NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
NOTE
1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
Portage
Fintech Acquisition Corporation (the “Company”) is a blank check company incorporated in the Cayman Islands on March 17,
2021. The Company was formed for the purpose of effectuating a merger, capital stock exchange, asset acquisition, stock purchase, reorganization
or other similar business combination with one or more businesses (the “Business Combination”). The Company is an early stage
and emerging growth company and, as such, the Company is subject to all of the risks associated with early stage and emerging growth
companies.
As
of June 30, 2022, the Company had not yet commenced any operations. All activity for the period March 17, 2021 (inception) through June
30, 2022 relates to the Company’s formation, the initial public offering (the “Initial Public Offering”), which is
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
generates non-operating income in the form of interest income from the securities held in the Trust Account. The Company has selected
December 31 as its fiscal year end.
The
Company’s sponsor is PFTA I LP, an Ontario limited partnership (the “Sponsor”). The registration statement for the
Company’s Initial Public Offering was declared effective by the Securities and Exchange Commission (the “SEC”) on July
20, 2021. On July 23, 2021, the Company consummated its Initial Public Offering of units (the “Units” and, with
respect to the Class A ordinary shares included in the Units being offered, the “Public Shares”), at $ per Unit, generating
gross proceeds of $ million.
The
Company incurred offering costs in the Initial Public Offering totaling $, consisting of $ of underwriting fees, $
of deferred underwriting fees, and $ of other offering costs (see Note 2).
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the private placement (“Private Placement”) of
warrants (each, a “Private Placement Warrant” and collectively, the “Private Placement Warrants”), at a price
of $ per Private Placement Warrant with the Sponsor, generating gross proceeds of $ (see Note 4 and Note 8).
Upon
the closing of the Initial Public Offering and the Private Placement, an amount of $ million ($ per Unit) from the net proceeds
of the Initial Public Offering and certain of the proceeds of the Private Placement were placed in a trust account (“Trust Account”)
with Continental Stock Transfer & Trust Company acting as trustee and invested in United States “government securities”
within the meaning of Section 2(a)(16) of the Investment Company Act of 1940, as amended (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, as determined by the Company, until the earlier of: (i) the completion
of a Business Combination and (ii) the distribution of the Trust Account as described below.
On
August 3, 2021, the underwriters notified the Company of their intention to partially exercise the over-allotment option on August 5,
2021 (the “Over-Allotment”). As such, on August 5, 2021, the Company consummated the sale of an additional Units
(the “Over-Allotment Units”), at $ per Unit, and the sale of an additional Private Placement Warrants, at $
per Private Placement Warrant, generating total gross proceeds of $ and $, respectively. The underwriters forfeited
the balance of the over-allotment option. A total of $ of the net proceeds was deposited into the Trust Account, bringing the
aggregate proceeds held in the Trust Account to $ (see Note 2). The Company incurred additional offering costs of $
in connection with the Over-Allotment (of which $ was for deferred underwriting fees).
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 the Private Placement Warrants, although substantially all of the net proceeds, which are placed in the Trust Account,
are intended to be applied generally toward consummating a Business Combination. The Company’s initial Business Combination must
be with one or more target businesses that together have a fair market value equal to at least 80% of the balance held in the Trust Account
(less any deferred underwriting commissions and taxes payable on interest earned on the Trust Account) at the time the Company signs
a definitive agreement in connection with the initial Business Combination. However, the Company will only complete a Business Combination
if the post-Business Combination 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.
The
Company will provide its holders of the outstanding Public Shares (the “Public Shareholders”) 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 pursuant to the proxy solicitation rules of the SEC or (ii) by means of a tender offer. In
connection with a proposed Business Combination, the Company will be required to seek shareholder approval of a Business Combination
at a meeting called for such purpose at which shareholders may seek to redeem their shares, regardless of whether they vote for or against
a Business Combination. The Company will proceed with a Business Combination only if the Company has net tangible assets of at least
$5,000,001 either immediately prior to or upon such consummation of a Business Combination and a majority of the outstanding shares voted
are voted in favor of the Business Combination.
Notwithstanding
the foregoing, the Company’s amended and restated memorandum and articles of association (the “Articles”) provide 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 seeking redemption rights with respect to 15% or more of the Public Shares without the Company’s prior
written consent.
The
Public Shareholders will be entitled to redeem their shares for a pro rata portion of the amount then in the Trust Account (initially
$10.00 per share, plus any pro rata interest earned on the funds held in the Trust Account and not previously released to the Company
to pay its tax obligations). The per-share amount to be distributed to shareholders who redeem their shares will not be reduced by the
deferred underwriting commissions the Company will pay to the underwriters. There will be no redemption rights upon the completion of
a Business Combination with respect to the Company’s warrants. These Public Shares are recorded at a redemption value and classified
as temporary equity upon the completion of the Initial Public Offering, in accordance with Accounting Standards Codification (“ASC”)
Topic 480 “Distinguishing Liabilities from Equity.”
