 11— リース

( 続きを読む ) 以下の表は、 2023 年 9 月 30 日時点のバランスシートに計上された営業リース負債との割引なしキャッシュ · フローの調整です。 9 月 30 日までの年。 $最低賃貸支払総額差し引く:推定利息将来の最低レンタル支払いの現在価値減算:賃貸項目の下の流動債務

長期賃貸義務 $比較期間の補足情報2022 年 9 月 30 日に終了した年間のリース費用は 565 ドルでした。2022 年 9 月 30 日現在 ( ASC 842 の採択前 ) 非運用リースにおける最低リース支払額—cancelable 1 年を超える期間は以下の通りです。 9 月 30 日までの年。 $

総額 同社の税引前収益の実質的な全てが米国で発生しています。所得税の規定は、以下のとおりです。

9 月 30 日終了。 現在の

48

連邦制

$ $

状態.状態

総電流

延期する連邦制状態.状態

 

集計を延期する
所得税を支給する
$
$
(1)

 

所得税の引当額は、米国連邦法定税率の 21% を当会社の所得税引前損失に適用して計算された金額とは、以下のように異なります。
9 月 30 日終了。
米国連邦法定税率で計算される所得税の優遇措置
$
$
州および地方の所得税給付 ( 連邦給付を除く )
(2)

 

評価免除額を変更する
差し引かれない取引コスト
貸し手に対して発行された証券の公正価値
研究開発単位
州税率の変更
他にも

所得税を支給する

 

5,166,761

 

17.35

%

 

$

5,011,758.17

$

 

5,166,761

 

17.35

%

 

F—25

10,023,516.34

カタログ表

 

5,166,761

 

17.35

%

 

MOBIX LABS OPERATIONS 株式会社

15,035,274.51

( 旧 Mobix Labs , Inc. )

 

5,166,761

 

17.35

%

 

財務諸表付記

17,190,330.50

(単位は千で、1株当たりおよび1株当たりの金額は含まれていない)

 

5,166,761

 

17.35

%

 

注釈 13— 所得税

20,047,032.68

( 続きを読む )

 

5,166,761

 

17.35

%

 

繰延税金負債は、以下のとおりです。

25,058,790.85

____________

(1)      九月三十日 繰延税金資産: 純営業損失

(2)      $24,609,287 $第 174 節資本コスト株に基づく報酬

(3)      研究開発単位

49

リース負債

利子制限

負債を計算すべきである

他にも

繰延税項目の総資産総額 推定免税額

繰延税金資産 繰延税金負債: 無形資産の償却 固定資産償却 リースROU資産を経営する

他にも

繰延税金負債総額

50

これらの事象が発生する可能性が低いと考えられているため、償還可能転換優先株式は償還価値に付与されていません。優先株式が償還可能になる可能性のある場合にのみ、その後の帳簿価額から償還価額への調整を行います。

2023 年 9 月 30 日現在における当社の償還可能優先株式の発行済株式数および関連する換算価格および清算優先株式は以下のとおりです。

授権株価発表されました-10786卓越した

発行する.

価格

51

1株当たり

1株当たり
転換する

価格

 

骨材
清算する
好み
2023

 

携帯する
2023

 

価値がある
創業者交換可能優先株式
$

 

$

 

$
$
シリーズ A 交換可能な優先株式
2023

   

$
$

 

総額
$
$

 

株式承認証
2022 年 9 月、当社は 20 万人の購入令状を発行しました。

当社の普通株式の外部投資家への株式の売却に関連して、 1 株当たり $3.00 の普通株式の株式。ワラントは直ちに行使可能であり、発行日から 1 年の満了となります。当社は、令状を無料と決定しました。

 

 

 

 

 

 

   

 

 

 

     

 

 

 

スタンディング

 

その後の再測定なしの株式商品当社は、追加支払内に認識される金額を決定しました。

285

 

 

-入力

767

 

普通株式と発行されたワラントの相対的な公正価値に基づいて受け取った収益を配分することによって資本金同社はブラックを使用して令状を評価しました

 

     

-スコアーズ

1,052

 

   

 

 

 

 

 

   

 

 

 

     

 

 

 

以下の仮定を持つオプション価格モデル : 予想ボラティリティ 51.9%; 予想配当利回りなし; リスク

 

 

 

 

 

 

   

 

 

 

     

 

 

 

-無料だ

 

 

329

 

 

 

415

 

 

 

     

 

744

 

金利 3.3% と契約期間は 1 年です逮捕状は 2022 年 10 月に取り消された。

 

 

1,562

 

 

 

 

 

 

     

 

1,562

 

2023 年 9 月、当社はサービスプロバイダーに対して 5 万件の購入令状を発行しました。

 

 

15,663

 

 

 

255

 

 

87

 

 

1 株当たり 0.0 1 ドルで普通株式を取得します令状は即座に行使可能であり、 1 つあります。

 

 

16,005

 

-年だ

 

 

(17,269

)

 

 

97

 

 

(87

)

     

 

(17,259

)

   

 

 

 

 

 

   

 

 

 

     

 

 

 

ターム。同社はブラックを使用して令状を評価しました

 

 

857

 

 

 

 

 

 

     

 

857

 

-スコアーズ

 

 

(24,764

)

 

 

 

 

 

     

 

(24,764

)

以下の仮定を持つオプション価格モデル : 予想ボラティリティ 54.1%;

 

 

2,904

 

 

 

 

 

 

     

 

2,904

 

F—29

 

 

60

 

 

 

 

 

 

     

 

60

 

カタログ表

 

 

10

 

 

 

 

 

 

     

 

10

 

MOBIX LABS OPERATIONS 株式会社

 

 

4,009

 

 

 

 

 

 

     

 

4,009

 

( 旧 Mobix Labs , Inc. )

 

 

(345

)

 

 

97

 

 

(87

)

     

 

(335

)

財務諸表付記

 

 

(1,280

)

 

 

 

 

 

     

 

(1,280

)

(単位は千で、1株当たりおよび1株当たりの金額は含まれていない)

 

注記 14— 株式

935

 

 

( 続きを読む )

97

 

配当利回りの予想なしリスク

(87

)

     

-無料だ

945

 

   

 

 

 

 

 

   

 

 

 

     

 

 

 

金利は 5.4% 、契約期間は 1 年です。ワラントの 406 ドルの公正価値は、営業計算書および包括損失の販売、一般および管理費用で認識されました。

 

2023 年 9 月 30 日現在、総額 700,388 件の購入令状

0.04

 

 

 

   

 

 

 

     

1 株当たり 0.01 ドルから 6.84 ドルまでの価格で、同社の普通株式の株式は発行済でした。ワラントの失効期限は 2025 年 5 月までです。

0.04

 

注記 15— 株式インセンティブプラン

 

-ベース

0.04

 

 

 

   

 

 

 

     

ベストだ協定 II の下で付与された RSU は、支配権の変更を達成した場合に、譲渡スケジュールに従って費用として認識されます。

0.04

 

-評価された

 

 

18,617,656

 

 

 

   

 

828,566

 

 

四半期ごとに更新されるか、事実や状況の変化に応じて頻繁に更新されます。2023 年 9 月 30 日現在残っている各 RSU は、協定 II の下で付与された。

 

 

19,446,222

 

2023 年 9 月 30 日期における当社 RSU の活動概要は以下の通りです。

 

 

23,316,071

 

 

 

   

 

828,566

 

 

番号をつける

 

 

24,144,637

 

52

のです

職場.職場
加重平均

贈与日交易会

 

単位あたりの価値
2022 年 9 月 30 日現在
2023

 

$
キャンセルします
2023

         

$
2023 年 9 月 30 日現在
2023

   

$
2023 年 9 月 30 日または 2022 年 9 月 30 日に終了した年度には RSU が付与されなかった。RSU に関連する未認識補償費用は、 2023 年 9 月 30 日時点で 847 ドルであり、加重された

 

-平均して
期間は 1.3 年。
$

 

2023 年 9 月 30 日現在
$
2023 年 9 月 30 日施行

 

$

 

未認識株式

-ベース

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

2023 年 9 月 30 日現在、ストックオプションに関連する報酬費用は合計 5,401 ドルであり、加重された

 

-平均して

1,224

 

 

2.3 年の期間です2023 年 9 月 30 日時点の発行済株式オプションと行使可能な株式オプションの本質的価値の合計は、それぞれ 22,661 ドルと 19,981 ドルでした。2023 年 9 月 30 日期と 2022 年 9 月 30 日期に行使されたオプションの本質的価値の総額は、それぞれ 0 ドルと 998 ドルでした。2023 年 9 月 30 日と 2022 年 9 月 30 日を末日とする年度に付与されたオプションの公正価値の総額は、それぞれ 4,880 ドルと 2,253 ドルでした。

2,573

 

 

F—31

 

     

カタログ表

3,797

 

   

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

MOBIX LABS OPERATIONS 株式会社

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

( 旧 Mobix Labs , Inc. )

 

 

1,620

 

 

 

1,640

 

 

 

 

     

 

3,260

 

財務諸表付記

 

 

11,044

 

 

 

 

 

 

 

     

 

11,044

 

(単位は千で、1株当たりおよび1株当たりの金額は含まれていない)

 

 

24,104

 

 

 

1,195

 

 

 

757

 

 

注記 15— 株式インセンティブプラン

 

 

26,056

 

( 続きを読む )

 

 

(35,544

)

 

 

(262

)

 

 

(757

)

     

 

(36,563

)

   

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

重み付け

 

 

3,355

 

 

 

 

 

 

 

     

 

3,355

 

-平均して

 

 

655

 

 

 

 

 

 

 

     

 

 

 

2023 年 9 月 30 日に付与されたオプションの公正価値はそれぞれ 3.61 ドルと 3.40 ドルでした。付与されたストックオプションの公正価値は、以下の仮定で推定されました。

 

 

 

 

 

(304

)

 

 

 

     

 

(304

)

9 月 30 日に終了。

 

 

(39,554

)

 

 

42

 

 

 

(757

)

     

 

(39,614

)

射程距離

 

 

67

 

 

 

1

 

 

 

 

     

 

68

 

射程距離

 

ロー

(39,621

)

 

41

 

 

ロー

(757

)

     

(39,682

)

   

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

予想ボラティリティ

 

期待配当収益率

(2.71

)

 

 

 

 

 

 

 

 

     

リスクフリー金利

(2.55

)

所期期間(年)

 

 

14,612,600

 

 

 

 

 

 

 

964,912

 

 

営業 · 総合損失計算書には在庫が含まれます。

 

 

15,577,512

 

53

-ベース

補償費は以下の通り。
9 月 30 日終了。

収益コスト

$ $ 研究 · 開発

販売、一般、行政

株式に基づく報酬総支出

$

$

注 16— 濃度

信用リスクが集中する

当社は、現金を米国内の主要金融機関との口座に、一般的に需要預金の形で保持しています。これらの機関への預金は連邦保険限度を超えることがあります。当社は、信用質の高い金融機関に現金を預け、現金預金の損失は発生していません。

重要な取引先

2023 年 9 月 30 日期には、 2 社のお客様が当社の売上高の 93% を占めました。2022 年 9 月 30 日に終了した年度の売上高の 86% を 2 つの顧客が占めました。2023 年 9 月 30 日現在、 2 社のお客様の未払金残高は、当社売掛金総額の 97% を占めています。2022 年 9 月 30 日現在、 2 社のお客様の未払金残高は、当社の売掛金総額の 76% を占めています。

F—32

カタログ表

MOBIX LABS OPERATIONS 株式会社

( 旧 Mobix Labs , Inc. )     財務諸表付記

54

(単位は千で、1株当たりおよび1株当たりの金額は含まれていない)

注釈 17— 地理情報      地域別収益 船舶による地域別売上高

-行くぞ

製品販売の場所またはライセンス収益の請求先住所は次のように要約されます。     9 月 30 日終了。

アメリカです     $ $

チェコ共和国

タイ

55

他にも

純収入合計
$

$長生きする 資産実質的に、会社の長い-生きている 資産は米国にあります。注 18 — その後の出来事当社は、その後の事象を、財務諸表の発行可能となった 2023 年 12 月 28 日までの評価を行いました。普通株式 · ワラントの発行2023 年 9 月 30 日以降、当社は 480,271 台を販売しました。純利益 3,285 ドルで様々な日付で普通株式をプライベート · プレイスメントしました。これに関連して、当社は 1 人の投資家に対して総額 27,413 円の購入令状を発行しました。-何てこった 関連する契約で定義された期間は $10.0 0 未満です。F—34カタログ表MOBIX LABS OPERATIONS 株式会社( 旧 Mobix Labs , Inc. )財務諸表付記(単位は千で、1株当たりおよび1株当たりの金額は含まれていない)注 18 — その後の出来事

( 続きを読む )

また、非法人による— 償還 2023 年 12 月 20 日付の契約により、株主は Chavant と 73,706 株の Chavant 普通株式の償還の選挙を取り下げることに合意しました。非を考慮すると— 償還 Mobix Labs は、 Mobix Labs の普通株式 1 株当たり 0.00001 ドルの購入に対して、株主に対して 202,672 枚のワラントを発行し、そのワラントは 202,489 枚のワラントに転換されました。

合併完了時のクラス A 普通株式の株式。

クローリング時に支払われた対価に加えて、 Mobix Labs の特定の株主および Mobix Labs の特定の保有者は— ザ-金だ Mobix Labs でない既得オプションと Mobix Labs のオプション— ザ

-金だ 付与オプション ( 「収益受領者」 ) は、合計 3,500,000 を追加的に受け取ることができます。取引終了後の取引価格目標の達成に基づき、事業合併契約の条件に従って、収益株式として発行可能なクラス A 普通株式 ( 「収益株式」 ) 。Earnout 株式は 7 つあります。-年だ 閉店 1 年目の日から「稼働期間」 ( 営業期間 ) 。その際は、 1,750,000 円までクラス A 普通株式の VWAP が、連続 30 取引日の間において 20 取引日にわたって 12.50 ドルを超えた場合、さらに 1,750,000 ドルを超えた場合、クラス A 普通株式の株式は、収益受取者に配分されます。クラス A 普通株式の VWAP が、連続 30 取引日の間において 20 取引日にわたって $15.0 0 を超えた場合、クラス A 普通株式の株式は、アークナウト受取者に分配されます。

56

F—35

カタログ表

MOBIX LABS, INC.

簡明合併貸借対照表

( 未監査、千単位、株式および 1 株当たり金額を除く )

2023年12月31日

2023年9月30日

資産

流動資産 現金

$

$売掛金純額在庫品

57

前払い費用と他の流動資産

流動資産総額

財産と設備、純額

無形資産、純額

グッドウィル-19経営的リース使用権資産-19繰延取引コスト-19その他の資産

総資産-19$-19$債務、償還可能転換優先株式株主の権益と

経常負債-19売掛金

58

$

$

費用とその他の流動負債を計算しなければならない

 

購入を延期する
支払手形

 

有償債券 — 関連当事者

未来株式の単純契約 ( SAFE ) について

 

2023

 

2022

 

賃貸負債を経営し、流動

 

%

流動負債総額

 

 

 

 

 

 

 

 

 

 

 

 

   

 

割増負債

 

PIPE メイクホール責任

285

 

 

繰延税金負債

679

 

 

 

(394

)

 

(58

)%

   

 

 

 

 

 

 

 

 

 

 

 

   

 

非流動経営賃貸負債

 

 

 

 

 

 

 

 

 

 

 

 

   

 

他の非流動負債

 

 

329

 

 

 

694

 

 

 

(365

)

 

(53

)%

負債総額

 

 

1,562

 

 

 

3,417

 

 

 

(1,855

)

 

(54

)%

引受金及び又は有事項(付記14)

 

 

15,663

 

 

 

5,794

 

 

 

9,869

 

 

170

%

転換可能優先株を償還する

 

 

(17,269

)

 

 

(9,226

)

 

 

(8,043

)

 

87

%

   

 

 

 

 

 

 

 

 

 

 

 

   

 

創業者可転換優先株式、 $0.00001 名額、 2023 年 12 月 31 日時点で発行済、発行済、発行済株式なし、 2023 年 9 月 30 日時点で発行済 60 万株、発行済 58 8,235 株。

 

 

857

 

 

 

83

 

 

 

774

 

 

933

%

シリーズ A 転換優先株、 0.00001 ドルの額面価値、 2023 年 12 月 31 日時点で発行済または発行済株式なし、 2023 年 9 月 30 日時点で発行済および発行済株式 2,000,000 株、 2023 年 9 月 30 日時点で発行済および発行済株式 1,66 6,666 株、 2023 年 9 月 30 日時点で清算優先株 2,300 ドル

 

 

(24,764

)

 

 

 

 

 

(24,764

)

 

F — 36

 

カタログ表

 

 

2,904

 

 

 

 

 

 

2,904

 

 

MOBIX LABS, INC.

 

凝縮連結バランスシート — ( 続き )

 

 

60

 

 

 

 

 

 

60

 

 

( 未監査、千単位、株式および 1 株当たり金額を除く )

 

2023年12月31日

 

 

10

 

 

 

50

 

 

 

(40

)

 

(80

)%

2023年9月30日

 

 

4,009

 

 

 

 

 

 

4,009

 

 

株主権益

 

レガシーモビックス普通株式、 $0.00001 額面価値、 2023 年 12 月 31 日時点で発行済、発行済、発行済株式なし、 2023 年 9 月 30 日時点で発行済、発行済、発行済株式 57,400,000 株、 16,69 2,175 株

 

 

(345

)

 

 

(9,359

)

 

 

9,014

 

 

(96

)%

クラス A 普通株式、 $0.00001 名額、 285,000,000 株認可; 23,54 4,492 株、 2023 年 12 月 31 日および 2023 年 9 月 30 日時点で発行済および発行済株式なし。

 

 

(1,280

)

 

 

31

 

 

 

(1,311

)

 

クラス b 普通株式、 $0.00001 名額、 5,000,000 株認可、 2023 年 12 月 31 日および 2023 年 9 月 30 日時点で 2,25 4,901 株および発行済株式なし。

 

追加実収資本

 

赤字を累計する

935

 

 

株主権益合計

(9,390

)

 

総負債、償還可能な転換可能優先株及び株主権益(赤字)

10,325

 

 

(110

)%

____________

$

$

簡明な連結財務諸表の付記を参照。

F—37

カタログ表

MOBIX LABS, INC.

業務報告書を簡明に合併する総合収益(損失)と( 未監査、千単位、株式および 1 株当たり金額を除く )3 ヶ月一段落した

59

十二月三十一日

純収入

製品販売

$$コストと支出

収入コスト

研究 · 開発

販売、一般、行政運営損失利子費用

オーバーフロー負債公正価値変動PIPE メイクホール責任の公正価値の変更プライベートワラントの公正価値の変化金庫の公正価値変動合併関連取引コストの支出所得税前損失所得税を支給する

純収益と総合収益

$$普通株式当り純利益 ( 損失 ) :

基本的な情報

$$薄めにする

$ $加重平均発行された普通株式:基本的な情報薄めにする簡明な連結財務諸表の付記を参照。F—38カタログ表MOBIX LABS, INC.償還可能な連結明細書

60

転換優先株及び株主自有権 ( 赤字 )

( 未監査、千単位、株式および 1 株当たり金額を除く )創始者償還可能であるオープンカー優先株シリーズA償還可能であるオープンカー優先株

偶発的に償還可能である普通株遺贈する普通株

A類普通株クラスB

普通株 その他の内容支払い済み資本積算 赤字合計する株主の株式会社(赤字)株価金額

株価金額株価金額株価金額株価金額株価

金額2023年9月30日の残高$

$

$

$$$$$$

普通株発行

株式会社 EMI ソリューションズの買収に伴う偶発償還普通株式の発行

61

償還機能の失効 o

n c

普通株

支払手形に関する令状の発行

株に基づく報酬

逆資本増強取引純 ( 注釈 3 )

 

ストックオプションの行使による普通株式の発行
共通証券の発行

 

ck u

   

2023

 

2022

 

ポン令状の行使

 

%

RSUに帰属するときに普通株式を発行する

 

 

 

 

 

 

 

 

 

 

 

 

   

 

純収入

 

12 月 31 日の残高

1,224

 

 

$

2,859

 

 

$

(1,635

)

 

(57

)%

$

 

 

 

 

 

450

 

 

 

(450

)

 

(100

)%

$

 

 

1,224

 

 

 

3,309

 

 

 

(2,085

)

 

(63

)%

$

 

 

 

 

 

 

 

 

 

 

 

 

   

 

$

 

 

1,620

 

 

 

2,852

 

 

 

(1,232

)

 

(43

)%

$

 

 

11,044

 

 

 

12,193

 

 

 

(1,149

)

 

(9

)%

$

 

 

24,104

 

 

 

11,978

 

 

 

12,126

 

 

101

%

$

 

 

(35,544

)

 

 

(23,714

)

 

 

(11,830

)

 

50

%

9 月 30 日の残高

 

 

3,355

 

 

 

343

 

 

 

3,012

 

 

878

%

$

 

 

655

 

 

 

83

 

 

 

572

 

 

689

%

$

 

 

(39,554

)

 

 

(24,140

)

 

 

(15,414

)

 

64

%

$

 

 

67

 

 

 

(273

)

 

 

291

 

 

(107

)%

$

 

$

(39,621

)

 

$

(23,867

)

 

$

(15,705

)

 

66

%

$

$

普通株発行共通 st の発行パックアップ

62

令状の行使について

株に基づく報酬

純損失

12 月 31 日の残高

$$$

$

$$$$$

簡明な連結財務諸表の付記を参照。

F—39

カタログ表

MOBIX LABS, INC.

簡明合併現金フロー表

(監査を受けておらず、千の計で) 3 か月終了

63

十二月三十一日

事業活動

純収益(赤字)$$純収益(損失)と業務活動で使用される現金純額を調整する:減価償却無形資産の償却利子費用を計上する債券に係る令状の発行オーバーフロー負債公正価値変動PIPE メイクホール責任の公正価値の変更

プライベートワラントの公正価値の変化金庫の公正価値変動合併関連取引コストの支出

株に基づく報酬

所得税を繰延する

 

他の非現金プロジェクト
事業買収による営業資産 · 負債の変動

 

売掛金
在庫品

前払い費用と他の流動資産

 

2023

 

2022

 

売掛金

 

費用とその他の流動負債を計算しなければならない

(3,596

)

 

経営活動のための現金純額

(5,472

)

 

投資活動

1,876

 

EMI Solutions , Inc. の買収取得した現金の純額

 

 

(115

)

 

 

(6

)

 

 

(109

)

財産と設備を購入する

 

 

18,418

 

 

 

5,943

 

 

 

12,475

 

投資活動に使用された純現金

 

 

14,707

 

 

 

465

 

 

資金調達活動

14,242

 

普通株式を発行して得た金

 

 

89

 

 

 

178

 

 

 

 

 

普通株状の行使による収益

 

支払手形発行による収益

14,796

 

 

転換手形を発行して得た金

643

 

 

 

 

 

債券の元本支払い

債券の本金支払 — 関連当事者合併と PIPE による収益合併関連の取引費用融資活動が提供する現金純額現金純増期初の現金期末現金$$F—40カタログ表

MOBIX LABS, INC.連結キャッシュフロー決算書 — ( 続き )(監査を受けておらず、千の計で)3 か月終了 十二月三十一日キャッシュフロー情報を補充する利子を支払う現金

$

$

所得税の現金を納める

64

-分類

商品の相対公正価値に基づいて、資本に関連する費用 $2,354 を記録しました

-分類 追加支払いの削減としての商品-入力

残りの 4,009 ドルの負債に関連する費用を請求しました-分類 道具を費やす。また、 Chavant の未払い取引コストの負債総額 3,090 ドルも認識し、これは合併時の収益の減少として計上されました。

F—50

 

カタログ表
MOBIX LABS, INC.

 

簡明合併財務諸表付記

( 未監査、千単位、株式および 1 株当たり金額を除く )

 

2023

 

2022

 

注記 3— 逆資本再編

 

%

(続)

 

以下の表は、合併の要素と当社の連結財務諸表との調整であり、上記の脚注と併せて読む必要があります。

(14,626

)

 

株価

(16,458

)

 

1,832

 

 

11

%

Chavant 公有株式 ( 償還後 )

 

 

(633

)

 

 

244

 

 

(877

)

 

(359

)%

Chavant 創業者株式、株式の没収

 

 

15,170

 

 

 

15,379

 

 

(209

)

 

(1

)%

PIPE 投資家の株式

 

 

(89

)

 

 

(835

)

 

746

 

 

89

%

PIPE ワラントの決済

 

 

178

 

 

 

1,013

 

   

 

   

 

スポンサー PIPE サブスクリプション

 

 

89

 

 

 

178

 

   

 

   

 

スポンサー令状の決済

償還不能株主に対する令状の決済事業合併マーケティング契約の改正合併直前のトータル · チャヴァント株式発行済レガシー Mobix ロールオーバー株式レガシー Mobix 可換紙幣の変換

レガシー Mobix SAFE の変換合併において発行されたクラス A 普通株式の総数クローズ収益 :チャヴァント信託基金の収益$

PIPE 投資収益

クローズディング支出 :

Legacy Mobix 合併関連の取引コスト

Chavant 合併関連取引コスト

合併による純現金収益

Mobix 合併関連取引費用のクローズ前に支払ったもの

65

現金純収益

非現金活動:

Legacy Mobix 可換社債のクラス A 普通株式への転換

レガシー Mobix SAFE のクラス A 普通株式への転換

レガシーモビックス可換優先株式のクラス b 普通株式への転換

未払い合併関連取引費用 Chavant から想定

未払い Legacy Mobix の合併関連取引コスト

合併関連取引コストの支出

負債分類商品 :

利益負債の公正価値PIPE メイクホール責任の公正価値プライベートワラントの公正価値合併の純出資影響$F — 51カタログ表MOBIX LABS, INC.簡明合併財務諸表付記

66

( 未監査、千単位、株式および 1 株当たり金額を除く )

注記 4— 証券公共と個人持分証明書 金利は 4.5% 、契約期間は 2 年。当社は、この金額を購入対価額の一部として含めました。2023 年 12 月 21 日に Chavant との合併が完了した後、普通株式は偶発償還可能ではなくなり、当社は偶発償還可能普通株式の価額を 8,856 ドルで恒久資本に再分類し、損益を計上しました。

以下の表は、購入対価の合計額と、取得された有形および特定可能な無形資産およびその推定公正価値に基づいて想定された負債に対する暫定配分額をまとめており、無形資産の評価が確定しています。購入の考慮事項 :売り手への偶発償還可能普通株式発行$現金対価 ( 現在価額 )$配分 :

現金$売掛金在庫品その他流動資産財産と設備その他の資産

無形資産 — 顧客関係無形資産 — バックログ無形資産 — 商品名

 

グッドウィル
2023
売掛金

 

原料
2023

$

 

$

10.66

 

 

完成品

4.02

 

総在庫

 

 

50

%

 

 

50

%

$

 

 

3.9

%

 

 

3.9

%

$

 

 

注 7— 財産設備、ネット

 

 

 

財産と設備、純額は以下の各項目からなる

 

使用寿命を見込む(年)十二月三十一日

九月三十日設備と家具$$実験室装置賃借権改善耐用年数や残存賃貸期間が短いと予想されます

建設中の工事財産と設備、毛額減算:減価償却累計財産と設備、純額$$2023 年 12 月 31 日に終了した 3 ヶ月間の減価償却費は、それぞれ 113 ドルと 2023 ドルでした。

 

注 8 無形資産純
2023
無形資産の純額は以下のとおりです。

 

推定数
2023

使用寿命

 

(年)

10.17

 

 

2023年12月31日

6.18

 

2023年9月30日

 

 

49

%

 

 

49

%

毛収入

 

 

5.4

%

 

 

5.4

%

積算

 

 

償却

 

 

 

ネットワークがあります

 

毛収入

積算償却ネットワークがあります発達した技術$$$

$$$取引先関係商号

67

たまっている

$$

$$$$当社は、 2023 年 12 月 31 日に終了した 3 ヶ月間に、無形資産に関連する償却費用をそれぞれ 237 ドルと 211 ドル計上しました。ウェイト-平均して 2023 年 12 月 31 日時点の無形資産の残存寿命は、開発技術 6.1 年、顧客関係 14.7 年、商品名 2.0 年、バックログ 1.0 年です。

2023 年 12 月 31 日現在の会計年度別無形資産の償却費用の見積もりは以下のとおりです。9 月 30 日までの年。2024 年 ( 残り 9 ヶ月 )$その後総額$F — 55カタログ表MOBIX LABS, INC.簡明合併財務諸表付記( 未監査、千単位、株式および 1 株当たり金額を除く )

        注 9 — 善意

        以下の表は、 2023 年 12 月 31 日までの 3 ヶ月間におけるグッドウェルの残高の推移をまとめたものです。2022 年 12 月 31 日までの 3 ヶ月間、親善の計上額に変更はなかった。

        2023年9月30日の残高$EMI の買収

        2023年12月31日の残高

        $

        注記 10— 経費およびその他の経常負債

計算すべき費用および他の流動負債には以下の項目が含まれる十二月三十一日九月三十日報酬と福祉に計上すべきである$$令状の発行に対する責任

専門費用を計算する応算利息繰延収入未払いの合併関連取引コスト他にも費用とその他の流動負債総額を計算しなければならない$$注 11 — 負債債務は以下の部分から構成される十二月三十一日

九月三十日支払手形MOBIX LABS, INC.簡明合併財務諸表付記( 未監査、千単位、株式および 1 株当たり金額を除く )注 11 — 負債(続)

当社は投資家に引受権証を発行し、Legacy Mobix普通株を1株0.01ドルで約4,000株購入した。株式承認証は直ちに行使することができ,かつ1つある-年だ学期です。合併に関連して、発行されたすべての転換可能な手形は会社A類普通株の30,045株に変換され、手形の帳簿価値は206ドルであり、その利息は持分に記入され、収益や損失は確認されない。2023年12月31日現在、未返済の転換可能な手形はありません。注記 12— 公正価値測定不足のため,会社の現金,売掛金,売掛金の帳簿価値はその公正価値に近い-Termこれらの楽器の性質。当社は,債務の帳票価値の合計は,支払手形,7%の引受票と関連側,支払手形と関連側および変換可能手形がそれぞれの貸借対照表日から1年以内に満期または変換されるため,2023年12月31日および2023年9月30日の公正価値に近いと考えている.公正価値階層構造2023年12月31日現在、公正価値に応じて恒常的に計量された負債は以下のとおりである

レベル一

レベル 2

レベル 3総額割増負債

68

$

$

$

$

PIPE メイクホール責任私的令状その他の令状総額

$$

$$当社は収益負債を分類し、 PIPE を作る-全体だ レベル 3 金融商品としての債務、プライベート · ワラントその他のワラント、 SAFE は、使用された仮定と公正価値測定に対するこれらの仮定の重要性を策定するために必要な判断によるものです。2023 年 12 月 31 日または 2022 年 12 月 31 日までの 3 ヶ月間、公正価値階層のレベル間で金融商品の移転は行われませんでした。次の表は、レベル 3 の入力を使用して、公正価値で測定された金融商品の残高を繰り返し調整しています。割増価格責任パイプの全体化責任株式承認証

他にも株式承認証セイフティボックス2023 年 12 月 31 日までの 3 ヶ月間 :バランス、 2023 年 9 月 30 日$$$$

認識された債務合併におけるクラス A 普通株式への転換純利益 ( 損失 ) に含まれる公正価値の変動

バランス、2023年12月31日

$

$$$

69

セイフティボックス

2022 年 12 月 31 日までの 3 ヶ月間 :

バランス、 2022 年 9 月 30 日$SAFE の発行

純利益 ( 損失 ) に含まれる公正価値の変動

バランス、2022年12月31日$F—58カタログ表MOBIX LABS, INC.簡明合併財務諸表付記( 未監査、千単位、株式および 1 株当たり金額を除く )

注記 12— 公正価値測定

(続)

        割増負債

        当社は、収益の公正価値を推定します。

-出力

         ボラティリティ、予想期間、リスクなどの重要な仮定を利用したモンテカルロシミュレーションモデルを使用した負債-無料だ 収益条件を達成する確率を決定するレート。以下の表は、各日付における利益負債の公正価値の推定に使用された仮定をまとめたものです。

        12 月 21 日、( 閉館 )十二月三十一日

70

株価.株価

        $

$予想ボラティリティ無リスク金利契約条項8年だ8年だPIPE

        美化-全体

責任

当社は、ボラティリティ、予想期間、リスクなどの重要な仮定を利用したモンテカルロシミュレーションモデルを使用しています。

-無料だ

PIPE の公正価値を見積もるためにレート-全体だ 責任。以下の表は、 PIPE メイクの公正価値の推定に使用された仮定をまとめたものです。-全体だ 各日付の責任 :

12 月 21 日、

( 閉館 )

十二月三十一日

株価.株価$$

71

予想ボラティリティ

無リスク金利

契約条項

4 カ月4 カ月注 13 — リース当社は、オフィススペースの運営リースを締結しました。リースの残存期間は 6 ヶ月から 3.7 年の範囲で、 2027 年 8 月までの様々な日付で満了します。リースには残留価値保証や制限契約は含まれません。カリフォルニア州アーバインにある 19,436 平方フィートの本社をカバーするリース契約は、当社にさらに 5 年間リースを延長するオプションを提供します。-年だ

当時の市場レートで賃料を支払っていますリースには 400 ドルの保証金が必要であり、これは連結バランスシートの他の資産に計上されます。以下のリース費用は、連結営業利益計算書に含まれます。3 か月終了十二月三十一日リースコストを経営する$

$短期賃貸コスト総賃貸コスト$$2023 年 12 月 31 日に終了した 3 ヶ月間の営業リース負債の計量に含まれる金額に対する現金の支払額は、それぞれ 136 ドルと 132 ドルでした。2023 年 12 月 31 日現在、加重された-平均して

残りリース期間は 3.6 年であり、加重は -平均して

割引率は 15.6% 。当社はいかなる権利も取得しなかった。

72

— オフ

-使用する 2023 年 12 月 31 日に終了した 3 ヶ月間の新規営業またはファイナンスリース負債と引き換えに資産2023 年 12 月 31 日時点で未開始のリースは、当社に重要な追加的権利および義務を創設するものではありません。F — 59

カタログ表

MOBIX LABS, INC.    簡明合併財務諸表付記

( 未監査、千単位、株式および 1 株当たり金額を除く )注 13 — リース(続)

以下の表は、 2023 年 12 月 31 日時点の連結バランスシートに計上された営業リース負債との割引なしキャッシュ · フローの調整です。9 月 30 日までの年。2024 年 ( 残り 9 ヶ月 )閉店時には、業績条件を満たし、賞の授与はサービス条件のみの対象となります。その結果、当社は、必要なサービス期間におけるこれらの賞の価値を認識することが求められます。2023 年 12 月 31 日までの 3 ヶ月間において、当社は株式を認識しました。-ベース これらの RSU とワラントに関連する 10,858 ドルの補償費用 ( 漁獲を含む )-上だ 性能条件が満たされる前に終了したサービス期間の部分について。2023 年 12 月 31 日に終了した 3 ヶ月間の当社 RSU の活動の概要は以下のとおりです。職場.職場加重平均贈与日交易会単位あたりの価値2023 年 9 月 30 日現在$パフォーマンスベースの RSU$既得$キャンセルします

$2023年12月31日現在債務未返済$2022 年 12 月 31 日に終了した 3 ヶ月間の RSU は付与されていない。RSU に関連する未認識補償費用は、 2023 年 12 月 31 日現在 33,628 ドルであり、加重された-平均して 期間は 3.9 年です株式オプション本合併に関連して、すべてのレガシーモビックス株式オプションは、行使価格、譲渡条件その他の条件に変更されず、当社によって引き受けられ、同数の株式オプションに転換されました。2023 年 12 月 31 日までの 3 ヶ月間のストックオプション活動は以下のとおりです。オプション重みをつける—Aヴェラージ

行権価格    1株当たり加重平均残り契約書期限(年)

2023 年 9 月 30 日現在    $授与する$

73

鍛えられた

$期限が切れる$

2023年12月31日現在債務未返済

$2023年12月31日に行使できます$F — 63カタログ表

MOBIX LABS, INC.簡明合併財務諸表付記( 未監査、千単位、株式および 1 株当たり金額を除く )注 17 — 株式インセンティブプラン(続)株式オプションの授与条件は、当社の裁量により、株式オプションの行使のための「純株式決済」を許可しています。2023 年 12 月 31 日に終了した 3 ヶ月間に行使された株式オプションには、クラス A 普通株式 168,235 株の合計 390,440 株の購入オプションが含まれ、当社への現金収益はありません。

未認識株式-ベース 2023 年 12 月 31 日現在、ストックオプションに関連する報酬費用は合計 4,963 ドルであり、加重された-平均して 2.3 年の期間です2023 年 12 月 31 日時点の発行済株式オプションと行使可能な株式オプションの本質的価値の合計は、それぞれ 7,587 ドルと 7,587 ドルでした。2023 年 12 月 31 日と 2022 年 12 月 31 日までの 3 ヶ月間に行使されたオプションの本質的価値の総額は、それぞれ $1,639 と $0 でした。2023 年 12 月 31 日と 2022 年 12 月 31 日までの 3 ヶ月間に付与されたオプションの公正価値の合計は、それぞれ 903 ドルと 785 ドルでした。重み付け-平均して 2023 年 12 月 31 日に付与されたオプションの公正価値はそれぞれ 3.50 ドルと 3.60 ドルでした付与されたストックオプションの公正価値は、以下の仮定で推定されました。12 月 31 日までの 3 ヶ月間射程距離射程距離ローロー予想ボラティリティ期待配当収益率リスクフリー金利所期期間(年)連結営業決算および総合損益計算書には、株式が含まれます。

-ベース 補償費は以下の通り。3 か月終了十二月三十一日収入コスト$

$/研究 · 開発/販売、一般、行政株式に基づく報酬総支出$$注 18 1 株当たり純利益 ( 損失 )当社は、クラス A およびクラス b の普通株式の 1 株当たり純利益 ( 損失 ) を、 2 株を用いて算出します。-クラスだ 方法だ1 株当たり基本純利益 ( 損失 ) は、加重を使用して計算されます。

74

-平均して

期間の発行済株式数1 株当たり希釈純利益 ( 損失 ) は、加重を使用して計算されます。-平均して

株式数および期間の潜在的に希釈可能な有価証券の発行済みの影響。潜在希釈有価証券は、ストックオプション、ワラント、 RSU 、その他の偶発発行株式で構成されます。発行済株式オプション、ワラント、 RSU およびその他の偶発発行株式の希釈効果は、 ( a ) のより希釈したものを適用することにより、 1 株当たり希釈利益に反映されます。-クラスだ メソッドまたは ( b ) if-変換された 方法と財務株式法が適用されますクラス A 普通株式の希釈純損益の計算は、クラス b 普通株式の転換を想定していますが、クラス b 普通株式の希釈純損益は、これらの株式の転換を想定していません。当社が純損失を計上している期間中、 F — 64

カタログ表

MOBIX LABS, INC.    簡明合併財務諸表付記

( 未監査、千単位、株式および 1 株当たり金額を除く )

注 18 1 株当たり純利益 ( 損失 )    (続)重みをつける-平均して

1 株当たり希釈純損失の計算に使用される株式数は、純損失が存在する場合には、希釈証券の影響が反面であるため、計算には含まれないため、基本純損失と同じです。    -希釈剤

3 か月終了

        十二月三十一日A類

        クラスBごく普通である

75

在庫品

1株当たり基本純収益(損失):

        分子:純収益分配

        $$$分母:加重平均流通株1株当たりの基本純収益$$

        $1株当たりの純利益(損失):分子:純収益分配$$$クラス b 普通株式からクラス A 普通株式への転換による純利益の再配分純利益の再配分純収益分配分母:転換優先株式 ( 転換時ベース )普通株式引受証転換可能な手形

        F — 65カタログ表

MOBIX LABS, INC.

        簡明合併財務諸表付記( 未監査、千単位、株式および 1 株当たり金額を除く )

注 19 — 濃度    2023 年 12 月 31 日までの 3 ヶ月間、 2 社のお客様が当社の収益の 67% を占めました。2022 年 12 月 31 日までの 3 ヶ月間、 1 社のお客様が売上高の 86% を占めています。他の顧客は、それぞれの期間の収益の 10% を超えませんでした。2023 年 12 月 31 日現在、 1 社のお客様の未払金残高は、当社の売掛金総額の 17% を占めています。2023 年 9 月 30 日現在、 2 社のお客様の未払金残高は、当社売掛金総額の 97% を占めています。注 20 — 地理情報地域別収益船舶による地域別売上高-行くぞ

         場所は以下の通りです:

        3 か月終了

        十二月三十一日

76

アメリカです

        $$株式会社エミソリューションズ貸借対照表6月30日まで

        資産

        流動資産:

現金

$

$

売掛金

貸付債権 — 株主前払い費用流動資産総額財産·工場·設備·純価値

経営的リース使用権資産

その他の資産    総資産$$負債と株主権益流動負債:売掛金

$$発生経費信用限度額貸付金 — 関連当事者

77

賃貸負債を経営し、流動

流動負債総額コミットメントと不測の事態 ( 注 9 )株主権益:

2023 年 6 月 30 日、 2022 年 6 月 30 日現在発行済普通株式 1,000 万株、発行済発行済普通株式 1,000 株    留保利益株主権益総額総負債と株主権益$$付記はこれらの財務諸表の不可分の一部だ。F—70

カタログ表

株式会社エミソリューションズ

運営説明書

2013年6月30日までの年間

純収入    $$販売原価総利益運営費用:販売、一般、行政減価償却

総運営費    営業損失

その他の収入:    その他の純収入

78

従業員留保税控除

その他の収入合計,純額

所得税未払いの収入

所得税支給

純収益(赤字)$$付記はこれらの財務諸表の不可分の一部だ。F—71

カタログ表

株式会社エミソリューションズ

株主持分説明書

普通株保持収益.収益合計する株主の株式会社株価

金額

バランス、2021年6月30日

$$$

79

純損失

バランス、2022年6月30日

純収入

バランス、2023年6月30日

$

$$付記はこれらの財務諸表の不可分の一部だ。

80

F — 72

カタログ表

株式会社エミソリューションズ

現金フロー表

2013年6月30日までの年間

 

経営活動:

 

純収益(赤字)

$

       

$

 

60

 

純収益(損失)と経営活動提供の現金純額を調整する:

減価償却

 

57

 

株式有価証券の販売実績利益

株式証券の未実現利益の変動

 

69

 

その他の非現金手数料、ネット

営業資産 · 負債の変動

       

売掛金、純

 

68

 

前払い費用と他の流動資産

売掛金

 

75

 

発生経費

経営活動提供の現金純額

 

53

 

投資活動:

株式証券を売却して得た収益

 

70

 

財産と設備を購入する

投資活動提供の現金純額

 

75

 

融資活動:

関係者が借金をする

 

65

 

株主からの支払

信用額の下での純借入 ( 支払 )    融資活動が提供する現金純額

現金純増(マイナス)    現金、年明け

年末現金    $

81

$

補足キャッシュフロー開示 :利子を支払う現金

$    $所得税の現金を納める$

$    付記はこれらの財務諸表の不可分の一部だ。F — 73カタログ表株式会社エミソリューションズ財務諸表付記

2023 年 6 月 30 日および 2022 年    付記1--業務の性質と最近の発展EMI Solutions,Inc.は、カリフォルニア州に本社を置き、軍事および航空宇宙サプライチェーンおよび様々な商業アプリケーションに電磁干渉(“EMIソリューション”)フィルタリング製品を提供する大手小型企業メーカーである。同社の製品には、EMIソリューションフィルタモジュール、フィルタコネクタ、フレキシブルフィルタプラグイン、給電が含まれています-直通だフィルターとケーブルアセンブリです。同社はカリフォルニア州のオーウェンに本社を置いている。Mobix Labs,Inc.と統合する.2022年9月、当社はMobix Labs,Inc.(“Mobix”)と合意を締結し、この合意により、MobixはEMI Solutionsのすべての発行済みおよび発行済み普通株を買収する。買収コストは964,912株を予定しているMobix普通株式と現金2200,000ドルです。対価格の現金部分では、155,000ドルは取引完了時に支払い、残りの部分はMobixの前にChavant Capital Acquisition Corp.と統合された特定の日または20日に支払うことを発表しますASCテーマ:321投資-株式証券当該等の基準は、権益投資(権益会計方法による入金又は被投資者の合併を招く権益投資を除く)を貸借対照表に権益証券として単独で列記し、公正価値に基づいて計量し、公正価値変動を純収益で確認することを要求する。

当社は2022年6月30日までに株式証券へのすべての投資を売却し、2023年6月30日、2023年6月30日および2022年6月30日に、当社は持分証券を保有していない。2023年6月30日と2022年6月30日までの2年間で、株式証券の売却済み収益はそれぞれ0ドルと21,658ドルであり、営業報告書の他の収入(費用)に計上されている。    所得税当社は米国会計基準第740号のテーマに基づいて所得税を計算した所得税

(ASC-740)繰延税金資産および負債は、既存の資産および負債の財務諸表の帳簿金額とそのそれぞれの税務ベースとの間の差によって生じる将来の税務結果として確認される貸借対照法を使用する。税法変更が繰延税項資産や負債に及ぼす影響は新法律公布期間中の経営結果で確認された。繰延税金資産が現金化できない可能性が高い場合、当社は必要に応じて繰延税金資産の帳簿金額を減らすために推定値を設定する。当社が繰延税金資産を実現する能力を評価する際には、当社は歴史的経営業績、持続的な税務計画、および1つの管轄区域の将来の課税所得額の予測を含むすべての利用可能なプラスと負の証拠を考慮する    -押すんだ

-司法管轄権    基礎です。過去の損失水準に基づき、当社は繰延税項目の純資産をより顕在化する可能性のある金額に減らすための評価を確立している。

82

当社が税務頭寸の負債を確定しないことを確認した根拠は

-手順

識別と測定の過程について。当社は、現地税務機関が税務立場の技術的利点に基づいて審査を行った後にのみ、税務立場を維持することが可能となり、税務優遇を確認することができます。そして、当社は、最終的に関連会社と和解した際に実現する可能性が50%以上の最大利益を基準に、財務諸表から当該等頭寸から確認した税収割引を計測します

F—76

カタログ表株式会社エミソリューションズ財務諸表付記2023 年 6 月 30 日および 2022 年付記2--重大会計政策

-Term

これらの楽器の成熟度。

最近採用された会計公告

2016 年 2 月、 FASb は ASU 2016 を発行した。

リース事業 (トピック 842) (「 ASU 2016 」)ASU 2016 にいくつかのアップデート、修正、技術的改善を発表しました。リース取引の会計に関するガイダンスを提供します基準は、賃借人が権利とともにリース債務を認識することを要求しています。— オフ-使用する.”

