NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited) (As Restated)
Note
1—Description of Organization and Business Operations
Oxbridge
Acquisition Corp. (the “Company”) was incorporated as a Cayman Islands exempted company on April 12, 2021. The Company was
incorporated for the purpose of effecting a merger, capital stock or share exchange, asset acquisition, stock purchase, reorganization
or similar business combination with one or more businesses (the “Business Combination”). The Company is an emerging growth
company and, as such, the Company is subject to all of the risks associated with emerging growth companies.
As
of September 30, 2022, the Company had not commenced any operations. All activity for the period from April 12, 2021 (inception) through
September 30, 2022 relates to the Company’s formation and the initial public offering (the “Initial Public Offering”
or “IPO”) described below, and subsequent to the Initial Public Offering, identifying a target company for a Business Combination.
The Company will not generate any operating revenues until after the completion of its initial Business Combination, at the earliest.
The Company may generate non-operating income in the form of interest income on marketable securities from the proceeds derived from
the Initial Public Offering (as defined below). The Company has selected December 31 as its fiscal year end.
The
Company’s sponsor is OAC Sponsor Ltd., a Cayman Islands exempted company (the “Sponsor”). The registration statement
for the Company’s Initial Public Offering was declared effective on August 11, 2021. On August 16, 2021, the Company consummated
its IPO of 10,000,000 units (each, a “Unit” and collectively, the “Units” and, with respect to the Class A ordinary
shares included in the Units, the “Public Shares”), at $10.00 per Unit, generating gross proceeds of $100,000,000 and incurring
offering costs of approximately $6,624,000, inclusive of $3,500,000 in deferred underwriting commissions. The underwriter exercised
the over-allotment option in full and on August 16, 2021, purchased an additional 1,500,000 units (the “Over-Allotment Units”),
generating additional gross proceeds of $15,000,000 (the “Over-Allotment”), and incurring additional offering costs of $825,000,
inclusive of $525,000 of deferred underwriting commissions (Note 5).
Simultaneously
with the closing of the IPO, the Company consummated the sale of 5,760,000 warrants to the Sponsor and Maxim Group LLC (“Maxim”),
the underwriter in this offering (the “Private Placement Warrants”), at a price of $1.00 per Private Placement Warrant, generating
gross proceeds of $5,760,000, which is discussed in Note 4. Each Private Placement Warrant is exercisable to purchase one Class A ordinary
share at $11.50 per share.
Upon
the closing of the Initial Public Offering, the Over-Allotment and the Private Placement, $116,725,000 ($10.15 per Unit) of the net proceeds
of the Initial Public Offering and certain proceeds of the Private Placement was placed in a trust account (“Trust Account”),
located in the United States with Continental Stock Transfer & Trust Company acting as trustee, and may be invested only in U.S.
government securities within the meaning of Section 2(a)(16) of the Investment Company Act with a maturity of 185 days or less or in
money market funds investing solely in United States Treasuries and meeting certain conditions under Rule 2a-7 under the Investment Company
Act, until the earlier of: (i) the completion of a Business Combination and (ii) the distribution of the Trust Account as described below.
The
Company’s management has broad discretion with respect to the specific application of the net proceeds of the Initial Public Offering
and the sale of Private Placement Warrants, although substantially all of the net proceeds are intended to be applied generally toward
consummating a Business Combination. There is no assurance that the Company will be able to complete a Business Combination successfully.
The Company must complete one or more initial Business Combinations having an aggregate fair market value of at least 80% of the net
assets held in the Trust Account (as defined below) (excluding the amount of deferred underwriting commissions and taxes payable on the
interest earned on the Trust Account) at the time of the signing of the agreement to enter into the initial Business Combination. However,
the Company will only complete a Business Combination if the post-transaction company owns or acquires 50% or more of the outstanding
voting securities of the target or otherwise acquires a controlling interest in the target sufficient for it not to be required to register
as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”).
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited)
(As Restated)
Note
1—Description of Organization and Business Operations (continued)
The
Company will provide the holders (the “Public Shareholders”) of its Public Shares, with the opportunity to redeem all or
a portion of their Public Shares upon the completion of a Business Combination either (i) in connection with a shareholder meeting called
to approve the Business Combination or (ii) by means of a tender offer. 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, solely in its discretion. The Public Shareholders
will be entitled to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account (initially anticipated
to be $10.15 per Public Share). The per-share amount to be distributed to Public Shareholders who redeem their Public Shares will not
be reduced by the deferred underwriting commissions the Company will pay to the underwriter. These Public Shares have been classified
as temporary equity upon the completion of the Initial Public Offering in accordance with the Financial Accounting Standards Board’s
(“FASB”) Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity.”
In such case, the Company will proceed with a Business Combination if the Company has net tangible assets of at least $5,000,001 and
the approval of an ordinary resolution, being the affirmative vote of a majority of the ordinary shares represented in person or by proxy
and entitled to vote thereon and who vote at a general meeting in favor of the business combination. If a shareholder vote is not required
by law and the Company does not decide to hold a shareholder vote for business or other legal reasons, the Company will, pursuant to
its Amended and Restated Memorandum and Articles of Association (the “Amended and Restated Memorandum and Articles of Association”),
conduct the redemptions pursuant to the tender offer rules of the U.S. Securities and Exchange Commission (“SEC”) and file
tender offer documents with the SEC prior to completing a Business Combination. If, however, shareholder approval of the transactions
is required by law, or the Company decides to obtain shareholder approval for business or legal reasons, the Company will offer to redeem
shares in conjunction with a proxy solicitation pursuant to the proxy rules and not pursuant to the tender offer rules. Additionally,
each Public Shareholder may elect to redeem their Public Shares irrespective of whether they vote for or against the proposed transaction.
If the Company seeks shareholder approval in connection with a Business Combination, the Initial Shareholder (as defined below) have
agreed to vote their Founder Shares (as defined below in Note 5) and any Public Shares purchased during or after the Initial Public Offering
in favor of a Business Combination. Subsequent to the consummation of the Initial Public Offering, the Company will adopt an insider
trading policy which will require insiders to: (i) refrain from purchasing shares during certain blackout periods and when they are in
possession of any material non-public information and (ii) to clear all trades with the Company’s legal counsel prior to execution.
In addition, the Initial Shareholder have agreed to waive their redemption rights with respect to their Founder Shares and Public Shares
in connection with the completion of a Business Combination.
Notwithstanding
the foregoing, the Amended and Restated Memorandum and Articles of Association provides that a Public Shareholder, together with any
affiliate of such shareholder or any other person with whom such shareholder is acting in concert or as a “group” (as defined
under Section 13 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), will be restricted from redeeming
its shares with respect to more than an aggregate of 15% or more of the Class A ordinary shares sold in the Initial Public Offering,
without the prior consent of the Company.
The
Company’s Sponsor (the “Initial Shareholder”) officers and directors have agreed not to propose an amendment to Amended
and Restated Memorandum and Articles of Association (A) that would modify the substance or timing of the Company’s obligation to
allow redemption in connection with our initial business combination or to redeem 100% of its Public Shares if the Company does not complete
a Business Combination by November 16, 2022 (or up to August 16, 2023 if the Company extends the period of time to consummate a business
combination, as described in more detail in the prospectus for the IPO) (the “Combination Period”) or (B) with respect to
any other provision relating to shareholders’ rights or pre-initial Business Combination activity, unless the Company provides
the Public Shareholders with the opportunity to redeem their Class A ordinary shares in conjunction with any such amendment.
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited)
(As Restated)
Note
1—Description of Organization and Business Operations (continued)
If
the Company is unable to complete a Business Combination within the Combination Period, 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
(which interest shall be net of taxes payable and 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 liquidation distributions, if any) and (iii) as promptly as reasonably possible following such redemption,
subject to the approval of the remaining shareholders and the board of directors, liquidate and dissolve, subject in each case to the
Company’s obligations under Cayman Islands law to provide for claims of creditors and in all cases subject to the other requirements
of applicable law.