If
the Company is not required to conduct redemptions pursuant to the proxy solicitation rules as described above, the Company will, pursuant
to its Articles, offer such redemption pursuant to the tender offer rules of the SEC, and file tender offer documents containing substantially
the same information as would be included in a proxy statement with the SEC prior to completing a Business Combination.
The
Company’s Sponsor, officers, directors and advisors have agreed (a) to vote their Founder Shares (as defined in Note 8) and any
Public Shares purchased during or after the Initial Public Offering in favor of a Business Combination, (b) not to redeem any shares
(including the Founder Shares) into the right to receive cash from the Trust Account in connection with a shareholder vote to approve
a Business Combination or a vote to amend the provisions of the Articles relating to shareholders’ rights of pre-Business Combination
activity and (c) that the Founder Shares shall not participate in any liquidating distributions upon winding up if a Business Combination
is not consummated. However, the Sponsor and the Company’s officers, directors and advisors will be entitled to liquidating distributions
from the Trust Account with respect to any Public Shares purchased during or after the Initial Public Offering if the Company fails to
complete its Business Combination.
If
the Company is unable to complete a Business Combination within 24 months from the closing of the Initial Public Offering, or July 23,
2023 (the “Combination Period”), the Company will (i) cease all operations except for the purpose of winding up, (ii) as
promptly as reasonably possible but no 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 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 liquidation distributions, if any), subject to applicable law, and (iii) as promptly as reasonably
possible following such redemption, subject to the approval of the remaining shareholders and the Company’s board of directors,
proceed to commence a voluntary liquidation and thereby a formal dissolution of the Company, subject in each case to its obligations
under Delaware law to provide for claims of creditors and the requirements of applicable law. The underwriters have agreed to waive their
rights to the deferred underwriting commission held in the Trust Account in the event the Company does not complete a Business Combination
within the Combination Period and, in such event, such amounts will be included with the 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 assets remaining available for distribution will be less than the Initial Public Offering price per Unit $10.00.
The
Sponsor has agreed that it will be liable to the Company if and to the extent any claims by a third party 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 to below the lesser of (i) $10.00 per Public Share and (ii) the actual amount per Public Share
held in the Trust Account as of the date of liquidation of the Trust Account, if less than $10.00 per share due to reductions in the
value of the trust assets, less taxes payable, provided that such liability will not apply to any claims by a third party or prospective
target business who executed a waiver of any and all rights to monies held in the Trust Account (whether or not such waiver is enforceable)
nor will it apply to any claims under the Company’s indemnity of the underwriters of the Initial Public Offering against certain
liabilities, including liabilities under the Securities Act of 1933, as amended (the “Securities Act”). However, the Company
has not asked the Sponsor to reserve for such indemnification obligations, nor has the Company independently verified whether the Sponsor
has sufficient funds to satisfy its indemnity obligations and believe that the Sponsor’s only assets are securities of the Company.
Therefore, the Company cannot assure its shareholders that the Sponsor would be able to satisfy those obligations. None of the Company’s
officers or directors will indemnify the Company for claims by third parties including, without limitation, claims by vendors and prospective
target businesses. 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, 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.
Going
Concern, Liquidity and Management’s Plans
As
of June 30, 2022, the Company had approximately $669,000 in its operating bank account and working capital of approximately $319,000.
The
Company has principally financed its operations from inception using proceeds from the sale of its equity securities to its shareholders
prior to the Initial Public Offering and such amount of proceeds from the Private Placement that were placed in an account outside of
the Trust Account for working capital purposes. Until the consummation of a Business Combination, the Company will be using the funds
not held in the Trust Account for identifying and evaluating prospective acquisition candidates, performing due diligence on prospective
target businesses, paying for travel expenditures, selecting the target business to acquire, and structuring, negotiating and consummating
the Business Combination.
The
Company may need to raise additional capital through loans or additional investments from its Sponsor, shareholders, officers, directors,
or third parties. The Company’s officers, directors and Sponsor may, but are not obligated to (other than as described above),
loan the Company funds, from time to time or at any time, in whatever amount they deem reasonable in their sole discretion, to meet the
Company’s working capital needs. Accordingly, the Company may not be able to obtain additional financing. 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. The Company believes
it will have sufficient cash to meet its needs for a reasonable period of time, which is considered to be one year from the issuance
date of these unaudited condensed financial statements.
In connection with the Company's assessment of going concern considerations in accordance with Financial Accounting Standard Board's ("FASB") ASC Subtopic 205-40, "Presentation of Financial Statements - Going Concern," the Company has until July 23, 2023 to consummate a Business Combination. It is uncertain whether the Company will be able to consummate a Business Combination by this time. If a Business Combination is not consummated by this date, there will be a mandatory liquidation and subsequent dissolution of the Company. Management has determined that the liquidity condition and mandatory liquidation, should a Business Combination not occur, raises substantial doubt about the Company's ability to continue as a going concern through approximately one year from the date these unaudited financial statements were issued. Management intends to consummate a Business Combination prior to July 23, 2023. These unaudited 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.
unable to continue as a going concern.