1 年以上の期間を持つすべてのリースの資産賃借人は、賃借債務及び関連権利を認識しないために、原資産の種類別に会計方針を選択することが認められます。

— オフ

83

-使用する

また、割引率、リース期間、リースから生じるキャッシュフローの金額、時期、不確実性に関するリース取極についての追加開示も求められています。このガイダンスは、修正された遡及法により、 2022 年 7 月 1 日付で施行されました。2022 年 7 月 1 日をもって、当社は

— オフ-3-使用する

バランスシート上の資産と関連するリース負債 169,380 ドルです注記 6— リースを参照。

        F—77

        カタログ表

        株式会社エミソリューションズ$$

        自動車

        賃借権改善

        財産と設備、毛額

        減算:減価償却累計

        財産と設備、純額

        $$2023 年 6 月 30 日期と 2022 年 6 月 30 日期を末日とする年度の資産 · 設備関連減価償却費は、それぞれ 19,985 ドルと 15,941 ドルでした。注記 4— 発生経費計算すべき費用には以下が含まれている

六月三十日

未払い給与と有給休暇

$

        $

        クレジットカード

        発生経費$$

        以下のリース費用は、 2023 年 6 月 30 日期営業計算書に含まれています。

84

リースコストを経営する

        $短期賃貸コスト総賃貸コスト$

        2023 年 6 月 30 日現在における ROU 資産および営業リース負債に関する情報

レンタル負債の金額を計上するために支払った現金

$

加重平均リース期間 ( 年間 )

加重平均割引率

        当社は、 2023 年 6 月 30 日に終了した年度において、新規営業 · ファイナンス · リース債務と引き換えに ROU 資産を取得していません。

        以下の表は、 2023 年 6 月 30 日現在のバランスシートに計上された営業リース負債との割引なしキャッシュ · フローの調整です。

        最低賃貸支払総額

        $

        計上された利息を差し引く

        将来の最低レンタル支払いの現在価値

        リース中の経常債務の減少

長期リース債務

$

F — 79カタログ表株式会社エミソリューションズ財務諸表付記

2023 年 6 月 30 日および 2022 年

注記 6— リース

85

( 続きを読む )

比較期間の補足情報

2023 年 6 月 30 日に終了した年度のリース費用は 114,600 ドルでした。非営業リースの最低リース支払額—cancelable.

2023 年 6 月 30 日時点での 1 年を超える期間は以下の通りです。

6 月 30 日までの年

$

総額

$

86

注記 7— 関連当事者の取引

ビルリース

当社は、当社の執行役員を務める株主が所有 · 支配する Alton Properties LLC から本社をリースしています。注記 6— リースを参照。

貸付債権 — 関連当事者当社は、株主が所有する会社に対して支払うべきローンを有しており、そこからカリフォルニア州アーバインの主要なオフィスを賃貸しています。本契約では、当社に対して最大 20 万ドルまでの無担保融資を行い、未払い元本に対する利子は年率 5.0% で毎月支払遅滞となります。2023 年 6 月 30 日、 2022 年 6 月 30 日時点で、ローンの負債額はそれぞれ 82,890 ドルと 65,000 ドルでした。貸付債権 — 株主当社は、主要株主および最高経営責任者に融資を行っています。2023 年 6 月 30 日、 2022 年 6 月 30 日時点で、融資の債権額はそれぞれ 55,577 ドル、 55,577 ドルでした。

注記 8— 所得税

        所得税の支出には以下の内容が含まれる6 月 30 日終了。

        現在:連邦制

        $$

状態.状態総電流延期:

連邦制

状態.状態

集計を延期する

所得税支給

 

$

 

$
所得税の引当額は、米国連邦法定税率の 21% を当会社の所得税引前損失に適用して計算された金額とは、以下のように異なります。

 

6 月 30 日終了。
アメリカ合衆国連邦法定税率で計算される所得税

 

$
$
連邦福祉を差し引いた州税
(1)

 

ERTC の
他にも
評価免除額を変更する
(2)

 

所得税支給
$
(3)

 

$
F — 80

カタログ表

 

2023

 

390,000

 

 

 

 

13,050

 

403,050

株式会社エミソリューションズ

 

2022

 

390,000

 

 

0

 

 

17,400

 

407,400

財務諸表付記

 

2023

 

360,000

 

 

 

 

11,250

 

371,250

2023 年 6 月 30 日および 2022 年

 

2022

 

360,000

 

 

0

 

 

15,000

 

375,000

注記 8— 所得税(4)

 

2023

 

192,000

 

 

 

769

 

 

192,769

( 続きを読む )

 

2022

 

63,000

 

 

 

93,954

 

33,300

 

190,254

____________

(1)      繰延税金資産の純額は以下のとおりです。六月三十日繰延税金資産:現金$

87

$

(2)      売掛金貸付債権 — 株主流動資産総額財産·工場·設備·純価値経営的リース使用権資産

(3)      その他の資産総資産$

(4)      $

負債と株主権益

流動負債:

売掛金

$$発生経費 貸付金 — 関連当事者

賃貸負債を経営し、流動

流動負債総額コミットメントと不測の事態 ( 注 9 )株主権益: 2023 年 9 月 30 日および 2023 年 6 月 30 日時点で発行済普通株式 1,000,000 株、発行済発行済株式 1,000 株

留保利益

株主権益総額

総負債と株主権益

$

$

88

付記はこのような簡明な財務諸表の構成要素である。

F — 83

カタログ表株式会社エミソリューションズ運営簡明報告書(未監査)9 月 30 日までの 3 ヶ月間純収入$$販売原価. 総利益運営費用:販売、一般、行政減価償却総運営費所得税未払いの収入所得税支給

純収益(赤字)

$$

付記はこのような簡明な財務諸表の構成要素である。F — 84 カタログ表 株式会社エミソリューションズ

株主資本の概要説明書

(未監査)普通株保持収益.収益総額株主の株式会社株価

金額バランス、2022年6月30日 $ $

89

$

純損失

バランス、 2022 年 9 月 30 日$$$バランス、2023年6月30日$

$$ 純損失 バランス、 2023 年 9 月 30 日 $

$

$付記はこのような簡明な財務諸表の構成要素である。F — 85

カタログ表株式会社エミソリューションズ

現金フロー表の簡明表

 

(未監査)

9 月 30 日までの 3 ヶ月間

 

経営活動:
純収益(赤字)

 

$
$
純収益(損失)と経営活動提供の現金純額を調整する:
減価償却
その他の非現金手数料、ネット
営業資産 · 負債の変動
(#)

 

売掛金、純
前払い費用と他の流動資産
売掛金
発生経費
経営活動提供の現金純額
投資活動:
(#)

 

財産と設備を購入する
投資活動に使用された純現金
融資活動:

 

関係者が借金をする
融資活動が提供する現金純額
現金純増(マイナス)

期初の現金

 

期末現金

 

205,882

$(1)

   

 

 

$

0.01

 

8/11/2030

   

補足キャッシュフロー開示 :

 

117,647

利子を支払う現金(2)

   

 

 

$

0.01

 

8/11/2030

   

$

   

 

   

 

 

 

     

所得税の現金を納める

 

$

 

205,882

$(1)

   

 

 

— オフ

0.01

 

8/11/2030

   

-使用する

 

117,647

また、割引率、リース期間、リースから生じるキャッシュフローの金額、時期、不確実性に関するリース取極についての追加開示も求められています。このガイダンスは、修正された遡及法により、 2022 年 7 月 1 日付で施行されました。2022 年 7 月 1 日をもって、当社は(2)

   

 

 

— オフ

0.01

 

8/11/2030

   

-使用する

   

 

   

 

 

 

     

資産と関連するリース負債 169,380 ドルを集約バランスシートに計上しました注記 6— リースを参照。

 

注釈 3

 

10,000

プロパティと設備(3)

   

 

 

財産と設備、純額は:

6.84

 

4/4/2032

   

九月三十日

 

8,889

 

 

17,778

六月三十日(4)

 

機械と設備

6.84

 

4/4/2032

   

$

   

 

 

183

$(5)

 

自動車

6.84

 

4/4/2032

____________

賃借権改善

(1)      財産と設備、毛額 減算:減価償却累計財産と設備、純額$

(2)      $ 2023 年 9 月 30 日と 2022 年 9 月 30 日に終了した 3 ヶ月間の資産 · 設備関連減価償却費は、それぞれ 5,60 4 ドルと 3,972 ドルでした。F — 89カタログ表

(3)      株式会社エミソリューションズ 簡明財務諸表付記(未監査)注記 4— 発生経費

90

計算すべき費用には以下が含まれている

(4)      2023年9月30日 六月三十日未払い給与と有給休暇$$所得税に対処する発生経費$

(5)      $ 注 5 — 信用枠

当社は、ウェルズ · ファーゴ銀行と最大 10 万ドルまでの回転借入を提供する信用契約を結んでいます。利息は、銀行のプライム金利 + 175 ベーシスポイント ( 2023 年 9 月 30 日および 2023 年 6 月 30 日時点で 9.0% ) に基づく変動金利で毎月支払われます。クレジットラインはオンデマンドで支払われ、毎年更新の対象となります。2023 年 9 月 30 日または 2023 年 6 月 30 日時点で、クレジットラインの下での借入残高はなく、クレジットラインの下での利用可能な借入残高は 2023 年 9 月 30 日または 2023 年 6 月 30 日時点で 10 万ドルでした。9 月 30 日までの 3 ヶ月間。

リースコストを経営する

$

短期賃貸コスト総賃貸コスト$

2023 年 9 月 30 日現在の ROU 資産および営業リース負債に関する情報 :レンタル負債の金額を計上するために支払った現金$ 加重平均リース期間 ( 年間 )

加重平均割引率

当社は、 2023 年 9 月 30 日に終了した 3 ヶ月間において、新規営業 · ファイナンス · リース債務と引き換えに ROU 資産を取得しませんでした。

以下の表は、 2023 年 9 月 30 日時点の縮約バランスシートに計上された営業リース負債との割引なしキャッシュフローの調整です。6 月 30 日までの年数2024 年 ( 残る 3 ヶ月 )

$最低賃貸支払総額計上された利息を差し引く 将来の最低レンタル支払いの現在価値

91

リース中の経常債務の減少

長期リース債務

$

比較期間の補足情報

2022 年 9 月 30 日に終了した 3 ヶ月間のリース費用は 28,800 ドルでした。非営業リースの最低リース支払額

—cancelable

2023 年 6 月 30 日時点での 1 年を超える期間は以下の通りです。

6 月 30 日までの年

$

総額$注記 7— 関連当事者の取引ビルリース当社は、当社の執行役員を務める株主が所有 · 支配する Alton Properties LLC から本社をリースしています。注記 6— リースを参照。

貸付債権 — 関連当事者

当社は Alton Properties LLC に支払うべきローンがあります。この契約は、随時修正されており、当社に対して最大 40 万ドルまでの無担保融資を規定しており、未払い元本額に年率 6.5% の利子が支払われ、月間延滞で支払われます。2023 年 9 月 30 日と 2023 年 6 月 30 日の時点で、ローンの負債額はそれぞれ 205,484 ドルと 82,890 ドルでした。F — 91カタログ表

株式会社エミソリューションズ

簡明財務諸表付記

(未監査)

The number of shares available for issuance under the 2023 Equity Incentive Plan will be increased on the first day of each fiscal year beginning with the 2024 fiscal year through and including the first day of the 2033 fiscal year, in each case, in an amount equal to the lesser of (a) 5% of the total number of shares of Class A Common Stock that are issued and outstanding on the first day of the applicable fiscal year, and (b) such smaller number of shares determined by our Board.

92

Table of Contents

2023 Employee Stock Purchase Plan

Set forth below is a summary of the material features of the 2023 Employee Stock Purchase Plan.

Purpose

The 2023 Employee Stock Purchase Plan provides a means by which eligible employees and/or eligible service providers of either us or our affiliate may be given an opportunity to purchase shares of Class A Common Stock. The 2023 Employee Stock Purchase Plan permits us to grant a series of purchase rights to eligible employees and/or eligible service providers. By means of the 2023 Employee Stock Purchase Plan, we will seek to retain and assist our affiliates in retaining the services of such eligible employees and eligible service providers, to secure and retain the services of new eligible employees and eligible service providers and to provide incentives for such persons to exert maximum efforts for our success and that of our affiliates.

Stock Subject to Employee Stock Purchase Plan

Subject to adjustments as provided in the 2023 Employee Stock Purchase Plan, the maximum number of shares of Class A Common Stock that may be issued under the 2023 Employee Stock Purchase Plan will be equal to 858,935, plus the number of shares of Class A Common Stock that are automatically added on the first day of each fiscal year beginning with the 2023 fiscal year through and including the first day of the 2032 fiscal year, in each case, in an amount equal to 1% of the total number of shares of Class A Common Stock issued and outstanding on the first day of applicable fiscal year, unless the Board determines that there will be no increase in the share reserve or that the increase in the share reserve for the applicable fiscal year will be a lesser number of shares of Class A Common Stock than would otherwise occur. If any purchase right granted under the 2023 Employee Stock Purchase Plan terminates without having been exercised in full, the shares of Class A Common Stock not purchased under such purchase right will again become available for issuance under the 2023 Employee Stock Purchase Plan.

Benefits and Perquisites

We provide benefits to our named executive officers on the same basis as provided to all of our employees, including medical, dental, vision, life and AD&D, and short- and long-term disability insurance, vacation and paid holidays. The named executive officers are also eligible to participate in our 401(k) plan.

Director Compensation

In 2021, we entered into board of directors agreements with our non-employee directors, including James Peterson, David Aldrich, Kurt Busch, William Carpou and Frederick Goerner. Under these agreements, we agreed to issue to each director an option to purchase 20,000 shares of Class A Common Stock. The option is subject to a one-year vesting schedule, with 8,000 shares vesting immediately, and the remaining 12,000 shares vesting at the rate of 1,000 shares per month over the 12 consecutive months thereafter, subject to the holder’s continuous service through each vesting date. We also agreed to reimburse the director for any reasonable costs and expenses incurred in connection with the director’s services requested by us and performed by the director. Each agreement will automatically renew on the date of director’s reelection unless the Board determines not to renew the agreement, or until a director’s earlier resignation, removal or death.

Historically, we issued options on an annual basis for each of our non-employee directors. Our non-employee directors have not received any cash compensation for their services as directors and have instead, from time to time, been compensated with awards of options or RSUs in amounts determined by our Board. During the fiscal year ended September 30, 2023, none of the members of the Board received any compensation for their service as a director.

In connection with the Closing, we amended the Board agreement with each of Mr. Peterson and Mr. Goerner. The amendment provides that the director will be granted, on the first, second and third anniversaries of December 21, 2023, RSUs with respect to 166,666 shares of Class A Common Stock, which will vest on the first anniversary of the applicable grant date, subject to his continuous service to Mobix Labs through the applicable grant dates and vesting dates. The RSUs will become fully vested in the event of a change of control, or if the director’s service is terminated either without cause or by him for Good Reason (as defined in the 2022 Plan).

93

Table of Contents

On January 22, 2024, the Board approved non-employee director compensation that is designed to retain competent and experienced persons to serve as members of the Board. Non-employee directors will be entitled to receive an annual cash retainer, which will be payable quarterly and pro-rated for partial quarters, of $200,000 and reimbursement for expenses incurred for attending Board meetings. Non-employee Board members will also be entitled to receive awards under the 2023 Equity Incentive Plan annually and upon their initial appointment to the Board as follows:

        A one-time grant of 20,000 RSUs to the current non-employee directors;

        Annual awards of 20,000 RSUs at the next Board meeting occurring after December 21, 2024; and

        Upon initial election or appointment to the Board, a pro-rated amount of 20,000 RSUs for the partial year.

These RSUs will vest monthly over a period of one year, subject to the director’s continuous service, and will not be delivered until such time as determined by the Board.

In addition, the Board approved, subject to approval of our stockholders, the grant of RSUs to the following non-employee directors who were influential in the public listing of our shares on Nasdaq:

        James Peterson 1,050,000 RSUs

        Frederick Goerner 1,050,000 RSUs

        David Aldrich 50,000 RSUs

        Kurt Busch 50,000 RSUs

        William Carpou 50,000 RSUs

94

Table of Contents

DESCRIPTION OF SECURITIES

The following summary of the material terms of our securities is not intended to be a complete summary of the rights and preferences of such securities. The full text of our Charter and amendment to the Charter, which together are referred to as the Charter, and Bylaws is included as Exhibit 3.1, Exhibit 3.2, and Exhibit 3.3 respectively, to the registration statement of which this prospectus forms a part and is incorporated herein by reference. We urge you to read our Charter and Bylaws in their entirety for a complete description of the rights and preferences of our securities.

Authorized and Outstanding Stock

Our Charter authorizes three hundred million (300,000,000) shares, consisting of three (3) classes: (i) two-hundred and eighty-five million (285,000,000) shares of Class A Common Stock, $0.00001 par value per share, (ii) five million (5,000,000) shares of Class B Common Stock, $0.00001 par value per share, and (iii) ten million (10,000,000) shares of Preferred Stock, $0.00001 par value per share.

As of April 30, 2024, there were 24,609,287 shares of Class A Common Stock outstanding, 2,254,901 shares of Class B Common Stock outstanding and no shares of Preferred Stock outstanding.

Voting Power

Holders of Class A Common Stock and holders of Class B Common Stock vote together as a single class on all matters submitted to a vote of the stockholders except as otherwise required by applicable law or the rules or regulations of any stock exchange applicable to Mobix Labs or by or pursuant to the Charter. Holders of Class A Common Stock are entitled to one (1) vote for each share of Class A Common Stock held of record by such holder on all matters to be voted on by stockholders except as otherwise required by applicable law or the rules or regulations of any stock exchange applicable to Mobix Labs or by or pursuant to the Charter. Holders of Class B Common Stock are entitled to ten (10) votes for each share of Class B Common Stock held of record by such holder on all matters to be voted on by stockholders except as otherwise required by applicable law or the rules or regulations of any stock exchange applicable to Mobix Labs or by or pursuant to the Charter.

Dividends and Distribution Rights

Subject to applicable law and the rights, if any, of any holders of any outstanding series of Preferred Stock, holders of Common Stock are entitled to receive dividends or distributions when, as and if declared by the Board in its discretion, payable either in cash, in property or in shares of capital stock. Generally, the holders of Common Stock share in such dividends or distributions ratably in proportion to the number of shares held by them; except that if a dividend or distribution is proposed to be declared and paid or set apart for payment to the holders of Class A Common Stock in shares of Class A Common Stock or rights to acquire shares of Class A Common Stock or to the holders of Class B Common Stock shares of Class B Common Stock or rights to acquire Class B Common Stock, a dividend or distribution of an equal number of shares of Class B Common Stock or rights to acquires Class B Common Stock shall be declared and paid or set apart for payment to the holders of Class B Common Stock or a dividend or distribution of an equal number of shares of Class A Common Stock or rights to acquire shares of Class A Common Stock shall be declared and paid or set apart for payment to the holders of Class A Common Stock, respectively.

Liquidation, Dissolution and Winding Up

Subject to applicable law and the rights, if any, of any holders of any outstanding series of Preferred Stock, in the event of any liquidation, dissolution or winding up, the holders of outstanding shares of Common Stock are entitled to receive pro rata Mobix Labs’ remaining assets available for distribution, ratably in proportion to the number of shares of Common Stock held by them.

Conversion

Each outstanding share of Class B Common Stock may, at the option of the holder thereof at any time upon written notice to Mobix Labs, be converted into one (1) fully-paid and non-assessable share of Class A Common Stock. Each outstanding share of Class B Common Stock will be automatically, without further action by the holder

95

Table of Contents

thereof, converted into one (1) fully-paid and non-assessable share of Class A Common Stock upon the transfer of such share of Class B Common Stock other than to a “permitted transferee” or (b) at 5:00 p.m. New York City time on the first trading day (on the primary stock exchange on which Mobix Labs shares are then listed) after the seventh anniversary date of the Closing Date. “Permitted Transferees” for this purpose means (1) the other holders of Class B Common Stock immediately following the Closing, (2) their immediate family members, (3) entities controlled directly or indirectly by them or their immediate family members, and (4) individual retirement accounts for their exclusive benefit or the benefit of their immediate family members or any trust forming part of the a stock bonus, pension or profit-sharing plan for the exclusive benefit of the employer’s employees or their beneficiaries under Section 401 of the Code in which they or their immediate family members are participants, subject to them or their immediate family members having sole decision making authority as to the Class B Common Stock in such account or trust, including as to the voting of such Class B Common Stock.

Preemptive or Other Rights

Holders of Common Stock will not be entitled to preemptive rights, and Common Stock is not subject to redemption or sinking fund provisions.

Election of Directors

The Charter and the Bylaws provide, except for those directors, if any, elected by the holders of any series of Preferred Stock then outstanding pursuant to the Charter, establish a classified board of directors that is divided into three (3) classes designated as Class I, Class II and Class III, as nearly equal in number as possible, with staggered three-year terms and with each class containing (for so long as there are three Class B Directors then in office) not more than one Class B Director. Only the directors in one class are elected at each annual meeting of Mobix Labs’ stockholders, with the directors in the other classes continuing for the remainder of their respective three-year terms. For so long as any shares of Class B Common Stock remain outstanding, the holders of a majority of the voting power of the shares of Class B Common Stock then outstanding voting as a separate class are entitled to (i) elect three Class B Directors, (ii) remove from office any Class B Director, and (iii) fill any vacancy caused by the death, resignation, disqualification, removal or other cause of any Class B Director.

Mobix Labs’ stockholders will not have the ability to cumulate votes for the election of directors. The Bylaws provide that, other than with respect to Class B Directors or the directors elected by any series of Preferred Stock then outstanding pursuant to the Charter, at all meetings of stockholders held for the election of directors at which a quorum is present, a majority of the votes cast will be sufficient to elect directors; provided, however, that where one or more stockholders have (a) nominated one or more individuals to the Board in compliance with the Bylaws, and such nominees for election exceeds the number of open seats, and (b) not withdrawn such nomination on or prior to the tenth (10th) day preceding the date on which Mobix Labs first gives notice to stockholders of such meeting of stockholders for the election of directors, a plurality of the votes cast will be sufficient to elect.

Preferred Stock

The Charter expressly authorizes the Board to provide for one or more series of Preferred Stock and pursuant to which the Board is authorized to establish the number of shares to be included in each such series, to fix the designation, powers (including voting powers), preferences and relative, participating, optional or other rights (and the qualifications, limitations or restrictions thereof) of the shares of each such series, in each case without further vote or action by the stockholders. The Charter provides that the number of authorized shares of Preferred Stock may be increased or decreased (but not below the number of shares thereof then outstanding) by the affirmative vote of the holders of a majority of the voting power of the then outstanding shares of capital stock entitled to vote, without the separate vote of the holders of outstanding shares of Preferred Stock voting as a single class. The Charter provides that except as may otherwise be provided by applicable law or the rules or regulations of any stock exchange applicable to Mobix Labs or by or pursuant to the provisions of the Charter, no holder of any series of Preferred Stock is entitled to any voting powers. The Board is able to, without stockholder approval, create and issue series of Preferred Stock with voting and other rights that could adversely affect the voting power and other rights of the holders of the Common Stock and could have anti-takeover effects. The ability of the Board to issue Preferred Stock, while providing flexibility in connection with possible acquisitions and other corporate purposes, could, among other things, have the effect of delaying, deferring or preventing a change of control of Mobix Labs or the removal of existing management.

96

Table of Contents

As of the date of this prospectus, there is no Preferred Stock outstanding.

Warrants

As of April 30, 2024 there were 6,000,000 Public Warrants and 3,000,000 Private Placement Warrants outstanding.

Public Warrants

Each whole Public Warrant entitles the registered holder to purchase one (1) share of Class A Common Stock at a price of $5.79 per share, subject to adjustment as discussed below, at any time commencing January 20, 2024, provided that a registration statement under the Securities Act covering shares of Class A Common Stock issuable upon exercise of the Public Warrants is then effective and a current prospectus relating thereto is available (or holders are permitted to exercise their Public Warrants on a cashless basis under the circumstances specified in the Warrant Agreement) and such shares are registered, qualified or exempt from registration under the securities, or blue sky, laws of the state of residence of the holder. The Public Warrants will expire on December 21, 2028, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation.

We will not be obligated to deliver any shares of Class A Common Stock pursuant to the exercise of a Public 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 Public Warrants is then effective and a prospectus relating thereto is current, subject to us satisfying its obligations described below with respect to registration. No Public Warrant will be exercisable and we will not be obligated to issue shares of Class A Common Stock upon exercise of a Public Warrant unless the shares of Class A Common Stock issuable upon such warrant exercise has been registered, qualified or deemed to be exempt from registration or qualification under the securities laws of the state of residence of the registered holder of the Public Warrants. In the event that the conditions in the two immediately preceding sentences are not satisfied with respect to a Public Warrant, the holder of such warrant will not be entitled to exercise such warrant and such warrant may have no value and expire worthless, in which case the purchaser of a Unit containing such Public Warrants will have paid the full purchase price for the Unit solely for the shares of Class A Common Stock underlying such Unit. In no event will we be required to net cash settle any Public Warrant.

We registered the shares of Class A Common Stock issuable upon exercise of the Public Warrants in the registration statement relating to the Merger. However, because the Public Warrants will be exercisable until their expiration date of December 21, 2028, in order to comply with the requirements of Section 10(a)(3) of the Securities Act following the consummation of an initial business combination, we will use our best efforts to file with the SEC a registration statement registering, under the Securities Act, the issuance of the shares of Class A Common Stock issuable upon exercise of the Public Warrants. We will use our best efforts to cause the same to become effective and to maintain the effectiveness of such registration statement, and a current prospectus relating thereto, until the expiration of the Public Warrants in accordance with the provisions of the Warrant Agreement. If any such registration statement has not been declared effective by the 60th business day following the closing of the Merger, holders of the Public Warrants will have the right, during the period beginning on the 61st business day after the Closing and ending upon such registration statement being declared effective by the SEC, and during any other period when we fail to have maintained an effective registration statement covering the shares of Class A Common Stock issuable upon exercise of the Public Warrants, to exercise such warrants on a “cashless basis,” by exchanging the Public Warrants (in accordance with Section 3(a)(9) of the Securities Act (or any successor rule) or another exemption). Notwithstanding the above, if the shares of Class A Common Stock are at the time of any exercise of a Public Warrant not listed on a national securities exchange such that it satisfies the definition of a “covered security” under Section 18(b)(1) of the Securities Act (or any successor rule), we may, at our option, require holders of Public Warrants who exercise their Public Warrants to exercise such Public Warrants on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act (or any successor rule) and (i) in the event we so elect, we will not be required to file or maintain in effect a registration statement for the registration, under the Securities Act, of the shares of Class A Common Stock issuable upon exercise of the Public Warrants or (ii) if we do not so elect, we agree to use our best efforts to register or qualify for sale the shares of Class A Common Stock issuable upon exercise of the Public Warrants under the applicable blue sky laws of the state of residence of the exercising Public Warrant holder to the extent an exemption is not available.

97

Table of Contents

Redemption of Public Warrants for Cash

We may redeem the Public Warrants in whole and not in part;

        at a price of $0.01 per warrant;

        at any time after the Public Warrants become exercisable;

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

        if, and only if, the reported last sale price of the shares of Class A Common Stock equals or exceeds $9.06 per share (as adjusted for share subdivisions, share capitalizations, reorganizations, recapitalizations and the like and for certain issuances of shares of Class A Common Stock and equity-linked securities for capital raising purposes in connection with the closing of our initial business combination), for any 20 trading days within a 30-day trading period commencing after the Public Warrants become exercisable and ending on the third business day prior to the notice of redemption to warrant holders; and

        if, and only if, there is a current registration statement in effect with respect to the shares of Class A Common Stock underlying such Public Warrants at the time of redemption and for the entire 30-day trading period referred to above and continuing each day thereafter until the date of redemption, except if the Public Warrants may be exercised on a cashless basis and such cashless exercise is exempt from registration under the Securities Act.

We have established the penultimate item of the redemption criterion discussed above to prevent a redemption call unless there is at the time of the call a significant premium to the Public Warrant exercise price. If the foregoing conditions are satisfied and we issue a notice of redemption of the Public Warrants, each Public Warrant holder will be entitled to exercise his, her or its Public Warrant prior to the scheduled redemption date. Any such exercise would not be done on a “cashless” basis and would require the exercising warrant holder to pay the exercise price for each Public Warrant being exercised. However, the price of the Ordinary Share may fall below the $9.06 redemption trigger price (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Public Warrant as described under the heading “— Anti-dilution Adjustments” below) as well as the $9.06 (for whole shares) warrant exercise price after the redemption notice is issued. As of the date of this prospectus, the trading price of the shares of Class A Common Stock on Nasdaq has not achieved the $9.06 threshold that would allow us to redeem the Public Warrants.

Redemption Procedures and Cashless Exercise

If we call the Public Warrants for redemption as described above, the Board will have the option to require any holder that wishes to exercise its Public Warrant to do so on a “cashless basis,” by surrendering the Public Warrants for that number of shares of Class A Common Stock equal to the quotient obtained by dividing (x) the product of the number shares of Class A Common Stock underlying the warrants, multiplied by the excess of the “fair market value” (defined below), over the exercise price of the warrants by (y) the fair market value. “Fair market value” means the average reported closing price of the shares of Class A Common Stock as reported during the ten (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 the Public Warrants. If our Board takes advantage of this option, the notice of redemption will contain the information necessary to calculate the number of shares of Class A Common Stock to be received upon exercise of the Public Warrants, including the “fair market value” in such case. Requiring a cashless exercise in this manner will reduce the number of shares to be issued and thereby lessen the dilutive effect of a warrant redemption. We believe this feature is an attractive option to us if we do not need the cash from the exercise of the Public Warrants. If we call the Public Warrants for redemption and our Board does not take advantage of this option, the members of the Sponsor and their permitted transferees would still be entitled to exercise their Private Placement Warrants for cash or on a cashless basis using the same formula described above that other warrant holders would have been required to use had all warrant holders been required to exercise their Public Warrants on a cashless basis, as described in more detail below.

98

Table of Contents

A holder of a Public Warrant may notify us in writing in the event it elects to be subject to a requirement that such holder will not have the right to exercise such warrant, to the extent that after giving effect to such exercise, such person (together with such person’s affiliates), to the warrant agent’s actual knowledge, would beneficially own in excess of 4.9% or 9.8% (as specified by the holder) of the shares of Class A Common Stock outstanding immediately after giving effect to such exercise.

Anti-Dilution Adjustments

If the number of outstanding shares of Class A Common Stock is increased by a share capitalization payable in shares of Class A Common Stock, or by a split-up of shares of Class A Common Stock or other similar event, then, on the effective date of such share capitalization, split-up or similar event, the number of shares of Class A Common Stock issuable on exercise of each Public Warrant will be increased in proportion to such increase in the outstanding shares of Class A Common Stock.

In addition, if we, at any time while the Public Warrants are outstanding and unexpired, pay a dividend or make a distribution in cash, securities or other assets to the holders of the shares of Class A Common Stock on account of such shares of Class A Common Stock (or other shares of our share capital into which the warrants are convertible), other than (a) as described above, (b) any cash dividend or cash distribution which, when combined on a per share basis with the per share amounts of all other cash dividends and cash distributions paid on the shares of Class A Common Stock during the 365-day period ending on the date of declaration of such dividend or distribution (as adjusted to appropriately reflect any other adjustments and excluding cash dividends or cash distributions that resulted in an adjustment to the exercise price or to the number of shares of Class A Common Stock issuable on exercise of each Public Warrant), but only with respect to the amount of the aggregate cash dividends or cash distributions equal to or less than $0.50 per share (c) to satisfy the redemption rights of the holders of the shares of Class A Common Stock in connection with a proposed initial business combination, (d) to satisfy the redemption rights of the holders of the shares of Class A Common Stock in connection with a shareholder vote to amend the Existing Charter to modify the substance or timing of our obligation to redeem 100% of the Class A Common Stock if the Company does not complete the initial business combination within the period set forth in the Existing Charter or with respect to any other provisions relating to shareholders’ rights or pre-initial business combination activity or (e) in connection with the redemption of the Public Shares upon our failure to complete an initial business combination, then the Public Warrant exercise price will be decreased, effective immediately after the effective date of such event, by the amount of cash and/or the fair market value (as determined by our Board in good faith) of any securities or other assets paid on each Ordinary Share in respect of such event.

If the number of outstanding shares of Class A Common Stock is decreased by a consolidation, combination, reverse share split or reclassification of shares of Class A Common Stock or other similar event, then, on the effective date of such consolidation, combination, reverse share split, reclassification or similar event, the number of shares of Class A Common Stock issuable on exercise of each Public Warrant will be decreased in proportion to such decrease in outstanding shares of Class A Common Stock.

Whenever the number of shares of Class A Common Stock purchasable upon the exercise of the Public Warrants is adjusted, as described above, the Public Warrant exercise price will be adjusted (to the nearest cent) by multiplying such Public Warrant exercise price immediately prior to such adjustment by a fraction (x) the numerator of which will be the number of shares of Class A Common Stock purchasable upon the exercise of the Public Warrants immediately prior to such adjustment, and (y) the denominator of which will be the number of shares of Class A Common Stock so purchasable immediately thereafter.

In addition, if (x) we issued additional shares of Class A Common Stock or equity-linked securities for capital raising purposes in connection with the Closing at an issue price or effective issue price of less than $9.20 per share (with such issue price or effective issue price to be determined in good faith by our Board and, in the case of any such issuance to the Sponsor and the officers and directors of Chavant (collectively, the “Initial Shareholders”) or their affiliates, without taking into account any shares issued to the Sponsor prior to the consummation of the Chavant IPO (the “Founder Shares”) held by such shareholders or their affiliates, as applicable, prior to such issuance) (the “Newly Issued Price”), (y) the aggregate gross proceeds from such issuances represented more than 60% of the total equity proceeds, and interest thereon, available for funding the initial business combination on the date of Closing (net of redemptions), and (z) the volume weighted average trading price of the shares of Class A Common Stock during the ten (10) trading day period starting on the trading day prior to the Closing Date (such price, the “Market Value”) was below $9.20 per share, the exercise price of the Public Warrants will be

99

Table of Contents

adjusted (to the nearest cent) to be equal to 115% of the higher of the Market Value and the Newly Issued Price, the $18.00 per share redemption trigger described under “— Redemption of Warrants for Cash” will be adjusted (to the nearest cent) to be equal to 180% of the higher of the Market Value and the Newly Issued Price. As a result of the issuances of shares under the PIPE Subscription Agreements and other agreements in connection with the Closing, we adjusted the exercise price of the Warrants from $11.50 to $5.79 per share and adjusted the redemption trigger price from $18.00 to $9.06 per share.

In case of any reclassification or reorganization of the outstanding shares of Class A Common Stock (other than those described above or that solely affects the par value of such shares of Class A Common Stock), or in the case of any merger or consolidation of us with or into another corporation (other than a consolidation or merger in which we are the continuing corporation and that does not result in any reclassification or reorganization of the outstanding shares of Class A Common Stock), or in the case of any sale or conveyance to another corporation or entity of the assets or other property of Mobix Labs as an entirety or substantially as an entirety in connection with which we are dissolved, the holders of the Public Warrants will thereafter have the right to purchase and receive, upon the basis and upon the terms and conditions specified in the warrants and in lieu of the shares of Class A Common Stock immediately theretofore purchasable and receivable upon the exercise of the rights represented thereby, the kind and amount of shares or other securities or property (including cash) receivable upon such reclassification, reorganization, merger or consolidation, or upon a dissolution following any such sale or transfer, that the holder of the Public Warrants would have received if such holder had exercised their Public Warrants immediately prior to such event.

Other Matters

The Public Warrants were issued in registered form under the Warrant Agreement between Continental Stock Transfer & Trust Company, as warrant agent, and the Company. You should review a copy of the Warrant Agreement, which is filed as an exhibit to the registration statement, for a complete description of the terms and conditions applicable to the Public Warrants. The Warrant Agreement provides that the terms of the Public Warrants may be amended without the consent of any holder to cure any ambiguity or correct any defective provision or mistake, and that all other modifications or amendments will require the vote or written consent of the holders of at least 50% of the then-outstanding Public Warrants, and, solely with respect to any amendment to the terms of the Private Placement Warrants, a majority of the then-outstanding Private Placement Warrants.

The Public Warrants may be exercised upon surrender of the warrant certificate on or prior to the expiration date at the offices of the warrant agent, with the exercise form on the reverse side of the warrant certificate completed and executed as indicated, accompanied by full payment of the exercise price (or on a cashless basis, if applicable), by certified or official bank check payable to us, for the number of warrants being exercised. The Public Warrant holders do not have the rights or privileges of holders of shares of Class A Common Stock and any voting rights until they exercise their Public Warrants and receive shares of Class A Common Stock. After the issuance of shares of Class A Common Stock upon exercise of the Public Warrants, each holder will be entitled to one vote for each share held of record on all matters to be voted on by stockholders.

No fractional shares will be issued upon exercise of the Public Warrants. If, upon exercise of the Public Warrants, a holder would be entitled to receive a fractional interest in a share, we will, upon exercise, round down to the nearest whole number the number of shares of Class A Common Stock to be issued to the Public Warrant holder.

The Warrant Agreement provides that any dispute, controversy, or claim, whether in contract of tort, arising or relating to the Warrant Agreement or the enforcement, breach, termination, or validity thereof, shall be submitted to final and binding arbitration in Orange County, California before one neutral and impartial arbitrator, in accordance with the laws of the state of New York. As a result, warrant holders will not be able to pursue litigation in federal or state court against us and instead will be required to pursue such claims through a final and binding arbitration proceeding.

Private Placement Warrants

The Private Placement Warrants are identical to the Public Warrants, except that the Private Placement Warrants and shares of Class A Common Stock issuable upon the exercise of the Private Placement Warrants are not transferable, assignable or salable until January 20, 2024, subject to certain limited exceptions. Additionally, the Private Placement Warrants are exercisable on a cashless basis and are non-redeemable so long as they are

100

Table of Contents

held by the initial purchasers or their permitted transferees. If the Private Placement Warrants are held by someone other than the initial purchasers or their permitted transferees, the Private Placement Warrants will be redeemable by us and exercisable by such holders on the same basis as the Public Warrants. As of the date of this registration statement, the initial purchasers of the Private Placement Warrants (or their permitted transferees) continue to hold all of the Private Placement Warrants.

PIPE Warrants

On December 18, 2023, Chavant entered into a subscription agreement with Sage Hill Investors, LLC (“Sage Hill”) (the “Sage Hill PIPE Subscription Agreement”) pursuant to which Sage Hill purchased 1,500,000 shares of Class A Common Stock in cash at a price of $10.00 per share for an aggregate purchase price of $15,000,000, on the terms and subject to the conditions set forth in the Sage Hill PIPE Subscription Agreement. In connection with the execution of the Sage Hill PIPE Subscription Agreement, Legacy Mobix issued to Sage Hill a warrant to purchase 1,500,000 shares of common stock of Legacy Mobix at an exercise price of $0.01 per share (the “Sage Hill Warrant”). We assumed the Sage Hill Warrant in the Merger. Under the terms of the Sage Hill Warrant, Sage Hill will not be entitled to exercise any portion of such warrant without the prior approval of our stockholders. If stockholder approval is obtained, the Sage Hill Warrant will be exercisable to purchase 1,500,000 shares of Class A Common Stock at an exercise price of $0.01.

On December 20, 2023, Chavant entered into a subscription agreement with Joseph J. Gebbia (“Gebbia”) (the “Gebbia PIPE Subscription Agreement”) pursuant to which Gebbia purchased 75,000 shares of our Class A Common Stock in cash at a price of $10.00 per share for an aggregate purchase price of $750,000, on the terms and subject to the conditions set forth in the Gebbia PIPE Subscription Agreement. In connection with the execution of the Gebbia PIPE Subscription Agreement, Legacy Mobix issued to Gebbia a warrant to purchase 150,000 shares of common stock of Legacy Mobix at an exercise price of $0.01 per share (the “Gebbia Warrant”). We assumed the Gebbia Warrant in the Merger. Under the terms of the Gebbia Warrant, Gebbia will not be entitled to exercise any portion of such warrant without the prior approval of our stockholders. If stockholder approval is obtained, the Gebbia Warrant will be exercisable to purchase 150,000 shares of Class A Common Stock at an exercise price of $0.01.

On December 20, 2023, Chavant entered into a subscription agreement with Steven Wright Owens, Jr. (“Owens”) (the “Owens PIPE Subscription Agreement”) pursuant to which Owens purchased 50,000 shares of our Class A Common Stock in cash at a price of $10.00 per share for an aggregate purchase price of $500,000, on the terms and subject to the conditions set forth in the Owens PIPE Subscription Agreement. In connection with the execution of the Owens PIPE Subscription Agreement, Legacy Mobix issued to Owens a warrant to purchase 150,000 shares of common stock of Legacy Mobix at an exercise price of $0.01 per share (the “Owens Warrant,” and collectively with the Sage Hill Warrant and the Gebbia Warrant, the “PIPE Warrants”). Under the terms of the Owens Warrant, Owens will not be entitled to exercise any portion of such warrant without the prior approval of our stockholders. If stockholder approval is obtained, the Owens Warrant will be exercisable for 150,000 shares of Class A Common Stock at an exercise price of $0.01.

Listing of Securities

Mobix Labs’ Common Stock is currently listed on The Nasdaq Global Market, under the symbol “MOBX” and the Public Warrants are currently listed on The Nasdaq Capital Market under the symbol “MOBXW”.

Transfer Agent and Registrar

The transfer agent and registrar for the Common Stock and warrant agent for the Warrants is Continental Stock Transfer & Trust Company.

Anti-Takeover Effects of Provisions of the Charter, the Bylaws and the DGCL

Certain provisions of the Charter, the Bylaws, and the DGCL could make it more difficult to acquire Mobix Labs by means of a tender offer, a proxy contest or otherwise, or to remove incumbent officers and directors. These provisions, summarized below, are intended to discourage coercive takeover practices and inadequate takeover bids. These provisions are also designed to encourage persons seeking to acquire control of Mobix Labs to first negotiate with the Board. Mobix Labs believes that the benefits of these provisions outweigh the disadvantages of discouraging certain takeover or acquisition proposals because, among other things, negotiation of these proposals

101

Table of Contents

could result in an improvement of their terms and enhance the ability of the Board to maximize stockholder value. However, these provisions may delay, deter or prevent a merger or acquisition of Mobix Labs that a stockholder might consider is in their best interest or in Mobix Labs’ best interests, including transactions that might result in a premium over the prevailing market price of Class A Common Stock. For additional information, see the section titled “Risk Factors — Delaware law and Mobix Labs’ governing documents contain certain provisions, including anti-takeover provisions, that limit the ability of stockholders to take certain actions and that could delay or discourage takeover attempts that stockholders may consider favorable.”

Classified Board of Directors

The Charter and the Bylaws provide that, except for those directors, if any, elected by the holders of any series of Preferred Stock then outstanding pursuant to the Charter, the Board will be divided into three (3) classes of directors, designated as Class I, Class II and Class III, with the classes to be as nearly equal in number as possible, and with each class being elected to a staggered three-year term and with each class containing (for so long as there are three Class B Directors then in office) not more than one Class B Director. As a result, approximately one-third of the Board will be elected each year. The classification of directors will have the effect of making it more difficult and time-consuming for stockholders to change the composition of the Board. The holders of the Class B Common Stock, voting as a separate class, are entitled to elect up to three members of the Board at any given time.

Authorized but Unissued Shares

The authorized but unissued shares of Common Stock and, once created by the Board in accordance with the Charter, authorized but unissued shares of one or more series of Preferred Stock are available for future issuance without stockholder approval, subject to any limitations imposed by the listing standards of Nasdaq. These additional shares may be used for a variety of corporate finance transactions, acquisitions and employee benefit plans. The existence of authorized but unissued and unreserved Common Stock and, once created by the Board in accordance with the Charter, authorized but unissued shares of one or more series of Preferred Stock could make more difficult or discourage an attempt to obtain control of Mobix Labs by means of a proxy contest, tender offer, merger or otherwise.

Stockholder Action; Special Meetings of Stockholders

The Charter provides that, except as otherwise provided by or pursuant to the Charter (including, without limitation, as to the holders of Class B Common Stock, consenting separately as a single class), Mobix Labs’ stockholders may not take action by written consent, but may only take action at annual or special meetings of stockholders. Any action to be taken at any meeting of the holders of shares of Class B Common Stock may be taken without a meeting, without prior notice and without a vote, if a consent or consents, setting forth the action so taken, is signed by the holders of shares of Class B Common Stock then outstanding having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares of Class B Common Stock then outstanding were present and voted and is delivered to Mobix Labs in accordance with the DGCL.

Further, the Charter provides that solely the Chairperson of the Board, the Chief Executive Officer of Mobix Labs, the President of Mobix Labs, or the Board acting pursuant to a resolution adopted by a majority of the whole board may call special meetings of stockholders, and that the Board will call a special meeting of stockholders upon the written request (made in accordance with the Charter and the Bylaws) of the holders of not less than ten percent of the voting power of the outstanding shares of capital stock of Mobix Labs generally entitled to vote on the nomination, question or business for which such special meeting is requested to be called. These provisions might delay the ability of stockholders to force consideration of a proposal or for stockholders controlling a majority of Mobix Labs capital stock to take any action, including the removal of directors.

Advance Notice Requirements for Stockholder Proposals and Director Nominations

The Bylaws provide that stockholders seeking to bring business before Mobix Labs’ annual meeting of stockholders (other than business required by or pursuant to the Charter to be voted on by the holders of a class of capital stock of Mobix Labs, separately as a single class, or by the holders of a series of Preferred Stock, separately as a single class), or to nominate candidates for election as directors at its annual meeting of stockholders, must provide timely notice. To be timely, a stockholder’s notice will need to be delivered to the Secretary of Mobix

102

Table of Contents

Labs at Mobix Labs’ principal executive offices not less than 90 days nor more than 120 days prior to the one-year anniversary of the preceding year’s annual meeting, provided, however, that in the event that no annual meeting was held during the preceding year or the date of the annual meeting is more than 30 days before or more than 70 days after such anniversary date, to be timely, a stockholder’s notice must be so delivered not earlier than the close of business on the 120th day prior to such annual meeting and not later than the 90th day prior to such annual meeting or, if later, the 10th day following the day on which public announcement of the date of such annual meeting was first made by Mobix Labs. The Bylaws also specify certain requirements as to the form and content of a stockholders’ notice. These provisions may preclude Mobix Labs’ stockholders from bringing matters before its annual meeting of stockholders or from making nominations for directors at its annual meeting of stockholders.

Supermajority Requirements for the Amendment of the Charter and the Bylaws

The Bylaws provide that the Bylaws may be amended or repealed by the Board or by the affirmative vote of the holders of at least 66⅔% in voting power of the then outstanding shares of capital stock of Mobix Labs entitled to vote, voting together as a single class. In addition, the Charter provides that the affirmative vote of the holders of at least 66⅔% of the voting power of the then outstanding shares of capital stock of Mobix Labs generally entitled to vote, voting together as a single class, will be required to amend certain provisions of the Charter, including provisions relating to the classified board, the size of the board, removal of directors, special meetings of stockholders, actions by written consent, and exculpation of directors and officers.

Directors Removed Only for Cause

The Charter provides that, subject to the rights of the holders of any series of Preferred Stock provided by or pursuant to the Charter, no director may be removed from the Board except for cause and only by the affirmative vote of the holders of at least a majority of the voting power of the then outstanding shares of capital stock of Mobix Labs entitled to vote at an election of directors, voting together as a single class.

Board Vacancies

The Charter provides that, subject to applicable law and the rights, if any, of the holders of any class of capital stock of Mobix Labs then outstanding to elect one or more directors or the holders of any series of Preferred Stock then outstanding to elect one or more preferred directors, newly created directorships resulting from an increase in the authorized number of directors or any vacancies on the board of directors will be filled solely and exclusively by a majority of the directors then in office, even if less than a quorum, or by the sole remaining director. Any director so elected will hold office until the expiration of the term of office of the director whom he or she has replaced and until his or her successor will be elected and qualified, subject to such director’s earlier death, resignation, disqualification or removal. No decrease in the number of directors will shorten the term of any incumbent director.

