NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2022
(UNAUDITED)
NOTE 1.
DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
Northern
Genesis Acquisition Corp. III (the “Company”) was incorporated in Delaware on January 11, 2021. The Company is a blank check
company formed for the purpose of entering into a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or
similar business combination with one or more businesses or entities (the “Business Combination”).
The
Company is not limited to a particular industry or geographic region for purposes of consummating a 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 March 31, 2022, the Company had not commenced any operations. All activity for the period from January 11, 2021 (inception) through
March 31, 2022 relates to the Company’s formation, initial public offering (“Initial Public Offering”), which is described
below, and identifying a target company for a Business Combination. The Company will not generate any operating revenues until after
the completion of a Business Combination, at the earliest. The Company generates non-operating income in the form of interest income
from the marketable securities held in the Trust Account (as defined below).
The
registration statement for the Company’s Initial Public Offering was declared effective on March 23, 2021. On March 26, 2021, the
Company consummated the Initial Public Offering of 15,000,000 units (the “Units” and, with respect to the shares of common
stock included in the Units being offered, the “Public Shares”), generating gross proceeds of $150,000,000, which is described
in Note 3.
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the sale of 3,166,667 warrants (the “Private Placement
Warrants”) at a price of $1.50 per Private Placement Warrant in a private placement to our sponsor, Northern Genesis Sponsor III
LLC (the “Sponsor”), generating gross proceeds of $4,750,000, which is described in Note 4.
Following
the closing of the Initial Public Offering on March 26, 2021, an amount of $150,000,000 ($10.00 per Unit) from the net proceeds of the
sale of the Units in the Initial Public Offering and the sale of the Private Placement Warrants was placed in a trust account (the “Trust
Account”) which will be invested in U.S. government securities, within the meaning set forth in Section 2(a)(16) of the Investment
Company Act of 1940, as amended (the “Investment Company Act”), with a maturity of 180 days or less or in any open-ended
investment company that holds itself out as a money market fund meeting the conditions of Rule 2a-7 of the Investment Company Act, as
determined by the Company, until the earlier of: (i) the completion of a Business Combination or (ii) the distribution of the funds in
the Trust Account to the Company’s stockholders, as described below.
On
April 8, 2021, in connection with the underwriters’ election to partially exercise their over-allotment option, the Company consummated
the sale of an additional 2,245,000 Units and the sale of an additional 299,334 Private Placement Warrants, generating total gross proceeds
of $22,899,001. Following the partial exercise of the over-allotment option by the underwriters’ and the sale of the additional
Private Placement Warrants, an additional $22,450,000 was placed in the Trust Account bringing the aggregate proceeds held in the Trust
Account to $172,450,000. The Company incurred $449,001 of underwriting fees and $787,750 of deferred underwriting fees.
Transaction
costs amounted to $9,807,785, consisting of $3,449,000 of underwriting fees, $6,035,750 of deferred underwriting fees and $323,035 of
other offering costs.
While
the Company’s management has broad discretion with respect to the specific application of the cash held outside of the Trust Account,
substantially all of the net proceeds from the Initial Public Offering and the sale of the Private Placement Warrants, which are placed
in the Trust Account, are intended to be applied generally towards completing a Business Combination. The Company must complete a Business
Combination having an aggregate fair market value of at least 80% of the assets held in the Trust Account (as defined below) (excluding
the deferred underwriting commissions and taxes payable on income earned on the Trust Account) at the time of the agreement to enter
into an initial Business Combination. The Company intends to 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. There is no assurance that
the Company will be able to successfully effect a Business Combination.
The
Company will provide its stockholders 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 stockholder meeting called to approve the Business Combination or (ii) by
means of a tender offer. The decision as to whether the Company will seek stockholder approval of a Business Combination or conduct a
tender offer will be made by the Company, solely in its discretion. The public stockholders will be entitled to redeem their Public Shares
for a pro rata portion of the amount then in the Trust Account (initially $10.00 per Public 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). There will be no redemption
rights upon the completion of a Business Combination with respect to the Company’s warrants.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2022
(UNAUDITED)
The
Company will proceed with a Business Combination if the Company has net tangible assets of at least $5,000,001 immediately prior to or
upon such consummation of a Business Combination and, if the Company seeks stockholder approval, if a majority of the then outstanding
shares of common stock present and entitled to vote at the meeting to approve the business combination (or such greater number as may
be required by applicable law or the rules of any applicable national securities exchange) are voted in favor of the Business Combination.
If a stockholder vote is not required by law and the Company does not decide to hold a stockholder vote for business or other legal reasons,
the Company will, pursuant to its Amended and Restated Certificate of Incorporation (the “Amended and Restated Certificate of Incorporation”),
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 containing substantially the same information as would be included in a proxy statement prior to
completing a Business Combination. If, however, stockholder approval of the transaction is required by law, or the Company decides to
obtain stockholder 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. If the Company seeks stockholder approval in connection with
a Business Combination, the Sponsor has agreed to vote its Founder Shares (as defined in Note 5) and any Public Shares purchased during
or after the Initial Public Offering in favor of approving a Business Combination. Additionally, each public stockholder may elect to
redeem their Public Shares, without voting, and if they do vote, irrespective of whether they vote for or against the proposed Business
Combination.