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 unaudited condensed financial statements. These unaudited
condensed financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Various
social and political circumstances in the U.S. and around the world (including wars and other forms of conflict, including rising trade
tensions between the United States and China, and other uncertainties regarding actual and potential shifts in the U.S. and foreign,
trade, economic and other policies with other countries, terrorist acts, security operations and catastrophic events such as fires, floods,
earthquakes, tornadoes, hurricanes and global health epidemics), may also contribute to increased market volatility and economic uncertainties
or deterioration in the U.S. and worldwide. Specifically, the rising conflict between Russia and Ukraine, and resulting market volatility
could adversely affect the Company’s ability to complete a Business Combination. In response to the conflict between Russia and
Ukraine, the U.S. and other countries have imposed sanctions or other restrictive actions against Russia. Any of the above factors, including
sanctions, export controls, tariffs, trade wars and other governmental actions, could have a material adverse effect on the Company’s
ability to complete a Business Combination and the value of the Company’s securities.
NOTE
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited condensed financial statements are presented in U.S. dollars in conformity with accounting principles generally
accepted in the United States of America (“GAAP”) for financial information and pursuant to the rules and regulations of
the SEC. Accordingly, they do not include all of the information and footnotes required by GAAP. In the opinion of management, the unaudited
condensed financial statements reflect all adjustments, which include only normal recurring adjustments necessary for the fair statement
of the balances and results for the periods presented. Operating results for the three and six months ended June 30, 2022 are not necessarily
indicative of the results that may be expected through December 31, 2022 or for any future periods.
The
accompanying unaudited condensed financial statements should be read in conjunction with the audited financial statements and notes thereto
included in the Annual Report on Form 10-K filed by the Company with the SEC on March 1, 2022.
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 independent registered public accounting firm 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 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 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 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 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 statements and the
reported amounts of revenues and expenses during the reporting period.
Making
estimates requires management to exercise significant judgment. 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 future confirming events. Accordingly, the actual results could differ
significantly from those estimates. One of the more significant accounting estimates included in these unaudited consolidated financial
statements is the determination of the fair value of the warrant liabilities. Such estimates may be subject to change as more current
information becomes available and, 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 had $668,932 and $1,170,049 of cash and cash equivalents as of June 30, 2022 and December 31, 2021, respectively.
Investments
Held in Trust Account
The
Company’s portfolio of investments held in trust is comprised solely of investments in money market funds that invest in U.S. government
securities, or a combination thereof. The Company’s investments held in the Trust Account are classified as trading securities.
Trading securities are presented on the balance sheets at fair value at the end of each reporting period. Gains and losses resulting
from the change in fair value of these investments are included in interest earned on investments held in Trust Account in the accompanying
statements of operations. The estimated fair values of investments held in the Trust Account are determined using available market information.
At June 30, 2022 and December 31, 2021, the Trust Account had $259,664,741 and $259,148,952 held in marketable securities, respectively.
The Company has not withdrawn any amount from the Trust Account.
Warrant
Liabilities
The
Company evaluated the Public Warrants and the Private Placement Warrants (collectively, “Warrants”, which are discussed in
Note 3 and Note 8) in accordance with ASC 815-40, “Derivatives and Hedging — Contracts in Entity’s Own Equity”,
and concluded that a provision in the warrant agreement related to certain tender or exchange offers precludes the Warrants from being
accounted for as components of equity. As the Warrants meet the definition of a derivative as contemplated in ASC 815, the Warrants are
recorded as derivative liabilities on the balance sheets and measured at fair value at inception (on the date of the Initial Public Offering)
and at each reporting date in accordance with ASC 820, “Fair Value Measurement”, with changes in fair value recognized in
the statements of operations in the period of change.
Class
A Ordinary Shares Subject to Possible Redemption
The
Company accounts for its Class A ordinary shares subject to possible redemption in accordance with the guidance in FASB ASC Topic 480
“Distinguishing Liabilities from Equity.” Class A ordinary shares subject to mandatory redemption (if any) are classified
as liability instruments and are measured at fair value. Conditionally redeemable Class A ordinary shares (including Class A ordinary
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, Class A ordinary
shares are classified as shareholders’ equity. The Company’s Class A ordinary shares feature certain redemption rights that
are considered to be outside of the Company’s control and subject to the occurrence of uncertain future events. Accordingly, as
of June 30, 2022 and December 31, 2021, Class A ordinary shares subject to possible redemption are presented as temporary equity, outside
of the shareholders’ deficit section of the Company’s 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. Immediately upon the closing of the Initial Public Offering, the Company recognized the remeasurement adjustment from
carrying value to redemption value. Increases or decreases in the carrying amount of redeemable ordinary shares are affected by charges
against additional paid-in capital (to the extent available) and accumulated deficit.