The
Initial Shareholder, officers and directors have agreed to waive their liquidation rights with respect to the Founder Shares if the
Company fails to complete a Business Combination within the Combination Period. However, if the Initial Shareholder or members of
the Company’s management team acquire Public Shares in or after the Initial Public Offering, they will be entitled to
liquidating distributions from the Trust Account with respect to such Public Shares if the Company fails to complete a Business
Combination within the Combination Period. Maxim have agreed to waive their rights to its deferred underwriting commission held in
the Trust Account in the event the Company does not complete a Business Combination within in the Combination Period and, in such
event, such amounts will be included with the other funds held in the Trust Account that will be available to fund the redemption of
the Public Shares. In the event of such distribution, it is possible that the per share value of the residual assets remaining
available for distribution (including Trust Account assets) will be only $10.15
per share initially held in the Trust Account. In order to protect the amounts held in the Trust Account, the Sponsor has agreed to
be liable to the Company if and to the extent any claims by a vendor (other than the Company’s independent registered public
accounting firm) for services rendered or products sold to the Company, or a prospective target business with which the Company has
discussed entering into a transaction agreement, reduce the amount of funds in the Trust Account. This liability will not apply with
respect to any claims by a third party who executed a waiver of any right, title, interest or claim of any kind in or to any monies
held in the Trust Account or to any claims under the Company’s indemnity of the underwriter of the Initial Public Offering
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 Sponsor will not be
responsible to the extent of any liability for such third party claims. The Company will seek to reduce the possibility that the
Sponsor will have to indemnify the Trust Account due to claims of creditors by endeavoring to have all vendors, service providers
(except for the Company’s independent registered public accounting firm), prospective target businesses or other entities with
which the Company does business, execute agreements with the Company waiving any right, title, interest or claim of any kind in or
to monies held in the Trust Account.
Liquidity
and Capital Resources
As
of September 30, 2022 the Company had cash of approximately $279,000 and a working capital of approximately $281,000 to satisfy the Company’s
liquidity needs. In addition, in order to finance transaction costs in connection with a Business Combination, the Company’s 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 (see Note 5). As of September 30, 2022, there were no amounts outstanding under any Working Capital Loans.
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited) (As
Restated)
Note
1—Description of Organization and Business Operations (continued)
Based
on the foregoing, management believes that the Company will have sufficient working capital and borrowing capacity to meet its needs
through the earlier of the consummation of a Business Combination or one year from this filing. Over this time period, the Company will
be using these funds for identifying and evaluating prospective initial Business Combination candidates, performing due diligence on
prospective target businesses, paying for travel expenditures, selecting the target business to merge with or acquire, and structuring,
negotiating and consummating the Business Combination.
Note
2 – Restatement of Previously Issued Financial Statements
Subsequent
to our filing of Form 10-Q filing for the period ended September 30, 2022 on November 14, 2022, management determined it should
restate its previously reported financial statements. The Company determined that at the closing of the Company’s Initial Public
Offering (including the sale of the shares issued pursuant to the exercise of the underwriters’ overallotment) it had improperly
valued its Class A ordinary shares subject to possible redemption The Company previously determined the Class A ordinary shares subject
to possible redemption to be equal to the redemption value of $10.15
per Class A ordinary
shares while also taking into consideration a redemption cannot result in net tangible assets being less than $5,000,001.
Management determined that the Class A ordinary shares issued during the Initial Public Offering and pursuant to the exercise of the
underwriters’ overallotment can be redeemed or become redeemable subject to the occurrence of future events considered outside
the Company’s control. Therefore, management concluded that temporary equity should include all Class A ordinary shares subject
to possible redemption, resulting in the Class A ordinary shares subject to possible redemption being equal to their redemption value.
As a result, management has noted a reclassification adjustment related to temporary equity and permanent equity. This resulted in an
adjustment to the initial carrying value of the Class A ordinary shares subject to possible redemption with the offset recorded to additional
paid-in capital (to the extent available), accumulated deficit and Class A ordinary shares.
Refer
to Note 3 and Note 8 which have also been updated to reflect the restatement contained in this Amendment No. 1.
There
has been no impact in the Company’s total assets, liabilities or operating results.
The
impact of the restatement on the Company’s financial statements is reflected in the following table:
Schedule
of Restatement on the Company Financial Statements
| |
As | | |
| | |
| |
| |
Previously | | |
| | |
As | |
| |
Reported | | |
Adjustments | | |
Restated | |
Condensed Balance sheet as of March 31, 2022 (unaudited) | |
| | | |
| | | |
| | |
Class A ordinary shares Subject to Possible Redemption | |
| 104,591,877 | | |
| 12,133,123 | | |
| 116,725,000 | |
Class A ordinary shares | |
| 131 | | |
| (131 | ) | |
| - | |
Additional Paid-in Capital | |
| 5,176,753 | | |
| (5,176,753 | ) | |
| - | |
Accumulated Deficit | |
| (177,171 | ) | |
| (6,956,239 | ) | |
| (7,133,410 | ) |
Total Shareholders’ Equity (Deficit) | |
| 5,000,001 | | |
| (12,133,123 | ) | |
| (7,133,122 | ) |
Number of Class A ordinary shares subject to redemption | |
| 10,304,618 | | |
| 1,195,382 | | |
| 11,500,000 | |
| |
| | | |
| | | |
| | |
Condensed Balance sheet as of June 30, 2022 (unaudited) | |
| | | |
| | | |
| | |
Class A ordinary shares Subject to Possible Redemption | |
| 104,090,376 | | |
| 12,634,624 | | |
| 116,725,000 | |
Class A ordinary shares | |
| 136 | | |
| (136 | ) | |
| - | |
Additional Paid-in Capital | |
| 5,678,249 | | |
| (5,678,249 | ) | |
| - | |
Accumulated Deficit | |
| (678,672 | ) | |
| (6,956,239 | ) | |
| (7,634,911 | ) |
Total Shareholders’ Equity (Deficit) | |
| 5,000,001 | | |
| (12,634,624 | ) | |
| (7,634,623 | ) |
Number of Class A ordinary shares subject to redemption | |
| 10,255,209 | | |
| 1,244,791 | | |
| 11,500,000 | |
| |
| | | |
| | | |
| | |
Condensed Balance sheet as of September 30, 2022 (unaudited) | |
| | | |
| | | |
| | |
Class A ordinary shares Subject to Possible Redemption | |
| 104,870,130 | | |
| 12,347,004 | | |
| 117,217,134 | |
Class A ordinary shares | |
| 128 | | |
| (128 | ) | |
| - | |
Additional Paid-in Capital | |
| 4,898,504 | | |
| (4,898,504 | ) | |
| - | |
Retained Earnings (Accumulated Deficit) | |
| 101,081 | | |
| (7,448,373 | ) | |
| (7,347,292 | ) |
Total Shareholders’ Equity (Deficit) | |
| 5,000,001 | | |
| (12,347,005 | ) | |
| (7,347,004 | ) |
Number of Class A ordinary shares subject to redemption | |
| 10,332,033 | | |
| 1,167,967 | | |
| 11,500,000 | |
| |
| | | |
| | | |
| | |
Condensed Statement of Changes in Shareholders’ Equity (Deficit) for the three months ended March 31, 2022 (unaudited) | |
| | | |
| | | |
| | |
Change in Class A Ordinary shares subject to possible redemption | |
| (3,364,702 | ) | |
| 3,364,702 | | |
| - | |
| |
| | | |
| | | |
| | |
Condensed Statement of Changes in Shareholders’ Equity (Deficit) for the three months ended June 30, 2022 (unaudited) | |
| | | |
| | | |
| | |
Change in Class A Ordinary shares subject to possible redemption | |
| 501,501 | | |
| (501,501 | ) | |
| - | |
| |
| | | |
| | | |
| | |
Condensed Statement of Changes in Shareholders’ Equity (Deficit) for the three months ended September 30, 2022 (unaudited) | |
| | | |
| | | |
| | |
Change in Class A Ordinary shares subject to possible redemption | |
| (779,753 | ) | |
| 779,753 | | |
| - | |
Accretion for Class A Ordinary Shares to redemption amount | |
| - | | |
| (492,134 | ) | |
| (492,134 | ) |
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited)
(As Restated)
Note
3—Summary of Significant Accounting Policies
Basis
of Presentation
The
accompanying unaudited condensed 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 of the SEC. 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 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 financial statements should be read in conjunction with the Company’s Form S-1 which contains
the initial audited financial statements and notes thereto for the period from April 12, 2021 (inception) to April 16, 2021 as filed
with the SEC on July 19, 2021 and the Company’s Annual Report (as amended) on Form 10-K/A for the period ended December 31, 2021. The interim results for the three and nine-month period ended September 30, 2022 are not necessarily indicative of the results
to be expected for the year ending December 31, 2022 or for any future interim periods.