Notwithstanding
the above, if the Company seeks stockholder approval of a Business Combination and it does not conduct redemptions pursuant to the tender
offer rules, the Amended and Restated Certificate of Incorporation provides that a public stockholder, together with any affiliate of
such stockholder or any other person with whom such stockholder 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 Public Shares, without the prior consent of the Company.
The
Sponsor and the Company’s officers and directors will agree (a) to waive redemption rights with respect to the Founder Shares
and Public Shares held by them in connection with the completion of a Business Combination and (b) not to propose an amendment to
the Amended and Restated Certificate of Incorporation (i) to modify the substance or timing of the Company’s obligation to
allow redemption in connection with the Company’s initial Business Combination and certain amendments to the Amended and Restated
Certificate of Incorporation or to redeem 100% of its Public Shares if the Company does not complete a Business Combination or (ii) with
respect to any other provisions that specifically apply only to the period prior to the consummation of our initial business combination,
unless the Company provides the public stockholders with the opportunity to redeem their Public Shares in conjunction with any such amendment.
The
Company will have until March 26, 2023 to complete a Business Combination (the “Combination Period”). If the Company is unable
to complete a Business Combination within the Combination Period and stockholders do not approve an amendment to the Amended and Restated
Certificate of Incorporation to extend this date, 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 less up to $125,000 of interest to pay dissolution expenses), divided by the number of then outstanding Public
Shares, which redemption will completely extinguish public stockholders’ rights as stockholders (including the right to receive
further liquidating distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following such
redemption, subject to the approval of the Company’s remaining stockholders and the Company’s board of directors, dissolve
and liquidate, subject in the case of clauses (ii) and (iii) to the Company’s obligations under Delaware law to provide
for claims of creditors and the requirements of other applicable law. There will be no redemption rights or liquidating distributions
with respect to the Company’s warrants, which will expire worthless if the Company fails to complete a Business Combination within
the Combination Period.
The
holders of the Founder Shares will agree to waive liquidation rights with respect to such shares if the Company fails to complete a Business
Combination within the Combination Period. However, if the Sponsor acquires Public Shares in or after the Initial Public Offering, such
Public Shares will be entitled to liquidating distributions from the Trust Account if the Company fails to complete a Business Combination
within the Combination Period. The underwriters have agreed to waive their rights to their deferred underwriting commission (see Note
6) 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 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 assets remaining available for
distribution will be less than the Initial Public Offering price per Unit ($10.00).
In
order to protect the amounts held in the Trust Account, the Sponsor will agree to be liable to the Company if and to the extent any claims
by a vendor 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 (i) $10.00 per Public Share or (ii) such
lesser amount per Public Share held in the Trust Account as of the date of the liquidation of the Trust Account due to reductions in
the value of trust assets, in each case net of the interest which may be withdrawn to pay the Company’s tax obligation and up to
$125,000 for liquidation excepts, except as to any claims by a third party who executed a waiver of any and all rights to seek access
to the Trust Account (even if such waiver is deemed to be unenforceable) and except as to any claims under the Company’s indemnity
of the underwriters of 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, 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.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2022
(UNAUDITED)
Liquidity
and Going Concern
As
of March 31, 2022, the Company had cash of $95,628 not held in the Trust Account and available for working capital purposes. If the estimate
of the costs of identifying a target business, undertaking in-depth due diligence and negotiating a Business Combination are less than
the actual amount necessary to do so, the Company may have insufficient funds available to operate its business prior to a Business Combination.
Moreover, the Company may need to obtain additional financing or draw on the Working Capital Loans (as defined below) either to complete
a Business Combination or because it becomes obligated to redeem a significant number of the Public Shares upon consummation of a Business
Combination, in which case the Company may issue additional securities or incur debt in connection with such Business Combination. Subject
to compliance with applicable securities laws, the Company would only complete such financing simultaneously with the completion of our
Business Combination. If the Company is unable to complete the Business Combination because it does not have sufficient funds available,
the Company will be forced to cease operations and liquidate the Trust Account. In addition, following the Business combination, if cash
on hand is insufficient, the Company may need to obtain additional financing in order to meet its obligations. On March 31, 2022, the
sponsor committed to provide up to $3,000,000 in working capital loans as needed by the Company in order to finance transactions in connection
with a Business Combination. The loans, if issued, will be non-interest bearing, unsecured, and will be repaid upon the consummation
of an initial business combination. If the Company does not consummate an initial business combination, all amounts loaned to the Company
will be forgiven except to the extent that we have funds available outside of the Trust Account to repay such loans.
The
Company may raise additional capital through loans or additional investments from the Sponsor or its stockholders, officers, directors,
or third parties. The Company’s officers and directors and the Sponsor may but are not obligated to (except as described above),
loan the Company funds, from time to time, in whatever amount they deem reasonable in their sole discretion, to meet the Company’s
working capital needs. Based on the foregoing, the Company believes it will have sufficient cash to meet its needs through the earlier
of consummation of a Business Combination or March 26, 2023, the deadline to complete a Business Combination pursuant to the Company’s
Amended and Restated Certificate of Incorporation (unless otherwise amended by stockholders).