In addition, for so long as any shares of Class B Common Stock remain outstanding, only the holders of a majority of the voting power of the shares of Class B Common Stock then outstanding, voting or consenting as a single class, will be entitled to remove from office any Class B Director and fill any vacancy of any Class B Director.

These provisions prevent a stockholder from increasing the size of the Board and then gaining control of the board by filling the resulting vacancies with its own nominees. This makes it more difficult to change the composition of the Board, but promotes continuity of directors.

Exclusive Forum Selection

The Charter provides, unless Mobix Labs consents in writing to the selection of an alternative forum and to the fullest extent permitted by law, that the Court of Chancery of the State of Delaware (or, if the Court of Chancery of the State of Delaware lacks jurisdiction, any state or federal court located within the State of Delaware) will be the sole and exclusive forum for: (a) any derivative action or proceeding brought on behalf of Mobix Labs, (b) any action asserting a claim of breach of fiduciary duty owed by any director, officer or employee of Mobix Labs to Mobix Labs or the Mobix Labs stockholders, (c) any civil action to interpret, apply or enforce any provision of the DGCL, (d) any civil action to interpret, apply, enforce or determine the validity of the provisions of the Charter or the Bylaws or (e) any action asserting a claim governed by the internal affairs doctrine, in all cases subject to

103

Table of Contents

the court’s having personal jurisdiction over the indispensable parties named as defendants. However, such forum selection provisions will not apply to the resolution of any complaint asserting a cause of action arising under the Securities Act or any action asserting claims arising under the Exchange Act.

The Charter also provides that, unless Mobix Labs consents in writing to the selection of an alternative forum, the federal district courts of the United States of America will be the exclusive forum for the resolution of any complaint asserting a cause of action arising under the Securities Act.

Section 22 of the Securities Act creates concurrent jurisdiction for federal and state courts over all claims brought to enforce any duty or liability created by the Securities Act or the rules and regulations thereunder. Accordingly, both state and federal courts have jurisdiction to entertain such claims. As noted above, the Charter provides that the federal district courts of the United States will have exclusive jurisdiction over any action asserting a cause of action arising under the Securities Act. Accordingly, there is uncertainty as to whether a court would enforce such provision. Mobix Labs stockholders will not be deemed to have waived Mobix Labs’ compliance with the federal securities laws and the rules and regulations thereunder.

Section 27 of the Exchange Act creates exclusive United States federal jurisdiction over all claims brought to enforce any duty or liability created by the Exchange Act or the rules and regulations thereunder. As noted above, the Charter provides that the choice of forum provision does not apply to any action asserting claims arising under the Exchange Act. Accordingly, actions by Mobix Labs stockholders asserting claims arising under the Exchange Act or the rules and regulations thereunder must be brought in United States federal court. Mobix Labs stockholders will not be deemed to have waived Mobix Labs’ compliance with the federal securities laws and the regulations promulgated thereunder.

Any person or entity purchasing or otherwise acquiring any interest in shares of Mobix Labs’ capital stock will be deemed to have notice of and consented to the forum selection provisions in the Charter.

The choice of forum provisions may limit a stockholder’s ability to bring a claim in a judicial forum that it finds favorable for disputes with Mobix Labs or its directors, officers, or other employees, which may discourage such lawsuits against Mobix Labs and its directors, officers, and other employees. Alternatively, if a court were to find the choice of forum provisions contained in the Charter to be inapplicable or unenforceable in an action, Mobix Labs may incur additional costs associated with resolving such action in other jurisdictions, which could harm its business, results of operations, and financial condition.

Section 203 of the Delaware General Corporation Law

Mobix Labs is subject to the provisions of Section 203 of the DGCL. In general, Section 203 prohibits a Delaware corporation that is listed on a national securities exchange or held of record by more than 2,000 stockholders from engaging in a “business combination” with an “interested stockholder” for a three-year period following the time that such stockholder becomes an interested stockholder, unless the business combination is approved in a prescribed manner as summarized below. A “business combination” includes, among other things, certain mergers, asset or stock sales or other transactions together resulting in a financial benefit to the interested stockholder. An “interested stockholder” is a person who, together with affiliates and associates, owns, or did own within three years prior to the determination of interested stockholder status, 15% or more of the corporation’s outstanding voting stock. Under Section 203 of the DGCL, a business combination between a corporation and an interested stockholder is prohibited unless it satisfies one of the following conditions:

        before the stockholder became an interested stockholder, the board of directors of the corporation approved either the business combination or the transaction which resulted in the stockholder becoming an interested stockholder;

        upon the consummation of the transaction which resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced, excluding for purposes of determining the voting stock outstanding those shares owned by persons who are directors and also officers, and employee stock plans, in some instances; or

104

Table of Contents

        at or after the time the stockholder became an interested stockholder, the business combination was approved by the board of directors of the corporation and authorized at an annual or special meeting of the stockholders by the affirmative vote of at least 66⅔% of the outstanding voting stock which is not owned by the interested stockholder.

Under certain circumstances, Section 203 of the DGCL will make it more difficult for a person who would be an “interested stockholder” to effect various business combinations with a corporation for a three-year period. This provision may encourage companies interested in acquiring Mobix Labs to negotiate in advance with the Board because the stockholder approval requirement would be avoided if the Board approves either the business combination or the transaction which results in the stockholder becoming an interested stockholder. Section 203 of the DGCL also may have the effect of preventing changes in the Board and may make it more difficult to accomplish transactions which stockholders may otherwise deem to be in their best interests.

Limitation on Liability and Indemnification of Directors and Officers

The Bylaws provide that Mobix Labs’ directors and officers will be indemnified and advanced expenses by Mobix Labs to the fullest extent permitted by applicable law. In addition, the Charter provides that Mobix Labs’ directors and officers will not be liable to Mobix Labs or its stockholders for monetary damages for breaches of their fiduciary duty as directors and officers, except to the extent such exemption from liability or limitation thereof is not permitted under the DGCL.

The Bylaws will also permit Mobix Labs to purchase and maintain insurance on behalf of any director, officer, employee or agent of Mobix Labs for any liability arising out of his or her status as such, regardless of whether the DGCL would permit indemnification.

These provisions may discourage stockholders from bringing a lawsuit against Mobix Labs directors or officers for breach of their fiduciary duty. These provisions also may have the effect of reducing the likelihood of derivative litigation against directors and officers, even though such an action, if successful, might otherwise benefit Mobix Labs and its stockholders. Furthermore, a stockholder’s investment may be adversely affected to the extent Mobix Labs pays the costs of settlement and damage awards against directors and officers pursuant to these indemnification and advancement provisions.

Insofar as indemnification for liabilities arising under the Securities Act may be permitted to Mobix Labs’ directors, officers and controlling persons pursuant to the foregoing provisions, or otherwise, in the opinion of the SEC, such indemnification is against public policy as expressed in the Securities Act and is, therefore unenforceable.

105

Table of Contents

SECURITIES ACT RESTRICTIONS ON RESALE OF SECURITIES

Rule 144

A person who has beneficially owned restricted Class A Common Stock or Public Warrants of Mobix Labs for at least six months would be entitled to sell such securities, provided that (i) such person is not deemed to have been one of our affiliates at the time of, or at any time during the three months preceding, a sale and (ii) we are subject to the Exchange Act periodic reporting requirements for at least three months before the sale and have filed all required reports under Section 13 or 15(d) of the Exchange Act during the 12 months (or such shorter period as Mobix Labs was required to file reports) preceding the sale.

Persons who have beneficially owned restricted Class A Common Stock or Public Warrants of Mobix Labs for at least six months but who are our affiliates at the time of, or any time during the three months preceding, a sale, would be subject to additional restrictions, by which such person would be entitled to sell within any three-month period only a number of securities that does not exceed the greater of either of the following:

        1% of the then outstanding shares of Class A Common Stock or Public Warrants; or

        the average weekly trading volume of Class A Common Stock or Public Warrants of Mobix Labs, as applicable, during the four calendar weeks preceding the date on which notice of the sale is filed with the SEC.

Sales by affiliates of Mobix Labs under Rule 144 are also subject to certain requirements relating to manner of sale, notice and the availability of current public information about Mobix Labs.

Restrictions on the Use of Rule 144 by Shell Companies or Former Shell Companies

Rule 144 is not available for the resale of securities initially issued by shell companies (other than business combination-related shell companies) or issuers that have been at any time previously a shell company. However, Rule 144 also includes an important exception to this prohibition if the following conditions are met:

        the issuer of the securities that was formerly a shell company has ceased to be a shell company;

        the issuer of the securities is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act;

        the issuer of the securities has filed all Exchange Act reports and material required to be filed, as applicable, during the preceding 12 months (or such shorter period that the issuer was required to file such reports and materials), other than Form 8-K reports; and

        at least one year has elapsed from the time that the issuer filed current Form 10 type information with the SEC, which was filed on December 28, 2023, reflecting its status as an entity that is not a shell company.

Upon the Closing, we are no longer a shell company; accordingly, once the conditions listed above are satisfied, Rule 144 will become available for the resale of the above-noted restricted securities.

Amended and Restated Registration Rights and Lock-Up Agreement

In connection with the Closing, an Amended and Restated Registration Rights and Lock-Up Agreement was entered into by Mobix Labs and the Holders.

Pursuant to the terms of the Amended and Restated Registration Rights and Lock-Up Agreement, Mobix Labs is obligated, within 45 days of the consummation of Closing to file a registration statement to register the resale of certain securities of Mobix Labs held by the Holders and to use reasonable best efforts to cause the registration statement to become effective as soon as reasonably practical after the initial filing of the registration statement. The Amended and Restated Registration Rights and Lock-Up Agreement also provides the Holders with “piggy-back” registration rights, subject to certain requirements and customary conditions.

106

Table of Contents

Subject to certain exceptions, the Amended and Restated Registration Rights and Lock-Up Agreement further provides that the Founder Equityholders and Legacy Mobix Holders shall not transfer the Founder Shares or the Legacy Mobix Lock-up Shares (as defined in the Amended and Restated Registration Rights and Lock-Up Agreement) until (a) with respect to 50% of such shares, for a period ending on the earlier of the one-year anniversary of the Closing Date and the date on which the VWAP of the Class A Common Stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period following the Closing or (b) with respect to the remaining 50% of such shares, for a period ending on the earlier of the one-year anniversary of the Closing Date and the date on which the VWAP of the Class A Common Stock equals or exceeds $15.00 per share (as adjusted for stock splits, stock capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period following the Closing.

107

Table of Contents

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table sets forth information known to the Company regarding the beneficial ownership of shares of Class A Common Stock and Class B Common Stock by:

        each person who is the beneficial owner of more than 5% of issued and outstanding shares of Class A Common Stock and Class B Common Stock;

        each of the Company’s named executive officers and directors; and

        all of the Company’s executive officers and directors as a group.

Beneficial ownership is determined according to the rules of the SEC, which generally provide that a person has beneficial ownership of a security if he, she or it possesses sole or shared voting or investment power over that security, including options and warrants that are currently exercisable or exercisable within 60 days. In computing the number of shares of Class A Common Stock and Class B Common Stock beneficially owned by a person and the percentage ownership, the Company deemed outstanding shares of Class A Common Stock and Class B Common Stock subject to options and warrants held by that person that are currently exercisable or exercisable within 60 days of April 30, 2024. The Company did not deem these shares outstanding, however, for the purpose of computing the percentage ownership of any other person.

Unless otherwise indicated, the Company believes that all persons named in the table have sole voting and investment power with respect to all shares of Class A Common Stock and Class B Common Stock beneficially owned by them.

Unless otherwise indicated, the address of each beneficial owner listed in the table below is c/o Mobix Labs, Inc., 15420 Laguna Canyon Rd. Suite 100, Irvine, CA 92618.

The percentage ownership of Class A Common Stock and Class B Common Stock is based on 24,609,287 shares of Class A Common Stock and 2,254,901 shares of Class B Common Stock, respectively, outstanding as of April 30, 2024.

Name and Address of Beneficial Owner

 

Number of
Shares of
Mobix Labs
Class A
Common
Stock
(1)

 

%

 

Number of
Shares of
Mobix Labs
Class B
Common
Stock

 

%

 

% of
Total Voting
Power

Directors and Executive Officers

       

 

       

 

   

 

Fabian Battaglia(2)

 

766,733

 

3.1

%

 

125,000

 

5.5

%

 

4.3

%

Keyvan Samini(3)

 

766,733

 

3.1

%

 

125,000

 

5.5

%

 

4.3

%

James Aralis(4)

 

59,493

 

*

 

 

 

 

 

*

 

James Peterson(5)

 

3,886,486

 

14.8

%

 

1,449,275

 

64.3

%

 

39.0

%

David Aldrich(5)

 

169,628

 

*

 

 

 

 

 

*

 

Kurt Busch(5)

 

153,416

 

*

 

 

 

 

 

*

 

William Carpou(5)

 

173,369

 

*

 

 

 

 

 

*

 

Frederick Goerner

 

634,252

 

2.5

%

 

217,391

 

9.6

%

 

6.0

%

Michael Long

 

610,035

 

2.5

%

 

 

 

 

1.3

%

All Directors and Executive Officers as a Group (nine individuals)

 

7,220,145

 

26.0

%

 

1,916,666

 

85.0

%

 

56.0

%

Five Percent and Greater Holders

       

 

       

 

   

 

Jiong Ma(6)

 

2,037,510

 

7.9

%

 

 

 

 

7.9

%

Chavant Family Office LLC(6)

 

2,037,510

 

7.9

%

 

 

 

 

7.9

%

Sage Hill Investors, LLC(7)

 

1,500,000

 

6.1

%

 

 

 

 

3.2

%

____________

*        Less than one percent

(1)      The number of shares of Class A Common Stock beneficially owned by each person or entity includes any shares of Class B Common Stock (which is convertible for Class A Common Stock) beneficially owned by such person or entity.

108

Table of Contents

(2)      Includes 318,204 shares of Class A Common Stock and 125,000 shares of Class B Common Stock held of record by The Battaglia Trust. Fabian Battaglia is Trustee of The Battaglia Trust and may be deemed to have voting and investment power over securities held thereby. Includes options to purchase 323,529 shares of Class A Common Stock exercisable within 60 days of the date of this prospectus.

(3)      Includes (i) 171,146 shares of Class A Common Stock and 125,000 shares of Class B Common Stock held of record by The KSSF Trust, dated November 27, 2012 (the “KSSF Trust”), (2) 73,529 shares of Class A Common Stock held of record by The KSLI Trust, dated December 7, 2012 (the “KSLI Trust”), (iii) 73,529 shares of Class A Common Stock held of record by The SSLI Trust dated December 7, 2012 (“SSLI Trust”). Keyvan Samini is Trustee of The KSSF Trust and The SSLI Trust, and may be deemed to have voting and investment power over securities held thereby. Keyvan Samini’s spouse is the Trustee of The KSLI Trust and may be deemed to have voting and investment power over securities held thereby. Includes options to purchase 323,529 shares of Class A Common Stock exercisable within 60 days of the date of this prospectus.

(4)      Includes options to purchase 36,850 shares of Class A Common Stock exercisable within 60 days of the date of this prospectus.

(5)      Includes options to purchase 153,416 shares of Class A Common Stock exercisable within 60 days of the date of this prospectus.

(6)      Includes 1,241,552 Private Placement Warrants held directly by Dr. Ma and 1,394,101 shares of Class A Common Stock held by the Sponsor. Dr. Ma is the sole member of Chavant Manager LLC, the manager of the Sponsor, and has voting and investment discretion with respect to the shares of Class A Common Stock held of record by the Sponsor. The Sponsor is expected to distribute shares of Class A Common Stock that it holds to its members, subject to applicable lock-up restrictions and applicable law. In any such distribution, Dr. Ma or her controlled affiliates are expected to receive (i) 724,600 shares of Class A Common Stock representing Founder Shares held by the Sponsor (including 40,000 Founder Shares held by the Sponsor that may be allocated by Dr. Ma in her discretion) following the expiration of the Founder Share Lock-Up and (ii) approximately 71,358 shares of Class A Common Stock that are not subject to a lock-up (representing shares received by the Sponsor pursuant to the Sponsor PIPE Subscription Agreement and the Sponsor Warrant). Chavant Capital Partners LLC is the record holder of the shares reported herein. The business address of the Sponsor is 445 Park Avenue, 9th Floor, New York, NY 10022.

(7)      Includes 1,500,000 shares of Class A Common Stock issued to Sage Hill at the Closing pursuant to the Sage Hill PIPE Subscription Agreement. The business address of Sage Hill is 1307 Carter Street, Chattanooga, TN 37402. In addition, the amount shown in the table does not reflect an additional 1,500,000 shares of Class A Common Stock issuable upon exercise of the Sage Hill Warrant, as the exercise of the Sage Hill Warrant is subject to stockholder approval.

109

Table of Contents

SELLING STOCKHOLDER

This prospectus relates to the offer and sale by B. Riley Principal Capital II of up to 9,500,000 shares of our Class A Common Stock that have been and may be issued by us to B. Riley Principal Capital II under the Purchase Agreement. For additional information regarding the shares of our Class A Common Stock included in this prospectus, see the section titled “Committed Equity Facility” above. We are registering the shares of our Class A Common Stock included in this prospectus pursuant to the provisions of the Registration Rights Agreement we entered into with B. Riley Principal Capital II on March 18, 2024 in order to permit the Selling Stockholder to offer the shares included in this prospectus for resale from time to time. Except for the transactions contemplated by the Purchase Agreement and the Registration Rights Agreement and as set forth in the section titled “Plan of Distribution (Conflict of Interest)” in this prospectus, B. Riley Principal Capital II has not had any material relationship with us within the past three years.

The table below presents information regarding the Selling Stockholder and the shares of our Class A Common Stock that may be resold by the Selling Stockholder from time to time under this prospectus. This table is prepared based on information supplied to us by the Selling Stockholder and reflects holdings as of April 30, 2024. The number of shares in the column “Maximum Number of Shares of Class A Common Stock to be Offered Pursuant to this Prospectus” represents all of the shares of our Class A Common Stock being offered for resale by the Selling Stockholder under this prospectus. The Selling Stockholder may sell some, all or none of the shares being offered for resale in this offering. We do not know how long the Selling Stockholder will hold the shares before selling them and, except as set forth in the section titled “Plan of Distribution (Conflict of Interest)” in this prospectus, we are not aware of any existing arrangements between the Selling Stockholder and any other stockholder, broker, dealer, underwriter or agent relating to the sale or distribution of the shares of our Class A Common Stock being offered for resale by this prospectus.

Beneficial ownership is determined in accordance with Rule 13d-3(d) promulgated by the SEC under the Exchange Act, and includes shares of our Class A Common Stock with respect to which the Selling Stockholder has sole or shared voting and investment power. The percentage of shares of our Class A Common Stock beneficially owned by the Selling Stockholder prior to the offering shown in the table below is based on an aggregate of 24,609,287 shares of our Class A Common Stock outstanding on April 30, 2024. Because the purchase price to be paid by the Selling Stockholder for shares of our Class A Common Stock, if any, that we may elect to sell to the Selling Stockholder in one or more VWAP Purchases and one or more Intraday VWAP Purchases from time to time under the Purchase Agreement will be determined on the applicable Purchase Dates therefor, the actual number of shares of our Class A Common Stock that we may sell to the Selling Stockholder under the Purchase Agreement may be fewer than the number of shares being offered for resale under this prospectus. The fourth column assumes the resale by the Selling Stockholder of all of the shares of our Class A Common Stock being offered for resale pursuant to this prospectus.

Name of Selling Stockholder

 

Number of
Shares of
Class A Common
Stock Beneficially
Owned Prior
to Offering

 

Maximum Number of Shares of Class A Common Stock to be Offered Pursuant to this Prospectus

 

Number of
Shares of
Class A Common
Stock Beneficially
Owned After
Offering
(3)

Number(1)

 

Percent(2)

 

Number

 

Percent

B. Riley Principal Capital II, LLC(4)

 

0

 

 

9,500,000

 

0

 

___________

(1)      In accordance with Rule 13d-3(d) under the Exchange Act, we have excluded from the number of shares beneficially owned prior to the offering all of the shares that B. Riley Principal Capital II may be required to purchase under the Purchase Agreement, because the issuance of such shares is solely at our discretion and is subject to conditions contained in the Purchase Agreement, the satisfaction of which are entirely outside of B. Riley Principal Capital II’s control, including the registration statement that includes this prospectus becoming and remaining effective. Furthermore, the Market Open Purchases and the Intraday Purchases of our Class A Common Stock under the Purchase Agreement are subject to certain agreed upon maximum amount limitations set forth in the Purchase Agreement. Also, the Purchase Agreement prohibits us from issuing and selling any shares of our Class A Common Stock to B. Riley Principal Capital II to the extent such shares, when aggregated with all other shares of our Class A Common Stock then beneficially owned by B. Riley Principal Capital II, would cause B. Riley Principal Capital II’s beneficial ownership of our Class A Common Stock to exceed the 4.99% Beneficial Ownership Limitation. The Purchase Agreement also prohibits us from issuing or

110

Table of Contents

selling shares of our Class A Common Stock under the Purchase Agreement in excess of the 19.99% Exchange Cap, unless we obtain stockholder approval to do so, or unless the average price for all shares of our Class A Common Stock purchased by B. Riley Principal Capital II under the Purchase Agreement equals or exceeds $2.10 per share, such that the Exchange Cap limitation would not apply under applicable Nasdaq rules. Neither the Beneficial Ownership Limitation nor the Exchange Cap (to the extent applicable under Nasdaq) may be amended or waived under the Purchase Agreement.

(2)      Applicable percentage ownership is based on 24,609,287 shares of our Class A Common Stock outstanding as of April 30, 2024.

(3)      Assumes the sale of all shares of our Class A Common Stock being offered for resale pursuant to this prospectus.

(4)      The business address of B. Riley Principal Capital II, LLC (“BRPC II”) is 11100 Santa Monica Blvd., Suite 800, Los Angeles, California 90025. BRPC II’s principal business is that of a private investor. BRPC II is a wholly-owned subsidiary of B. Riley Principal Investments, LLC (“BRPI”). As a result, BRPI may be deemed to indirectly beneficially own the securities of the company held of record by BRPC II. B. Riley Financial, Inc. (“BRF”) is the parent company of BRPC II and BRPI. As a result, BRF may be deemed to indirectly beneficially own the securities of the company held of record by BRPC II and indirectly beneficially owned by BRPI. Bryant R. Riley is the Co-Chief Executive Officer and Chairman of the Board of Directors of BRF. As a result, Bryant R. Riley may be deemed to indirectly beneficially own the securities of the company held of record by BRPC II and indirectly beneficially owned by BRPI. Each of BRF, BRPI and Bryant R. Riley expressly disclaims beneficial ownership of the securities of the company held of record by BRPC II, except to the extent of its/his pecuniary interest therein. We have been advised that none of BRF, BRPI or BRPC II is a member of the Financial Industry Regulatory Authority, Inc. (“FINRA”) or an independent broker-dealer; however, each of BRF, BRPI, BRPC II and Bryant R. Riley is an affiliate of B. Riley Securities, Inc. (“BRS”), a registered broker-dealer and FINRA member, and Bryant R. Riley is an associated person of BRS. BRS will act as an executing broker that will effectuate resales of our Class A Common Stock that have been and may be acquired by BRPC II from us pursuant to the Purchase Agreement to the public in this offering. See “Plan of Distribution (Conflict of Interest)” for more information about the relationship between BRPC II and BRS.

111

Table of Contents

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Related Party Transactions Policy

The Board has adopted a written related party transactions policy that requires that related party transactions (as defined below) be reviewed and, if appropriate, approved by the Board’s audit committee, subject to certain exceptions. Our related party transactions policy is designed to minimize potential conflicts of interest arising from any dealings we may have with our affiliates and to provide appropriate procedures for the disclosure of any real or potential conflicts of interest that may exist from time to time.

A “related party transaction” is a transaction, arrangement or relationship in which the Company or any of its subsidiaries was, is or will be a participant, the amount of which involved exceeds $120,000, and in which any related party had, has or will have a direct or indirect material interest. A “related party” means:

        any person who is, or at any time during the applicable period was, one of the Company’s executive officers or one of the Company’s directors;

        any person who is known by the Company to be the beneficial owner of more than 5% of the Company’s voting securities; and

        any immediate family member of any of the foregoing persons, which means any child, stepchild, parent, stepparent, spouse, sibling, mother-in-law, father-in-law, son-in-law, daughter-in-law, brother-in-law or sister-in-law of a director, executive officer or a beneficial owner of more than 5% of the Company’s voting securities, and any person (other than a domestic employee) sharing the household of such director, executive officer or beneficial owner of more than 5% of the Company’s voting securities.

Pre-Merger Related Party Transactions

Promissory Note

On August 6, 2020, Legacy Mobix borrowed a total of $250,000 from Mr. Giuseppe Battaglia, who is the brother of Mr. Fabian Battaglia, the Company’s Chief Executive Officer, under an unsecured promissory note bearing interest at 12%, compounded annually, through its September 7, 2020 maturity date. On September 3, 2020, the note was converted into a subscription agreement whereby Mr. Giuseppe Battaglia received 490,196 shares (28,835 shares after giving effect to a 1:17 reverse stock split on February 1, 2021) for his loan of $250,000.

On December 8, 2021, Legacy Mobix borrowed a total of $525,000 from Mr. Giuseppe Battaglia under an unsecured promissory note bearing interest at 6%, compounded annually, through its February 21, 2022 maturity date. This note has been fully repaid.

On April 22, 2022, Legacy Mobix borrowed a total of $400,000 from Mr. Giuseppe Battaglia, under an unsecured promissory note bearing interest at 18%, compounded annually, through its June 30, 2022 maturity date. The proceeds from the note were used for general corporate purposes. As of December 31, 2023, the principal balance and interest were paid off in full.

Additionally, on August 3, 2023, Legacy Mobix issued a promissory note having a principal balance of $100,000 to Mr. James Peterson, the company’s director. The note, which matured on August 22, 2023, did not bear interest and was unsecured. In connection with the note, Legacy Mobix agreed to issue the purchaser warrants to purchase 2,924 shares of Legacy Mobix Common Stock at an exercise price of $6.84 per share.

Equity Financing

In February 2021, in connection with the offer and sale of Legacy Mobix Series A Preferred Stock, Legacy Mobix issued 1,449,276 shares of Legacy Mobix Series A Preferred Stock at a purchase price of $1.38 per share for an aggregate purchase price of approximately $2,000,001 and an option (the “Peterson Option”) to purchase an aggregate of 1,796,408 shares of the Legacy Mobix Common Stock at a purchase price of $1.67 per share to Mr. James Peterson, the company’s director. Additionally, Legacy Mobix issued 217,392 shares of Legacy Mobix Series A Preferred Stock at a purchase price of $1.38 per share for an aggregate purchase price of approximately $300,001 and an option (the “Goerner Option”) to purchase an aggregate of 239,521 shares of Legacy Mobix Common Stock at a purchase price of $1.67 per share to Mr. Frederick Goerner, the company’s director.

112

Table of Contents

In multiple closings in 2021, Legacy Mobix entered into various subscription agreements pursuant to which Legacy Mobix issued an aggregate of: (i) 2,059,566 shares of Legacy Mobix Common Stock for an aggregate purchase price of $4,100,001 to Mr. Peterson, which included the exercise of the Peterson Option, and (ii) 263,445 shares of Legacy Mobix Common Stock for an aggregate purchase price of $500,002 to Mr. Goerner, which included the exercise of the Goerner Option.

In 2022, Legacy Mobix entered into subscription agreements with Mr. Elijah Gautney, Mr. Peterson’s son, and Mr. Peterson. Pursuant to each of these subscription agreements, Legacy Mobix issued 14,619 and 153,508 shares of Legacy Mobix Common Stock at a purchase price of $6.84 per share for an aggregate purchase price of $99,993.96 and $1,049,994.72 to Mr. Gautney and Mr. Peterson, respectively.

Additionally, in 2022, Legacy Mobix entered into subscription agreements with each of Mr. Don Goerner, Mr. Jason Goerner and Ms. Sara Van Klaveren, who are the brother, son and daughter, respectively, of a Legacy Mobix’s director, Mr. Frederick Goerner. Pursuant to each of these subscription agreements, Legacy Mobix issued 1,000 shares of Legacy Mobix Common Stock to each of Mr. Don Goerner, Mr. Jason Goerner and Ms. Sara Van Klaveren at a purchase price of $6.84 per share for an aggregate purchase price of $68,400 for each of them.

Stockholder Agreements

In connection with the subscription agreements entered into by Mr. Peterson and Mr. Goerner, Legacy Mobix entered into a stockholder agreement and a voting agreement with each of Mr. James Peterson and Mr. Goerner. The stockholder agreement provided for customary rights of first refusal and co-sale in respect of certain sales of Legacy Mobix Common Stock. The parties to the voting agreement agreed to vote in a certain way on certain matters, including but not limited to, the election of directors of Legacy Mobix and to increase the number of authorized shares of capital stock as approved by the Legacy Mobix Board. Both the stockholder agreement and voting agreement also provided for certain drag-along rights in connection with the sale of Legacy Mobix. All of these rights and the respective agreements terminated in connection with the Closing.

SAFE Agreement

In April 2022, Legacy Mobix entered into a SAFE agreement with Mr. James Aralis pursuant to which Legacy Mobix received funding of $150,000 in exchange for agreement to issue Mr. Aralis shares of Legacy Mobix Capital Stock upon the occurrence of certain events. The number of shares issuable upon conversion is dependent upon a number of factors, including the prices at which Legacy Mobix may sell its equity securities in the future, the Legacy Mobix’s capitalization and the occurrence of certain events. The SAFE also requires cash settlement by Legacy Mobix in certain circumstances, such as in the event of a liquidation or dissolution of Legacy Mobix.

Indemnification

Legacy Mobix has entered into indemnification agreements with Mr. Fabian Battaglia, its Chief Executive Officer and Mr. Keyvan Samini, its Chief Financial Officer, and Mobix Labs entered into new indemnification agreements, with each of its directors and executive officers. The indemnification agreements provide that Mobix Labs will indemnify each of its directors and executive officers against any and all expenses incurred by that director or executive officer because of his or her status as a director or officer of Mobix Labs, to the fullest extent permitted by Delaware law, the Charter and the Bylaws.

The Charter of Mobix Labs contains a provision limiting the liability of directors and certain officers of Mobix Labs for monetary damages for breach of fiduciary duty, and the Bylaws provide that Mobix Labs will indemnify each of its present and former directors and officers in those capacities or for serving other business enterprises at its request, to the fullest extent permitted under Delaware law. In addition, the Bylaws provide that, to the fullest extent permitted by Delaware law, Mobix Labs will advance all expenses incurred by its present and former directors and officers in connection with a legal proceeding involving his or her status as a director or officer of Mobix Labs, except that present directors or officers shall undertake to repay such advances if it is ultimately determined that such person is not entitled to indemnification.

113

Table of Contents

Guarantee of Loan

On October 19, 2023, Legacy Mobix borrowed $150,000 from an unrelated finance company, which loan is secured by substantially all assets of Legacy Mobix and is guaranteed by Keyvan Samini, the President, Chief Financial Officer, General Counsel and a director of Mobix Labs. The loan matures in November 2024, with principal and interest payable in weekly installments. Legacy Mobix is obligated to pay a finance charge of $66,000 over the term of the loan.

Subscription Agreement

On December 19, 2023, Chavant entered into a subscription agreement with Michael Long, who was appointed as a director of Mobix Labs on January 22, 2024, pursuant to which Mr. Long agreed to purchase, in a private placement that closed substantially concurrently with the Closing, 300,000 shares of Class A Common Stock at a price of $10.00 per share for an aggregate purchase price of $3,000,000, on the terms and subject to the conditions set forth in the subscription agreement. Mobix Labs has agreed to register for resale the shares received by Mr. Long pursuant to the subscription agreement and upon exercise of the warrant. Pursuant to the subscription agreement, Mobix Labs agreed to issue additional shares of Class A Common Stock to Mr. Long in the event that the Adjustment Period VWAP during the Adjustment Period is less than $10.00 per share. In such case, Mr. Long will be entitled to receive a number of Make-Whole Shares equal to the product of (x) the number of shares of Class A Common Stock issued to Sage Hill at the closing of the subscription and held by Sage Hill through the end of the Adjustment Period multiplied by (y) a fraction, (A) the numerator of which is $10.00 minus the Adjustment Period VWAP and (B) the denominator of which is the Adjustment Period VWAP. In the event that the Adjustment Period VWAP is less than $7.00, the Adjustment Period VWAP will be deemed to be $7.00.

In connection with the execution of the subscription agreement, Legacy Mobix issued to Mr. Long a warrant to purchase 100,000 shares of Mobix Labs Stock at an exercise price of $0.01 per share, exercisable upon the closing of the subscription agreement. The warrant was exercised at the closing of the subscription agreement and, following net settlement into 99,900 shares of Mobix Labs Stock, converted into 99,900 shares of Class A Common Stock in connection with the Closing.

Pre-Merger Related Party Transactions of Chavant

Founder Shares

On April 7, 2021, Chavant issued 2,875,000 Founder Shares to the Sponsor, for which the Sponsor paid $25,000. The Sponsor agreed to forfeit up to 375,000 Founder Shares to the extent that the over-allotment option was not exercised in full by the underwriters. On June 25, 2021, the Sponsor sold an aggregate of 422,581 of such Founder Shares to the underwriters for a purchase price of $3,675. On July 19, 2021, Chavant reduced the offering size of the Chavant IPO and 575,000 Founder Shares were surrendered to Chavant for cancellation for no consideration, resulting in 2,300,000 Founder Shares outstanding. On September 5, 2021, the underwriters’ over-allotment option expired unexercised, resulting in the forfeiture of an additional 300,000 Founder Shares. As a result, a total of 2,000,000 Founder Shares remained outstanding, which represented 20% of the issued and outstanding Ordinary Shares. All share and per share amounts were retroactively restated.

Chavant’s Initial Shareholders agreed, subject to limited exceptions, not to transfer, assign or sell any of their Founder Shares until the earlier to occur of: (i) one year after the completion of the initial Transaction or (ii) the date following the completion of the initial Transaction on which Chavant completes a liquidation, merger, share exchange or other similar transaction that results in all of the shareholders having the right to exchange their Ordinary Shares for cash, securities or other property. Notwithstanding the foregoing, if the closing price of the Ordinary Shares equals or exceeds $12.00 per share (as adjusted for share subdivisions, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after the initial Transaction, the Founder Shares will be released from the lockup. In connection with the Closing, the Amended and Restated Registration Rights Agreement superseded the foregoing arrangements.

114

Table of Contents

Private Placement Warrants

Simultaneously with the closing of the Chavant IPO, pursuant to a Private Placement Warrants Purchase Agreement, dated July 19, 2021, by and between Chavant and the Sponsor, and another Private Placement Warrants Purchase Agreement, dated July 19, 2021, by and between Chavant and the Representatives’ designees, Chavant completed the private sale of 3,400,000 Private Placement Warrants to the Sponsor and the Representatives’ designees at a purchase price of $1.00 per Private Warrant, generating gross proceeds to Chavant of $3,400,000. The Private Placement Warrants are identical to the Public Warrants included as part of the 8,000,000 units sold in the Chavant IPO, except that the Private Placement Warrants, so long as they are held by the initial purchasers or their permitted transferees, (i) are not redeemable by Chavant, (ii) may not (including the Ordinary Shares issuable upon exercise of the warrants), subject to certain limited exceptions, be transferred, assigned or sold until 30 days after the completion of Chavant’s initial business combination, (iii) may be exercised on a cashless basis and (iv) are entitled to registration rights. No underwriting discounts and commissions were paid with respect to such sale. The issuance of the Private Placement Warrants was made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act.

Registration Rights

On the Closing Date, in connection with the Closing and as contemplated by the Business Combination Agreement, the Company, the Sponsor, the Representatives and their designees, certain equityholders of Chavant (collectively with the Sponsor, the “Founder Equityholders”) and certain equityholders of Mobix Labs (the “Legacy Mobix Holders” and, together with the Founder Equityholders and certain other holders, the “Holders”) entered into the Amended and Restated Registration Rights and Lock-Up Agreement, pursuant to which, among other things, the Company is obligated to file a registration statement to register the resale of certain securities of Mobix Labs held by the Holders and to use reasonable best efforts to cause the registration statement to become effective as soon as reasonably practical after the initial filing of the registration statement. The Amended and Restated Registration Rights and Lock-Up Agreement also provides the Holders with “piggy-back” registration rights, subject to certain requirements and customary conditions.

Subject to certain exceptions, the Amended and Restated Registration Rights and Lock-Up Agreement further provides the Founder Equityholders and Legacy Mobix Holders shall not transfer their Common Stock until (a) with respect to 50% of such shares, for a period ending on the earlier of the one-year anniversary of the Closing Date and the date on which the VWAP of the Class A Common Stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period following the Closing or (b) with respect to the remaining 50% of such shares, for a period ending on the earlier of the one-year anniversary of the Closing Date and the date on which the VWAP of the Class A Common Stock equals or exceeds $15.00 per share (as adjusted for stock splits, stock capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period following the Closing.

Administrative Services

Chavant paid the Sponsor $10,000 per month for office space, and secretarial and administrative services provided to members of Chavant’s management team prior to the Closing. Upon completion of the Merger, Chavant ceased paying these monthly fees.

For the nine months ended September 30, 2023 and 2022, Chavant incurred expenses of $90,000 and $90,000 under the administrative services agreement, respectively, of which $150,000 and $80,000 were included in accrued expenses as of September 30, 2023 and December 31, 2022, respectively.

Related Party Notes

On April 7, 2021, Chavant issued an unsecured promissory note to the Sponsor, pursuant to which Chavant could borrow up to an aggregate principal amount of $200,000 to cover formation and operating expenses related to the Chavant IPO. The outstanding balance of $129,602 as of June 30, 2021 was repaid on July 22, 2021. On June 20, 2022, Chavant issued an unsecured convertible promissory note in the aggregate principal amount of

115

Table of Contents

$360,000 to the Sponsor under which Chavant may draw down Working Capital Loans from time to time prior to the maturity date up to such aggregate principal amount. On July 18, 2022, Chavant issued an additional unsecured convertible promissory note in the aggregate principal amount of $490,000 to the Sponsor under which Chavant may draw down Working Capital Loans from time to time prior to the maturity date up to such aggregate principal amount. On January 6, 2023, Chavant issued an unsecured convertible promissory note in the aggregate principal amount of $300,000 to the Sponsor, under which Chavant was permitted to draw down Working Capital Loans from time to time prior to the maturity date up to such aggregate principal amount. Chavant drew down the full amount of the Working Capital Loans under such promissory note. As of September 30, 2023, Chavant had drawn down $1,150,000 under the Working Capital Loans. The Chairman of the Board or an entity affiliated with him and another existing investor in the Sponsor and/or persons affiliated with such investor provided the funds to the Sponsor for the foregoing Working Capital Loans. On June 22, 2023, Chavant issued an unsecured non-convertible note in the aggregate principal amount of up to $500,000 to its Sponsor under which Chavant was permitted to draw down Working Capital Loans from time to time prior to the maturity date up to such aggregate principal amount. The Chairman of the Board or an entity affiliated with him and the Chief Executive Officer of Chavant provided or will provide the funds to the Sponsor for the Working Capital Loans under this unsecured non-convertible promissory note. As of November 1, 2023, Chavant had drawn down an aggregate of $1,550,000 of Working Capital Loans under the promissory notes issued to the Sponsor (of which $100,000 was received on November 2, 2023).

Sage Hill PIPE Subscription Agreement and Sage Hill Warrant

On December 18, 2023, Chavant entered into the Sage Hill PIPE Subscription Agreement with Sage Hill, pursuant to which Sage Hill agreed to purchase, in a private placement that closed substantially concurrently with the Closing, 1,500,000 shares of Class A Common Stock in cash at a price of $10.00 per share for an aggregate purchase price of $15,000,000, on the terms and subject to the conditions set forth in the Sage Hill PIPE Subscription Agreement. Pursuant to the Sage Hill Subscription Agreement, Chavant agreed to issue additional shares of Class A Common Stock to Sage Hill in the event that the volume weighted average price per share of the Class A Common Stock during the 30-day period (the “Adjustment Period”) commencing on the date that is 30 days after the date on which a resale registration statement is declared effective (the “Adjustment Period VWAP”) is less than $10.00 per share. In such case, Sage Hill will be entitled to receive Make-Whole Shares. In the event that the Adjustment Period VWAP is less than $7.00, the Adjustment Period VWAP will be deemed to be $7.00.

In connection with the execution of the Sage Hill PIPE Subscription Agreement, Mobix Labs issued to Sage Hill a warrant to purchase 1,500,000 shares of Mobix Labs Stock at an exercise price of $0.01 per share, exercisable upon the closing of the Sage Hill PIPE Subscription Agreement and stockholder approval (the “Sage Hill Warrant”). The Sage Hill Warrant remains outstanding, and stockholder approval for the exercise of the Sage Hill Warrant is expected to be obtained in 2024.

Sponsor PIPE Subscription Agreement, Sponsor Warrant and Sponsor Letter Agreement

On December 19, 2023, Chavant entered into the subscription agreement (the “Sponsor PIPE Subscription Agreement”) with the Sponsor pursuant to which the Sponsor agreed to purchase, in a private placement that closed substantially concurrently with the Closing, 199,737 shares of Class A Common Stock at a price of $10.00 per share for an aggregate purchase price of $1,997,370 paid through the forgiveness of the Forgiven Chavant Obligations (as defined below), on the terms and subject to the conditions set forth in the Sponsor PIPE Subscription Agreement and the Sponsor Letter Agreement described below. Pursuant to the Sponsor PIPE Subscription Agreement, Chavant agreed to issue additional shares of Class A Common Stock to the Sponsor or its permitted transferees in the event that the Adjustment Period VWAP during the Adjustment Period is less than $10.00 per share. In such case, the Sponsor or its permitted transferees will be entitled to receive Make-Whole Shares. In the event that the Adjustment Period VWAP is less than $7.00, the Adjustment Period VWAP will be deemed to be $7.00.

In connection with the execution of the Sponsor PIPE Subscription Agreement, Legacy Mobix issued to the Sponsor a warrant to purchase 272,454 shares of Mobix Labs Stock at an exercise price of $0.01 per share, exercisable upon the closing of the Sponsor PIPE Subscription Agreement (the “Sponsor Warrant”). The Sponsor Warrant was exercised at the closing of the Sponsor PIPE Subscription Agreement and, following net settlement into 272,182 shares of Mobix Labs Stock, converted into 272,182 shares of Class A Common Stock in connection with the Closing.

116

Table of Contents

On December 20, 2023, Chavant also entered into a Sponsor Letter Agreement with the Sponsor (the “Sponsor Letter Agreement”). Pursuant to the Sponsor Letter Agreement, as consideration for the 199,737 shares issued pursuant to the Sponsor PIPE Subscription Agreement, the Sponsor agreed to forgive, effective upon the Closing, approximately $1,997,370 of aggregate outstanding obligations of Chavant owed to the Sponsor, consisting of (i) $1,150,000 aggregate principal amount of working capital loans outstanding under Chavant’s convertible promissory notes issued to the Sponsor, (ii) $610,000 aggregate principal amount of working capital loans outstanding under Chavant’s non-convertible promissory notes issued to the Sponsor (the accrued interest under which was forgiven), (iii) an estimated additional $40,000 in aggregate principal amount of working capital loans incurred to pay additional expenses in connection with the Closing, (iv) approximately $165,000 of outstanding reimbursement obligations owed to the Sponsor by Chavant for administrative services, as described above and (v) approximately $32,370 of reimbursement obligations owed to Dr. Jiong Ma, the Chief Executive Officer of Chavant, by Chavant for certain operating expenses of Chavant paid by Dr. Ma (collectively, the “Forgiven Chavant Obligations”).

In addition, pursuant to the Sponsor Letter Agreement, the Sponsor agreed to forfeit (1) 658,631 Founder Shares that it held (“Sponsor Forfeited Founder Shares”) and (2) 400,000 Private Placement Warrants that it held (“Sponsor Forfeited Private Placement Warrants”), in each case upon the Closing.

The forfeiture of the Sponsor Forfeited Founder Shares reduced the number of Founder Shares held by the Sponsor, which are subject to the lock-up agreement applicable to the Founder Equityholders as set forth in the Amended and Restated Registration Rights and Lock-Up Agreement (the “Founder Share Lock-Up”), to 922,182 Founder Shares. Mobix Labs expects that the Sponsor will distribute these Founder Shares to its members following the Closing and the expiration of the Founder Share Lock-Up. In such distributions, (1) Dr. Ma or her controlled affiliate is expected to receive (i) 724,600 shares of Class A Common Stock representing Founder Shares (including 40,000 Founder Shares held by the Sponsor that may be allocated by Dr. Ma in her discretion), and (2) Dr. André-Jacques Auberton-Hervé, Chavant’s Chairman, or his controlled affiliate is expected to receive (i) 197,582 shares of Class A Common Stock representing Founder Shares. The forfeiture of the Sponsor Forfeited Private Placement Warrants reduced the number of Private Placement Warrants held by the Sponsor to 2,394,332 Private Placement Warrants. None of the Private Placement Warrants are subject to the Founder Share Lock-Up, and the Sponsor distributed these Private Placement Warrants to its members on December 21, 2023 following the Closing. In such distribution, (ii) Dr. Ma or her controlled affiliate received 1,241,552 Private Placement Warrants, and (ii) Dr. Auberton-Hervé or his controlled affiliate received 358,324 Private Placement Warrants. In addition, the shares of Class A Common Stock the Sponsor received upon the Closing pursuant to the Sponsor PIPE Subscription Agreement and the conversion of the Sponsor Warrant, as described above, are not subject to the Founder Share Lock-Up. Mobix Labs expects that the Sponsor will distribute those shares to its members after the Closing. In such distribution, (1) Dr. Ma or her controlled affiliate is expected to receive approximately 71,399 shares of Class A Common Stock (reflecting $140,000 of non-convertible debt that Dr. Ma had funded or would fund to the Sponsor in respect of working capital loans to Chavant, Dr. Ma’s pro rata share in amount of approximately $130,000 of the outstanding reimbursement obligations owed to the Sponsor for administrative services, and the outstanding reimbursement obligations of $32,370 owed to Dr. Ma, as described above, each forgiven pursuant to the Sponsor Letter Agreement) and (2) Dr. Auberton-Hervé or his controlled affiliate is expected to receive approximately 343,384 shares of Class A Common Stock (reflecting $1.4 million of convertible and non-convertible debt that Dr. Auberton-Hervé had funded to the Sponsor in respect of working capital loans to Chavant and Dr. Auberton-Hervé’s pro rata share of the outstanding reimbursement obligations owed to the Sponsor for administrative services, each forgiven pursuant to the Sponsor Letter Agreement).

117

Table of Contents

PLAN OF DISTRIBUTION (CONFLICT OF INTEREST)

The shares of our Class A Common Stock offered by this prospectus are being offered by the Selling Stockholder, B. Riley Principal Capital II, LLC. The shares may be sold or distributed from time to time by the Selling Stockholder directly to one or more purchasers or through brokers, dealers, or underwriters who may act solely as agents at market prices prevailing at the time of sale, at prices related to the prevailing market prices, at negotiated prices, or at fixed prices, which may be changed. The sale of the shares of our Class A Common Stock offered by this prospectus could be effected in one or more of the following methods:

        ordinary brokers’ transactions;

        transactions involving cross or block trades;

        through brokers, dealers, or underwriters who may act solely as agents;

        “at the market” into an existing market for our Class A Common Stock;

        in other ways not involving market makers or established business markets, including direct sales to purchasers or sales effected through agents;

        in privately negotiated transactions; or

        any combination of the foregoing.

