| Schedule
of consummation of the Reverse Acquisition |
|
|
|
|
| Bannix Class A common stock, outstanding prior to the Reverse Acquisition |
|
$ |
2,623,666 |
|
| Less: Redemption of Bannix Class A common stock |
|
|
(83,342 |
) |
| |
|
|
2,540,324 |
|
| Bannix Class B common stock, outstanding prior to the Reverse Acquisition |
|
|
— |
|
| Business Combination shares |
|
|
2,540,324 |
|
| Bannix public Rights converted to shares at closing |
|
|
690,000 |
|
| Bannix private Rights converted to shares at closing |
|
|
40,600 |
|
| VisionWave Technologies Inc. Shares |
|
|
11,000,000 |
|
| Common Stock immediately after the Reverse Acquisition |
|
$ |
14,270,924 |
|