In
connection with our assessment of going concern considerations in accordance with ASC Topic 205-40 Presentation of Financial Statements
– Going Concern, management has determined that mandatory liquidation and subsequent dissolution raises substantial doubt about
our company’s ability to continue as a going concern. No adjustments have been made to the carrying amounts of assets or liabilities
should our company be required to liquidate after March 26, 2023. Although we intend to consummate a business combination on or before
March 26, 2023, and may seek an extension, it is uncertain that we will be able to consummate a business combination, or obtain an extension,
by this time. This, as well as our liquidity condition, raise substantial doubt about our ability to continue as a going concern. The
financial statements do not include any adjustment that might be necessary if our company is unable to continue as a going concern.
Risks
and Uncertainties
Management
continues to evaluate the impact of the COVID-19 pandemic and has concluded that while it is reasonably possible that the virus could
have a negative effect on the Company’s financial position and/or search for a target company, the specific impact is not readily
determinable as of the date of this financial statement. The financial statement does not include any adjustments that might result from
the outcome of this uncertainty.
NOTE
2. 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 (“U.S. GAAP”) for interim financial information and in accordance with the instructions to
Form 10-Q and Article 8 of Regulation S-X of the Securities and Exchange Commission (“SEC”). Certain information or footnote
disclosures normally included in financial statements prepared in accordance with U.S. 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 Annual Report on Form 10-K
as filed with the SEC on April 12, 2022. The interim results for the three months ended March 31, 2022 is not necessarily indicative
of the results to be expected for the year ending December 31, 2022 or for any future periods.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2022
(UNAUDITED)
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 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. 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 which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of the condensed financial statements in conformity with U.S. GAAP requires the Company’s management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the
date of the 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 more future confirming events. One of the more significant accounting estimates
included in these condensed 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 did not have any cash equivalents as of March 31, 2022 and December 31, 2021.
Marketable
Securities Held in Trust Account
At
March 31, 2022 and December 31, 2021, 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.
Offering
Costs
Offering
costs consisted of legal, accounting, and other expenses incurred through the balance sheets date that are directly related to the Initial
Public Offering. Offering costs were allocated to the separable financial instruments issued in the Initial Public Offering 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 common shares issued were initially charged to temporary equity and
then accreted to common shares subject to redemption upon the completion of the Initial Public Offering. Offering costs amounted to $9,807,785,
of which $9,489,531 were charged to shareholders’ equity upon the completion of the Initial Public Offering on March 26,
2021 and $318,254 was expensed in the statements of operations.
Warrant
Liabilities
The
Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s
specific terms and applicable authoritative guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards
Codification (“ASC”) 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging
(“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet
the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under
ASC 815, including whether the warrants are indexed to the Company’s own common stock, among other conditions for equity classification.
This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent
quarterly period end date while the warrants are outstanding.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2022
(UNAUDITED)
For
issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component
of additional paid-in capital at the time of issuance. For issued or modified warrants that do not meet all the criteria for equity classification,
the warrants are required to be recorded at their initial fair value on the date of issuance, and each balance sheet date thereafter.
Changes in the estimated fair value of the warrants are recognized as a non-cash gain or loss on the statements of operations. The Company
accounts for the Public Warrants and Private Placement Warrants (together with the Public Warrants, the “Warrants”) in accordance
with the guidance contained in ASC 815-40. The Warrants are not considered indexed to the Company’s own common stock, and as such,
the Warrants do not meet the criteria for equity treatment and must be recorded as liabilities. The Private Placement Warrants and the
Public Warrants for the periods where no observable traded price was available were valued using the Black-Scholes Option Pricing model
(see Note 9).
Common
Stock Subject to Possible Redemption
The
Company accounts for its common stock subject to possible redemption in accordance with the guidance in Accounting Standards Codification
(“ASC”) Topic 480 “Distinguishing Liabilities from Equity.” Shares of common stock subject to mandatory redemption
is classified as a liability instrument and is measured at fair value. Conditionally redeemable common stock (including common stock
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) is classified as temporary equity. At all other times, common stock is classified
as stockholders’ equity. The Company’s common stock features certain redemption rights that are considered to be outside
of the Company’s control and subject to occurrence of uncertain future events. Accordingly, at March 31, 2022 and December 31,
2021, common stock subject to possible redemption is presented at redemption value as temporary equity, outside of the stockholders’
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 common stock to
equal the redemption value at the end of each reporting period. Increases or decreases in the carrying amount of redeemable common stock
are affected by charges against additional paid in capital and accumulated deficit.
At
March 31, 2022 and December 31, 2021, the common stock reflected in the condensed balance sheet are reconciled in the following table:
Gross proceeds | |
$ | 172,450,000 | |
Less: | |
| | |
Proceeds allocated to Public Warrants | |
| 6,208,200 | |
Common stock issuance costs | |
| 9,296,999 | |
Plus: | |
| | |
Accretion of carrying value to redemption value | |
| (15,505,199 | ) |
| |
| | |
Common stock subject to possible redemption | |
$ | 172,450,000 | |
Income
Taxes
The
Company follows the asset and liability method of accounting for income taxes under 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.