At
June 30, 2022 and December 31, 2021, the Class A ordinary shares subject to redemption reflected in the balance sheets are reconciled
in the following table:
Schedule of shares subject to
redemption | |
| | |
Gross Proceeds | |
$ | 259,113,790 | |
Less: | |
| | |
Proceeds allocated to Public Warrants | |
| (11,539,202 | ) |
Class A ordinary shares issuance costs | |
| (14,705,275 | ) |
Add: | |
| | |
Remeasurement of carrying value to redemption value | |
| 26,244,477 | |
Class A ordinary shares subject to possible redemption at December 31, 2021 | |
| 259,113,790 | |
Add: | |
| | |
Remeasurement of carrying value to redemption value | |
| 550,951 | |
Class A ordinary shares subject to possible redemption at June 30, 2022 | |
$ | 259,664,741 | |
Income
Taxes
The
Company complies with the accounting and reporting requirements of ASC Topic 740, “Income Taxes,” which requires an asset
and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed
for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible
amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income.
Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
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 recognizes accrued interest and penalties related to unrecognized
tax benefits, if any, as income tax expense. There were no unrecognized tax benefits and no amounts accrued for interest and penalties
as of June 30, 2022 and December 31, 2021. The Company is currently not aware of any issues under review that could result in significant
payments, accruals or material deviation from its position.
There
is currently no taxation imposed on income by the Government of the Cayman Islands. In accordance with Cayman Islands income tax regulations,
income taxes are not levied on the Company. Consequently, income taxes are not reflected in the Company’s financial statements.
The Company’s management does not expect that the total amount of unrecognized tax benefits will materially change over the next
twelve months.
Net
Income (Loss) Per Ordinary Share
Net income (loss) per share is computed by dividing net income (loss) by the weighted-average number of ordinary shares outstanding during the period
The contractual formula utilized to calculate the redemption amount approximates fair value. The Class A ordinary shares' feature to redeem at fair value means that there is effectively only one class of shares. Changes in fair value are not considered a dividend for the purposes of the numerator in the earnings per share calculation. Net income (loss) per ordinary share is computed by dividing the pro rata net income (loss) between the Class A ordinary shares and the Class B ordinary shares by the weighted average number of ordinary shares outstanding for each of the periods.
The
calculation of diluted income (loss) per ordinary share does not consider the effect of the warrants sold in the Initial Public
Offering and the Private Placement to purchase an aggregate of 15,225,310
of the Company’s Class A ordinary shares since the exercise of the warrants is contingent upon the occurrence of future events
and the inclusion of such warrants would be anti-dilutive.
The
following table reflects the calculation of basic and diluted net income (loss) per ordinary share:
Schedule of basic and diluted net income per ordinary share | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Three Months Ended June 30, | | |
Three Months Ended June 30, | | |
Six Months Ended June 30, | | |
For the Period from March 17, 2021 (inception) through June 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
| |
Class A | | |
Class B | | |
Class A | | |
Class B | | |
Class A | | |
Class B | | |
Class A | | |
Class B | |
Basic and diluted net income (loss) per ordinary share | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Numerator: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Allocation of net income (loss), as adjusted | |
$ | 3,139,154 | | |
$ | 784,788 | | |
$ | — | | |
$ | (161,469 | ) | |
$ | 4,827,711 | | |
$ | 1,206,928 | | |
$ | — | | |
$ | (163,184 | ) |
Denominator: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Basic and diluted weighted average shares outstanding | |
| 25,911,379 | | |
| 6,477,845 | | |
| — | | |
| 6,000,000 | | |
| 25,911,379 | | |
| 6,477,845 | | |
| — | | |
| 6,000,000 | |
Basic and diluted net income (loss) per ordinary share | |
$ | 0.12 | | |
$ | 0.12 | | |
$ | — | | |
$ | (0.03 | ) | |
$ | 0.19 | | |
$ | 0.19 | | |
$ | — | | |
$ | (0.03 | ) |
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentration of credit risk consist of a cash account in a financial institution,
which at times may exceed the Federal Depository Insurance Corporation coverage limit of $250,000. The Company has not experienced losses
on this account and management believes the Company is not exposed to significant risks on such account.
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities approximates the carrying amounts represented in the accompanying balance sheets,
primarily due to their short-term nature, except for the warrants (see Note 9).
The
Company applies ASC 820, which establishes a framework for measuring fair value and clarifies the definition of fair value within that
framework. ASC 820 defines fair value as an exit price, which is the price that would be received for an asset or paid to transfer a
liability in the Company’s principal or most advantageous market in an orderly transaction between market participants on the measurement
date. The fair value hierarchy established in ASC 820 generally requires an entity to maximize the use of observable inputs and minimize
the use of unobservable inputs when measuring fair value. Observable inputs reflect the assumptions that market participants would use
in pricing the asset or liability and are developed based on market data obtained from sources independent of the reporting entity. Unobservable
inputs reflect the entity’s own assumptions based on market data and the entity’s judgments about the assumptions that market
participants would use in pricing the asset or liability and are to be developed based on the best information available in the circumstances.
Level
1 — Assets and liabilities with unadjusted, quoted prices listed on active market exchanges. Inputs to the fair value measurement
are observable inputs, such as quoted prices in active markets for identical assets or liabilities.
Level
2 — Inputs to the fair value measurement are determined using prices for recently traded assets and liabilities with similar underlying
terms, as well as direct or indirect observable inputs, such as interest rates and yield curves that are observable at commonly quoted
intervals.