In order to comply with the securities laws of certain states, if applicable, the shares may be sold only through registered or licensed brokers or dealers. In addition, in certain states, the shares may not be sold unless they have been registered or qualified for sale in the state or an exemption from the state’s registration or qualification requirement is available and complied with.

B. Riley Principal Capital II is an “underwriter” within the meaning of Section 2(a)(11) of the Securities Act.

B. Riley Principal Capital II has informed us that it presently anticipates using, but is not required to use, B. Riley Securities, Inc. (“BRS”), a registered broker-dealer and FINRA member and an affiliate of B. Riley Principal Capital II, as a broker to effectuate resales, if any, of our Class A Common Stock that it may acquire from us pursuant to the Purchase Agreement, and that it may also engage one or more other registered broker-dealers to effectuate resales, if any, of such Class A Common Stock that it may acquire from us. Such resales will be made at prices and at terms then prevailing or at prices related to the then current market price. Each such registered broker-dealer will be an underwriter within the meaning of Section 2(a)(11) of the Securities Act. B. Riley Principal Capital II has informed us that each such broker-dealer it engages to effectuate resales of our Class A Common Stock on its behalf, excluding BRS, may receive commissions from B. Riley Principal Capital II for executing such resales for B. Riley Principal Capital II and, if so, such commissions will not exceed customary brokerage commissions.

B. Riley Principal Capital II is an affiliate of BRS, a registered broker-dealer and FINRA member, which will act as an executing broker that will effectuate resales of our Class A Common Stock that may be acquired by B. Riley Principal Capital II from us pursuant to the Purchase Agreement to the public in this offering. Because B. Riley Principal Capital II will receive all the net proceeds from such resales of our Class A Common Stock made to the public through BRS, BRS is deemed to have a “conflict of interest” within the meaning of FINRA Rule 5121. Consequently, this offering will be conducted in compliance with the provisions of FINRA Rule 5121, which requires that a “qualified independent underwriter,” as defined in FINRA Rule 5121, participate in the preparation of the registration statement that includes this prospectus and exercise the usual standards of “due diligence” with respect thereto. Accordingly, we have engaged Seaport Global Securities LLC, a registered broker-dealer and FINRA member (“Seaport”), to be the qualified independent underwriter in this offering and, in such capacity, participate in the preparation of the registration statement that includes this prospectus and exercise the usual standards of “due diligence” with respect thereto. B. Riley Principal Capital II has agreed to pay Seaport a cash fee of $50,000 upon the completion of this offering as consideration for its services and to reimburse Seaport up to $5,000 for expenses incurred in connection with acting as the qualified independent underwriter in this offering. In accordance with FINRA Rule 5110, such cash fee and expense reimbursement to be paid to Seaport for acting as the qualified independent underwriter in this offering are deemed to be underwriting compensation in connection with sales of our Class A Common Stock by B. Riley Principal Capital II to the public. Seaport will receive no other compensation

118

Table of Contents

for acting as the qualified independent underwriter in this offering. In accordance with FINRA Rule 5121, BRS is not permitted to sell shares of our Class A Common Stock in this offering to an account over which it exercises discretionary authority without the prior specific written approval of the account holder.

Except as set forth above, we know of no existing arrangements between the Selling Stockholder and any other stockholder, broker, dealer, underwriter or agent relating to the sale or distribution of the shares of our Class A Common Stock offered by this prospectus.

Brokers, dealers, underwriters or agents participating in the distribution of the shares of our Class A Common Stock offered by this prospectus may receive compensation in the form of commissions, discounts, or concessions from the purchasers, for whom the broker-dealers may act as agent, of the shares sold by the Selling Stockholder through this prospectus. The compensation paid to any such particular broker-dealer by any such purchasers of shares of our Class A Common Stock sold by the Selling Stockholder may be less than or in excess of customary commissions. Neither we nor the Selling Stockholder can presently estimate the amount of compensation that any agent will receive from any purchasers of shares of our Class A Common Stock sold by the Selling Stockholder.

We may from time to time file with the SEC one or more supplements to this prospectus or amendments to the registration statement of which this prospectus forms a part to amend, supplement or update information contained in this prospectus, including, if and when required under the Securities Act, to disclose certain information relating to a particular sale of shares offered by this prospectus by the Selling Stockholder, including with respect to any compensation paid or payable by the Selling Stockholder to any brokers, dealers, underwriters or agents that participate in the distribution of such shares by the Selling Stockholder, and any other related information required to be disclosed under the Securities Act.

We will pay the expenses incident to the registration under the Securities Act of the offer and sale of the shares of our Class A Common Stock covered by this prospectus by the Selling Stockholder.

As consideration for B. Riley Principal Capital II’s commitment to purchase shares of Class A Common Stock at our direction upon the terms and subject to the conditions set forth in the Purchase Agreement, we agreed to pay B. Riley Principal Capital II the Cash Commitment Fee, which represents 1.5% of B. Riley Principal Capital II’s $100,000,000 total aggregate purchase commitment under the Purchase Agreement. B. Riley Principal Capital II will withhold 30% in cash from the total aggregate purchase price in connection with any Market Open Purchases and Intraday Purchases under the Purchase Agreement until B. Riley Principal Capital II has received the entire Cash Commitment Fee. If we do not pay the Cash Commitment Fee in full on the earlier of (i) the termination of the Purchase Agreement pursuant to Section 8.2 of the Purchase Agreement and (ii) December 15, 2024, then we must pay B. Riley Principal Capital II, in cash, the difference between (A) the Cash Commitment Fee and (B) the amount of cash withholdings already withheld by B. Riley Principal Capital II in connection with any Market Open Purchases and Intraday Purchases and any other cash payments made by us to B. Riley Principal Capital II that were applied to the Commitment Fee that did not result from any cash withholding(s) by the Selling Stockholder as set forth in the immediately preceding clause or from any agreements entered into between us and the Selling Stockholder prior to the date of the Purchase Agreement.

In addition, we have agreed to reimburse B. Riley Principal Capital II for the reasonable legal fees and disbursements of B. Riley Principal Capital II’s legal counsel in an amount not to exceed (i) $75,000 upon the execution of the Purchase Agreement and Registration Rights Agreement and (ii) $5,000 per fiscal quarter, in each case in connection with the transactions contemplated by this Agreement and the Registration Rights Agreement. In accordance with FINRA Rule 5110, these reimbursed fees and expenses are deemed to be underwriting compensation in connection with sales of our Class A Common Stock by B. Riley Principal Capital II to the public. Moreover, in accordance with FINRA Rule 5110, the 3.0% fixed discount to current market prices of our Class A Common Stock reflected in the purchase prices payable by B. Riley Principal Capital II for our Class A Common Stock that we may require it to purchase from us from time to time under the Purchase Agreement is deemed to be underwriting compensation in connection with sales of our Class A Common Stock by B. Riley Principal Capital II to the public.

We also have agreed to indemnify B. Riley Principal Capital II and certain other persons against certain liabilities in connection with the offering of shares of our Class A Common Stock offered hereby, including liabilities arising under the Securities Act or, if such indemnity is unavailable, to contribute amounts required to be paid in respect of such liabilities. B. Riley Principal Capital II has agreed to indemnify us against liabilities under

119

Table of Contents

the Securities Act that may arise from certain written information furnished to us by B. Riley Principal Capital II specifically for use in this prospectus or, if such indemnity is unavailable, to contribute amounts required to be paid in respect of such liabilities. Insofar as indemnification for liabilities arising under the Securities Act may be permitted to our directors, officers, and controlling persons, we have been advised that in the opinion of the SEC this indemnification is against public policy as expressed in the Securities Act and is therefore, unenforceable.

We estimate that the total expenses for the offering will be approximately $326,300.

B. Riley Principal Capital II has represented to us that at no time prior to the date of the Purchase Agreement has B. Riley Principal Capital II, its sole member, any of their respective officers, or any entity managed or controlled by B. Riley Principal Capital II or its sole member, engaged in or effected, in any manner whatsoever, directly or indirectly, for its own account or for the account of any of its affiliates, any short sale (as such term is defined in Rule 200 of Regulation SHO of the Exchange Act) of our Class A Common Stock or any hedging transaction, which establishes a net short position with respect to our Class A Common Stock. B. Riley Principal Capital II has agreed that during the term of the Purchase Agreement, none of B. Riley Principal Capital II, its sole member, any of their respective officers, or any entity managed or controlled by B. Riley Principal Capital II or its sole member, will enter into or effect, directly or indirectly, any of the foregoing transactions for its own account or for the account of any other such person or entity.

We have advised the Selling Stockholder that it is required to comply with Regulation M promulgated under the Exchange Act. With certain exceptions, Regulation M precludes the Selling Stockholder, any affiliated purchasers, and any broker-dealer or other person who participates in the distribution from bidding for or purchasing or attempting to induce any person to bid for or purchase any security which is the subject of the distribution until the entire distribution is complete. Regulation M also prohibits any bids or purchases made in order to stabilize the price of a security in connection with the distribution of that security. All of the foregoing may affect the marketability of the securities offered by this prospectus.

This offering will terminate on the date that all shares of our Class A Common Stock offered by this prospectus have been sold by the Selling Stockholder.

Our Class A Common Stock is currently listed on Nasdaq under the symbol “MOBX”.

B. Riley Principal Capital II and/or one or more of its affiliates has provided, currently provides and/or from time to time in the future may provide various investment banking and other financial services for us and/or one or more of our affiliates that are unrelated to the transactions contemplated by the Purchase Agreement and the offering of shares for resale by B. Riley Principal Capital II to which this prospectus relates, for which investment banking and other financial services they have received and may continue to receive customary fees, commissions and other compensation from us, aside from any discounts, fees and other compensation that B. Riley Principal Capital II has received and may receive in connection with the transactions contemplated by the Purchase Agreement, (i) the 3.0% fixed discount to current market prices of our Class A Common Stock reflected in the purchase prices payable by B. Riley Principal Capital II for our Class A Common Stock that we may require it to purchase from us from time to time under the Purchase Agreement, and (ii) our reimbursement of up to an aggregate of $135,000 of B. Riley Principal Capital II’s legal fees ($75,000 upon execution of the Purchase Agreement and $5,000 per fiscal quarter for the maximum three year term of the Purchase Agreement) in connection with the transactions contemplated by the Purchase Agreement and the Registration Rights Agreement.

120

Table of Contents

LEGAL MATTERS

Greenberg Traurig, P.A. has passed upon the validity of the Class A Common Stock offered by this prospectus and certain other legal matters related to this prospectus.

EXPERTS

The financial statements of Mobix Labs Operations, Inc. (formerly known as Mobix Labs, Inc.) as of September 30, 2023 and September 30, 2022 and for the years then ended included in this prospectus have been so included in reliance on the report (which contains an explanatory paragraph relating to Mobix Labs Operations, Inc.’s ability to continue as a going concern as described in Note 1 to the financial statements) of PricewaterhouseCoopers LLP, an independent registered public accounting firm, given on the authority of said firm as experts in auditing and accounting.

The financial statements of EMI Solutions as of June 30, 2023 and June 30, 2022 and for the years then ended included in this prospectus have been so included in reliance on the report of Macias Gini & O’Connell LLP, an independent public accounting firm, given on the authority of said firm as experts in auditing and accounting.

WHERE YOU CAN FIND ADDITIONAL INFORMATION

We have filed with the SEC a registration statement on Form S-1 under the Securities Act with respect to the shares of Class A Common Stock offered hereby. This prospectus does not contain all of the information set forth in the registration statement and the exhibits and schedules thereto. For further information with respect to the Company, the Class A Common Stock, reference is made to the registration statement and the exhibits and any schedules filed therewith.

Statements contained in this prospectus as to the contents of any contract or other document referred to are not necessarily complete and in each instance, if such contract or document is filed as an exhibit, reference is made to the copy of such contract or other document filed as an exhibit to the registration statement, each statement being qualified in all respects by such reference.

The SEC maintains a website at www.sec.gov, from which interested persons can electronically access the registration statement, including the exhibits and any schedules thereto and which contains the periodic reports, proxy and information statements and other information that we file electronically with the SEC.

We are subject to the information reporting requirements of the Exchange Act and we are required to file reports, proxy statements and other information with the SEC. These reports, proxy statements, and other information are available for inspection and copying at the SEC’s website referred to above. We also maintain a website at https://www.investors.mobixlabs.com, at which you may access these materials free of charge as soon as reasonably practicable after they are electronically filed with, or furnished to, the SEC. Information contained on or accessible through our website is not a part of this prospectus, and the inclusion of our website address in this prospectus is an inactive textual reference only.

121

Table of Contents

INDEX TO FINANCIAL STATEMENTS

 

Page

Mobix Labs Operations, Inc. (f/k/a Mobix Labs, Inc.) Audited Financial Statements, Years Ended September 30, 2023 and 2022

   

Report of Independent Registered Public Accounting Firm

 

F-2

Balance Sheets as of September 30, 2023 and 2022

 

F-3

Statements of Operations and Comprehensive Loss for the years ended September 30, 2023 and 2022

 

F-4

Statements of Redeemable Convertible Preferred Stock and Stockholders’ Deficit for the years ended September 30, 2023 and 2022

 

F-5

Statements of Cash Flows for the years ended September 30, 2023 and 2022

 

F-6

Notes to Financial Statements

 

F-7

     

Mobix Labs, Inc. Unaudited Condensed Consolidated Financial Statements, Three Months Ended December 31, 2023 and 2022

   

Balance Sheets as of December 31, 2023 and September 30, 2023 (unaudited)

 

F-36

Statements of Operations and Comprehensive Income (Loss) for the three months ended December 31, 2023 and 2022 (unaudited)

 

F-38

Statements of Redeemable Convertible Preferred Stock and Stockholders’ Equity (Deficit) for the three months ended December 31, 2023 and 2022 (unaudited)

 

F-39

Statements of Cash Flows for the three months ended December 31, 2023 and 2022 (unaudited)

 

F-40

Notes to Financial Statements (unaudited)

 

F-42

EMI Solutions, Inc. Audited Financial Statements, Years Ended June 30, 2023 and 2022

   

Independent Auditors’ Report

 

F-68

Balance Sheets as of June 30, 2023 and 2022

 

F-70

Statements of Operations for the years ended June 30, 2023 and 2022

 

F-71

Statements of Shareholders’ Equity for the years ended June 30, 2023 and 2022

 

F-72

Statements of Cash Flows for the years ended June 30, 2023 and 2022

 

F-73

Notes to Financial Statements

 

F-74

EMI Solutions, Inc. Unaudited Condensed Financial Statements, Three Months Ended September 30, 2023 and 2022

   

Balance Sheets as of September 30, 2023 and September 30, 2022 (unaudited)

 

F-83

Statements of Operations and Comprehensive Income (Loss) for the three months ended September 30, 2023 and September 30, 2022 (unaudited)

 

F-84

Statements of Shareholders’ Equity for the three months ended September 30, 2023 and September 30, 2022 (unaudited)

 

F-85

Statements of Cash Flows for the three months ended September 30, 2023 and September 30, 2022 (unaudited)

 

F-86

Notes to Financial Statements (unaudited)

 

F-87

F-1

Table of Contents

Report of Independent Registered Public Accounting Firm

To the Board of Directors and Stockholders of Mobix Labs, Inc.

Opinion on the Financial Statements

We have audited the accompanying balance sheets of Mobix Labs Operations, Inc. (formerly known as Mobix Labs, Inc.) (the “Company”) as of September 30, 2023 and 2022, and the related statements of operations and comprehensive loss, of redeemable convertible preferred stock and stockholders’ deficit and of cash flows for the years then ended, including the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of September 30, 2023 and 2022, and the results of its operations and its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.

Substantial Doubt about the Company’s Ability to Continue as a Going Concern

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the financial statements, the Company has incurred operating losses and negative cash flows that raise substantial doubt about its ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Basis for Opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits of these financial statements in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/ PricewaterhouseCoopers LLP

Irvine, California

December 28, 2023, except for the effects of the reverse recapitalization discussed in Note 1 to the financial statements, as to which the date is April 1, 2024

We have served as the Company’s auditor since 2022.

F-2

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)

BALANCE SHEETS
(in thousands, except share and per share amounts)

 

As of September 30,

   

2023

 

2022

ASSETS

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash

 

$

89

 

 

$

178

 

Accounts receivable, net

 

 

53

 

 

 

444

 

Receivable for issuance of common stock

 

 

 

 

 

117

 

Inventory

 

 

319

 

 

 

570

 

Prepaid expenses and other current assets

 

 

369

 

 

 

667

 

Total current assets

 

 

830

 

 

 

1,976

 

   

 

 

 

 

 

 

 

Property and equipment, net

 

 

1,859

 

 

 

1,763

 

Intangible assets, net

 

 

5,287

 

 

 

6,128

 

Goodwill

 

 

5,217

 

 

 

5,217

 

Operating lease right-of-use assets

 

 

1,030

 

 

 

 

Deferred transaction costs

 

 

4,125

 

 

 

 

Other assets

 

 

400

 

 

 

400

 

Total assets

 

$

18,748

 

 

$

15,484

 

   

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK
AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

8,995

 

 

$

5,095

 

Accrued expenses and other current liabilities

 

 

4,519

 

 

 

2,753

 

Loss contingency

 

 

 

 

 

8,434

 

Notes payable

 

 

1,286

 

 

 

 

Notes payable – related parties

 

 

3,793

 

 

 

3,693

 

Simple agreements for future equity (“SAFEs”)

 

 

1,512

 

 

 

1,983

 

Operating lease liabilities, current

 

 

318

 

 

 

 

Total current liabilities

 

 

20,423

 

 

 

21,958

 

   

 

 

 

 

 

 

 

Convertible notes, noncurrent

 

 

 

 

 

625

 

Deferred tax liability

 

 

86

 

 

 

20

 

Operating lease liabilities, noncurrent

 

 

1,280

 

 

 

 

Total liabilities

 

 

21,789

 

 

 

22,603

 

   

 

 

 

 

 

 

 

Commitments and contingencies (Note 12)

 

 

 

 

 

 

   

 

 

 

 

 

 

 

Redeemable convertible preferred stock

 

 

 

 

 

 

 

 

Founders Convertible Preferred Stock, $0.00001 par value, 600,000 shares authorized; 588,235 shares issued and outstanding at September 30, 2023 and 2022

 

 

 

 

 

 

Series A Convertible Preferred Stock, $0.00001 par value, 2,000,000 shares authorized; 1,666,666 shares issued and outstanding at September 30, 2023 and 2022; liquidation preference of $2,300 at September 30, 2023 and 2022

 

 

2,300

 

 

 

2,300

 

   

 

 

 

 

 

 

 

Stockholders’ deficit

 

 

 

 

 

 

 

 

Common stock, $0.00001 par value, 57,400,000 shares authorized; 16,692,175 and 11,868,397 shares issued and outstanding at September 30, 2023 and 2022, respectively

 

 

 

 

 

 

Additional paid-in capital

 

 

78,421

 

 

 

34,722

 

Accumulated deficit

 

 

(83,762

)

 

 

(44,141

)

Total stockholders’ deficit

 

 

(5,341

)

 

 

(9,419

)

Total liabilities, redeemable convertible preferred stock and stockholders’ deficit

 

$

18,748

 

 

$

15,484

 

See accompanying notes to financial statements.

F-3

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)

STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(in thousands, except share and per share amounts)

 

Year ended September 30,

   

2023

 

2022

Net revenue

 

 

 

 

 

 

 

 

Product sales

 

$

1,224

 

 

$

2,859

 

License revenue

 

 

 

 

 

450

 

Total net revenue

 

 

1,224

 

 

 

3,309

 

   

 

 

 

 

 

 

 

Costs and expenses

 

 

 

 

 

 

 

 

Cost of revenue

 

 

1,620

 

 

 

2,852

 

Research and development

 

 

11,044

 

 

 

12,193

 

Selling, general and administrative

 

 

24,104

 

 

 

11,978

 

Loss from operations

 

 

(35,544

)

 

 

(23,714

)

   

 

 

 

 

 

 

 

Interest expense

 

 

3,355

 

 

 

343

 

Change in fair value of SAFEs

 

 

655

 

 

 

83

 

Loss before income taxes

 

 

(39,554

)

 

 

(24,140

)

Provision (benefit) for income taxes

 

 

67

 

 

 

(273

)

Net loss and comprehensive loss

 

$

(39,621

)

 

$

(23,867

)

Net loss per common share, basic and diluted

 

$

(2.71

)

 

$

(2.25

)

Weighted-average common shares outstanding, basic and diluted

 

 

14,612,600

 

 

 

10,620,614

 

See accompanying notes to financial statements.

F-4

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)

STATEMENTS OF REDEEMABLE CONVERTIBLE PREFERRED STOCK
AND STOCKHOLDERS’ DEFICIT
(in thousands, except share and per share amounts)

 

Founders
Redeemable
Convertible
Preferred Stock

 

Series A
Redeemable
Convertible
Preferred Stock

 

Common Stock

 

Additional Paid-in
Capital

 

Accumulated
Deficit

 

Total
Stockholders’
Deficit

   

Shares

 

Amount

 

Shares

 

Amount

 

Shares

 

Amount

 

Balance at September 30, 2021

 

588,235

 

$

 

1,666,666

 

$

2,300

 

8,689,413

 

$

 

$

20,211

 

$

(20,274

)

 

$

(63

)

       

 

       

 

       

 

   

 

   

 

 

 

 

 

 

 

Common stock issued for acquisition of business

 

 

 

 

 

 

 

1,266,892

 

 

 

 

 

 

 

 

 

 

Issuance of common stock

 

 

 

 

 

 

 

1,460,644

 

 

 

 

9,764

 

 

 

 

 

9,764

 

Conversion of note to common stock

 

 

 

 

 

 

 

45,548

 

 

 

 

312

 

 

 

 

 

312

 

Exercise of stock options

 

 

 

 

 

 

 

166,666

 

 

 

 

145

 

 

 

 

 

145

 

Issuance of common stock upon exercise of warrants

 

 

 

 

 

 

 

239,234

 

 

 

 

1,000

 

 

 

 

 

1,000

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

3,290

 

 

 

 

 

3,290

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

(23,867

)

 

 

(23,867

)

Balance at September 30, 2022

 

588,235

 

$

 

1,666,666

 

$

2,300

 

11,868,397

 

$

 

$

34,722

 

$

(44,141

)

 

$

(9,419

)

       

 

       

 

       

 

   

 

   

 

 

 

 

 

 

 

Issuance of common stock

 

 

 

 

 

 

 

1,958,312

 

 

 

 

13,396

 

 

 

 

 

13,396

 

Issuance of common stock upon exercise of warrants

 

 

 

 

 

 

 

1,218,461

 

 

 

 

909

 

 

 

 

 

909

 

Issuance of common stock in settlement of loss contingency

 

 

 

 

 

 

 

1,233,108

 

 

 

 

8,434

 

 

 

 

 

8,434

 

Issuance of common stock to service providers

 

 

 

 

 

 

 

55,091

 

 

 

 

377

 

 

 

 

 

377

 

Conversion of notes to common stock

 

 

 

 

 

 

 

187,971

 

 

 

 

943

 

 

 

 

 

943

 

Conversion of SAFEs to common stock

 

 

 

 

 

 

 

170,835

 

 

 

 

1,126

 

 

 

 

 

1,126

 

Issuance of warrants to service providers

 

 

 

 

 

 

 

 

 

 

 

10

 

 

 

 

 

10

 

Issuance of warrants in connection with notes payable

 

 

 

 

 

 

 

 

 

 

 

3,028

 

 

 

 

 

3,028

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

15,476

 

 

 

 

 

15,476

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

(39,621

)

 

 

(39,621

)

Balance at September 30, 2023

 

588,235

 

$

 

1,666,666

 

$

2,300

 

16,692,175

 

$

 

$

78,421

 

$

(83,762

)

 

$

(5,341

)

See accompanying notes to financial statements.

F-5

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)

STATEMENTS OF CASH FLOWS
(in thousands)

 

Year ended September 30,

   

2023

 

2022

Operating activities

 

 

 

 

 

 

 

 

Net loss

 

$

(39,621

)

 

$

(23,867

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

449

 

 

 

528

 

Amortization of intangible assets

 

 

841

 

 

 

840

 

Loss on disposal of property and equipment

 

 

2

 

 

 

330

 

Issuance of warrants in connection with notes payable, charged to interest expense

 

 

2,983

 

 

 

 

Change in fair value of SAFEs

 

 

655

 

 

 

83

 

Deferred income taxes

 

 

66

 

 

 

(274

)

Other non-cash items

 

 

(119

)

 

 

50

 

Stock-based compensation

 

 

15,476

 

 

 

3,290

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

385

 

 

 

(44

)

Inventory

 

 

251

 

 

 

(338

)

Prepaid expenses and other current assets

 

 

298

 

 

 

(476

)

Other assets

 

 

 

 

 

(200

)

Accounts payable

 

 

1,390

 

 

 

2,010

 

Accrued expenses and other current liabilities

 

 

2,318

 

 

 

1,610

 

Net cash used in operating activities

 

 

(14,626

)

 

 

(16,458

)

   

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

Acquisition of property and equipment

 

 

(633

)

 

 

(56

)

Proceeds from sale of property and equipment

 

 

 

 

 

300

 

Net cash provided by (used in) investing activities

 

 

(633

)

 

 

244

 

   

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock

 

 

13,513

 

 

 

9,847

 

Proceeds from exercise of common stock warrants

 

 

909

 

 

 

2,600

 

Proceeds from exercise of stock options

 

 

 

 

 

145

 

Proceeds from issuance of notes payable

 

 

2,156

 

 

 

 

Proceeds from issuance of notes payable – related parties

 

 

730

 

 

 

1,006

 

Proceeds from issuance of convertible notes

 

 

250

 

 

 

925

 

Proceeds from issuance of SAFEs

 

 

 

 

 

1,900

 

Principal payments on notes payable

 

 

(825

)

 

 

 

Principal payments on notes payable – related parties

 

 

(630

)

 

 

(1,044

)

Merger-related transaction costs paid

 

 

(933

)

 

 

 

Net cash provided by financing activities

 

 

15,170

 

 

 

15,379

 

   

 

 

 

 

 

 

 

Net decrease in cash

 

 

(89

)

 

 

(835

)

Cash, beginning of period

 

 

178

 

 

 

1,013

 

Cash, end of period

 

$

89

 

 

$

178

 

   

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

58

 

 

$

187

 

Cash paid for income taxes

 

 

 

 

 

 

   

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

Deferred merger-related transaction costs

 

$

3,192

 

 

$

 

Conversion of notes to common stock

 

 

943

 

 

 

312

 

Conversion of SAFEs to common stock

 

 

1,126

 

 

 

 

Issuance of warrants in connection with notes payable, recorded as debt discount

 

 

790

 

 

 

 

Issuance of common stock and warrants to service providers

 

 

387

 

 

 

 

Issuance of common stock for receivable

 

 

 

 

 

117

 

See accompanying notes to financial statements.

F-6

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 1 — Nature of the Business and Basis of Presentation

Mobix Labs Operations, Inc. (formerly known as Mobix Labs, Inc.) (“Mobix Labs” or the “Company”) was incorporated in the state of Delaware on July 31, 2020. Based in Irvine, California, Mobix Labs is a fabless semiconductor company delivering disruptive wireless and connectivity solutions for next generation communication systems, including C-Band and mmWave 5G and high bandwidth cable applications. The Company’s True5G integrated circuits currently in development are designed to deliver significant advantages in performance, efficiency, size and cost. The Company’s True Xero active optical cables (“AOCs”), which have been in production for several years, are designed to meet customer needs for high-quality AOC solutions at an affordable price. These innovative technologies are designed for large and rapidly growing markets where there are increasing demands for higher performance communication systems which utilize an expanding mix of both wireless and connectivity technologies.

On December 21, 2023, (the “Closing Date”), Chavant Capital Acquisition Corp. (“Chavant”) consummated the merger pursuant to the Business Combination Agreement, dated November 15, 2022 (as amended, supplemented or otherwise modified, the “Business Combination Agreement”), by and among Chavant, CLAY Merger Sub II, Inc., a Delaware corporation and newly formed, wholly-owned direct subsidiary of Chavant (“Merger Sub”), and Mobix Labs, Inc. (“Legacy Mobix”), a Delaware corporation, pursuant to which, among other things, Merger Sub merged with and into Legacy Mobix, with Legacy Mobix surviving the merger as a wholly-owned direct subsidiary of Chavant (together with the other transactions related thereto, the “Merger”). In connection with the consummation of the Merger (the “Closing”), Chavant changed its name from “Chavant Capital Acquisition Corp.” to “Mobix Labs, Inc.” and Legacy Mobix changed its name from “Mobix Labs, Inc.” to “Mobix Labs Operations, Inc.” As a result of the Merger, the Company raised gross proceeds of $21,014, including the contribution of $1,264 of cash held in Chavant’s trust account and the $19,750 private investment in public equity (“PIPE”) at $10.00 per share of Chavant’s Class A Common Stock. The common stock and public warrants of the combined company began trading on The Nasdaq Stock Market LLC under the symbols “MOBX” and “MOBXW,” respectively, on December 22, 2023.

The Merger was accounted for as a reverse recapitalization of the Company because Legacy Mobix has been determined to be the accounting acquirer under ASC Topic 805 — Business Combinations. Under this method of accounting, Chavant is treated as the “acquired” company for financial reporting purposes. This determination was primarily based on holders of Legacy Mobix capital stock comprising a relative majority of the voting power of the Company upon consummation of the Merger and having the ability to nominate the majority of the governing body of the Company, Legacy Mobix senior management comprising the senior management of the Company, and Legacy Mobix operations comprising the ongoing operations of the Company. Accordingly, for accounting purposes, the financial statements of the Company represent a continuation of the financial statements of Legacy Mobix with the Merger being treated as the equivalent of Legacy Mobix issuing shares for the net assets of Chavant, accompanied by a recapitalization. All issued and outstanding securities of Chavant upon Closing were treated as issuances of securities of the Company upon the consummation of the Merger. All of Legacy Mobix’s 18,134,258 issued and outstanding shares of common stock were cancelled and converted into the same number of shares of the Company’s Class A Common Stock. See Note 18 — Subsequent Events for additional information about the Merger and related transactions.

Basis of Presentation

The financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and include the accounts of Mobix Labs. The Company’s fiscal year ends on September 30.

Going Concern

The financial statements have been prepared assuming the Company will continue as a going concern. Since inception, the Company has incurred operating losses and negative cash flows, primarily as a result of its ongoing investment in product development. For the fiscal years ended September 30, 2023 and 2022, the Company incurred net losses of $39,621 and $23,867, respectively, and as of September 30, 2023 the Company had an accumulated

F-7

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 1 — Nature of the Business and Basis of Presentation (cont.)

deficit of $83,762. The Company has historically financed its operations through the sale of shares of its common stock or redeemable convertible preferred stock and the issuance of debt. After considering the effects of debt and equity transactions completed from October 1, 2023 through December 28, 2023, as well as proceeds associated with the merger transaction with Chavant (all as discussed in Note 18), the Company expects to continue to incur operating losses and negative cash flows from operations for the foreseeable future and will need to raise additional debt or equity financing to fund its operations and satisfy its obligations. Management believes that there is substantial doubt concerning the Company’s ability to continue as a going concern as the Company currently does not have adequate liquidity to meet its operating needs and satisfy its obligations for at least twelve months from the date of issuance of these financial statements.

While the Company will seek to raise additional capital, there can be no assurance the necessary financing will be available on terms acceptable to the Company, or at all. If the Company raises funds by issuing equity securities, dilution to existing stockholders may result. Any equity securities issued may also provide for rights, preferences or privileges senior to those of holders of common stock. If the Company raises funds by issuing debt securities, such debt securities would have rights, preferences and privileges senior to those of preferred and common stockholders. The terms of debt securities or borrowings may impose significant restrictions on the Company’s operations. The capital markets have in the past, and may in the future, experience periods of volatility that could impact the availability and cost of equity and debt financing. In addition, recent and potential future increases in federal fund rates set by the Federal Reserve, which serve as a benchmark for rates on borrowing, could adversely impact the cost or availability of debt financing.

If the Company is unable to obtain additional financing, or if such transactions are successfully completed but do not provide adequate financing, the Company may be required to reduce its operating expenditures, which could adversely affect its business prospects, or the Company may be unable to continue operations. The financial statements do not include any adjustments that might result from the outcome of these uncertainties. Accordingly, the financial statements have been prepared on a basis that assumes the Company will continue as a going concern and which contemplates the realization of assets and the satisfaction of liabilities and commitments in the ordinary course of business.

Note 2 — Summary of Significant Accounting Policies

Use of Estimates

The preparation of the Company’s financial statements requires the Company to make estimates and assumptions that affect the reported amounts of certain assets and liabilities; the reported amounts of revenues and expenses for the periods covered and certain amounts disclosed in the notes to the financial statements. These estimates and assumptions are based on management’s best estimates and judgment. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors, including the current economic environment, which management believes to be reasonable under the circumstances. The Company adjusts such estimates and assumptions when facts and circumstances dictate. Changes in those estimates resulting from continuing changes in the economic environment will be reflected in the financial statements in future periods. As future events and their effects cannot be determined with precision, actual results could differ materially from those estimates and assumptions. Areas that could require significant estimates and assumptions by the Company include, but are not limited to:

        valuation of stock-based compensation and equity-based awards;

        valuation of common stock;

        impairments of goodwill and long-lived assets;

F-8

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 2 — Summary of Significant Accounting Policies (cont.)

        the fair value of the Simple Agreements for Future Equity;

        purchase price allocation and valuations of net assets acquired in business combinations; and,

        provisions for income taxes and related valuation allowances and tax uncertainties.

Cash

As of September 30, 2023 and 2022, the Company’s cash balance consisted of demand deposits held at large financial institutions. The Company considers all highly liquid investments with a maturity of three months or less to be cash equivalents. The Company had no cash equivalents as of September 30, 2023 and 2022. The amount of deposits maintained at any financial institution may exceed federally insured limits. The Company places its cash with high credit quality financial institutions and has not experienced any losses on its deposits of cash.

Accounts Receivable, net

Accounts receivable are recorded at the invoiced amount and do not bear interest. The Company maintains an allowance for doubtful accounts, which is based on the Company’s assessment of the collectability of accounts. The Company regularly reviews the adequacy of the allowance for doubtful accounts by considering the age of each outstanding invoice and the collection history of each customer and other relevant factors to determine the appropriate amount of allowance for doubtful accounts. Accounts receivable deemed uncollectible are charged against the allowance for doubtful accounts when identified. The allowance for doubtful accounts as of September 30, 2023 and 2022 and bad debt expense for the years ended September 30, 2023 and 2022 were not material.

Inventory

Inventory is stated at the lower of cost, determined on a first-in, first-out basis, or net realizable value. Inventory costs consist of materials purchase costs, outside manufacturing costs, inbound freight and receiving costs, and capitalized overhead. The Company records an inventory reserve for losses associated with excess and obsolete items, based on available information and the Company’s current expectations of future demand, product obsolescence and market conditions. Any provision for excess and obsolete inventory is charged to cost of revenue and is a permanent reduction of the carrying value of inventory.

Property and Equipment, net

The Company’s property and equipment primarily consists of laboratory equipment, computer hardware, equipment, furniture and fixtures and leasehold improvements. Property and equipment are recorded at cost less accumulated depreciation and any accumulated impairment losses. Depreciation and amortization are computed using the straight-line method over the assets’ estimated useful lives. Major improvements are capitalized, while routine maintenance and repairs which do not significantly improve or extend the useful life of an asset are expensed when incurred. Upon the sale or retirement of assets, costs and the related accumulated depreciation and amortization are removed from the accounts and any gain or loss is included in the statements of operations and comprehensive loss.

Deferred Transaction Costs

The Company capitalizes certain legal, accounting, and other third-party fees that are directly related to a planned equity financing, including the Merger, until such financing is consummated. After consummation of an equity financing, these costs are recorded as a reduction of the proceeds received as a result of the financing. Should a planned equity financing be abandoned, terminated or significantly delayed, the deferred transaction costs would be immediately written off to operating expenses.

F-9

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 2 — Summary of Significant Accounting Policies (cont.)

Intangible Assets, net

The Company’s intangible assets consist of acquired developed technology and customer relationships having finite lives ranging from seven to ten years. The Company amortizes intangible assets over their useful lives on a straight-line basis, which the Company believes approximates the pattern in which the economic benefits of the intangible assets are expected to be utilized. To the extent that an acquired developed technology is incorporated in, or used to produce, a product the Company currently produces and sells, the related amortization expense is included in cost of revenue in the statements of operations and comprehensive loss. Amortization expense on other acquisition-related intangible assets is included in operating expenses.

Impairment of Long-Lived Assets

The Company reviews its long-lived assets, consisting of property and equipment and intangible assets, for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The Company regularly reviews its operating performance for indicators of impairment. Factors considered important that could trigger an impairment review include a significant underperformance relative to expected historical or projected future operating results, or a significant change in the manner of the use of the assets. The Company performs impairment testing at the asset group level that represents the lowest level for which identifiable cash flows are largely independent of the cash flows of other assets and liabilities. Recoverability of these assets is determined by comparing the forecasted undiscounted cash flows attributable to such assets including any cash flows upon their eventual disposition to their carrying value. If the carrying value of the assets exceeds the forecasted undiscounted cash flows, then the assets are written down to their fair value. The Company did not record any impairment losses on long-lived assets for the years ended September 30, 2023 and 2022.

Goodwill

Goodwill represents the excess of the fair value of purchase consideration of an acquired business over the fair value of the identifiable net assets acquired. Goodwill is not amortized but is tested for impairment at a reporting unit level on an annual basis on July 31, or more frequently if circumstances change or an event occurs that would more likely than not reduce the fair value of a reporting unit below its carrying amount.

Significant judgment may be required when goodwill is assessed for impairment. Qualitative factors may be assessed to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount. If the assessment of all relevant qualitative factors indicates that it is more likely than not that the fair value of a reporting unit is greater than its carrying amount, a quantitative goodwill impairment test is not necessary. If the assessment of all relevant qualitative factors indicates that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, the Company will perform a quantitative goodwill impairment test. The quantitative impairment test for goodwill consists of a comparison of the fair value of a reporting unit with its carrying value, including the goodwill allocated to that reporting unit. If the carrying value of a reporting unit exceeds its fair value, the Company will recognize an impairment loss equal to the amount of the excess, limited to the amount of goodwill allocated to that reporting unit. Application of the impairment test requires judgment, including the identification of reporting units, assignment of assets and liabilities to reporting units and the determination of fair value of each reporting unit. The Company performed its annual qualitative impairment test and determined it was not more likely than not that the fair value of its reporting unit was less than its carrying amount. The Company did not record any goodwill impairment losses for the years ended September 30, 2023 and 2022.

Business Combinations

The Company allocates the purchase price of an acquisition to the tangible assets acquired, liabilities assumed, and intangible assets acquired, based on their estimated fair values. The excess of the purchase price over the fair values of these net assets acquired is recorded as goodwill.

F-10

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 2 — Summary of Significant Accounting Policies (cont.)

Accounting for business combinations requires that management make significant estimates and assumptions to determine the fair value of assets acquired and liabilities assumed at the acquisition date. Although management believes the assumptions and estimates to be reasonable and appropriate, they are inherently uncertain. Critical estimates in valuing certain acquired assets include, but are not limited to, expected future cash flows including revenue growth rate assumptions from product sales, customer contracts and acquired technologies, expected costs to develop acquired technology into commercially viable products, and estimated cash flows from the projects when completed, including assumptions associated with the technology migration curve. The discount rates used to discount expected future cash flows to present value are typically derived from a weighted-average cost of capital analysis and are adjusted to reflect inherent risks. Unanticipated events and circumstances may occur that could affect either the accuracy or validity of such assumptions, estimates or actual results.

Fair Value Measurements

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. The Company uses a three-tiered hierarchy for inputs used in measuring fair value that emphasizes the use of observable inputs over the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are market participant assumptions based on market data obtained from sources independent of the Company. Unobservable inputs are the Company’s own assumptions of what market participants would use in pricing an asset or liability based on the best information available in the circumstances. The financial and nonfinancial assets and liabilities are classified based on the lowest level of input that is significant to the fair value measurement.

As a basis for considering such assumptions, a three-tier hierarchy is used in management’s determination of fair value based on the reliability and observability of inputs as follows:

 

Level 1

 

 

Observable inputs that include quoted prices in active markets for identical assets or liabilities.

   

Level 2

 

 

Observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities in inactive markets, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

   

Level 3

 

 

Unobservable pricing inputs that are generally less observable from objective sources, such as discounted cash flow models or valuations.

The Company’s non-financial assets, including property and equipment, intangible assets and goodwill, are measured at estimated fair value on a nonrecurring basis. These assets are adjusted to fair value only when an impairment is recognized, or in the event an asset is held for sale.

Simple Agreements for Future Equity (SAFEs)

The Company has issued SAFEs to certain investors. The SAFEs provide for automatic conversion into shares of the Company’s common stock or preferred stock upon the occurrence of certain events. The number of shares issuable upon conversion is dependent upon a number of factors, including the prices at which the Company may sell its equity securities in the future, the Company’s capitalization and the occurrence of certain events. The SAFEs also require cash settlement by the Company in certain circumstances, such as in the event of a liquidation or dissolution of the Company. The Company performs an assessment of the specific terms of the SAFEs under the applicable authoritative guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 480, Distinguishing Liabilities from Equity (“ASC 480”). The Company evaluated the SAFEs and concluded that the SAFEs are classified as liabilities in the balance sheets. The Company initially records the SAFEs at their fair value and remeasures the SAFEs to fair value at each reporting date.

F-11

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 2 — Summary of Significant Accounting Policies (cont.)

The Company estimates the fair value of the SAFEs using a probability weighted expected return method (“PWERM”). The PWERM is a scenario-based analysis that estimates the value of the SAFEs based on the probability weighted present value of expected future investment returns, considering each of the possible outcomes available to the Company. The Company classifies the SAFEs as Level 3 financial instruments due to the judgment required to develop the assumptions used and the significance of those assumptions to the fair value measurement.

Fair Value of Common Stock

As there was no public market for the Company’s common stock prior to the Closing, the Company determined the fair value of shares of its common stock considering a number of objective and subjective factors, including: third-party valuations of its common stock, the valuation of comparable companies, sales of the Company’s common stock to outside investors in arms-length transactions, the Company’s forecasted financial performance, operational developments and milestones, the lack of marketability of the underlying common stock, the likelihood of achieving a liquidity event, and the general and industry specific economic outlook, among other factors. The fair value of the Company’s common stock was determined in accordance with applicable elements of the American Institute of Certified Public Accountants guide, Valuation of Privately Held Company Equity Securities Issued as Compensation.

Fair Value of Warrants

The Company accounts for warrants to purchase its common stock as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance in ASC 480 and ASC Topic 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the liability classification requirements pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own stock, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent period end date while the warrants are outstanding.

Net Loss Per Share

Basic and diluted net loss per share attributable to common stockholders is presented in conformity with the two-class method required for participating securities. Under the two-class method, net loss is attributed to common stockholders and participating securities according to dividends declared or accumulated and participation rights in undistributed earnings. The two-class method requires income available to common stockholders for the period to be allocated between common and participating securities based upon their respective rights to receive dividends as if all income for the period had been distributed. The Company considers both series of redeemable convertible preferred stock to be participating securities.

Under the two-class method, the net loss attributable to common stockholders is not allocated to the Founders or Series A Redeemable Convertible Preferred Stock as the holders of those securities do not have a contractual obligation to share in the Company’s losses. Basic net loss per share attributable to common stockholders is computed by dividing the net loss attributable to common stockholders by the weighted-average number of shares of common stock outstanding during the period. For a period in which the Company reports a net loss, diluted net loss per common share attributable to common stockholders is the same as basic net loss per common share attributable to common stockholders because potentially dilutive common shares are not assumed to have been issued if their effect is antidilutive.

Stock-Based Compensation

The Company estimates the fair value of stock option awards using the Black-Scholes-Merton (“Black- Scholes”) option-pricing model. The fair value of each stock option award is recognized as compensation expense on a straight-line basis over the requisite service period, which is typically four years. The Company has elected to account for forfeitures

F-12

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 2 — Summary of Significant Accounting Policies (cont.)

as they occur and initially records stock-based compensation expense assuming all option holders will complete the requisite service period. If an employee forfeits an award because they fail to complete the requisite service period, the Company will reverse previously recognized stock-based compensation expense in the period the award is forfeited.

The Black-Scholes model considers several variables and assumptions in estimating the fair value of stock-based awards. These variables include:

        the per share fair value of the underlying common stock;

        the exercise price;

        the risk-free interest rate;

        the expected term;

        expected stock price volatility over the expected term; and,

        the expected annual dividend yield.

The expected term represents the period over which the stock-based award is expected to remain outstanding and is estimated based on historical experience of similar awards, vesting schedules and expectations of future employee behavior. The risk-free interest rate is based on the yield available on U.S. Treasury zero-coupon issues similar in duration to the expected term of the stock-based award. Because the Company’s common stock is not publicly traded, the Company estimates expected stock price volatility based on the historical volatility of the stock prices of similar publicly traded peer companies. The Company estimates the expected annual dividend yield will be zero because the Company does not currently expect to declare dividends on its common stock.

Stock-based compensation awards also include restricted stock units (“RSUs”). RSUs entitle the holder to receive a number of shares of the Company’s common stock, generally subject to service-based vesting conditions and, in some cases, other conditions. The Company establishes the fair value of each RSU based on the grant date fair value of the underlying shares of its common stock. The Company recognizes stock-based compensation expense for RSUs over the requisite service period, as applicable, or upon determination that the satisfaction of performance-based criteria is probable.

Segment Information

Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding how to allocate resources and in assessing performance. The Company’s chief operating decision maker is its Chief Executive Officer, who makes resource allocation decisions and assesses performance based on financial information presented on an aggregate basis. Accordingly, the Company has determined that it operates in a single operating segment and, therefore, one reportable segment.

Comprehensive Loss

Comprehensive loss includes the Company’s net loss as well as other changes in stockholders’ equity that result from transactions and economic events other than those with stockholders. There were no differences between the Company’s net loss and comprehensive loss for the years ended September 30, 2023 and 2022.

Income Taxes

The Company accounts for income taxes using the asset and liability method whereby deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. The effect on deferred tax assets

F-13

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 2 — Summary of Significant Accounting Policies (cont.)

and liabilities of a change in tax laws is recognized in the results of operations in the period the new laws are enacted. The Company establishes a valuation allowance when necessary to reduce the carrying amount of its deferred tax assets when it is more likely than not that the deferred tax assets will not be realized. In evaluating the Company’s ability to realize deferred tax assets, the Company considers all available positive and negative evidence, including historical operating results, ongoing tax planning, and forecasts of future taxable income on a jurisdiction-by-jurisdiction basis. Based on the level of historical losses, the Company has established a valuation allowance to reduce its net deferred tax assets to the amount that is more likely than not to be realized.