ASC
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
as income tax expense. There were no unrecognized tax benefits and no amounts accrued for interest and penalties as of March 31, 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. The Company is subject to income tax examinations by major taxing authorities since inception.
Net
Income (Loss) per Common Share
The
Company complies with accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share”. Net income (loss)
per share is computed by dividing net income (loss) by the weighted average number of common stock outstanding for the period. As a result
of the classification of both Founders Shares and the IPO shares as common stock, these redeemable and non-redeemable shares are encompassed
within the weighted average shares calculation for common stock below. Accretion associated with the redeemable shares of common stock
is excluded from net income (loss) per share as the redemption value approximates fair value.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2022
(UNAUDITED)
The
calculation of diluted income (loss) 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.
The warrants are exercisable to purchase 7,777,251 shares of common stock in the aggregate. As of March 31, 2022 and 2021, the Company
did not have any dilutive securities or other contracts that could, potentially, be exercised or converted into common stock and then
share in the earnings of the Company. As a result, diluted net income (loss) per common stock is the same as basic net income (loss)
per common stock for the periods presented.
The
following table reflects the calculation of basic and diluted net income (loss) per common share (in dollars, except per share amounts):
| |
Three Months Ended March 31, 2022 | | |
For the Period from January 11, 2021 (inception) through March 31, 2021 | |
Basic and diluted net (loss) income per common stock | |
| | |
| |
Numerator: | |
| | |
| |
Allocation of net income (loss), as adjusted | |
$ | 2,671,277 | | |
$ | (410,335 | ) |
Denominator: | |
| | | |
| | |
Basic and diluted weighted average shares outstanding | |
| 21,556,250 | | |
| 4,583,333 | |
| |
| | | |
| | |
Basic and diluted net income (loss) per common stock | |
$ | 0.12 | | |
$ | (0.09 | ) |
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist of cash accounts in a financial institution,
which, at times may exceed the Federal Depository Insurance Coverage of $250,000. The Company has not experienced losses on this account
and management believes the Company is not exposed to significant risks on such accounts
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurement,” approximates the carrying amounts represented in the accompanying condensed balance sheet, primarily due to their
short-term nature, except for warrant liabilities (see Note 9.)
Recent
Accounting Standards
In
August 2020, the FASB issued ASU No. 2020-06, “Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives
and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an
Entity’s Own Equity” (“ASU 2020-06”), which simplifies accounting for convertible instruments by removing major
separation models required under current U.S. GAAP. ASU 2020-06 removes certain settlement conditions that are required for equity contracts
to qualify for the derivative scope exception and it also simplifies the diluted earnings per share calculation in certain areas.
ASU 2020-06 is effective for fiscal years 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 standards, if currently adopted, would have a material
effect on the Company’s condensed financial statements.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2022
(UNAUDITED)
NOTE
3. INITIAL PUBLIC OFFERING
Pursuant
to the Initial Public Offering, the Company sold 17,450,000 at a price of $10.00 per Unit, which includes a partial exercise by the underwriters
of their over-allotment option in the amount of 2,245,000 Units. Each Unit will consist of one share of common stock and one-quarter
of one redeemable warrant redeemable warrant (“Public Warrant”). Each whole Public Warrant entitles the holder to purchase
one share of common stock at a price of $11.50 per share, subject to adjustment (see Note 8).
NOTE
4. PRIVATE PLACEMENT
Simultaneously
with the closing of the Initial Public Offering, the Sponsor purchased an aggregate of 3,166,667 Private Placement Warrants at a price
of $1.50 per Private Placement Warrant, for an aggregate purchase price of $4,750,000, from the Company in a private placement. The Sponsor
purchased an additional 299,334 at a price of $1.50 per Private Placement Warrant when the underwriters’ partially exercised their
over-allotment option. Each Private Placement Warrant entitles the holder to purchase one share of common stock at a price of $11.50
per share, subject to adjustment (see Note 8). A portion of the proceeds from the sale of the Private Placement Warrants were added to
the net proceeds from the Initial Public Offering held in the Trust Account. If the Company does not complete a Business Combination
within the Combination Period, the proceeds from the sale of the Private Placement Warrants held in the Trust Account will be used to
fund the redemption of the Public Shares (subject to the requirements of applicable law) and the Private Placement Warrants will expire
worthless.
NOTE
5. RELATED PARTY TRANSACTIONS
Founder
Shares
On
January 13, 2021, the Sponsor paid $25,000 to cover certain offering costs of the Company in consideration of 4,312,500 shares of the
Company’s common stock (the “Founder Shares”). The Founder Shares include an aggregate of up 562,500 shares that were
subject to forfeiture. On April 8, 2021, as a result of the underwriters’ election to partially exercise their over-allotment option
and the forfeiture of the remaining over-allotment option, 1,250 Founder Shares were forfeited and 561,250 Founder Shares ceased to be
subject to forfeiture, resulting in an aggregate of 4,311,250 Founder Shares issued and outstanding.