Level
3 — Inputs to the fair value measurement are unobservable inputs, such as estimates, assumptions, and valuation techniques when
little or no market data exists for the assets or liabilities.
Offering
Costs Associated with the Initial Public Offering
Offering
costs consisted of legal, accounting and other expenses incurred through the Initial Public Offering that were directly related to the
Initial Public Offering. Offering costs were allocated to the separable financial instruments issued in the Initial Public Offering based
on a relative fair value basis, compared to total proceeds received. Offering costs associated with warrant liabilities were expensed
as incurred in the statements of operations. Offering costs associated with the Class A ordinary shares issued were charged to temporary
equity and warrants upon the completion of the Initial Public Offering. Offering costs amounting to $14,705,275 were charged to shareholders’
deficit upon the completion of the Initial Public Offering and $701,000 were expensed as of the date of the Initial Public Offering.
Recently
Issued Accounting Standards
In
August 2020, the FASB issued Accounting Standards Update (“ASU”) 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)
(“ASU 2020-06”) to simplify accounting for certain financial instruments. ASU 2020-06 eliminates the current models that
require separation of beneficial conversion and cash conversion features from convertible instruments and simplifies the derivative scope
exception guidance pertaining to equity classification of contracts in an entity’s own equity. The new standard also introduces
additional disclosures for convertible debt and freestanding instruments that are indexed to and settled in an entity’s own equity.
ASU 2020-06 amends the diluted earnings per share guidance, including the requirement to use the if-converted method for all convertible
instruments. ASU 2020-06 is effective for the Company for the fiscal year beginning after December 15, 2023, including interim periods
within those fiscal years, with early adoption permitted. The Company is currently assessing the impact, if any, that ASU 2020-06 would
have on its financial position, results of operations or cash flows.
Management
does not believe that any other recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a
material effect on the Company’s financial statements.
NOTE
3. INITIAL PUBLIC OFFERING
On
July 23, 2021, the Company sold Units at $ per Unit, generating gross proceeds of $, and incurring offering
costs totaling $, consisting of $ of underwriting fees, $ of deferred underwriting fees and $ of
other offering costs. On August 5, 2021, the Company completed the sale of additional Over-Allotment Units to the underwriters,
generating gross proceeds of $, and incurring offering costs totaling $, consisting of $ of underwriting fees
and $ of deferred underwriting fees (see Note 6).
Each
Unit consists of one of the Company’s Class A ordinary shares, par value $ per share, and one-third of one redeemable warrant
(“Public Warrant”). Each whole Public Warrant entitles the holder to purchase one Class A ordinary shares at an exercise
price of $ per whole share (see Note 8).
NOTE
4. PRIVATE PLACEMENT
Simultaneously
with the closing of the Initial Public Offering, the Sponsor purchased an aggregate of Private Placement Warrants at a price
of $ per warrant (for consideration of $ in the aggregate). On August 5, 2021, simultaneously with the issuance and sale
of the Over-Allotment Units, the Company consummated the sale of an additional Private Placement Warrants at $ per Private
Placement Warrant, generating additional gross proceeds of $.
Each
Private Placement Warrant is identical to the warrants offered in the Initial Public Offering, except there will be no redemption rights
or liquidating distributions from the Trust Account with respect to Private Placement Warrants, which will expire worthless if we do
not consummate a Business Combination within the Combination Period.
NOTE
5. RELATED PARTY TRANSACTIONS
Founder
Shares
On
March 22, 2021, the Sponsor paid $, or approximately $ per share, to cover certain offering costs in consideration for
Class B ordinary shares, par value $0.0001 (the “Founder Shares”). On April 30, 2021, the Sponsor transferred an aggregate
of 125,000 Founder Shares to five independent directors (each received 25,000 Founder Shares). On April 30, 2021, the Sponsor transferred
an aggregate of 30,000 Founder Shares to three advisors (each received 10,000 Founder Shares). On June 15, 2021, the Sponsor surrendered
an aggregate of 1,437,500 Class B ordinary shares for no consideration, which were cancelled, resulting in an aggregate of
Class B ordinary shares issued and outstanding. On July 20, 2021, the Sponsor received an additional Class B ordinary shares
resulting in an aggregate of Class B ordinary shares issued and outstanding. Up to 900,000 Founder Shares were subject to forfeiture
by the Sponsor depending on the extent to which the underwriters’ over-allotment option was exercised. On August 5, 2021, the underwriters
partially exercised the over-allotment option to purchase an additional Units; thus, 422,155 Class B ordinary shares were forfeited.
As of June 30, 2022 and December 31, 2021, the Company had 6,477,845 of Class B ordinary shares issued and outstanding.
The
Sponsor has agreed not to transfer, assign or sell any of its Founder Shares until the earlier to occur of: (A) one year after the completion
of a Business Combination or (B) following the completion of an initial Business Combination, the date on which the Company completes
a liquidation, merger, capital stock exchange or similar transaction that results in the Company’s shareholders having the right
to exchange their ordinary shares for cash, securities or other property. Notwithstanding the foregoing, if the last sale price of the
Company’s Class A ordinary shares equals or exceeds $12.00 per share (as adjusted for share splits, share dividends, reorganizations,
recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after the Business
Combination, the Founder Shares will be released from the lock-up.