The Company recognizes liabilities for uncertain tax positions based on a two-step process regarding recognition and measurement. The Company recognizes a tax benefit only if it is more likely than not the tax position will be sustained on examination by the local taxing authorities based on the technical merits of the position. Then the Company measures the tax benefits recognized in the financial statements from such positions based on the largest amount that is greater than 50% likely to be realized upon ultimate settlement with the related tax authority. The changes in recognition or measurement are reflected in the period in which the change in judgment occurs based on new information not previously available.

Revenue Recognition

The Company accounts for revenue from contracts with customers in accordance with ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”). The Company derives its revenues primarily from product sales to equipment manufacturers. The Company recognizes product revenue when it satisfies performance obligations under the terms of its contracts and upon transfer of control when title transfers (either upon shipment to or receipt by the customer, as determined by the contractual shipping terms of the contract) net of accruals for estimated sales returns and allowances. Such sales returns and allowances were not material for the years ended September 30, 2023 and 2022. Sales and other taxes the Company collects, if any, are excluded from revenue. The Company does not have material variable consideration, and the Company’s revenue arrangements do not contain significant financing components. Payment terms are principally net 30 days to net 45 days.

The Company generally offers a limited warranty to customers covering a period of twelve months which obligates the Company to repair or replace defective products. The warranty is not sold separately and does not represent a separate performance obligation. Therefore, the Company accounts for such warranties under ASC Topic 460, Guarantees, and the estimated costs of warranty claims are accrued as cost of revenue in the period the related revenue is recorded. The Company accrues for warranty and indemnification issues if a loss is probable and can be reasonably estimated. Warranty and indemnification expenses have historically been insignificant.

The Company has agreements with certain distributors which include certain rights of return and pricing programs, including stock rotation and price protection which could affect the transaction price. Sales returns, stock rotation and price protection have historically been insignificant.

The Company includes shipping and handling fees billed to customers as part of net sales. The Company includes shipping and handling costs associated with outbound freight in cost of revenue.

There were no material contract assets or contract liabilities recorded on the balance sheet in any of the periods presented. All incremental customer contract acquisition costs are expensed as incurred as the amortization period of the asset that the Company otherwise would have recognized is one year or less in duration.

In October 2021, the Company entered into a license agreement with a customer, wherein the Company granted the customer a perpetual, non-exclusive license to use certain of its patents and developed technology. As consideration for the license, the customer paid the Company a license fee of $450. The Company does not have any ongoing development, support or other performance obligations under the license agreement. Consequently, the Company concluded that its performance obligation under the license agreement was satisfied and recognized the $450 consideration as license revenue during the year ended September 30, 2022.

F-14

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 2 — Summary of Significant Accounting Policies (cont.)

Cost of Revenue

Cost of revenue includes costs of materials, contract manufacturing services, including costs associated with the assembly, testing, packaging and shipping of products, inbound freight, amortization of acquired developed technology, inventory obsolescence charges and other product-related costs. Cost of revenue also includes employee compensation and benefits (including stock-based compensation) of employees engaged in the sourcing of products, facility-related expenses, depreciation, and an allocation of corporate costs.

Advertising Expense

Advertising costs include spending for items such as marketing and promotional items, trade shows, sponsorships, and other programs. The Company expenses advertising costs as incurred. Advertising expenses were $175 and $281 for the years ended September 30, 2023 and 2022, respectively.

Research and Development Expense

Research and development expenses consist of costs incurred to perform product design and development activities including employee compensation and benefits (including stock-based compensation), design tools, supplies, facility-related expenses, depreciation, amortization of acquired developed technology, allocation of corporate costs and costs of outside contractors. The Company expenses all research and development costs as incurred.

Selling, General and Administrative Expense

Selling, general and administrative expenses consist of employee compensation and benefits (including stock-based compensation) of sales, marketing, executive and administrative staff including human resources, accounting, information technology and executive management, outside audit and tax fees, insurance costs, patent costs, outside legal fees, business consulting fees, advertising and promotion programs, travel and entertainment, outside service costs and facility-related costs.

Accounting Pronouncements Recently Adopted

The Company is an “emerging growth company,” as defined in the Securities Act. Under the Jumpstart Our Business Startups Act of 2012, an emerging growth company has the option to adopt new or revised accounting guidance either (i) within the same periods as otherwise applicable to public business entities, or (ii) within the same time periods as non-public business entities, including early adoption when permissible. With the exception of accounting guidance the Company elected to early adopt, when permissible, the Company has elected to adopt new or revised accounting guidance within the same time periods as non-public business entities, as indicated below.

In February 2016, the FASB issued ASU 2016-02Leases (Topic 842) (“ASU 2016-02”) and has since issued several updates, amendments and technical improvements to ASU 2016-02, to provide guidance on the accounting for leasing transactions. The standard requires that the lessee recognize a lease liability along with a right-of-use (“ROU”) asset for all leases with a term longer than one year. ASU 2016-02 requires a modified retrospective transition approach to each lease that existed at the date of initial application as well as leases entered into after that date. The standard also requires additional disclosures about leasing arrangements related to discount rates, lease terms, and the amount, timing, and uncertainty of cash flows arising from leases. The Company adopted this new guidance effective October 1, 2022, using the modified retrospective method, and recognized ROU assets and lease liabilities of $1,169 and $1,862, respectively, on its balance sheet. See Note 11 — Leases for additional information and disclosures related to the adoption of this standard.

F-15

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 2 — Summary of Significant Accounting Policies (cont.)

In November 2019, the FASB issued ASU 2019-12Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes (“ASU 2019-12”), which simplifies the accounting for income taxes by removing certain exceptions to the general principles in Topic 740 and also improves consistent application of and simplification of GAAP for other areas of Topic 740 by clarifying and amending existing guidance. The Company adopted ASU 2019-12 as of October 1, 2022, with no impact on its financial position or results of operations.

Recently Issued Accounting Pronouncements Not Yet Adopted

In June 2016, the FASB issued ASU 2016-13Financial Instruments — Credit Losses (Topic 326) (“ASU 2016-13”), which provides guidance on measurement of credit losses on financial instruments. This ASU adds a current expected credit loss impairment model to GAAP that is based on expected losses rather than incurred losses whereby a broader range of reasonable and supportable information is required to be utilized in order to derive credit loss estimates. The Company is required to adopt this guidance for its fiscal year beginning October 1, 2023, including interim periods within that fiscal year. The Company does not expect adoption of ASU 2016-13 will have a significant impact on its financial position or results of operations.

In October 2021, the FASB issued ASU 2021-08Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”). ASU 2021-08 requires that an entity recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with ASC 606 as if the acquiring entity had originated the contracts. The Company is required to adopt this guidance for its fiscal year beginning October 1, 2024, including interim periods within that fiscal year. The Company is currently evaluating the impact of this new standard on its financial statements.

In November 2023, the FASB issued ASU 2023-07Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”). ASU 2023-07 expands segment disclosures by requiring disclosure of significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss, an amount and description of its composition for other segment items, and interim disclosures of a reportable segment’s profit or loss and assets. The disclosures required under ASU 2023-07 are also required for public entities with a single reportable segment. The ASU is effective for the Company’s fiscal year beginning October 1, 2024 and for interim periods within the Company’s fiscal year beginning October 1, 2025, with early adoption permitted. The Company does not expect adoption of ASU 2023-07 will have a significant impact on its financial position or results of operations.

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 requires disaggregated information about a reporting entity’s effective tax rate reconciliation as well as information on income taxes paid. The ASU is effective for the Company’s fiscal year beginning October 1, 2025. The guidance will be applied on a prospective basis with the option to apply the standard retrospectively. Early adoption is permitted. The Company does not expect adoption of ASU 2023-09 will have a significant impact on its financial position or results of operations.

Note 3 — Inventory

Inventory consists of the following:

 

September 30,

   

2023

 

2022

Raw materials

 

$

265

 

$

404

Finished goods

 

 

54

 

 

166

Total inventory

 

$

319

 

$

570

F-16

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 4 — Property and Equipment, net

Property and equipment, net consists of the following:

 

Estimated Useful Life
(years)

 

September 30,

   

2023

 

2022

Equipment and furniture

 

5 – 7

 

$

858

 

 

$

895

 

Laboratory equipment

 

5

 

 

601

 

 

 

601

 

Leasehold improvements

 

Shorter of estimated useful life or remaining lease term

 

 

850

 

 

 

894

 

Construction in progress

     

 

584

 

 

 

 

Property and equipment, gross

     

 

2,893

 

 

 

2,390

 

Less: Accumulated depreciation

     

 

(1,034

)

 

 

(627

)

Property and equipment, net

     

$

1,859

 

 

$

1,763

 

Depreciation expense for the years ended September 30, 2023 and 2022 was $449 and $528, respectively.

Note 5 — Intangible Assets, net

Intangible assets, net consist of the following:

 

Estimated
Useful Life
(years)

 

September 30, 2023

 

September 30, 2022

   

Gross

 

Accumulated
Amortization

 

Net

 

Gross

 

Accumulated
Amortization

 

Net

Developed technology

 

7 – 10

 

$

7,289

 

$

(2,238

)

 

$

5,051

 

$

7,289

 

(1,428

)

 

$

5,861

Customer relationships

 

10

 

 

300

 

 

(64

)

 

 

236

 

 

300

 

(33

)

 

 

267

The Company recorded amortization expense related to intangible assets of $841 and $840 during the years ended September 30, 2023 and 2022, respectively. The weighted-average remaining lives of developed technology and customer relationships as of September 30, 2023 were 6.4 years and 7.9 years, respectively.

Estimated future amortization expense for intangible assets by fiscal year as of September 30, 2023 is as follows:

Years ending September 30,

 

 

 

2024

 

$

840

2025

 

 

840

2026

 

 

840

2027

 

 

840

2028

 

 

806

Thereafter

 

 

1,121

Total

 

$

5,287

Note 6 — Goodwill

As of September 30, 2023 and 2022, the total carrying amount of goodwill was $5,217. The Company performed its annual goodwill assessment as of July 31, 2023 and 2022. The Company assessed all relevant qualitative factors to determine whether it was more likely than not that the fair value of the reporting unit was less than its carrying amount. Based on this assessment, the Company concluded that it was more likely than not that the fair value of the reporting unit was greater than its carrying amount, and that a quantitative goodwill impairment test was not necessary. The Company recorded no impairment charges on goodwill for the years ended September 30, 2023 and 2022.

F-17

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 6 — Goodwill (cont.)

There were no changes in the carrying amount of goodwill during the years ended September 30, 2023 and 2022.

Note 7 — Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities consist of the following:

 

September 30,

   

2023

 

2022

Accrued compensation and benefits

 

$

2,841

 

$

613

Deferred rent

 

 

 

 

634

Accrued professional fees

 

 

273

 

 

494

Accrued interest

 

 

304

 

 

59

Deferred revenue

 

 

138

 

 

35

Other

 

 

963

 

 

918

Total accrued expenses and other current liabilities

 

$

4,519

 

$

2,753

Note 8 — Net Loss Per Share

For periods in which the Company reports a net loss, diluted net loss per common share is the same as basic net loss per common share, because all potentially dilutive securities are anti-dilutive. The following table shows the calculation of the Company’s net loss per common share — basic and diluted:

 

Year ended September 30,

   

2023

 

2022

Numerator:

 

 

 

 

 

 

 

 

Net loss

 

$

(39,621

)

 

$

(23,867

)

   

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding – basic and diluted

 

 

14,612,600

 

 

 

10,620,614

 

   

 

 

 

 

 

 

 

Net loss per common share – basic and diluted

 

$

(2.71

)

 

$

(2.25

)

The following table shows potentially dilutive securities not included in the computation of the Company’s net loss per common share:

 

Year ended September 30,

   

2023

 

2022

Restricted stock units

 

209,494

 

10,984,241

Stock options

 

5,905,684

 

5,754,052

Convertible preferred stock (on an as-converted basis)

 

2,254,901

 

2,254,901

Common stock warrants

 

700,388

 

200,000

Convertible notes

 

 

129,482

   

9,070,467

 

19,322,676

F-18

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 9 — Debt

Debt consists of the following:

 

September 30,

   

2023

 

2022

Notes payable

 

$

1,286

 

 

$

 

7% promissory notes – related parties

 

 

3,349

 

 

 

3,349

 

Notes payable – related parties

 

 

444

 

 

 

344

 

SAFEs

 

 

1,512

 

 

 

1,983

 

Convertible notes

 

 

 

 

 

625

 

Total debt

 

 

6,591

 

 

 

6,301

 

Less: Amounts classified as current

 

 

(6,591

)

 

 

(5,676

)

Noncurrent portion

 

$

 

 

$

625

 

Notes Payable

During the year ended September 30, 2023, the Company entered into eight promissory notes payable having an aggregate principal amount of $2,156 with unrelated investors to meet its working capital needs. Four notes bear interest at rates ranging from 6.0% to 8.0% per annum, while the remaining notes bear no interest. The notes mature at various dates from January 2023 to March 2024, are unsecured and do not require any principal payments prior to maturity.

In connection with the issuance of each of the notes, the Company issued the purchasers warrants to purchase an aggregate of 239,464 shares of its common stock at exercise prices ranging from $0.01 to $3.00 per share. The warrants have contractual terms of one to twelve months and are immediately exercisable. The Company evaluated the additional warrants and determined that they met all the requirements for equity classification under ASC 815. The Company accounted for each of the warrants as a detachable warrant at its fair value, using the relative fair value method. The portion of the proceeds allocated to the warrants of $790 was recorded as an increase to additional paid-in capital and as a discount to notes payable on the balance sheet. The Company is amortizing the discount over the term of the related notes using the effective interest method. The Company valued each of the warrants at the time of issuance using the Black-Scholes option pricing model with the following ranges of assumptions: expected volatility of 52.7% to 54.1%; no expected dividend yield; risk-free interest rate of 3.6% to 5.5%; and a contractual term of one to twelve months.

Two of the notes, having an aggregate principal amount of $825, also provide that in the event the Company fails to pay the principal amount on the respective maturity dates, the Company must issue the purchasers as additional consideration warrants to purchase additional shares of its common stock for each seven-day period thereafter until such time as the principal is repaid in full. Because the Company repaid the principal of both notes in full after their respective maturity dates, the Company was required to issue the purchasers additional warrants to purchase an aggregate of 385,000 shares of its common stock. The Company evaluated the additional warrants and determined that they met all the requirements for equity classification under ASC 815. The aggregate fair value of the additional warrants of $2,238 is included in interest expense in the statement of operations and comprehensive loss. The Company valued each of the warrants at the time of issuance using the Black-Scholes option pricing model with the following ranges of assumptions: expected volatility of 52.7% to 54.1%; no expected dividend yield; risk-free interest rate of 3.6% to 5.4%; and a contractual term of six to twelve months.

Another of the notes, having an aggregate principal amount of $531, also provides that in the event the Company fails to pay the principal amount by its October 5, 2023 maturity date, the Company must issue the purchaser as additional consideration a warrant to purchase 28,000 shares of its common stock for the first calendar month, and warrants to purchase an additional 25,000 shares for each successive calendar month, during which the note remains unpaid. The Company did not repay the note by its maturity date and the Company is currently

F-19

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 9 — Debt (cont.)

obligated to issue the purchaser warrants to purchase an aggregate of 78,000 shares of its common stock. The warrants are immediately exercisable, have an exercise price of $0.01 per share, and expire at such time as the related note is repaid in full.

As of September 30, 2023, promissory notes payable having a remaining principal balance of $1,331 were outstanding and are included in “Notes payable” at a carrying amount of $1,286 (net of unamortized discount of $45) in the balance sheet.

7% Promissory Notes — Related Parties

The Company has two outstanding promissory notes with related parties having an aggregate remaining principal amount of $3,349, which the Company assumed in 2020 as part of an asset acquisition. The promissory notes bear interest at 7% per annum, are unsecured and do not require principal payments prior to the maturity date. The notes had an initial maturity date of August 2022, but were amended in May 2022 to extend their maturity to July 2023. The Company made principal payments of $0 and $332 on these notes during the years ended September 30, 2023 and 2022. The 7% promissory notes are included in “Notes payable — related parties” in the balance sheets. Subsequent to September 30, 2023, the Company has not made any principal payments on these notes, and the $3,349 principal remains outstanding.

Notes Payable — Related Parties

During the year ended September 30, 2022, the Company entered into six short-term notes payable with related parties to meet its working capital needs. The aggregate original principal amount of the notes was $1,056, and cash proceeds to the Company were $1,006 after discounts of $50. The notes have varying maturity dates and bear interest at rates from 2% to 18%. The Company made principal payments of $0 and $712 on these notes during the years ended September 30, 2023 and 2022 and as of September 30, 2023, one note having a principal balance of $344 remains outstanding.

During the year ended September 30, 2023, the Company issued and repaid a promissory note having a principal amount of $100 to an officer and director of the Company. Also during the year ended September 30, 2023, the Company issued and repaid five promissory notes, each having a principal amount of $106, to an employee. The Company also issued a promissory note having a principal amount of $100 to a director of the Company. The note matured on August 22, 2023 and remains outstanding. The note does not bear interest and is unsecured. In connection with the note, the Company issued the purchaser a warrant to purchase 2,924 shares of the Company’s common stock at a price of $6.84 per share. The warrant is immediately exercisable and has a one-year term. The Company evaluated the warrant and determined that it met all the requirements for equity classification under ASC 815. The Company accounted for the warrant as a detachable warrant at its fair value, using the relative fair value method. The portion of the proceeds allocated to the warrant was recorded as an increase to additional paid-in capital and as a discount to notes payable — related parties on the balance sheet. The Company amortized the discount over the term of the note using the effective interest method. The Company valued the warrant using the Black-Scholes option pricing model with the following assumptions: expected volatility of 54.1%; no expected dividend yield; risk-free interest rate of 5.4%; and a contractual term of twelve months.

As of September 30, 2023, two notes having an aggregate principal balance of $444 remain outstanding and are included in “Notes payable — related parties” in the balance sheet.

SAFEs

During the year ended September 30, 2022, the Company entered into simple agreements for future equity with certain investors in exchange for cash proceeds of $1,900. Certain SAFEs, representing a purchase amount of $900, are automatically convertible into shares of the Company’s common stock upon the occurrence of the

F-20

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 9 — Debt (cont.)

Company’s next equity financing of not less than $5,000. These SAFEs are convertible at prices per share equal to discounts of 20% to 25% from the lowest per share purchase price of the Company’s equity securities in the financing. In the event of a dissolution prior to conversion, the Company must pay the holder of these SAFEs an amount equal to the purchase amount. In this case, the rights of the SAFE holders are senior to the Company’s capital stock and pari passu with any convertible debt of the Company.

The remainder of the SAFEs, representing a purchase amount of $1,000, are automatically convertible into shares of the Company’s preferred stock upon the occurrence of the Company’s next round of preferred stock financing. The conversion price of the preferred stock to be issued in exchange for the SAFEs would be equal to the greater of (i) the lowest price per share for preferred stock sold to investors in the initial closing of the equity financing, or (ii) the number of shares equal to the value of the SAFE, subject to a post money valuation cap of $175,000. If there is a liquidity event, including a change in control, a direct listing or an initial public offering, these SAFEs will be entitled to receive a portion of the proceeds equal to the greater of (i) the purchase amount or (ii) the amount payable on the number of shares of common stock equal to the purchase amount divided by the quotient obtained by dividing $175,000 by the Company’s total capitalization, including all shares and convertible securities (on an as-converted to common stock basis). In the event of a dissolution or liquidation of the Company, the holders of these SAFEs will be entitled to receive a cash-out amount equal to their original purchase price, which right is junior to the payment of the Company’s outstanding indebtedness and on par with the rights of other SAFEs and preferred stock.

In each case, the SAFEs do not bear interest and have no maturity date. Holders of the SAFEs have no voting rights.

The Company initially recorded the SAFEs at their fair value of $1,900 and remeasures the SAFEs to fair value at each reporting date. For the years ended September 30, 2023 and 2022, the Company recorded increases in the fair value of the SAFEs of $655 and $83, respectively. The change in fair value of the SAFEs is reported in “Change in fair value of SAFEs” in the statements of operations and comprehensive loss.

As of September 30, 2022, none of the SAFEs had been converted into shares of the Company’s common stock or preferred stock. During the year ended September 30, 2023, SAFEs having an original purchase amount of $900 were converted into 170,835 shares of the Company’s common stock, in accordance with the original terms of the agreements. These SAFEs were remeasured to fair value immediately prior to conversion, with the change in fair value reported in “Change in fair value of SAFEs” in the statement of operations and comprehensive loss. Upon conversion, the $1,126 carrying amount of these SAFEs was credited to equity, with no gain or loss recognized. As of September 30, 2023, $1,000 original purchase amount of SAFEs remain outstanding and are carried at their estimated fair value of $1,512 in the balance sheet.

Convertible Notes

During the year ended September 30, 2022, the Company issued an aggregate principal amount of $925 of convertible notes to several unaffiliated investors. The convertible notes mature five years from the date of issuance, bear interest at 5% per annum and are unsecured. The principal amount of each convertible note and any accrued interest thereon may be converted into the Company’s common stock, at prices of $5.02 to $6.84 per share, at the election of the holder at any time prior to maturity. The notes are mandatorily convertible into common stock in the event the Company consummates a private placement for an aggregate offering amount of at least $20,000 or upon the change in control of the Company. The Company determined that the convertible notes do not contain any embedded derivatives.

During the year ended September 30, 2023, the Company issued a convertible note having a principal amount of $250 to an unaffiliated investor. The convertible note matures one year from the date of issuance, bears interest at 9% per annum and is unsecured. The principal amount of the convertible note and any accrued interest thereon may be converted into common stock, at a price of $5.00 per share, at the election of the holder at any time prior to maturity. The convertible note is mandatorily convertible into common stock immediately prior to the closing of a

F-21

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 9 — Debt (cont.)

business combination (as defined in the note) including the proposed merger with Chavant. The convertible note is also mandatorily convertible into common stock in the event the Company consummates a private placement, in a single transaction or series of related transactions, for an aggregate offering amount of at least $5,000.

During the year ended September 30, 2022, the holder of one convertible note elected to convert the note having a $300 principal amount, together with accrued interest thereon, into 45,548 shares of the Company’s common stock based on the conversion price of $6.84 per share. During the year ended September 30, 2023, all $875 principal amount of outstanding convertible notes, together with accrued interest thereon, were converted into 187,971 shares of the Company’s common stock, representing conversion prices of $5.00 to $5.02 per share. As each conversion was pursuant to the original terms of the note, the Company reclassified the carrying value of the notes and accrued interest into equity, with no gain or loss recognized.

Note 10 — Fair Value Measurements

The Company’s financial instruments consist mainly of cash, accounts receivable, accounts payable and debt. The carrying amounts of the Company’s cash, accounts receivable and accounts payable approximate their fair value due to the short-term nature of these instruments.

The Company believes the carrying value of the notes payable, the 7% promissory notes — related parties and the notes payable — related parties — each of which mature within one year — approximates fair value due to the short duration of these notes. The Company estimated the fair value of its convertible notes based on a discounted cash flow approach using market interest rates of instruments with similar terms and maturities and an estimate for the Company’s standalone credit risk. The Company classifies its convertible notes as Level 3 financial instruments due to the judgment required to develop assumptions of the Company’s standalone credit risk and the significance of those assumptions to the fair value measurement. The aggregate carrying value of debt approximates its fair value as of September 30, 2023 and 2022.

During the years ended September 30, 2023 and 2022, the Company measured the SAFEs at fair value on a recurring basis. The Company classified the SAFEs as Level 3 financial instruments due to the judgment required to develop the assumptions used and the significance of those assumptions to the fair value measurement. No financial instruments were classified as Level 1 or Level 2 and measured at fair value on a recurring basis during the years ended September 30, 2023 and 2022, and no financial instruments were transferred into or out of Level 3.

The following table provides a reconciliation of the balance of financial instruments measured at fair value on a recurring basis using Level 3 inputs:

 

Year ended September 30,

   

2023

 

2022

Balance, beginning of period

 

$

1,983

 

 

$

Issuance of SAFEs

 

 

 

 

 

1,900

Change in fair value of SAFEs included in net loss

 

 

655

 

 

 

83

Conversion of SAFEs to common stock

 

 

(1,126

)

 

 

Balance, end of period

 

$

1,512

 

 

$

1,983

Note 11 — Leases

The Company has entered into operating leases for office space. The leases have remaining terms ranging from nine months to 3.9 years and expire at various dates through August 2027. The leases do not contain residual value guarantees or restrictive covenants. The lease covering the Company’s 19,436 square foot headquarters in

F-22

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 11 — Leases (cont.)

Irvine, California provides the Company an option to extend the lease for one additional five-year term, with rent at the then prevailing market rate. The lease requires a security deposit of $400, which is recorded in other assets on the Company’s balance sheets.

ASC 842 Adoption

The Company adopted ASC 842 using the modified retrospective method on October 1, 2022. The Company determines if an arrangement is a lease at its inception. ROU assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term. The Company uses its estimated incremental borrowing rate in determining the present value of lease payments considering the term of the lease, which is derived from information available at the lease commencement date. The lease term includes renewal options when it is reasonably certain that the option will be exercised and excludes termination options. To the extent that the Company’s agreements have variable lease payments, the Company includes variable lease payments that depend on an index or a rate and excludes those that depend on facts or circumstances occurring after the commencement date, other than the passage of time. The Company’s office leases require the payment of common area maintenance charges, which are non-lease costs and are excluded from the measurement of the ROU assets and lease liabilities. Lease expense for these leases is recognized on a straight-line basis over the lease term.

The Company has elected the package of practical expedients permitted under the transition guidance, which does not require reassessment of prior conclusions related to contracts containing a lease, lease classification and initial direct lease costs. As an accounting policy election, the Company also excluded short-term leases (having a term of twelve months or less) from recognition as liabilities and accounted for non-lease and lease components in a contract as a single lease component for certain asset classes.

Effective October 1, 2022, the Company recorded the impact on its balance sheet from the recognition of ROU assets and lease liabilities of $1,169 and $1,862, respectively. Liabilities for unamortized tenant improvement allowances and deferred rent totaling $693, previously recognized on the Company’s balance sheet as of September 30, 2022, reduced the amount recognized as an ROU asset.

The following lease costs are included in the statement of operations and comprehensive loss for the year ended September 30, 2023:

 

Year ended
September 30,
2023

Operating lease cost

 

$

396

Short-term lease cost

 

 

266

Total lease cost

 

$

662

Cash paid for amounts included in the measurement of operating lease liabilities for the year ended September 30, 2023 was $530. As of September 30, 2023, the weighted-average remaining lease term was 3.9 years, and the weighted-average discount rate was 15.6%. The Company did not obtain any ROU assets in exchange for new operating or financing lease liabilities during the year ended September 30, 2023. There were no leases that had not yet commenced as of September 30, 2023 that will create significant additional rights and obligations for the Company.

F-23

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 11 — Leases (cont.)

The following table reconciles the undiscounted cash flows to the operating lease liabilities recorded on the balance sheet as of September 30, 2023:

Years ending September 30,

   

2024

 

$

537

 

2025

 

 

526

 

2026

 

 

545

 

2027

 

 

516

 

Total minimum lease payments

 

 

2,124

 

Less: imputed interest

 

 

(526

)

Present value of future minimum lease payments

 

 

1,598

 

Less: current obligations under leases

 

 

(318

)

Long-term lease obligations

 

$

1,280

 

Supplemental Information for Comparative Periods

Lease cost for the year ended September 30, 2022 was $565. As of September 30, 2022 (prior to the adoption of ASC 842) minimum lease payments under operating leases with non-cancelable terms in excess of one year were as follows:

Years ending September 30,

   

2023

 

$

530

2024

 

 

537

2025

 

 

526

2026

 

 

545

2027

 

 

515

Total

 

$

2,653

Note 12 — Commitments and Contingencies

Noncancelable Purchase Commitments

The Company has unconditional purchase commitments for services which extend to various dates through September 30, 2024. Future minimum payments under these unconditional purchase commitments as of September 30, 2023 totaled $1,353.

Loss Contingency

In fiscal year 2021, the Company recognized a liability for a contingent loss related to a business acquisition. The Company estimated the amount of the liability at $8,434, which is included in “Loss contingency” in the balance sheet as of September 30, 2022. In January 2023, the Company issued 1,233,108 shares of its common stock in settlement of this liability.

Litigation

From time to time, the Company may become subject to legal proceedings, claims and litigation arising in the ordinary course of business. The Company does not believe it is currently a party to any material legal proceedings, nor is the Company aware of any other pending or threatened litigation that the Company believes would have a material adverse effect on the Company’s business, operating results, cash flows or financial condition should such litigation be resolved unfavorably.

F-24

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 12 — Commitments and Contingencies (cont.)

Indemnifications

In the ordinary course of business, the Company often includes standard indemnification provisions in its arrangements with customers, suppliers and vendors. Pursuant to these provisions, the Company may be obligated to indemnify such parties for losses or claims suffered or incurred in connection with its service, breach of representations or covenants, intellectual property infringement or other claims made against such parties. These provisions may limit the time within which an indemnification claim can be made. The Company has not in the past incurred significant expense defending against third party claims, nor has it incurred significant expense under its standard service warranties or arrangements with its customers, suppliers and vendors. Accordingly, the Company has not recognized any liabilities for these indemnification provisions as of September 30, 2023 and 2022.

Note 13 — Income Taxes

Substantially all of the Company’s pretax income was generated in the United States. The provision for income taxes consists of the following:

 

Year ended September 30,

   

2023

 

2022

Current

 

 

   

 

 

 

Federal

 

$

 

$

 

State

 

 

1

 

 

1

 

Total current

 

 

1

 

 

1

 

   

 

   

 

 

 

Deferred

 

 

   

 

 

 

Federal

 

 

66

 

 

(274

)

State

 

 

 

 

 

Total deferred

 

 

66

 

 

(274

)

Provision (benefit) for income taxes

 

$

67

 

$

(273

)

The provision for income taxes differs from the amount computed by applying the U.S. federal statutory rate of 21% to the Company’s loss before income taxes as follows:

 

Year ended September 30,

   

2023

 

2022

Income tax benefit computed at the U.S. federal statutory rate

 

$

(8,306

)

 

$

(5,070

)

State and local income tax benefits, net of federal benefit

 

 

(1,498

)

 

 

(481

)

Change in valuation allowance

 

 

7,936

 

 

 

4,856

 

Non-deductible transaction costs

 

 

635

 

 

 

351

 

Fair value of warrants issued to lenders

 

 

470

 

 

 

 

Research and development credits

 

 

58

 

 

 

(58

)

State tax rate change

 

 

(22

)

 

 

(148

)

Other

 

 

794

 

 

 

277

 

Provision (benefit) for income taxes

 

$

67

 

 

$

(273

)

F-25

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 13 — Income Taxes (cont.)

Deferred tax liabilities, net consist of the following:

 

September 30,

   

2023

 

2022

Deferred tax assets:

 

 

 

 

 

 

 

 

Net operating losses

 

$

8,268

 

 

$

4,953

 

Section 174 capitalized costs

 

 

2,832

 

 

 

1,548

 

Stock-based compensation

 

 

3,632

 

 

 

620

 

Research and development credits

 

 

 

 

 

398

 

Lease liabilities

 

 

376

 

 

 

 

Interest limitation

 

 

 

 

 

134

 

Accrued liabilities

 

 

581

 

 

 

135

 

Other

 

 

137

 

 

 

24

 

Total gross deferred tax assets

 

 

15,826

 

 

 

7,812

 

Valuation allowance

 

 

(14,287

)

 

 

(6,351

)

Net deferred tax assets

 

 

1,539

 

 

 

1,461

 

   

 

 

 

 

 

 

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

Intangible asset amortization

 

 

(1,245

)

 

 

(1,399

)

Fixed asset depreciation

 

 

(137

)

 

 

(44

)

Operating lease ROU assets

 

 

(243

)

 

 

 

Other

 

 

 

 

 

(38

)

Total gross deferred tax liabilities

 

 

(1,625

)

 

 

(1,481

)

Deferred tax liabilities, net

 

$

(86

)

 

$

(20

)

During the years ended September 30, 2023 and 2022, the Company increased the valuation allowance by $7,936 and $4,856, respectively, which primarily related to increases in net deferred tax assets from current year activity that the Company expects will not be realized in the future. As of September 30, 2023, the Company has accumulated federal and state net operating losses (“NOLs”) of $29,979 and $31,574, respectively. The federal NOLs may be carried forward indefinitely and the state NOLs begin to expire in 2035.

The Company’s ability to carry forward its NOLs and research credits may be subject to significant limitations under Section 382 of the Internal Revenue Code of 1986, as amended (“Section 382”). The federal net operating losses have an indefinite carryforward period but are available to offset only 80% of future taxable income. The Company’s ability to use its federal NOL carryforwards may be further limited if it experiences an “ownership change” as defined in Section 382.

The Company has unrecognized tax benefits of $2,080 as of September 30, 2023 and 2022. There were no changes in the Company’s unrecognized tax benefits during the fiscal years ended September 30, 2023 and 2022. The Company records interest and penalties related to unrecognized tax benefits in the provision (benefit) for income taxes in the statements of operations and comprehensive loss. As of September 30, 2023 and 2022, no accrued interest or penalties are recorded on the balance sheets, and the Company has not recorded any related expenses. The Company does not expect a significant change in its uncertain tax positions within the next twelve months.

The Company files U.S. federal and California state income tax returns. The Company has historically filed returns on a calendar year basis and has changed its tax year to match its fiscal year. As of September 30, 2023, the U.S. federal and state tax returns are open to examination for calendar years 2020 through 2022.

F-26

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 13 — Income Taxes (cont.)

The Tax Cuts and Jobs Act (“TCJA”) requires that, starting in 2022, taxpayers capitalize expenditures that qualify as Section 174 costs and recover them over five years for domestic expenditures, and fifteen years for expenditures attributed for foreign research. As of September 30, 2023, the Company has capitalized $13,486 of costs under this provision.

In 2020, the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act was enacted. The CARES Act has not had any significant impact on the Company’s provision (benefit) for income taxes for any of the periods presented.

Note 14 — Equity

Common Stock

The Company is authorized to issue 57,400,000 shares of common stock. The common stock is entitled to one vote per share. Holders of common stock are entitled to receive any dividends as may be declared from time to time by the board of directors. Common stock is subordinate to the Series A Redeemable Convertible Preferred Stock and pari passu with Founders Redeemable Convertible Preferred Stock with respect to rights upon liquidation of the Company. The common stock is not redeemable at the option of the holders.

During the year ended September 30, 2023, the Company sold 1,958,312 shares of its common stock at various dates in private placements for net proceeds of $13,396. In connection with the issuance of these shares, the Company also granted two investors warrants to purchase an aggregate of 605,000 shares of the Company’s common stock at a price of $0.01 per share. The warrants are immediately exercisable and have terms ranging from one to two years. The Company determined the warrants to be free-standing equity instruments with no subsequent remeasurement. The Company determined the amount recognized within additional paid-in capital by allocating the proceeds received among the shares of common stock and the warrant issued based on their relative fair values. During the year ended September 30, 2023, one of these investors exercised a warrant to purchase 560,000 shares of the Company’s common stock, for proceeds of $6.

During the year ended September 30, 2022, the Company sold 1,460,644 shares of its common stock at various dates in private placements for net proceeds of $9,764. Also during the year ended September 30, 2022, the Company issued 1,266,892 shares of its common stock as consideration for the fiscal 2021 acquisition of certain assets of Cosemi Technologies, Inc. (“Cosemi”).

The Company typically sells shares of its common stock to investors pursuant to a subscription agreement. In some cases, shares of common stock are issued before the cash investment is received. In such cases, the Company recognizes a receivable for issuance of common stock in the balance sheets. As of September 30, 2023 and 2022, the Company had receivables of $0 and $117, respectively, for the issuance of common stock to unaffiliated investors. The receivables for issuance of common stock as of September 30, 2022 were collected in October and November 2022, in each case prior to the issuance of the financial statements.

As of September 30, 2023, the number of shares of common stock available for issuance under the Company’s amended and restated articles of incorporation were as follows:

Authorized number of shares of common stock

 

57,400,000

Common stock outstanding

 

16,692,175

Reserve for conversion of Founders Redeemable Convertible Preferred Stock

 

600,000

Reserve for conversion of Series A Redeemable Convertible Preferred Stock

 

2,000,000

Reserve for exercise of common stock warrants

 

700,388

Stock options and RSUs outstanding under equity incentive plans

 

6,115,178

Awards available for grant under equity incentive plans

 

12,068,156

Common stock available for issuance

 

19,224,103

F-27

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 14 — Equity (cont.)

Redeemable Convertible Preferred Stock

The Company is authorized to issue an aggregate of 2,600,000 shares of redeemable convertible preferred stock, of which 600,000 shares are designated as Founders Redeemable Convertible Preferred Stock and 2,000,000 shares are designated as Series A Redeemable Convertible Preferred Stock.

Significant rights and preferences of the redeemable convertible preferred stock are as follows:

Dividends — The holders of redeemable convertible preferred stock are entitled to receive, on a pari passu and pro rata basis with the common stock, such dividends as may be declared by the board of directors, out of any assets of the Company legally available.

Liquidation rights — In the event of the voluntary or involuntary liquidation, dissolution or winding up of the Company, the holders of Series A Redeemable Convertible Preferred Stock shall be entitled to be paid out of the assets and funds of the Company available for distribution to stockholders, before any payment shall be made to the holders of common stock and Founders Redeemable Convertible Preferred Stock, an amount equal to the greater of the Series A original issue price of $1.38 per share, or such amount as would have been payable had all shares of redeemable convertible preferred stock been converted into common stock immediately prior to such liquidation, dissolution or winding up. After the payment of all preferential amounts required to be paid to the holders of Series A Redeemable Convertible Preferred Stock, the remaining assets and funds of the Company available for distribution to stockholders shall be distributed to the holders of the Founders Redeemable Convertible Preferred Stock and common stock on a pari passu and pro rata basis based on the number of shares held by each holder as if all such shares had been converted to common stock.

Conversion — Each share of redeemable convertible preferred stock is convertible at any time, at the option of the holder, into such number of common stock shares as determined by dividing the original issuance price for a share by the conversion price then in effect. Each share of Founders Redeemable Convertible Preferred Stock and Series A Redeemable Convertible Preferred Stock would convert into common stock on a one-for-one basis.

Each share of Series A Redeemable Convertible Preferred Stock shall automatically be converted into shares of common stock at the then effective conversion rate upon (i) the closing of the sale of the Company’s common stock in an underwritten public offering registered under the Securities Act of 1933 other than a registration relating solely to a transaction under Rule 145 under such Act; (ii) election by a majority of the then-outstanding shares of Series A Redeemable Convertible Preferred Stock; or (iii) certain transfer of shares of Series A Redeemable Convertible Preferred Stock, but only with respect to such transferred shares.

Voting — Each holder of shares of redeemable convertible preferred stock is entitled to ten votes and shall have voting rights and powers equal to the voting rights and powers of the common stock. The Company’s board of directors is comprised of seven directors, of which four shall be elected by the holders of the Founders Redeemable Convertible Preferred Stock and three of which shall be elected by the holders of the redeemable convertible preferred stock and common stock voting together as a single class.

Redemption — In the event any subsequent class or series of capital stock of the Company is redeemable, the Series A Redeemable Convertible Preferred Stock and Founders Redeemable Convertible Preferred Stock shall be redeemable at the same time, upon the same terms and conditions and on a pari passu basis along with such subsequent class or series. The Company determined such potential redemption is not solely within the Company’s control. As a result, all shares of Series A Redeemable Convertible Preferred Stock and Founders Redeemable Convertible Preferred Stock have been classified outside of stockholders’ deficit on the balance sheets. The carrying values of the Company’s Series A Redeemable Convertible Preferred Stock and Founders

F-28

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 14 — Equity (cont.)

Redeemable Convertible Preferred Stock have not been accreted to their redemption values as these events are not considered probable of occurring. Subsequent adjustments of the carrying values to redemption values will be made only if and when it becomes probable the preferred shares will become redeemable.

The numbers of shares of the Company’s redeemable convertible preferred stock outstanding and the related conversion prices and liquidation preferences as of September 30, 2023 are as follows:

 

Shares
Authorized

 

Shares
Issued and
Outstanding

 

Issuance
Price
Per Share

 

Per Share
Conversion
Price

 

Aggregate
Liquidation
Preference

 

Carrying
Value

Founders Redeemable Convertible Preferred Stock

 

600,000

 

588,235

 

$

0.00001

 

$

0.00001

 

$

 

$

Series A Redeemable Convertible Preferred Stock

 

2,000,000

 

1,666,666

 

$

1.38

 

$

1.38

 

 

2,300

 

 

2,300

Total

 

2,600,000

 

2,254,901

 

 

   

 

   

$

2,300

 

$

2,300

Warrants

In September 2022, the Company issued a warrant to purchase 200,000 shares of its common stock at $3.00 per share in connection with a sale of shares of the Company’s common stock to an outside investor. The warrant is immediately exercisable and expires one year from the issuance date. The Company determined the warrant to be a free-standing equity instrument with no subsequent remeasurement. The Company determined the amount recognized within additional paid-in capital by allocating the proceeds received among the shares of common stock and the warrant issued based on their relative fair values. The Company valued the warrant using the Black-Scholes option pricing model with the following assumptions: expected volatility of 51.9%; no expected dividend yield; risk-free interest rate of 3.3%; and a contractual term of one year. The warrant was cancelled in October 2022.

In October and December 2022, the Company issued warrants to purchase an aggregate of 300,000 shares of its common stock at $3.00 per share to non-service providers. In December 2022, the holders exercised these warrants and purchased 300,000 shares of the Company’s common stock for cash proceeds of $900.

In December 2022, the Company issued a warrant to purchase 400,000 shares of its common stock at $3.00 per share to a service provider. The Company valued the warrant using the Black-Scholes option pricing model with the following assumptions: expected volatility of 52.7%; no expected dividend yield; risk-free interest rate of 3.6%; and a contractual term of one year. The $1,598 fair value of the warrant was recognized in selling, general and administrative expenses in the statements of operations and comprehensive loss. Effective March 2023, the warrant was cancelled.

In May 2023, the Company issued a service provider a warrant to purchase 500,000 shares of its common stock at $0.01 per share. The warrant is immediately exercisable and has a two-year term. The Company valued the warrant using the Black-Scholes option pricing model with the following assumptions: expected volatility of 53.8%; no expected dividend yield; risk-free interest rate of 4.1%; and a contractual term of two years. The $3,415 fair value of the warrant was recognized in selling, general and administrative expenses in the statements of operations and comprehensive loss. In June 2023, the service provider partially exercised the warrant and purchased 260,000 shares of the Company’s common stock for proceeds to the Company of $3.

In September 2023, the Company issued a service provider a warrant to purchase 50,000 shares of its common stock at $0.01 per share. The warrant is immediately exercisable and has a one-year term. The Company valued the warrant using the Black-Scholes option pricing model with the following assumptions: expected volatility of 54.1%;

F-29

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 14 — Equity (cont.)

no expected dividend yield; risk-free interest rate of 5.4%; and a contractual term of one year. The $406 fair value of the warrant was recognized in selling, general and administrative expenses in the statements of operations and comprehensive loss.

As of September 30, 2023, warrants to purchase an aggregate of 700,388 shares of the Company’s common stock at prices per share ranging from $0.01 to $6.84 were outstanding. The warrants expire at various dates through May 2025.

Note 15 — Equity Incentive Plans

The Company has three stock-based compensation plans, the 2020 Key Employee Equity Incentive Plan and the 2020 Equity Incentive Plan (each adopted in fiscal year 2020) and the 2022 Incentive Compensation Plan (adopted in fiscal year 2022). The plans provide for the issuance of awards covering an aggregate of up to 18,350,000 shares of common stock subject, in the case of the 2022 Incentive Compensation Plan, to an annual increase as defined in the plan. As of September 30, 2023, the Company had two types of stock-based compensation awards outstanding under these plans — RSUs and stock options.

Restricted Stock Units

The Company granted RSUs under two different RSU agreements (“Agreement I” and “Agreement II”).

RSUs granted under Agreement I include two vesting schedules where 50% of the awards vest upon the closing of two acquisitions where the Company acquires at least a majority of the voting power or purchases substantially all of the assets of the target and 50% vest upon the satisfaction of revenue performance conditions. All shares granted under Agreement I vest upon a change in control. Through September 30, 2023, the Company had not recognized any stock-based compensation expense for these awards, as achievement of the performance conditions was determined not to be probable. In the period in which the achievement of performance conditions becomes probable, the Company would recognize stock-based compensation expense for those RSUs. All outstanding awards granted under Agreement I were cancelled during the year ended September 30, 2023.

RSUs granted under Agreement II vest at the earlier of (i) a service-based component beginning after a change of control, or (ii) service-based vesting subject to a 50% cliff after 10 to 14.5 months. Because the qualifying change of control had not occurred and, therefore, cannot be considered probable, for the years ended September 30, 2023 and 2022, the Company recognized $4,833 and $372, respectively, of stock-based compensation expense related to the service-based vesting. RSUs granted under Agreement II are recognized as expense following the vesting schedule with the achievement of a change in control re-assessed and updated on a quarterly basis, or more frequently as changes in facts and circumstances warrant. Each of the RSUs outstanding as of September 30, 2023 were granted under Agreement II.

A summary of activity in the Company’s RSUs for the year ended September 30, 2023 is as follows:

 

Number of
units

 

Weighted-Average
Grant Date Fair
Value per Unit

Outstanding at September 30, 2022

 

10,984,241

 

 

$

6.84

Cancelled

 

(10,774,747

)

 

$

6.84

Outstanding at September 30, 2023

 

209,494

 

 

$

6.84

No RSUs vested during the years ended September 30, 2023 or 2022. Unrecognized compensation expense related to RSUs was $847 as of September 30, 2023 and is expected to be recognized over a weighted-average period of 1.3 years.

F-30

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 15 — Equity Incentive Plans (cont.)

In November 2022, the Company and certain of its officers and key employees agreed to enter into amended RSU agreements relating to an aggregate of 10,000,000 RSUs. Under the amended RSU agreements, one-third of the RSUs will vest on each of the first, second and third anniversaries of the closing of the merger with Chavant. The RSUs will also be subject to acceleration upon the occurrence of certain events, including a change in control of the Company or a termination of employment either by the Company without cause, or by the holder of the RSUs for good reason, as defined in the agreements. The modification of awards did not result in stock-based compensation expense as the vesting conditions of the awards were not yet probable.

In March 2023, the Company and certain of its officers and key employees agreed to forfeit the 10,000,000 RSUs in Mobix Labs. The RSUs to these officers and key employees were replaced with a commitment from Mobix Labs and Chavant, contingent upon closing of the merger, to issue 5,000,000 RSUs of Chavant (or its successor) over three years, beginning on the first anniversary of the closing of the merger with Chavant. This modification to the RSUs did not result in stock-based compensation expense as the vesting conditions of the awards are not yet probable. In addition, certain other employees agreed to forfeit 670,000 RSUs with no current replacement award. As a result, the Company recognized $3,203 of stock-based compensation expense in the year ended September 30, 2023.