The
Sponsor will agree, subject to limited exceptions, not to transfer title to any of the Founder Shares until the earlier to occur of:
(A) one year after the completion of a Business Combination or (B) subsequent to a Business Combination, (x) if the last sale price of
the Company’s common stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations,
recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after a Business
Combination, or (y) the date on which the Company completes a liquidation, merger, capital stock exchange, reorganization or other similar
transaction that results in all of the Company’s stockholders having the right to exchange their shares of common stock for cash,
securities or other property.
Administrative
Services Agreement
The
Company entered into an agreement, commencing on March 23, 2021, pursuant to which the Company will pay an affiliate of the Sponsor
a total of $10,000 per month for office space, utilities, secretarial support and administrative services. For the three months ended
March 31, 2022 and for the period from January 11, 2021 (inception) through March 31, 2021, the Company incurred $30,000 and $10,000,
respectively, in fees for these services, of which $10,000 and $10,000 is included in accounts payable and accrued expenses in the accompanying
condensed balance sheets.
Promissory
Note — Related Party
On
January 13, 2021, the Company issued an unsecured promissory note to the Sponsor (the “Promissory Note”), pursuant to which
the Company could borrow up to an aggregate principal amount of $150,000. The Promissory Note was non-interest bearing and payable on
the earlier of December 31, 2021 and the consummation of the Initial Public Offering. The outstanding balance under the Promissory Note
of $50,285 was repaid at the closing of the Initial Public Offering on March 26, 2021. On September 30, 2021 the Sponsor committed to
provide up to $3,000,000 in working capital loans as needed by the Company in order to finance transaction costs in connection with a
Business Combination. The loans, if issued, will be non-interest bearing, unsecured and will be repaid upon the consummation of an initial
business combination. If the Company does not consummate an initial business combination, all amounts loaned to the Company will be forgiven
except to the extent that we have funds available outside of the Trust Account to repay such loans.
On January 27, 2022, the Company issued a promissory
note, pursuant to which the Company could borrow up to an aggregate principal amount of $250,000. The Promissory note is non-interest
bearing and payable on the earlier of the date of the consummation of a business combination or the date of liquidation. At March 31,
2022 and December 31, 2021 there was $250,000 and $0 outstanding balance, respectively.
NORTHERN GENESIS ACQUISITION CORP. III
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2022
(UNAUDITED)
Personnel Services Agreement
The Company entered into a Personnel Services
Agreement, dated April 1, 2021, with the Sponsor pursuant to which, subject to maintaining funds adequate for our projected obligations,
the Company expects to pay up to $2,000,000 in the aggregate in respect of the services of personnel affiliated with the Sponsor, including
persons who may be directors or officers of the Company, for activities on the Company’s behalf, including services related to
identifying, investigating and completing an initial business combination and other operational and support services. To the extent any
amounts are in respect of the services of individuals who also serve as directors or executive officers of the Company, such amounts
will be reviewed and approved by its audit committee. For the three months ended March 31, 2022 and for the period from January 11, 2021
(inception) through March 31, 2021, the Company incurred $240,000 and $0, respectively, of which $80,000 and $0 is included in accounts
payable and accrued expenses in the accompanying condensed balance sheets.
The Sponsor, the Company’s officers, and
directors or any of their respective affiliates will be reimbursed for any out-of-pocket expenses incurred in connection with activities
on our behalf such as identifying potential target businesses and performing due diligence on suitable business combinations. There is
no cap or ceiling on the reimbursement of out-of-pocket expenses incurred by such persons in connection with activities on the Company’s
behalf. For the three months ended March 31, 2022 and for the period from January 11, 2021 (inception) through March 31, 2021, there
were no amounts relating to the above arrangement recorded.
Advances from Related Party and Due to
Sponsor
The Sponsor advanced the Company $200,000 on
February 24, 2022 for working capital purposes. The advance is non-interest bearing and is due on demand.
Related Party Loans
In order to provide working capital or to fund
payment of transaction costs in connection with an intended initial Business Combination, the Sponsor will have the right to purchase
from the Company, at a price of $1.50 per warrant, up to 2,000,000 working capital warrants (“Working Capital Warrants”)
that are not then subject to issuance upon conversion of any Working Capital Loan, having the same terms as the Private Placement Warrants.
In addition, the Sponsor or an affiliate of the Sponsor, or the Company’s officers and directors or their affiliates may, but are
not obligated to, loan the Company funds on a non-interest basis (“Working Capital Loans”). Such Working Capital Loans would
be evidenced by promissory notes. The notes may be repaid upon completion of a Business Combination, without interest, or the terms of
such loans may grant the lender the right to convert all or any portion of such loans into Working Capital Warrants, at a price of $1.50
per warrant, to the extent that such Working Capital Warrants have not previously been purchased by the Sponsor. 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. At March 31, 2022 and December
31, 2021, there was no amount outstanding under the Working Capital Loan.