The
sale or transfers of the Founders Shares to independent directors and advisors, as described above, is within 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 Founders Shares were effectively sold or
transferred subject to a performance condition (i.e., the occurrence of a Business Combination). Compensation expense related to the
Founders Shares is recognized only when the performance condition is probable of occurrence under the applicable accounting
literature in this circumstance. A Business Combination is not probable until it is completed. Stock-based compensation would be
recognized at the date a Business Combination is considered probable in an amount equal to the number of Founders Shares times the
grant date fair value per share (unless subsequently modified) less the amount initially received for the purchase of the Founders
Shares. The fair value at the grant date is deemed to be deminis. As of June 30, 2022 and December 31, 2021, the Company determined
that a Business Combination is not considered probable until the Business Combination is completed, and therefore, no stock-based
compensation expense has been recognized.
Promissory
Note — Related Party
On
March 22, 2021, the Sponsor agreed to loan the Company an aggregate of up to $ to cover expenses related to the Initial Public
Offering pursuant to a promissory note (the “Note”). The Note is non-interest bearing and is payable on the earlier of (i)
September 30, 2021 or (ii) the consummation of the Initial Public Offering. The Company borrowed approximately $ under the Note.
The Company fully repaid this balance on August 31, 2021. As of June 30, 2022 and December 31, 2021, there were no amounts outstanding
on the Note.
Related
Party Loans
In
order to finance transaction costs in connection with a Business Combination, the Company’s Sponsor, an affiliate of the Sponsor,
or the Company’s officers and directors may, but are not obligated to, loan the Company funds as may be required (the “Working
Capital Loans”). Such Working Capital Loans would be evidenced by promissory notes. The notes would either be repaid upon consummation
of a Business Combination, without interest, or, at the lender’s discretion, up to $1,500,000 of notes may be converted upon consummation
of a Business Combination into warrants at a price of $1.50 per warrant. The warrants will be identical to the Private Placement Warrants.
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. As of June
30, 2022 and December 31, 2021, there were no amounts outstanding under the Working Capital Loans.
Administrative
Services and Reimbursement Agreement
Pursuant
to an administrative services and reimbursement agreement, on or prior to the closing of the Business Combination, the Company will reimburse
the Sponsor or its affiliates for formation and other pre-Initial Public Offering expenses incurred on the Company’s behalf not
to exceed $900,000. Further, commencing on July 21, 2021 and until completion of the Company’s initial Business Combination or
liquidation, the Company will (a) reimburse the Sponsor or its affiliates up to an amount of $ per month for office space and secretarial,
administrative and other services and (b) reimburse the Sponsor or its affiliates for any out-of-pocket expenses (or an allocable portion
thereof), to the extent that any of them incurs expenses related to identifying, investigating, negotiating and completing an initial
Business Combination (including any travel expenses). In addition, commencing on July 21, 2021 and until completion of the Company’s
initial Business Combination or liquidation, the Company will be required to reimburse the Sponsor or its affiliates monthly for compensation
expenses of employees dedicated to the Company (including the Chief Financial Officer) not to exceed $900,000 per year. Under the agreement,
the Company is also required to indemnify the Sponsor and its affiliates for any claims made by the Company or a third party and resulting
liabilities in respect of any investment opportunities sourced by them and any liability arising with respect to their activities in
connection with the Company’s affairs. Such indemnity provides that the indemnified parties cannot access the funds held in the
Trust Account. The Company recognized approximately $493,000 and $646,000 in connection with such services for the period ended June
30, 2022 and December 31, 2021, respectively, which is included in general and administrative expenses in the accompanying condensed
statements of operations. The Company owes the Sponsor approximately $242,000 and $39,000 for the period ended June 30, 2022 and December
31, 2021, respectively, for reimbursement of out-of-pocket expenses which is included in accrued expenses on the condensed balance sheets.
The
Sponsor has paid expenses on behalf of the Company prior to the Company’s Initial Public Offering in an amount of approximately
$, for which approximately $ was related to offering costs. The Company repaid the amount to the Sponsor on August 31,
2021. As of June 30, 2022 and December 31, 2021, there were no amounts outstanding due to the Sponsor for offering costs.
NOTE
6. COMMITMENTS AND CONTINGENCIES
Registration
Rights
Pursuant
to a registration rights agreement entered into on July 21, 2021, the holders of the Founder Shares, Private Placement Warrants and any
warrants that may be issued upon conversion of the Working Capital Loans (and in each case holders of their component securities, as
applicable) are entitled to registration rights requiring the Company to register such securities for resale (in the case of the Founder
Shares, only after conversion to our Class A ordinary shares). The holders of the majority 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 subsequent to the consummation of a 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
expenses incurred in connection with the filing of any such registration statements.
Underwriter’s
Agreement
The
Company granted the underwriters a 45-day option to purchase up to additional Units to cover over-allotments at the Initial
Public Offering price, less the underwriting discounts and commissions. On August 5, 2021, the underwriters partially exercised the over-allotment
option to purchase an additional Units and forfeited the option to exercise the remaining Units.
