UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
10-Q
(Mark
One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended June 30, 2024
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period______ from to______
Commission
File No. 001-41351
DENALI
CAPITAL ACQUISITION CORP.
(Exact name of registrant as specified in its charter)
Cayman Islands | | 98-1659463 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
437
Madison Avenue, 27th Floor
New York, New York 10022
(Address of Principal Executive Offices, including zip code)
(646)
978-5180
(Registrant’s
telephone number, including area code)
Securities
registered pursuant to Section 12(b) of the Act:
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Units, each consisting of one Class A ordinary share and one redeemable warrant | | DECAU | | The Nasdaq Stock Market LLC |
Class A ordinary shares, par value $0.0001 per share | | DECA | | The Nasdaq Stock Market LLC |
Warrants, each whole warrant exercisable for one Class A ordinary share at an exercise price of $11.50 per share | | DECAW | | The Nasdaq Stock Market LLC |
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (v232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required
to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☐ | Accelerated filer | ☐ |
Non-accelerated filer | ☒ | Smaller reporting company | ☒ |
| | Emerging growth company | ☒ |
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ☒ No ☐
As of August 19, 2024, there were 751,837 Class A ordinary shares,
$0.0001 par value per share, and 2,062,500 Class B ordinary shares, $0.0001 par value per share, issued and outstanding.
DENALI
CAPITAL ACQUISITION CORP.
FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2024
TABLE
OF CONTENTS
This
report, including, without limitation, statements under the heading “Management’s Discussion and Analysis of Financial Condition
and Results of Operations,” includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933
and Section 21E of the Securities Exchange Act of 1934. Our forward-looking statements include, but are not limited to, statements regarding
our or our management team’s expectations, hopes, beliefs, intentions or strategies regarding the future, including with respect
to our proposed business combination with Semnur (as defined below). In addition, any statements
that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions,
are forward-looking statements. The words “anticipate,” “believe,” “continue,” “could,”
“estimate,” “expect,” “intends,” “may,” “might,” “plan,” “possible,”
“potential,” “predict,” “project,” “should,” “would” and similar expressions
may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. Forward-looking
statements in this Quarterly Report on Form 10-Q may include, for example, statements about:
| ● | our
ability to select an appropriate target business or businesses; |
| ● | our
ability to complete our initial business combination, including our proposed business combination with Semnur Pharmaceuticals, Inc. (“Semnur”); |
| ● | our
expectations around the performance of the prospective target business or businesses; |
| ● | our
success in retaining or recruiting, or changes required in, our officers, key employees or directors following our initial business combination; |
| ● | our
officers and directors allocating their time to other businesses and potentially having conflicts of interest with our business or in
approving our initial business combination; |
| ● | our
potential ability to obtain additional financing to complete our initial business combination; |
| ● | our
pool of prospective target businesses; |
| ● | our
ability to consummate an initial business combination due to the uncertainty resulting from the ongoing military action with the country
of Ukraine commenced by the Russian Federation and Belarus in February 2022 and the ongoing hostilities in the Middle East, adverse changes
in general economic industry and competitive conditions, or adverse changes in government regulation or prevailing market interest rates; |
| ● | our
public securities’ potential liquidity and trading; |
| ● | the
lack of a market for our securities; |
| ● | the
use of proceeds not held in the trust account or available to us from interest income on the trust account balance; or |
| ● | the
trust account not being subject to claims of third parties. |
The
forward-looking statements contained in this Quarterly Report on Form 10-Q are based on our current expectations and beliefs concerning
future developments and their potential effects on us. There can be no assurance that future developments affecting us will be those
that we have anticipated. These forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control)
or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these
forward-looking statements. These risks and uncertainties include, but are not limited to, those factors described under the heading
“Risk Factors,” elsewhere in this Quarterly Report on Form 10-Q and in our other filings with the Securities and Exchange
Commission (the “SEC”), including in our Annual Report on Form 10-K filed on April 1, 2024. Should one or more of these risks
or uncertainties materialize, or should any of our assumptions prove incorrect, actual results may vary in material respects from those
projected in these forward-looking statements. We undertake no obligation to update or revise any forward-looking statements, whether
as a result of new information, future events or otherwise, except as may be required under applicable securities laws.
PArt
I. FINANCIAL INFORMATION
ITem
1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
DENALI
CAPITAL ACQUISITION CORP.
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
June 30, 2024 |
|
|
December 31, 2023 |
|
|
|
(Unaudited) |
|
|
|
|
Assets |
|
|
|
|
|
|
Cash on hand |
|
$ |
1,500 |
|
|
$ |
204,464 |
|
Prepaid expenses |
|
|
42,283 |
|
|
|
4,976 |
|
Total current assets |
|
|
43,783 |
|
|
|
209,440 |
|
|
|
|
|
|
|
|
|
|
Cash and investments held in Trust Account |
|
|
52,072,006 |
|
|
|
50,477,963 |
|
Total assets |
|
$ |
52,115,789 |
|
|
$ |
50,687,403 |
|
|
|
|
|
|
|
|
|
|
Liabilities, Temporary Equity and Shareholders’ Deficit |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
3,834,661 |
|
|
$ |
3,749,581 |
|
Accrued interest expense - related party |
|
|
42,638 |
|
|
|
18,021 |
|
Accrued interest expense - others |
|
|
38,624 |
|
|
|
18,878 |
|
Promissory Note - related party |
|
|
1,128,200 |
|
|
|
842,500 |
|
Promissory Note - Others |
|
|
1,275,000 |
|
|
|
975,000 |
|
Total current liabilities |
|
|
6,319,123 |
|
|
|
5,603,980 |
|
|
|
|
|
|
|
|
|
|
Deferred underwriter compensation |
|
|
2,887,500 |
|
|
|
2,887,500 |
|
Total liabilities |
|
|
9,206,623 |
|
|
|
8,491,480 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Class A ordinary shares subject to possible redemption 4,537,829 shares at redemption value of $11.48 and $11.12 per share as of June 30, 2024 and December 31, 2023, respectively |
|
|
52,072,006 |
|
|
|
50,477,963 |
|
|
|
|
|
|
|
|
|
|
Shareholders’ Deficit: |
|
|
|
|
|
|
|
|
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding |
|
|
- |
|
|
|
- |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized, 510,000 shares issued and outstanding (excluding 4,537,829 shares subject to possible redemption) |
|
|
51 |
|
|
|
51 |
|
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized, 2,062,500 shares issued and outstanding |
|
|
206 |
|
|
|
206 |
|
Accumulated deficit |
|
|
(9,163,097 |
) |
|
|
(8,282,297 |
) |
Total shareholders’ deficit |
|
|
(9,162,840 |
) |
|
|
(8,282,040 |
) |
Total Liabilities, Temporary Equity and Shareholders’ Deficit |
|
$ |
52,115,789 |
|
|
$ |
50,687,403 |
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
DENALI CAPITAL ACQUISITION CORP.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
For the |
|
|
For the |
|
|
For the |
|
|
For the |
|
|
|
Three Months
Ended |
|
|
Three Months
Ended |
|
|
Six Months
Ended |
|
|
Six Months
Ended |
|
|
|
June 30,
2024 |
|
|
June 30,
2023 |
|
|
June 30,
2024 |
|
|
June 30,
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Formation and operating costs |
|
$ |
168,186 |
|
|
$ |
563,701 |
|
|
$ |
536,438 |
|
|
$ |
2,485,449 |
|
Loss from operations |
|
|
168,186 |
|
|
|
563,701 |
|
|
|
536,438 |
|
|
|
2,485,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense/(income) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
23,059 |
|
|
|
4,449 |
|
|
|
44,362 |
|
|
|
4,449 |
|
Income on Trust account |
|
|
(640,157 |
) |
|
|
(1,025,859 |
) |
|
|
(1,294,042 |
) |
|
|
(1,938,505 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) |
|
$ |
448,912 |
|
|
$ |
457,709 |
|
|
$ |
713,242 |
|
|
$ |
(551,393 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average redeemable ordinary shares outstanding |
|
|
4,537,829 |
|
|
|
8,250,000 |
|
|
|
4,537,829 |
|
|
|
8,250,000 |
|
Basic and diluted net income per redeemable ordinary shares |
|
$ |
0.13 |
|
|
$ |
0.10 |
|
|
$ |
0.23 |
|
|
$ |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average non-redeemable ordinary shares outstanding |
|
|
2,572,500 |
|
|
|
2,572,500 |
|
|
|
2,572,500 |
|
|
|
2,572,500 |
|
Basic and diluted net loss per non-redeemable ordinary share |
|
$ |
(0.05 |
) |
|
$ |
(0.13 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.31 |
) |
The accompanying notes
are an integral part of these unaudited condensed consolidated financial statements.
DENALI CAPITAL ACQUISITION CORP.
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ DEFICIT
(Unaudited)
| |
For the Three and Six Months Ended
June 30, 2024 | |
| |
Class A Ordinary Shares | | |
Class B Ordinary Shares | | |
Accumulated | | |
Shareholders’ | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Deficit | | |
Deficit | |
Balance as of December 31, 2023 (Audited) | |
| 510,000 | | |
$ | 51 | | |
| 2,062,500 | | |
$ | 206 | | |
$ | (8,282,297 | ) | |
$ | (8,282,040 | ) |
Net income | |
| - | | |
| - | | |
| - | | |
| - | | |
| 264,330 | | |
| 264,330 | |
Subsequent measurement of ordinary shares subject to possible redemption
(interest earned on trust account and extension deposit) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (803,885 | ) | |
| (803,885 | ) |
Balance as of March 31, 2024 (Unaudited) | |
| 510,000 | | |
| 51 | | |
| 2,062,500 | | |
| 206 | | |
| (8,821,852 | ) | |
| (8,821,595 | ) |
Net income | |
| - | | |
| - | | |
| - | | |
| - | | |
| 448,912 | | |
| 448,912 | |
Subsequent measurement of ordinary shares subject to possible redemption
(interest earned on trust account and extension deposit) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (790,157 | ) | |
| (790,157 | ) |
Balance as of June 30, 2024 (Unaudited) | |
| 510,000 | | |
$ | 51 | | |
$ | 2,062,500 | | |
$ | 206 | | |
$ | (9,163,097 | ) | |
$ | (9,162,840 | ) |
| |
For the Three and Six Months Ended June 30, 2023 | |
| |
Class A Ordinary Shares | | |
Class B Ordinary Shares | | |
Accumulated | | |
Shareholders’ | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Deficit | | |
Deficit | |
Balance as of December 31, 2022 (Audited) | |
| 510,000 | | |
$ | 51 | | |
| 2,062,500 | | |
$ | 206 | | |
$ | (3,271,562 | ) | |
$ | (3,271,305 | ) |
Net Loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1,009,102 | ) | |
| (1,009,102 | ) |
Subsequent measurement of ordinary shares subject to possible redemption (interest earned on trust account and extension deposit) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (912,646 | ) | |
| (912,646 | ) |
Balance as of March 31, 2023 (Unaudited) | |
| 510,000 | | |
| 51 | | |
| 2,062,500 | | |
| 206 | | |
| (5,193,310 | ) | |
| (5,193,053 | ) |
Net income | |
| - | | |
| - | | |
| - | | |
| - | | |
| 457,709 | | |
| 457,709 | |
Subsequent measurement of ordinary shares subject to possible redemption (interest earned on trust account and extension deposit) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1,850,859 | ) | |
| (1,850,859 | ) |
Balance as of June 30, 2023 (Unaudited) | |
| 510,000 | | |
$ | 51 | | |
| 2,062,500 | | |
$ | 206 | | |
$ | (6,586,460 | ) | |
$ | (6,586,203 | ) |
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
DENALI CAPITAL ACQUISITION CORP.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| |
For the Six Months | | |
For the Six Months | |
| |
Ended | | |
Ended | |
| |
June 30, 2024 | | |
June 30, 2023 | |
Cash flows from operating activities: | |
| | |
| |
Net income/loss | |
$ | 713,242 | | |
$ | (551,393 | ) |
Adjustments to reconcile net income (loss) to net cash used in operating activities: | |
| | | |
| | |
Income from Trust Account | |
| (1,294,042 | ) | |
| (1,938,505 | ) |
Changes in current assets and liabilities: | |
| | | |
| | |
Prepaid Expenses | |
| (37,307 | ) | |
| 42,764 | |
Accounts payable and accrued expenses | |
| 85,080 | | |
| 2,044,562 | |
Accrued interest expense -related party | |
| 24,617 | | |
| 4,449 | |
Accrued interest expense - others | |
| 19,746 | | |
| - | |
Net cash used in operating activities | |
| (488,664 | ) | |
| (398,123 | ) |
| |
| | | |
| | |
Cash Flows from Investing Activities: | |
| | | |
| | |
Investment held in Trust Account | |
| - | | |
| (825,000 | ) |
Net cash used in investing activities | |
| - | | |
| (825,000 | ) |
| |
| | | |
| | |
Cash flows from financing activities: | |
| | | |
| | |
Proceeds from issuance of promissory note to related party | |
| 285,700 | | |
| 412,500 | |
Net cash provided by financing activities | |
| 285,700 | | |
| 412,500 | |
| |
| | | |
| | |
Net change in cash | |
| (202,964 | ) | |
| (810,623 | ) |
| |
| | | |
| | |
Cash, beginning of the period | |
| 204,464 | | |
| 819,747 | |
Cash, end of the period | |
$ | 1,500 | | |
$ | 9,125 | |
| |
| | | |
| | |
Supplemental disclosure of noncash investing and financing activities | |
| | | |
| | |
Increase in investment held in Trust Account through issuance of promissory note | |
$ | 300,000 | | |
$ | - | |
Remeasurement adjustment on class A ordinary shares subject to possible redemption | |
$ | 1,594,042 | | |
$ | 2,763,505 | |
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
NOTE
1 – ORGANIZATION AND BUSINESS OPERATION
Denali Capital
Acquisition Corp. (the “Company”) is a newly organized blank check company incorporated in the Cayman Islands on January
5, 2022. The Company was formed for the purpose of effecting a merger, share exchange, asset acquisition, share purchase, reorganization,
or similar business combination with one or more businesses (a “Business Combination”).
As of June
30, 2024, the Company had not commenced any operations. All activity for the period from January 5, 2022 (inception) through June 30,
2024, relates to the Company’s organizational activities, those necessary to prepare for and complete the initial public offering
(“IPO”), identifying a target company for a business combination, and activities in connection with an initial business combination,
including with respect to our proposed business combination with Semnur Pharmaceuticals,
Inc (“Semnur”). The Company does not expect to generate any operating revenues until after the completion of an initial Business
Combination. The Company is generating non-operating income in the form of income from the investment of proceeds derived from the IPO.
The Company has selected December 31 as its fiscal year end.
The Company’s
sponsor is Denali Capital Global Investments LLC, a Cayman Islands limited liability company (the “Sponsor”).
Financing
The registration
statement for the Company’s IPO became effective on April 6, 2022. On April 11, 2022, the Company consummated the IPO of 8,250,000 units
(including over-allotment of 750,000 units) (“Public Units”). Each Public Unit consists of one Class A ordinary
share, $0.0001 par value per share (such shares included in the Public Units, the “Public Shares”), and one redeemable
warrant (the “Public Warrants”), each whole Public Warrant entitling the holder thereof to purchase one Public Share at an
exercise price of $11.50 per share. The Public Units were sold at a price of $10.00 per Public Unit, generating gross proceeds
of $82,500,000, which is described in Note 3. Simultaneously with the closing of the IPO, the Company consummated the sale of 510,000 units
(including over-allotment of 30,000 units) (the “Private Placement Units”) to the Sponsor at a price of $10.00 per
Private Placement Unit in a private placement generating gross proceeds of $5,100,000, which is described in Note 4. Transaction costs
amounted to $5,105,315, consisting of $1,650,000 of underwriting fees, $2,887,500 of deferred underwriters’ fees and $567,815 of
other offering costs, and were all initially charged to shareholders’ equity.
