AHREN ACQUISITION CORP.
CONDENSED BALANCE SHEETS
| |
MARCH 31,
2022 | | |
DECEMBER 31,
2021 | |
| |
(Unaudited) | | |
| |
ASSETS | |
| | |
| |
Cash | |
$ | 1,243,839 | | |
$ | 2,156,137 | |
Other assets | |
| 552,316 | | |
| 466,721 | |
Total current assets | |
| 1,796,155 | | |
| 2,622,858 | |
Marketable securities held in Trust Account | |
| 306,015,000 | | |
| 305,997,960 | |
Other non-current assets | |
| 98,459 | | |
| 213,541 | |
Total Assets | |
$ | 307,909,614 | | |
$ | 308,834,359 | |
| |
| | | |
| | |
LIABILITIES, ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION, AND SHAREHOLDERS’ DEFICIT | |
| | | |
| | |
Current liabilities: | |
| | | |
| | |
Accounts payable | |
$ | - | | |
$ | 702,000 | |
Accrued expenses | |
| 197,855 | | |
| 154,470 | |
Total current liabilities | |
| 197,855 | | |
| 856,470 | |
Deferred underwriting fees payable | |
| 10,499,930 | | |
| 10,499,930 | |
Derivative warrant liabilities | |
| 9,982,440 | | |
| 16,198,778 | |
Total liabilities | |
| 20,680,225 | | |
| 27,555,178 | |
| |
| | | |
| | |
Commitments and Contingencies (Note 5) | |
| | | |
| | |
| |
| | | |
| | |
Class A ordinary shares subject to possible redemption, 29,999,800 shares at $10.20 per share | |
| 306,015,000 | | |
| 305,997,960 | |
| |
| | | |
| | |
Shareholders’ deficit | |
| | | |
| | |
Preference shares, $0.0001 par value; 5,000,000 shares authorized;
none issued or outstanding | |
| - | | |
| - | |
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; none issued or outstanding (excluding 29,999,800 shares subject to possible redemption) | |
| - | | |
| - | |
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 7,499,950 shares issued and outstanding | |
| 750 | | |
| 750 | |
Additional paid-in capital | |
| 331,714 | | |
| - | |
Accumulated deficit | |
| (19,118,075 | ) | |
| (24,719,529 | ) |
Total shareholders’ deficit | |
| (18,785,611 | ) | |
| (24,718,779 | ) |
Total Liabilities, Ordinary Shares Subject to Possible Redemption, and Shareholders’ Deficit | |
$ | 307,909,614 | | |
$ | 308,834,359 | |
The accompanying notes are an integral part of
these condensed financial statements.
AHREN ACQUISITION CORP.
CONDENSED STATEMENT OF OPERATIONS
(Unaudited)
| |
For The
Three
Months
Ended
March 31,
2022 | |
| |
| |
General and administrative expenses | |
$ | 283,170 | |
Stock-based compensation expense | |
| 348,754 | |
Loss from operations | |
| (631,924 | ) |
Change in fair value of derivative warrant liabilities | |
| 6,216,338 | |
Gain on marketable securities (net), dividends and interest, held in Trust Account | |
| 17,040 | |
Net income | |
$ | 5,601,454 | |
Weighted average shares outstanding of Class A ordinary shares subject to possible redemption, basic and diluted | |
| 29,999,800 | |
Basic and diluted net income per share, Class A subject to possible redemption | |
$ | 0.15 | |
Weighted average shares outstanding of Class B non-redeemable ordinary shares, basic and diluted | |
| 7,499,950 | |
Basic and diluted net income per share, Class B non-redeemable ordinary shares | |
$ | 0.15 | |
The accompanying notes are an integral part of
these condensed financial statements.
AHREN ACQUISITION CORP.
STATEMENT OF CHANGES IN ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS’ DEFICIT
FOR THE THREE MONTHS ENDED MARCH 31, 2022
(Unaudited)
| |
Ordinary Shares Subject to Possible Redemption | | |
Ordinary Shares | | |
Additional | | |
| | |
Total | |
| |
Class A | | |
Class B | | |
Paid-In | | |
Accumulated | | |
Shareholders’ | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Deficit | |
Balance as of January 1, 2022 | |
| 29,999,800 | | |
$ | 305,997,960 | | |
| 7,499,950 | | |
$ | 750 | | |
$ | - | | |
$ | (24,719,529 | ) | |
$ | (24,718,779 | ) |
Stock-based compensation to Directors | |
| - | | |
| - | | |
| - | | |
| - | | |
| 348,754 | | |
| - | | |
| 348,754 | |
Remeasurement of carrying value to redemption value | |
| - | | |
| 17,040 | | |
| - | | |
| - | | |
| (17,040 | ) | |
| - | | |
| (17,040 | ) |
Net income | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 5,601,454 | | |
| 5,601,454 | |
Balance as of March 31, 2022 (unaudited) | |
| 29,999,800 | | |
$ | 306,015,000 | | |
| 7,499,950 | | |
$ | 750 | | |
$ | 331,714 | | |
$ | (19,118,075 | ) | |
$ | (18,785,611 | ) |
The accompanying notes are an integral part of
these condensed financial statements.
AHREN ACQUISITION CORP.
CONDENSED STATEMENT OF CASH FLOWS
(Unaudited)
| |
For The
Three
Months
Ended
March 31,
2022 | |
Cash Flows from Operating Activities | |
| |
Net income | |
$ | 5,601,454 | |
Adjustments to reconcile net gain to net cash used in operating activities: | |
| | |
Stock-based compensation expense | |
| 348,754 | |
Gain on marketable securities (net), dividends and interest, held in Trust Account | |
| (17,040 | ) |
Change in fair value of derivative warrant liabilities | |
| (6,216,338 | ) |
Changes in operating assets and liabilities: | |
| | |
Other assets | |
| 29,487 | |
Accounts payable | |
| (702,000 | ) |
Accrued expenses | |
| 55,417 | |
Net cash used in operating activities | |
| (900,266 | ) |
Cash Flows from Financing Activities | |
| | |
Offering costs paid | |
| (12,032 | ) |
Net cash used in by financing activities | |
| (12,032 | ) |
| |
| | |
Net decrease in cash | |
| (912,298 | ) |
Cash - beginning of period | |
| 2,156,137 | |
Cash - end of period | |
$ | 1,243,839 | |
| |
| | |
Supplemental disclosure of noncash investing and financing activities: | |
| | |
Accretion of Class A shares to redemption value | |
$ | 17,040 | |
The accompanying notes are an integral part of
these condensed financial statements.