The
underwriters were paid a cash underwriting discount of 2.00% of the gross proceeds of the Initial Public Offering, or $5,182,275. In
addition, the underwriters are entitled to a deferred fee of three and half percent (3.50%) of the gross proceeds of the Initial Public
Offering, or $9,068,983. 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.
NOTE
7. SHAREHOLDERS’ DEFICIT
Preference
Shares — The Company is authorized to issue 1,000,000 preference shares, of par value $0.0001 per share. At June 30,
2022 and December 31, 2021, there were no preference shares issued or outstanding.
Class
A Ordinary Shares — The Company is authorized to issue up to 300,000,000 Class A ordinary shares, par value $0.0001
per share. Holders of the Company’s Class A ordinary shares are entitled to one vote for each share. At June 30, 2022 and December
31, 2021, there were no Class A ordinary shares issued or outstanding (excluding 25,911,379 shares subject to possible redemption).
Class
B Ordinary Shares — The Company is authorized to issue up to 30,000,000 Class B ordinary shares, par value $0.0001
per share. Holders of the Company’s Class B ordinary shares are entitled to one vote for each share. On March 22, 2021, the Sponsor
paid $ in consideration of Class B ordinary shares. On June 15, 2021, the Sponsor surrendered an aggregate of 1,437,500
Class B ordinary shares for no consideration, which were cancelled, resulting in an aggregate of Class B ordinary shares issued
and outstanding. On July 20, 2021, the Sponsor received an additional Class B ordinary shares resulting in an aggregate of
Class B ordinary shares issued and outstanding. Up to 900,000 Founder Shares were subject to forfeiture by the Sponsor depending
on the extent to which the underwriters’ over-allotment option was exercised. On August 5, 2021, the underwriters partially exercised
the over-allotment option to purchase an additional Units. As a result, 422,155 Class B ordinary shares were forfeited. As
of June 30, 2022 and December 31, 2021, the Company had 6,477,845 of Class B ordinary shares issued and outstanding.
The
Class B ordinary shares will automatically convert into Class A ordinary shares at the time of the Business Combination on a one-for-one
basis, subject to adjustment for share splits, share dividends, reorganizations, recapitalizations and the like. In the case that additional
Class A ordinary shares, or equity linked securities, are issued or deemed issued in excess of the amounts offered in the Initial Public
Offering and related to the closing of a Business Combination, the ratio at which Class B ordinary shares shall convert into Class A
ordinary shares will be adjusted (unless the holders of a majority of the outstanding Class B ordinary shares agree to waive such adjustment
with respect to any such issuance or deemed issuance) so that the number of Class A ordinary shares issuable upon conversion of all Class
B ordinary shares will equal, in the aggregate, on an as converted basis, 20% of the sum of the total number of all ordinary shares outstanding
upon the completion of the Initial Public Offering plus all Class A ordinary shares and equity linked securities issued or deemed issued
in connection with a Business Combination (excluding any shares or equity linked securities issued, or to be issued, to any seller in
a Business Combination, and any private placement-equivalent warrants issued to the Sponsor or its affiliates upon conversion of loans
made to the Company). Holders of Founder Shares may also elect to convert their Class B ordinary shares into an equal number of Class
A ordinary shares, subject to adjustment as provided above, at any time.
The
Company may issue additional ordinary shares or preference shares to complete its Business Combination or under an employee incentive
plan after completion of its Business Combination.
NOTE
8. WARRANT LIABILITIES
The
Company accounts for the 15,225,310 warrants issued in connection with the Initial Public Offering (8,637,126 Public Warrants and 6,588,184
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
statements of operations.
Public
Warrants may only be exercised for a whole number of shares. No fractional shares will be issued upon exercise of the Public Warrants.
The Public Warrants will become exercisable 30 days after the consummation of a Business Combination. 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 20 business days, after the closing of a Business Combination,
it will use its commercially reasonable efforts to file with the SEC a post-effective amendment to the registration statement for the
Initial Public Offering or a new registration statement covering the Class A ordinary shares issuable upon exercise of the Public Warrants.
The Company will use its commercially reasonable efforts to cause the same to become effective within 60 business days after the closing
of a Business Combination, and to maintain the effectiveness of such registration statement and a current prospectus relating to those
Class A ordinary shares until the warrants expire or are redeemed, as specified in the warrant agreement. If a post-effective amendment
or a new registration statement covering the 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.
Redemption
of warrants when the price per Class A ordinary share equals or exceeds $18.00. Once the warrants become exercisable, the Company
may redeem the 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
splits, 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
Company will not redeem the warrants as described above unless an effective registration statement under the Securities Act covering
the issuance of the Class A ordinary shares issuable upon exercise of the warrants is then effective and a current prospectus relating
to those Class A ordinary shares is available throughout the 30-day redemption period. If and when the warrants become redeemable by
the Company, the Company may exercise its redemption right even if the Company is unable to register or qualify the underlying securities
for sale under all applicable state securities laws.