Trust
Account
Following
the consummation of the IPO on April 11, 2022, a total of $84,150,000 of the net proceeds from the IPO and the sale of the Private
Placement Units was deposited in a trust account (the “Trust Account”). The net proceeds were invested in U.S. government
securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act of 1940, as amended (the “Investment
Company Act”), with a maturity of 185 days or less, or in any open-ended investment company that holds itself out as a
money market fund and meeting certain conditions under Rule 2a-7 of the Investment Company Act, as determined by the Company. Further,
on April 12, 2023, the Company issued a press release announcing that it deposited $825,000 into the Trust Account, 50% of this
amount being a loan from the Sponsor in the form of a convertible promissory note and other 50% amount was transferred directly from
the remaining cash on hand balance at that time, in order to extend the period of time it has to consummate a business combination by
an additional three months, from then current deadline of April 11, 2023 to July 11, 2023. On July 13, 2023, the Company issued a
press release announcing that an aggregate of $825,000 has been deposited into the Company’s Trust Account in order to extend
the period of time it has to consummate a business combination by an additional three months, from the then current deadline of July 11,
2023 to October 11, 2023. Furthermore, subsequently, on October 11, 2023, the Company issued another press release announcing that the
Company’s shareholders extended the date by which the Company must consummate an initial business combination from October 11, 2023
to July 11, 2024 by electing to extend the date to consummate an initial business combination on a monthly basis for up to nine times
by an additional one month each time (the “Extension”). The Sponsor (or its affiliates or permitted designees) will deposit
into the Trust Account for each such one-month extension the lesser of (a) an aggregate of $50,000 or (b) $0.03 per public share
that remains outstanding and is not redeemed prior to any such one-month extension, unless the closing of the Company’s initial
business combination has occurred, and hence, an aggregate of $150,000 has been deposited into the Company’s Trust Account
through December 31, 2023 in order to extend the period of time it has to consummate a business combination by an additional three months,
from the then current deadline of October 11, 2023 to January 11, 2024. Until June 2024, there has been further deposit of an aggregate
of $300,000 into the Trust Account for extension from January 11, 2024 to July 11, 2024. However, on June 4, 2024, to mitigate the
risk of being deemed to have been operating as an unregistered investment company under the Investment Company Act, the Company instructed
Wilmington Trust, National Association, the trustee with respect to the Trust Account, to liquidate the U.S. government securities or
money market funds held in the Trust Account and thereafter to hold all funds in the Trust Account in cash in an interest-bearing bank
deposit account until the earlier of (i) the completion of a Business Combination or (ii) the distribution of the funds in the Trust
Account to the Company’s shareholders, as described below. Interest on bank deposit accounts is variable and such accounts currently
yield interest of approximately 4.5% per annum.
During the
shareholder’s meeting held on October 11, 2023, shareholders holding 3,712,171 public shares (after giving effect to withdrawals
of redemptions) exercised their right to redeem such shares for a pro rata portion of the funds in the Company’s Trust Account.
As a result, approximately $40.5 million (approximately $10.92 per share) was removed from the Trust Account to pay such holders.
Following redemptions and through December 31, 2023, the Company had 4,537,829 public shares outstanding. Further, on January
9, 2024, shareholders holding an additional 4,440,202 public shares (after giving effect to withdrawals of redemptions) exercised
their right to redeem such shares for a pro rata portion of the funds in the Company’s Trust Account. The funds for the 4,440,202 public
shares to be redeemed are currently held in the Trust Account pending the closing of the Business Combination. The Company continued to
accept reversal of redemption requests until the closing of the Business Combination. After the Termination, the shares were released
and became tradeable again until either the completion of another business combination, when the public shareholders must be provided
with another opportunity to redeem, or upon reaching the deadline to consummate an initial business combination resulting in the required
liquidation of the Company.
On July 10, 2024, the shareholders of the Company
held an extraordinary general meeting of shareholders to consider and vote upon a proposal to amend, by way of special resolution, the
amended and restated memorandum and articles of association of the Company to extend (the “extension”) the date by which the
Company must: (i) consummate a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination
involving the Company and one or more businesses or entities; (ii) cease its operations, except for the purpose of winding up, if it fails
to complete such initial business combination; and (iii) redeem 100% of the Company’s Class A ordinary shares, par value $0.0001
per share (the “Class A ordinary shares”), included as part of the units sold in the Company’s IPO that was consummated
on April 11, 2022 from July 11, 2024 to April 11, 2025, by electing to extend the date to consummate an initial business combination on
a monthly basis for up to nine (9) times by an additional one month each time, unless the closing of the Company’s initial business
combination has occurred, without the need for any further approval of the Company’s shareholders, provided that the Sponsor (or
its affiliates or permitted designees) will deposit into the Trust Account for each such one-month extension the lesser of (a) an aggregate
of $20,000 or (b) $0.02 per public share that remains outstanding and is not redeemed prior to any such one-month extension, unless the
closing of the Company’s initial business combination has occurred, in exchange for a non-interest bearing promissory note payable
upon consummation of an initial business combination.
In connection with the extraordinary general meeting on July 10, 2024,
shareholders holding 3,785,992 public shares exercised their right to redeem such shares for a pro rata portion of the funds in
the Company’s Trust Account. As a result, approximately $43.4 million (approximately $11.47 per share) was removed from the Trust
Account to pay such holders. Following redemptions, the Company had 751,837 public shares outstanding.
On
August 9, 2024, the Company issued a convertible promissory note in the total principal amount of up to $180,000 to Scilex (the “Extension
Scilex Convertible Promissory Note”). The Extension Scilex Convertible Promissory Note was issued with an initial principal balance
of $15,037, with the remaining $164,963 drawable at the Company’s request and upon the consent of Scilex prior to the maturity of
the Extension Scilex Convertible Promissory Note. The Extension Scilex Convertible Promissory Note matures upon the earlier of (i) the
effective date of the consummation of the Company’s initial business combination and (ii) the date of the liquidation of the Company.
On August 9, 2024, Scilex deposited $15,037 drawn
down from the Extension Scilex Convertible Promissory Note to the Trust Account to extend the time the Company has to consummate an initial
business combination from August 11, 2024 to September 11, 2024.
The Company’s
management has broad discretion with respect to the specific application of the net proceeds of the IPO and the sale of the Private Placement
Units, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination.
The stock exchange listing rules require that the Business Combination must be with one or more operating businesses or assets with a
fair market value equal to at least 80% of the value of the assets held in the Trust Account (excluding any deferred underwriters’
fees and taxes payable on the interest income earned on the Trust Account). The Company will only complete a Business Combination if the
post-Business Combination company owns or acquires 50% or more of the issued and outstanding voting securities of the target or otherwise
acquires a controlling interest in the target business sufficient for it not to be required to register as an investment company under
the Investment Company Act. There is no assurance that the Company will be able to successfully effect a Business Combination.
Business
Combination
The Company
will provide the holders of the outstanding Public Shares (the “Public Shareholders”) with the opportunity to redeem all or
a portion of their Public Shares either (i) in connection with a shareholder meeting called to approve the Business Combination or (ii)
by means of a tender offer in connection with the Business Combination. The decision as to whether the Company will seek shareholder approval
of a Business Combination or conduct a tender offer will be made by the Company. The Public Shareholders will be entitled to redeem their
Public Shares for a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account calculated as
of two business days prior to the consummation of the initial Business Combination (initially anticipated to be $10.20 per Public
Unit, plus any pro rata interest then in the Trust Account, net of taxes payable). The Public Shares subject to redemption were recorded
at a redemption value and classified as temporary equity upon the completion of the IPO in accordance with the Financial Accounting Standards
Board (the “FASB”) Accounting Standards Codification (“ASC”) Topic 480, “Distinguishing Liabilities from
Equity” (“ASC 480”). The Company will not redeem Public Shares in an amount that would cause its net tangible assets
to be less than $5,000,001 (so that it does not then become subject to the “penny stock” rules of the Securities and
Exchange Commission (the “SEC”)) either prior to or upon consummation of an initial Business Combination. However, a greater
net tangible asset or cash requirement may be contained in the agreement relating to the Business Combination. In shareholders’
meeting held on October 11, 2023, it was resolved to eliminate this limitation that the Company may not redeem Public Shares in an amount
that would cause the Company’s net tangible assets to be less than $5,000,001 (the “Redemption Limitation Amendment”).
If the Company is unable to complete the initial Business Combination within the Combination Period, including Extension (refer to Note
9), the Company will: (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more
than ten business days thereafter, redeem the Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then
on deposit in the Trust Account, including interest earned on the funds held in the Trust Account and not previously released to the Company
to pay the Company’s franchise and income taxes, if any (less up to $100,000 of interest to pay dissolution expenses), divided
by the number of then-issued and outstanding Public Shares, which redemption will completely extinguish Public Shareholders’ rights
as shareholders (including the right to receive further liquidating distributions, if any), subject to applicable law, and (iii) as promptly
as reasonably possible following such redemption, subject to the approval of the Company’s remaining shareholders and its board
of directors, dissolve and liquidate, subject in each case to the Company’s obligations under Cayman Islands law to provide for
claims of creditors and the requirements of other applicable law. There will be no redemption rights or liquidating distributions with
respect to the Company’s warrants, which will expire worthless if the Company fails to complete the Business Combination within
the Combination Period.
The founder
shares are designated as Class B ordinary shares (the “founder shares”) and, except as described below, are identical to the
Public Shares, and holders of founder shares have the same shareholder rights as Public Shareholders, except that (i) prior to the Company’s
initial Business Combination, only holders of the founder shares have the right to vote on the appointment of directors, including in
connection with the completion of the Company’s initial Business Combination, and holders of a majority of the founder shares may
remove a member of the board of directors for any reason, (ii) the founder shares are subject to certain transfer restrictions, as described
in more detail below, (iii) the Company’s initial shareholders have entered into an agreement with the Company, pursuant to which
they have agreed to (A) waive their redemption rights with respect to their founder shares and Public Shares in connection with the completion
of the Company’s initial Business Combination, (B) waive their redemption rights with respect to their founder shares and Public
Shares in connection with a shareholder vote to approve an amendment to the Company’s amended and restated memorandum and articles
of association that would affect the substance or timing of the Company’s obligation to provide for the redemption of the Company’s
Public Shares in connection with an initial Business Combination or to redeem 100% of the Company’s Public Shares if the Company
has not consummated an initial Business Combination by September 11, 2024, and (C) waive their rights to liquidating distributions from
the Trust Account with respect to their founder shares if the Company fails to complete its initial Business Combination by September
11, 2024, although they will be entitled to liquidating distributions from the Trust Account with respect to any Public Shares they hold
if the Company fails to complete its initial Business Combination within the prescribed time frame, (iv) the founder shares will automatically
convert into Public Shares concurrently with or immediately following the consummation of the Company’s initial Business Combination,
or earlier at the option of the holder thereof, and (v) the founder shares are entitled to registration rights. If the Company submits
its initial Business Combination to its Public Shareholders for a vote, the Sponsor and each member of the Company’s management
team have agreed to vote their Founder Shares and Public Shares in favor of the Company’s initial Business Combination. During an
extraordinary general meeting held on October 11, 2023, a proposal was approved that Class A ordinary shares will be issued to holders
of Class B ordinary shares upon the exercise of the right of a holder of the Company’s Class B ordinary shares, par value $0.0001 per
share, to convert such holder’s Class B ordinary shares into Class A ordinary shares on a one-for-one basis at any time and from
time to time prior to the closing of an initial business combination at the election of the holder (the “Founder Share Amendment”).
No such conversions have been made as of the date of this filing. Further, Class A ordinary shares do not possess redemption rights.
The Sponsor
has agreed that it will be liable to the Company if and to the extent any claims by a third party (other than the Company’s registered
public accounting firm) for services rendered or products sold to the Company, or by a prospective target business with which the Company
has discussed entering into a transaction agreement, reduce the amount of funds in the Trust Account to below the lesser of (i) $10.20 per
Public Share or (ii) the actual amount per Public Share held in the Trust Account as of the date of the liquidation of the Trust Account
if less than $10.20 per Public Share due to reductions in the value of the trust assets, in each case net of the interest which may
be withdrawn to pay taxes. This liability will not apply with respect to any claims by a third party or prospective target business who
executed a waiver of any and all rights to seek access to the Trust Account, nor will it apply to any claims under the Company’s
indemnity of the underwriters of the IPO against certain liabilities, including liabilities under the Securities Act of 1933, as amended,
(the “Securities Act”). Moreover, in the event that an executed waiver is deemed to be unenforceable against a third party, the
Company’s Sponsor will not be responsible to the extent of any liability for such third party claims.
On January
25, 2023, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”), by and among Longevity Biomedical,
Inc., a Delaware corporation (“Longevity”), Denali SPAC Holdco, Inc., a Delaware corporation and direct, wholly owned subsidiary
of the Company (“Holdco”), Denali SPAC Merger Sub, Inc., a Delaware corporation and direct, wholly owned subsidiary of Holdco
(“Denali Merger Sub”), Longevity Merger Sub, Inc., a Delaware corporation and direct, wholly owned subsidiary of Holdco (“Longevity
Merger Sub”), and Bradford A. Zakes, solely in the capacity as seller representative (the “Seller Representative”).
Pursuant
to the Merger Agreement, the parties thereto will enter into a business combination transaction (the “Longevity Business Combination”
and, together with the other transactions contemplated by the Merger Agreement, the “Transactions”), pursuant to which, among
other things, immediately following the consummation of the acquisitions by Longevity of each of Cerevast Medical, Inc., Aegeria Soft
Tissue LLC, and Novokera LLC, (i) Denali Merger Sub will merge with and into the Company (the “Denali Merger”), with the Company
as the surviving entity of the Denali Merger, and (ii) Longevity Merger Sub will merge with and into Longevity (the “Longevity Merger”),
with Longevity as the surviving company of the Longevity Merger. Following the Denali Merger and Longevity Merger, each of Longevity and
the Company will be a subsidiary of Holdco, and Holdco will become a publicly traded company. At the closing of the Transactions (the
“Closing”), Holdco will change its name to Longevity Biomedical, Inc., and its common stock is expected to list on the Nasdaq
Global Market under the ticker symbol “LBIO.”
On June 26, 2024, pursuant to Section 11.1(a)
of the Merger Agreement, the parties entered into a termination agreement (the “Termination Agreement”) pursuant to which
the Merger Agreement was terminated effective as of the date of the Termination Agreement (the “Termination”). Denali and
its sponsor intend to seek alternative ways to consummate an initial business combination.