Stock Options

Stocks options granted under the Company’s stock-based compensation plans may be Incentive Stock Options (“ISOs”) or Non-Statutory Stock Options (“NSOs”). ISOs may be granted only to employees and NSOs may be granted to employees and consultants. The types of awards granted to consultants do not vary in characteristics from those granted to employees. The term of each option which is stated in the grant recipient’s option agreement cannot exceed ten years from the date of grant. The exercise price is determined by the Company’s board of directors. If granted to an employee (other than employee who owns stock representing more than 10% of the voting power of all classes of stock), the option exercise price cannot be less than the fair market value of the stock on the date of grant as determined by the Company’s board of directors. Vesting requirements for options granted under the plans are determined by the board of directors. Options granted generally vest over periods of one to four years. Certain awards require the performance of one year of service before vesting commences, with a specified percentage of the award vesting after one year of service, and the remainder vesting ratably over the remaining vesting period. Stock option activity for the year ended September 30, 2023 is as follows:

 

Number of
Options

 

Weighted-Average
Exercise
Price
per Share

 

Weighted-Average
Remaining
Contractual

Term (years)

Outstanding at September 30, 2022

 

5,754,052

 

 

$

4.16

   

Granted

 

780,506

 

 

$

6.84

   

Forfeited

 

(628,874

)

 

$

6.37

   

Outstanding at September 30, 2023

 

5,905,684

 

 

$

4.28

 

7.5

Exercisable at September 30, 2023

 

4,226,353

 

 

$

3.39

 

7.1

Unrecognized stock-based compensation expense related to stock options, totaling $5,401 as of September 30, 2023, is expected to be recognized over a weighted-average period of 2.3 years. The aggregate intrinsic value of stock options outstanding and stock options exercisable as of September 30, 2023 was $22,661 and $19,981, respectively. The total intrinsic value of options exercised during the years ended September 30, 2023 and 2022, was $0 and $998, respectively. The total fair value of options that vested within the years ended September 30, 2023 and 2022 was $4,880 and $2,253, respectively.

F-31

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 15 — Equity Incentive Plans (cont.)

The weighted-average grant date fair value of options granted during the years ended September 30, 2023 and 2022 was $3.61 and $3.40, respectively. The fair value of stock options granted was estimated with the following assumptions:

 

Years ended September 30,

   

2023

 

2022

   

Range

 

Range

   

Low

 

High

 

Low

 

High

Expected volatility

 

52.4

%

 

54.4

%

 

50.5

%

 

50.9

%

Expected dividend yield

 

0

%

 

0

%

 

0

%

 

0

%

Risk-free interest rate

 

3.6

%

 

4.2

%

 

1.0

%

 

3.6

%

Expected term (years)

 

4.6

 

 

5.8

 

 

4.1

 

 

6.1

 

The statements of operations and comprehensive loss include stock-based compensation expense as follows:

 

Year ended September 30,

   

2023

 

2022

Cost of revenues

 

$

31

 

$

14

Research and development

 

 

1,842

 

 

759

Selling, general and administrative

 

 

13,603

 

 

2,517

Total stock-based compensation expense

 

$

15,476

 

$

3,290

Note 16 — Concentrations

Concentration of Credit Risk

The Company maintains its cash in accounts with major financial institutions within the United States, generally in the form of demand deposits. Deposits in these institutions may exceed federally insured limits. The Company places its cash with high credit quality financial institutions and has not experienced any losses on its deposits of cash.

Significant Customers

For the year ended September 30, 2023, two customers accounted for 93% of the Company’s revenues. For the year ended September 30, 2022, two customers accounted for 86% of the Company’s revenues. As of September 30, 2023, two customers had balances due that represented 97% of the Company’s total accounts receivable. As of September 30, 2022, two customers had balances due that represented 76% of the Company’s total accounts receivable.

F-32

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 17 — Geographical Information

Revenues by Geographic Region

The Company’s revenue by geographic region, based on ship-to location for product sales or the invoiced address of license revenue, are summarized as follows:

 

Year ended September 30,

   

2023

 

2022

United States

 

$

674

 

$

1,841

Czech Republic

 

 

223

 

 

764

Thailand

 

 

300

 

 

677

Other

 

 

27

 

 

27

Total net revenue

 

$

1,224

 

$

3,309

Long-Lived Assets

Substantially all of the Company’s long-lived assets are located in the United States.

Note 18 — Subsequent Events

The Company evaluated subsequent events through December 28, 2023, the date at which the financial statements were available to be issued.

Issuances of Common Stock and Warrants

Subsequent to September 30, 2023, the Company sold 480,271 shares of its common stock at various dates in private placements for net proceeds of $3,285. In connection therewith, the Company also issued one investor a warrant to purchase an aggregate of 27,413 shares of its common stock at an exercise price of $0.01 per share. The warrants are immediately exercisable and have a one-year term.

Issuances of Notes Payable

In October 2023, the Company entered into a $150 loan agreement with an unrelated financing company. The loan matures in November 2024, with principal and interest payable in weekly installments. The Company is obligated to pay a finance charge of $66 over the term of the loan. The Company may prepay the loan at any time, including a finance charge of at least $49. The Company’s obligation under the loan is secured by substantially all of the Company’s assets and is guaranteed by an officer and director of the Company.

Issuance of Convertible Notes

In October 2023, the Company issued convertible notes having an aggregate principal amount of $200 to unaffiliated investors. The convertible notes mature in February 2024, bear interest at 16% per annum, are unsecured and have a conversion price of $6.84 per share. The principal amount of the convertible notes and any accrued interest thereon may be converted into shares of the Company’s common stock, at the election of each holder, at any time prior to maturity. At the maturity date, each holder may require the Company to repay the outstanding principal and interest under the note in cash. Absent such a demand by the holders, all principal and interest under the notes will automatically convert into common stock. In connection with the issuance of the convertible notes, the Company issued the investors warrants to purchase an aggregate of 4,000 shares of its common stock at an exercise price of $0.01 per share. The warrants are immediately exercisable and have a one-year term.

F-33

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 18 — Subsequent Events (cont.)

Issuance of Stock-Based Compensation Awards

Subsequent to September 30, 2023, the Company granted 12,200 stock options to an employee and an advisor with a weighted-average exercise price of $6.84 per share.

Acquisition of EMI Solutions, Inc.

On December 19, 2023, the Company completed the acquisition of EMI Solutions, Inc. (“EMI”) when the Company acquired all of the issued and outstanding common shares of EMI. EMI is a manufacturer of electromagnetic interference filtering products for military and aerospace applications. Consideration for the acquisition consisted of 964,912 shares of the Company’s common stock and $2,200 in cash. Of the cash portion of the consideration, $155 was paid at closing, with the remainder payable at specified dates following the merger with Chavant, or on the twenty-four month anniversary of the closing. The acquisition will be accounted for as a business combination under ASC 805, Business Combinations, with the primary assets acquired consisting of customer relationships and acquired technology. The preliminary purchase price assessment remains an ongoing process and is subject to change for up to one year after the closing date of the acquisition.

Merger with Chavant Capital Acquisition Corp.

On December 21, 2023, Chavant consummated the previously announced Merger pursuant to the Business Combination Agreement pursuant to which, among other things, Merger Sub merged with and into Mobix Labs, with Mobix Labs surviving the merger as a wholly-owned direct subsidiary of Chavant. In connection with the consummation of the Merger Chavant changed its name from “Chavant Capital Acquisition Corp.” to “Mobix Labs, Inc.” and Mobix Labs changed its name from “Mobix Labs, Inc.” to “Mobix Labs Operations, Inc.” As a result of the Merger, the Company raised gross proceeds of $21,063, including the contribution of $1,263 of cash held in Chavant’s trust account and the $19,750 PIPE at $10.00 per share of Chavant’s Class A Common Stock.

In connection with the Closing, and pursuant to the terms of the Business Combination Agreement, (i) each outstanding share of common stock of Mobix Labs converted into the right to receive shares of Class A Common Stock, par value $0.00001 per share (“Class A Common Stock”); (ii) each share of preferred stock of Mobix Labs, which included Series A Redeemable Convertible Preferred Stock and Founders Redeemable Convertible Preferred Stock issued and outstanding immediately prior to the Closing, converted into the right to receive shares of Class B Common Stock, par value $0.00001 per share (“Class B Common Stock”); (iii) each outstanding stock option and warrant of Mobix Labs was assumed by Chavant and converted into an option or warrant to purchase shares of Class A Common Stock; (iv) each outstanding unvested RSU of Mobix Labs was assumed by Chavant and converted into an RSU covering shares of Class A Common Stock; and (v) each outstanding convertible instrument of Mobix Labs, including SAFEs and promissory notes that were convertible into Mobix Labs common stock or preferred stock, converted into the right to receive shares of Class A Common Stock.

In addition, in connection with the Closing, the Company entered into subscription agreements with certain accredited investors and Chavant Capital Partners LLC (“Sponsor”), the Sponsor, pursuant to which, substantially concurrently with the closing of the merger and on the terms and subject to the conditions of each such subscription agreement: (i) an investor agreed to purchase 1,500,000 shares of Class A Common Stock at a price of $10.00 per share for an aggregate amount of $15,000 in cash, (ii) the Sponsor agreed to purchase 199,737 shares of Class A Common Stock at a price of $10.00 per share for an aggregate amount of approximately $2,000, paid through the forgiveness of certain outstanding indebtedness and reimbursement obligations owed by the Company to the Sponsor and its members, and (iii) other investors agreed to purchase a total of 475,000 shares of Class A Common Stock at a price of $10.00 per share for an aggregate amount of $4,750 in cash (the “PIPE Investments”). The terms of the PIPE Investments also includes the issuance of additional shares of Class A Common Stock in the event the volume weighted average price (“VWAP”) per share of the Class A Common Stock during the 30-day period as defined within the relevant agreements is less than $10.00.

F-34

Table of Contents

MOBIX LABS OPERATIONS, INC.
(formerly known as Mobix Labs, Inc.)
NOTES TO FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)

Note 18 — Subsequent Events (cont.)

Moreover, pursuant to a non-redemption agreement dated December 20, 2023 a shareholder agreed with Chavant to withdraw its election to redeem 73,706 Ordinary Shares of Chavant. In consideration of the non-redemption of such shares, Mobix Labs issued to the shareholder 202,672 warrants, each warrant exercisable to the purchase one share of common stock, $0.00001 par value per share, of Mobix Labs, and such warrants converted into 202,489 shares of Class A Common Stock upon the closing of the merger.

In addition to the consideration paid at Closing, certain Mobix Labs stockholders and certain holders of Mobix Labs in-the-money vested options and Mobix Labs options that are not Mobix Labs in-the-money vested options (the “Earnout Recipients”) will be entitled to receive an additional aggregate 3,500,000 shares of Class A Common Stock issuable as earnout shares (the “Earnout Shares”) based on the achievement of trading price targets following the Closing and subject to the terms provided in the Business Combination Agreement. The Earnout Shares have a seven-year “Earnout Period,” commencing on the date that is the one year anniversary of the Closing, pursuant to which up to 1,750,000 shares of Class A Common Stock will be distributed to the Earnout Recipients if the VWAP of the Class A Common Stock exceeds $12.50 for any twenty trading days within a period of thirty consecutive trading days during the Earnout Period and an additional 1,750,000 shares of Class A Common Stock will be distributed to the Earnout Recipients if the VWAP of the Class A Common Stock exceeds $15.00 for any twenty trading days within a period of thirty consecutive trading days during the Earnout Period.

F-35

Table of Contents

MOBIX LABS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited, in thousands, except share and per share amounts)

 

December 31, 2023

 

September 30, 2023

ASSETS

       

Current assets

 

 

   

 

 

Cash

 

$

14,796

 

$

89

Accounts receivable, net

 

 

302

 

 

53

Inventory

 

 

422

 

 

319

Prepaid expenses and other current assets

 

 

349

 

 

369

Total current assets

 

 

15,869

 

 

830

   

 

   

 

 

Property and equipment, net

 

 

1,858

 

 

1,859

Intangible assets, net

 

 

11,550

 

 

5,287

Goodwill

 

 

10,759

 

 

5,217

Operating lease right-of-use assets

 

 

990

 

 

1,030

Deferred transaction costs

 

 

 

 

4,125

Other assets

 

 

430

 

 

400

Total assets

 

$

41,456

 

$

18,748

   

 

   

 

 

LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY (DEFICIT)

 

 

   

 

 

Current liabilities

 

 

   

 

 

Accounts payable

 

$

6,000

 

$

8,995

Accrued expenses and other current liabilities

 

 

8,545

 

 

4,519

Deferred purchase consideration

 

 

1,622

 

 

Notes payable

 

 

1,503

 

 

1,286

Notes payable – related parties

 

 

3,449

 

 

3,793

Simple agreements for future equity (“SAFEs”)

 

 

 

 

1,512

Operating lease liabilities, current

 

 

325

 

 

318

Total current liabilities

 

 

21,444

 

 

20,423

   

 

   

 

 

Earnout liability

 

 

8,795

 

 

PIPE make-whole liability

 

 

4,975

 

 

Deferred tax liability

 

 

192

 

 

86

Operating lease liabilities, noncurrent

 

 

1,196

 

 

1,280

Other noncurrent liabilities

 

 

488

 

 

Total liabilities

 

 

37,090

 

 

21,789

   

 

   

 

 

Commitments and contingencies (Note 14)

 

 

   

 

 
   

 

   

 

 

Redeemable convertible preferred stock

 

 

   

 

 

Founders Convertible Preferred Stock, $0.00001 par value, no shares authorized, issued or outstanding at December 31, 2023; 600,000 shares authorized, 588,235 shares issued and outstanding at September 30, 2023

 

 

 

 

Series A Convertible Preferred Stock, $0.00001 par value, no shares authorized, issued or outstanding at December 31, 2023; 2,000,000 shares authorized, 1,666,666 shares issued and outstanding at September 30, 2023; liquidation preference of $2,300 at September 30, 2023

 

 

 

 

2,300

F-36

Table of Contents

MOBIX LABS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS — (Continued)

(unaudited, in thousands, except share and per share amounts)

 

December 31, 2023

 

September 30, 2023

Stockholders’ equity (deficit)

 

 

 

 

 

 

 

 

Legacy Mobix common stock, $0.00001 par value, no shares authorized, issued or outstanding at December 31, 2023; 57,400,000 shares authorized, 16,692,175 issued and outstanding at September 30, 2023

 

 

 

 

 

 

Class A common stock, $0.00001 par value, 285,000,000 shares authorized; 23,544,492 and no shares issued and outstanding at December 31, 2023 and September 30, 2023, respectively

 

 

 

 

 

 

Class B common stock, $0.00001 par value, 5,000,000 shares authorized; 2,254,901 and no shares issued and outstanding at December 31, 2023 and September 30, 2023, respectively

 

 

 

 

 

 

Additional paid-in capital

 

 

87,193

 

 

 

78,421

 

Accumulated deficit

 

 

(82,827

)

 

 

(83,762

)

Total stockholders’ equity (deficit)

 

 

4,366

 

 

 

(5,341

)

Total liabilities, redeemable convertible preferred stock and stockholders’ equity (deficit)

 

$

41,456

 

 

$

18,748

 

See accompanying notes to condensed consolidated financial statements.

F-37

Table of Contents

MOBIX LABS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME (LOSS)
(unaudited, in thousands, except share and per share amounts)

 

Three months ended
December 31,

   

2023

 

2022

Net revenue

 

 

 

 

 

 

 

 

Product sales

 

$

285

 

 

$

679

 

   

 

 

 

 

 

 

 

Costs and expenses

 

 

 

 

 

 

 

 

Cost of revenue

 

 

329

 

 

 

694

 

Research and development

 

 

1,562

 

 

 

3,417

 

Selling, general and administrative

 

 

15,663

 

 

 

5,794

 

Loss from operations

 

 

(17,269

)

 

 

(9,226

)

   

 

 

 

 

 

 

 

Interest expense

 

 

857

 

 

 

83

 

Change in fair value of earnout liability

 

 

(24,764

)

 

 

 

Change in fair value of PIPE make-whole liability

 

 

2,904

 

 

 

 

Change in fair value of private warrants

 

 

60

 

 

 

 

Change in fair value of SAFEs

 

 

10

 

 

 

50

 

Merger-related transaction costs expensed

 

 

4,009

 

 

 

 

Loss before income taxes

 

 

(345

)

 

 

(9,359

)

Provision (benefit) for income taxes

 

 

(1,280

)

 

 

31

 

Net income (loss) and comprehensive income (loss)

 

$

935

 

 

$

(9,390

)

   

 

 

 

 

 

 

 

Net income (loss) per common share:

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

 

$

(0.76

)

Diluted

 

$

0.04

 

 

$

(0.76

)

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

18,617,656

 

 

 

12,379,480

 

Diluted

 

 

23,316,071

 

 

 

12,379,480

 

See accompanying notes to condensed consolidated financial statements.

F-38

Table of Contents

MOBIX LABS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF REDEEMABLE
CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY (DEFICIT)
(unaudited, in thousands, except share and per share amounts)

 

Founders
Redeemable
Convertible
Preferred Stock

 

Series A
Redeemable
Convertible
Preferred Stock

 

Contingently
Redeemable
Common Stock

 

Legacy
Common Stock

 

Class A
Common Stock

 

Class B
Common Stock

 

Additional
Paid-in

Capital

 

Accumulated Deficit

 

Total
Stockholders’

Equity
(Deficit)

   

Shares

 

Amount

 

Shares

 

Amount

 

Shares

 

Amount

 

Shares

 

Amount

 

Shares

 

Amount

 

Shares

 

Amount

 

Balance at September 30, 2023

 

588,235

 

 

$

 

1,666,666

 

 

$

2,300

 

 

 

 

$

 

 

16,692,175

 

 

$

 

 

$

 

 

$

 

$

78,421

 

 

$

(83,762

)

 

$

(5,341

)

Issuance of common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

482,171

 

 

 

 

 

 

     

 

 

 

3,286

 

 

 

 

 

 

3,286

 

Issuance of contingently redeemable common stock for acquisition of EMI Solutions, Inc.

 

 

 

 

 

 

 

 

 

 

964,912

 

 

 

8,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lapse of redemption feature on common stock

 

 

 

 

 

 

 

 

 

 

(964,912

)

 

 

(8,856

)

 

964,912

 

 

 

 

 

 

 

 

 

 

 

8,856

 

 

 

 

 

 

8,856

 

Issuance of warrants in connection with notes payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

107

 

 

 

 

 

 

107

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,705

 

 

 

 

 

 

12,705

 

Reverse recapitalization transactions, net (Note 3)

 

(588,235

)

 

 

 

(1,666,666

)

 

 

(2,300

)

 

 

 

 

 

 

(18,139,258

)

 

 

 

22,901,838

 

 

 

2,254,901

 

 

 

 

(16,182

)

 

 

 

 

 

(16,182

)

Issuance of common stock upon exercise of stock options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

168,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock upon exercise of warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

369,671

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock upon vesting of RSUs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

104,748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

935

 

 

 

935

 

Balance at December 31,
2023

 

 

 

$

 

 

 

$

 

 

 

 

$

 

 

 

 

$

 

23,544,492

 

$

 

2,254,901

 

$

 

$

87,193

 

 

$

(82,827

)

 

$

4,366

 

     

 

 

 

     

 

 

 

 

 

   

 

 

 

 

 

   

 

 

 

       

 

       

 

   

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30,
2022

 

588,235

 

 

$

 

1,666,666

 

 

$

2,300

 

 

 

 

$

 

 

11,868,397

 

 

$

 

 

$

 

 

$

 

$

34,722

 

 

$

(44,141

)

 

$

(9,419

)

Issuance of common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

773,889

 

 

 

 

 

 

 

 

 

 

 

5,295

 

 

 

 

 

 

5,295

 

Issuance of common stock upon exercise of warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

300,000

 

 

 

 

 

 

 

 

 

 

 

900

 

 

 

 

 

 

900

 

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,856

 

 

 

 

 

 

3,856

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,390

)

 

 

(9,390

)

Balance at December 31,
2022

 

588,235

 

 

$

 

1,666,666

 

 

$

2,300

 

 

 

 

$

 

 

12,942,286

 

 

$

 

 

$

 

 

$

 

$

44,773

 

 

$

(53,531

)

 

$

(8,758

)

See accompanying notes to condensed consolidated financial statements.

F-39

Table of Contents

MOBIX LABS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)

 

Three months ended
December 31,

   

2023

 

2022

Operating activities

 

 

 

 

 

 

 

 

Net income (loss)

 

$

935

 

 

$

(9,390

)

Adjustments to reconcile net income (loss) to net cash used in operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

113

 

 

 

113

 

Amortization of intangible assets

 

 

237

 

 

 

211

 

Issuance of warrants in connection with notes payable, charged to interest expense

 

 

729

 

 

 

 

Change in fair value of earnout liability

 

 

(24,764

)

 

 

 

Change in fair value of PIPE make-whole liability

 

 

2,904

 

 

 

 

Change in fair value of private warrants

 

 

60

 

 

 

 

Change in fair value of SAFEs

 

 

10

 

 

 

50

 

Merger-related transaction costs expensed

 

 

4,009

 

 

 

 

Stock-based compensation

 

 

12,705

 

 

 

3,856

 

Deferred income taxes

 

 

(1,280

)

 

 

 

Other non-cash items

 

 

(21

)

 

 

5

 

Changes in operating assets and liabilities, net of acquisition of business:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

136

 

 

 

5

 

Inventory

 

 

52

 

 

 

191

 

Prepaid expenses and other current assets

 

 

27

 

 

 

105

 

Accounts payable

 

 

525

 

 

 

(768

)

Accrued expenses and other current liabilities

 

 

27

 

 

 

150

 

Net cash used in operating activities

 

 

(3,596

)

 

 

(5,472

)

   

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

Acquisition of EMI Solutions, Inc., net of cash acquired

 

 

(110

)

 

 

 

Acquisition of property and equipment

 

 

(5

)

 

 

(6

)

Net cash used in investing activities

 

 

(115

)

 

 

(6

)

   

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock

 

 

3,286

 

 

 

5,108

 

Proceeds from exercise of common stock warrants

 

 

 

 

 

900

 

Proceeds from issuance of notes payable

 

 

246

 

 

 

 

Proceeds from issuance of convertible notes

 

 

200

 

 

 

 

Principal payments on notes payable

 

 

(18

)

 

 

 

Principal payments on notes payable – related parties

 

 

(344

)

 

 

 

Proceeds from the merger and PIPE

 

 

21,014

 

 

 

 

Merger-related transaction costs paid

 

 

(5,966

)

 

 

(65

)

Net cash provided by financing activities

 

 

18,418

 

 

 

5,943

 

   

 

 

 

 

 

 

 

Net increase in cash

 

 

14,707

 

 

 

465

 

Cash, beginning of period

 

 

89

 

 

 

178

 

Cash, end of period

 

$

14,796

 

 

$

643

 

   

 

 

 

 

 

 

 

F-40

Table of Contents

MOBIX LABS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — (Continued)
(unaudited, in thousands)

 

Three months ended
December 31,

   

2023

 

2022

Supplemental cash flow information

 

 

   

 

 

Cash paid for interest

 

$

80

 

$

Cash paid for income taxes

 

 

 

 

   

 

   

 

 

Non-cash investing and financing activities:

 

 

   

 

 

Unpaid Merger-related transaction costs

 

$

2,504

 

$

1,013

Contingently redeemable convertible stock issued for acquisition of EMI Solutions, Inc.

 

 

8,856

 

 

Deferred purchase consideration for acquisition of EMI Solutions, Inc.

 

 

1,886

 

 

Conversion of SAFEs to common stock

 

 

1,522

 

 

Issuance of warrants in connection with notes payable, recorded as debt discount

 

 

107

 

 

See accompanying notes to condensed consolidated financial statements.

F-41

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 1 — Company Information

Mobix Labs, Inc. (“Mobix Labs” or the “Company”), a Delaware corporation based in Irvine, California, is a fabless semiconductor company delivering mmWave 5G and C-Band wireless solutions and delivering connectivity and filtering products for next generation communication systems supporting the aerospace, military, and high reliability markets. The Company’s integrated circuits currently in development are designed to deliver advantages in performance, efficiency, size, and cost. The Company’s True Xero active optical cables are designed to meet customer needs for high-quality active optical cable solutions at an affordable price. The Company’s electromagnetic filtering products, which were acquired in the EMI Solutions, Inc. (“EMI”) acquisition, are designed for, and are currently used in military and aerospace applications. These technologies are designed for large and rapidly growing markets where there are increasing demands for higher performance communication and filtering systems which utilize an expanding mix of both wireless and connectivity technologies.

On December 21, 2023, (the “Closing Date”), Chavant Capital Acquisition Corp. (“Chavant”) consummated the merger pursuant to the Business Combination Agreement, dated November 15, 2022 (as amended, supplemented or otherwise modified, the “Business Combination Agreement”), by and among Chavant, CLAY Merger Sub II, Inc., a Delaware corporation and newly formed, wholly-owned direct subsidiary of Chavant (“Merger Sub”), and Mobix Labs, Inc. (“Legacy Mobix”), a Delaware corporation, pursuant to which, among other things, Merger Sub merged with and into Legacy Mobix, with Legacy Mobix surviving the merger as a wholly-owned direct subsidiary of Chavant (together with the other transactions related thereto, the “Merger”). In connection with the consummation of the Merger (the “Closing”), Chavant changed its name from “Chavant Capital Acquisition Corp.” to “Mobix Labs, Inc.” and Legacy Mobix changed its name from “Mobix Labs, Inc.” to “Mobix Labs Operations, Inc.” As a result of the Merger, the Company raised gross proceeds of $21,014, including the contribution of $1,264 of cash held in Chavant’s trust account and the $19,750 private investment in public equity (“PIPE”) at $10.00 per share of Chavant’s Class A Common Stock. The common stock and public warrants of the combined company began trading on The Nasdaq Stock Market LLC under the symbols “MOBX” and “MOBXW”, respectively, on December 22, 2023.

Throughout the notes to the condensed consolidated financial statements, unless otherwise noted or otherwise suggested by context, the “Company” refers to Legacy Mobix prior to the consummation of the Merger, and to the Company after the consummation of the Merger.

Going Concern

The condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern. Since inception, the Company has incurred operating losses and negative cash flows from operations, primarily as a result of its ongoing investment in product development. For the three months ended December 31, 2023 and 2022, the Company incurred losses from operations of $17,269 and $9,226, respectively, and as of December 31, 2023 the Company had an accumulated deficit of $82,827. The Company has historically financed its operations through the issuance and sale of equity securities and the issuance of debt. The Company expects to continue to incur operating losses and negative cash flows from operations for the foreseeable future and will need to raise additional debt or equity financing to fund its operations and satisfy its obligations. Management believes that there is substantial doubt concerning the Company’s ability to continue as a going concern as the Company currently does not have adequate liquidity to meet its operating needs and satisfy its obligations for at least twelve months from the date of issuance of these condensed consolidated financial statements.

While the Company will seek to raise additional capital, there can be no assurance the necessary financing will be available on terms acceptable to the Company, or at all. If the Company raises funds by issuing equity securities, dilution to existing stockholders may result. Any equity securities issued may also provide for rights, preferences or privileges senior to those of holders of common stock. If the Company raises funds by issuing debt securities, such debt securities would have rights, preferences and privileges senior to those of preferred and common stockholders. The terms of debt securities or borrowings may impose significant restrictions on the

F-42

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 1 — Company Information (cont.)

Company’s operations. The capital markets have in the past, and may in the future, experience periods of volatility that could impact the availability and cost of equity and debt financing. In addition, recent and potential future increases in federal fund rates set by the Federal Reserve, which serve as a benchmark for rates on borrowing, could adversely impact the cost or availability of debt financing.

If the Company is unable to obtain additional financing, or if such transactions are successfully completed but do not provide adequate financing, the Company may be required to reduce its operating expenditures, which could adversely affect its business prospects, or the Company may be unable to continue operations. The condensed consolidated financial statements do not include any adjustments that might result from the outcome of these uncertainties. Accordingly, the condensed consolidated financial statements have been prepared on a basis that assumes the Company will continue as a going concern and which contemplates the realization of assets and the satisfaction of liabilities and commitments in the ordinary course of business.

Note 2 — Summary of Significant Accounting Policies

Basis of Presentation

The Merger was accounted for as a reverse recapitalization of the Company because Legacy Mobix has been determined to be the accounting acquirer under ASC Topic 805 — Business Combinations. Under this method of accounting, Chavant is treated as the “acquired” company for financial reporting purposes. This determination was primarily based on holders of Legacy Mobix capital stock comprising a relative majority of the voting power of the Company upon consummation of the Merger and having the ability to nominate the majority of the governing body of the Company, Legacy Mobix senior management comprising the senior management of the Company, and Legacy Mobix operations comprising the ongoing operations of the Company. Accordingly, for accounting purposes, the financial statements of the Company represent a continuation of the financial statements of Legacy Mobix with the Merger being treated as the equivalent of Legacy Mobix issuing shares for the net assets of Chavant, accompanied by a recapitalization. The net assets of Chavant were recognized as of the Closing at historical cost, with no goodwill or other intangible assets recorded. Operations prior to the Merger are presented as those of Legacy Mobix and the accumulated deficit of Legacy Mobix has been carried forward after Closing. All issued and outstanding securities of Chavant upon Closing were treated as issuances of securities of the Company upon the consummation of the Merger.

The condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and include the accounts of Mobix Labs, Inc. and its subsidiaries. The Company’s fiscal year ends on September 30. Certain information and disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted. Accordingly, these condensed consolidated financial statements should be read in conjunction with the Company’s audited financial statements as of and for the year ended September 30, 2023 and the related notes which provide a more complete discussion of the Company’s accounting policies and certain other information. The September 30, 2023 condensed consolidated balance sheet was derived from the Company’s audited financial statements. These unaudited condensed consolidated financial statements have been prepared on the same basis as the annual financial statements and, in the opinion of management, reflect all adjustments, which include only normal recurring adjustments, necessary for a fair statement of the Company’s condensed financial position as of December 31, 2023 and its results of operations and cash flows for the three months ended December 31, 2023 and 2022. The results of operations for the three months ended December 31, 2023 are not necessarily indicative of the results to be expected for the fiscal year ending September 30, 2024 or for any other future annual or interim period.

F-43

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 2 — Summary of Significant Accounting Policies (cont.)

Principles of Consolidation

The condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.

Use of Estimates

The preparation of the Company’s condensed consolidated financial statements requires the Company to make estimates and assumptions that affect the reported amounts of certain assets and liabilities; the reported amounts of revenues and expenses for the periods covered and certain amounts disclosed in the notes to the condensed consolidated financial statements. These estimates and assumptions are based on management’s best estimates and judgment. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors, including the current economic environment, which management believes to be reasonable under the circumstances. The Company adjusts such estimates and assumptions when facts and circumstances dictate. Changes in those estimates resulting from continuing changes in the economic environment will be reflected in the financial statements in future periods. As future events and their effects cannot be determined with precision, actual results could differ materially from those estimates and assumptions. Areas requiring significant estimates and assumptions by the Company include, but are not limited to:

        valuation of stock-based compensation and equity-based awards;

        valuation of common stock for periods prior to the Merger;

        impairment assessments of goodwill and long-lived assets;

        measurement of the earnout liability, the PIPE make-whole liability and other liabilities carried at fair value;

        purchase price allocation and valuations of net assets acquired in business combinations; and,

        provisions for income taxes and related valuation allowances and tax uncertainties.

Cash

As of December 31, 2023 and September 30, 2023, the Company’s cash balance consisted of demand deposits held at large financial institutions. The Company considers all highly liquid investments with a maturity of three months or less to be cash equivalents. The Company had no cash equivalents as of December 31, 2023 or September 30, 2023. The amount of deposits maintained at any financial institution may exceed federally insured limits. The Company places its cash with high credit quality financial institutions and has not experienced any losses on its deposits of cash.

Accounts Receivable, net

Accounts receivable are recorded at the invoiced amount and do not bear interest. For trade accounts receivable from customers, the Company performs ongoing credit evaluations of its customers and maintains an allowance for expected credit losses. The allowance for expected credit losses represents the Company’s best estimate based on current and historical information, and reasonable and supportable forecasts of future events and circumstances. Accounts receivable deemed uncollectible are charged against the allowance for expected credit losses when identified. The allowance for expected credit losses as of December 31, 2023 and September 30, 2023 and bad debt expense for the three months ended December 31, 2023 and 2022 were not material.

F-44

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 2 — Summary of Significant Accounting Policies (cont.)

Inventory

Inventory is stated at the lower of cost, determined on a first-in, first-out basis, or net realizable value. Inventory costs consist of materials purchase costs, outside manufacturing costs, inbound freight and receiving costs, and capitalized overhead. The Company records an inventory reserve for losses associated with excess and obsolete items, based on available information and the Company’s current expectations of future demand, product obsolescence and market conditions. Any provision for excess and obsolete inventory is charged to cost of sales and is a permanent reduction of the carrying value of inventory.

Intangible Assets, net

The Company’s intangible assets principally consist of acquired developed technology and customer relationships and have finite lives ranging from one to fifteen years. The Company amortizes intangible assets over their useful lives on a straight-line basis, which the Company believes approximates the pattern in which the economic benefits of the intangible assets are expected to be utilized. To the extent that an acquired developed technology is incorporated in, or used to produce, a product the Company currently produces and sells, the related amortization expense is included in cost of revenue in the statements of operations and comprehensive loss. Amortization expense on other acquisition-related intangible assets is included in operating expenses.

Impairment of Long-Lived Assets

The Company reviews its long-lived assets, consisting of property and equipment and intangible assets, for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The Company did not record any impairment losses on long-lived assets for the three months ended December 31, 2023 and 2022.

Goodwill

Goodwill represents the excess of the fair value of purchase consideration of an acquired business over the fair value of the identifiable net assets acquired. Goodwill is not amortized but is tested for impairment at a reporting unit level on an annual basis on July 31, or more frequently if circumstances change or an event occurs that would more likely than not reduce the fair value of a reporting unit below its carrying amount. The Company did not record any goodwill impairment losses for the three months ended December 31, 2023 and 2022.

Business Combinations

The Company allocates the purchase price of an acquisition to the tangible assets acquired, liabilities assumed, and intangible assets acquired, based on their estimated fair values. The excess of the purchase price over the fair values of the net assets acquired is recorded as goodwill.

Accounting for business combinations requires that management make significant estimates and assumptions to determine the fair value of assets acquired and liabilities assumed at the acquisition date. Although management believes the assumptions and estimates to be reasonable and appropriate, they are inherently uncertain. Critical estimates in valuing certain acquired assets may include, but are not limited to, expected future cash flows including revenue growth rate assumptions from product sales, customer contracts and acquired technologies, expected costs to develop acquired technology into commercially viable products, estimated cash flows from the projects when completed, including assumptions associated with the technology migration curve and expected selling, general and administrative costs. The discount rates used to discount expected future cash flows to present value are typically derived from a weighted-average cost of capital analysis and are adjusted to reflect inherent risks. Unanticipated events and circumstances may occur that could affect either the accuracy or validity of such assumptions, estimates or actual results.

F-45

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 2 — Summary of Significant Accounting Policies (cont.)

Fair Value Measurements

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. The Company uses a three-tiered hierarchy for inputs used in measuring fair value that emphasizes the use of observable inputs over the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are market participant assumptions based on market data obtained from sources independent of the Company. Unobservable inputs are the Company’s own assumptions of what market participants would use in pricing an asset or liability based on the best information available in the circumstances. The financial and nonfinancial assets and liabilities are classified based on the lowest level of input that is significant to the fair value measurement.

As a basis for considering such assumptions, a three-tier hierarchy is used in management’s determination of fair value based on the reliability and observability of inputs as follows:

 

Level 1

 

 

Observable inputs that include quoted prices in active markets for identical assets or liabilities.

   

Level 2

 

 

Observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities in inactive markets, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

   

Level 3

 

 

Unobservable pricing inputs that are generally less observable from objective sources, such as discounted cash flow models or valuations.

Net Income (Loss) Per Share

Basic and diluted net income (loss) per share attributable to common stockholders is presented in conformity with the two-class method required for participating securities. Under the two-class method, net income (loss) is attributed to the Class A and Class B common stock and other participating securities according to dividends declared or accumulated and participation rights in undistributed earnings. Basic net income (loss) per share is computed by dividing the net income (loss) by the weighted-average number of shares of common stock outstanding during the period. Diluted net income per share is computed using the weighted-average number of shares and the effect of potentially dilutive securities outstanding during the period. For a period in which the Company reports a net loss, diluted net loss per share is the same as basic net loss per share because potentially dilutive common shares are not assumed to have been issued if their effect is antidilutive. See Note 18, Net Income (Loss) Per Share.

Comprehensive Income (Loss)

Comprehensive income (loss) includes the Company’s net income (loss) as well as other changes in stockholders’ equity that result from transactions and economic events other than those with stockholders. There were no differences between the Company’s net income (loss) and comprehensive income (loss) for the three months ended December 31, 2023 and 2022.

Accounting Pronouncements Recently Adopted

The Company is an “emerging growth company,” as defined in the Securities Act. Under the Jumpstart Our Business Startups Act of 2012, an emerging growth company has the option to adopt new or revised accounting guidance either (i) within the same periods as otherwise applicable to public business entities, or (ii) within the same time periods as non-public business entities, including early adoption when permissible. With the exception of accounting guidance the Company elected to early adopt, when permissible, the Company has elected to adopt new or revised accounting guidance within the same time periods as non-public business entities.

F-46

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 2 — Summary of Significant Accounting Policies (cont.)

In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13Financial Instruments — Credit Losses (Topic 326) (“ASU 2016-13”), which provides guidance on measurement of credit losses on financial instruments. This ASU adds a current expected credit loss impairment model to GAAP that is based on expected losses rather than incurred losses whereby a broader range of reasonable and supportable information is required to be utilized in order to derive credit loss estimates. The Company adopted this guidance on a modified retrospective basis on October 1, 2023, with no material impact to the condensed consolidated financial statements.

In October 2021, the FASB issued ASU 2021-08Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”). ASU 2021-08 requires that an entity recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with ASC 606 as if the acquiring entity had originated the contracts. The Company adopted this guidance on a prospective basis to business combinations occurring on or after October 1, 2023, with no material impact on its financial position or results of operations.

Recently Issued Accounting Pronouncements Not Yet Adopted

In November 2023, the FASB issued ASU 2023-07Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”). ASU 2023-07 expands segment disclosures by requiring disclosure of significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss, an amount and description of its composition for other segment items, and interim disclosures of a reportable segment’s profit or loss and assets. The disclosures required under ASU 2023-07 are also required for public entities with a single reportable segment. The ASU is effective for the Company’s fiscal year beginning October 1, 2024 and for interim periods within the Company’s fiscal year beginning October 1, 2025, with early adoption permitted. The Company does not expect adoption of ASU 2023-07 will have a material impact on its financial position or results of operations.

In December 2023, the FASB issued ASU 2023-09Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 requires disaggregated information about a reporting entity’s effective tax rate reconciliation as well as information on income taxes paid. The ASU is effective for the Company’s fiscal year beginning October 1, 2025. The guidance will be applied on a prospective basis with the option to apply the standard retrospectively. Early adoption is permitted. The Company does not expect adoption of ASU 2023-09 will have a material impact on its financial position or results of operations.

Note 3 — Reverse Recapitalization

As discussed in Note 1, Company Information, the Closing of the Merger occurred on December 21, 2023. In the Merger, as provided for in the Business Combination Agreement:

        All of Legacy Mobix’s 18,134,258 issued and outstanding shares of common stock were cancelled and converted into the same number of shares of the Company’s Class A Common Stock;

        All of Legacy Mobix’s Founders Redeemable Convertible Preferred Stock and Series A Redeemable Convertible Preferred Stock, totaling 2,254,901 shares, was converted into the same number of shares of the Company’s Class B Common Stock;

        All of Legacy Mobix’s convertible notes were converted into shares of Legacy Mobix common stock immediately prior to Closing and pursuant to their terms, totaling 30,045 shares, which were then cancelled and converted into the same number of shares of the Company’s Class A Common Stock;

F-47

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 3 — Reverse Recapitalization (cont.)

        All of Legacy Mobix’s SAFEs were converted into 150,953 shares of the Company’s Class A Common Stock;

        All of Legacy Mobix’s stock options and warrants were assumed by the Company and converted into the same number of stock options or warrants to purchase shares of the Company’s Class A Common Stock, with no change to their exercise prices, vesting conditions or other terms; and

        All of Legacy Mobix’s restricted stock units (“RSUs”) were assumed by the Company and converted into an RSU covering the same number of shares of the Company’s Class A Common Stock.

The other related events that occurred in connection with the Closing include the following:

        The Company entered into the PIPE Subscription Agreements, as described below;

        The Company entered into the Sponsor PIPE Subscription Agreement, Sponsor Warrant and Sponsor Letter Agreement, as described below;

        The Company entered into a non-redemption agreement with a shareholder, as described below;

        The Company entered into an amendment to its Business Combination Marketing Agreement, as described below;

        The Company assumed the 6,000,000 public warrants (“Public Warrants”) and 3,400,000 private placement warrants (“Private Warrants”) originally issued by Chavant in 2021 in connection with its initial public offering, as described in Note 4, Warrants;

        The Company adopted the 2023 Employee Stock Purchase Plan and the 2023 Equity Incentive Plan, as described in Note 17, Equity Incentive Plans;

        The Company adopted an amended and restated certificate of incorporation and amended and restated bylaws; and

        The Company entered into indemnification agreements with each of its directors and officers.

PIPE Subscription Agreements

In connection with the Merger, Chavant entered into the PIPE Subscription Agreements with certain accredited investors and pursuant to which the investors agreed to purchase an aggregate of 1,975,000 shares of Class A Common Stock of Chavant at a price of $10.00 per share for an aggregate amount of $19,750 in cash. The number of shares purchased by the PIPE investors is subject to adjustment through the issuance of additional shares of Class A Common Stock in the event that the volume weighted average price (“VWAP”) of the Class A Common Stock is less than $10.00 over a specified period. See “Make-Whole Shares,” below.

The PIPE investors also received warrants to purchase 1,950,000 shares of Class A Common Stock at an exercise price of $0.01 per share, of which warrants to purchase 200,000 shares are immediately exercisable and warrants to purchase 1,750,000 shares are exercisable upon obtaining stockholder approval, which is expected to be obtained in 2024.

Sponsor PIPE Subscription Agreements, Sponsor Warrant and Sponsor Letter Agreement

On December 19, 2023, Chavant entered into the Sponsor PIPE Subscription Agreement with the Sponsor pursuant to which the Sponsor agreed to purchase, in a private placement that closed substantially concurrently with the Closing, 199,737 shares of Class A Common Stock at a price of $10.00 per share. The aggregate purchase price

F-48

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 3 — Reverse Recapitalization (cont.)

of $1,997 was paid through the forgiveness of certain obligations of Chavant. The number of shares purchased by the Sponsor is subject to adjustment through the issuance of additional shares of Class A Common Stock in the event that the VWAP of the Class A Common Stock is less than $10.00 over a specified period. See “Make-Whole Shares,” below.

In connection with the execution of the Sponsor PIPE Subscription Agreement, Legacy Mobix Labs issued to the Sponsor a warrant to purchase 272,454 shares of Legacy Mobix Labs Stock at an exercise price of $0.01 per share, exercisable upon the closing of the Sponsor PIPE Subscription Agreement (the “Sponsor Warrant”). The Sponsor Warrant was exercised at the closing of the Sponsor PIPE Subscription Agreement and, following net settlement into 272,182 shares of Legacy Mobix Labs Stock, converted into 272,182 shares of Class A Common Stock of the Company in connection with the Closing.

On December 20, 2023, Chavant also entered into a Sponsor Letter Agreement with the Sponsor pursuant to which, as consideration for the 199,737 shares issued pursuant to the Sponsor PIPE Subscription Agreement described above, the Sponsor agreed to forgive approximately $1,997 of aggregate outstanding obligations of Chavant. In addition, the Sponsor agreed to forfeit 658,631 Founder Shares and 400,000 Private Warrants that it held, in each case upon the Closing.

Non-Redemption Agreement

On December 20, 2023, Chavant and Mobix Labs entered into a non-redemption agreement with a shareholder of Chavant, pursuant to which the shareholder agreed to withdraw its redemption of 73,706 ordinary shares of Chavant (“Ordinary Shares”) prior to the Merger. In consideration therefor, Mobix Labs issued the shareholder a warrant to purchase 202,692 shares of Legacy Mobix common stock at an exercise price of $0.01 per share, exercisable upon the Closing. The warrant was exercised at the Closing and, following net settlement into 202,489 shares of Legacy Mobix Common Stock, converted into 202,489 shares of Class A Common Stock of the Company in connection with the Closing.

Amendment to Business Combination Marketing Agreement

On December 21, 2023, Chavant entered into an amendment to the Business Combination Marketing Agreement, dated as of July 19, 2021 between Chavant and certain advisors wherein the parties agreed to resolve their differences with respect to marketing fees contemplated by the agreement and the advisors agreed to receive, in lieu of any cash payment of fees or reimbursement of expenses, an aggregate of 280,000 shares of Class A Common Stock. The number of shares is subject to adjustment through the issuance of additional shares of Class A Common Stock in the event that the VWAP of the Class A Common Stock is less than $10.00 over a specified period. See “Make-Whole Shares,” below.

Earnout Shares

In addition to the consideration paid at Closing, certain Legacy Mobix stockholders and certain holders of Legacy Mobix stock options (the “Earnout Recipients”) will be entitled to receive an additional aggregate 3,500,000 shares of Class A Common Stock issuable as earnout shares (the “Earnout Shares”) based on the achievement of trading price targets following the Closing and subject to the terms provided in the Business Combination Agreement. The Earnout Shares have a seven-year “Earnout Period,” commencing on the date that is the one year anniversary of the Closing, pursuant to which up to 1,750,000 shares of Class A Common Stock will be distributed to the Earnout Recipients if the VWAP of the Class A Common Stock exceeds $12.50 for any twenty trading days within a period of thirty consecutive trading days during the Earnout Period and an additional 1,750,000 shares of Class A Common Stock will be distributed to the Earnout Recipients if the VWAP of the Class A Common Stock exceeds $15.00 for any twenty trading days within a period of thirty consecutive trading days during the Earnout Period.

F-49

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 3 — Reverse Recapitalization (cont.)

The Earnout Shares are accounted for as liability classified instruments because the events that determine the number of Earnout Shares to which the Earnout Recipients will be entitled include events that are not solely indexed to the Company’s common stock. At the time of Closing, the Company estimated the aggregate fair value of its liability for the Earnout Shares using a Monte Carlo simulation model and recorded a liability of $33,559. As of December 31, 2023, none of the conditions for the issuance of any Earnout Shares had been achieved and the Company adjusted the carrying amount of the liability to its estimated fair value of $8,795. The gain resulting from the $24,764 decrease in the fair value of the liability, which is primarily the result of a decrease in the Company’s stock price between the Closing and December 31, 2023, is included in “Change in fair value of earnout liability” in the condensed consolidated statements of operations and comprehensive income (loss).

Make-Whole Shares

Pursuant to the PIPE Subscription Agreements, the Sponsor PIPE Subscription Agreement and the Amendment to Business Combination Marketing Agreement described above, Chavant agreed to issue additional shares of its Class A Common Stock (the “Make-Whole Shares”) to the PIPE Investors, the Sponsor and certain advisors with respect to 2,454,737 shares of the Company’s Class A Common Stock in the event that the VWAP per share of the Class A Common Stock during the thirty-day period (the “Adjustment Period”) commencing on the date that is thirty days after the date on which the PIPE resale registration statement is declared effective (the “Adjustment Period VWAP”) is less than $10.00 per share. In such case, the PIPE Investors will be entitled to receive a number of Make-Whole Shares equal to the number of shares of Class A Common Stock issued to the PIPE Investor multiplied by a fraction, the numerator of which is $10.00 minus the Adjustment Period VWAP and the denominator of which is the Adjustment Period VWAP. In the event that the Adjustment Period VWAP is less than $7.00, the Adjustment Period VWAP will be deemed to be $7.00.