AHREN ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
Note 1 — Description of Organization, Business Operations
and Liquidity
Ahren Acquisition Corp. (the “Company”)
is a blank check company incorporated in the Cayman Islands on April 1, 2021. The Company was formed for the purpose of effecting
a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar business combination with one or more businesses
(the “Business Combination”). The Company is an emerging growth company and, as such, the Company is subject to all
of the risks associated with emerging growth companies.
As of March 31, 2022, the Company had not yet
commenced any operations. All activity for the period from April 1, 2021 (inception) through March 31, 2022 relates to the Company’s
formation and the preparation of the initial public offering (the “Initial Public Offering”) described below, and since
the Initial Public Offering, the search for a prospective Business Combination. The Company will not generate any operating revenues until
after the completion of its Business Combination, at the earliest. The Company generates non-operating income in the form of interest
income on investments from the proceeds derived from the Initial Public Offering.
The Company’s sponsor is AACS LP, a Cayman
Islands exempted limited partnership (the “Sponsor”). The registration statement for the Company’s Initial Public
Offering was declared effective on December 13, 2021. On December 17, 2021, the Company consummated its Initial Public Offering of 29,999,800
units (the “Units”), including 2,499,800 additional Units to cover over-allotments, at $10.00 per Unit, generating
gross proceeds of $299,998,000, and incurring $1,191,286 in offering costs, $5,999,960 in upfront underwriting fees and $10,499,930 in
deferred underwriting commissions (Note 5). Each Unit consists of one Class A ordinary share (the “Class A ordinary shares”
or “Public Shares”) of the Company, par value $0.0001, and one-half of one redeemable warrant (the “Public
Warrants”) of the Company, with each whole warrant entitling the holder to purchase one Class A ordinary share for $11.50 per
share, subject to adjustment.
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the private placement (“Private Placement”)
of 15,249,920 warrants (each, a “Private Placement Warrant”
and collectively, the “Private Placement Warrants”) at a price of $1.00 per Private Placement Warrant to the Sponsor,
generating proceeds of $15,249,920 (Note 4).
Upon the closing of the Initial Public Offering
and the Private Placement, $305,997,960 ($10.20 per Unit) of the proceeds of the Initial Public Offering and the Private Placement were
deposited into a trust account (the “Trust Account”) in the United States at J.P. Morgan Chase Bank, N.A., maintained
by Continental Stock Transfer & Trust Company acting as trustee, to be invested in U.S. government securities, within the meaning
set forth in Section 2(a)(16) of the Investment Company Act, with a maturity of 185 days or less, or in any money market funds meeting
certain conditions of Rule 2a-7 of the Investment Company Act of 1940, as amended (the “Investment Company Act”), which
invest only in direct U.S, government treasury obligations until the earlier of: (i) the consummation of a Business Combination or (ii)
the distribution of the funds in the Trust Account to the Company’s shareholders, as described below.
The Company’s management has broad discretion
with respect to the specific application of the net proceeds of the Initial Public Offering and sale of the Private Placement Warrants,
although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination. Nasdaq
rules provide that the 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 in the Trust Account (excluding the deferred underwriting commissions and taxes payable on income earned on
the Trust Account) at the time of the signing a definitive agreement to enter a Business Combination. 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. There is no assurance that the Company will be able to successfully effect a Business Combination.
The Company will provide 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 shareholders meeting called to approve the Business Combination
or (ii) by means of a tender offer. In connection with a Business Combination, the Company may seek shareholder approval at a meeting
called for such purpose at which Public Shareholders may seek to redeem their Public Shares, regardless of whether they vote for or against
the 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, if the Company seeks shareholder approval,
a majority of the outstanding shares voted are voted in favor of the Business Combination.
If the Company seeks shareholder approval of a
Business Combination and it does not conduct redemptions pursuant to the tender offer rules, the Company’s amended and restated
memorandum and articles of association 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 Public Shares for a pro rata portion of the amount then in the Trust Account (initially $10.20 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 Public Shareholders who redeem their Public Shares will not be reduced by the deferred underwriting commissions the
Company will pay to the underwriter (as discussed in Note 5). There will be no redemption rights upon the completion of a Business Combination
with respect to the Company’s warrants. These Class A ordinary shares were 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 a shareholder vote is not required and the
Company does not decide to hold a shareholder vote for business or other legal reasons, the Company will, pursuant to its amended and
restated memorandum and articles of association, offer such redemption pursuant to the tender offer rules of the Securities and Exchange
Commission (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 and directors
agreed (a) to vote their Founder Shares (as defined in Note 4) and any Public Shares purchased during or after the Initial Public Offering
in favor of a Business Combination, (b) not to propose an amendment to the Company’s amended and restated memorandum and articles
of association with respect to the Company’s pre-Business Combination activities prior to the consummation of a Business Combination
unless the Company provides dissenting Public Shareholders with the opportunity to redeem their Public Shares in conjunction with any
such amendment; (c) not to redeem any shares (including the Founder Shares) for cash from the Trust Account in connection with a shareholder
vote to approve a Business Combination (or to sell any shares in a tender offer in connection with a Business Combination if the Company
does not seek shareholder approval in connection therewith) or a vote to amend the provisions of the amended and restated memorandum and
articles of association relating to shareholders’ rights of pre-Business Combination activity and (d) that the Founder Shares and
Private Placement Warrants (including underlying securities) 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 and directors 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 18 months from the closing of the Initial Public Offering, or June 17, 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 to provide for claims of creditors and the requirement of applicable
law. The underwriter agreed to waive its 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 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 entered into a written letter of intent, confidentiality or similar agreement or Business Combination
agreement, reduce the amount of funds in the Trust Account to below the lesser of (i) $10.20 per Public Share and (ii) the actual amount
per Public Share held in the Trust Account as of the day of liquidation of the Trust Account, if less than $10.20 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. 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.