Emerging
Growth Company
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 nonbinding
advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.
Further,
Section 102(b)(1) of the Jumpstart Our Business Startups Act of 2012 (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 Exchange Act) are
required to comply with the new or revised financial accounting standards.
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited)
(As Restated)
Note
3—Summary of Significant Accounting Policies (continued)
Emerging
Growth Company (continued)
The
JOBS Act provides that an emerging growth 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 an 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 financial statement with another public company that is neither an emerging growth company
nor an emerging growth company that 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 financial statements in conformity with GAAP requires 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 financial statement
and the reported amounts of expenses during the reporting period. Making estimates requires management to exercise significant judgement.
It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at
the date of the financial statements, which management considered in formulating its estimate, could change in the near term due to one
or more future confirming events. Accordingly, the actual results could differ significantly from those estimates.
Material
estimate that is particularly susceptible to significant change in the near-term relate to the fair value of the derivative liabilities.
Although considerable variability is likely to be inherent in this estimate, management believes that the amounts provided are reasonable.
This estimate is continually reviewed and adjusted if necessary. Such adjustment is reflected in current operations.
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.
As of September 30, 2022, the Company had approximately $279,000 of cash and cash equivalents.
Marketable
Securities Held in Trust Account
At
September 30, 2022, substantially all of the assets held in the Trust Account were held in money market funds which are invested primarily
in U.S. Treasury securities. All of the Company’s investments held in the Trust Account are classified as trading securities. Trading
securities are presented on the condensed balance sheets at fair value at the end of each reporting period. Gains and losses resulting
from the change in fair value of investments held in Trust Account are included in interest earned on marketable securities held in Trust
Account in the accompanying condensed statements of earnings. The estimated fair values of investments held in Trust Account are determined
using available market information.
Concentration
of Credit Risk
Financial
instruments that subject the Company to concentrations of credit risk consist of cash accounts in a financial institution, which exceeds
the Federal Depository Insurance Company coverage of $250,000. The Company has not experienced losses on these accounts.
Financial
Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under the FASB ASC 820, “Fair
Value Measurements and Disclosures,” approximates the carrying amounts represented in the balance sheet due to their short-term
nature.
Fair
value measurements
Fair
value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction
between market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs
used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets
or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:
|
● |
Level
1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets; |
|
● |
Level
2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted
prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active;
and |
|
● |
Level
3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions,
such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable |
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited)
(As Restated)
Note
3—Summary of Significant Accounting Policies (continued)
Fair
value measurements (continued)
In
some circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In
those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input
that is significant to the fair value measurement.
Derivative
financial instruments
The
Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates
all of its financial instruments, including issued stock purchase warrants, to determine if such instruments are derivatives or contain
features that qualify as embedded derivatives, pursuant to ASC 480 and ASC 815, “Derivatives and Hedging” (“ASC 815”).
The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, will
be re-assessed at the end of each reporting period. Derivative warrant liabilities will be classified as non-current liabilities as their
liquidation is not reasonably expected to require the use of current assets or require the creation of current liabilities.
The
17,260,000 warrants issued on August 16, 2021 in connection with the IPO and the Private Placement (including the 11,500,000 warrants
included in the Units and the 5,760,000 Private Placement Warrants) are recognized as derivative liabilities in accordance with ASC 815.
The liabilities are subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized
in the Company’s statement of operations. The fair value of the Public Warrants issued in connection with the Public Offering were
initially measured at fair value using a Modified Black-Scholes option pricing model and subsequently, the fair value of Public Warrants
issued in connection with the Initial Public Offering have been measured based on the listed market price of such warrants beginning
from December 31, 2021, and through to September 30, 2022. The fair value of the Private Warrants has been estimated initially and subsequently,
as of September 30, 2022, using a Modified Black-Scholes option pricing model. The determination of the fair value of the warrant liabilities
may be subject to change as more current information becomes available and accordingly the actual results could differ significantly.
Class
A Ordinary Shares Subject to Possible Redemption
As
of September 30, 2022, there were 11,615,000 Class A ordinary shares issued or outstanding. The Company accounts for its Class A ordinary
shares subject to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic
480 “Distinguishing Liabilities from Equity.” Ordinary shares subject to mandatory redemption are classified as a liability
instrument and is measured at fair value. Conditionally redeemable ordinary shares (including ordinary shares that features redemption
rights that is 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 features certain redemption rights that are considered to be outside of the Company’s
control and be subject to occurrence of uncertain future events. Accordingly, at September 30, 2022, 11,500,000 Class A ordinary shares
subject to possible redemption are presented at redemption value as temporary equity, outside of the shareholders’ equity section
of the Company’s condensed balance sheets.
Earnings
Per Ordinary Share
The Company complies with accounting and disclosure
requirements of FASB ASC 260, “Earnings Per Share”. Earnings per share is computed by dividing earnings by the weighted average
number of ordinary shares outstanding during the period. The Company has two classes of ordinary shares, Class A ordinary shares and Class
B ordinary shares. Income and losses are shared pro rata between the two classes of shares. This presentation contemplates a Business
Combination as the most likely outcome, in which case, both classes of shares share pro rata in the income/loss of the Company. Accretion
associated with the redeemable shares of Class A ordinary shares is excluded from earnings per share as the redemption value approximates
fair value.
At September 30, 2022, the Company did not have any dilutive securities
and other contracts that could, potentially, be exercised or converted into ordinary shares and then share in the loss of the Company.
As a result, diluted earnings per share is the same as basic earnings per share for the periods presented. The calculation of diluted
earnings per share does not consider the effect of the warrants issued in connection with the (i) Initial Public Offering, and (ii) the
private placement since the exercise of the warrants is contingent upon the occurrence of future events and the inclusion of such warrants
would be anti-dilutive.
Income
Taxes
The
Company follows the asset and liability method of accounting for income taxes under FASB ASC 740, “Income Taxes.” Deferred
tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial
statements carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to
be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period
that included the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected
to be realized.
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited)
(As Restated)
Note
3—Summary of Significant Accounting Policies (continued)
Income
Taxes (continued)
ASC
Topic 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax
positions 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. The Company’s management determined that the Cayman Islands is the
Company’s major tax jurisdiction. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as
income tax expense. As of September 30, 2022, there were no unrecognized tax benefits and no amounts accrued for interest and penalties.
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’s management does not expect that the total amount of unrecognized tax benefits will materially
change over the next twelve months.
The
Company is considered to be an exempted Cayman Islands company with no connection to any other taxable jurisdiction and is presently
not subject to income taxes or income tax filing requirements in the Cayman Islands or the United States. As such, the Company’s
tax provision was zero for the period presented.
Recent
Accounting Pronouncements
Management
does not believe that any recently issued, but not effective, accounting standards, if currently adopted, would have a material effect
on the Company’s financial statements.