Redemption
of warrants when the price per Class A ordinary share equals or exceeds $10.00. Once the Warrants become exercisable, the Company
may redeem the Warrants for redemption:
|
● |
in
whole and not in part; |
|
● |
at
a price of $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able
to exercise their warrants on a cashless basis prior to redemption and receive that number of shares determined by reference to an
agreed table based on the redemption date and the “fair market value” of Class A ordinary shares; |
|
● |
if,
and only if, the closing price of Class A ordinary shares equals or exceeds $10.00 per share (as adjusted share splits, share dividends,
reorganizations, recapitalizations and the like) for any 20 trading days within the 30-trading day period ending three trading days
before the Company sends a notice of redemption to the warrant holders; and |
|
● |
if
the closing price of Class A ordinary shares for any 20 trading days within a 30-trading day period ending on the third trading day
prior to the date on which we send the notice of redemption to the warrant holders is less than $18.00 per share (as adjusted share
splits, share dividends, reorganizations, recapitalizations and the like), the Private Placement Warrants must also be concurrently
called for redemption on the same terms as the outstanding Public Warrants, as described above. |
If
and when the Public Warrants become redeemable by the Company, the Company may not exercise its redemption right if the issuance of Class
A 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 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 Class A ordinary 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. 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 respect to such
warrants. Accordingly, the warrants may expire worthless.
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 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 Class A 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.
The
Private Placement Warrants are identical to the Public Warrants included in the Units sold in the Initial Public Offering, except that
the Private Placement Warrants and the Class A ordinary shares issuable upon the exercise of the Private Placement Warrants will not
be transferable, assignable or salable until 30 days after the completion of a Business Combination, subject to certain limited exceptions.
Additionally, the Private Placement Warrants will be exercisable on a cashless basis and will be non-redeemable so long as they are held
by the initial purchasers or their permitted transferees. If the Private Placement Warrants are held by someone other than the initial
purchasers or their permitted transferees, the Private Placement Warrants will be redeemable by the Company and exercisable by such holders
on the same basis as the Public Warrants.
NOTE
9. FAIR VALUE MEASUREMENTS
The
following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring
basis at June 30, 2022 and December 31, 2021, and indicates the fair value hierarchy of the valuation inputs the Company utilized to
determine such fair value:
Schedule of fair value, assets measured on recurring basis | |
| | |
| | | |
| | |
Description | |
Level | | |
June 30, 2022 | | |
December 31,
2021 | |
Assets: | |
| | | |
| | | |
| | |
Investments held in Trust Account (1) | |
1 | | |
$ | 259,664,741 | | |
$ | 259,148,952 | |
Liabilities: | |
| | | |
| | | |
| | |
Private Placement Warrants (2) | |
2 | | |
| 1,317,637 | | |
| 4,288,908 | |
Public Warrants (2) | |
1 | | |
| 1,727,425 | | |
| 5,614,132 | |
|
(1) |
The
fair value of the marketable securities held in Trust Account approximates the carrying amount primarily due to their short-term
nature. |
|
(2) |
Measured
at fair value on a recurring basis. |
Warrants
The
Warrants are accounted for as liabilities in accordance with ASC 815-40 and are presented within warrant liabilities on the balance sheets.
The warrant liabilities are measured at fair value at inception and on a recurring basis, with changes in fair value presented within
change in fair value of warrant liabilities in the statements of operations.
Subsequent
Measurement
The
Private Placement Warrants and the Public Warrants were initially valued using a Monte Carlo simulation model, which is considered to
be a Level 3 fair value measurement. Inherent in an options 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 ordinary shares based on historical
volatility that matches the expected remaining life of the warrants. 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 expected life of the warrants
is assumed to be equivalent to their remaining contractual term. The dividend rate is based on the historical rate, which the Company
anticipates to remain at zero. The Monte Carlo simulation model was used for estimating the fair value of Public Warrants for periods
where no observable traded price was available, using the same expected volatility as was used in measuring the fair value of the Private
Placement Warrants. The subsequent measurements of the Public Warrants after the detachment of the Public Warrants from the Units is
classified as Level 1 due to the use of an observable market quote in an active market. For periods subsequent to the detachment of the
warrants from the Units, the close price of the Public Warrant price was used as the fair value as of each relevant date. The subsequent
measurements of the Private Placement Warrants after the detachment of the Public Warrants from the Units are classified as Level 2 due
to the use of an observable market quote for a similar asset in an active market.
The
key inputs into the Monte Carlo simulation model for the Private Placement Warrants and the Public Warrants were as follows:
Schedule of private placement warrants | |
| | |
Input | |
July 23, 2021 (initial measurement) | |
Risk-free interest rate | |
| 1.03 | % |
Expected term (years) | |
| 6 | |
Expected volatility | |
| 21.2 | % |
Exercise price | |
$ | 11.50 | |
NOTE
10. SUBSEQUENT EVENTS
Management
of the Company evaluated events that have occurred after the balance sheet date of June 30, 2022 through the date these financial statements
were issued. Based upon the review, management did not identify any recognized or non-recognized subsequent events that would have required
adjustment or disclosure in the financial statements.