NOTE 6. COMMITMENTS
Registration Rights
Pursuant to a registration rights agreement entered
into on March 23, 2021, the holders of the Founder Shares, Private Placement Warrants, Working Capital Warrants that may be issued to
the Sponsor or upon conversion of the Working Capital Loans, and Forward Purchase Securities (as defined below) that may be issued under
the Forward Purchase Agreement (and any shares of common stock issuable upon the exercise of the Private Placement Warrants, Working
Capital Warrants, or Forward Purchase Warrants) are entitled to registration rights pursuant to the registration rights agreement signed
on the effective date of the Initial Public Offering requiring the Company to register such securities for resale. The holders of these
securities will be entitled to make up to five 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
completion 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 registration rights agreement does not contain liquidating damages or other cash settlement provisions resulting
from delays in registering the Company’s securities. 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 date of the Initial Public Offering to purchase up to 2,250,000 additional Units to cover over-allotments, if any, at
the Initial Public Offering price less the underwriting discounts and commissions. On April 8, 2021, the underwriters elected to partially
exercise their over-allotment option to purchase an additional 2,245,000 Units and forfeited their option to purchase an additional 5,000
Units.
The underwriters are entitled to a deferred fee
of 3.5% of the gross proceeds of the Initial Public Offering, or $5,250,000 (or up to $6,037,500 if the underwriters’ over-allotment
was exercised in full). As a result of the underwriters’ election to partially exercise their over-allotment option on April 8,
2021, the underwriters are entitled to a deferred fee of $6,035,750 (see Note 7). The deferred fee will be payable in cash to the underwriters
solely in the event that the Company completes a Business Combination from the amounts held in the Trust Account, subject to the terms
of the underwriting agreement.
NORTHERN GENESIS ACQUISITION CORP. III
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2022
(UNAUDITED)
Forward Purchase Agreement
On March 23, 2021, the Company entered into a
forward purchase agreement (the “Forward Purchase Agreement”) with Northern Genesis Capital III LLC (“NGC”),
an entity which is affiliated with the Company’s Sponsor, pursuant to which, if the Company determines to raise capital by issuing
equity securities in connection with the closing of its initial Business Combination, the Company offers to the members of Northern Genesis
Capital III LLC (the “forward purchase investors”) the right to purchase, subject to certain conditions, an aggregate maximum
amount of up to $75,000,000 of either (i) a number of units (the “Forward Purchase Units”), consisting of one share of common
stock (the “Forward Purchase Shares”) and one-eighth of one redeemable warrant (the “Forward Purchase Warrants”),
for $10.00 per unit or (ii) a number of Forward Purchase Shares for $11.50 per share (such Forward Purchase Shares or Forward Purchase
Units, as the case may be, the “Forward Purchase Securities”), in a private placement that will close concurrently with the
closing of the initial Business Combination. The Forward Purchase Warrants have the same terms as the Public Warrants and the Forward
Purchase Shares are identical to the shares of common stock included in the Units being sold in the Initial Public Offering, except the
Forward Purchase Shares and the Forward Purchase Warrants are subject to transfer restrictions under applicable securities laws until
registered pursuant to certain registration rights. The funds from the sale of the Forward Purchase Securities may be used as part of
the consideration to the sellers in the initial Business Combination, to pay expenses in connection with an initial Business Combination,
and for the capital needs of the post-transaction company. The forward purchase transaction, if any, will not be dependent upon or affected
by the percentage of stockholders electing to redeem their Public Shares and may provide the Company with an increased minimum funding
level for the initial Business Combination. The forward purchase transaction is at the discretion of the Company and is subject to conditions,
including one or more forward purchase investors confirming their commitment to purchase Forward Purchase Securities and the amount thereof
no later than fifteen days after the Company notifies Northern Genesis Capital III LLC of an Initial Business Combination and of the
Company’s intention to raise capital through the issuance of equity securities in connection with the closing of such Business
Combination. Each forward purchase investor may grant or withhold its confirmation entirely within its sole discretion, and if a forward
purchase investor does not confirm its commitment at such time, it will not be obligated and will not have the right to purchase any
of the Forward Purchase Securities.
On April 21, 2021, the Company entered into an
Amended and Restated Forward Purchase Agreement with NGC (the “NGC Forward Purchase Agreement”), and certain additional Forward
Purchase Agreements with additional institutional investors (collectively, with the NGC Forward Purchase Agreement, the “New Forward
Purchase Agreements”). The New Forward Purchase Agreements collectively replace that certain Forward Purchase Agreement previously
entered into by the Company and NGC in connection with the closing of the Company’s initial public offering (the “Original
Agreement”).
Pursuant to the New Forward Purchase Agreements,
if the Company determines to raise capital by the private placement of equity securities in connection with the closing of its initial
business combination (subject to certain limited exceptions), the members of NGC (institutional investors that also are members of the
Company’s Sponsor,) and the parties to the additional New Forward Purchase Agreements have the first right to purchase an aggregate
amount of up to 7,500,000 “forward purchase units” of the Company (under all New Forward Purchase Agreements, taken together)
for $10.00 per forward purchase unit, or an aggregate total of $75,000,000. Each forward purchase unit would consist of one share of
the Company’s common stock and one-eighth of one warrant, with each whole warrant exercisable to purchase one share of the Company’s
common stock at $11.50 per share. The common stock and warrants included in the forward purchase units would have the same terms as the
Company’s publicly traded common stock and warrants but would not be freely tradable until registered. As with the Original Agreement,
any commitment by any potential purchaser under any of the New Forward Purchase Agreements is subject to and conditioned upon written
confirmation from the prospective purchaser, following the Company’s notification to such purchaser of its intention to enter into
an initial business combination agreement, which a prospective purchaser was grant or withhold in its sole discretion.