Risks and uncertainties
On January 30, 2020, the World Health Organization
(“WHO”) announced a global health emergency because of a new strain of coronavirus (the “COVID-19 outbreak”).
In March 2020, the WHO classified the COVID-19 outbreak as a pandemic, based on the rapid increase in exposure globally. The full
impact of the COVID-19 outbreak continues to evolve. Management continues to evaluate the impact of the COVID-19 outbreak on the industry
and has concluded that while it is reasonably possible that the virus could have a negative effect on the Company’s financial position,
results of its operations and/or search for a target company, the specific impact is not readily determinable as of the date of these
financial statements. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
The credit and financial markets have experienced
extreme volatility and disruptions due to the current conflict between Ukraine and Russia. The conflict is expected to have further global
economic consequences, including but not limited to the possibility of severely diminished liquidity and credit availability, declines
in consumer confidence, declines in economic growth, increases in inflation rates and uncertainty about economic and political stability.
In addition, the United States and other countries have imposed sanctions on Russia which increases the risk that Russia, as a retaliatory
action, may launch cyberattacks against the United States, its government, infrastructure and businesses. Any of the foregoing consequences,
including those we cannot yet predict, may cause our business, financial condition, results of operations and the price of our ordinary
shares to be adversely affected.
Liquidity and Capital Resources
As of March 31, 2022,
the Company had working capital of $1,598,300. Of the net proceeds from the Initial Public Offering and associated sale of Private Placement
Warrants, $306,015,000 of cash was held in the Trust Account. Cash of $1,243,839 was held outside of the Trust Account and is available
for the Company’s working capital purposes.
In order to finance transaction
costs in connection with a Business Combination, the Company’s Sponsor, or an affiliate of the Sponsor or certain of the Company’s
officers and directors may, but are not obligated to, provide Working Capital Loans, as defined below, to the Company (see Note 5). As
of March 31, 2022 and December 31, 2021, there were no amounts outstanding under any Working Capital Loans.
If the Company’s
estimates of the costs of identifying a target business, undertaking 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 either to complete a Business Combination or because it becomes obligated
to redeem a significant number of its Public Shares upon completion of a Business Combination, in which case the Company may issue additional
securities or incur debt in connection with such Business Combination.
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 (“GAAP”) for information
and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X of the SEC. Certain information or footnote disclosures
normally included in financial statements prepared in accordance with GAAP have been 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 comprehensive
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 for the period ended December 31, 2021, as filed with the SEC on April
1, 2022. The interim results for the three months ended March 31, 2022 are not necessarily indicative of the results to be expected for
the year ending December 31, 2022 or for any future periods.
Emerging Growth Company
The Company is an “emerging growth company,”
as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS
Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public
companies that are not emerging growth companies including, but not limited to, not being required to comply with the independent registered
public accounting firm attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, reduced disclosure obligations
regarding executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding
advisory vote on executive compensation and 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 an emerging
growth company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth
companies but any such an election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period,
which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company,
as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard.
This may make comparison of the Company’s financial statements with another public company that is either not an emerging growth
company or an emerging growth company that has opted out of using the extended transition period difficult or impossible because of the
potential differences in accounting standards used.
Use of Estimates
The preparation of financial statements in conformity
with U.S. 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 more future confirming events. 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 $1,243,839 of cash and no cash
equivalents as of March 31, 2022.
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. The Company has not experienced losses on these accounts and management believes the Company is not exposed
to significant risks on such accounts.
Marketable Securities
Held in Trust Account
As of March 31, 2022 the Company’s portfolio
of investments held in the Trust Account are comprised solely of U.S. government securities with a maturity of 185 days or less or in
money market funds meeting certain conditions under Rule 2a-7 under the Investment Company Act which invest only in direct U.S. government
treasury obligations. Marketable securities are presented on the balance sheet at fair value at the end of the period. Gains and losses
resulting from the change in fair value of these investments are included in Interest on marketable securities held in the Trust Account
in the accompanying statement of operations.
As of March 31, 2022 and December 31, 2021, substantially all of the
assets held in the Trust Account were held in U.S. Treasury Bills and money market funds which invest in U.S. Treasury securities.
Fair Value Measurements
Fair value is defined as the price that would
be received for sale of an asset or paid for transfer of a liability, in an orderly transaction between market participants at the measurement
date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value.
The hierarchy gives the highest priority to unadjusted
quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs
(Level 3 measurements). These tiers include:
| ● | Level 1, defined as observable
inputs such as quoted prices 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.
Fair Value of Financial Instruments
As of March 31, 2022 and December 31, 2021, the
carrying values of cash, accounts payable, and accrued expenses, which qualify as financial instruments under the ASC 820, “Fair
Value Measurements,” approximate the carrying amounts represented in the balance sheet.
The fair value of warrants issued in connection
with the Initial Public Offering were initially measured at fair value using a Monte Carlo simulation model for the Public Warrants and
Private Placement Warrants. The fair value of the Public Warrants and the Private Placement Warrants are now measured based on the listed
market price of the Public Warrants since they began separate trading on February 4, 2022.
Offering Costs
Offering costs consist of legal, accounting, underwriting
and other costs incurred through the balance sheet date that are directly related to the Initial Public Offering. Upon the completion
of the Initial Public Offering, the offering costs were allocated using the relative fair values of the Company’s Class A ordinary
shares and its Public Warrants and Private Placement Warrants. The costs allocated to warrants were recognized in other expenses and those
related to the Company’s Class A ordinary shares were charged against the carrying value of Class A ordinary shares. The Company
complies with the requirements of the ASC 340-10-S99-1, “Other Assets and Deferred Costs”.
Class A ordinary shares subject to possible redemption
All of the Class A ordinary
shares sold as part of the Units in the Initial Public Offering contain a redemption feature which allows for the redemption of such Class
A ordinary shares in connection with the Company’s liquidation, if there is a shareholder vote or tender offer in connection with
the Business Combination and in connection with certain amendments to the Company’s amended and restated memorandum and articles
of association. In accordance with ASC 480-10-S99, redemption provisions not solely within the control of the Company require ordinary
shares subject to redemption to be classified outside of permanent equity. Therefore, all Class A ordinary shares have been classified
outside of permanent equity.
