NOTES
TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE
1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
ST
Energy Transition I Ltd. (the “Company”) is a blank check company incorporated in Bermuda on April 9, 2021. The Company was
formed for the purpose of effectuating a merger, amalgamation, capital share exchange, asset acquisition, share purchase, reorganization
or other similar business combination with one or more businesses (the “Business Combination”). The Company is an early stage
and emerging growth company and, as such, the Company is subject to all of the risks associated with early stage and emerging growth
companies.
As
of June 30, 2022, the Company had not yet commenced any operations. All activity for the period April 9, 2021 (inception) through June
30, 2022, related to the Company’s formation and the initial public offering (the “Initial Public Offering”) and identifying
a target for a Business Combination. The Company will not generate any operating revenues until after the completion of its initial Business
Combination, at the earliest. The Company generates non-operating income in the form of interest income from the proceeds derived from
the Initial Public Offering.
The
registration statement for the Company’s Initial Public Offering was declared effective on December 2, 2021. On December 7, 2021,
the Company consummated the Initial Public Offering of 25,000,000 SAILSM securities (the “SAIL securities”).
Each SAIL security consists of one Class A Share, $0.0001 par value per share , and one-half of one redeemable warrant (the “Public
Warrants”), each whole Public Warrant entitling the holder thereof to purchase one Class A Share at an exercise price of $11.50 per
share, subject to adjustment. The SAILSM securities were sold at an offering price of $10.00 per SAILSM securities,
generating gross proceeds of $250,000,000.
Simultaneous
with the consummation of the IPO and the issuance and sale of the SAILSM securities, the Company consummated the private
placement of Private Placement Warrants at a price of $1.00 per Private Placement Warrant, generating total
proceeds of $ (the “Private Placement”). The Private Placement Warrants, which were purchased by Sloane Square
Capital Holdings Ltd. (the “Sponsor”), are substantially similar to the Public Warrants, except that if held by the Sponsor
or its permitted transferees, they (i) may be exercised for cash or on a cashless basis, (ii) are not subject to being called
for redemption (except in certain circumstances when the Public Warrants are called for redemption and a certain price per Class A
Share threshold is met) and (iii) subject to certain limited exceptions, will be subject to transfer restrictions until 30 days
following the consummation of the Company’s initial business combination. If the Private Placement Warrants are held by holders
other than the Sponsor or its permitted transferees, the Private Placement Warrants will be redeemable by the Company in all redemption
scenarios and exercisable by holders on the same basis as the Public Warrants. The Private Placement Warrants have been issued pursuant
to, and are governed by the Warrant Agreement.
Following
the closing of the Initial Public Offering on December 7, 2021, an amount of $253,750,000 (equal to $10.15 per unit), comprised
of $245,000,000 of the proceeds from the Initial Public Offering and $8,750,000 of the proceeds of the sale of the Private
Placement Warrants in the Initial Private Placement, was placed in a U.S.-based trust account (the “Trust Account”) at J.P.
Morgan Chase Bank, N.A. maintained by Continental Share Transfer & Trust Company, acting as trustee.
On
December 9, 2021, the underwriters exercised their over-allotment option and purchased an additional 3,750,000 SAILSM securities
at a price of $10.00 per SAIL security, generating total gross proceeds of $37,500,000 (the “Over-Allotment Option”).
Simultaneously, the Company completed the Private Placement of an aggregate of 1,312,500 Private Placement warrants at a price
of $1.00 per Private Placement Warrant, generating total gross proceeds of $1,312,500 (the “Option Private Placement
Warrant”). A total of $38,062,500 (equal to $10.15 per unit), comprised of $36,750,000 of the proceeds from the closing
of the Over-Allotment Option (which amount includes $1,312,500 of the underwriters’ deferred discount) and $1,312,500 of
the proceeds of the sale of the Private Placement Warrants in the Option Private Placement, was placed in a U.S.-based trust account
at J.P. Morgan Chase Bank, N.A. maintained by Continental Stock Transfer & Trust Company, acting as trustee.
Transaction
costs amounted to $17,493,141 consisting of $5,750,000 of underwriting fees, $10,062,500 of deferred underwriting fees
(see Note 6) and $1,680,641 of other costs. Of the transaction costs, $713,600 associated with the issuance of warrants that
have been classified as a liability have been expensed. In addition, at the closing of the Initial Public Offering, $774,855 of
cash was held outside of the Trust Account and is available for working capital purposes.