Note
4—Initial Public Offering
On
August 16, 2021, the Company consummated its IPO of 10,000,000 Units at $10.00 per Unit, generating gross proceeds of $100,000,000 and
incurring offering costs of approximately $6,624,000, inclusive of approximately $3,500,000 in deferred underwriting commissions. The
underwriter was granted a 45-day option from the date of the final prospectus relating to the Initial Public Offering to purchase up
to 1,500,000 additional Units to cover over-allotments, if any, at $10.00 per Unit. On August 16, 2021, Maxim exercised the
over-allotment option in full and, purchased an additional 1,500,000 Over-Allotment Units, generating additional gross proceeds of $15,000,000,
and incurring additional offering costs of $825,000, inclusive of approximately $525,000 of deferred underwriting commissions.
Each
Unit consists of one Class A ordinary share, and one redeemable warrant (each, a “Public Warrant”). Each Public Warrant entitles
the holder to purchase one Class A ordinary share at a price of $11.50 per share, subject to adjustment (see Note 7).
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited)
(As Restated)
Note
5—Related Party Transactions
Founder
Shares
On
April 12, 2021, the Sponsor paid $, or approximately $ per share, to cover certain expenses on behalf of the Company in exchange
for issuance of Class B ordinary shares, par value $ (the “Founder Shares”). The Founder Shares will automatically
convert into shares of Class A ordinary shares at the time of the Company’s initial Business Combination and are subject to certain
transfer restrictions, as described in Note 9.
The
Initial Shareholder have agreed, subject to limited exceptions, not to transfer, assign or sell any of their Founder Shares until the
earlier to occur of: (i) one year after the completion of the initial Business Combination or (ii) the date following the completion
of the initial Business Combination on which the Company completes a liquidation, merger, share exchange or other similar transaction
that results in all of the shareholders having the right to exchange their ordinary shares for cash, securities or other property. Notwithstanding
the foregoing, if the closing price of the Class A ordinary shares equals or exceeds $12.00 per share (as adjusted for share sub-divisions,
share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing
at least 120 days after the initial Business Combination, the Founder Shares will be released from the lockup.
Private
Placement Warrants
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the Private Placement of an 5,760,000 Private Placement Warrants
to the Sponsor and Maxim at an average purchase price of $1.00 per Private Placement Warrant, generating gross proceeds to the Company
of $5,760,000. The Private Placement Warrants are identical to the Public Warrants sold as part of the Units in the Initial Public Offering,
except that the Sponsor and Maxim have agreed not to transfer, assign or sell any of the Private Placement Warrants (except to certain
permitted transferees) until 30 days after the completion of the Company’s initial Business Combination. The Private Placement
Warrants are also not redeemable by the Company so long as they are held by the Sponsor and Maxim or their respective permitted transferees.
Certain
proceeds from the Private Placement Warrants were added to the proceeds from the Initial Public Offering to be held in the Trust Account.
If the Company does not complete a Business Combination within the Combination Period, the Private Placement Warrants will expire worthless.
The Private Placement Warrants will be non-redeemable and exercisable on a cashless basis so long as they are held by the Sponsor or
its permitted transferees.
Related
Party Loans
On
April 19, 2021, the Sponsor agreed to loan the Company an aggregate of up to $ to cover for expenses related to the IPO pursuant
to a promissory note (the “Note”). This loan was non-interest bearing and was payable upon the earlier of September 30, 2021
or the completion of the Initial Public Offering. The loan amounted to $ and was repaid upon the closing of the IPO out of offering
proceeds not held in the Trust Account.
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited)
(As Restated)
Note
5—Related Party Transactions (continued)
Working
Capital Loans
In
order to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, other Initial
Shareholder, or certain of the Company’s officers and directors may, but are not obligated to, loan the Company funds as may be
required (“Working Capital Loans”). If the Company completes a Business Combination, the Company would repay the Working
Capital Loans. In the event that a Business Combination does not close, the Company may use a portion of proceeds held outside the Trust
Account to repay the Working Capital Loans but no proceeds held in the Trust Account would be used to repay the Working Capital Loans.
Except for the foregoing, the terms of such Working Capital Loans, if any, have not been determined and no written agreements exist with
respect to such loans. The Working Capital Loans would either be repaid upon consummation of a Business Combination, without interest,
or, at the lender’s discretion, up to $1,500,000 of such Working Capital Loans may be convertible into private placement warrants
at a price of $1.00 per warrant. As of September 30, 2022, the Company did not have any outstanding borrowings under the Working Capital
Loans.
Administrative
Services Agreement
Commencing
on the effective date of the Company’s IPO, the Company agreed to pay its Sponsor a total of up to $10,000 per month for office space, utilities, secretarial and administrative support. Upon completion of the initial Business Combination or
the Company’s liquidation, the Company will cease paying these monthly fees. For the three and nine-month periods ended September
30, 2022, the Company recorded expenses of $30,000 and $90,000, respectively, to the Sponsor under the Administrative Services Agreement.
Note
6—Commitments and Contingencies
Registration
Rights
The
holders of Founder Shares, Private Placement Warrants, and securities that may be issued upon conversion of Working Capital Loans, if
any, are entitled to registration rights pursuant to a registration and shareholder rights agreement. The holders of these securities
are entitled to make up to three demands, excluding short form demands, that the Company registers such securities. In addition, these
holders will have certain “piggy-back” registration rights with respect to registration statements filed subsequent to the
completion of the initial Business Combination. The Company will bear the expenses incurred in connection with the filing of any such
registration statements.
Underwriting
Agreement
The
Company granted the underwriters a 45-day option from the final prospectus relating to the Initial Public Offering to purchase up to
1,500,000 additional Units to cover over-allotments, if any, at the IPO price less the underwriting discounts and commissions. On August
16, 2021, the underwriters fully exercised their over-allotment option.
The
underwriters were entitled to an underwriting discount of $0.20 per Unit, or $2.0 million in the aggregate (or $2.3 million in the aggregate
if the underwriters’ over-allotment option is exercised in full), payable upon the closing of the IPO. In addition, $0.35 per unit,
or approximately $3.5 million in the aggregate (or approximately $4.03 million in the aggregate if the underwriters’ over-allotment
option was exercised in full) was payable to the underwriters for deferred underwriting commissions. 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.
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited)
(As Restated)
Note
6—Commitments and Contingencies (continued)
Risks
and Uncertainties
Management
continues to evaluate the impact of the COVID-19 pandemic on the industry and has concluded that while it is reasonably possible that
the virus could have a negative effect on the Company’s financial position, results of its operations, and/or search for a target
company, the specific impact is not readily determinable as of the date of these financial statement. The financial statement does not
include any adjustments that might result from the outcome of this uncertainty.
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. The impact
of this action and related sanctions on the world economy are not determinable as of the date of this report and the specific impact
on the Company’s financial condition, results of operations, and cash flows is also not determinable as of the date of this Quarterly
Report on Form 10-Q.
Note
7 – Derivative Warrant Liabilities
As
of September 30, 2022, the Company had 11,500,000 Public Warrants and 5,760,000 Private Placement Warrants, outstanding.
The
Public Warrants will become exercisable on the later of (a) 30 days after the consummation of a Business Combination or (b) 12 months
from the closing of the IPO. The Public Warrants will expire five years from the consummation of a Business Combination or earlier upon
redemption or liquidation.
The
Company will not be obligated to deliver any Class A ordinary shares pursuant to the exercise of a Public Warrant and will have no obligation
to settle such Public Warrant exercise unless a registration statement under the Securities Act covering the issuance of the Class A
ordinary shares issuable upon exercise of the Public Warrants is then effective and a prospectus relating thereto is current, subject
to the Company satisfying its obligations with respect to registration. No Public Warrant will be exercisable for cash or on a cashless
basis, and the Company will not be obligated to issue any shares to holders seeking to exercise their Public Warrants, unless the issuance
of the shares upon such exercise is registered or qualified under the securities laws of the state of the exercising holder, or an exemption
from registration is available.