As a result of the Termination Agreement, the
Merger Agreement will be of no further force and effect (other than certain customary limited provisions that survive the termination
pursuant to the terms of the Merger Agreement) and ancillary agreements entered into in connection with the Merger Agreement including
(a) the voting and support agreement, pursuant to which the sole stockholder Longevity has agreed to, among other things, (i) vote in
favor of the Merger Agreement and the transactions contemplated thereby and (ii) be bound by certain other covenants and agreements related
to the Transactions and (b) the voting and support agreement, by an among the Company, Longevity, and the Sponsor, pursuant to which the
Sponsor agreed (i) to vote in favor of the proposed transactions contemplated by the Merger Agreement, (ii) to appear at the extraordinary
meeting for purposes of constituting a quorum, (iii) to vote against any proposals that would materially impede the proposed transactions
contemplated by the Merger Agreement, (iv) to not redeem any Class A ordinary shares held by it that may be redeemed and (v) to waive
any adjustment to the conversion ratio set forth in the Company’s amended and restated memorandum and articles of association with
respect to the Class B ordinary shares held by the Sponsor, will also automatically terminate in accordance with their respective terms.
As a result of the termination of the Merger Agreement, on August 9, 2024, Holdco filed a Form RW to withdraw its registration statement
on Form S-4, as amended, initially filed with the SEC on March 29, 2023.
On July 10, 2024, the shareholders of the Company
held an extraordinary general meeting of shareholders to consider and vote upon a proposal to amend, by way of special resolution, the
amended and restated memorandum and articles of association of the Company to extend the date by which the Company must: (i) consummate
a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination involving the Company and
one or more businesses or entities; (ii) cease its operations, except for the purpose of winding up, if it fails to complete such initial
business combination; and (iii) redeem 100% of the Company’s Class A ordinary shares included as part of the units sold in the Company’s
IPO that was consummated on April 11, 2022 from July 11, 2024 to April 11, 2025, by electing to extend the date to consummate an initial
business combination on a monthly basis for up to nine (9) times by an additional one month each time, unless the closing of the Company’s
initial business combination has occurred, without the need for any further approval of the Company’s shareholders, provided that
the Sponsor (or its affiliates or permitted designees) will deposit into the Trust Account for each such one-month extension the lesser
of (a) an aggregate of $20,000 or (b) $0.02 per public share that remains outstanding and is not redeemed prior to any such one-month
extension, unless the closing of the Company’s initial business combination has occurred, in exchange for a non-interest bearing
promissory note payable upon consummation of an initial business combination.
Liquidity,
Capital Resources and Going Concern Consideration
The Company’s
liquidity needs prior to the consummation of the IPO had been satisfied through a payment from the Sponsor of $25,000 (see Note 5)
for the founder shares and the loan under an unsecured promissory note (the “Promissory Note”) from the Sponsor of up to $400,000 (see
Note 5) which was fully repaid on April 12, 2022. Subsequent to the consummation of the IPO and sale of the Private Placement Units on
April 11, 2022, a total of $84,150,000 was placed in the Trust Account, and the Company had $1,515,795 of cash held
outside of the Trust Account, after payment of costs related to the IPO, and available for working capital purposes. In connection with
the IPO, the Company incurred $5,105,315 in transaction costs, consisting of $1,650,000 of underwriting fees, $2,887,500 of
deferred underwriting fees and $567,815 of other offering costs.
As of June
30, 2024, all of the assets of $52,072,006 held in the Trust Account have been held solely in cash in an interest-bearing demand deposit
account at a bank. The Company intends to use substantially all of the funds held in the Trust Account, including any amounts representing
interest earned on the Trust Account (less income taxes payable), to complete the Business Combination. To the extent that the Company’s
share capital or debt is used, in whole or in part, as consideration to complete a Business Combination, the remaining proceeds held in
the Trust Account will be used as working capital to finance the operations of the target business or businesses, make other acquisitions
and pursue the Company’s growth strategies.
As of June
30, 2024, the Company had cash of $1,500 outside of the Trust Account. If the Company does not complete the business combination,
it intends to use the funds held outside the Trust Account primarily to identify and evaluate target businesses, perform business due
diligence on prospective target businesses, travel to and from the offices, plants or similar locations of prospective target businesses
or their representatives or owners, review corporate documents and material agreements of prospective target businesses, and structure,
negotiate and complete a Business Combination.
As of June
30, 2024, the Company had a working deficit of $6,275,340. In order to fund working capital deficiencies or finance transaction costs
in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor or certain of the Company’s officers
and directors may, but are not obligated to, loan the Company funds as may be required (the “Working Capital Loans”). If the
Company completes the initial Business Combination, it would repay such loaned amounts without interest, or, at the lender’s
discretion, up to $1.5 million of such Working Capital Loans may be convertible into units of the post Business Combination entity
at a price of $10.00 per unit. The units would be identical to the Private Placement Units. In the event that the initial Business
Combination does not close, the Company may use a portion of the working capital held outside of the Trust Account to repay such loaned
amounts, but no proceeds from the Trust Account would be used for such repayment. On April 11, 2023, the Company issued the Convertible
Promissory Note in the total principal amount of up to $825,000 to the Sponsor. The Convertible Promissory Note bears an interest
accruing on the unpaid and outstanding total principal amount at the lowest short-term Applicable Federal Rate as in effect on the date
thereof and is payable in arrears on the maturity date. Interest will be calculated on the basis of a 365-day year and the actual number
of days elapsed, to the extent permitted by applicable law. The Convertible Promissory Note was issued with an initial principal balance
of $412,500. The Sponsor has further lent loans in the aggregate amount of $430,000 on July 18, 2023, October 12, 2023 and December
29, 2023. The Sponsor further lent an aggregate of $285,700 to the Company against the Convertible Promissory Note during the six
months ended June 30, 2024. As of June 30, 2024, there was an amount of $1,128,200 outstanding under Working Capital Loans in the
form of the Convertible Promissory Note issued to Sponsor. Further, an amount of $42,638 with interest at 4.86% on the amount
borrowed from the Sponsor was recognized as accrued interest expense – related party as of June 30, 2024. On April 2, 2024 the Company
and Sponsor agree that, in addition to the Initial Principal Amount, the Company may request an additional aggregate amount of up to $186,800,
which may be drawn down in one or more tranches at any time prior to the Maturity Date (each a “Drawdown Request”) raising
the total limit up to $1,200,000. As of June 30, 2024, the Company has drawn down a total of $287,500 of the additional aggregate
amount available.
On July
11, 2023, the Company issued a FutureTech Convertible Promissory Note in the total principal amount of $825,000 to FutureTech Capital
LLC (“FutureTech”) and 100% of such amount has been utilized to fund the required payment in order to extend the period
of time to consummate a business combination. On October 11, 2023, the Company issued another convertible promissory note in the total
principal amount of up to $450,000 to FutureTech. The Convertible Promissory Note was issued with an initial principal balance of
$50,000, with the remaining $400,000 drawable at the Company’s request and upon the consent of FutureTech prior to the maturity
of the Convertible Promissory Note. Consequently, $400,000 of such amount has been utilized to fund the required payment in order
to extend the period of time to consummate a business combination from October 11, 2023 to July 11, 2024. As of June 30, 2024, there was
an amount of $1,275,000 outstanding in the form of the Convertible Promissory Note issued to FutureTech. Further, the amount of $38,624 with
interest at 4.80% on amount borrowed from Futuretech for the Extension was recognized as accrued interest expense – others
as of June 30, 2024.
Based on
the foregoing, management believes that the Company will not have sufficient working capital and borrowing capacity to meet its needs
through the consummation of the initial Business Combination. If the Company is unable to raise additional capital, it may be required
to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending
the pursuit of a potential transaction, and reducing overhead expenses. The Company cannot provide any assurance that new financing will
be available to it on commercially acceptable terms, if at all.
In accordance
with ASC Subtopic 205-40, “Presentation of Financial Statements – Going Concern”, the Company has evaluated that
there are certain conditions and events, considered in the aggregate, that raise substantial doubt about the Company’s ability to
continue as a going concern through April 11, 2025 (refer to Note 9), the date that the Company will be required to cease all operations,
except for the purpose of winding up, if a Business Combination is not consummated. These consolidated financial statements do not include
any adjustments relating to the recovery of the recorded assets or the classification of the liabilities that might be necessary should
the Company be unable to continue as a going concern.
Risks
and Uncertainties
In February
2022, the Russian Federation and Belarus commenced a military action with the country of Ukraine. As a result of this action, various
nations, including the United States, have instituted economic sanctions against the Russian Federation and Belarus. Further, the impact
of this action, related sanctions on the world economy and the ongoing hostilities in the Middle East are not determinable as of the date
of these unaudited condensed consolidated financial statements. The specific impact on the Company’s financial condition, results
of operations, and cash flow is also not determinable as of the date of these unaudited condensed consolidated financial statements.
On
February 22, 2024, the Company received a letter (the “Letter”) from the staff at Nasdaq notifying the Company that, for
the 30 consecutive business days prior to the date of the Letter, the Company’s Minimum Value of Listed Securities
(“MVLS”) was below the minimum of $50 million required for continued listing on The Nasdaq Global Market pursuant
to Nasdaq Listing Rule 5450(b)(2)(A). The staff at Nasdaq also noted in the Letter that the Company is not in compliance with Nasdaq
Listing Rule 5450(b)(3)(A), which requires listed companies to have total assets and total revenue of at least $50,000,000 each
for the most recently completed fiscal year or for two of the three most recently completed fiscal years. The Letter is only a
notification of deficiency, not of imminent delisting, and has no current effect on the listing or trading of the Company’s
securities on Nasdaq. In accordance with Nasdaq Listing Rule 5810(c)(3)(C), the Company has 180 calendar days, or until August 20,
2024, to regain compliance. The Letter notes that to regain compliance, the Company’s MVLS must close at or above
$50 million for a minimum of ten consecutive business days during the compliance period. The Letter further notes that if the
Company is unable to satisfy the MVLS requirement prior to such date, the Company may be eligible to transfer the listing of its
securities to The Nasdaq Capital Market (provided that the Company then satisfies the requirements for continued listing on that
market). If the Company does not regain compliance by August 20, 2024, Nasdaq staff will provide written notice to the Company that
its securities are subject to delisting. At that time, the Company may appeal any such delisting determination to a hearings panel.
The Company intends to actively monitor the Company’s MVLS between now and August 20, 2024, and may, if appropriate, evaluate
available options to resolve the deficiency and regain compliance with the MVLS requirement. While the Company is exercising
diligent efforts to maintain the listing of its securities on Nasdaq, there can be no assurance that the Company will be able to
regain or maintain compliance with Nasdaq listing standards.
On July 26, 2024, Denali, received a letter from the staff at Nasdaq
informing Denali that it had regained compliance with Nasdaq Listing Rule 5450(b)(2)(A) and that Nasdaq is in compliance with the Nasdaq
Global Market’s requirements. The Denali Units continue to trade on Nasdaq under the symbol “DECAU”, the Class A Ordinary
Shares continue to trade on Nasdaq under the symbol “DECA” and Denali public warrants continue to trade on Nasdaq under the
symbol “DECAW.”
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The accompanying
unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in
the United States of America (“GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q
and Article 8 of Regulation S-X under the Securities Act. Certain information or footnote disclosures normally included in financial statements
prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial
reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position,
results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed consolidated financial statements
include all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financial position,
operating results and cash flows for the periods presented.
The
accompanying unaudited condensed consolidated financial statements should be read in conjunction with the Company’s report on
Form 10-K filed with the SEC on April 1, 2024. The unaudited condensed consolidated
Balance Sheet as of December 31, 2023 presented in this Form 10-Q has been derived from the audited Balance Sheet filed in the
aforementioned Form 10-K. The interim results for the three and six months ended June 30, 2024 are not necessarily indicative of the
results to be expected for the fiscal year ending December 31, 2024 or for any future interim periods.
Principles of Consolidation
The accompanying
unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. Any intercompany
transactions and balances have been eliminated in consolidation.
Emerging
Growth Company Status
The Company
is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business
Startups Act of 2012, (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements
that are applicable to other public companies that are not emerging growth companies, including, but not limited to, not being required
to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, reduced disclosure obligations regarding
executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a non-binding advisory
vote on executive compensation and shareholder approval of any golden parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do not
have a class of securities registered under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) are required
to comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended
transition period and comply with the requirements that apply to non-emerging growth companies, but any such election to opt out is irrevocable.
The Company has elected not to opt out of such extended transition period, which means that when a standard is issued or revised and it
has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised
standard at the time private companies adopt the new or revised standard. This may make comparison of the Company’s consolidated
financial statements with another public company which is neither an emerging growth company nor an emerging growth company which has
opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards
used.
Use
of Estimates
The preparation
of the unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires the Company’s management
to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the unaudited condensed consolidated financial statements and the reported amounts of income and expenses during the reporting
period. Accordingly, the actual results could differ significantly from those estimates.
Cash
and Cash Equivalents
The Company
considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents. The Company
did not have any cash equivalents on June 30, 2024 and December 31, 2023.
Cash
and Investment Held in Trust Account
Prior to
June 4, 2024, substantially all of the assets held in the Trust Account were invested in United States “government securities”
within the meaning of Section 2(a)(16) of the Investment Company Act having a maturity of 185 days or less or in money market funds meeting
certain conditions under Rule 2a-7 promulgated under the Investment Company Act which invest only in direct U.S. government treasury obligations.
Gains and losses resulting from the change in fair value of these securities are included in income on Trust Account in the accompanying
condensed consolidated statements of operations. The estimated fair values of investment held in the Trust Account are determined
using available market information.
Since June
4, 2023, all of the assets held in the Trust Account have been held solely in cash in an interest-bearing demand deposit account at a
bank. Interest on bank deposit accounts is variable and such accounts currently yield interest of approximately 4.5% per annum.
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under the FASB ASC 825,
“Financial Instruments,” approximates the carrying amounts represented in the unaudited condensed consolidated balance
sheet, primarily due to its short-term nature.
Warrants
The Company
accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific
terms and applicable authoritative guidance in FASB ASC 480 and FASB ASC 815, “Derivatives and Hedging” (“ASC 815”).
The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability
pursuant to ASC 480, and meet all of the requirements for equity classification under FASB ASC 815, including whether the warrants are
indexed to the Company’s own ordinary shares and whether the warrant holders could potentially require “net cash settlement”
in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment is conducted
at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.
For issued
or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component
of additional paid-in capital at the time of issuance. For issued or modified warrants that do not meet all of the criteria for equity
classification, the warrants are required to be recorded at their initial fair value on the date of issuance, and each balance sheet date
thereafter. The Company accounts for the 8,250,000 Public Warrants (as defined in Note 3) and 510,000 Private
Placement Warrants (as defined in Note 4) as equity-classified instruments.
Convertible
Debt
The Company
issues debt that may have conversion features.
Convertible
debt – derivative treatment – When the Company issues debt with a conversion feature, the Company must first assess
whether the embedded equity-linked component is clearly and closely related to its host instruments. If a component is clearly and closely
related to its host instruments, then the Company has to assess whether the conversion feature meets the requirements to be treated as
a derivative, as follows: a) one or more underlying, typically the price of our common stock; b) one or more notional amounts or payment
provisions or both, generally the number of shares upon conversion; c) no initial net investment, which typically excludes the amount
borrowed; and d) net settlement provisions, which in the case of convertible debt generally means the stock received upon conversion can
be readily sold for cash. An embedded equity-linked component that meets the definition of a derivative does not have to be separated
from the host instrument if the component qualifies for the scope exception for certain contracts involving an issuer’s own equity.
The scope exception applies if the contract is both a) indexed to its own stock; and b) classified in shareholders’ equity in its
statement of financial position.