The Make-Whole Shares are accounted for as liability classified instruments because the events that determine the number of Make-Whole Shares issuable include events that are not solely indexed to the Company’s common stock. At the time of Closing, the Company estimated the aggregate fair value of its liability for the Make-Whole Shares using a Monte Carlo simulation model and recorded a liability of $2,071. As of December 31, 2023, the Make-Whole Shares had not been issued and the Company adjusted the carrying amount of the liability to its estimated fair value of $4,975. The loss resulting from the $2,904 increase in the fair value of the liability is included in “Change in fair value of PIPE make-whole liability” in the condensed consolidated statements of operations and comprehensive income (loss).

See Note 12, Fair Value Measurements, for additional information on the Company’s measurements with respect to the financial instruments issued in connection with the foregoing agreements.

Legacy Mobix incurred $6,363 of transaction costs in connection with the Merger, which was determined to be a capital-raising transaction for Legacy Mobix. At the time of the Closing, the Company allocated this amount between the equity-classified instruments and liability-classified instruments, based on their relative fair values, and recorded the $2,354 of costs associated with equity-classified instruments as a reduction of additional paid-in capital and charged the remaining $4,009 of costs associated with liability-classified instruments to expense. The Company also recognized a liability for unpaid transaction costs of Chavant totaling $3,090, which the Company recorded as a reduction of the proceeds of the Merger at the time of the Closing.

F-50

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 3 — Reverse Recapitalization (cont.)

The following tables reconcile elements of the Merger to the Company’s condensed consolidated financial statements, and should be read in conjunction with the footnotes referenced above:

 

Shares

Chavant public shares, net of redemptions

 

 

111,005

 

Chavant founder shares, net of shares forfeited

 

 

1,341,369

 

PIPE investors’ shares

 

 

1,975,000

 

Settlement of PIPE warrant

 

 

199,800

 

Sponsor PIPE subscription

 

 

199,737

 

Settlement of Sponsor Warrant

 

 

272,182

 

Settlement of warrant to non-redeeming shareholder

 

 

202,489

 

Amendment to Business Combination Marketing Agreement

 

 

280,000

 

Total Chavant shares outstanding immediately prior to the Merger

 

 

4,581,582

 

   

 

 

 

Legacy Mobix rollover shares

 

 

18,139,258

 

Conversion of Legacy Mobix convertible notes

 

 

30,045

 

Conversion of Legacy Mobix SAFEs

 

 

150,953

 

Total number of Class A common shares issued in the Merger

 

 

22,901,838

 

   

 

 

 

Closing proceeds:

 

 

 

 

Proceeds from Chavant trust fund

 

$

1,264

 

Proceeds from PIPE investment

 

 

19,750

 

   

 

 

 

Closing disbursements:

 

 

 

 

Legacy Mobix Merger-related transaction costs

 

 

(3,747

)

Chavant Merger-related transaction costs

 

 

(2,219

)

Net cash proceeds from the Merger at Closing

 

 

15,048

 

   

 

 

 

Mobix Merger-related transaction costs paid prior to closing

 

 

(983

)

Net cash proceeds

 

 

14,065

 

   

 

 

 

Non-cash activity:

 

 

 

 

Conversion of Legacy Mobix convertible notes to Class A Common Stock

 

 

206

 

Conversion of Legacy Mobix SAFEs to Class A Common Stock

 

 

1,522

 

Conversion of Legacy Mobix redeemable convertible preferred stock to Class B Common Stock

 

 

2,300

 

Unpaid Merger-related transaction costs assumed from Chavant

 

 

(871

)

Unpaid Merger-related transaction costs of Legacy Mobix

 

 

(1,633

)

Merger-related transaction costs expensed

 

 

4,009

 

   

 

 

 

Liability-classified instruments:

 

 

 

 

Fair value of earnout liability

 

 

(33,559

)

Fair value of PIPE make-whole liability

 

 

(2,071

)

Fair value of Private Warrants

 

 

(150

)

Net equity impact of the Merger

 

$

(16,182

)

F-51

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 4 — Warrants

Public and Private Warrants

In connection with its initial public offering, Chavant issued 6,000,000 Public Warrants and 3,400,000 Private Warrants (of which 400,000 Private Warrants were subsequently forfeited by the Sponsor), each of which entitles the holder to purchase one share of the Company’s Class A Common Stock at a price of $11.50 per share, subject to adjustments. The Public Warrants and Private Warrants are exercisable at any time commencing thirty days after the completion of the Merger and terminating five years after the completion of the Merger. The Company may redeem the Public Warrants at a price of $0.01 per warrant if the last reported sale of the Company’s Class A Common Stock equals or exceeds $18.00 per share for any twenty trading days within a thirty-day period after the Public Warrants become exercisable.

The Private Warrants are identical to the Public Warrants, except that the Private Warrants and shares of Class A Common Stock issuable upon the exercise of the Private Warrants are not transferable, assignable or salable until thirty days after the completion of the Merger, subject to certain limited exceptions. Additionally, the Private Warrants are exercisable on a cashless basis and are non-redeemable so long as they are held by the initial purchasers or their permitted transferees. If the Private Warrants are held by someone other than the initial purchasers or their permitted transferees, the Private Warrants will be redeemable by the Company and exercisable by such holders on the same basis as the Public Warrants.

Both the Public Warrants and Private Warrants are subject to adjustment if the Company issues additional equity securities for capital raising purposes at price (the “Newly Issued Price”) below specified levels; if the aggregate gross proceeds from such issuances represent more than 60% of the total equity proceeds available for funding Merger at the Closing; and, if the VWAP of the Company’s Class A Common Stock during a specified period (“Market Value”) is below $9.20 per share. In such event, the exercise price of the warrants will be adjusted to be equal to 115% of the Market Value and the $18.00 per share redemption trigger price will be adjusted to be equal to 180% of the Newly Issued Price.

As a result of the issuances of shares under the PIPE Subscription Agreement and other agreements in connection with the Merger, the Company adjusted the exercise price of the warrants from $11.50 to $5.79 per share and adjusted the redemption trigger price from $18.00 to $9.06 per share.

Upon the Closing, the Company concluded that the Public Warrants meet the derivative scope exception for contracts in the Company’s own stock and recorded the Public Warrants in stockholders’ equity. The Company concluded that the Private Warrants do not meet the derivative scope exception and are accounted for as liabilities. Specifically, the Private Warrants contain provisions that affect the settlement amounts dependent upon the characteristics of the holder of the warrant, which is not an input into the pricing of a fixed-for-fixed option on equity shares. Therefore, the Private Warrants are not considered indexed to the Company’s stock and must be classified as a liability. At the time of Closing, the Company estimated the aggregate fair value of the Private Warrants using the Black-Scholes option-pricing model and recognized a liability of $150. As of December 31, 2023, the warrants remained outstanding and the Company adjusted the carrying amount of the liability to its estimated fair value of $210. The loss resulting from the $60 increase in the fair value of the liability is included in “Change in fair value of private warrants” in the condensed consolidated statements of operations and comprehensive income (loss).

PIPE Warrants

In connection with the PIPE Subscription Agreements, the Company issued the investors warrants to purchase shares of common stock at an exercise price of $0.01 per share. The Company evaluated these warrants and concluded that they meet the derivative scope exception for contracts in the Company’s own stock. Consequently, the PIPE warrants were recorded in stockholders’ equity.

F-52

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 4 — Warrants (cont.)

Legacy Mobix Warrants

In connection with the Merger, all of Legacy Mobix’s outstanding warrants were assumed by the Company and converted into the same number of warrants to purchase shares of the Company’s Class A Common Stock, with no change to their exercise prices or other terms. Subsequent to the Merger, warrants to purchase an aggregate of 373,031 shares were exercised and converted into 369,671 shares of Class A Common Stock, with no cash proceeds to the Company.

During the three months ended December 31, 2023, Legacy Mobix issued warrants to purchase an aggregate of 51,020 shares of its common stock at $0.01 in connection with borrowings. See Note 11, Debt.

Also during the three months ended December 31, 2023, Legacy Mobix granted warrants to purchase an aggregate of 27,413 shares of common stock at a price of $0.01 per share to investors in connection with the sale of shares of its common stock. See Note 16, Equity.

As of December 31, 2023, the Company is obligated to issue warrants to purchase 130,000 shares of its Class A Common Stock at $0.01 per share to a service provider, in respect of services rendered to Legacy Mobix prior to the Merger. In addition, as described in Note 11, Debt, during the three months ended December 31, 2023 Legacy Mobix failed to repay the principal amount of a note payable by its maturity date and is obligated to issue warrants to purchase 78,000 shares of its Class A Common Stock at $0.01 per share to the lender as additional consideration. As of December 31, 2023, the Company has recorded a liability of $633 in the condensed consolidated balance sheet for the estimated fair value of these warrants. The Company valued the warrants using a probability-weighted expected return model.

In October and December 2022, the Company issued warrants to purchase an aggregate of 300,000 shares of its common stock at $3.00 per share to non-service providers. In December 2022, the holders exercised these warrants and purchased 300,000 shares of the Company’s common stock for cash proceeds of $900.

In December 2022, the Company issued a warrant to purchase 400,000 shares of its common stock at $3.00 per share to a service provider. The Company recognized the $1,598 fair value of the warrant in selling, general and administrative expenses in the condensed consolidated statements of operations and comprehensive income (loss) for the three months ended December 31, 2022. Effective March 2023, the warrant was cancelled.

See Note 12, Fair Value Measurements, for additional information on the Company’s measurements with respect to the warrants issued in connection with the foregoing transactions.

Note 5 — Acquisition of EMI

On December 18, 2023, the Company completed the acquisition of EMI when the Company acquired all of the issued and outstanding common shares of EMI, which is accounted for as a business combination. EMI is a manufacturer of electromagnetic interference filtering products for military and aerospace applications. The Company believes the acquisition of EMI will complement its existing product offerings, expand its customer base and allow it to deliver solutions that address a wider variety of applications and markets.

Consideration for the acquisition consisted of 964,912 shares of the Company’s common stock with an estimated fair value of $8,856 and $2,200 in cash. Of the cash portion of the consideration, $155 was paid at the time of the consummation of the acquisition and $1,000 is payable within thirty days following the Closing of the Merger, with the remainder payable in equal quarterly installments of $174 beginning March 31 2024.

The EMI merger agreement provided that, in the event that Legacy Mobix did not complete an initial public offering (including the Merger) within twenty-four months following the completion of the acquisition of EMI, the sellers could require the Company to pay all unpaid cash consideration and provided the sellers a “put right” wherein the sellers could require that the Company repurchase the 964,912 shares of common stock for a cash amount equal to $6.84 per share. The Company evaluated the terms of the related agreement and concluded that the shares of common stock issued as consideration were contingently redeemable common stock, and required recognition as temporary equity, because the events that determine whether the Company will be required to repurchase

F-53

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 5 — Acquisition of EMI (cont.)

the 964,912 shares of its common stock for cash are not within the Company’s control. At the time of completion of the acquisition, the Company estimated the fair value of the contingently redeemable common stock at $8,856, based upon the fair value of the Legacy Mobix common stock, adjusted to include the fair value of the put right. The Company estimated the fair value of the put right using the Black-Scholes option pricing model with the following assumptions: expected volatility of 55.0%; no expected dividend yield; risk-free interest rate of 4.5%; and a contractual term of two years. The Company included this amount as part of the value of the purchase consideration. After the closing of the Merger with Chavant on December 21, 2023, the common stock was no longer contingently redeemable, and the Company reclassified the value of the contingently redeemable common stock to permanent equity at its carrying value of $8,856, with no gain or loss recognized.

The following table summarizes the amount of the aggregate purchase consideration and the preliminary allocation to the tangible and identifiable intangible assets acquired and liabilities assumed based on their estimated fair values, of which the valuation of intangible assets is subject to finalization:

Purchase consideration:

 

 

 

 

Contingently redeemable common stock issued to seller

 

$

8,856

 

Cash consideration (at present value)

 

 

2,041

 

   

$

10,897

 

Allocation:

 

 

 

 

Cash

 

$

45

 

Accounts receivable

 

 

387

 

Inventory

 

 

155

 

Other current assets

 

 

7

 

Property and equipment

 

 

107

 

Other assets

 

 

30

 

Intangible asset – customer relationships

 

 

6,100

 

Intangible asset – backlog

 

 

300

 

Intangible asset – trade name

 

 

100

 

Goodwill

 

 

5,542

 

Accounts payable

 

 

(227

)

Accrued expenses

 

 

(263

)

Deferred tax liability

 

 

(1,386

)

   

$

10,897

 

The Company estimated the useful life of customer relationships is fifteen years, the useful life of the trade name is two years and the useful life of the backlog is one year. The goodwill is primarily attributed to expected synergies for the combined operations and is not deductible for income tax purposes.

The operating results of EMI are included in the Company’s condensed consolidated financial statements for periods subsequent to the acquisition date. The amounts of revenues and net income (loss) of EMI included in the Company’s condensed consolidated statement of operations and comprehensive income (loss) for the three months ended December 31, 2023 were not material. The following table shows unaudited pro forma revenues and net income (loss) of the Company, as if the acquisition of EMI had been completed as of October 1, 2022. The unaudited pro forma information is presented for informational purposes only and is not necessarily indicative of future operations or results had the acquisition occurred on October 1, 2022.

 

Three months ended
December 31,

   

2023

 

2022

Revenues

 

$

1,052

 

$

1,233

 

Net income (loss)

 

 

944

 

 

(9,732

)

F-54

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 6 — Inventory

Inventory consists of the following:

 

December 31,
2023

 

September 30,
2023

Raw materials

 

$

370

 

$

265

Finished goods

 

 

52

 

 

54

Total inventory

 

$

422

 

$

319

Note 7 — Property and Equipment, net

Property and equipment, net consists of the following:

 

Estimated Useful Life
(years)

 

December 31,
2023

 

September 30,
2023

Equipment and furniture

 

5 – 7

 

$

929

 

 

$

858

 

Laboratory equipment

 

5

 

 

601

 

 

 

601

 

Leasehold improvements

 

Shorter of estimated useful life or remaining lease term

 

 

891

 

 

 

850

 

Construction in progress

     

 

584

 

 

 

584

 

Property and equipment, gross

     

 

3,005

 

 

 

2,893

 

Less: Accumulated depreciation

     

 

(1,146

)

 

 

(1,034

)

Property and equipment, net

     

$

1,858

 

 

$

1,859

 

Depreciation expense for the three months ended December 31, 2023 and 2022 was $113 and $113, respectively.

Note 8 — Intangible Assets, net

Intangible assets, net consist of the following:

 

Estimated
Useful Life (years)

 

December 31, 2023

 

September 30, 2023

Gross

 

Accumulated
Amortization

 

Net

 

Gross

 

Accumulated
Amortization

 

Net

Developed technology

 

7 – 10

 

$

7,289

 

$

(2,441

)

 

$

4,848

 

$

7,289

 

$

(2,238

)

 

$

5,051

Customer relationships

 

10 – 15

 

 

6,400

 

 

(85

)

 

 

6,315

 

 

300

 

 

(64

)

 

 

236

Trade names

 

2

 

 

100

 

 

(2

)

 

 

98

 

 

 

 

 

 

 

Backlog

 

1

 

 

300

 

 

(11

)

 

 

289

 

 

 

 

 

 

 

       

$

14,089

 

$

(2,539

)

 

$

11,550

 

$

7,589

 

$

(2,302

)

 

$

5,287

The Company recorded amortization expense related to intangible assets of $237 and $211 during the three months ended December 31, 2023 and 2022, respectively. The weighted-average remaining lives of intangible assets as of December 31, 2023 were developed technology 6.1 years; customer relationships 14.7 years; trade names 2.0 years; and backlog 1.0 years.

Estimated future amortization expense for intangible assets by fiscal year as of December 31, 2023 is as follows:

Years ending September 30,

   

2024 (remaining nine months)

 

$

1,198

2025

 

 

1,361

2026

 

 

1,257

2027

 

 

1,247

2028

 

 

1,213

Thereafter

 

 

5,274

Total

 

$

11,550

F-55

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 9 — Goodwill

The following table summarizes changes in the carrying amount of goodwill during the three months ended December 31, 2023. There were no changes in the carrying amount of goodwill during the three months ended December 31, 2022.

Balance at September 30, 2023

 

$

5,217

Acquisition of EMI

 

 

5,542

Balance at December 31, 2023

 

$

10,759

Note 10 — Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities consist of the following:

 

December 31,
2023

 

September 30,
2023

Accrued compensation and benefits

 

$

2,778

 

$

2,841

Liability for issuance of warrants

 

 

633

 

 

Accrued professional fees

 

 

1,008

 

 

273

Accrued interest

 

 

333

 

 

304

Deferred revenue

 

 

91

 

 

138

Unpaid Merger-related transaction costs

 

 

2,238

 

 

Other

 

 

1,464

 

 

963

Total accrued expenses and other current liabilities

 

$

8,545

 

$

4,519

Note 11 — Debt

Debt consists of the following:

 

December 31,
2023

 

September 30,
2023

Notes payable

 

$

1,503

 

 

$

1,286

 

7% promissory notes – related parties

 

 

3,349

 

 

 

3,349

 

Notes payable – related parties

 

 

100

 

 

 

444

 

SAFEs

 

 

 

 

 

1,512

 

Total debt

 

 

4,952

 

 

 

6,591

 

Less: Amounts classified as current

 

 

(4,952

)

 

 

(6,591

)

Noncurrent portion

 

$

 

 

$

 

Notes Payable

During the three months ended December 31, 2023, the Company entered into two promissory notes payable having an aggregate principal amount of $250 with unrelated investors to meet its working capital needs. The notes bear interest at rates ranging from 6% to 76% per annum. One note having an original principal amount of $150 matures in November 2024, requires weekly principal payments of $4 and is guaranteed by an officer and director of the Company. The other note, having a principal amount of $100, is unsecured, matured in January 2024 and was repaid by the Company in February 2024.

In connection with the issuance of one of the notes, the Company issued the purchaser a warrant to purchase an aggregate of 47,020 shares of its common stock at $0.01. The warrant has a contractual term of twelve months and is immediately exercisable. The Company evaluated the warrant and determined that it met all the requirements for equity classification under ASC 815. The Company accounted for the warrant as a detachable warrant at its fair value, using the relative fair value method. The portion of the proceeds allocated to the warrant of $79 was recorded

F-56

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 11 — Debt (cont.)

as an increase to additional paid-in capital and as a discount to notes payable on the condensed consolidated balance sheet. The Company is amortizing the discount over the term of the related note using the effective interest method. The Company valued the warrant at the time of issuance using the Black-Scholes option pricing model with the following assumptions: expected volatility of 55.6%; no expected dividend yield; risk-free interest rate of 5.3%; and a contractual term of twelve months.

One outstanding note, issued in September 2023 and having a principal amount of $531, provides that in the event the Company fails to pay the principal amount by its October 5, 2023 maturity date, the Company must issue the purchaser as additional consideration a warrant to purchase 28,000 shares of its common stock for the first calendar month, and warrants to purchase an additional 25,000 shares for each successive calendar month, during which the note remains unpaid. The Company did not repay the note by its maturity date and the Company is currently obligated to issue the purchaser warrants to purchase an aggregate of 78,000 shares of its common stock. The warrants are immediately exercisable and have an exercise price of $0.01 per share. In January 2024, the Company repaid this note in full.

As of December 31, 2023, promissory notes payable having a remaining principal balance of $1,559 were outstanding and are included in “Notes payable” at a carrying amount of $1,503 (net of unamortized discount of $56) in the condensed consolidated balance sheet.

7% Promissory Notes — Related Parties

The Company has two outstanding promissory notes with related parties having an aggregate remaining principal amount of $3,349, which the Company assumed in 2020 as part of an asset acquisition. The promissory notes bear interest at 7% per annum, are unsecured and do not require principal payments prior to the maturity date. The notes had an initial maturity date of August 2022, but were amended in May 2022 to extend their maturity to July 2023. The 7% promissory notes are included in “Notes payable — related parties” in the condensed consolidated balance sheet. Subsequent to December 31, 2023, the Company has not made any principal payments on these notes, and the $3,349 principal remains outstanding.

Notes Payable — Related Parties

During the three months ended December 31, 2023, the Company repaid one note having a principal balance of $344. As of December 31, 2023, one note having an aggregate principal balance of $100 remained outstanding and is included in “Notes payable — related parties” in the condensed consolidated balance sheet.

SAFEs

In connection with the Merger, all of the outstanding SAFEs, representing an original purchase amount of $1,000, were converted into 150,953 shares of the Company’s Class A Common Stock and the $1,512 carrying amount of these SAFEs was credited to equity, with no gain or loss recognized. As of December 31, 2023, no SAFEs remain outstanding.

The Company remeasures the SAFEs to fair value at each reporting date. For the three months ended December 31, 2023 and 2022, the Company recorded increases in the fair value of the SAFEs of $10 and $50, respectively. The change in fair value of the SAFEs is reported in “Change in fair value of SAFEs” in the condensed consolidated statements of operations and comprehensive income (loss).

Convertible Notes

During the three months ended December 31, 2023, the Company issued convertible notes having an aggregate principal amount of $200 to unaffiliated investors. The convertible notes matured in February 2024, bore interest at 16% per annum, were unsecured and had a conversion price of $6.84 per share. The principal amount of the convertible notes and any accrued interest thereon was convertible into shares of the Company’s common stock, at the election of each holder, at any time prior to maturity. In connection with the issuance of the convertible notes,

F-57

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 11 — Debt (cont.)

the Company issued the investors warrants to purchase an aggregate of 4,000 shares of Legacy Mobix common stock at an exercise price of $0.01 per share. The warrants are immediately exercisable and have a one-year term. In connection with the Merger, all outstanding convertible notes were converted into 30,045 shares of the Company’s Class A Common Stock and the $206 carrying amount of the notes and accrued interest thereon was credited to equity, with no gain or loss recognized. As of December 31, 2023, no convertible notes remain outstanding.

Note 12 — Fair Value Measurements

The carrying amounts of the Company’s cash, accounts receivable and accounts payable approximate their fair value due to the short-term nature of these instruments. The Company believes the aggregate carrying value of debt approximates its fair value as of December 31, 2023 and September 30, 2023 because the notes payable, the 7% promissory notes — related parties, the notes payable — related parties and the convertible notes each mature or converted within one year of the respective balance sheet dates.

Fair Value Hierarchy

Liabilities measured at fair value on a recurring basis as of December 31, 2023 are as follows:

 

Level 1

 

Level 2

 

Level 3

 

Total

Earnout liability

 

$

 

$

 

$

8,795

 

$

8,795

PIPE make-whole liability

 

 

 

 

 

 

4,975

 

 

4,975

Private Warrants and other warrants

 

 

 

 

 

 

843

 

 

843

Total

 

$

 

$

 

$

14,613

 

$

14,613

The Company classifies the earnout liability, the PIPE make-whole liability, the Private Warrants and other warrants and the SAFEs as Level 3 financial instruments due to the judgment required to develop the assumptions used and the significance of those assumptions to the fair value measurement. No financial instruments were transferred between levels of the fair value hierarchy during the three months ended December 31, 2023 or December 31, 2022. The following table provides a reconciliation of the balance of financial instruments measured at fair value on a recurring basis using Level 3 inputs:

 

Earnout
Liability

 

PIPE Make-Whole
Liability

 

Private
Warrants
and Other
Warrants

 

SAFEs

Three months ended December 31, 2023:

 

 

 

 

 

 

   

 

   

 

 

 

Balance, September 30, 2023

 

$

 

 

$

 

$

 

$

1,512

 

Liabilities recognized

 

 

33,559

 

 

 

2,071

 

 

783

 

 

 

Conversion to Class A Common Stock in the Merger

 

 

 

 

 

 

 

 

 

(1,522

)

Change in fair value included in net income (loss)

 

 

(24,764

)

 

 

2,904

 

 

60

 

 

10

 

Balance, December 31, 2023

 

$

8,795

 

 

$

4,975

 

$

843

 

$

 

 

SAFEs

Three months ended December 31, 2022:

 

 

 

Balance, September 30, 2022

 

$

1,983

Issuance of SAFEs

 

 

Change in fair value included in net income (loss)

 

 

50

Balance, December 31, 2022

 

$

2,033

F-58

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 12 — Fair Value Measurements (cont.)

Earnout Liability

The Company estimates the fair value of the earn-out liability using a Monte Carlo simulation model that utilizes significant assumptions, including volatility, expected term and risk-free rate that determine the probability of achieving the earnout conditions. The following table summarizes the assumptions used in estimating the fair value of the earnout liability at the respective dates:

 

December 21,
2023
(Closing)

 

December 31,
2023

Stock price

 

$

10.66

 

 

$

4.02

 

Expected volatility

 

 

50

%

 

 

50

%

Risk-free rate

 

 

3.9

%

 

 

3.9

%

Contractual term

 

 

8 years

 

 

 

8 years

 

PIPE Make-Whole Liability

The Company uses a Monte Carlo simulation model that utilizes significant assumptions, including volatility, expected term and risk-free rate, to estimate the fair value of the PIPE make-whole liability. The following table summarizes the assumptions used in estimating the fair value of the PIPE make-whole liability at the respective dates:

 

December 21,
2023
(Closing)

 

December 31,
2023

Stock price

 

$

10.17

 

 

$

6.18

 

Expected volatility

 

 

49

%

 

 

49

%

Risk-free rate

 

 

5.4

%

 

 

5.4

%

Contractual term

 

 

4 months

 

 

 

4 months

 

Note 13 — Leases

The Company has entered into operating leases for office space. The leases have remaining terms ranging from six months to 3.7 years and expire at various dates through August 2027. The leases do not contain residual value guarantees or restrictive covenants. The lease covering the Company’s 19,436 square foot headquarters in Irvine, California provides the Company an option to extend the lease for one additional five-year term, with rent at the then prevailing market rate. The lease requires a security deposit of $400, which is recorded in other assets in the condensed consolidated balance sheets. The following lease costs are included in the condensed consolidated statement of operations and comprehensive income (loss):

 

Three months ended
December 31,

   

2023

 

2022

Operating lease cost

 

$

100

 

$

101

Short-term lease cost

 

 

2

 

 

80

Total lease cost

 

$

102

 

$

181

Cash paid for amounts included in the measurement of operating lease liabilities for the three months ended December 31, 2023 and 2022 was $136 and $132, respectively. As of December 31, 2023, the weighted-average remaining lease term was 3.6 years, and the weighted-average discount rate was 15.6%. The Company did not obtain any right-of-use assets in exchange for new operating or financing lease liabilities during the three months ended December 31, 2023. There were no leases that had not yet commenced as of December 31, 2023 that will create significant additional rights and obligations for the Company.

F-59

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 13 — Leases (cont.)

The following table reconciles the undiscounted cash flows to the operating lease liabilities recorded on the condensed consolidated balance sheet as of December 31, 2023:

Years ending September 30,

   

2024 (remaining nine months)

 

$

401

 

2025

 

 

526

 

2026

 

 

545

 

2027

 

 

515

 

Total minimum lease payments

 

 

1,987

 

Less: imputed interest

 

 

(466

)

Present value of future minimum lease payments

 

 

1,521

 

Less: current obligations under leases

 

 

(325

)

Long-term lease obligations

 

$

1,196

 

Note 14 — Commitments and Contingencies

Noncancelable Purchase Commitments

The Company has unconditional purchase commitments for services which extend to various dates through September 2024. Future minimum payments under these unconditional purchase commitments as of December 31, 2023 totaled $984.

Loss Contingency

In fiscal year 2021, the Company recognized a liability for a contingent loss related to a business acquisition. The Company estimated the amount of the liability at $8,434, which was accrued in the condensed consolidated balance sheet as of September 30, 2022. In January 2023, the Company issued 1,233,108 shares of its common stock in settlement of this liability.

Litigation

From time to time, the Company may become subject to legal proceedings, claims and litigation arising in the ordinary course of business. The Company does not believe it is currently a party to any material legal proceedings, nor is the Company aware of any other pending or threatened litigation that the Company believes would have a material adverse effect on the Company’s business, operating results, cash flows or financial condition should such litigation be resolved unfavorably.

Indemnifications

In the ordinary course of business, the Company often includes standard indemnification provisions in its arrangements with customers, suppliers and vendors. Pursuant to these provisions, the Company may be obligated to indemnify such parties for losses or claims suffered or incurred in connection with its service, breach of representations or covenants, intellectual property infringement or other claims made against such parties. These provisions may limit the time within which an indemnification claim can be made. The Company has not in the past incurred significant expense defending against third party claims, nor has it incurred significant expense under its standard service warranties or arrangements with its customers, suppliers and vendors. Accordingly, the Company has not recognized any liabilities for these indemnification provisions as of December 31, 2023 or September 30, 2023.

F-60

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 15 — Income Taxes

The Company recorded a provision (benefit) for income taxes of $(1,280) and $31 for the three months ended December 31, 2023 and 2022, respectively. The provision (benefit) for income taxes for the three months ended December 31, 2023 and 2022 was calculated using the discrete year-to-date method. In connection with the acquisition of EMI, the Company recognized an additional deferred tax liability of $1,386 associated with acquired intangible assets. Based on the availability of these tax attributes, the Company determined that it expects to realize a greater portion of its existing deferred tax assets and for the three months ended December 31, 2023 the Company recognized an income tax benefit of $1,280 for the resulting reduction in the valuation allowance on its deferred tax assets. For the three months ended December 31, 2022, the Company’s provision for income taxes differs from an amount calculated based on statutory tax rates principally due to the Company recording a valuation allowance against the net operating losses it generated during the period. The Company establishes a valuation allowance when necessary to reduce the carrying amount of its deferred tax assets when it is more likely than not that the deferred tax assets will not be realized. In evaluating the Company’s ability to realize deferred tax assets, the Company considers all available positive and negative evidence, including historical operating results, potential limitations on the Company’s ability to carry forward net operating losses, ongoing tax planning, and forecasts of future taxable income on a jurisdiction-by-jurisdiction basis. Based on these factors, the Company has established a valuation allowance to reduce its net deferred tax assets to the amount that is more likely than not to be realized.

Note 16 — Equity

In connection with the Merger, the Company adopted its amended and restated certificate of incorporation and amended and restated bylaws. The amended and restated certificate of incorporation authorizes the issuance of preferred stock, Class A Common Stock and Class B Common Stock.

Common Stock

The Company is authorized to issue 285,000,000 shares of Class A Common Stock and 5,000,000 shares of Class B Common Stock. Holders of Class A and Class B common stock are each entitled to receive ratably any dividends or distributions as may be declared from time to time by the board of directors. Each class of common stock is subordinate to the Company’s preferred stock with respect to rights upon liquidation of the Company. Neither class of common stock is redeemable at the option of the holders. The holders of Class A and Class B common stock are entitled to vote together as a single class, with each holder of outstanding shares of Class A Common Stock entitled to one vote for each share of Class A Common Stock and each holder of outstanding shares of Class B Common Stock entitled to ten votes for each share of Class B Common Stock. Holders of shares of Class B Common Stock may elect at any time to convert each outstanding share of Class B Common Stock into one share of Class A Common Stock. Shares of Class B Common Stock are also subject to automatic conversion into shares of Class A Common Stock upon the occurrence of certain events or, if not previously converted, upon the seventh anniversary of the Closing.

During the three months ended December 31, 2023, Legacy Mobix sold 482,171 shares of its common stock at various dates in private placements for net proceeds of $3,286. In connection with the issuance of these shares, Legacy Mobix also granted one investor a warrant to purchase 27,413 shares of common stock at a price of $0.01 per share. The warrant is immediately exercisable and has a term of one year. The Company determined the warrant to be a freestanding equity instrument with no subsequent remeasurement. The Company determined the amount recognized within additional paid-in capital by allocating the proceeds received among the shares of common stock and the warrant issued based on their relative fair values.

During the three months ended December 31, 2022, the Company sold 773,889 shares of its common stock at various dates in private placements for net proceeds of $5,295.

F-61

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 16 — Equity (cont.)

As of December 31, 2023, the number of shares of Class A Common Stock available for issuance under the Company’s amended and restated articles of incorporation were as follows:

Authorized number of shares of Class A Common Stock

 

285,000,000

Class A Common Stock outstanding

 

23,544,492

Reserve for conversion of Class B Common Stock

 

2,254,901

Reserve for exercise of the Public Warrants and Private Warrants

 

9,000,000

Reserve for exercise of other common stock warrants outstanding or issuable

 

3,295,020

Shares issuable under PIPE make-whole provision

 

1,052,030

Reserve for earnout shares

 

3,500,000

Stock options and RSUs outstanding

 

9,513,647

Awards available for grant under 2023 Equity Incentive Plan

 

2,290,183

Awards available for grant under 2023 Employee Stock Purchase Plan

 

858,935

Common stock available for issuance

 

229,690,792

Preferred Stock

In connection with the Merger, all outstanding shares of Legacy Mobix Founders Redeemable Convertible Preferred Stock and Series A Redeemable Convertible Preferred Stock were cancelled and converted into 2,254,901 shares of the Company’s Class B Common Stock.

The amended and restated certificate of incorporation authorizes the Company to issue 10,000,000 shares of preferred stock, par value $0.00001, and the Company’s board of directors is authorized to designate one or more series of preferred stock, to fix the number of shares constituting any such series of preferred stock, and the powers, preferences and rights of any such series of preferred stock. Through December 31, 2023, the board of directors had not designated any such series of preferred stock and the Company had not issued any shares of preferred stock. As of December 31, 2023 no shares of preferred stock were outstanding.

The Company has never declared or paid any dividends on any class of its equity securities, and does not expect to do so in the near future.

Note 17 — Equity Incentive Plans

In connection with the Merger, the Company adopted of 2023 Equity Incentive Plan, which provides for the issuance of stock options, restricted stock awards, RSUs and other stock-based compensation awards to employees, directors, officers, consultants or others who provide services to the Company. The specific terms of such awards are to be established by the board of directors or a committee thereof. The Company has reserved 2,290,183 shares of its Class A Common Stock for issuance under the terms of the 2023 Equity Incentive Plan. As of December 31, 2023, the Company had not issued any awards under this plan.

Also in connection with the Merger, the Company adopted the 2023 Employee Stock Purchase Plan to assist eligible employees in acquiring stock ownership in the Company. Under the 2023 Employee Stock Purchase Plan, eligible employees may elect to enroll in the plan, designate a portion of eligible compensation to be withheld by the Company during an offering period, and purchase shares of the Company’s Class A Common Stock at the end of such offering period. The price of the shares purchased shall not be less than 85% of the fair market value of a share on the enrollment date or on the purchase date, whichever is lower. The Company has reserved 858,935 shares of its Class A Common Stock for issuance under the terms of the 2023 Employee Stock Purchase Plan. As of December 31, 2023, the Company had not commenced any offering period nor sold any shares under this plan.

Prior to the Merger, Legacy Mobix had three equity incentive plans which provided for the issuance of stock-based compensation awards and immediately prior to the Merger, Legacy Mobix RSUs and stock options were outstanding under these plans. Under the terms of the 2023 Equity Incentive Plan, no further awards may be made under the Legacy Mobix equity incentive plans.

F-62

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 17 — Equity Incentive Plans (cont.)

Restricted Stock Units

In connection with the Merger, all of Legacy Mobix’s RSUs were assumed by the Company and converted into an RSU covering the same number of shares of the Company’s Class A Common Stock.

In November 2022, Legacy Mobix and certain of its officers and key employees agreed to enter into amended RSU agreements relating to an aggregate of 10,000,000 RSUs and in March 2023 and May 2023, Legacy Mobix and certain of its officers and key employees agreed to forfeit the 10,000,000 RSUs. The RSUs to these officers and key employees were replaced with a commitment from the Company, contingent upon closing of the Merger, to issue an aggregate of 5,000,000 RSUs (of which 1,000,000 were modified to common stock warrants upon the holder’s termination of employment) over three years, beginning on the first anniversary of the Closing of the Merger. Because the vesting of these awards is subject to both a service condition and a performance condition (completion of the Merger), the Company determined that vesting of the awards was not probable and did not recognize any stock-based compensation expense for these awards prior to the Closing.

Upon Closing, the performance condition was satisfied, and vesting of the awards is subject only to a service condition. As a result, the Company is required to recognize the value of these awards over the requisite service period. During the three months ended December 31, 2023, the Company recognized stock-based compensation expense of $10,858 relating to these RSUs and warrants, which includes a catch-up for the portion of the service period completed prior to the performance condition being satisfied.

A summary of activity in the Company’s RSUs for the three months ended December 31, 2023 is as follows:

 

Number of
units

 

Weighted-Average
Grant Date Fair
Value per Unit

Outstanding at September 30, 2023

 

209,494

 

 

$

6.84

Performance-based RSUs

 

4,000,000

 

 

$

10.58

Vested

 

(104,748

)

 

$

6.84

Cancelled

 

 

 

$

Outstanding at December 31, 2023

 

4,104,746

 

 

$

10.48

No RSUs vested during the three months years ended December 31, 2022. Unrecognized compensation expense related to RSUs was $33,628 as of December 31, 2023 and is expected to be recognized over a weighted-average period of 3.9 years.

Stock Options

In connection with the Merger, all Legacy Mobix stock options were assumed by the Company and converted into the same number of stock options of the Company, with no change to their exercise prices, vesting conditions or other terms. Stock option activity for the three months ended December 31, 2023 is as follows:

 

Number of
Options

 

Weighted-Average
Exercise Price
per Share

 

Weighted-Average
Remaining
Contractual
Term (years)

Outstanding at September 30, 2023

 

5,905,684

 

 

$

4.28

   

Granted

 

32,200

 

 

$

6.84

   

Exercised

 

(390,440

)

 

$

5.80

   

Expired

 

(138,543

)

 

$

5.99

   

Outstanding at December 31, 2023

 

5,408,901

 

 

$

4.14

 

7.4

Exercisable at December 31, 2023

 

4,055,326

 

 

$

3.29

 

7.0

F-63

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 17 — Equity Incentive Plans (cont.)

The terms of stock option awards permit a “net share settlement” for exercises of stock options, at the Company’s discretion. Stock options exercised during the three months ended December 31, 2023 include options to purchase an aggregate of 390,440 shares which were exercised and settled for 168,235 shares of Class A Common Stock, with no cash proceeds to the Company.

Unrecognized stock-based compensation expense related to stock options, totaling $4,963 as of December 31, 2023, is expected to be recognized over a weighted-average period of 2.3 years. The aggregate intrinsic value of stock options outstanding and stock options exercisable as of December 31, 2023 was $7,587 and $7,587, respectively. The total intrinsic value of options exercised during the three months ended December 31, 2023 and 2022, was $1,639 and $0, respectively. The total fair value of options that vested during the three months ended December 31, 2023 and 2022 was $903 and $785, respectively.

The weighted-average grant date fair value of options granted during the three months ended December 31, 2023 and 2022 was $3.50 and $3.60, respectively. The fair value of stock options granted was estimated with the following assumptions:

 

Three months ended December 31,

   

2023

 

2022

   

Range

 

Range

   

Low

 

High

 

Low

 

High

Expected volatility

 

54.8

%

 

55.6

%

 

52.4

%

 

53.6

%

Expected dividend yield

 

0

%

 

0

%

 

0

%

 

0

%

Risk-free interest rate

 

3.9

%

 

4.4

%

 

3.6

%

 

4.2

%

Expected term (years)

 

4.5

 

 

5.3

 

 

5.0

 

 

5.8

 

The condensed consolidated statements of operations and comprehensive income (loss) include stock-based compensation expense as follows:

 

Three months ended
December 31,

   

2023

 

2022

Cost of revenue

 

$

 

$

11

Research and development

 

 

501

 

 

542

Selling, general and administrative

 

 

12,204

 

 

3,303

Total stock-based compensation expense

 

$

12,705

 

$

3,856

Note 18 — Net Income (Loss) Per Share

The Company computes net income (loss) per share of Class A and Class B Common Stock using the two-class method. Basic net income (loss) per share is computed using the weighted-average number of shares outstanding during the period. Diluted net income (loss) per share is computed using the weighted-average number of shares and the effect of potentially dilutive securities outstanding during the period. Potentially dilutive securities consist of stock options, warrants, RSUs and other contingently issuable shares. The dilutive effect of outstanding stock options, warrants, RSUs and other contingently issuable shares is reflected in diluted earnings per share by application of the more dilutive of (a) the two-class method or (b) the if-converted method and treasury stock method, as applicable. The computation of the diluted net income (loss) per share of Class A Common Stock assumes the conversion of Class B Common Stock, while the diluted net income (loss) per share of Class B Common Stock does not assume the conversion of those shares. In periods where the Company has a net loss, the

F-64

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 18 — Net Income (Loss) Per Share (cont.)

weighted-average number of shares used in the computation of diluted net loss per share is the same as for basic net loss per share due to the fact that when a net loss exists, dilutive securities are not included in the computation as their impact is anti-dilutive.

 

Three months ended
December 31,

   

2023

 

2022

   

Class A

 

Class B

 

Common
Stock

Basic net income (loss) per share:

 

 

   

 

 

 

 

 

 

 

Numerator:

 

 

   

 

 

 

 

 

 

 

Allocation of net income (loss)

 

$

834

 

$

101

 

 

$

(9,390

)

Denominator:

 

 

   

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

 

18,617,656

 

 

2,254,901

 

 

 

12,379,480

 

Basic net income (loss) per share

 

$

0.04

 

$

0.04

 

 

$

(0.76

)

   

 

   

 

 

 

 

 

 

 

Diluted net income (loss) per share:

 

 

   

 

 

 

 

 

 

 

Numerator:

 

 

   

 

 

 

 

 

 

 

Allocation of net income (loss)

 

$

834

 

$

101

 

 

$

(9,390

)

Reallocation of net income as a result of conversion of Class B to Class A Common Stock

 

 

101

 

 

 

 

 

 

Reallocation of net income

 

 

 

 

(11

)

 

 

 

Allocation of net income (loss)

 

 

935

 

 

90

 

 

 

(9,390

)

   

 

   

 

 

 

 

 

 

 

Denominator:

 

 

   

 

 

 

 

 

 

 

Number of shares used in basic earnings per share calculation

 

 

18,617,656

 

 

2,254,901

 

 

 

12,379,480

 

Conversion of Class B to Class A Common Stock

 

 

2,254,901

 

 

 

 

 

 

Dilutive effect of stock options, warrants and RSUs

 

 

2,443,514

 

 

 

 

 

 

Number of shares used in per share computation

 

 

23,316,071

 

 

2,254,901

 

 

 

12,379,480

 

Diluted net income (loss) per share

 

$

0.04

 

$

0.04

 

 

$

(0.76

)

For the purposes of applying the if converted method or treasury stock method for calculating diluted earnings per share, the Public Warrants, Private Placement Warrants, the Make-Whole Shares, and stock options result in anti-dilution. Therefore, these securities are not included in the computation of diluted net income (loss) per share. The Earnout Shares were not included for purposes of calculating the number of diluted shares outstanding because the number of dilutive shares is based on a conversion contingency associated with the VWAP of the Class A Common Stock which had not been met, and the contingency was not resolved, during the periods presented herein. The potential shares of Class A Common Stock that were excluded from the computation of diluted net income (loss) per share attributable to stockholders for the periods presented because including them would have an antidilutive effect were as follows:

 

Three months ended
December 31,

   

2023

 

2022

Public Warrants and Private Warrants

 

9,000,000

 

Make-whole shares

 

1,052,030

 

Earnout shares

 

3,500,000

 

RSUs

 

 

10,984,241

Stock options

 

1,690,476

 

6,400,758

Convertible preferred stock (on an as-converted basis)

 

 

2,254,901

Common stock warrants

 

 

400,000

Convertible notes

 

 

131,072

   

15,242,506

 

20,170,972

F-65

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 19 — Concentrations

For the three months ended December 31, 2023, two customers accounted for 67% of the Company’s revenues. For the three months ended December 31, 2022, one customer accounted for 86% of the Company’s revenues. No other customer accounted for more than 10% of revenues in the respective periods. As of December 31, 2023, one customer had a balance due that represented 17% of the Company’s total accounts receivable. As of September 30, 2023, two customers had balances due that represented 97% of the Company’s total accounts receivable.

Note 20 — Geographical Information

Revenues by Geographic Region

The Company’s revenues by geographic region, based on ship-to location, are summarized as follows:

 

Three months ended
December 31,

   

2023

 

2022

United States

 

$

268

 

$

279

Czech Republic

 

 

17

 

 

185

Thailand

 

 

 

 

213

Other

 

 

 

 

2

Total net revenue

 

$

285

 

$

679

Long-Lived Assets

Substantially all of the Company’s long-lived assets are located in the United States.

Note 21 — Subsequent Events

Workforce reduction

In January 2024, the Company reduced its workforce by approximately 35%, consisting of employees previously placed on temporary furlough during the fourth quarter of fiscal year 2023.

Committed Equity Facility

On March 18, 2024, the Company entered into a Purchase Agreement (“Purchase Agreement”) and a related Registration Rights Agreement with B. Riley Principal Capital II (“B. Riley”) which provides the Company the right, in its sole discretion, and subject to the satisfaction of the conditions set forth therein, to sell to B. Riley up to 9,500,000 newly issued shares of its Class A Common Stock (subject to certain limitations) from time to time. Any sales of Class A Common Stock pursuant to the Purchase Agreement, and the timing of any sales, are solely at the Company’s option, and the Company is under no obligation to sell any securities to B. Riley. The per share purchase price that B. Riley will pay for shares of Class A Common Stock will be determined by reference to the volume weighted average price of the Class A Common Stock measured over the regular trading session or intraday period of the trading session on Nasdaq on the date of each purchase, in each case as defined in the Purchase Agreement.

As consideration for B. Riley’s commitment to purchase shares of the Company’s Class A Common Stock, the Company agreed to pay a cash commitment fee in the amount of $1,500. B. Riley will withhold 30% in cash from the total aggregate purchase price until B. Riley has received the entire cash commitment fee. If any portion of the commitment fee remains unpaid on the earlier of the termination of the agreement or December 15, 2024, then the Company must pay B. Riley the remainder of commitment fee in cash. The Company also agreed to reimburse B. Riley for reasonable legal fees and disbursements in an amount not to exceed $75 upon the execution of the Purchase Agreement and Registration Rights Agreement and $5 per fiscal quarter. The Company

F-66

Table of Contents

MOBIX LABS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited, in thousands, except share and per share amounts)

Note 21 — Subsequent Events (cont.)

is also obligated to file a registration statement with the Securities and Exchange Commission to register under the Securities Act, the offer and resale by B. Riley of up to 9,500,000 shares of Class A Common Stock that the Company may elect to sell to B. Riley pursuant to the Purchase Agreement.

The amount and timing of the proceeds the Company receives from the sale of sales of Class A Common Stock pursuant to the Purchase Agreement, if any, will depend on a number of factors, including the numbers of shares the Company may elect to sell, the timing of such sales, the future market price of the Company’s Class A Common stock and the payment of the cash commitment fee.

F-67

Table of Contents

Independent Auditors’ Report

To the Stockholders of
EMI Solutions, Inc.

Opinion

We have audited the financial statements of EMI Solutions, Inc., which comprise the balance sheets as of June 30, 2023 and 2022, and the related statements of operations, shareholders’ equity, and cash flows for the years then ended, and the related notes to the financial statements.