The
Company has agreed that as soon as practicable, but in no event later than 15 business days, after the closing of a Business Combination,
it will use its best efforts to file with the SEC a registration statement registering the issuance, under the Securities Act, of the
Class A ordinary shares issuable upon exercise of the Public Warrants. The Company will use its best efforts to file with the SEC a registration
statement covering the shares of Class A ordinary shares issuable upon exercise of the warrants, to cause such registration statement
to become effective and to maintain a current prospectus relating to those shares of Class A ordinary shares until the warrants expire
or are redeemed, as specified in the warrant agreement. If a registration statement covering the shares of Class A ordinary shares issuable
upon exercise of the warrants is not effective by the 60th business day after the closing of a Business Combination, warrant
holders may, until such time as there is an effective registration statement and during any period when the Company will have failed
to maintain an effective registration statement, exercise warrants on a “cashless basis” in accordance with Section 3(a)(9)
of the Securities Act or another exemption.
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited)
(As Restated)
Note
7 – Derivative Warrant Liabilities (continued)
Redemption
of Warrants for Cash When the Price per Class A Ordinary Share Equals or Exceeds $18.00
Once
the Public Warrants become exercisable, the Company may call the Public Warrants for redemption
|
● |
in
whole and not in part; |
|
|
|
|
● |
at
a price of $0.01 per Public Warrant; |
|
|
|
|
● |
upon
not less than 30 days’ prior written notice of redemption to each warrant holder and |
|
|
|
|
● |
if,
and only if, the reported last sale price of the Class A ordinary shares equals or exceeds $18.00 per share (as adjusted for share
sub-divisions, share dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day
period ending three business days before the Company sends the notice of redemption to the warrant holders (the “Reference
Value”). |
If
and when the Public Warrants become redeemable by the Company, the Company may not exercise its redemption right if the issuance of shares
of ordinary shares upon exercise of the warrants is not exempt from registration or qualification under applicable state blue sky laws
or the Company is unable to effect such registration or qualification.
The
exercise price and number of shares of Class A ordinary shares issuable upon exercise of the warrants may be adjusted in certain circumstances
including in the event of a share dividend, or recapitalization, reorganization, merger or consolidation. Additionally, in no event will
the Company be required to net cash settle the Public Warrants. If the Company is unable to complete a Business Combination within the
Combination Period and the Company liquidates the funds held in the Trust Account, holders of warrants will not receive any of such funds
with respect to their warrants, nor will they receive any distribution from the Company’s assets held outside of the Trust Account
with the respect to such warrants. Accordingly, the warrants may expire worthless.
If
the Company calls the Public Warrants for redemption, management will have the option to require all holders that wish to exercise the
Public Warrants to do so on a “cashless basis,” as described in the warrant agreement. The exercise price and number of common
shares issuable upon exercise of the Public Warrants may be adjusted in certain circumstances including in the event of a share dividend,
extraordinary dividend or recapitalization, reorganization, merger or consolidation.
In
addition, if (x) the Company issues additional shares of Class A ordinary shares or equity-linked securities for capital raising purposes
in connection with the closing of its initial Business Combination at an issue price or effective issue price of less than $9.20 per
Class A ordinary share (with such issue price or effective issue price to be determined in good faith by the Company’s 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
the Company’s initial Business Combination on the date of the consummation of such initial Business Combination (net of redemptions),
and (z) the volume weighted average trading price of the Company’s ordinary shares during the 20 trading day period starting on
the trading day prior to the day on which the Company consummates its 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 and the Newly Issued Price and the $18.00 per share redemption trigger price described above will be adjusted (to
the nearest cent) to be equal to 180% of the greater of the Market Value and the Newly Issued Price.
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited)
(As Restated)
Note
7 – Derivative Warrant Liabilities (continued)
The
Private Placement Warrants are identical to the Public Warrants underlying the Units sold in the IPO, except that the Private Placement
Warrants and the ordinary shares issuable upon exercise of the Private Placement Warrants, so long as they are held by the Initial Shareholders
or their permitted transferees, (i) will not be redeemable by the Company, (ii) may not (including the Class A ordinary shares issuable
upon exercise of these warrants), subject to certain limited exceptions, be transferred, assigned or sold by the holders until 30 days
after the completion of the initial Business Combination, (iii) may be exercised by the holders on a cashless basis and (iv) will be
entitled to registration rights. If the Private Placement Warrants are held by holders other than the Sponsor or its permitted transferees,
the Private Placement Warrants will be redeemable by the Company and exercisable by the holders on the same basis as the Public Warrants.
The
Company has accounted for the 17,260,000
warrants issued in connection with the Initial
Public Offering (including 11,500,000
Public Warrants and 5,760,000
Private Placement Warrants) in accordance with
the guidance contained in ASC 815-40. Such guidance provides that because the warrants do not meet the criteria for equity treatment
thereunder, each warrant must be recorded as a liability. Accordingly, the Company has classified each warrant as a liability at its
fair value. This liability is subject to re-measurement at each balance sheet date. With each such re-measurement, the warrant liability
will be adjusted to fair value, with the change in fair value recognized in the Company’s statement of operations. For the three
and -month period ending September 30, 2022 the Company recognized a (loss) / gain on revaluation of approximately ($0.5
million) and $3.5
million, respectively.
The
warrant agreement contains an Alternative Issuance provision that if less than 70% of the consideration receivable by the holders of
the Class A ordinary shares in the Business Combination is payable in the form of common equity in the successor entity, and if the holders
of the warrants properly exercise the warrants within thirty days following the public disclosure of the consummation of Business Combination
by the Company, the warrant price shall be reduced by an amount equal to the difference (but in no event less than zero) of (i) the warrant
price in effect prior to such reduction minus (ii) (A) the Per Share Consideration (as defined below) minus (B) the Black-Scholes Warrant
Value (as defined below). The “Black-Scholes Warrant Value” means the value of a Warrant immediately prior to the consummation
of the Business Combination based on the Black-Scholes Warrant Model for a Capped American Call on Bloomberg Financial Markets. “Per
Share Consideration” means (i) if the consideration paid to holders of the ordinary shares consists exclusively of cash, the amount
of such cash per ordinary shares, and (ii) in all other cases, the volume weighted average price of the ordinary shares as reported during
the ten-trading day period ending on the trading day prior to the effective date of the Business Combination.
The
Company believes that the adjustments to the exercise price of the warrants is based on a variable that is not an input to the fair value
of a “fixed-for-fixed” option as defined under FASB ASC Topic No. 815 – 40, and thus the warrants are not eligible
for an exception from derivative accounting. The accounting treatment of derivative financial instruments requires that the Company record
a derivative liability upon the closing of the Initial Public Offering. Accordingly, the Company classifies each warrant as a liability
at its fair value and the warrants will be allocated a portion of the proceeds from the issuance of the Units equal to its fair value
determined using Black-Scholes option pricing model. This liability is subject to re-measurement at each balance sheet date. With each
such re-measurement, the warrant liability will be adjusted to fair value, with the change in fair value recognized in the Company’s
statement of operations. The Company will reassess the classification at each balance sheet date. If the classification changes as a
result of events during the period, the warrants will be reclassified as of the date of the event that causes the reclassification.