If the conversion
feature within convertible debt meets the requirements to be treated as a derivative, the Company estimates the fair value of the embedded
derivative using the Black Scholes method upon the date of issuance. If the fair value of the embedded derivative is higher than the face
value of the convertible debt, the excess is immediately recognized as interest expense. The derivative shall be recorded at fair value
as liability and the carrying value assigned to the host contract represents the difference between the previous carrying amount of the
hybrid instrument and the fair value of the derivative; therefore, there is no gain or loss from the initial recognition and measurement
of an embedded derivative that is accounted for separately from its host contract.
The ASU
changes the accounting for convertible instruments by reducing the number of accounting models. It requires convertible debt instruments
to be accounted for under one of the following three models: embedded derivative, substantial premium, or no proceeds allocated (traditional
debt) models. It eliminates the cash conversion and beneficial conversion feature models, which will likely result in more convertible
debt instruments being accounted for as a single unit.
The conversion
feature in convertible promissory notes issued by the Company in for the six months ended June 30, 2024 and for the year ended December
31, 2023 does not qualify for either the derivative treatment. These convertible promissory notes are presented as traditional debt as
of June 30, 2024 and December 31, 2023, in the consolidated balance sheets.
Class
A Ordinary Shares Subject to Possible Redemption
The Company
accounts for its Class A ordinary shares subject to possible redemption in accordance with ASC 480. Class A ordinary shares subject to
mandatory redemption (if any) are classified as a liability instrument and measured at fair value. Conditionally redeemable ordinary
shares (including shares that feature redemption rights that are either within the control of the holder or subject to redemption upon
the occurrence of uncertain events not solely within the Company’s control) are classified as temporary equity. At all other
times, ordinary shares are classified as shareholders’ equity. The Company’s ordinary shares feature certain redemption rights
that are considered to be outside of the Company’s control and are subject to the occurrence of uncertain future events. Accordingly,
as of June 30, 2024, and December 31, 2023, 4,537,829 Class A ordinary shares subject to possible redemption are presented
at redemption value as temporary equity, outside of the shareholders’ deficit section of the Company’s consolidated balance
sheets.
The Company
recognizes changes in redemption value immediately as they occur and adjusts the carrying value of redeemable ordinary shares to equal
the redemption value at the end of each reporting period. Increases or decreases in the carrying amount of redeemable ordinary shares
are affected by charges against additional paid-in capital or accumulated deficit if additional paid-in capital equals to zero.
As of June
30, 2024 and December 31, 2023, the ordinary shares reflected in the unaudited condensed consolidated balance sheets are reconciled in the
following table:
| |
Shares | | |
Amount | |
Ordinary shares subject to possible redemption – December 31, 2022 | |
| 8,250,000 | | |
| 85,371,600 | |
Redemption of shares ($10.92 per share) | |
| (3,712,171 | ) | |
| (40,536,908 | ) |
Subsequent measurement of Class A ordinary shares subject to possible redemption (income earned on Trust Account) | |
| - | | |
| 3,843,271 | |
Subsequent measurement of Class A ordinary shares subject to possible redemption (extension deposit) | |
| - | | |
| 1,800,000 | |
Ordinary shares subject to possible redemption – December 31, 2023 | |
| 4,537,829 | | |
$ | 50,477,963 | |
Subsequent measurement of Class A ordinary shares subject to possible redemption (income earned on Trust Account) | |
| - | | |
| 653,885 | |
Subsequent measurement of Class A ordinary shares subject to possible redemption (extension deposit) | |
| - | | |
| 150,000 | |
Ordinary shares subject to possible redemption – March 31, 2024 | |
| 4,537,829 | | |
$ | 51,281,849 | |
Subsequent measurement of Class A ordinary shares subject to possible redemption (income earned on Trust Account) | |
| - | | |
| 640,157 | |
Subsequent measurement of Class A ordinary shares subject to possible redemption (extension deposit) | |
| - | | |
| 150,000 | |
Ordinary shares subject to possible redemption – June 30, 2024 | |
| 4,537,829 | | |
$ | 52,072,006 | |
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution,
which, at times, may exceed the Federal Depository Insurance Coverage of $250,000. The Company has not experienced losses on this account.
Net
Income/(Loss) Per Ordinary Share
The Company
complies with the accounting and disclosure requirements of FASB ASC 260, “Earnings Per Share.” Net loss per redeemable and
non-redeemable ordinary share is computed by dividing net loss by the weighted average number of ordinary shares outstanding between the
redeemable and non-redeemable shares during the period, excluding ordinary shares subject to forfeiture. Weighted average shares were
reduced for the effect of an aggregate of 93,750 founder shares that were forfeited during the three months ended June 30, 2022, due
to the underwriters’ partial exercise of their over-allotment option. In order to determine the net income (loss) attributable to
both the redeemable shares and non-redeemable shares, the Company first considered the undistributed income (loss) allocable to both the
redeemable shares and non-redeemable shares and the undistributed income (loss) is calculated using the total net loss less dividends
paid. The Company then allocated the undistributed income (loss) based on the weighted average number of shares outstanding between
the redeemable and non-redeemable shares.
Subsequent
measurement adjustments recorded pursuant to ASC 480-10-S99-3A related to redeemable shares are treated in the same manner as dividends
on redeemable shares. Class A ordinary shares are redeemable at a price determined by the Trust Account held by the Company. This redemption
price is not considered a redemption at fair value. Accordingly, the adjustments to the carrying amount are reflected in the Earnings
Per Share (“EPS”) using the two-class method. The Company has elected to apply the two-class method by treating the entire
periodic adjustment to the carrying amount of the Class A ordinary shares subject to possible redemption like a dividend.
Based
on the above, any remeasurement of the redemption value of the Class A ordinary shares subject to possible redemption is considered
to be dividends paid to the Public Shareholders. Warrants issued are contingently exercisable (i.e., on the later of 30 days after
the completion of the initial Business Combination or 12 months from the closing of the IPO). Further, Convertible Promissory Notes
are also contingently exercisable upon the consummation of the initial Business Combination. For EPS purpose, the warrants and notes
are anti-dilutive since they would generally not be reflected in basic or diluted EPS until the contingency is resolved. As of June
30, 2024 and December 31, 2023, the Company did not have any other dilutive securities and other contracts that could, potentially,
be exercised or converted into ordinary shares and then share in the earnings of the Company. As a result, diluted income (loss) per
ordinary share is the same as basic earnings (loss) per ordinary share for the periods presented.
The net
income (loss) per share presented in the consolidated statements of operations is based on the following:
| |
Three months ended June 30, 2024 | | |
Six months ended June 30, 2024 | | |
Three months ended June 30, 2023 | | |
Six months ended June 30, 2023 | |
Net income/(loss) | |
$ | 448,912 | | |
$ | 713,242 | | |
$ | 457,709 | | |
$ | (551,393 | ) |
Accretion of temporary equity to redemption value | |
| (790,157 | ) | |
| (1,594,042 | ) | |
| (1,850,859 | ) | |
| (2,763,505 | ) |
Net loss including accretion of temporary equity | |
$ | (341,245 | ) | |
$ | (880,800 | ) | |
$ | (1,393,150 | ) | |
$ | (3,314,898 | ) |
|
|
For the
Three Months Ended |
|
|
For the
Three Months Ended |
|
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
|
|
|
|
Non- |
|
|
|
|
|
Non- |
|
|
|
Redeemable |
|
|
Redeemable |
|
|
Redeemable |
|
|
Redeemable |
|
|
|
Common |
|
|
Common |
|
|
Common |
|
|
Common |
|
|
|
Stock |
|
|
Stock |
|
|
Stock |
|
|
Stock |
|
Basic and diluted net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Numerators: |
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of net loss including accretion of temporary |
|
$ |
(217,783 |
) |
|
$ |
(123,462 |
) |
|
$ |
(1,061,999 |
) |
|
$ |
(331,151 |
) |
Accretion of temporary equity to redemption value |
|
|
790,157 |
|
|
|
- |
|
|
|
1,850,859 |
|
|
|
- |
|
Allocation of net income/(loss) |
|
$ |
572,374 |
|
|
$ |
(123,462 |
) |
|
$ |
788,860 |
|
|
$ |
(331,151 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominators: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding |
|
|
4,537,829 |
|
|
|
2,572,500 |
|
|
|
8,250,000 |
|
|
|
2,572,500 |
|
Basic and diluted net income/ (loss) per share |
|
$ |
0.13 |
|
|
$ |
(0.05 |
) |
|
$ |
0.10 |
|
|
$ |
(0.13 |
) |
|
|
For the
Six Months Ended |
|
|
For the
Six Months Ended |
|
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
|
|
|
|
Non- |
|
|
|
|
|
Non- |
|
|
|
Redeemable |
|
|
Redeemable |
|
|
Redeemable |
|
|
Redeemable |
|
|
|
Common |
|
|
Common |
|
|
Common |
|
|
Common |
|
|
|
Stock |
|
|
Stock |
|
|
Stock |
|
|
Stock |
|
Basic and diluted net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Numerators: |
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of net loss including accretion of temporary |
|
$ |
(562,129 |
) |
|
$ |
(318,671 |
) |
|
$ |
(2,526,949 |
) |
|
$ |
(787,949 |
) |
Accretion of temporary equity to redemption value |
|
|
1,594,042 |
|
|
|
- |
|
|
|
2,763,505 |
|
|
|
- |
|
Allocation of net income/(loss) |
|
$ |
1,031,913 |
|
|
$ |
(318,671 |
) |
|
$ |
236,556 |
|
|
$ |
(787,949 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominators: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding |
|
|
4,537,829 |
|
|
|
2,572,500 |
|
|
|
8,250,000 |
|
|
|
2,572,500 |
|
Basic and diluted net income/ (loss) per share |
|
$ |
0.23 |
|
|
$ |
(0.12 |
) |
|
$ |
0.03 |
|
|
$ |
(0.31 |
) |
Income
Taxes
The Company
accounts for income taxes under FASB ASC 740, “Income Taxes” (“ASC 740”). ASC 740 requires the recognition of
deferred tax assets and liabilities for both the expected impact of differences between the financial statements and tax basis of assets
and liabilities and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally
requires a valuation allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not
be realized.
ASC 740
also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statements recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition.
The Company
recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. There were no unrecognized tax benefits
and no amounts accrued for interest and penalties as of June 30, 2024 and December 31, 2023. The Company is currently not aware of any
issues under review that could result in significant payments, accruals or material deviation from its position.
The Company
determined that the Cayman Islands is the Company’s only major tax jurisdiction and the location of all members of management, sponsors,
directors, any employees, or assets to the extent employed is the United States.
The Company
may be subject to potential examination by federal and state taxing authorities in the areas of income taxes. These potential examinations
may include questioning the timing and amount of deductions, the nexus of income among various tax jurisdictions and compliance with federal
and state tax laws. The Company’s management does not expect that the total amount of unrecognized tax benefits will materially
change over the next 12 months.
There is
currently no taxation imposed on income by the Government of the Cayman Islands for the six months ended June 30, 2024 and 2023.
Recently
Adopted Accounting Pronouncements
In August
2020, the FASB issued Accounting Standards Update (“ASU”) No. 2020-06, “Debt — Debt with Conversion and Other
Options (Subtopic 470-20) and Derivatives and Hedging — Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for
Convertible Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”)”, which simplifies accounting
for convertible instruments by removing major separation models required under current U.S. GAAP. The ASU also removes certain settlement
conditions that are required for equity-linked contracts to qualify for the derivative scope exception, and it simplifies the diluted
earnings per share calculation in certain areas. ASU 2020-06 is effective January 1, 2024 and should be applied on a full or
modified retrospective basis, with early adoption permitted beginning on January 1, 2021. The Company has adopted ASU 2020-06 effective
January 1, 2024 but does not have material impact on the financial position.
Management does not believe that
any other recently issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company’s
unaudited condensed consolidated financial statements.
NOTE
3 – INITIAL PUBLIC OFFERING
On April
11, 2022, the Company consummated the IPO of 8,250,000 Public Units, inclusive of 750,000 Public Units issued pursuant
to the underwriters’ partial exercise of their over-allotment option. The Public Units were sold at a purchase price of $10.00 per
Public Unit, generating gross proceeds of $82,500,000. Each Public Unit consists of one Public Share and one Public Warrant. Each Public
Warrant entitles the holder thereof to purchase one Public Share at a price of $11.50 per share.
The warrants
will become exercisable on the later of 30 days after the completion of the Company’s initial Business Combination or 12 months
from the closing of the IPO and will expire five years after the completion of the Company’s initial Business Combination or earlier
upon redemption or liquidation (see Note 7).
NOTE
4 – PRIVATE PLACEMENT
Simultaneously with the
closing of the IPO, the Company consummated a private placement and the Sponsor purchased an aggregate of 510,000 Private
Placement Units (including 30,000 Private Placement Units pursuant to the underwriters’ partial exercise of the over-allotment
option) at a price of $10.00 per Private Placement Unit, generating gross proceeds to the Company of $5,100,000. Each whole
Private Placement Unit consists of one Class A ordinary share (“Private Placement Shares”) and one warrant
(“Private Placement Warrants”). Each Private Placement Warrant entitles the holder to purchase one Class A ordinary
share at a price of $11.50 per share, subject to adjustment. Certain of the proceeds from the sale of the Private Placement Units
were added to the net proceeds from the IPO held in the Trust Account.
If the Company does not
complete a Business Combination within 18 months from the closing of the IPO (refer to Note 1), the proceeds from the sale of the Private
Placement Units held in the Trust Account will be used to fund the redemption of the Company’s Class A ordinary shares (subject
to the requirements of applicable law) and the Private Placement Units and all underlying securities will expire worthless. The Private
Placement Units will not be transferable, assignable, or saleable until 30 days after the completion of an initial Business Combination,
subject to certain exceptions.
NOTE
5 – RELATED PARTY TRANSACTIONS
Founder
Shares
On February
3, 2022, the Company issued an aggregate of 2,156,250 founder shares to the Sponsor in exchange for a payment
of $25,000 from the Sponsor for deferred offering costs. In March 2022, the Sponsor transferred 20,000 founder shares
to the Chief Financial Officer of the Company and 110,000 founder shares to certain members of the Company’s board of
directors. On May 23, 2022, 93,750 founder shares were forfeited by the Sponsor as the underwriters did not exercise their over-allotment
option on the remaining 375,000 Public Units (see Note 6), resulting in the Sponsor holding a balance of 1,932,500 founder
shares.
The founder
shares are identical to the Class A ordinary shares included in the units sold in the IPO, except that the founder shares will automatically
convert into Class A ordinary shares at the time of the Company’s initial Business Combination (see Note 7). Also,
the Sponsor and each member of the Company’s management team have entered into an agreement with the Company, pursuant
to which they have agreed to waive their redemption rights with respect to any founder shares and Public Shares held by them.
The Sponsor
and the Company’s directors and executive officers have agreed not to transfer, assign or sell any of their founder shares until
the earlier of (A) one year after the completion of an initial Business Combination and (B) subsequent to the Company’s
initial Business Combination, (x) if the closing price of Class A 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 an initial Business Combination, or (y) the date on which the Company completes a liquidation,
merger, share exchange or other similar transaction that results in all Public Shareholders having the right to exchange their Public
Shares for cash, securities or other property. Any permitted transferees would be subject to the same restrictions and other agreements
of the Sponsor and the Company’s directors and executive officers with respect to any founder shares.