In addition, if a private placement of equity
securities in connection with the Company’s initial business combination exceeds $75,000,000, the Company agreed under each New
Forward Purchase Agreement to use its commercially reasonable efforts to permit priority participation in such additional amount by the
members of NGC and the parties to the additional New Forward Purchase Agreements, in an aggregate additional amount up to $150,000,000,
on the same terms as those offered to other prospective purchasers in connection with such additional private placement amount.
Each New Forward Purchase Agreement that the
holders of the shares of common stock and warrants included in the forward purchase units will be entitled to registration rights pursuant
to the terms of any registration rights agreement applicable to any equity securities issued by way of private placement in connection
with the closing of the Company’s initial business combination or, in the absence of the foregoing, pursuant to the terms of the
registration rights agreement entered into by the Company, Sponsor and NGC in connection with the Company’s initial public offering
(the “Registration Rights Agreement”). Pursuant to the foregoing, on April 21, 2021, the Registration Rights Agreement was
amended to clarify that the shares and warrants included in up to 7,500,000 total forward purchase units remain subject to the Registration
Rights Agreement, regardless of the specific Forward Purchase Agreement pursuant to which they may be issued.
Each New Forward Purchase Agreement contains
representations and warranties by each party, conditions to closing, and additional provisions that are customary for agreements of this
nature. The terms of all of the New Forward Purchase Agreements are substantively the same as the previously disclosed Forward Purchase
Agreements, except that the NGC Forward Purchase Agreement gives NGC board observation rights prior to the Company’s initial business
combination and gives the members of NGC a priority right to subscribe for any of the forward purchase units that any other prospective
purchasers do not elect to purchase under any of the other New Forward Purchase Agreements.
NORTHERN GENESIS ACQUISITION CORP. III
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2022
(UNAUDITED)
NOTE 7. STOCKHOLDERS’ EQUITY
Preferred Stock — The Company
is authorized to issue 1,000,000 shares of preferred stock with a par value of $0.0001 per share with such designation, rights and preferences
as may be determined from time to time by the Company’s board of directors. At March 31, 2022 and December 31, 2021, there were
no shares of preferred stock issued or outstanding.
Common Stock — The Company
is authorized to issue 100,000,000 shares of common stock with a par value of $0.0001 per share. At March 31, 2022 and December 31, 2021,
there were 4,311,250 of common stock issued and outstanding, excluding 17,245,000 shares of common stock subject to possible redemption,
which are presented as temporary equity.
NOTE 8. WARRANT LIABILITY
Warrants— Public Warrants
may only be exercised for a whole number of shares. No fractional warrants will be issued upon separation of the Units and only whole
warrants will trade. The Public Warrants will become exercisable 30 days after the completion of a Business Combination. The Public Warrants
will expire five years after the completion of a Business Combination or earlier upon redemption or liquidation.
The Company will not be obligated to deliver
any shares of common stock pursuant to the exercise of a warrant and will have no obligation to settle such warrant exercise unless a
registration statement under the Securities Act with respect to the shares of common stock underlying the warrants is then effective
and a prospectus relating thereto is current, subject to the Company satisfying its obligations with respect to registration. No warrant
will be exercisable, and the Company will not be obligated to issue any shares of common stock upon exercise of a warrant unless common
stock issuable upon such warrant exercise has been registered, qualified or deemed to be exempt under the securities laws of the state
of residence of the registered holder of the warrants.
The Company has agreed that as soon as practicable,
but in no event later than 15 days, after the closing of a Business Combination, it will use its best efforts to file with the SEC a
registration statement for the registration under the Securities Act of the shares of common stock issuable upon exercise of the warrants
and thereafter will use its best efforts to cause the same to become effective and to maintain the effectiveness of such registration
statement, and a current prospectus relating thereto, until the expiration of the warrants in accordance with the provisions of the warrant
agreement. Notwithstanding the above, if the Company’s common stock is at the time of any exercise of a warrant not listed on a
national securities exchange such that it satisfies the definition of a “covered security” under Section 18(b)(1) of the
Securities Act, the Company may, at its option, require holders of Public Warrants who exercise their warrants to do so on a “cashless
basis” in accordance with Section 3(a)(9) of the Securities Act and, in the event the Company so elects, the Company will not be
required to file or maintain in effect a registration statement, but it will be required to use its best efforts to register or qualify
the shares under applicable blue sky laws to the extent an exemption is not available.
Once the warrants become exercisable, the Company
may redeem the Public Warrants:
|
● |
in
whole and not in part; |
| ● | at a price of $0.01 per 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 common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like), for any 20 trading days within a 30 trading day period commencing once the warrants become exercisable and ending commencing once the warrants become exercisable and ending three business days before the Company sends the notice of redemption to the warrant holders |
NORTHERN GENESIS ACQUISITION CORP. III
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2022
(UNAUDITED)
If and when the warrants become redeemable by
the Company, the Company may exercise its redemption right even if it is unable to register or qualify the underlying securities for
sale under all applicable state securities laws. If the Company calls the 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 shares of common
stock issuable upon exercise of the warrants may be adjusted in certain circumstances including in the event of a stock dividend, or
recapitalization, reorganization, merger or consolidation. However, the warrants will not be adjusted for issuance of common stock at
a price below its exercise price. Additionally, in no event will the Company be required to net cash settle the 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.