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited)
(As Restated)
Note
8 - Fair Value Measurements
The
following table presents information about the Company’s financial liabilities that are measured at fair value on a recurring basis
as of September 30, 2022 and December 31, 2021, by level within the fair value hierarchy:
Schedule of Fair Value Liabilities Measured on Recurring Basis
| |
Fair Value Measurements Using | | |
| |
At September 30, 2022 | |
(Level 1) | | |
(Level 2) | | |
(Level 3) | | |
Total | |
Description | |
| |
Liabilities: | |
| | |
| | |
| | |
| |
Warrant liabilities - public warrants | |
$ | 461,149 | | |
$ | - | | |
$ | - | | |
$ | 461,149 | |
Warrant liabilities - private warrants | |
| - | | |
| - | | |
| 3,141,922 | | |
| 3,141,922 | |
Total | |
$ | 461,149 | | |
$ | - | | |
$ | 3,141,922 | | |
$ | 3,603,071 | |
| |
Fair Value Measurements Using | | |
| |
At December 31, 2021 | |
(Level 1) | | |
(Level 2) | | |
(Level 3) | | |
Total | |
Description | |
| | | |
| | | |
| | | |
| | |
Liabilities: | |
| | | |
| | | |
| | | |
| | |
Warrant liabilities - public warrants | |
$ | 4,655,200 | | |
$ | - | | |
$ | - | | |
$ | 4,655,200 | |
Warrant liabilities - private warrants | |
| - | | |
| - | | |
| 2,414,100 | | |
| 2,414,100 | |
Total | |
$ | 4,655,200 | | |
$ | - | | |
$ | 2,414,100 | | |
$ | 7,069,300 | |
The
Public Warrants issued in connection with the Public Offering and the Private Placement Warrants were initially and subsequently measured
at fair value using a Modified Black-Scholes option pricing model. The subsequent measurement of the Public Warrants as of December 31,
2021, and September 30, 2022, are classified as Level 1 due to the use of an observable market quote in an active market.
The
Company utilizes a Modified Black-Scholes model to value the Private Placement Warrants at each reporting period, with changes in fair
value recognized in the statement of earnings. The estimated fair value of the Private Placement Warrant liability is determined using
Level 3 inputs. Inherent in the Modified Black-Scholes option pricing model are assumptions related to expected stock-price volatility,
expected life, risk-free interest rate and dividend yield. The Company estimates the volatility of its warrants based on historical volatility
of select peer company’s ordinary shares that matches the target industries. The risk-free interest rate is based on the U.S. Treasury
zero-coupon yield curve on the grant date for a maturity similar to the expected remaining life of the warrants. The Company used the
modified extension date deadline of August 16, 2023, as disclosed in Note 9, to determine the estimated life of the warrants. The dividend
rate is based on the historical rate, which the Company anticipates remaining at zero.
The
aforementioned warrant liabilities are not subject to qualified hedge accounting.
There
were no transfers between Levels 1, 2 or 3 during the three and nine months ended September 30, 2022.
The
following table provides quantitative information regarding Level 3 fair value measurements inputs as their measurement dates:
Schedule of Fair Value Measurements
| |
At September 30, 2022 | | |
At December 31, 2021 | |
| |
| | |
| |
Share price | |
$ | 10.08 | | |
$ | 9.90 | |
Exercise price | |
$ | 11.5 | | |
$ | 11.5 | |
Expected dividend yield | |
| 0 | % | |
| 0 | % |
Expected volatility | |
| 24.00 | % | |
| 24.00 | % |
Risk-free interest rate | |
| 4.05 | % | |
| 0.54 | % |
Expected life (in years) | |
| 0.92 | | |
| 0.98 | |
OXBRIDGE
ACQUISITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2022
(Unaudited)
(As Restated)
Note
8 - Fair Value Measurements (continued)
The
following table provides a reconciliation of changes in fair value of the beginning and ending balances for the liabilities classified
as Level 3:
Schedule of Fair Value Warrant Liabilities
| |
Private | | |
Public | | |
Warrant | |
| |
Placement | | |
Warrants | | |
Liabilities | |
| |
Warrants | | |
| | |
| |
Fair value of Level 3 warrants at January 1, 2022 | |
$ | 2,414,100 | | |
$ | - | | |
$ | 2,414,100 | |
Change in valuation inputs or other assumptions | |
| 727,822 | | |
| - | | |
| 727,822 | |
Fair value of Level 3 warrants at September 30, 2022 | |
$ | 3,141,922 | | |
$ | - | | |
$ | 3,141,922 | |
The
following table presents the changes in the fair value of warrant liabilities:
Schedule of Fair Value Warrant Liabilities
| |
Private | | |
| | |
Total | |
| |
Placement | | |
Public | | |
Warrant | |
| |
Warrants | | |
Warrants | | |
Liabilities | |
| |
| | |
| | |
| |
Fair value as of January 1, 2022 | |
$ | 2,414,100 | | |
$ | 4,655,200 | | |
$ | 7,069,300 | |
Change in valuation inputs or other assumptions | |
| 727,822 | | |
| (4,194,051 | ) | |
| (3,466,229 | ) |
Fair value as of September 30, 2022 | |
$ | 3,141,922 | | |
$ | 461,149 | | |
$ | 3,603,071 | |
Note
9—Shareholders’ Deficit
Preference
Shares—The Company is authorized to issue 4,000,000 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 September 30, 2022, there were no preference shares issued or outstanding.
Class
A Ordinary Shares—The Company is authorized to issue 400,000,000 Class A ordinary shares with a par value of $0.0001 per
share. Holders of the Company’s Class A ordinary shares are entitled to one vote for each share. As of September 30, 2022, there were
11,615,000 Class A ordinary shares outstanding.
Class
B Ordinary Shares—The Company is authorized to issue 40,000,000 Class B ordinary shares with a par value of $0.0001 per
share. Holders are entitled to one vote for each Class B ordinary share. At September 30, 2022, there were 2,875,000 Class B ordinary
shares issued and outstanding. Holders of the Class A ordinary shares and holders of the Class B ordinary shares will vote together as
a single class on all matters submitted to a vote of the Company’s shareholders, except as required by applicable law or stock
exchange rule; provided that only holders of the Class B ordinary shares have the right to vote on the appointment of the Company’s
directors prior to the initial Business Combination.
The
Class B ordinary shares will automatically convert into Class A ordinary shares at the time of the initial Business Combination on a
one-for-one basis (as adjusted). In the case that additional Class A ordinary shares or equity-linked securities are issued or deemed
issued in connection with the initial Business Combination, the number of Class A ordinary shares issuable upon conversion of all Founder
Shares will equal, in the aggregate, 20% of the total number of Class A ordinary shares outstanding after such conversion (after giving
effect to any redemptions of Class A ordinary shares by Public Shareholders), including 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, excluding any Class A ordinary shares or equity-linked
securities exercisable for or convertible into Class A ordinary shares issued, or to be issued, to any seller in the initial Business
Combination and any Private Placement Warrants issued to the Sponsor, officers or directors upon conversion of Working Capital Loans;
provided that such conversion of Founder Shares will never occur on a less than one-for-one basis.
Note
10—Subsequent Events
The
Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statements
were issued. Based upon this review, the Company did not identify any subsequent events that would have required adjustment or disclosure
in the financial statements, except for as disclosed below.
On November 9, 2022, the Company
held an extraordinary general meeting (the “EGM”) of shareholders. At the EGM, the Company’s shareholders were presented
the proposal to extend the date by which the Company must consummate a business combination from November 16, 2022 to August 16, 2023
(or such earlier date as determined by the Board) by amending the Company’s Amended and Restated Memorandum and Articles of Association
(the “Extension Amendment Proposal”). The Extension Amendment Proposal to amend the Company’s Amended and Restated Memorandum
and Articles of Association (“Charter Amendment”) was approved. The Company filed the Charter Amendment with the Cayman Islands Registrar
of Companies on November 11, 2022
In connection
with the vote to approve the Extension Amendment Proposal, the holders of 10,313,048 Class A ordinary shares properly exercised their
right to redeem their shares for cash at a redemption price of approximately $10.21 per share, for an aggregate redemption amount of approximately
$105,296,220 in connection with the Extension Amendment Proposal.
The
Sponsor has agreed to contribute to us a loan of $ (the “Extension Loan”), to be deposited into the Trust Account to
extend the Termination Date from November 16, 2022 to August 16, 2023. On November 14, 2022, the Company issued a promissory
note (the “Note”) in the aggregate principal amount of $ to the Sponsor, in connection with the Extension Loan.
The Extension Loan will be deposited into the Trust Account on or around November 15, 2022.