The sale
of the founder shares to the Company’s Chief Financial Officer and to certain members of the Company’s board of directors
is in the scope of FASB ASC Topic 718, “Compensation-Stock Compensation” (“ASC 718”). Under ASC 718, stock-based
compensation associated with equity-classified awards is measured at fair value upon the grant date. The fair value of the 130,000 shares
granted to the Company’s directors and executive officers was $1,005,964 or $7.74 per share. The founder shares were granted
subject to a performance condition (i.e., the occurrence of a Business Combination). Compensation expense related to the founder shares
is recognized only when the performance condition is of probable occurrence under the applicable accounting literature in this circumstance.
As of June 30, 2024, the Company determined that a Business Combination is not considered probable until it occurs and, therefore, no
stock-based compensation expense has been recognized. Stock-based compensation would be recognized at the date a Business Combination
is considered probable (i.e., upon consummation of a Business Combination) in an amount equal to the number of founder shares times the
fair value per share at the grant date (unless subsequently modified) less the amount initially received for the purchase of the founder
shares.
Working
Capital Loans
In order
to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the
Company’s officers and directors, may, but are not obligated to, provide the Company Working Capital Loans. If the Company completes
a Business Combination, it would repay the Working Capital Loans out of the proceeds of the Trust Account released to the Company.
In the event that a Business Combination does not close the Company may use a portion of proceeds held outside of the Trust Account
to repay the Working Capital Loans, but no proceeds held in the Trust Account would be used for such repayment.
The Working
Capital loans would either be repaid upon consummation of a Business Combination, without interest, or, at the lender’s discretion,
up to $1.5 million of such Working Capital Loans may be convertible into units of the post-business combination entity at a price
of $10.00 per unit. On April 11, 2023, the Company issued the Convertible Promissory Note in the total principal amount of up to
$825,000 to the Sponsor. The Convertible Promissory Note bears an interest accruing on the unpaid and outstanding total principal
amount at the lowest short-term Applicable Federal Rate as in effect on the date thereof and is payable in arrears on the maturity date.
Interest will be calculated on the basis of a 365-day year and the actual number of days elapsed, to the extent permitted by applicable
law. The Convertible Promissory Note was issued with an initial principal balance of $412,500. The Sponsor has further lent loans in the
aggregate amount of $430,000 on July 18, 2023, October 12, 2023 and December 29, 2023. On December 29, 2023 the Company and Sponsor
agree that, in addition to the Initial Principal Amount, the Company may request an additional aggregate amount of up to $157,500, which
may be drawn down in one or more tranches at any time prior to the Maturity Date (each a “Drawdown Request”) raising the total
limit up to $1,000,000. The Sponsor further lent an aggregate of $285,700 to the Company against the Convertible Promissory Note
during the six months ended June 30, 2024. As of June 30, 2024, there was an amount of $1,128,200 outstanding under Working Capital
Loans in the form of the Convertible Promissory Note issued to Sponsor. Further, an amount of $42,638 with interest at 4.86%
on the amount borrowed from the Sponsor was recognized as accrued interest expense – related party as of June 30, 2024. On April
2, 2024, the Company and Sponsor agree that, in addition to the Initial Principal Amount, the Company may request an additional aggregate
amount of up to $186,800, which may be drawn down in one or more tranches at any time prior to the Maturity Date (each a “Drawdown
Request”) raising the total limit up to $1,200,000. As of June 30, 2024, the Company has drawn down a total of $285,700
of the additional aggregate amount available.
NOTE
6 – COMMITMENTS AND CONTINGENCIES
Registration
Rights
The holders
of the founder shares, Private Placement Shares and Private Placement Warrants, including any of those issued upon conversion of the Working
Capital Loans (and any Private Placement Shares issuable upon the exercise of the Private Placement Warrants that may be issued upon
conversion of the Working Capital Loans) will be entitled to registration rights pursuant to a registration and shareholder rights
agreement signed on April 6, 2022. The holders of these securities are entitled to make up to three demands, excluding short form demands,
that the Company register such securities. In addition, the holders have certain “piggy-back” registration rights with respect
to registration statements filed after the completion of the initial Business Combination and rights to require the Company to register
for resale such securities pursuant to Rule 415 under the Securities Act. The Company will bear the costs and expenses of filing any such
registration statements.
Underwriting
Agreement
The
underwriters received a cash underwriting discount of $0.20 per Public Unit, or $1,650,000 in the aggregate, paid upon the closing
of the IPO. In addition, the underwriters will be entitled to a deferred fee of $0.35 per Public Unit, or $2,887,500 in the
aggregate, which is included in the accompanying consolidated balance sheets. The deferred fee will become payable to the underwriters
from the amounts held in the Trust Account solely in the event that the Company completes a Business Combination, subject to the terms
of the underwriting agreement. On November 20, 2023, the Company’s Underwriters entered into an Underwriter Letter Agreement, pursuant
to which the Company’s Underwriters have agreed to receive 30%, or $866,250, of the aggregate $2,887,500 deferred underwriting
commission owed to them upon the closing of the Company’s initial business combination in the form of 86,625 shares of
Common Stock of the public company surviving a business combination with Semnur. Under the terms of the Underwriter Letter Agreement,
the Underwriter Share Consideration will be issued at the Closing and the remaining aggregate $2,021,250 of deferred underwriting
compensation owed will remain payable at the Closing in cash under the original terms of the underwriting agreement.
NOTE
7 – SHAREHOLDER’S DEFICIT
Preference
shares – The Company is authorized to issue 1,000,000 preference shares with a par value of $0.0001 per
share with such designations, voting and other rights and preferences as may be determined from time to time by the Company’s board
of directors. As of June 30, 2024 and December 31, 2023, there were no preference shares issued and outstanding.
Class
A Ordinary Shares – The Company is authorized to issue 200,000,000 Class A ordinary shares with a par value
of $0.0001 per share. As of June 30, 2024 and December 31, 2023, there were 510,000 Class A ordinary shares issued
and outstanding, excluding 4,537,829 Class A ordinary shares subject to possible redemption.
Class
B Ordinary Shares – The Company is authorized to issue 20,000,000 Class B ordinary shares with
a par value of $0.0001 per share. As of June 30, 2024 and December 31, 2023, there were 2,062,500 Class B ordinary
shares issued and outstanding. On May 23, 2022, 93,750 Class B ordinary shares were forfeited as the underwriters did not exercise
the over-allotment option on the remaining 375,000 Public Units.
Prior to
the Company’s initial Business Combination, only holders of Class B ordinary shares will have the right to vote on the appointment
of directors and holders of a majority of the Company’s Class B ordinary shares may remove a member of the board of directors for
any reason. In addition, in a vote to continue the Company in a jurisdiction outside the Cayman Islands (which requires the approval of
at least two-thirds of the votes of all ordinary shares voted at a general meeting), holders of founder shares will have ten votes for
every founder share and holders of Class A ordinary shares will have one vote for every Class A ordinary share and, as a result, the Company’s
initial shareholders will be able to approve any such proposal without the vote of any other shareholder.
The Class
B ordinary shares will automatically convert into Class A ordinary shares on the consummation of the initial Business Combination at a
ratio such that the number of Class A ordinary shares issuable upon conversion of all founder shares will equal, in the aggregate, on
an as-converted basis, approximately 20% of the sum of (i) the total number of ordinary shares issued and outstanding upon completion
of the IPO, plus (ii) the total number of Class A ordinary shares issued or deemed issued or issuable upon conversion or exercise of any
equity-linked securities or rights issued or deemed issued, by the Company in connection with or in relation to the consummation of the
initial Business Combination (after giving effect to any redemptions of Class A ordinary shares by Public Shareholders), excluding any
Class A ordinary shares or equity-linked securities exercisable for or convertible into Class A ordinary shares issued, deemed issued,
or to be issued, to any seller in the initial Business Combination and any Private Placement Units issued to the Sponsor, its affiliates
or any member of the Company’s management team upon conversion of the Working Capital Loans. Any conversion of Class B ordinary
shares described herein will take effect as a compulsory redemption of Class B ordinary shares and an issuance of Class A ordinary shares
as a matter of Cayman Islands law. In no event will the Class B ordinary shares convert into Class A ordinary shares at a rate of less
than one-to-one. During a shareholders’ extraordinary general meeting held on October 11, 2023, a proposal was approved that Class
A ordinary shares will be issued to holders of Class B ordinary shares upon the exercise of the right of a holder of the Company’s
Class B ordinary shares, par value $0.0001 per share, to convert such holder’s Class B ordinary shares into Class A ordinary
shares on a one-for-one basis at any time and from time to time prior to the closing of an initial business combination at the election
of the holder (the “Founder Share Amendment”).
Warrants
All warrants
(Public Warrants and Private Warrants) will become exercisable at $11.50 per share, subject to adjustment, on the later of 30 days
after the completion of the initial Business Combination or 12 months from the closing of the IPO; provided in each case that the Company
has an effective registration statement under the Securities Act covering the issuance of the Class A ordinary shares issuable upon exercise
of the warrants and a current prospectus relating to them is available (or the Company permits holders to exercise their warrants on a
cashless basis under the circumstances specified in the warrant agreement). The warrants will expire at 5:00 p.m., New York City time,
five years after the completion of the initial Business Combination or earlier upon redemption or liquidation. On the exercise of any
warrant, the warrant exercise price will be paid directly to the Company and not placed in the Trust Account.
In addition, if (x) the
Company issues additional Class A ordinary shares or equity-linked securities for capital raising purposes in connection with the closing
of an initial Business Combination at an issue price or effective issue price of less than $9.20 per ordinary share (with such issue
price or effective issue price to be determined in good faith by the board of directors and, in the case of any such issuance to the Sponsor
or its affiliates, without taking into account any founder shares held by the Sponsor or such affiliates, as applicable, prior to such
issuance) (the “Newly Issued Price”), (y) the aggregate gross proceeds from such issuances represent more than 60% of
the total equity proceeds, and interest thereon, available for the funding of an initial Business Combination on the date of the consummation
of an initial Business Combination (net of redemptions), and (z) the volume weighted average trading price of Class A ordinary shares
during the 20-trading day period starting on the trading day prior to the day on which the Company consummates an initial Business Combination
(such price, the “Market Value”) is below $9.20 per share, the exercise price of the warrants will be adjusted (to the
nearest cent) to be equal to 115% of the higher of the Market Value or the Newly Issued Price and the $16.50 per share redemption
trigger price will be adjusted (to the nearest cent) to be equal to 165% of the higher of the Market Value or the Newly Issued Price.
The Company has not registered
the Class A ordinary shares issuable upon exercise of the warrants at this time. However, the Company has agreed that as soon as practicable,
but in no event later than 20 business days after the closing of the initial Business Combination, it will use commercially reasonable
efforts to file with the SEC a registration statement covering the Class A ordinary shares issuable upon exercise of the warrants, and
it will use commercially reasonable efforts to cause the same to become effective within 60 business days following the initial Business
Combination and to maintain a current prospectus relating to those Class A ordinary shares until the warrants expire or are redeemed. Notwithstanding
the above, if the Class A ordinary shares are at the time of any exercise of a warrant not listed on a national securities exchange
such that they satisfy the definition of a “covered security” under Section 18(b)(1) of the Securities Act, the Company may,
at its option, require holders of Public Warrants who exercise their warrants to do so on a “cashless basis” in accordance
with Section 3(a)(9) of the Securities Act and, in the event the Company so elects, it will not be required to file or maintain in effect
a registration statement, but the Company will be required to use commercially reasonable efforts to register or qualify the shares under
applicable blue sky laws to the extent an exemption is not available.
Redemption
of Warrants
Once the
warrants become exercisable, the Company may redeem the outstanding warrants:
| ● | in whole and not in part; |
| ● | at a price of $0.01 per
warrant; |
| ● | upon a minimum of 30 days’
prior written notice of redemption, which is referred to as the 30-day redemption period; and |
| ● | if, and only if, the last reported
sale price of ordinary shares equals or exceeds $16.50 per share (as adjusted for adjustments to the number of shares issuable
upon exercise or the exercise price of a warrant) for any 20 trading days within a 30-trading day period ending on the third trading
day prior to the date on which the Company sends the notice of redemption to the warrant holders. |
The
Company will not redeem the warrants unless a registration statement under the Securities Act covering the ordinary shares issuable upon
exercise of the warrants is effective and a current prospectus relating to those ordinary shares is available throughout the 30-day redemption
period, except if the warrants may be exercised on a cashless basis and such cashless exercise is exempt from registration under the Securities
Act. If and when the warrants become redeemable by the Company, the Company may exercise its redemption right even if it is unable to
register or qualify the underlying securities for sale under all applicable state securities laws.
If the Company
calls the warrants for redemption as described above, its management will have the option to require all holders that wish to exercise
warrants to do so on a “cashless basis.” In determining whether to require all holders to exercise their warrants on a “cashless
basis,” the Company’s management will consider, among other factors, the cash position, the number of warrants that are outstanding
and the dilutive effect on the Company’s shareholders of issuing the maximum number of ordinary shares issuable upon the exercise
of the Company’s warrants. In such event, each holder would pay the exercise price by surrendering the warrants for that number
of Class A ordinary shares equal to the quotient obtained by dividing (x) the product of the number of Class A ordinary shares
underlying the warrants, multiplied by the excess of the “fair market value” over the exercise price of the warrants by (y)
the fair market value. The “fair market value” shall mean the volume weighted average price of the Class A ordinary shares
for the 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
warrants.
NOTE
8 – FAIR VALUE MEASUREMENTS
The fair
value of the Company’s financial assets and liabilities reflects management’s estimate of amounts that the Company would have
received in connection with the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction
between market participants at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company
seeks to maximize the use of observable inputs (market data obtained from independent sources) and to minimize the use of unobservable
inputs (internal assumptions about how market participants would price assets and liabilities). The following fair value hierarchy is
used to classify assets and liabilities based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:
|
Level 1: |
Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. |
|
Level 2: |
Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. |
|
Level 3: |
Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability. |
The following
tables presents information about the Company’s assets that are measured at fair value on a recurring basis as of June 30, 2024
and December 31, 2023, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair
value.
| |
As of June 30, 2024 | | |
Quoted Prices in Active Markets (Level 1) | | |
Significant Other Observable Inputs (Level 2) | | |
Significant Other Unobservable Inputs (Level 3) | |
Assets: | |
| | |
| | |
| | |
| |
Investments held in Trust Account | |
$ | 52,072,006 | | |
$ | 52,072,006 | | |
| - | | |
| - | |
| |
As of December 31, 2023 | | |
Quoted Prices in Active Markets (Level 1) | | |
Significant Other Observable Inputs (Level 2) | | |
Significant Other Unobservable Inputs (Level 3) | |
Assets: | |
| | |
| | |
| | |
| |
Investments held in Trust Account | |
$ | 50,477,963 | | |
$ | 50,477,963 | | |
| - | | |
| - | |
NOTE
9 – SUBSEQUENT EVENTS
The Company
has evaluated subsequent events through August 19, 2024 when these unaudited condensed
consolidated financial statements were issued and determined that there were no significant unrecognized events through that date other
than those noted below.
On July 2, 2024, the Company issued a press release
to announce that it entered into a letter of intent with Semnur, a wholly owned subsidiary of Scilex Holding Company (“Scilex”),
for a potential business combination. There can be no assurance that a definitive merger agreement will be entered into or that the proposed
transaction will be consummated.
On
July 10, 2024, the Company issued a convertible promissory note in the total principal amount of up to $180,000 to the Sponsor (the “Extension
Convertible Promissory Note”). The Extension Convertible Promissory Note was issued with an initial principal balance of $15,037,
with the remaining $164,963 drawable at the Company’s request and upon the consent of the Sponsor prior to the maturity of the Extension
Convertible Promissory Note. The Extension Convertible Promissory Note matures upon the earlier of (i) the effective date of the consummation
of the Company’s initial business combination and (ii) the date of the liquidation of the Company.