In addition, if (x) the Company issues additional
common stock or equity-linked securities for capital raising purposes in connection with the closing of a Business Combination at an
issue price or effective issue price of less than $9.20 per share of common stock (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 a Business Combination on the date of the consummation of a Business Combination (net
of redemptions), and (z) the volume weighted average trading price of the common stock during the 10 trading day period starting
on the trading day prior the day on which the Company consummates a Business Combination (such price, the “Market Value”)
is below $9.20 per share, then 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 will be adjusted (to the nearest cent)
to be equal to 180% of the higher of the Market Value and the Newly Issued Price.
The Private Placement Warrants and Working Capital
Warrants are identical to the Public Warrants underlying the Units sold in the Initial Public Offering, except that the Private Placement
Warrants, Working Capital Warrants, and the common stock issuable upon the exercise of the Private Placement Warrants and Working Capital
Warrants cannot be transferred until 30 days after the completion of a Business Combination, subject to certain limited exceptions.
Additionally, the Private Placement Warrants and Working Capital Warrants will be exercisable on a cashless basis and be non-redeemable
so long as they are held by the initial purchasers or their permitted transferees. If any Private Placement Warrants or Working Capital
Warrants are held by someone other than the initial purchasers or their permitted transferees, such Private Placement Warrants and Working
Capital 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
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. U.S. 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. |
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.
The Company follows the guidance in ASC 820 for
its financial assets and liabilities that are re-measured and reported at fair value at each reporting period, and non-financial assets
and liabilities that are re-measured and reported at fair value at least annually.
NORTHERN GENESIS ACQUISITION CORP. III
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2022
(UNAUDITED)
The following table presents information about
the Company’s assets and liabilities that are measured at fair value on a recurring basis at March 31, 2022 and December 31, 2021,
and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
Description | |
Level | | |
March
31,
2022 | | |
December 31,
2021 | |
Assets: | |
| | |
| | |
| |
Cash and marketable securities held in Trust Account | |
| 1 | | |
$ | 172,479,539 | | |
$ | 172,462,172 | |
| |
| | | |
| | | |
| | |
Liabilities: | |
| | | |
| | | |
| | |
Warrant liability – Public Warrants | |
| 1 | | |
$ | 2,069,400 | | |
$ | 3,837,013 | |
Warrant liability – Private Placement Warrants | |
| 3 | | |
$ | 1,802,321 | | |
$ | 3,323,401 | |
The Warrants were accounted for as liabilities
in accordance with ASC 815-40 and are presented within warrant liabilities on our 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 consolidated statements of operations.
The Private Warrants were valued using a Modified
Black Scholes Option Pricing Model, which is considered to be a Level 3 fair value measurement. The Modified Black Scholes model’s
primary unobservable input utilized in determining the fair value of the Private Warrants is the expected volatility of the common stock.
The expected volatility as of the Initial Public Offering date was derived from observable public warrant pricing on comparable ‘blank-check’
companies without an identified target. The expected volatility as of subsequent valuation dates was implied from the Company’s
own public warrant pricing. A Monte Carlo simulation methodology was used in estimating the fair value of the 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
Warrants. For periods subsequent to the detachment of the warrants from the Units, the close price of the public warrant price is used
as the fair value as of each relevant date.
The fair value of the Private Placement Warrants
was estimated at December 31, 2021 to be $0.91 per share and at March 31, 2022 to be $0.52 per share using the modified Black-Scholes
option pricing model and the following assumptions:
| |
December 31,
2021 | | |
March
31,
2022 | |
Expected Volatility | |
| 14.5 | % | |
| 7.0 | % |
Risk-free interest rate | |
| 1.54 | % | |
| 2.57 | % |
Expected term (years) | |
| 6.00 | | |
| 6.00 | |
Fair value per share of common stock | |
$ | 9.76 | | |
$ | 9.75 | |
The following table presents the changes in the
fair value of Level 3 warrant liabilities:
| |
Private
Placement | | |
Public | | |
Warrant
Liabilities | |
Fair value as of December 31, 2021 | |
$ | 3,154,061 | | |
$ | — | | |
$ | 3,154,061 | |
Change in valuation inputs or other assumptions | |
| (1,351,740 | ) | |
| | | |
| (1,351,740 | ) |
Fair value as of March 31, 2022 | |
$ | 1,802,321 | | |
$ | — | | |
$ | 1,802,321 | |
Transfers to/from Levels 1, 2 and 3 are recognized
at the end of the reporting period in which a change in valuation technique or methodology occurs. The estimated fair value of the Public
Warrants transferred from a Level 3 measurement to a Level 1 fair value measurement during the year ended December 31, 2021, was $6,208,200.
There were no transfer made during March 31, 2022.
NOTE 10. SUBSEQUENT EVENTS
The Company evaluated subsequent events and transactions
that occurred after the balance sheet date up to the date that the condensed 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 condensed financial statements.