The
Note bears no interest and is repayable in full upon the earlier of (a) the date of the consummation of the Initial Business Combination,
or (b) the date of the liquidation of the Company.
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
References
to the “Company,” “Oxbridge Acquisition Corp.,” “our,” “us” or “we” refer
to Oxbridge Acquisition Corp. The following discussion and analysis of the Company’s financial condition and results of operations
should be read in conjunction with the unaudited interim condensed financial statements and the notes thereto contained elsewhere in
this report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve
risks and uncertainties.
In
this Quarterly Report, we are restating our financial statements for the quarterly periods as of March 31, 2022, June 30, 2022, and September
30, 2022, as previously filed in the Quarterly Report on Form 10-Q for the period ended March 31, 2022, filed with the SEC on May 12,
2022, our Quarterly Report on Form 10-Q for the period ended June 30, 2022, filed with the SEC on August 15, 2022, and our Quarterly
Report on Form 10-Q for the period ended September 30, 2022, filed with the SEC on November 14, 2022, respectively.
We
have re-evaluated our application of ASC 480-10-S99-3A to our accounting and classification of the Public Shares, issued as part of the
units sold in the initial public offering on August 16, 2021. Historically, a portion of the Public Shares was classified as permanent
equity to maintain shareholders’ equity greater than $5 million on the basis that we will not redeem our Public Shares in an amount
that would cause our net tangible assets to be less than $5,000,001, as described in the amended and restated memorandum and articles
of association. Pursuant to such re-evaluation, our management has determined that the Public Shares include certain provisions that
require classification of all of the Public Shares as temporary equity regardless of the net tangible assets redemption limitation contained
in the Charter. In addition, in connection with the change in presentation for the Public Shares, management determined it should restate
earnings per share calculation to allocate income and losses shared pro rata between the two classes of common stock. This presentation
contemplates an initial business combination as the most likely outcome, in which case, both classes of common stock share pro rata in
the income and losses of our Company.
On
[February 15, 2023], the Audit Committee concluded, after discussion with the Company’s management and consultation with Hacker
Johnson Smith P.A., that our previously issued i) audited balance sheet as of August 16, 2021 (the “Post IPO Balance sheet”),
(ii) unaudited financial statements included in our Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2021,
filed with the SEC on November 15, 2021 (iii) audited financial statements for the period from April 12, 2021 (inception) to December
31, 2021, filed with the SEC on March 30, 2022, (iv) unaudited financial statements included in our Quarterly Report on Form 10-Q for
the quarterly period ended March 31, 2022, filed with the SEC on May 12, 2022, (v) unaudited financial statements included in our Quarterly
Report on Form 10-Q for the quarterly period ended June 30, 2022, filed with the SEC on August 15, 2022, and (vi) unaudited financial
statements included in our Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2022, filed with the SEC on November
14, 2022 should be restated to report all Public Shares as temporary equity and should no longer be relied upon.
The
restatement does not have an impact on our cash position.
Our
management has concluded that in light of the classification error described above, a material weakness exists in our internal control
over financial reporting and that our disclosure controls and procedures were not effective as of December 31, 2021. In connection with
the restatement, our management reassessed the effectiveness of our disclosure controls and procedures for the periods affected by the
restatement. As a result of that reassessment, we determined that our disclosure controls and procedures for such periods were not effective
with respect to our internal controls around the proper accounting and classification of complex financial instruments. For more information,
see Item 4 included in this Quarterly Report. The restatement is more fully described in Note 2 of the notes to the financial statements
included herein.
Cautionary
Note Regarding Forward-Looking Statements
Certain
statements in this Quarterly Report on Form 10-Q, including in this Management’s Discussion and Analysis, other than purely historical
information, including estimates, projections, statements relating to our business plans, objectives and expected operating results,
and the assumptions upon which those statements are based, are “forward-looking statements” within the meaning of the Private
Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of
1934, as amended (the “Exchange Act”). These forward-looking statements generally are identified by the words “believe,”
“project,” “predict,” “expect,” “anticipate,” “estimate,” “intend,”
“plan,” “may,” “should,” “will,” “would,” “will be,” “will
continue,” “will likely result,” and similar expressions. Forward-looking statements are based on current expectations
and assumptions that are subject to risks and uncertainties which may cause actual results to differ materially from the forward-looking
statements. A detailed discussion of risks and uncertainties that could cause actual results and events to differ materially from such
forward-looking statements is included in the section entitled “Risk Factors” contained in our Form S-1 filed with the Securities
and Exchange Commission (“SEC”) on July 30, 2021 and our Form 10-K filed with the SEC on March 30, 2022. We undertake no
obligation to publicly update or revise any forward -looking statements, whether as a result of new information, future events, or otherwise.
Readers are cautioned not to place undue reliance on the forward -looking statements which speak only to the dates on which they were
made.
Overview
We
are a Cayman Islands exempted company incorporated on April 12, 2021, for the purpose of entering into a merger, share exchange, asset
acquisition, share purchase, recapitalization, reorganization or other similar business combination with one or more target businesses
(the “Business Combination”).
The
Company’s sponsor is OAC Sponsor Ltd., a Cayman Islands exempted company (the “Sponsor”). The registration statement
for the Company’s Initial Public Offering was declared effective on August 11, 2021. On August 16, 2021, the Company consummated
its IPO of 10,000,000 units (each, a “Unit” and collectively, the “Units” and, with respect to the Class A ordinary
shares included in the Units, the “Public Shares”), at $10.00 per Unit, generating gross proceeds of $100,000,000 and incurring
offering costs of approximately $6,624,000, inclusive of $3,500,000 in deferred underwriting commissions. The underwriters exercised
the over-allotment option in full and on August 16, 2021, purchased an additional 1,500,000 units (the “Over-Allotment Units”),
generating additional gross proceeds of $15,000,000 (the “Over-Allotment”), and incurring additional offering costs of $825,000,
inclusive of $525,000 of deferred underwriting commissions.
Substantially
concurrently with the closing of the Initial Public Offering, we completed the private sale (the “Private Placement”) of
5,760,000 warrants to the Sponsor and Maxim Group LLC (“Maxim”), the underwriter in this offering, at a price of $1.00 per
Private Placement Warrant, generating gross proceeds of $5,760,000.
Upon
the closing of the Initial Public Offering and the Private Placement, $116,725,000 (approximately $10.15 per Unit) from the net proceeds
of the sale of the Units in the IPO, including a portion of the proceeds from the Private Placement, was deposited in a trust account
(“Trust Account”), located in the United States with Continental Stock Transfer & Trust Company acting as trustee, which
may only be invested in permitted United States “government securities” within the meaning of Section 2(a)(16) of the Investment
Company Act of 1940, as amended, 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 that invest only in direct U.S. government treasury obligations.
Our
management has broad discretion with respect to the specific application of the net proceeds of the Initial Public Offering and the sale
of the Private Placement Warrants, although substantially all of the net proceeds are intended to be applied generally toward consummating
a Business Combination.
We
will have up to November 16, 2022 (or up to August 16, 2023 if the Company extends the period of time to consummate a business combination
by the full amount of time) to complete the initial Business Combination (the “Combination Period”). However, if we are unable
to complete the initial Business Combination within the Combination Period, we will (i) cease all operations except for the purpose of
winding up, (ii) as promptly as reasonably possible but not more than ten business days thereafter, redeem the public shares, at a per-share
price, payable in cash, equal to the aggregate amount then on deposit in the trust account including interest earned on the funds held
in the trust account and not previously released to us to pay the our taxes (less up to $100,000 of interest to pay dissolution expenses),
divided by the number of then outstanding public shares, which redemption will completely extinguish public 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 our remaining shareholders and board of directors, liquidate
and dissolve, subject in each case to our obligations under Cayman Islands law to provide for claims of creditors and the requirements
of other applicable law.
Liquidity
and Capital Resources
As
of September 30, 2022 the Company had cash of approximately $279,000 and a working capital of approximately $281,000 to satisfy the Company’s
liquidity needs.