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. Such changes are reflected in additional paid-in-capital, or in the absence of additional capital,
in accumulated deficit. The Company presents all redeemable Class A ordinary shares as temporary equity and recognizes accretion from
the initial book value to redemption value at the time of its Initial Public Offering and in accordance with ASC 480.
The reconciliation of
Class A ordinary shares subject to possible redemption as of March 31, 2022 and December 31, 2021 is as follows:
Gross proceeds | |
$ | 299,998,000 | |
Less: | |
| | |
Class A ordinary shares issuance costs | |
| (17,205,693 | ) |
Fair value of Public Warrants at issuance | |
| (7,328,951 | ) |
| |
| | |
Plus: | |
| | |
Accretion of carrying value to redemption value | |
| 30,534,604 | |
Class A ordinary shares subject to possible redemption, December 31, 2021 | |
$ | 305,997,960 | |
Remeasurement of carrying value to redemption value | |
| 17,040 | |
Class A ordinary shares subject to possible redemption, March 31, 2022 | |
$ | 306,015,000 | |
Net Income Per Ordinary Share
The Company complies with accounting and disclosure requirements of
ASC 260, “Earnings Per Share.” Net income per ordinary share is computed by dividing net income by the weighted average number
of ordinary share outstanding during the period. The Company has not considered the effect of the warrants to purchase Class A ordinary
shares sold in the Initial Public Offering and Private Placement in the calculation of diluted income per share, since their inclusion
would be anti-dilutive under the treasury stock method. As a result, diluted income per share is the same as basic loss per share for
the period presented.
| |
For The Three Months Ended March 31, 2022 | |
Net income | |
$ | 5,601,454 | |
Accretion of temporary equity in excess of fair value | |
| - | |
Net income including accretion of temporary equity in excess of fair value | |
$ | 5,601,454 | |
| |
For The Three Months Ended March 31, 2022 | |
| |
Class A Redeemable Shares | | |
Class B Ordinary Shares | |
| |
| | |
| |
Basic and diluted net income per share | |
| | |
| |
Numerator | |
| | |
| |
Allocation of net income including accretion of temporary equity in excess of fair value | |
$ | 4,481,163 | | |
$ | 1,120,291 | |
Deemed dividend for accretion of temporary equity in excess of fair value Class A Redeemable Shares | |
| - | | |
| - | |
Allocation of net income and deemed dividend | |
$ | 4,481,163 | | |
$ | 1,120,291 | |
Denominator | |
| | | |
| | |
Weighted average shares outstanding, basic and diluted | |
| 29,999,800 | | |
| 7,499,950 | |
Basic and diluted net income per share | |
$ | 0.15 | | |
$ | 0.15 | |
The Company has two classes of ordinary share,
which are referred to as Class A ordinary shares and Class B ordinary shares. The Company’s statement of operations includes a presentation
of net income per share. With respect to the accretion of Class A ordinary shares subject to possible redemption and consistent with ASC
Topic 480-10-S99-3A, the Company has elected to treat only the portion of the accretion that reflects a redemption in excess of fair value
in the same manner as dividends in the calculation of net income/(loss) per ordinary share.
Derivative Warrant Liabilities
The Company does not use derivative instruments
to hedge its exposures to cash flow, market, or foreign currency risks. Management evaluates all of the Company’s financial instruments,
including issued warrants to purchase its Class A ordinary shares, to determine if such instruments are derivatives or contain features
that qualify as embedded derivatives, pursuant to ASC 480-10-35-5, “all other financial instruments recognized under the guidance
in Section 480-10-25 shall be measured subsequently at fair value with changes in fair value recognized in earnings, unless either this
Subtopic or another Subtopic specifies another measurement attribute” and ASC 815-15, “Derivatives and Hedging”. The
classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed
at the end of each reporting period.
The Company issued 14,999,900 Public Warrants
to purchase Class A ordinary shares to investors in the Company’s Initial Public Offering and simultaneously issued 15,249,920
Private Placement Warrants. All of the Company’s outstanding warrants are recognized as derivative liabilities in accordance with
ASC 815-40. Accordingly, we recognize the warrant instruments as liabilities at fair value and adjust the instruments to fair value at
each reporting period. The liabilities are subject to re-measurement at each balance sheet date until exercised, and any change in fair
value is recognized in our statement of operations. The fair value of warrants issued in connection with the Initial Public Offering
were initially measured at fair value using a Monte Carlo simulation model for the Public Warrants and Private Placement Warrants. The
fair value of Public Warrants were subsequently measured based on the listed market price of such warrants, a Level 1 measurement, since
February 4, 2022. The Private Warrants were subsequently measured by reference to the fair value of the Public Warrants, as such a Level
2 measurement.
Income Taxes
ASC 740 “Income Taxes” 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. There were no unrecognized tax benefits as of March 31, 2022 and December 31, 2021. The Company’s management determined
that the Cayman Islands is the Company’s only major tax jurisdiction. The Company recognizes accrued interest and penalties related
to unrecognized tax benefits as income tax expense. No amounts were accrued for the payment of 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.
There is currently no taxation imposed on income
by the Government of the Cayman Islands. In accordance with Cayman 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.
Share-Based Compensation
The Company adopted ASC Topic 718, Compensation—Stock
Compensation, guidance to account for its share-based compensation. It defines a fair value-based method of accounting for an employee
share option or similar equity instrument. The Company recognizes all forms of share-based payments at their fair value on the grant
date, which are based on the estimated number of awards that are ultimately expected to vest. Grants of share-based payment awards issued
to nonemployees for services rendered have been recorded at the fair value of the share-based payment, which is the more readily determinable
value. The grants are amortized on a straight-line basis over the requisite service periods, which is generally the vesting period. If
an award is granted, but vesting does not occur, any previously recognized compensation cost is reversed in the period related to the
termination of service. Share-based compensation expenses are included in costs and operating expenses depending on the nature of the
services provided in the statements of operations.