On July 10, 2024, the shareholders of the Company
held an extraordinary general meeting of shareholders to consider and vote upon a proposal to amend, by way of special resolution, the
amended and restated memorandum and articles of association of the Company to extend the date by which the Company must: (i) consummate
a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination involving the Company and
one or more businesses or entities; (ii) cease its operations, except for the purpose of winding up, if it fails to complete such initial
business combination; and (iii) redeem 100% of the Company’s Class A ordinary shares included as part of the units sold in the Company’s
IPO that was consummated on April 11, 2022 from July 11, 2024 to April 11, 2025, by electing to extend the date to consummate an initial
business combination on a monthly basis for up to nine (9) times by an additional one month each time, unless the closing of the Company’s
initial business combination has occurred, without the need for any further approval of the Company’s shareholders, provided that
the Sponsor (or its affiliates or permitted designees) will deposit into the Trust Account for each such one-month extension the lesser
of (a) an aggregate of $20,000 or (b) $0.02 per public share that remains outstanding and is not redeemed prior to any such one-month
extension, unless the closing of the Company’s initial business combination has occurred, in exchange for a non-interest bearing
promissory note payable upon consummation of an initial business combination. Shareholders holding 3,785,992 public shares exercised their
right to redeem such shares for a pro rata portion of the funds in the Company’s Trust Account. As a result, approximately $43.4
million (approximately $11.47 per share) was removed from the Trust Account to pay such holders. Following redemptions, the Company had
751,837 public shares outstanding.
On July 11, 2024, the Sponsor deposited $15,037
drawn down from the Extension Sponsor Convertible Promissory Note to the Trust Account to extend the time the Company has to consummate
an initial business combination from July 11, 2024 to August 11, 2024.
On July 26, 2024, Denali, received a letter from
the staff at Nasdaq informing Denali that it had regained compliance with Nasdaq Listing Rule 5450(b)(2)(A) and that Nasdaq is in compliance
with the Nasdaq Global Market’s requirements. The company’s units continue to trade on Nasdaq under the symbol “DECAU”,
the Class A ordinary shares continue to trade on Nasdaq under the symbol “DECA” and public warrants continue to trade on Nasdaq
under the symbol “DECAW.”
On
August 9, 2024, the Company issued a convertible promissory note in the total principal amount of up to $180,000 to Scilex (the “Extension
Scilex Convertible Promissory Note”). The Extension Scilex Convertible Promissory Note was issued with an initial principal balance
of $15,037, with the remaining $164,963 drawable at the Company’s request and upon the consent of Scilex prior to the maturity of
the Extension Scilex Convertible Promissory Note. The Extension Scilex Convertible Promissory Note matures upon the earlier of (i) the
effective date of the consummation of the Company’s initial business combination and (ii) the date of the liquidation of the Company.
On August 9, 2024, Scilex deposited $15,037 drawn
down from the Extension Scilex Convertible Promissory Note to the Trust Account to extend the time the Company has to consummate an initial
business combination from August 11, 2024 to September 11, 2024.
Item 2. Management’s Discussion and Analysis
of Financial Condition and Results of Operations.
References in this report (the “Quarterly
Report”) to the “Company,” “our,” “us” or “we” refer to Denali Capital Acquisition
Corp. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction
with the consolidated financial statements and the notes related thereto contained elsewhere in this Quarterly Report. Certain information
contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.
Special Note Regarding Forward-Looking Statements
This Quarterly Report includes “forward-looking
statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended, that are not historical facts, and involve risks and uncertainties that could cause actual results to
differ materially from those expected and projected. All statements, other than statements of historical fact included in this Form 10-Q
including, without limitation, statements in this “Management’s Discussion and Analysis of Financial Condition and Results
of Operations” regarding the Company’s financial position, business strategy and the plans and objectives of management for
future operations, are forward-looking statements. Words such as “anticipate,” “believe,” “continue,”
“could,” “estimate,” “expect,” “intends,” “may,” “might,” “plan,”
“possible,” “potential,” “predict,” “project,” “should,” “would”
and variations thereof and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking
statements relate to future events or future performance, but reflect management’s current beliefs, based on information currently
available. A number of factors could cause actual events, performance or results to differ materially from the events, performance and
results discussed in the forward-looking statements. For information identifying important factors that could cause actual results to
differ materially from those anticipated in the forward-looking statements, please refer to the Risk Factors section of the Company’s
final prospectus for its initial public offering (“IPO”) filed with the SEC on April 7, 2022, the Annual Report on Form
10-K filed with the SEC on April 1, 2024, and the Company’s definitive proxy statement filed with the SEC on July 10, 2024 relating to
its termination of proposed business combination with Longevity. The Company’s securities filings can be accessed on the EDGAR section
of the SEC’s website at http://www.sec.gov. Except as expressly required by applicable securities law, the Company disclaims any
intention or obligation to update or revise any forward-looking statements whether as a result of new information, future events or otherwise.
Overview
We are a blank check company incorporated as a
Cayman Islands exempted company on January 5, 2022 (inception), for the purpose of effecting an initial business combination. While we
will not be limited to a particular industry or geographic region in our identification and acquisition of a target company, we intend
to focus on technology, consumer and hospitality and will not complete our initial business combination with a target that is headquartered
in China (including Hong Kong and Macau) or conducts a majority of its business in China (including Hong Kong and Macau). We intend to
effectuate our initial business combination using cash from the proceeds of our IPO and the sale of units in the Private Placement to
the sponsor, additional shares, debt or a combination of cash, equity and debt.
We expect to continue to incur significant costs
in the pursuit of our acquisition plans. We cannot assure you that our plans to complete a business combination will be successful.
Recent Developments
On February 22, 2024, Denali Capital Acquisition
Corp. (the “Company”) received a letter (the “Letter”) from the staff at Nasdaq notifying the Company that, for
the 30 consecutive business days prior to the date of the Letter, the Company’s Minimum Value of Listed Securities (“MVLS”)
was below the minimum of $50 million required for continued listing on The Nasdaq Global Market pursuant to Nasdaq Listing Rule 5450(b)(2)(A).
The staff at Nasdaq also noted in the Letter that the Company is not in compliance with Nasdaq Listing Rule 5450(b)(3)(A), which requires
listed companies to have total assets and total revenue of at least $50,000,000 each for the most recently completed fiscal year or for
two of the three most recently completed fiscal years. The Letter is only a notification of deficiency, not of imminent delisting, and
has no current effect on the listing or trading of the Company’s securities on Nasdaq. In accordance with Nasdaq Listing Rule 5810(c)(3)(C),
the Company has 180 calendar days, or until August 20, 2024, to regain compliance. The Letter notes that to regain compliance, the Company’s
MVLS must close at or above $50 million for a minimum of ten consecutive business days during the compliance period. The Letter further
notes that if the Company is unable to satisfy the MVLS requirement prior to such date, the Company may be eligible to transfer the listing
of its securities to The Nasdaq Capital Market (provided that the Company then satisfies the requirements for continued listing on that
market). If the Company does not regain compliance by August 20, 2024, Nasdaq staff will provide written notice to the Company that its
securities are subject to delisting. At that time, the Company may appeal any such delisting determination to a hearings panel. The Company
intends to actively monitor the Company’s MVLS between now and August 20, 2024, and may, if appropriate, evaluate available options
to resolve the deficiency and regain compliance with the MVLS requirement. While the Company is exercising diligent efforts to maintain
the listing of its securities on Nasdaq, there can be no assurance that the Company will be able to regain or maintain compliance with
Nasdaq listing standards.
On July 26, 2024, Denali, received a letter from
the staff at Nasdaq informing Denali that it had regained compliance with Nasdaq Listing Rule 5450(b)(2)(A) and that Nasdaq is in compliance
with the Nasdaq Global Market’s requirements. The Denali Units continue to trade on Nasdaq under the symbol “DECAU”,
the Class A Ordinary Shares continue to trade on Nasdaq under the symbol “DECA” and Denali public warrants continue to trade
on Nasdaq under the symbol “DECAW.”
On July 2, 2024, the Company issued a press release
to announce that it entered into a letter of intent with Semnur, a wholly owned subsidiary of Scilex Holding Company (“Scilex”),
for a potential business combination. There can be no assurance that a definitive merger agreement will be entered into or that the proposed
transaction will be consummated.
On July 10, 2024, the Company issued a convertible
promissory note in the total principal amount of up to $180,000 to the Sponsor (the “Extension Convertible Promissory Note”).
The Extension Convertible Promissory Note was issued with an initial principal balance of $15,037, with the remaining $164,963 drawable
at the Company’s request and upon the consent of the Sponsor prior to the maturity of the Extension Convertible Promissory Note.
The Extension Convertible Promissory Note matures upon the earlier of (i) the effective date of the consummation of the Company’s
initial business combination and (ii) the date of the liquidation of the Company.
On July 10, 2024, the shareholders of the Company
held an extraordinary general meeting of shareholders to consider and vote upon a proposal to amend, by way of special resolution, the
amended and restated memorandum and articles of association of the Company to extend the date by which the Company must: (i) consummate
a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination involving the Company and
one or more businesses or entities; (ii) cease its operations, except for the purpose of winding up, if it fails to complete such initial
business combination; and (iii) redeem 100% of the Company’s Class A ordinary shares included as part of the units sold in the Company’s
IPO that was consummated on April 11, 2022 from July 11, 2024 to April 11, 2025, by electing to extend the date to consummate an initial
business combination on a monthly basis for up to nine (9) times by an additional one month each time, unless the closing of the Company’s
initial business combination has occurred, without the need for any further approval of the Company’s shareholders, provided that
the Sponsor (or its affiliates or permitted designees) will deposit into the Trust Account for each such one-month extension the lesser
of (a) an aggregate of $20,000 or (b) $0.02 per public share that remains outstanding and is not redeemed prior to any such one-month
extension, unless the closing of the Company’s initial business combination has occurred, in exchange for a non-interest bearing
promissory note payable upon consummation of an initial business combination. Shareholders holding 3,785,992 public shares exercised their
right to redeem such shares for a pro rata portion of the funds in the Company’s Trust Account. As a result, approximately $43.4
million (approximately $11.47 per share) was removed from the Trust Account to pay such holders. Following redemptions, the Company had
751,837 public shares outstanding.
On July 11, 2024, the Sponsor deposited $15,037
drawn down from the Extension Sponsor Convertible Promissory Note to the Trust Account to extend the time the Company has to consummate
an initial business combination from July 11, 2024 to August 11, 2024.
On
August 9, 2024, the Company issued a convertible promissory note in the total principal amount of up to $180,000 to Scilex. The Extension
Scilex Convertible Promissory Note was issued with an initial principal balance of $15,037, with the remaining $164,963 drawable at the
Company’s request and upon the consent of Scilex prior to the maturity of the Extension Scilex Convertible Promissory Note. The
Extension Scilex Convertible Promissory Note matures upon the earlier of (i) the effective date of the consummation of the Company’s
initial business combination and (ii) the date of the liquidation of the Company.
On August 9, 2024, Scilex deposited $15,037 drawn
down from the Extension Scilex Convertible Promissory Note to the Trust Account to extend the time the Company has to consummate an initial
business combination from August 11, 2024 to September 11, 2024.
On August 14, 2024, Denali Merger Sub Inc., a Delaware corporation, was incorporated as a direct wholly-owned subsidiary of the Company.
On August 15, 2024, Holdco filed a Certificate of
Ownership and Merger merging each of its wholly-owned subsidiaries, Longevity Merger Sub and Denali Merger Sub, with and into Holdco,
with Holdco as the sole surviving corporation.
During the quarter ended June 30, 2024, the Sponsor
lent an aggregate of $115,000 to the Company resulting in the principal amount of the Sponsor Convertible Promissory Note being increased
to $1,128,200.
During the quarter ended June 30, 2024, FutureTech
lent an aggregate of $150,000 to the Company resulting in the principal amount of the Sponsor Convertible Promissory Note being increased
to $1,275,000.
Results of Operations
We have neither engaged in any operations nor
generated any operating revenues to date. Our only activities from January 5, 2022 (inception) through June 30, 2024, were organizational
activities, those necessary to prepare for and complete the IPO, and, subsequent to the IPO, identifying a target company for a business
combination and activities in connection with the proposed business combination. We do not expect to generate any operating revenues until
after the completion of our initial business combination. We are generating non-operating income in the form of interest income on marketable
securities held after the IPO. We have incurred and will continue to incur increased expenses as a result of being a public company (for
legal, financial reporting, accounting and auditing compliance), as well as for due diligence expenses in connection with searching for,
and completing, a business combination.
For the three months ended June 30, 2024, we had
a net income of $448,912 which primarily consists of income earned on investment held in the Trust Account of $640,157 being partially
offset by formation and operating expenses of $168,186 and interest expense of $23,059.
For the six months ended June 30, 2024, we had
a net income of $713,242 which primarily consists of by income earned on investment held in the Trust Account of $1,294,042 being partially
offset by formation and operating expenses of $536,438 and interest expense of $44,362.
For the three months ended June 30, 2023, we had
a net income of $457,709 which primarily consists of income earned on investment held in the Trust Account of $1,025,859 being partially
offset by formation and operating expenses of $563,701 and interest expense of $4,449.
For the six months ended June 30, 2023, we had
a net loss of $551,393 which primarily consists of formation and operating expenses of $2,485,449 and interest expense of $4,449 being
partially offset by income earned on investment held in the Trust Account of $1,938,505.
Cash Flows from Operating Activities
For the six months ended June 30, 2024, net cash used in operating
activities was $488,664, primarily due to a net income of $713,242 for the period and the changes in current assets and liabilities of
$92,136, primarily due to prepaid expenses of $(37,306) and accounts payable and accrued expenses of $85,079, accrued interest expense
– related party of $24,617 and accrued interest expense – others of $19,746. In addition, net cash used in operating activities
includes adjustments to reconcile net loss from income on the Trust Account of $1,294,042
For the six months ended June 30, 2023, net cash
used in operating activities was $398,123, primarily due to a net loss of $551,393 for the period and the changes in current assets
and liabilities of $2,091,775, primarily due to prepaid expenses of $42,764 and accounts payable, accrued expenses of $2,044,562 and accrued
interest expense – related party of $4,449. In addition, net cash used in operating activities includes adjustments to reconcile
net loss from income on the Trust Account of $1,938,505.
Cash Flows from Financing Activities
For the six months ended June 30, 2024, net cash provided by financing
activities was $285,700 primarily due to proceeds from issuance of promissory note to related party of $285,700.
For the six months ended June 30, 2023, net cash
provided by financing activities was $412,500 primarily due to proceeds from issuance of promissory note to related party of $412,500.
Liquidity and Capital Resources
Our liquidity needs prior to the consummation
of the IPO were satisfied through a payment from the Sponsor and the loan under an unsecured promissory note from the Sponsor of up to
$400,000 (the “Promissory Note”), which was repaid after the IPO.