In
order to fund working capital deficiencies or finance transaction costs in connection with an intended initial 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. If we complete our initial business combination, we would repay such loaned amounts. In the event that our initial business
combination does not close, we may use a portion of the working capital held outside the trust account to repay such loaned amounts but
no proceeds from our trust account would be used for such repayment. Up to $1,500,000 of such working capital loans may be convertible
into private placement-equivalent warrants at a price of $1.00 per warrant (which, for example, would result in the holders being issued
1,500,000 warrants if $1,500,000 of notes were so converted), at the option of the lender. Such warrants would be identical to the private
placement warrants, including as to exercise price, exercisability and exercise period. The terms of such working capital loans by our
sponsor or its affiliates, or our officers and directors, if any, have not been determined and no written agreements exist with respect
to such loans. Prior to the completion of our initial business combination, we do not expect to seek loans from parties other than our
sponsor or an affiliate of our sponsor as we do not believe third parties will be willing to loan such funds and provide a waiver against
any and all rights to seek access to funds in our trust account. As of September 30, 2022, there were no amounts outstanding under any
Working Capital Loans.
Based
on the foregoing, management believes that the Company will have sufficient working capital and borrowing capacity to meet its needs
through the earlier of the consummation of a Business Combination or one year from this filing. Over this time period, we will be using
these funds to pay existing accounts payable, identifying and evaluating prospective initial Business Combination candidates, performing
due diligence on prospective target businesses, paying for travel expenditures, selecting the target business to merge with or acquire,
and structuring, negotiating and consummating the Business Combination.
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. The impact
of this action and related sanctions on the world economy are not determinable as of the date of this report and the specific impact
on the Company’s financial condition, results of operations, and cash flows is also not determinable as of the date of this Quarterly
Report on Form 10-Q.
Results
of Operations
As
of September 30, 2022, we had not commenced any operations. All activity for the quarter and nine months ended September 30, 2022 and
the period from April 12, 2021 (inception) through September 30, 2022 relates to our formation and the Initial Public Offering, and subsequent
to the Initial Public Offering, identifying a target company for a Business Combination. We have neither engaged in any operations nor
generated any revenues to date. We will not generate any operating revenues until after the completion of our initial Business Combination,
at the earliest. We will generate non-operating income in the form of interest income and unrealized gains from the proceeds derived
from the Initial Public Offering. We expect 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.
Net
Income for the quarter ended September 30, 2022 was $779 thousand, or $0.054 basic and diluted earnings per share compared to a net income
of $60 thousand, or $0.004 basic and diluted earnings per share, for the quarter ended September 30, 2021. The increase is due to an
increase on interest earned on marketable securities and the positive change in fair value of warrant liabilities during the quarter
ended September 30, 2022 when compared with the prior period.
Net
Income for the nine months ended September 30, 2022 was $3.64 million, or $0.251 basic or diluted earnings per share compared to a net
income of $56 thousand, or $0.004 per basic and diluted earnings per share, for the nine months ended September 2021. The increase is
due primarily to the positive change in fair value of warrant liabilities during the quarter ended September 30, 2022 when compared with
the prior period.
Contractual
Obligations
Other
than the below, we do not have any long-term debt obligations, capital lease obligations, operating lease obligations, purchase obligations
or long-term liabilities.
Administrative
Services Agreement
Commencing
on the date that our securities are first listed, we agreed to pay the Sponsor $10,000 per month for office space, secretarial and administrative
services provided to members of our founding team. Upon completion of the initial Business Combination or our liquidation, we will cease
paying such monthly fees. For the three and nine-month periods ended September 30, 2022, the Company recorded expenses of $30,000 and
$90,000, respectively, to the Sponsor under the Administrative Agreement.
Registration
Rights
The
holders of the Founder Shares, Private Placement Warrants, Class A ordinary shares underlying the Private Placement Warrants and Warrants
that may be issued upon conversion of Working Capital Loans (and any Class A ordinary shares issuable upon the exercise of the Private
Placement Warrants and Warrants that may be issued upon conversion of Working Capital Loans) will be entitled to registration rights
pursuant to a registration and shareholder rights agreement. 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 subsequent to our completion of the initial Business Combination. We will bear the
expenses incurred in connection with the filing of any such registration statements.
Underwriting
Agreement
On
August 16, 2021, we paid an underwriting discount of 2% of the per Unit offering price, or approximately $2,300,000 million in the aggregate
at the closing of the Initial Public Offering, and the underwriters are entitled to a deferred underwriting discount of 3.5% of the gross
proceeds of the Initial Public Offering, or $4,025,000 in the aggregate. The deferred fee will be payable to the underwriters from the
amounts held in the Trust Account solely in the event that we complete an initial Business Combination, subject to the terms of the underwriting
agreement.
Critical
Accounting Policies
Derivative
financial instruments
The
Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates
all of its financial instruments, including issued stock purchase warrants, to determine if such instruments are derivatives or contain
features that qualify as embedded derivatives, pursuant to ASC 480 and ASC 815, “Derivatives and Hedging” (“ASC 815”).
The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, will
be re-assessed at the end of each reporting period. Derivative warrant liabilities will be classified as non-current liabilities as their
liquidation is not reasonably expected to require the use of current assets or require the creation of current liabilities.
The
17,260,000 warrants issued on August 16, 2021 in connection with the IPO and the Private Placement (including the 11,500,000 warrants
included in the Units and the 5,760,000 Private Placement Warrants) are recognized as derivative liabilities in accordance with ASC 815.
The liabilities are subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized
in the Company’s statement of operations. The fair value of the Public Warrants issued in connection with the Public Offering were
initially measured at fair value using a Modified Black-Scholes option pricing model simulation model and subsequently, the fair value
of Public Warrants issued in connection with the Initial Public Offering have been measured based on the listed market price of such
warrants as beginning on December 31, 2021 and through to September 30, 2022. The fair value of the Private Warrants has been estimated initially
and subsequently, as of September 30, 2022, using a Modified Black-Scholes option pricing model. The determination of the fair value of the
warrant liabilities may be subject to change as more current information becomes available and accordingly the actual results could differ
significantly. Derivative warrant liabilities are classified as non-current liabilities as their liquidation is not reasonably expected
to require the use of current assets or require the creation of current liabilities.
Class
A Ordinary Shares Subject to Possible Redemption
As
of September 30, 2022, there were 11,615,000 Class A ordinary shares issued or outstanding. The Company accounts for its Class A ordinary
shares subject to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic
480 “Distinguishing Liabilities from Equity.” Ordinary shares subject to mandatory redemption are classified as a liability
instrument and is measured at fair value. Conditionally redeemable ordinary shares (including ordinary shares that features redemption
rights that is 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 features certain redemption rights that are considered to be outside of the Company’s
control and be subject to occurrence of uncertain future events. Accordingly, at September 30, 2022, 10,332,033 Class A ordinary shares
subject to possible redemption are presented at redemption value as temporary equity, outside of the shareholders’ equity section
of the Company’s condensed balance sheets.
Earnings
Per Ordinary Share
Earnings
per share is computed by dividing earnings by the weighted average number of ordinary shares outstanding during the period. At September
30, 2022, the Company did not have any dilutive securities and other contracts that could, potentially, be exercised or converted into
ordinary shares and then share in the earnings of the Company due to the sum of the proceeds exceeding the average market price of the
Company’s ordinary share during the periods presented. As a result, diluted earnings per share is the same as basic earnings per
share for the period presented.
Off-Balance
Sheet Arrangements
As
of September 30, 2022, we did not have any off-balance sheet arrangements as defined in Item 303(a)(4)(ii) of Regulation S-K.
Inflation
We
do not believe that inflation had a material impact on our business, revenues or operating results during the period presented.
Emerging
Growth Company Status
We
are 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 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, reduced disclosure obligations regarding
executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory
vote on executive compensation and stockholder 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 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. We have 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 our 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.