Recent Accounting Pronouncements
In August 2020, the Financial Accounting Standards Board (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): Accounting for Convertible Instruments and Contracts in an Entity’s
Own Equity”, to reduce the complexity of accounting for convertible debt and other equity-linked instruments. For certain convertible
debt instruments with a cash conversion feature, the changes are a trade-off between simplifications in the accounting model (no separation
of an “equity” component to impute a market interest rate, and simpler analysis of embedded equity features) and a potentially
adverse impact to diluted EPS by requiring the use of the if-converted method. The new standard will also impact other financial instruments
commonly issued by both public and private companies. For example, the separation model for beneficial conversion features is eliminated
simplifying the analysis for issuers of convertible debt and convertible preference shares. Also, certain specific requirements to achieve
equity classification and/ or qualify for the derivative scope exception for contracts indexed to an entity’s own equity are removed,
enabling more freestanding instruments and embedded features to avoid mark-to-market accounting. The new standard is effective for companies
that are SEC filers (except for Smaller Reporting Companies) for fiscal years beginning after December 15, 2021 and interim periods within
that year, and two years later for other companies. Companies can early adopt the standard at the start of a fiscal year beginning after
December 15, 2020. The standard can either be adopted on a modified retrospective or a full retrospective basis. The Company adopted the
new standard upon incorporation and the impact to the Company’s balance sheet, statement of operations and cash flows was not material.
The Company adopted the standard at incorporation and there was no impact to the Company’s unaudited condensed financial statements.
The Company’s 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 statement.
Note 3 — Initial Public Offering
Pursuant to the Initial
Public Offering, the Company sold 29,999,800 Units at a purchase price of $10.00 per Unit. Each Unit consists of one Class A ordinary
share and one-half of one Public Warrant. Each whole Public Warrant entitles the holder to purchase one Class A ordinary share at an
exercise price of $11.50 per share (subject to adjustment).
The Company paid an
underwriting discount of 2% of the per Unit offering price to the underwriter at the closing of the Initial Public Offering, based upon
the number of Units sold. An additional 3.5% of the gross proceeds of the Initial Public Offering will be payable to the underwriter
upon the Company’s completion of a Business Combination (the “Deferred Discount”). The Deferred Discount will
become payable to the underwriter from the amounts held in the Trust Account solely in the event the Company completes its Business Combination.
Note 4 — Related Party Transactions
Class B Founder Shares
In April, 2021, the Sponsor (AACS LP) paid $25,000, or approximately
$0.003 per share, to cover certain of the Company’s offering costs in exchange for 7,187,500 Class B ordinary shares, par value
$0.0001 per share (“Founder Shares”), with up to 937,500 Founder Shares subject to forfeiture by the Sponsor depending
on the extent to which the underwriter’s over-allotment option was exercised. On July 31, 2021, the Sponsor transferred 50,000 Founder
Shares to each of Jeremy Darroch, Kathleen Hughes, Uwe Krüger and BDTCP Investments 2018, LLC, resulting in the Sponsor holding 6,987,500
Founder Shares. On December 14, 2021, the Company effected a 1.1 to 1 share recapitalization with respect to the Founder Shares, as a
result of which, each of Jeremy Darroch, Kathleen Hughes, Uwe Krüger and BDTCP Investments 2018, LLC hold 55,000 Founder Shares and
the Sponsor held 7,686,250 Founder Shares, up to 1,031,250 of which were subject to forfeiture depending on the extent to which the underwriter’s
over-allotment option was exercised. On December 17, 2021 following the underwriter’s partial exercise of the over-allotment option,
406,300 Founder Shares were surrendered by the Sponsor such that it now holds 7,279,950 Founder Shares. The Company has recognized this
transfer as a compensation expense in accordance with ASC Topic 718 Compensation – Stock Compensation. The fair value of the Founder
Shares issued in this arrangement was determined using the implied stock price as of July 31, 2021(Grant date) and the probability of
the success of the Business Combination. The Company amortizes the Stock-based compensation expense using the straight-line method. Stock-based
compensation expense recognized for the transfer of Founder Shares for the three months ended March 31, 2022 was $348,754 and for the
period from April 1, 2021 (inception) through December 31, 2021 was $658,770. As of March 31, 2022 and December 31, 2021, no shares were
vested and there was $1,119,876 of unrecognized Stock-based compensation expense as of March 31, 2022.
The Founder Shares will
automatically convert into Class A ordinary shares concurrently with or immediately following the consummation of the Company’s
Business Combination on a one-for-one basis, subject to adjustment for share sub-divisions, share capitalizations, reorganizations,
recapitalizations and the like, and subject to further adjustment as provided herein. In the case that additional Class A ordinary
shares or equity-linked securities are issued or deemed issued in connection with the Company’s Business Combination, the
number of Class A ordinary shares issuable upon conversion of all Founder Shares will equal, in the aggregate, 20% of the total
number of Class A ordinary shares outstanding after such conversion (after giving effect to any redemptions of Class A ordinary
shares by Public Shareholders), including the total number of Class A ordinary shares issued, or deemed issued or issuable upon
conversion or exercise of any equity-linked securities or rights issued or deemed issued, by the Company in connection with or in
relation to the consummation of the Business Combination, excluding any Class A ordinary shares or equity-linked securities
exercisable for or convertible into Class A ordinary shares issued, or to be issued, to any seller in the Business Combination and
any Private Placement Warrants issued to the Sponsor, or the Company’s officers or directors upon conversion of Working Capital
Loans; provided that such conversion of Founder Shares will never occur on a less than one-for-one basis.
Private Placement Warrants
Simultaneously with the closing of the Initial
Public Offering, the Company consummated the Private Placement of 15,249,920 Private Placement Warrants at a price of $1.00 per Private
Placement Warrant to the Sponsor, generating proceeds of $15,249,920.
Each warrant is exercisable to purchase one share
of the Company’s Class A ordinary shares at a price of $11.50 per share. Certain proceeds from the sale of the Private Placement
Warrants were added to the 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 will be used to fund the redemption
of the Public Shares (subject to the requirement of applicable law) and the Private Placement Warrants will expire worthless.
Promissory Note
The Sponsor agreed to loan the Company an aggregate
of up to $300,000 to be used for a portion of the expenses of the Initial Public Offering. The loan is non-interest bearing, unsecured
and due at the earlier of December 31, 2021 or the closing of the Initial Public Offering. As of March 31, 2022 and December 31, 2021,
the Company had no borrowings under the promissory note.