On April 11, 2022, we consummated the IPO of 8,250,000
Units, inclusive of 750,000 Units issued pursuant to the partial exercise by the underwriters of their over-allotment option. The Units
were sold at a price of $10.00 per Unit, generating gross proceeds of $82,500,000. Simultaneously with the closing of the IPO, we consummated
the sale of 510,000 Private Placement Units, inclusive of 30,000 Private Placement Units sold to the Sponsor pursuant to the underwriters’
partial exercise of their over-allotment option. Each whole Private Placement Unit consists of one Class A ordinary share and one warrant,
each whole warrant entitling the holder thereof to purchase one Class A ordinary share at an exercise price of $11.50 per share. The Private
Placement Units were sold at a price of $10.00 per Private Placement Unit, generating gross proceeds of $5,100,000.
Following the closing of the IPO and sale of the
Private Placement Units on April 11, 2022, a total of $84,150,000 was placed in the Trust Account, and we had $1,515,795 of cash held
outside of the Trust Account, after payment of costs related to the IPO, and available for working capital purposes. In connection with
the IPO, we incurred $5,105,315 in transaction costs, consisting of $1,650,000 of underwriting fees, $2,887,500 of deferred underwriting
fees and $567,815 of other offering costs. As of June 30, 2024, we had investment held in the Trust Account of $52,072,006. We intend
to use substantially all of the remaining funds held in the Trust Account, including any amounts representing interest earned on the Trust
Account (less income taxes payable), to complete our business combination. To the extent that our share capital or debt is used, in whole
or in part, as consideration to complete a business combination, the remaining proceeds held in the Trust Account will be used as working
capital to finance the operations of the target business or businesses, make other acquisitions and pursue our growth strategies.
As of June 30, 2024, we had cash of $1,500 outside
of the Trust Account. If we do not complete the proposed business combination, we intend to use the funds held outside the Trust Account
primarily to identify and evaluate target businesses, perform business due diligence on prospective target businesses, travel to and from
the offices, plants or similar locations of prospective target businesses or their representatives or owners, review corporate documents
and material agreements of prospective target businesses, and structure, negotiate and complete a business combination.
On January 25, 2023, we entered into the Merger
Agreement, by and among Longevity, Holdco, Denali Merger Sub, Longevity Merger Sub, and the Seller Representative.
On March 29, 2023, Holdco filed a Form S-4 with
the SEC to register shares of its common stock that will be issued in connection with the business combination contemplated by the Merger
Agreement, as amended by Amendments Nos. 1, 2, 3, 4, 5 and 6 thereto, filed with the SEC on May 31, 2023, July 13, 2023, September 1,
2023, October 20, 2023, November 21, 2023 and December 6, 2023 respectively. On December 14, 2023, Holdco filed a notice of effectiveness.
On January 9, 2024, our shareholders held a Business Combination Meeting and voted in favor of approving the Longevity Business Combination.
On June 26, 2024, pursuant to Section 11.1(a)
of the Merger Agreement, the parties entered into a termination agreement (the “Termination Agreement”) pursuant to which
the Merger Agreement was terminated effective as of the date of the Termination Agreement (the “Termination”). Denali and
its sponsor intend to seek alternative ways to consummate an initial business combination.
As a result of the Termination Agreement, the
Merger Agreement will be of no further force and effect (other than certain customary limited provisions that survive the termination
pursuant to the terms of the Merger Agreement) and ancillary agreements entered into in connection with the Merger Agreement will also
automatically terminate in accordance with their respective terms. As a result of the termination of the Merger Agreement, on August 9,
2024, Holdco filed a Form RW to withdraw its registration statement on Form S-4, as amended, initially filed with the SEC on March 29,
2023.
On July 2, 2024, the Company issued a press release
to announce that it entered into a letter of intent with Semnur, a wholly owned subsidiary of Scilex, for a potential business combination.
There can be no assurance that a definitive merger agreement will be entered into or that the proposed transaction will be consummated.
For finance transaction costs in connection with
a business combination, our Sponsor or an affiliate of our Sponsor or certain of our officers and directors may, but are not obligated
to, loan us funds as may be required (the “Working Capital Loans”). If we complete the initial business combination, we would
repay such loaned amounts, or at the lender’s discretion, up to $1.5 million of such Working Capital Loans may be convertible into
units of the post business combination entity at a price of $10.00 per unit. The units would be identical to the Private Placement Units.
In the event that the initial business combination does not close, we may use a portion of the working capital held outside of the Trust
Account to repay such loaned amounts, but no proceeds from the Trust Account would be used for such repayment. Up to $1,500,000 of
such loans may be convertible into units of the post-business combination entity, at a price of $10.00 per unit at the option of the lender.
On April 11, 2023, we issued the Convertible Promissory Note in the total principal amount of up to $825,000 to the Sponsor. The Convertible
Promissory Note bears an interest accruing on the unpaid and outstanding total principal amount at the lowest short-term Applicable Federal
Rate as in effect on the date thereof and is payable in arrears on the maturity date. Interest will be calculated on the basis of a 365-day
year and the actual number of days elapsed, to the extent permitted by applicable law. The Convertible Promissory Note was issued with
an initial principal balance of $412,500. The Sponsor has further lent loans in the aggregate amount of $430,000 on July 18, 2023, October
12, 2023 and December 29, 2023. The Sponsor further lent an aggregate of $285,700 to the Company against the Convertible Promissory Note
during the six months ended June 30, 2024. As of June 30, 2024, there was an amount of $1,128,200 outstanding under Working Capital Loans
in the form of the Convertible Promissory Note issued to Sponsor. Further, an amount of $42,638 with interest at 4.86% on the amount borrowed
from the Sponsor was recognized as accrued interest expense – related party as of June 30, 2024. On April 2, 2024, the Company and
Sponsor agree that, in addition to the Initial Principal Amount, the Company may request an additional aggregate amount of up to $186,800,
which may be drawn down in one or more tranches at any time prior to the Maturity Date (each a “Drawdown Request”) raising
the total limit up to $1,200,000. As of June 30, 2024, the Company has drawn down a total of $285,700 of the additional aggregate amount
available.
On July 10, 2024, the shareholders of the Company
held an extraordinary general meeting of shareholders to consider and vote upon a proposal to amend, by way of special resolution, the
amended and restated memorandum and articles of association of the Company to extend the date by which the Company must: (i) consummate
a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination involving the Company and
one or more businesses or entities; (ii) cease its operations, except for the purpose of winding up, if it fails to complete such initial
business combination; and (iii) redeem 100% of the Company’s Class A ordinary shares included as part of the units sold in the Company’s
IPO that was consummated on April 11, 2022 from July 11, 2024 to April 11, 2025, by electing to extend the date to consummate an initial
business combination on a monthly basis for up to nine (9) times by an additional one month each time, unless the closing of the Company’s
initial business combination has occurred, without the need for any further approval of the Company’s shareholders, provided that
the Sponsor (or its affiliates or permitted designees) will deposit into the Trust Account for each such one-month extension the lesser
of (a) an aggregate of $20,000 or (b) $0.02 per public share that remains outstanding and is not redeemed prior to any such one-month
extension, unless the closing of the Company’s initial business combination has occurred, in exchange for a non-interest bearing
promissory note payable upon consummation of an initial business combination. Shareholders holding 3,785,992 public shares exercised their
right to redeem such shares for a pro rata portion of the funds in the Company’s Trust Account. As a result, approximately $43.4
million (approximately $11.47 per share) was removed from the Trust Account to pay such holders. Following redemptions, the Company had
751,837 public shares outstanding.
On July 11, 2023, the Company issued a FutureTech
Convertible Promissory Note in the total principal amount of $825,000 to FutureTech and 100% of such amount has been utilized
to fund the required payment in order to extend the period of time to consummate a business combination. On October 11, 2023, the Company
issued another convertible promissory note in the total principal amount of up to $450,000 to FutureTech. The Convertible Promissory
Note was issued with an initial principal balance of $50,000, with the remaining $400,000 drawable at the Company’s request
and upon the consent of FutureTech prior to the maturity of the Convertible Promissory Note. Consequently, $400,000 of such amount
has been utilized to fund the required payment in order to extend the period of time to consummate a business combination from October
11, 2023 to July 11, 2024. As of June 30, 2024, there was an amount of $1,275,000 outstanding in the form of the Convertible Promissory
Note issued to FutureTech. Further, the amount of $38,624 with interest at 4.80% on amount borrowed from Futuretech for the
Extension was recognized as accrued interest expense – others as of June 30, 2024.
Based on the foregoing, management believes that
we will not have sufficient working capital and borrowing capacity to meet our needs through the consummation of the initial business
combination. If we are unable to raise additional capital, we may be required to take additional measures to conserve liquidity, which
could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of a potential transaction, and reducing
overhead expenses. We cannot provide any assurance that new financing will be available to us on commercially acceptable terms, if at
all.
In accordance with Accounting Standards Codification
(“ASC”) Subtopic 205-40, “Presentation of Financial Statements – Going Concern”, the Company has evaluated
that there are certain conditions and events, considered in the aggregate, that raise substantial doubt about the Company’s ability
to continue as a going concern through October 11, 2023 (refer to Note 9 in the unaudited condensed financial statements), the date that
the Company will be required to cease all operations, except for the purpose of winding up, if a business combination is not consummated.
These consolidated financial statements do not include any adjustments relating to the recovery of the recorded assets or the classification
of the liabilities that might be necessary should the Company be unable to continue as a going concern.
If our estimate of the costs of identifying a
target business, undertaking in-depth due diligence and negotiating a business combination are less than the actual amount necessary to
do so, we may have insufficient funds available to operate our business prior to our initial business combination. Moreover, we may need
to obtain additional financing either to complete our business combination or because we become obligated to redeem a significant number
of our public shares upon completion of our business combination, in which case we may issue additional securities or incur debt in connection
with such business combination.
Off-Balance Sheet Arrangements
We have no obligations, assets or liabilities,
which would be considered off-balance sheet arrangements as of June 30, 2024 and December 31, 2023. We do not participate in transactions
that create relationships with entities or financial partnerships, often referred to as variable interest entities, which would have been
established for the purpose of facilitating off-balance sheet arrangements. We have not entered into any off-balance sheet financing arrangements,
established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any non-financial assets.
Other Contractual Obligations
Registration Rights
The holders of our founder shares, Private Placement
Shares and Private Placement Warrants, including any of those issued upon conversion of any Working Capital Loans (and any Private Placement
Shares issuable upon the exercise of the Private Placement Warrants that may be issued upon conversion of any Working Capital Loans) will
be entitled to registration rights pursuant to a registration and shareholder rights agreement signed on April 6, 2022. The holders of
these securities are entitled to make up to three demands, excluding short form demands, that we register such securities. In addition,
the holders have certain “piggy-back” registration rights with respect to registration statements filed after the completion
of our initial business combination and rights to require us to register for resale such securities pursuant to Rule 415 under the Securities
Act. We will bear the costs and expenses of filing any such registration statements.
Underwriting Agreement
The underwriters received a cash underwriting
discount of $0.20 per Unit, or $1,650,000 in the aggregate, paid upon the closing of the IPO. In addition, the underwriters will be entitled
to a deferred fee of $0.35 per Unit, or $2,887,500 in the aggregate. The deferred fee will become payable to the underwriters from the
amounts held in the Trust Account solely in the event that we complete a business combination, subject to the terms of the underwriting
agreement. On November 20, 2023, the Company entered into a Deferred Discount Agreement with the underwriters and Holdco, pursuant to
which the representatives of the IPO agreed to receive $886,250 of the aggregate $1,887,500 deferred fee owed to them upon the closing
of the Business Combination in the form of 86,625 shares of common stock of the public company surviving a business combination with Semnur
(the “Common Stock Consideration”). Upon the terms of the Deferred Discount Agreement, the Common Stock Consideration will
be issued at the closing of the Business Combination and the remaining $2,021,250 of the aggregate deferred fee owed will remain payable
at the closing of the Business Combination. The Deferred Discount Agreement will terminate in the event that the Company does not consummate
the Business Combination.
Critical Accounting Policies
The preparation of unaudited condensed consolidated
financial statements and related disclosures in conformity with U.S. GAAP requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the unaudited condensed
consolidated financial statements, and income and expenses during the periods reported. Actual results could materially differ from those
estimates. Management does not believe that the Company has any critical accounting estimates.
Recent Accounting Pronouncements
In August 2020, the FASB issued Accounting Standards
Update (“ASU”) No. 2020-06, “Debt — Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and
Hedging — Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s
Own Equity (“ASU 2020-06”)”, which simplifies accounting for convertible instruments by removing major separation models
required under current U.S. GAAP. The ASU also removes certain settlement conditions that are required for equity-linked contracts to
qualify for the derivative scope exception, and it simplifies the diluted earnings per share calculation in certain areas. ASU 2020-06
is effective January 1, 2024, and should be applied on a full or modified retrospective basis, with early adoption permitted beginning
on January 1, 2021. The Company has adopted ASU 2020-06 effective January 1, 2024 but does not have material impact on the financial position.
Management does not believe that any other recently
issued, but not effective, accounting standards, if currently adopted, would have a material effect on our consolidated financial statements.
Item 3. Quantitative and Qualitative Disclosures
About Market Risk
Until June 4, 2024, the net proceeds of our IPO
and the Private Placement held in the Trust Account were invested in U.S. government securities with a maturity of 185 days or less or
in money market funds meeting certain conditions under Rule 2a-7 under the Investment Company Act which invest only in direct U.S. government
treasury obligations. However, on June 4, 2024, to mitigate the risk of being deemed to have been
operating as an unregistered investment company under the Investment Company Act, the Company instructed Wilmington Trust, National Association,
the trustee with respect to the Trust Account, to liquidate the U.S. government securities or money market funds held in the Trust Account
and thereafter to hold all funds in the Trust Account in cash in an interest-bearing bank deposit account. Interest on bank deposit accounts
is variable and such accounts currently yield interest of approximately 4.5% per annum. Due to the short-term nature of these investments,
we believe there will be no associated material exposure to interest rate risk.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Disclosure controls and procedures are controls
and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the
Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure
controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed
in our reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our Chief Executive
Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
As required by Rules 13a-15f and 15d-15 under
the Exchange Act, our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the effectiveness of the design
and operation of our disclosure controls and procedures as of March 31, 2024. Based upon their evaluation, our Chief Executive Officer
and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15 (e) and 15d-15 (e) under
the Exchange Act) were effective.
Changes in Internal Control over Financial
Reporting
During the quarter ended June 30, 2024, there
has been no change in our internal control over financial reporting that has materially affected, or is reasonably likely to materially
affect, our internal control over financial reporting.
Part
II. OTHER INFORMATION
Item
1. LEGAL PROCEEDINGS.
None.
ITEM 1A. RISK FACTORS.
Factors that could cause our actual results to
differ materially from those in this Quarterly Report are any of the risks contained in our registration statement on Form S-1 (File No.
263123) filed in connection with our IPO, our Annual Report on Form 10-K for the annual period ended December 31, 2023.
As of the date of this Quarterly Report, there
have been no material changes to the risk factors disclosed in our Annual Report on Form 10-K for the annual period ended December 31,
2023, as filed with the SEC on April 1, 2024. However, we may disclose changes to such factors or disclose additional factors from time
to time in our future filings with the SEC.
Item
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None.
Item
3. DEFAULTS UPON SENIOR SECURITIES.
None.
Item
4. MINE SAFETY DISCLOSURES.
Not applicable.
Item
5. OTHER INFORMATION.
None.
Item
6. EXHIBITS.
The following exhibits are filed as part of, or
incorporated by reference into, this Quarterly Report on Form 10-Q.
* | Incorporated herein by reference
as indicated. |
** | Filed herein. |
*** | Furnished herein. |
Part
III.