In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of EMI Solutions, Inc. as of June 30, 2023 and 2022, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

Basis for Opinion

We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of EMI Solutions, Inc. and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Responsibilities of Management for the Financial Statements

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about EMI Solution, Inc.’s ability to continue as a going concern for one year after the date that the financial statements are issued.

Auditor’s Responsibilities for the Audit of the Financial Statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.

In performing an audit in accordance with GAAS, we:

        Exercise professional judgment and maintain professional skepticism throughout the audit.

        Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.

        Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of EMI Solutions, Inc.’s internal control. Accordingly, no such opinion is expressed.

F-68

Table of Contents

        Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.

        Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about EMI Solutions, Inc.’s ability to continue as a going concern for a reasonable period of time.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control — related matters that we identified during the audit.

/s/ MACIAS GINI & O’CONNELL LLP

   

Irvine, California

   

October 31, 2023

   

F-69

Table of Contents

EMI SOLUTIONS, INC.
BALANCE SHEETS

 

As of June 30,

   

2023

 

2022

ASSETS

 

 

   

 

 

Current assets:

 

 

   

 

 

Cash

 

$

74,582

 

$

4,254

Accounts receivable

 

 

260,553

 

 

338,660

Loan receivable – shareholder

 

 

55,577

 

 

55,577

Prepaid expenses

 

 

 

 

9,641

Total current assets

 

 

390,712

 

 

408,132

Property, plant and equipment, net

 

 

117,537

 

 

91,177

Operating lease right-of-use assets

 

 

57,261

 

 

Other assets

 

 

30,000

 

 

30,000

Total assets

 

$

595,510

 

$

529,309

   

 

   

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

   

 

 

Current liabilities:

 

 

   

 

 

Accounts payable

 

$

83,407

 

$

103,894

Accrued expenses

 

 

83,835

 

 

113,349

Line of credit

 

 

 

 

640

Loans payable – related party

 

 

82,890

 

 

65,000

Operating lease liabilities, current

 

 

57,861

 

 

Total current liabilities

 

 

307,993

 

 

282,883

Commitment and contingencies (Note 9)

 

 

   

 

 

Shareholders’ equity:

 

 

   

 

 

Common stock, no par value; 1,000,000 shares authorized, 1,000 shares issued and outstanding at June 30, 2023 and 2022

 

 

2,016

 

 

2,016

Retained earnings

 

 

285,501

 

 

244,410

Total shareholders’ equity

 

 

287,517

 

 

246,426

Total liabilities and shareholders’ equity

 

$

595,510

 

$

529,309

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

F-70

Table of Contents

EMI SOLUTIONS, INC.
STATEMENTS OF OPERATIONS

 

Year Ended June 30,

   

2023

 

2022

Net revenues

 

$

2,572,533

 

 

$

2,388,900

 

Cost of goods sold

 

 

1,639,892

 

 

 

1,486,319

 

Gross profit

 

 

932,641

 

 

 

902,581

 

Operating Expenses:

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

1,175,185

 

 

 

1,060,686

 

Depreciation

 

 

19,985

 

 

 

15,941

 

Total operating expenses

 

 

1,195,170

 

 

 

1,076,627

 

Operating loss

 

 

(262,529

)

 

 

(174,046

)

Other income:

 

 

 

 

 

 

 

 

Other income, net

 

 

4,876

 

 

 

3,693

 

Employee retention tax credits

 

 

299,544

 

 

 

 

Total other income, net

 

 

304,420

 

 

 

3,693

 

Income (loss) before provision for income taxes

 

 

41,891

 

 

 

(170,353

)

Provision for income taxes

 

 

800

 

 

 

800

 

Net income (loss)

 

$

41,091

 

 

$

(171,153

)

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

F-71

Table of Contents

EMI SOLUTIONS, INC.
STATEMENTS OF SHAREHOLDERS’ EQUITY

 

Common Stock

 

Retained
Earnings

 

Total
Shareholders’
Equity

   

Shares

 

Amount

 

Balance, June 30, 2021

 

1,000

 

$

2,016

 

$

415,563

 

 

$

417,579

 

Net loss

 

 

 

 

 

(171,153

)

 

 

(171,153

)

Balance, June 30, 2022

 

1,000

 

 

2,016

 

 

244,410

 

 

 

246,426

 

Net income

 

 

 

 

 

41,091

 

 

 

41,091

 

Balance, June 30, 2023

 

1,000

 

$

2,016

 

$

285,501

 

 

$

287,517

 

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

F-72

Table of Contents

EMI SOLUTIONS, INC.
STATEMENTS OF CASH FLOWS

 

Year Ended June 30,

   

2023

 

2022

Operating Activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

41,091

 

 

$

(171,153

)

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

19,985

 

 

 

15,941

 

Realized gains on sales of equity securities

 

 

 

 

 

(21,658

)

Change in unrealized gains on equity securities

 

 

 

 

 

17,675

 

Other noncash charges, net

 

 

600

 

 

 

1,944

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Account receivables, net

 

 

78,107

 

 

 

(149,445

)

Prepaid expenses and other current assets

 

 

9,641

 

 

 

3

 

Accounts payable

 

 

(20,487

)

 

 

62,277

 

Accrued expenses

 

 

(29,514

)

 

 

19,868

 

Net cash provided by (used in) operating activities

 

 

99,423

 

 

 

(224,548

)

Investing Activities:

 

 

 

 

 

 

 

 

Proceeds from sale of equity securities

 

 

 

 

 

92,821

 

Purchases of property and equipment

 

 

(46,345

)

 

 

(1,076

)

Net cash provided by (used in) investing activities

 

 

(46,345

)

 

 

91,745

 

Financing Activities:

 

 

 

 

 

 

 

 

Borrowings from related party

 

 

17,890

 

 

 

18,000

 

Payments from shareholder

 

 

 

 

 

56,390

 

Net borrowings (payments) under line of credit

 

 

(640

)

 

 

607

 

Net cash provided by financing activities

 

 

17,250

 

 

 

74,997

 

Net increase (decrease) in cash

 

 

70,328

 

 

 

(57,806

)

Cash, beginning of year

 

 

4,254

 

 

 

62,060

 

Cash, end of year

 

$

74,582

 

 

$

4,254

 

Supplemental Cash Flow Disclosure:

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

 

 

$

 

Cash paid for income taxes

 

$

800

 

 

$

800

 

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

F-73

Table of Contents

EMI SOLUTIONS, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2023 AND 2022

NOTE 1 — NATURE OF BUSINESS AND RECENT DEVELOPMENTS

EMI Solutions, Inc., a California corporation, (the “Company”) is a leading small business manufacturer of electromagnetic interference (“EMI Solutions”) filtering products for the military and aerospace supply chain, as well as for a variety of commercial applications. The Company’s products include EMI Solutions filter modules, filtered connectors, flexfilter inserts, feed-through filters and cable assemblies. The Company is headquartered in Irvine, California.

Merger with Mobix Labs, Inc.

In September 2022, the Company entered into an agreement with Mobix Labs, Inc. (“Mobix”) pursuant to which the Mobix would acquire all of the issued and outstanding common shares of EMI Solutions. Consideration for the acquisition is expected to consist of 964,912 shares of Mobix common stock and $2,200,000 in cash. Of the cash portion of the consideration, $155,000 is payable at the time of closing, with the remainder payable at specified dates following Mobix’s previously announced merger with Chavant Capital Acquisition Corp., or on the twenty-four month anniversary of the closing of Mobix’s acquisition of the Company. The Company’s and Mobix’s obligations to complete the transaction are subject to the completion of due diligence and the satisfaction of certain conditions specified in the agreement. The termination date under the merger agreement was March 31, 2023. However, the Company and Mobix are in negotiations to extend the termination date under the merger agreement from March 31, 2023 to January 31, 2024.

COVID-19 Pandemic

The World Health Organization declared a global emergency on March 11, 2020 with respect to the outbreak of a novel strain of coronavirus, or COVID-19 pandemic. There are many uncertainties regarding the current global COVID-19 pandemic. The Company is closely monitoring the impact of the pandemic on all aspects of its business, including the impact on its employees, suppliers, vendors and business partners. Management continues to evaluate the impact of the COVID-19 pandemic and has concluded that, while it is reasonably possible that the virus could have a negative effect on the Company’s financial position and results of its operations, there has been no material adverse impact on the Company in fiscal years ended 2023 or 2022.

NOTE 2 — SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The Company’s fiscal year ends on June 30. In the opinion of the Company’s management, the accompanying financial statements contain all necessary adjustments and all disclosures to present fairly its financial position and the results of its operations and cash flows for the periods presented.

Use of Estimates

The preparation of the Company’s financial statements requires the Company to make estimates, judgments and assumptions that affect the reported amounts of certain assets and liabilities; the reported amounts of revenues and expenses for the periods covered and certain amounts disclosed in the notes to the financial statements. These estimates and assumptions are based on management’s best estimates and judgment. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors which management believes to be reasonable under the circumstances. The Company adjusts such estimates and assumptions when facts and circumstances dictate. Changes in those estimates resulting from continuing changes in the economic environment will be reflected in the financial statements in future periods. As future events and their effects cannot be determined with precision, actual results may differ materially from those estimates and assumptions.

F-74

Table of Contents

EMI SOLUTIONS, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2023 AND 2022

NOTE 2 — SIGNIFICANT ACCOUNTING POLICIES (cont.)

Cash

At June 30, 2023 and 2022, the Company’s cash balance consisted of cash on hand and demand deposits held at large financial institutions. The Company does not believe it is exposed to any significant credit risk on its cash balances. The Company considers all highly liquid investments with a maturity of three months or less when purchased as cash and cash equivalents. The Company had no cash equivalents at June 30, 2023 and 2022.

Accounts Receivable

The Company’s accounts receivable primarily represent receivables from contracts with customers. Accounts receivable are non-interest bearing. The allowance for doubtful accounts is estimated based on specific customer reviews, historical collection trends, and current economic and business conditions. Accounts receivable deemed uncollectible are charged against the allowance for doubtful accounts when identified. At June 30, 2023 and 2022, the allowance for doubtful accounts was $0.

Property and Equipment, net

Property and equipment is initially recorded at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the assets, as follows:

Computer equipment

 

5 years

Machinery and equipment

 

5 to 7 years

Automobiles

 

5 years

Leasehold improvements

 

Lesser of lease term of estimated useful life of improvements

Costs of normal repairs and maintenance are charged to expense as incurred. The Company reviews its property and equipment for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. Impairment testing is performed and losses are estimated when indicators of impairment are present and the estimated undiscounted cash flows are not sufficient to recover the assets’ carrying amount. When the estimated undiscounted cash flows are not sufficient to recover the asset’s carrying amount, an impairment loss is measured to the extent the fair value of the asset is less than its carrying amount. There were no events or changes in circumstances that would indicate a possible impairment as of June 30, 2023 and 2022.

The Company’s depreciation expense is highly dependent on the assumptions made for estimated useful lives of its assets. Useful lives are estimated by the Company based on its experience with similar assets and estimates of usage of the assets. Whenever events or circumstances occur which change the estimated useful life of an asset, the Company accounts for the change prospectively.

Revenue Recognition

The Company recognizes revenue based on the criteria set forth in Accounting Standards Codification (“ASC”) Topic 606, Revenue from Contracts with Customers. The Company enters into contracts with customers that include various performance obligations consisting of goods, services or a combination thereof which are generally capable of being distinct and account for as separate performance obligations.

The Company recognizes revenue upon transfer of control of goods and/or services to its customers in an amount that reflects the consideration we expect to receive in exchange for those goods or services. Timing of the transfer of control varies based on the nature of the contract. The Company recognizes revenue net of any sales and other taxes collected and subsequently remitted to governmental authorities.

F-75

Table of Contents

EMI SOLUTIONS, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2023 AND 2022

NOTE 2 — SIGNIFICANT ACCOUNTING POLICIES (cont.)

Contracts with customers may include promises to transfer multiple products and services to a customer. Determining whether products and services are considered distinct performance obligations that should be accounted for separately versus together may require significant judgement.

Concentration of Risks

For the year ended June 30, 2023, one customer accounted for 11% of net revenues. For the year ended June 30, 2022, one customer accounted for 11% of net revenues. No other customer accounted for more than 10% of net revenues for the years ended June 30, 2023 and 2022.

At June 30, 2023, five customers accounted for 65% of the Company’s accounts receivable. At June 30, 2022, two customers accounted for 44% of the Company’s accounts receivable.

Advertising

The Company expenses advertising costs as incurred. Advertising costs were $36,132 and $30,167 for the years ended June 30, 2023 and 2022, respectively, and are included in selling, general and administrative expenses in the statement of operations.

Equity Securities

The Company accounts for equity securities in accordance with ASC Topic 825, Financial Instruments and ASC Topic 321, Investments — Equity Securities, which require that equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) be presented separately on the balance sheet as equity securities and be measured at fair value, with changes in fair value recognized in net income.

During the year ended June 30, 2022 the Company sold all of its investments in equity securities and the Company held no equity securities at June 30, 2023 and 2022. Realized gains on the sale of equity securities were $0 and $21,658 for the years ended June 30, 2023 and 2022, respectively, and are included in other income (expense) in the statement of operations.

Income Taxes

The Company accounts for income taxes in accordance with ASC Topic 740, Income Taxes (ASC 740) using the asset and liability method, whereby deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. The effect on deferred tax assets and liabilities of a change in tax laws is recognized in the results of operations in the period the new laws are enacted. The Company establishes a valuation allowance when necessary to reduce the carrying amount of its deferred tax assets when it is more likely than not that the deferred tax assets will not be realized. In evaluating the Company’s ability to realize deferred tax assets, the Company considers all available positive and negative evidence, including historical operating results, ongoing tax planning, and forecasts of future taxable income on a jurisdiction-by-jurisdiction basis. Based on the level of historical losses, the Company has established a valuation allowance to reduce its net deferred tax assets to the amount that is more likely than not to be realized.

The Company recognizes liabilities for uncertain tax positions based on a two-step process regarding recognition and measurement. The Company recognizes a tax benefit only if it is more likely than not the tax position will be sustained on examination by the local taxing authorities based on the technical merits of the position. Then the Company measures the tax benefits recognized in the financial statements from such positions based on the largest benefit greater than 50% likelihood of being realized upon ultimate settlement with the related

F-76

Table of Contents

EMI SOLUTIONS, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2023 AND 2022

NOTE 2 — SIGNIFICANT ACCOUNTING POLICIES (cont.)

tax authority. The changes in recognition or measurement are reflected in the period in which the change in judgment occurs based on new information not previously available. As of June 30, 2023 and 2022, the Company has not identified any uncertain tax positions.

The Company records interest and penalties related to unrecognized tax benefits in its tax provision. As of June 30, 2023 and 2022, no accrued interest or penalties are recorded on the balance sheets, and the Company has not recorded any related expenses.

Fair Value Measurements

The fair value of a financial instrument represents the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Fair value estimates are made at a specific point in time, based upon relevant market information about the financial instrument. The Company uses a three-tiered hierarchy for inputs used in measuring fair value that emphasizes the use of observable inputs over the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are market participant assumptions based on market data obtained from sources independent of the Company. Unobservable inputs are the Company’s own assumptions of what market participants would use in pricing the asset or liability based on the best information available in the circumstances. The financial and nonfinancial assets and liabilities are classified based on the lowest level of input that is significant to the fair value measurement.

As a basis for considering such assumptions, a three-tier hierarchy is used in management’s determination of fair value based on the reliability and observability of inputs as follows:

 

Level 1 —

 

Observable inputs that include quoted prices in active markets for identical assets or liabilities.

   

Level 2 

 

Observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities in inactive markets, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

   

Level 3 —

 

Unobservable pricing inputs that are generally less observable from objective sources, such as discounted cash flow models or valuations.

The Company’s non-financial assets are measured at estimated fair value on a nonrecurring basis. These assets are adjusted to fair value only when an impairment is recognized, or in the event an asset is held for sale.

The carrying amounts of cash, accounts receivable, accounts payable, and accrued expenses approximate fair value due to the short-term maturities of these instruments.

Accounting Pronouncements Recently Adopted

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) (“ASU 2016-02”) and has since issued several updates, amendments and technical improvements to ASU 2016-02, to provide guidance on the accounting for leasing transactions. The standard requires the lessee to recognize a lease liability along with a right-of-use asset for all leases with a term longer than one year. A lessee is permitted to make an accounting policy election by class of underlying asset to not recognize the lease liability and related right-of-use asset for leases with a term of one year or less. The standard also requires additional disclosures about leasing arrangements related to discount rates, lease terms, and the amount, timing, and uncertainty of cash flows arising from leases. The Company adopted this new guidance effective July 1, 2022 using the modified retrospective method. As of July 1, 2022, the Company recognized a right-of-use asset and a related lease liability of $169,380 on its balance sheet. See Note 6 — Leases.

F-77

Table of Contents

EMI SOLUTIONS, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2023 AND 2022

NOTE 2 — SIGNIFICANT ACCOUNTING POLICIES (cont.)

Recent Accounting Pronouncements Not Yet Adopted

In June 2016, the FASB issued ASU 2016-13, Financial Instruments — Credit Losses, which introduced new guidance for an approach based on expected losses to estimate credit losses on certain types of financial instruments. It also modifies the impairment model for available-for-sale debt securities and provides for a simplified accounting model for purchased financial assets with credit deterioration since their origination. Instruments in scope include loans, held-to-maturity debt securities, and net investments in leases as well as reinsurance and trade receivables. In November 2018, the FASB issued ASU 2018-19, which clarifies that operating lease receivables are outside the scope of the new standard. The amendments in this standard are effective for fiscal years beginning after December 31, 2022, including interim periods within those fiscal years, with early adoption permitted. The Company is evaluating the provisions of this statement and has not determined what impact the adoption of ASU 2016-13 will have on its financial position or results of operations.

NOTE 3 — PROPERTY AND EQUIPMENT

Property and equipment, net consisted of the following:

June 30,

 

2023

 

2022

Machinery and equipment

 

$

277,065

 

 

$

308,210

 

Automobiles

 

 

91,871

 

 

 

91,871

 

Leasehold improvements

 

 

66,796

 

 

 

66,796

 

Property and equipment, gross

 

 

435,732

 

 

 

466,877

 

Less: Accumulated depreciation

 

 

(318,195

)

 

 

(375,700

)

Property and equipment, net

 

$

117,537

 

 

$

91,177

 

For the years ended June 30, 2023 and 2022, depreciation expense related to property and equipment was $19,985 and $15,941, respectively.

NOTE 4 — ACCRUED EXPENSES

Accrued expenses consisted of the following:

June 30,

 

2023

 

2022

Accrued payroll and paid time off

 

$

83,835

 

$

77,698

Credit card

 

 

 

 

35,651

Accrued expenses

 

$

83,835

 

$

113,349

NOTE 5 — LINE OF CREDIT

The Company has a line of credit agreement with Wells Fargo Bank which provides for revolving borrowings of up to $100,000. Interest is payable monthly at a variable interest rate based on the bank’s prime rate plus 175 basis points (effectively 9.0% and 6.5% at June 30, 2023 and 2022, respectively). The line of credit is payable on demand and is subject to annual renewal. No borrowings were outstanding under the line of credit at June 30, 2023 or 2022 and available borrowings under the line of credit were $100,000 at June 30, 2023 and 2022.

The Company also has a $10,000 line of credit with First Citizens Bank to cover bank overdrafts. The outstanding balance under this line of credit was $0 and $640 at June 30, 2023 and 2022, respectively.

F-78

Table of Contents

EMI SOLUTIONS, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2023 AND 2022

NOTE 6 — LEASES

Building Lease

The Company leases its principal office from Alton Properties LLC, a company owned and controlled by its shareholders, each of whom are also executive officers of the Company. As of June 30, 2023, the lease has a remaining term of six months and expires in December 2023. The lease does not contain any residual value guarantees or restrictive covenants or renewal options. The lease requires a security deposit of $30,000, which is recorded in other assets on the balance sheet.

ASC 842 Adoption

The Company adopted ASC 842 using the modified retrospective method on July 1, 2022. The Company determines if an arrangement is a lease at its inception. Right-of-use (“ROU”) assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term. The Company uses its estimated incremental borrowing rate in determining the present value of lease payments considering the term of the lease, which is derived from information available at the lease commencement date. The lease term includes renewal options when it is reasonably certain that the option will be exercised, and excludes termination options. To the extent that the Company’s agreements have variable lease payments, the Company includes variable lease payments that depend on an index or a rate and excludes those that depend on facts or circumstances occurring after the commencement date, other than the passage of time. Lease expense is recognized on a straight-line basis over the lease term. The Company has elected the package of practical expedients permitted under the transition guidance, which does not require reassessment of prior conclusions related to contracts containing a lease, lease classification and initial direct lease costs. As an accounting policy election, the Company also excluded short-term leases (having a term of twelve months or less) from recognition as liabilities. Effective July 1, 2022, the Company recognized an ROU asset and an operating lease liability of $169,380 on the balance sheet.

The following lease costs are included in the statement of operations for the year ended June 30, 2023:

Operating lease cost

 

$

114,300

Short-term lease cost

 

 

Total lease cost

 

$

114,300

Information related to the Company’s ROU assets and operating lease liabilities as of June 30, 2023:

Cash paid for amounts included in the measurement of operating lease liabilities

 

$

114,600

 

Weighted-average lease term (years)

 

 

0.5

 

Weighted-average discount rate

 

 

2.8

%

The Company did not obtain any ROU assets in exchange for new operating or financing lease liabilities during the year ended June 30, 2023.

The following table reconciles the undiscounted cash flows to the operating lease liabilities recorded on the balance sheet as of June 30, 2023:

Total minimum lease payments

 

$

58,200

 

Less imputed interest

 

 

(339

)

Present value of future minimum lease payments

 

 

57,861

 

Less current obligations under lease

 

 

(57,861

)

Long-term lease obligation

 

$

 

F-79

Table of Contents

EMI SOLUTIONS, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2023 AND 2022

NOTE 6 — LEASES (cont.)

Supplemental Information for Comparative Periods

Lease cost for the year ended June 30, 2023 was $114,600. Minimum lease payments under operating leases with non-cancelable terms in excess of one year as of June 30, 2023 were as follows:

Year ending June 30,

   

2024

 

$

58,200

Total

 

$

58,200

NOTE 7 — RELATED PARTY TRANSACTIONS

Building Lease

The Company leases its principal office from Alton Properties LLC, a company owned and controlled by its shareholders, each of whom are also executive officers of the Company. See Note 6 — Leases.

Loan Payable — Related Party

The Company has a loan payable to a company owned by its shareholders, from which it leases its principal offices in Irvine, California. The agreement provides for unsecured loans of up to $200,000 to the Company, with interest on the unpaid principal amount at a rate of 5.0% per annum payable monthly in arrears. At June 30, 2023 and 2022, the amount owed under the loan was $82,890 and $65,000, respectively.

Loan Receivable — Shareholder

The Company has made loans to its principal shareholder and chief executive officer. At June 30, 2023 and 2022, the amount receivable under the loan was $55,577 and $55,577, respectively.

NOTE 8 — INCOME TAXES

The provision for income taxes consists of the following:

Year ended June 30,

 

2023

 

2022

Current:

 

 

   

 

 

Federal

 

$

 

$

State

 

 

800

 

 

800

Total current

 

 

800

 

 

800

Deferred:

 

 

   

 

 

Federal

 

 

 

 

State

 

 

 

 

Total deferred

 

 

 

 

Provision for income taxes

 

$

800

 

$

800

The provision for income taxes differs from the amount computed by applying the U.S. federal statutory rate of 21% to the Company’s loss before income taxes as follows:

Year ended June 30,

 

2023

 

2022

Income tax computed at U.S. federal statutory rate

 

$

(54,275

)

 

$

(35,942

)

State taxes, net of federal benefit

 

 

464

 

 

 

464

 

ERTC

 

 

(17,394

)

 

 

 

Other

 

 

 

 

 

168

 

Change in valuation allowance

 

 

72,005

 

 

 

36,110

 

Provision for income taxes

 

$

800

 

 

$

800

 

F-80

Table of Contents

EMI SOLUTIONS, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2023 AND 2022

NOTE 8 — INCOME TAXES (cont.)

Deferred tax assets, net consist of the following:

June 30,

 

2023

 

2022

Deferred tax assets:

 

 

 

 

 

 

 

 

Net operating losses

 

$

137,701

 

 

$

94,268

 

Accrual to cash

 

 

 

 

 

2,959

 

Charitable contributions

 

 

4,733

 

 

 

1,375

 

Other, net

 

 

1,592

 

 

 

183

 

Total gross deferred tax assets

 

 

144,026

 

 

 

98,785

 

Valuation allowance

 

 

(128,664

)

 

 

(56,659

)

Net deferred tax assets

 

 

15,362

 

 

 

42,126

 

   

 

 

 

 

 

 

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

Accrual to cash

 

 

(8,592

)

 

 

(33,798

)

Property and equipment

 

 

(6,770

)

 

 

(8,328

)

Total gross deferred tax liabilities

 

 

(15,362

)

 

 

(42,126

)

Deferred tax assets, net

 

$

 

 

$

 

The Company recorded a provision for income taxes of $800 on its pretax income of $41,891 for the year ended June 30, 2023, and a provision for income taxes of $800 on its pretax loss of $170,353 for the year ended June 30, 2022. For each of these years, the provision for income taxes principally consists of the state minimum franchise tax. For the year ended June 30, 2023, the provision for income taxes differs from an amount calculated based on the U.S. federal statutory rate due to the valuation allowance recorded against the net operating losses the Company generated during the year and permanent differences relating to Employee Retention Tax Credits (see Note 10). For the year ended June 30, 2022, the provision for income taxes differs from an amount calculated based on the U.S. federal statutory rate due to the valuation allowance recorded against the net operating losses the Company generated during the year. The Company has incurred taxable losses for federal income tax purposes for each of the last seven fiscal years. Accordingly, the Company determined that it is not more likely than not that these tax benefits will be realized in the future and has provided a valuation allowance on certain of its net deferred tax assets.

During the years ended June 30, 2023 and 2022, the Company increased the valuation allowance by $72,005 and $47,952, respectively, which primarily related to increases in net deferred tax assets from current year activity that the Company expects may not be realized in the future. As of June 30, 2023, the Company has accumulated federal and state net operating losses (“NOLs”) of $487,734 and $505,141, respectively. The federal NOLs may be carried forward indefinitely and the state NOLs begin to expire in 2036.

The Company files U.S. federal and California state income tax returns. As of June 30, 2023, the U.S. federal tax returns are open to examination for tax years 2020 to 2022 and the California state tax returns are open to examination for tax years 2019 through 2022.

NOTE 9 — COMMITMENTS AND CONTINGENCIES

From time to time, the Company may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these, or other matters, may arise from time to time that may harm our business. The Company is currently not aware of any such legal proceedings or claims that the Company believes will have an adverse effect on its business, financial condition or operating results.

F-81

Table of Contents

EMI SOLUTIONS, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2023 AND 2022

NOTE 10 — EMPLOYEE RETENTION TAX CREDIT

The Coronavirus Aid, Relief, and Economic Security Act (The “CARES Act”) provides an employee retention tax credit (“ERTC”), which is a refundable tax credit against certain employment taxes of up to $5,000 per employee for eligible employers. In March 2023, the Company received ERTC payments of $299,544 which it recognized in other income (expense) in the statement of operations.

NOTE 11 — SUBSEQUENT EVENTS

The Company has evaluated subsequent events through October 31, 2023, which is the date the financial statements were available to be issued.

F-82

Table of Contents

EMI SOLUTIONS, INC.
Condensed Balance Sheets
(unaudited)

 

As of

   

September 30,
2023

 

June 30,
2023

ASSETS

 

 

   

 

 

Current assets:

 

 

   

 

 

Cash

 

$

34,391

 

$

74,582

Accounts receivable

 

 

279,251

 

 

260,553

Loan receivable – shareholder

 

 

55,577

 

 

55,577

Total current assets

 

 

369,219

 

 

390,712

Property, plant and equipment, net

 

 

112,219

 

 

117,537

Operating lease right-of-use assets

 

 

28,732

 

 

57,261

Other assets

 

 

30,000

 

 

30,000

Total assets

 

$

540,170

 

$

595,510

   

 

   

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

   

 

 

Current liabilities:

 

 

   

 

 

Accounts payable

 

$

98,822

 

$

83,407

Accrued expenses

 

 

63,071

 

 

83,835

Loan payable – related party

 

 

205,484

 

 

82,890

Operating lease liabilities, current

 

 

29,032

 

 

57,861

Total current liabilities

 

 

396,409

 

 

307,993

   

 

   

 

 

Commitment and contingencies (Note 9)

 

 

   

 

 

Shareholders’ equity:

 

 

   

 

 

Common stock, no par value; 1,000,000 shares authorized, 1,000 shares issued and outstanding at September 30, 2023 and June 30, 2023

 

 

2,016

 

 

2,016

Retained earnings

 

 

141,745

 

 

285,501

Total shareholders’ equity

 

 

143,761

 

 

287,517

Total liabilities and shareholders’ equity

 

$

540,170

 

$

595,510

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

F-83

Table of Contents

EMI SOLUTIONS, INC.
Condensed Statements of Operations
(unaudited)

 

Three Months Ended September 30,

   

2023

 

2022

Net revenues

 

$

544,897

 

 

$

648,455

Cost of goods sold

 

 

337,082

 

 

 

387,400

Gross profit

 

 

207,815

 

 

 

261,055

Operating Expenses:

 

 

 

 

 

 

 

Selling, general and administrative

 

 

345,167

 

 

 

233,564

Depreciation

 

 

5,604

 

 

 

3,972

Total operating expenses

 

 

350,771

 

 

 

237,536

Income (loss) before provision for income taxes

 

 

(142,956

)

 

 

23,519

Provision for income taxes

 

 

800

 

 

 

800

Net income (loss)

 

$

(143,756

)

 

$

22,719

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

F-84

Table of Contents

EMI SOLUTIONS, INC.
Condensed Statements of Shareholder’s Equity
(unaudited)

 

Common Stock

 

Retained
Earnings

 

Total
Shareholders’
Equity

   

Shares

 

Amount

 

Balance, June 30, 2022

 

1,000

 

$

2,016

 

$

244,410

 

 

$

246,426

 

Net loss

 

 

 

 

 

22,719

 

 

 

22,719

 

Balance, September 30, 2022

 

1,000

 

$

2,016

 

$

267,129

 

 

$

269,145

 

Balance, June 30, 2023

 

1,000

 

$

2,016

 

$

285,501

 

 

$

287,517

 

Net loss

 

 

 

 

 

(143,756

)

 

 

(143,756

)

Balance, September 30, 2023

 

1,000

 

$

2,016

 

$

141,745

 

 

$

143,761

 

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

F-85

Table of Contents

EMI SOLUTIONS, INC.
Condensed Statements of Cash Flows
(unaudited)

 

Three Months Ended September 30,

   

2023

 

2022

Operating Activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(143,756

)

 

$

22,719

 

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

5,604

 

 

 

3,972

 

Other noncash charges, net

 

 

(300

)

 

 

(40

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Account receivables, net

 

 

(18,698

)

 

 

60,993

 

Prepaid expenses and other current assets

 

 

 

 

 

1,181

 

Accounts payable

 

 

15,415

 

 

 

(1,891

)

Accrued expenses

 

 

(20,764

)

 

 

(55,890

)

Net cash provided by (used in) operating activities

 

 

(162,499

)

 

 

31,044

 

   

 

 

 

 

 

 

 

Investing Activities:

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(286

)

 

 

(17,074

)

Net cash used in investing activities

 

 

(286

)

 

 

(17,074

)

   

 

 

 

 

 

 

 

Financing Activities:

 

 

 

 

 

 

 

 

Borrowings from related party

 

 

122,594

 

 

 

31,215

 

Net cash provided by financing activities

 

 

122,594

 

 

 

31,215

 

Net increase (decrease) in cash

 

 

(40,191

)

 

 

45,185

 

Cash, beginning of period

 

 

74,582

 

 

 

4,254

 

Cash, end of period

 

$

34,391

 

 

$

49,439

 

   

 

 

 

 

 

 

 

Supplemental Cash Flow Disclosure:

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

 

 

$

 

Cash paid for income taxes

 

$

800

 

 

$

800

 

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

F-86

Table of Contents

EMI SOLUTIONS, INC.
Notes to Condensed Financial Statements
(unaudited)

NOTE 1 NATURE OF BUSINESS AND BASIS OF PRESENTATION

EMI Solutions, Inc., a California corporation, (the “Company”) is a leading small business manufacturer of electromagnetic interference (“EMI”) filtering products for the military and aerospace supply chain, as well as for a variety of commercial applications. The Company’s products include EMI filter modules, filtered connectors, flexfilter inserts, feed-through filters and cable assemblies. The Company is headquartered in Irvine, California.

Basis of Presentation

The condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and include the accounts of EMI Solutions, Inc. The Company’s fiscal year ends on June 30. Certain information and disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted. Accordingly, these condensed financial statements should be read in conjunction with the Company’s audited financial statements as of and for the year ended June 30, 2023 and the related notes which provide a more complete discussion of the Company’s accounting policies and certain other information. The June 30, 2023 condensed balance sheet was derived from the Company’s audited financial statements. These unaudited condensed financial statements have been prepared on the same basis as the annual financial statements and, in the opinion of management, reflect all adjustments, which include only normal recurring adjustments, necessary to state fairly the Company’s condensed financial position as of September 30, 2023 and its results of operations and cash flows for the three months ended September 30, 2023 and 2022. The results of operations for the three months ended September 30, 2023 are not necessarily indicative of the results to be expected for the fiscal year ending June 30, 2024 or for any other future annual or interim period.

Merger with Mobix Labs, Inc.

In September 2022, the Company entered into an agreement with Mobix Labs, Inc. (“Mobix”) pursuant to which the Mobix would acquire all of the issued and outstanding common shares of EMI Solutions. Consideration for the acquisition is expected to consist of 964,912 shares of Mobix common stock and $2,200,000 in cash. Of the cash portion of the consideration, $155,000 is payable at the time of closing, with the remainder payable at specified dates following Mobix’s previously announced merger with Chavant Capital Acquisition Corp., or on the twenty-four month anniversary of the closing of Mobix’s acquisition of the Company. The Company’s and Mobix’s obligations to complete the transaction are subject to the completion of due diligence and the satisfaction of certain conditions specified in the agreement.

COVID-19 Pandemic

The World Health Organization declared a global emergency on March 11, 2020 with respect to the outbreak of a novel strain of coronavirus, or COVID-19 pandemic. There are many uncertainties regarding the current global COVID-19 pandemic. The Company is closely monitoring the impact of the pandemic on all aspects of its business, including the impact on its employees, suppliers, vendors and business partners. Management continues to evaluate the impact of the COVID-19 pandemic and has concluded that, while it is reasonably possible that the virus could have a negative effect on the Company’s financial position and results of its operations, there has been no material adverse impact on the Company during the three months ended September 30, 2023 or 2022.

NOTE 2 SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates

The preparation of the Company’s financial statements requires the Company to make estimates, judgments and assumptions that affect the reported amounts of certain assets and liabilities; the reported amounts of revenues and expenses for the periods covered and certain amounts disclosed in the notes to the financial statements. These estimates and assumptions are based on management’s best estimates and judgment. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors which management

F-87

Table of Contents

EMI SOLUTIONS, INC.
Notes to Condensed Financial Statements
(unaudited)

NOTE 2 SIGNIFICANT ACCOUNTING POLICIES (cont.)

believes to be reasonable under the circumstances. The Company adjusts such estimates and assumptions when facts and circumstances dictate. Changes in those estimates resulting from continuing changes in the economic environment will be reflected in the financial statements in future periods. As future events and their effects cannot be determined with precision, actual results may differ materially from those estimates and assumptions.

Cash

At September 30, 2023 and June 30, 2023, the Company’s cash balance consisted of cash on hand and demand deposits held at large financial institutions. The Company does not believe it is exposed to any significant credit risk on its cash balances. The Company considers all highly liquid investments with a maturity of three months or less when purchased as cash and cash equivalents. The Company had no cash equivalents at September 30, 2023 or June 30, 2023.

Accounts Receivable, net

The Company’s accounts receivable primarily represent receivables from contracts with customers. Accounts receivable are non-interest bearing. The allowance for doubtful accounts is estimated based on specific customer reviews, historical collection trends, and current economic and business conditions. Accounts receivable deemed uncollectible are charged against the allowance for doubtful accounts when identified. At September 30, 2023 and June 30, 2023, the allowance for doubtful accounts was $0.

Property and Equipment, net

Property and equipment is initially recorded at cost. Depreciation is computed using the straight- line method over the estimated useful lives of the assets, as follows:

Machinery and equipment

 

5 to 7 years

Automobiles

 

5 years

Leasehold improvements

 

Lesser of lease term of estimated useful life of improvements

Costs of normal repairs and maintenance are charged to expense as incurred. The Company reviews its property and equipment for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. Impairment testing is performed and losses are estimated when indicators of impairment are present and the estimated undiscounted cash flows are not sufficient to recover the assets’ carrying amount. When the estimated undiscounted cash flows are not sufficient to recover the asset’s carrying amount, an impairment loss is measured to the extent the fair value of the asset is less than its carrying amount. The Company did not record any impairment losses during the three months ended September 30, 2023 and 2022.

The Company’s depreciation expense is highly dependent on the assumptions made for estimated useful lives of its assets. Useful lives are estimated by the Company based on its experience with similar assets and estimates of usage of the assets. Whenever events or circumstances occur which change the estimated useful life of an asset, the Company accounts for the change prospectively.

Revenue Recognition

The Company recognizes revenue based on the criteria set forth in Accounting Standards Codification (“ASC”) Topic 606, Revenue from Contracts with Customers. The Company enters into contracts with customers that include various performance obligations consisting of goods, services or a combination thereof which are generally capable of being distinct and account for as separate performance obligations.

F-88

Table of Contents

EMI SOLUTIONS, INC.
Notes to Condensed Financial Statements
(unaudited)

NOTE 2 SIGNIFICANT ACCOUNTING POLICIES (cont.)

The Company recognizes revenue upon transfer of control of goods and/or services to its customers in an amount that reflects the consideration we expect to receive in exchange for those goods or services. Timing of the transfer of control varies based on the nature of the contract. The Company recognizes revenue net of any sales and other taxes collected and subsequently remitted to governmental authorities.

Contracts with customers may include promises to transfer multiple products and services to a customer. Determining whether products and services are considered distinct performance obligations that should be accounted for separately versus together may require significant judgement.

Concentration of Risks

For the three months ended September 30, 2023, two customers accounted for 32% of net revenues. For the three months ended September 30, 2022, two customers accounted for 20% of net revenues. No other customer accounted for more than 10% of net revenues for the three months ended September 30, 2023 and 2022.

As of September 30, 2023, three customers accounted for 39% of accounts receivable. As of June 30, 2023, five customers accounted for 65% of accounts receivable. No other customer accounted for more than 10% of accounts receivable at September 30, 2023 or June 30, 2023.

Advertising

The Company expenses advertising costs as incurred. Advertising costs were $4,259 and $6,084 for the three months ended September 30, 2023 and 2022, respectively and are included in selling, general and administrative expenses in the statement of operations and comprehensive income (loss).

Accounting Pronouncements Recently Adopted

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) (“ASU 2016-02”) and has since issued several updates, amendments and technical improvements to ASU 2016-02, to provide guidance on the accounting for leasing transactions. The standard requires the lessee to recognize a lease liability along with a right-of-use asset for all leases with a term longer than one year. A lessee is permitted to make an accounting policy election by class of underlying asset to not recognize the lease liability and related right-of-use asset for leases with a term of one year or less. The standard also requires additional disclosures about leasing arrangements related to discount rates, lease terms, and the amount, timing, and uncertainty of cash flows arising from leases. The Company adopted this new guidance effective July 1, 2022 using the modified retrospective method. As of July 1, 2022, the Company recognized a right-of-use asset and a related lease liability of $169,380 on its condensed balance sheet. See Note 6 — Leases.

NOTE 3 PROPERTY AND EQUIPMENT

Property and equipment, net consisted of the following:

 

September 30,
2023

 

June 30,
2023

Machinery and equipment

 

$

277,351

 

 

$

277,065

 

Automobiles

 

 

91,871

 

 

 

91,871

 

Leasehold improvements

 

 

66,796

 

 

 

66,796

 

Property and equipment, gross

 

 

436,018

 

 

 

435,732

 

Less: Accumulated depreciation

 

 

(323,799

)

 

 

(318,195

)

Property and equipment, net

 

$

112,219

 

 

$

117,537

 

For the three months ended September 30, 2023 and September 30, 2022, depreciation expense related to property and equipment was $5,604 and $3,972, respectively.

F-89

Table of Contents

EMI SOLUTIONS, INC.
Notes to Condensed Financial Statements
(unaudited)

NOTE 4 — ACCRUED EXPENSES

Accrued expenses consisted of the following:

 

September 30, 2023

 

June 30,
2023

Accrued payroll and paid time off

 

$

62,271

 

$

83,835

Income taxes payable

 

 

800

 

 

Accrued expenses

 

$

63,071

 

$

83,835

NOTE 5 — LINE OF CREDIT

The Company has a line of credit agreement with Wells Fargo Bank which provides for revolving borrowings of up to $100,000. Interest is payable monthly at a variable interest rate based on the bank’s prime rate plus 175 basis points (effectively 9.0% at September 30, 2023 and June 30, 2023). The line of credit is payable on demand, is subject to annual renewal. No borrowings were outstanding under the line of credit at September 30, 2023 or June 30, 2023 and available borrowings under the line of credit were $100,000 at September 30, 2023 or June 30, 2023.

The Company also has a $10,000 line of credit with First Citizens Bank to cover bank overdrafts. There were no significant amounts outstanding under this arrangement at September 30, 2023 or June 30, 2023.

NOTE 6 — LEASES

The Company leases its principal office from Alton Properties LLC, a company owned and controlled by its shareholders, each of whom are also executive officers of the Company. As of September 30, 2023, the lease has a remaining term of three months and expires in December 2023. The lease does not contain any residual value guarantees or restrictive covenants or renewal options. The lease requires a security deposit of $30,000, which is recorded in other assets on the condensed balance sheet.

ASC 842 Adoption

The Company adopted ASC 842 using the modified retrospective method on July 1, 2022. The Company determines if an arrangement is a lease at its inception. Right-of-use (“ROU”) assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term. The Company uses its estimated incremental borrowing rate in determining the present value of lease payments considering the term of the lease, which is derived from information available at the lease commencement date. The lease term includes renewal options when it is reasonably certain that the option will be exercised, and excludes termination options. To the extent that the Company’s agreements have variable lease payments, the Company includes variable lease payments that depend on an index or a rate and excludes those that depend on facts or circumstances occurring after the commencement date, other than the passage of time. Lease expense is recognized on a straight-line basis over the lease term. The Company has elected the package of practical expedients permitted under the transition guidance, which does not require reassessment of prior conclusions related to contracts containing a lease, lease classification and initial direct lease costs. As an accounting policy election, the Company also excluded short-term leases (having a term of twelve months or less) from recognition as liabilities. Effective July 1, 2022, the Company recognized an ROU asset and an operating lease liability of $169,380 on the balance sheet.

F-90

Table of Contents

EMI SOLUTIONS, INC.
Notes to Condensed Financial Statements
(unaudited)

NOTE 6 — LEASES (cont.)

The following lease costs are included in the condensed statement of operations for the three months ended September 30, 2023:

 

Three months ended September 30,
2023

Operating lease cost

 

$

28,800

Short-term lease cost

 

 

Total lease cost

 

$

86,700

Information related to the Company’s ROU assets and operating lease liabilities as of September 30, 2023:

Cash paid for amounts included in the measurement of operating lease liabilities

 

$

29,100

 

Weighted-average lease term (years)

 

 

0.25

 

Weighted-average discount rate

 

 

2.8

%

The Company did not obtain any ROU assets in exchange for new operating or financing lease liabilities during the three months ended September 30, 2023.

The following table reconciles the undiscounted cash flows to the operating lease liabilities recorded on the condensed balance sheet as of September 30, 2023:

Years ending June 30,

   

2024 (remaining three months)

 

$

29,100

 

Total minimum lease payments

 

 

29,100

 

Less imputed interest

 

 

(68

)

Present value of future minimum lease payments

 

 

29,032

 

Less current obligations under lease

 

 

(29,032

)

Long-term lease obligation

 

$

 

Supplemental Information for Comparative Periods

Lease cost for the three months ended September 30, 2022 was $28,800. Minimum lease payments under operating leases with non-cancelable terms in excess of one year as of June 30, 2023 were as follows:

Year ending June 30,

   

2024

 

$

58,200

Total

 

$

58,200

NOTE 7 — RELATED PARTY TRANSACTIONS

Building Lease

The Company leases its principal office from Alton Properties LLC, a company owned and controlled by its shareholders, each of whom are also executive officers of the Company. See Note 6 — Leases.

Loan Payable — Related Party

The Company has a loan payable to Alton Properties LLC. The agreement, which has been amended from time to time, provides for unsecured loans of up to $400,000 to the Company, with interest on the unpaid principal amount at a rate of 6.5% per annum payable monthly in arrears. At September 30, 2023 and June 30, 2023, the amount owed under the loan was $205,484 and $82,890, respectively.

F-91

Table of Contents

EMI SOLUTIONS, INC.
Notes to Condensed Financial Statements
(unaudited)

NOTE 7 — RELATED PARTY TRANSACTIONS (cont.)

Loan Receivable — Shareholder

The Company has made loans to its principal shareholder and chief executive officer. At September 30, 2023 and June 30, 2023, the amount receivable under the loan was $55,577.

NOTE 8 — INCOME TAXES

The Company recorded a provision for income taxes of $800 and $800 for the three months ended September 30, 2023 and 2022, respectively. For the three months ended September 30, 2022, the Company’s provision for income taxes differs from an amount calculated based on statutory tax rates principally due to the Company recording a valuation allowance against the net operating losses it generated during the period. For the three months ended September 30, 2023, the Company’s provision for income taxes differs from an amount calculated based on statutory tax rates principally due anticipated usage of net operating loss carryforwards to offset taxable income generated during the period. The Company establishes a valuation allowance when necessary to reduce the carrying amount of its deferred tax assets when it is more likely than not that the deferred tax assets will not be realized. In evaluating the Company’s ability to realize deferred tax assets, the Company considers all available positive and negative evidence, including historical operating results, potential limitations on the Company’s ability to carry forward net operating losses, ongoing tax planning, and forecasts of future taxable income on a jurisdiction-by-jurisdiction basis. Based on these factors, the Company has established a valuation allowance to reduce its net deferred tax assets to the amount that is more likely than not to be realized. If the Company is subsequently able to realize its net operating loss carryforwards or other deferred income tax assets, a portion of the valuation allowance will be reversed, resulting in a reduction of provision for income taxes.

NOTE 9 — COMMITMENTS AND CONTINGENCIES

From time to time, the Company may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these, or other matters, may arise from time to time that may harm our business. The Company is currently not aware of any such legal proceedings or claims that the Company believes will have an adverse effect on its business, financial condition or operating results.

NOTE 10 — SUBSEQUENT EVENTS

The Company has evaluated subsequent events through December 28, 2023, which is the date the financial statements were available to be issued.

On December 18, 2023, the Company’s shareholders sold their stock ownership in the Company to Mobix, which resulted in a change in ownership of the Company.

F-92

Table of Contents

MOBIX LABS, INC.

9,500,000 SHARES OF CLASS A COMMON STOCK

______________________

PROSPECTUS

______________________

May 13, 2024