Administrative Services Agreement
On December 17, 2021, the Company entered into
an administrative services agreement pursuant to which it will pay its Sponsor a total of $10,000 per month, until the earlier of the
completion of its Business Combination and the liquidation of the trust assets, for administrative and support services. Upon completion
of the Business Combination or liquidation, the Company will cease paying these monthly fees. The administrative services agreement fees
were $30,000 for the three months ended March 31, 2022.
Advisory Fee
Lazard Frères & Co., LLC (“Lazard”)
acted as the Company’s independent financial advisor in connection with the Initial Public Offering, for which it will receive
customary fees. The Company has agreed to pay Lazard a fee in an amount equal to 20% of the underwriting commission payable to the underwriter.
The fee to Lazard was paid in part at the closing of the Initial Public Offering and will also be paid in part at the closing of a Business
Combination, in the same proportion as the non-deferred and deferred underwriting commission payable to the underwriter. The underwriter
has agreed to reimburse the Company for the fee to Lazard as it becomes payable out of the underwriting commission.
Working Capital Loans
In order to finance transaction costs in connection with a Business
Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s officers and directors may, but are not obligated
to, loan the Company funds as may be required (“Working Capital Loans”). If the Company completes a Business Combination,
the Company would repay the Working Capital Loans out of the proceeds of the Trust Account released to the Company. In the event that
a Business Combination does not close, the Company may use a portion of proceeds held outside 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. The Working Capital Loans would either
be repaid upon consummation of a Business Combination or, at the lender’s discretion, up to $2,000,000 of such Working Capital Loans
may be convertible into Private Placement Warrants of the post- Business Combination entity at a price of $1.00 per warrant. Except for
the foregoing, the terms of such Working Capital Loans, if any, have not been determined and no written agreements exist with respect
to such loans. As of March 31, 2022 and December 31, 2021, the Company had no borrowings under the Working Capital Loans.
Note 5 — Commitments & Contingencies
Registration and Shareholder Rights
The holders of Founder Shares, Private Placement
Warrants and warrants that may be issued upon conversion of Working Capital Loans, if any (and any shares of Class A ordinary shares
issuable upon the exercise of the Private Placement Warrants or warrants issued upon conversion of the Working Capital Loans), are entitled
to registration rights pursuant to a registration rights agreement signed prior to the consummation of the Initial Public Offering. These
holders will be entitled to certain demand and “piggyback” registration rights. However, the registration rights agreement
provides that we will not be required to effect or permit any registration or cause any registration statement to become effective until
termination of the applicable lock-up period. The Company will bear the expenses incurred in connection with the filing of any such registration
statements.
Underwriting Agreement
The Company granted the underwriter a 45-day
option from the date of the Initial Public Offering to purchase up to an additional 4,125,000 Units to cover over-allotments. The underwriter
partially exercised its over-allotment option concurrently with the closing of the Initial Public Offering, purchasing 2,499,800 Units.
The remainder of the over-allotment option was forfeited. The underwriter was entitled to a cash underwriting discount of 2% (or $5,999,960)
of the gross proceeds of the Initial Public Offering. Additionally, the underwriter is entitled to a Deferred Discount of 3.5% (or $10,499,930)
of the gross proceeds of the Initial Public Offering upon the completion of the Company’s Business Combination. The Deferred Discount
will become payable to the underwriter 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 6 — Derivative Warrant Liabilities
The Company accounted for the 30,249,820 warrants
issued in connection with the Initial Public Offering (the 14,999,900 Public Warrants and the 15,249,920 Private Placement Warrants)
in accordance with the guidance contained in ASC 815-40 “Derivatives and Hedging — Contracts in Entity’s Own Equity.”
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 classifies each warrant as a liability at its fair value. This liability is subject to re-measurement
at each balance sheet date. With each such re-measurement, the warrant liability will be adjusted to fair value, with the change in fair
value recognized in the Company’s statement of operations. Offering costs were allocated to the Class A ordinary shares and Public
Warrants, and the amounts allocated to the Public Warrants were expensed immediately.
Additionally, certain adjustments to the settlement
amount of the Private Placement Warrants are based on a variable that is not an input to the fair value of a “fixed-for-fixed”
option as defined under ASC 815-40, and thus the Private Placement Warrants are not considered indexed to the Company’s own stock
and not eligible for an exception from derivative accounting.
The accounting treatment of derivative financial
instruments required the Company to record a derivative liability upon issuance of the warrants at the closing of the Initial Public
Offering. Accordingly, the Company classifies each warrant as a liability at its fair value. The Public Warrants were allocated a portion
of the proceeds from the issuance of the Units equal to fair value determined with the assistance of a professional independent valuation
firm. The warrant liability is subject to re-measurement at each balance sheet date. With each such re-measurement, the warrant liability
will be adjusted to fair value, with the change in fair value recognized in the Company’s statement of operations. The Company
will reassess the classification of the warrants at each balance sheet date. If the classification changes as a result of events during
the period, the warrants will be reclassified as of the date of the event that causes the reclassification.
Public Warrants may only be exercised for a whole
number of shares. No fractional Public Warrants will be issued upon separation of the Units and only whole Public Warrants will trade.
The Public Warrants will become exercisable 30 days after the completion of a Business Combination provided that the Company has
an effective registration statement under the Securities Act covering the Class A ordinary shares issuable upon exercise of the warrants
and a current prospectus relating to them is available and such shares are registered, qualified or exempt from registration under the
securities, or blue sky, laws of the state of residence of the holder (or holders are permitted to exercise their warrants on a cashless
basis under certain circumstances as a result of (i) the Company’s failure to have an effective registration statement by
the 60th business day after the closing of the Business Combination or (ii) a notice of redemption described under “Redemption
of warrants when the price per share of Class A ordinary shares equals or exceeds $10.00”). The Company has agreed that as
soon as practicable, but in no event later than 20 business days after the closing of its Business Combination, the Company 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 registration under the Securities Act of the Class A ordinary shares issuable upon
exercise of the warrants and will use its commercially reasonable efforts to cause the same to become effective within 60 business
days after the closing of the Company’s Business Combination and to maintain a current prospectus relating to those Class A ordinary
shares until the warrants expire or are redeemed. If the shares issuable upon exercise of the warrants are not registered under the Securities
Act in accordance with the above requirements, the Company will be required to permit holders to exercise their warrants on a cashless
basis. However, no 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 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. Notwithstanding the above,
if the Company’s Class A ordinary shares are at the time of any exercise of a warrant not listed on a national securities exchange
such that they satisfy the definition of a “covered security” under Section 18(b)(1) of the Securities Act, the Company
may, at its option, require holders of Public Warrants who exercise their warrants to do so on a “cashless basis” in accordance
with Section 3(a)(9) of the Securities Act and, in the event the Company so elects, it will not be required to file or maintain
in effect a registration statement, and in the event the Company does not so elect, it will use its commercially reasonable efforts to
register or qualify the shares under applicable blue sky laws to the extent an exemption is not available.
The warrants have an exercise price of $11.50
per share, subject to adjustments, and will expire five years after the completion of a Business Combination or earlier upon redemption
or liquidation. 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 the Business Combination at an issue price or effective issue price of less than $9.20
per share of Class A ordinary shares (with such issue price or effective issue price to be determined in good faith by the board of directors
and, in the case of any such issuance to the Sponsor or its affiliates, without taking into account any Founder Shares held by the Sponsor
or such affiliates, as applicable, prior to such issuance) (the “Newly Issued Price”), (y) the aggregate gross
proceeds from such issuances represent more than 60% of the total equity proceeds, and interest thereon, available for the funding of
the Business Combination on the date of the consummation of the Business Combination (net of redemptions) and (z) the volume weighted
average trading price of Class A ordinary shares during the 20 trading day period starting on the trading day prior to the day on
which the Company consummates the 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 $10.00 and $18.00 per share redemption trigger prices described under “Redemption of warrants when
the price per share of Class A ordinary shares equals or exceeds $10.00” and “Redemption of warrants when the price
per share of Class A ordinary shares equals or exceeds $18.00” will be adjusted (to the nearest cent) to be equal to 100% and
180% of the higher of the Market Value and the Newly Issued Price, respectively.
The Private Placement Warrants are identical
to the Public Warrants, except that, so long as they are held by the Sponsor or its permitted transferees, (i) they will not be
redeemable by the Company, (ii) they (including the Class A ordinary shares issuable upon exercise of these warrants) may not, subject
to certain limited exceptions, be transferred, assigned or sold by the Sponsor until 30 days after the completion of the Business
Combination, (iii) they may be exercised by the holders on a cashless basis and (iv) are subject to registration rights.
If a tender offer, exchange or redemption offer
shall have been made to and accepted by the holders of the Class A ordinary shares and upon completion of such offer, the offeror owns
beneficially more than 50% of the outstanding Class A ordinary shares the holder of the warrant shall be entitled to receive the highest
amount of cash, securities or other property to which such holder would actually have been entitled as a shareholder if such warrant
had been exercised, accepted such offer and all of the Class A ordinary shares held by such holder had been purchased pursuant to the
offer. If less than 65% of the consideration receivable by the holders of the Class A ordinary shares in the applicable event is payable
in the form of common equity in the successor entity that is listed on a national securities exchange or is quoted in an established
over-the-counter market, and if the holder of the warrant properly exercises the warrant within thirty days following the public disclosure
of the consummation of the applicable event by the Company, the warrant price shall be reduced by an amount equal to the difference (but
in no event less than zero) of (i) the warrant price in effect prior to such reduction minus (ii) (A) the Per Share Consideration (as
defined in the warrant agreement) minus (B) the value of the warrant based on the Black-Scholes Warrant Value for a Capped American Call
on Bloomberg Financial Markets.
Redemption of warrants when the price per
share of Class A ordinary shares equals or exceeds $18.00: Once the warrants become exercisable, the Company
may redeem the outstanding warrants (except as described herein with respect to the Private Placement Warrants):
| ● | in
whole and not in part; |
| ● | at a price of $0.01 per warrant; |
| ● | upon
a minimum of 30 days’ prior written notice of redemption; and |
| ● | if, and only if, the last reported sale price (the “closing price”) of Class A ordinary shares equals or exceeds $18.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant) for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which we send 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 Class A ordinary shares issuable upon exercise
of the warrants is effective and a current prospectus relating to those Class A ordinary shares is available throughout the 30-day redemption
period. Any such exercise would not be on a cashless basis and would require the exercising warrant holder to pay the exercise price
for each warrant being exercised.
Redemption of warrants when the price per
share of Class A ordinary shares equals or exceeds $10.00: Once the warrants become exercisable, the Company may redeem the
outstanding warrants:
| ● | 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 (as defined below); and |
| ● | if, and only if, the closing price of Class A ordinary shares equals or exceeds $10.00 per Public Share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant) for any 20 trading days within the 30-trading day period ending thirty days before we send the notice of redemption to the warrant holders |
| | |
| ● | if the closing price of the 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 for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant), the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants, as described above. |
In no event will the Company be required to net
cash settle any warrant. 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.
Note 7 — Shareholders’ Deficit
Preference shares
– The Company is authorized to issue 5,000,000 preference shares, par value $0.0001 per share, with such designations,
voting and other rights and preferences as may be determined from time to time by the Company’s board of directors. As of March
31, 2022 and December 31, 2021, there were no preference shares issued or outstanding.
Class A ordinary
shares – The Company is authorized to issue 500,000,000 Class A ordinary shares
with a par value of $0.0001 per share. As of March 31, 2022 and December 31, 2021, there were no Class A ordinary shares issued and outstanding
(excluding 29,999,800 of Class A ordinary shares subject to possible redemption).
Class B ordinary
shares – The Company is authorized to issue 50,000,000 Class B ordinary shares
with a par value of $0.0001 per share. As of March 31, 2022 and December 31, 2021, 7,499,950 Class B ordinary shares were issued and outstanding.
Holders of the Class
A ordinary shares and holders of the Class B ordinary shares will vote together as a single class on all matters submitted to a vote
of the Company’s shareholders, except as required by law or stock exchange rule; provided that only holders of the Class B
ordinary shares shall have the right to vote on the appointment and removal of the Company’s directors prior to the Business Combination
or continuing the Company in a jurisdiction outside the Cayman Islands (including any special resolution required to amend the constitutional
documents of the Company or to adopt new constitutional documents of the Company, in each case, as a result of the Company approving
a transfer by way of continuation in a jurisdiction outside the Cayman Islands).
The Founder Shares will
automatically convert into Class A ordinary shares concurrently with or immediately following the consummation of the Company’s
Business Combination on a one-for-one basis, subject to adjustment for share sub-divisions, share capitalizations, reorganizations,
recapitalizations and the like, and subject to further adjustment as provided herein. In the case that additional Class A ordinary
shares or equity-linked securities are issued or deemed issued in connection with the Company’s Business Combination, the
number of Class A ordinary shares issuable upon conversion of all Founder Shares will equal, in the aggregate, 20% of the total
number of Class A ordinary shares outstanding after such conversion (after giving effect to any redemptions of Class A ordinary
shares by Public Shareholders), including the total number of Class A ordinary shares issued, or deemed issued or issuable upon
conversion or exercise of any equity-linked securities or rights issued or deemed issued, by the Company in connection with or in
relation to the consummation of the Business Combination, excluding any Class A ordinary shares or equity-linked securities
exercisable for or convertible into Class A ordinary shares issued, or to be issued, to any seller in the Business Combination and
any Private Placement Warrants issued to the Sponsor, or the Company’s officers or directors upon conversion of Working Capital
Loans; provided that such conversion of Founder Shares will never occur on a less than one-for-one basis.
Note 8 —
Fair Value Measurements
The following table presents information about
the Company’s financial assets and financial liabilities that are measured at fair value on a recurring basis as of March 31, 2022
by level within the fair value hierarchy:
| |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
Assets | |
| | |
| | |
| | |
| |
Marketable securities held in Trust Account | |
$ | 306,015,000 | | |
$ | - | | |
$ | - | | |
$ | 306,015,000 | |
| |
$ | 306,015,000 | | |
$ | - | | |
$ | - | | |
$ | 306,015,000 | |
Liabilities: | |
| | | |
| | | |
| | | |
| | |
Public Warrants | |
$ | 4,949,967 | | |
$ | - | | |
$ | - | | |
$ | 4,949,967 | |
Private Placement Warrants | |
| - | | |
| 5,032,473 | | |
| - | | |
| 5,032,473 | |
Total liabilities | |
$ | 4,949,967 | | |
$ | 5,032,473 | | |
$ | - | | |
$ | 9,982,440 | |
The following table presents
the fair value hierarchy for financial assets and financial liabilities measured at fair value on a recurring basis as of December 31,
2021:
| |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
Assets | |
| | |
| | |
| | |
| |
Marketable securities held in Trust Account | |
$ | 305,997,960 | | |
$ | - | | |
$ | - | | |
$ | 305,997,960 | |
| |
$ | 305,997,960 | | |
$ | - | | |
$ | - | | |
$ | 305,997,960 | |
Liabilities: | |
| | | |
| | | |
| | | |
| | |
Public Warrants | |
$ | - | | |
$ | - | | |
$ | 8,032,446 | | |
$ | 8,032,446 | |
Private Placement Warrants | |
| - | | |
| - | | |
| 8,166,332 | | |
| 8,166,332 | |
Total liabilities | |
$ | - | | |
$ | - | | |
$ | 16,198,778 | | |
$ | 16,198,778 | |
The allocation of $16,198,778
Level 3 financial liabilities, between Public Warrants and Private Placement Warrants, has been revised from our Form 10-K for the year
ended December 31, 2021. The reallocation does not affect the total derivative warrant liabilities of $16,198,778 on the balance sheet
for the year ended December 31, 2021.
Transfers to/from Levels
1, 2, and 3 are recognized at the end of the reporting period. For the three months ended March 31, 2022, the public and private warrants
were transferred out of level 3 into level 1 and level 2, respectively.
The fair value of the Public Warrants issued in connection with the
Initial Public Offering and Private Placement Warrants were initially measured at fair value using a Monte Carlo simulation model. The
fair value of Public Warrants issued in connection with the Initial Public Offering have been measured based on the listed market price
of such warrants, a Level 1 measurement, since February 4, 2022. The fair value of the Private Placement Warrants has subsequently been
measured by reference to the trading price of the Public Warrants, which is considered to be a Level 2 fair value measurement. The Company
recognized a charge to other income resulting from a decrease in the fair value of liabilities of $6,216,338 presented as change in fair
value of derivative warrant liabilities on the accompanying statement of operations.
The following table
provides quantitative information regarding Level 3 fair value measurements inputs at their measurement:
As of December 31, 2021 | |
| |
Volatility | |
| 10.7 | % |
Underlying stock price | |
$ | 9.75 | |
Expected Time until merger (years) | |
| 1.46 | |
Risk-free rate | |
| 1.26 | % |
Dividend yield | |
| 0.0 | % |
The change in the fair value of the derivative
warrant liabilities measured with Level 3 inputs for the period from April 1, 2021 (inception) through March 31, 2022 is summarized
as follows:
Derivative warrant liabilities at April 1, 2021 (inception) | |
$ | — | |
Issuance of Public and Private Warrants - Level 3 measurements | |
| 14,780,062 | |
Change in fair value of derivative warrant liabilities
with Level 3 inputs | |
| (1,418,716 | ) |
| |
| | |
Derivative warrant liabilities at December 31, 2021 with Level 3 inputs | |
$ | 16,198,778 | |
Transfer out of level 3 | |
| (16,198,778 | ) |
Derivative warrant liabilities at March 31, 2022 with Level 3 inputs | |
$ | — | |
The changes in fair
value of derivative warrant liabilities for the three months ended March 31, 2022 is shown below:
| |
Public
Warrant | | |
Private
Warrant | | |
Total | |
| |
| | |
| | |
| |
Fair value at January 01, 2022 | |
$ | 8,032,446 | | |
$ | 8,166,332 | | |
$ | 16,198,778 | |
Change in fair value | |
| (3,082,479 | ) | |
| (3,133,859 | ) | |
| (6,216,338 | ) |
Fair value as of March 31, 2022 | |
$ | 4,949,967 | | |
$ | 5,032,473 | | |
$ | 9,982,440 | |