SIGNATURES
Pursuant to the requirements of Securities Exchange
Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: August 19, 2024 |
DENALI CAPITAL ACQUISITION CORP. |
By: |
/s/ Lei Huang |
|
|
Chief Executive Officer |
|
|
(Principal Executive Officer) |
|
|
|
|
By: |
/s/ You “Patrick” Sun |
|
|
Chief Financial Officer |
|
|
(Principal Financial and Accounting Officer) |
|
31
4537829
4537829
8250000
8250000
0.03
0.10
0.13
0.23
2572500
2572500
2572500
2572500
0.05
0.12
0.13
0.31
0.05
0.10
0.13
0.13
0.03
0.12
0.23
0.31
P1Y
164963
false
--12-31
Q2
0001913577
0001913577
2024-01-01
2024-06-30
0001913577
deca:UnitsEachConsistingOfOneClassAOrdinaryShareAndOneRedeemableWarrantMember
2024-01-01
2024-06-30
0001913577
deca:ClassAOrdinarySharesParValue00001PerShareMember
2024-01-01
2024-06-30
0001913577
deca:WarrantsEachWholeWarrantExercisableForOneClassAOrdinaryShareAtAnExercisePriceOf1150PerShareMember
2024-01-01
2024-06-30
0001913577
us-gaap:CommonClassAMember
2024-08-19
0001913577
us-gaap:CommonClassBMember
2024-08-19
0001913577
2024-06-30
0001913577
2023-12-31
0001913577
us-gaap:RelatedPartyMember
2024-06-30
0001913577
us-gaap:RelatedPartyMember
2023-12-31
0001913577
us-gaap:CommonClassAMember
2024-06-30
0001913577
us-gaap:CommonClassAMember
2023-12-31
0001913577
us-gaap:CommonClassBMember
2024-06-30
0001913577
us-gaap:CommonClassBMember
2023-12-31
0001913577
2024-04-01
2024-06-30
0001913577
2023-04-01
2023-06-30
0001913577
2023-01-01
2023-06-30
0001913577
deca:RedeemableOrdinarySharesMember
2024-04-01
2024-06-30
0001913577
deca:RedeemableOrdinarySharesMember
2023-04-01
2023-06-30
0001913577
deca:RedeemableOrdinarySharesMember
2024-01-01
2024-06-30
0001913577
deca:RedeemableOrdinarySharesMember
2023-01-01
2023-06-30
0001913577
deca:NonredeemableOrdinarySharesMember
2024-04-01
2024-06-30
0001913577
deca:NonredeemableOrdinarySharesMember
2023-04-01
2023-06-30
0001913577
deca:NonredeemableOrdinarySharesMember
2024-01-01
2024-06-30
0001913577
deca:NonredeemableOrdinarySharesMember
2023-01-01
2023-06-30
0001913577
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2023-12-31
0001913577
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2023-12-31
0001913577
us-gaap:RetainedEarningsMember
2023-12-31
0001913577
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-01-01
2024-03-31
0001913577
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-01-01
2024-03-31
0001913577
us-gaap:RetainedEarningsMember
2024-01-01
2024-03-31
0001913577
2024-01-01
2024-03-31
0001913577
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-03-31
0001913577
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-03-31
0001913577
us-gaap:RetainedEarningsMember
2024-03-31
0001913577
2024-03-31
0001913577
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-04-01
2024-06-30
0001913577
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-04-01
2024-06-30
0001913577
us-gaap:RetainedEarningsMember
2024-04-01
2024-06-30
0001913577
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-06-30
0001913577
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-06-30
0001913577
us-gaap:RetainedEarningsMember
2024-06-30
0001913577
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-12-31
0001913577
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2022-12-31
0001913577
us-gaap:RetainedEarningsMember
2022-12-31
0001913577
2022-12-31
0001913577
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2023-01-01
2023-03-31
0001913577
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2023-01-01
2023-03-31
0001913577
us-gaap:RetainedEarningsMember
2023-01-01
2023-03-31
0001913577
2023-01-01
2023-03-31
0001913577
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2023-03-31
0001913577
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2023-03-31
0001913577
us-gaap:RetainedEarningsMember
2023-03-31
0001913577
2023-03-31
0001913577
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2023-04-01
2023-06-30
0001913577
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2023-04-01
2023-06-30
0001913577
us-gaap:RetainedEarningsMember
2023-04-01
2023-06-30
0001913577
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2023-06-30
0001913577
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2023-06-30
0001913577
us-gaap:RetainedEarningsMember
2023-06-30
0001913577
2023-06-30
0001913577
us-gaap:IPOMember
2022-04-11
2022-04-11
0001913577
us-gaap:OverAllotmentOptionMember
2022-04-11
2022-04-11
0001913577
us-gaap:CommonClassAMember
us-gaap:IPOMember
2022-04-11
2022-04-11
0001913577
deca:PublicSharesMember
us-gaap:CommonClassAMember
2022-04-11
0001913577
deca:PublicWarrantMember
us-gaap:IPOMember
2022-04-11
2022-04-11
0001913577
deca:PublicSharesMember
us-gaap:CommonClassAMember
us-gaap:IPOMember
2022-04-11
0001913577
deca:PublicSharesMember
2022-04-11
0001913577
deca:PublicSharesMember
2024-06-30
0001913577
deca:PublicWarrantMember
2024-01-01
2024-06-30
0001913577
us-gaap:IPOMember
2024-01-01
2024-06-30
0001913577
us-gaap:OverAllotmentOptionMember
2024-01-01
2024-06-30
0001913577
deca:SponsorMember
2024-06-30
0001913577
deca:SponsorMember
us-gaap:PrivatePlacementMember
2024-01-01
2024-06-30
0001913577
deca:SponsorMember
us-gaap:IPOMember
2024-06-30
0001913577
deca:SponsorMember
us-gaap:IPOMember
2024-01-01
2024-06-30
0001913577
us-gaap:IPOMember
2022-04-11
0001913577
us-gaap:IPOMember
2023-04-12
0001913577
deca:SponsorMember
2023-04-12
2023-04-12
0001913577
deca:ConvertiblePromissoryNoteMember
2023-04-12
2023-04-12
0001913577
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2023-07-13
0001913577
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2023-12-31
0001913577
2024-01-11
2024-07-11
0001913577
us-gaap:IPOMember
2023-10-11
2023-10-11
0001913577
2023-10-11
0001913577
deca:TrustAccountMember
2023-10-11
0001913577
deca:PublicSharesMember
2023-10-11
0001913577
deca:PublicSharesMember
2024-01-09
0001913577
deca:PublicSharesMember
2024-01-09
2024-01-09
0001913577
us-gaap:SubsequentEventMember
2024-07-10
2024-07-10
0001913577
deca:BusinessCombinationMember
us-gaap:CommonClassAMember
2024-07-10
0001913577
deca:ConvertiblePromissoryNoteMember
us-gaap:SubsequentEventMember
2024-07-10
0001913577
2024-07-10
2024-07-10
0001913577
2024-07-10
0001913577
deca:TrustAccountMember
2024-07-10
0001913577
deca:PublicSharesMember
2024-07-10
0001913577
deca:ConvertiblePromissoryNoteMember
2024-08-09
0001913577
deca:ConvertiblePromissoryNoteMember
2024-08-09
2024-08-09
0001913577
deca:BusinessCombinationMember
us-gaap:IPOMember
2024-06-30
0001913577
deca:TrustAccountMember
2024-01-01
2024-06-30
0001913577
deca:FounderShareAmendmentMember
2023-10-11
0001913577
deca:BusinessCombinationMember
2024-06-30
0001913577
deca:BusinessCombinationMember
us-gaap:CommonClassAMember
us-gaap:SubsequentEventMember
2024-07-10
2024-07-10
0001913577
deca:BusinessCombinationMember
deca:ConvertiblePromissoryNoteMember
us-gaap:SubsequentEventMember
2024-07-10
0001913577
deca:SponsorMember
2022-04-12
2022-04-12
0001913577
us-gaap:PrivatePlacementMember
2022-04-11
2022-04-11
0001913577
2022-04-11
0001913577
deca:ConvertiblePromissoryNoteMember
2023-04-11
0001913577
deca:ConvertiblePromissoryNoteMember
2024-01-01
2024-06-30
0001913577
deca:ConvertiblePromissoryNoteMember
2023-07-18
2023-07-18
0001913577
deca:ConvertiblePromissoryNoteMember
2023-10-12
2023-10-12
0001913577
deca:ConvertiblePromissoryNoteMember
2023-12-29
2023-12-29
0001913577
deca:ConvertiblePromissoryNoteMember
2024-06-30
0001913577
2023-07-11
0001913577
deca:SponsorMember
2023-10-11
2023-10-11
0001913577
2023-10-11
2023-10-11
0001913577
deca:ConvertiblePromissoryNoteMember
2023-10-11
2023-10-11
0001913577
2024-02-22
0001913577
2024-02-22
2024-02-22
0001913577
deca:PublicWarrantsMember
2024-06-30
0001913577
deca:PrivatePlacementWarrantsMember
2024-06-30
0001913577
deca:FounderSharesMember
us-gaap:OverAllotmentOptionMember
2022-04-01
2022-06-30
0001913577
us-gaap:CommonStockMember
2022-12-31
0001913577
us-gaap:CommonStockMember
2023-01-01
2023-12-31
0001913577
us-gaap:CommonStockMember
2023-12-31
0001913577
us-gaap:CommonStockMember
2024-01-01
2024-03-31
0001913577
us-gaap:CommonStockMember
2024-03-31
0001913577
us-gaap:CommonStockMember
2024-04-01
2024-06-30
0001913577
us-gaap:CommonStockMember
2024-06-30
0001913577
deca:RedeemableSharesMember
2024-04-01
2024-06-30
0001913577
deca:NonRedeemableSharesMember
2024-04-01
2024-06-30
0001913577
deca:RedeemableSharesMember
2023-04-01
2023-06-30
0001913577
deca:NonRedeemableSharesMember
2023-04-01
2023-06-30
0001913577
deca:RedeemableSharesMember
2024-01-01
2024-06-30
0001913577
deca:NonRedeemableSharesMember
2024-01-01
2024-06-30
0001913577
deca:RedeemableSharesMember
2023-01-01
2023-06-30
0001913577
deca:NonRedeemableSharesMember
2023-01-01
2023-06-30
0001913577
deca:PublicSharesMember
us-gaap:IPOMember
2022-04-11
2022-04-11
0001913577
deca:PublicSharesMember
us-gaap:OverAllotmentOptionMember
2022-04-11
2022-04-11
0001913577
2022-04-11
2022-04-11
0001913577
deca:SponsorMember
us-gaap:PrivatePlacementMember
2024-01-01
2024-06-30
0001913577
deca:SponsorMember
us-gaap:OverAllotmentOptionMember
2024-01-01
2024-06-30
0001913577
deca:SponsorMember
us-gaap:PrivatePlacementMember
2024-06-30
0001913577
deca:PrivatePlacementSharesMember
2024-06-30
0001913577
deca:PrivatePlacementWarrantsMember
2024-06-30
0001913577
deca:FounderSharesMember
2022-02-01
2022-02-03
0001913577
deca:FounderSharesMember
2022-02-03
0001913577
srt:ChiefFinancialOfficerMember
2022-03-01
2022-03-31
0001913577
srt:DirectorMember
deca:FounderSharesMember
2022-03-01
2022-03-31
0001913577
deca:FounderSharesMember
us-gaap:OverAllotmentOptionMember
2022-05-23
2022-05-23
0001913577
deca:FounderSharesMember
2022-05-23
2022-05-23
0001913577
deca:FounderSharesMember
2022-05-23
2022-05-23
0001913577
srt:DirectorMember
2024-01-01
2024-06-30
0001913577
srt:DirectorMember
deca:SponsorMember
2024-01-01
2024-06-30
0001913577
deca:ConvertiblePromissoryNoteMember
2024-01-01
2024-06-30
0001913577
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2024-06-30
0001913577
us-gaap:ConvertibleNotesPayableMember
2023-04-11
2023-04-11
0001913577
us-gaap:ConvertibleNotesPayableMember
2024-06-30
0001913577
2023-07-18
0001913577
2023-10-12
0001913577
2023-12-29
0001913577
2023-12-29
2023-12-29
0001913577
deca:ConvertiblePromissoryNoteMember
2023-12-29
0001913577
deca:SponsorMember
2024-01-01
2024-06-30
0001913577
deca:SponsorMember
us-gaap:RelatedPartyMember
2024-06-30
0001913577
2024-04-02
2024-04-02
0001913577
2023-11-01
2023-11-20
0001913577
deca:HoldcoMember
us-gaap:CommonStockMember
2023-11-20
0001913577
2023-11-20
0001913577
us-gaap:CommonClassBMember
2022-05-23
2022-05-23
0001913577
deca:UnderwritingAgreementMember
us-gaap:OverAllotmentOptionMember
2022-05-23
2022-05-23
0001913577
us-gaap:CommonClassAMember
2024-01-01
2024-06-30
0001913577
deca:FounderShareMember
us-gaap:CommonClassBMember
2024-06-30
0001913577
us-gaap:WarrantMember
2024-06-30
0001913577
us-gaap:WarrantMember
us-gaap:CommonClassAMember
2024-06-30
0001913577
us-gaap:WarrantMember
us-gaap:CommonClassAMember
2024-01-01
2024-06-30
0001913577
us-gaap:WarrantMember
2024-01-01
2024-06-30
0001913577
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
2024-06-30
0001913577
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2024-06-30
0001913577
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
2024-06-30
0001913577
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
2023-12-31
0001913577
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2023-12-31
0001913577
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
2023-12-31
0001913577
deca:ExtensionConvertiblePromissoryNoteMember
deca:SponsorMember
us-gaap:SubsequentEventMember
2024-07-10
2024-07-10
0001913577
deca:ExtensionConvertiblePromissoryNoteMember
us-gaap:SubsequentEventMember
2024-07-10
0001913577
deca:ExtensionConvertiblePromissoryNoteMember
us-gaap:SubsequentEventMember
2024-07-10
0001913577
deca:BusinessCombinationMember
us-gaap:SubsequentEventMember
us-gaap:IPOMember
2024-07-10
0001913577
deca:PublicSharesMember
2024-07-10
0001913577
deca:ExtensionConvertiblePromissoryNoteMember
deca:SponsorMember
us-gaap:SubsequentEventMember
2024-07-11
0001913577
deca:ExtensionScilexConvertiblePromissoryNoteMember
deca:SponsorMember
us-gaap:SubsequentEventMember
2024-08-09
2024-08-09
0001913577
deca:ExtensionScilexConvertiblePromissoryNoteMember
deca:SponsorMember
us-gaap:SubsequentEventMember
2024-08-09
0001913577
deca:ExtensionScilexConvertiblePromissoryNoteMember
us-gaap:SubsequentEventMember
2024-08-09
xbrli:shares
iso4217:USD
iso4217:USD
xbrli:shares
xbrli:pure
In connection with the Quarterly Report of Denali
Capital Acquisition Corp. (the “Company”) on Form 10-Q for the quarter ended June 30, 2024, as filed with the Securities
and Exchange Commission on the date hereof (the “Report”), I, Lei Huang, Chief Executive Officer and Director of the
Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to my
knowledge:
In connection with the Quarterly Report of Denali
Capital Acquisition Corp. (the “Company”) on Form 10-Q for the quarter ended June 30, 2024, as filed with the Securities
and Exchange Commission on the date hereof (the “Report”), I, You (“Patrick”) Sun, Chief Financial Officer
of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that,
to my knowledge: