Cash – SAMA trust and cash, net of redemptions

$

86,644

Cash – SAMA PIPE

6,000

Non-cash PIK

(2,881

)

Cash assumed from SAMA

698

Cash consideration to certain Clever Leaves shareholders

(3,057

)

Less: transaction costs and advisory fees

(13,895

)

Net Business Combination

$

73,509

Non-cash PIK

2,881

Deferred issuance costs

1,503

Warrant liability

(29,841

)

Net liabilities assumed from SAMA

(258

)

Net contributions from Business Combination

$

47,794