The
Company must complete an initial Business Combination with one or more target businesses having an aggregate fair market value of at
least 80% of the net investments held in the Trust Account (as defined below) (excluding the taxes payable on the income earned
on the Trust Account) at the time of signing a definitive agreement in connection with the initial Business Combination and that a majority
of our independent directors approve such initial Business Combination. However, the Company will only complete an initial Business Combination
if the post-transaction company owns or acquires 50% or more of the voting securities of the target or otherwise is not required
to register as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”).
Upon the closing of the Initial Public Offering, management has agreed that an amount equal to at least $10.15 per SAILSM securities
sold in the Initial Public Offering, including certain proceeds from the sale of the Private Placement Warrants, will be held in a trust
account located in the United States at J.P. Morgan Chase Bank, N.A. with Continental Share Transfer & Trust Company acting as trustee,
and held as cash or invested only 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 money market funds meeting the conditions of paragraphs
(d)(2), (d)(3) and (d)(4) of Rule 2a-7 under the Investment Company Act, which invest only in direct U.S. government treasury obligations,
as determined by the Company, until the earlier of: (i) the completion of an initial Business Combination and (ii) the distribution of
the Trust Account as described below.
The
Company’s amended and restated bye-laws will provide that, other than the withdrawal of interest earned on the funds that may be
released to the Company to pay taxes, none of the funds held in Trust Account will be released until the earlier of: (i) the completion
of an initial Business Combination; (ii) the redemption of any of the Class A Shares included in the SAILSM securities
being sold in the Initial Public Offering (the “Public Shares”) to its holders (the “Public Shareholders”) properly
tendered in connection with a Shareholder vote to amend certain provisions of the Company’s amended and restated bye-laws prior
to an initial Business Combination or (iii) the redemption of 100% of the Public Shares if the Company does not complete an initial Business
Combination within the Business Combination Period (as defined below).
The
Company, after signing a definitive agreement for an initial Business Combination, will either (i) seek shareholder approval of the initial
Business Combination at a meeting called for such purpose in connection with which Public Shareholders may seek to redeem their Public
shares, regardless of whether they vote for or against the initial Business Combination or do not vote at all, for cash equal to their
pro rata share of the aggregate amount then on deposit in the Trust Account calculated as of two business days prior to the consummation
of the initial Business Combination, including interest earned on the funds held in the Trust Account and not previously released to
the Company to pay its taxes, or (ii) provide the Public Shareholders with the opportunity to redeem all or a portion of their Public
Shares upon the completion of our initial Business Combination at $10.15 per share and the per share interest earned on the funds held
in the Trust Account (net of permitted withdrawals). As a result, such Public Share will be recorded at redemption amount and classified
as temporary equity upon the completion of the Initial Public Offering, in accordance with Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification (“ASC”), Distinguishing Liabilities from Equity. The amount in the Trust Account is initially
anticipated to be $10.15 per Public Share. The decision as to whether the Company will seek Shareholder approval of the initial Business
Combination or will allow shareholders to sell their shares in a tender offer will be made by the Company, solely in its discretion,
and will be based on a variety of factors such as the timing of the transaction and whether the terms of the transaction would otherwise
require the Company to seek shareholder approval. If the Company seeks shareholder approval, it will complete its Business Combination
only if it receives an ordinary resolution under Bermuda law, which requires approval by a majority of the votes attached to shares voted
at a general meeting of the company where a quorum of at least two persons present in person or by proxy representing at least 50% of
the issued and outstanding shares (or class thereof) entitled to vote at such general meeting are present at the time such general meeting
proceeds to business (unless applicable Bermuda law requires a higher approval threshold). However, in no event will the Company redeem
its Public Shares in an amount that would cause its net tangible assets to be less than $5,000,001 immediately prior to or upon
consummation of an initial Business Combination. In such case, the Company would not proceed with the redemption of its Public Shares
and the related Business Combination, and instead may search for an alternate Business Combination.
Notwithstanding
the foregoing, 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 Bye-laws provide provides that a public shareholder, together with any affiliate
of such shareholder or any other person with whom such shareholder is acting in concert or as a “group” (as defined under
Section 13 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), is restricted from seeking redemption
rights with respect to 15% or more of the Public Shares without the Company’s prior written consent.
The
Company only has 18 months from the closing of the Initial Public Offering to complete the initial Business Combination (or such later
date as approved by holders of a majority of the outstanding Class A Shares that are voted at a meeting to extend such date, voting together
as a single class) (the “Business Combination Period”). If the Company does not complete an initial Business Combination
within this period of time (and shareholders do not approve an amendment to the amended and restated bye-laws to extend this date), it
will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than 10 business
days thereafter, redeem the Public Shares, at a per-share price, payable in cash, of $10.15, and (iii) as promptly as reasonably possible
following such redemption, subject to the approval of the remaining shareholders and the board of directors, liquidate and dissolve,
subject in the case of clauses (ii) and (iii), to the Company’s obligations under Bermuda law to provide for claims of creditors
and in all cases subject to the other requirements of applicable law.
The
Company’s Sponsor, officers and directors, or the Initial Shareholders, have entered into a letter agreement with the Company,
pursuant to which they have agreed to (i) waive their redemption rights with respect to any Founder Shares (as defined in Note 5) and
Public Shares they hold in connection with the completion of the initial Business Combination, (ii) waive their redemption rights with
respect to any Founder Shares and Public Shares they hold in connection with a shareholder vote to approve an amendment to the Company’s
amended and restated bye-laws to modify the substance or timing of the Company’s obligation to redeem 100% of its Public Shares
if the Company has not consummated an initial Business Combination within the Business Combination Period or with respect to any other
material provisions relating to shareholders’ rights or pre-combination transaction activity and (iii) waive their rights to liquidating
distributions from the Trust Account with respect to any Founder Shares they hold if the Company fails to complete an initial Business
Combination within the Business Combination Period (although they will be entitled to liquidate distributions from the Trust Account
with respect to any Public Shares they hold if the Company fails to complete an initial Business Combination within the Business Combination
Period).
Risks
and Uncertainties
In
February 2022, the Russian Federation and Belarus commenced military operations in Ukraine. As a result of this action, various nations,
including the United States, have instituted economic sanctions against the Russian Federation and Belarus. The impact of this action
and related sanctions on the global economy are not determinable as of the date of these financial statements and the specific impact
on the Company’s financial condition, results of operations, and cash flows is also not determinable as of the date of these financial
statements.
Management
is currently evaluating the impact of the COVID-19 pandemic on the industries in which a Business Combination target is sought and has
preliminarily concluded that, while it is reasonably possible that the COVID-19 pandemic 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.
In
connection with the Company’s assessment of going concern considerations in accordance with Financial Accounting Standard Board’s
Accounting Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue
as a Going Concern,” the Company has until June 7, 2023 to consummate the initial Business Combination. It is uncertain that the
Company will be able to consummate the initial Business Combination by this time. If a business combination is not consummated by this
date, there will be a mandatory liquidation and subsequent dissolution of the Company. Management has determined that the mandatory
liquidation, should a business combination not occur, and potential subsequent dissolution, raises substantial doubt about the Company’s
ability to continue as a going concern. No adjustments have been made to the carrying amounts of assets or liabilities should the Company
be required to liquidate after June 7, 2023. The Company intends to complete the initial Business Combination before the mandatory
liquidation date. However, there can be no assurance that the Company will be able to consummate any business combination by June
7, 2023.
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 interim financial information and in accordance with the instructions to Form
10-Q and Article 8 of Regulation S-X of the SEC. Certain information or footnote disclosures normally included in financial statements
prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial
reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position,
results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed financial statements include
all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financial position, operating
results and cash flows for the periods presented.
The
accompanying unaudited condensed financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K
for the period ended December 31, 2021, as filed with the SEC on March 31, 2022. The interim results for the six months ended June 30,
2022 are not necessarily indicative of the results to be expected for the year ending December 31, 2022 or for any future periods.
Liquidity
and Capital Resources
In
connection with the Company’s assessment of going concern considerations in accordance with Financial Accounting Standard Board’s
Accounting Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue
as a Going Concern,” the Company has until June 7, 2023 to consummate the initial Business Combination. It is uncertain that the
Company will be able to consummate the initial Business Combination by this time. If a business combination is not consummated by this
date, there will be a mandatory liquidation and subsequent dissolution of the Company. Management has determined that the mandatory
liquidation, should a business combination not occur, and potential subsequent dissolution, raises substantial doubt about the Company’s
ability to continue as a going concern. No adjustments have been made to the carrying amounts of assets or liabilities should the Company
be required to liquidate after June 7, 2023. The Company intends to complete the initial Business Combination before the mandatory
liquidation date. However, there can be no assurance that the Company will be able to consummate any business combination by June
7, 2023.
Emerging
Growth Company
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart
Our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting
requirements that are applicable to other public companies that are not emerging growth companies including, but not limited to, not
being required to comply with the independent registered public accounting firm attestation requirements of Section 404 of the Sarbanes-Oxley
Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from
the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden parachute payments
not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial
accounting standards until private companies (that is, those that have not had a Securities Act registration statement declared effective
or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt
out of such extended transition period, which means that when a standard is issued or revised and it has different application dates
for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private
companies adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public
company, which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition
period difficult or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting period.
Making
estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of
a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating
its estimate, could change in the near term due to one or more future confirming events. One of the more significant accounting estimates
included in these financial statements is the determination of the fair value of the warrant liability. 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
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 June 30, 2022, and December 31, 2021. The Company had $912,643 and $774,855 of
cash as of June 30, 2022 and December 31, 2021, respectively.
Investments
Held in Trust
At
June 30, 2022 and December 31, 2021, the investments were held in money market funds, which are invested primarily in U.S. Treasury
Securities, respectively. All of the Company’s investments held in the Trust Account are classified as trading securities. Trading
securities are presented on the condensed balance sheets at fair value at the end of each reporting period.
Share-based
Compensation
The
transfer of the Founder Shares is in the scope of FASB ASC Topic 718, “Compensation-Stock Compensation” (“ASC 718”).
Under ASC 718, share-based compensation associated with equity-classified awards is measured at fair value upon the grant date. The Founders
Shares were granted subject to a performance condition (i.e., the occurrence of a Business Combination). Share-based compensation would
be recognized at the date a Business Combination is considered probable (i.e., upon occurrence of a Business Combination) in an amount
equal to the number of Founders Shares that ultimately vest multiplied by the grant date fair value per share (unless subsequently modified)
less the amount initially received for the purchase of the Founders Shares. As of June 30, 2022, the Company determined that a Business
Combination is not considered probable and, therefore, no share-based compensation expense has been recognized.
The
fair value at the grant date of the 60,000 shares transferred to the Company’s directors was $106,000 or $1.76 per
share. Upon consummation of an initial business combination, the Company will recognize $106,000 in compensation expense.
Income
Taxes
The
Company complies with the accounting and reporting requirements of ASC Topic 740, “Income Taxes”, which requires an asset
and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed
for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible
amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income.
Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
ASC
Topic 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax
positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not
to be sustained upon examination by taxing authorities. The Company recognizes accrued interest and penalties related to unrecognized
tax benefits, if any, as income tax expense. There were no unrecognized tax benefits and no amounts accrued for interest
and penalties as of June 30, 2022 and December 31, 2021. The Company is currently not aware of any issues under review that could result
in significant payments, accruals or material deviation from its position.
Currently,
there is no taxation imposed on the Company’s income by the Government of Bermuda. Additionally, the Company has received an assurance
from the Ministry of Finance of Bermuda granting an exemption, until March 31, 2035, from the imposition of tax under any applicable
Bermuda law computed on profits or income or computed on any capital asset, gain or appreciation, or any tax in the nature of estate
duty or inheritance tax in each case in respect of the Company or any of its operations, provided that such exemption shall not prevent
the application of any tax payable in accordance with the provisions of the Land Tax Act 1967 or otherwise payable in relation to land
in Bermuda leased to 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 12 months.
Shares
Subject to Possible Redemption
The
Company accounts for its shares subject to possible redemption in accordance with the guidance in ASC 480 Distinguishing Liabilities
from Equity. Shares subject to mandatory redemption (if any) are classified as liability instruments and are measured at fair value.
Conditionally redeemable shares (including shares that feature redemption rights that are either within the control of the holder or
subject to redemption upon the occurrence of uncertain events not solely within the Company’s control) are classified as temporary
equity. At all other times, shares are classified as shareholders’ equity. The Company’s shares feature certain redemption
rights that are considered to be outside of the Company’s control and subject to occurrence of uncertain future events. Accordingly,
at June 30, 2022 and December 31, 2021, shares subject to possible redemption are presented as temporary equity, outside of the shareholders’
deficit section of the Company’s condensed interim balance sheets.
The
Company recognizes changes in redemption value immediately as they occur and adjusts the carrying value of redeemable shares to equal
the redemption value at the end of each reporting period. Immediately upon the closing of the Initial Public Offering, the Company recognized
the remeasurement from initial book value to redemption amount value. The change in the carrying value of redeemable Class A Shares resulted
in charges against additional paid-in capital and accumulated deficit.
As
of June 30, 2022 and December 31, 2021, the Class A Shares reflected in the condensed interim balance sheets are reconciled in the following
table:
Scheduled of common stock subject to possible redemption | |
| | |
Gross Proceeds | |
$ | 287,500,000 | |
Less: | |
| | |
Proceeds allocated to Public Warrants | |
| (10,925,000 | ) |
Class A Shares issuance costs | |
| (16,779,541 | ) |
Plus: | |
| | |
Re-measurement of carrying value to redemption value | |
| 32,017,041 | |
Class A Shares subject to possible redemption at December 31, 2021 | |
$ | 291,812,500 | |
Plus: | |
| | |
Remeasurement of carrying value to redemption value | |
| 424,646 | |
Class A Shares subject to possible redemption at June 30, 2022 | |
$ | 292,237,146 | |
Offering
Costs
The
Company complies with the requirements of FASB ASC 340-10-S99-1 and SEC Staff Accounting Bulletin (“SAB”) Topic 5A —
“Expenses of Offering”. Deferred offering costs consist of legal, accounting and other expenses incurred through December
7, 2021, that are directly related to the Initial Public Offering. Offering costs allocated to warrant liabilities will be expensed as
incurred, presented as non-operating expenses in the statement of operations. Offering costs amounting to $17,493,141, consisting of
$5,750,000 of underwriting fees, $10,062,500 of deferred underwriting fees, and $1,680,641 in of other offering costs
were charged to shareholders’ deficit upon the completion of the Initial Public Offering. As such, the Company recorded $16,779,541 of
offering costs as a reduction of equity in connection with the Class A Shares included in the SAILSM securities. The
Company immediately expensed $713,600 of offering costs in connection with the Public Warrants included in the SAILSM securities
that were classified as liabilities. No offering costs were recorded for the six months ended June 30, 2022.
Net
Income/(loss) Per Share
The
Company complies with accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share”. The Company applies
the two-class method in calculating net income/(loss) per share. Basic income/(loss) per share is computed by dividing net income/(loss)
applicable to shareholders by the weighted average number of shares outstanding during the period. Weighted average shares were reduced
for the effect of an aggregate of 225,000 Class B Shares that are subject to forfeiture if the over-allotment option is not exercised
by the underwriters.
The
Company has not considered the effect of the 26,437,500 warrants sold in the Initial Public Offering and private placement
in the calculation of diluted net income/(loss) per share, since the exercise of the warrants is contingent upon the occurrence of future
events. As of June 30, 2022, the Company did not have any dilutive securities or other contracts that could, potentially, be exercised
or converted into shares and then share in the earnings of the Company. As a result, diluted net income/(loss) per share is the same
as basic net income/(loss) per share for the periods presented. Remeasurement associated with the Class A Shares subject to possible
redemption is excluded from earnings per share as the redemption value approximates fair value.
A
reconciliation of net income/(loss) per share is as follows:
Scheduled of basic and diluted net loss per share | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
For the
Three Months Ended
June 30,
2022 | | |
For the
Six Months Ended
June 30,
2022 | | |
For the
Period from
April 9, 2021
(Inception) through
June 30,
2021 | |
| |
Class A | | |
Class B | | |
Class A | | |
Class B | | |
Class A | | |
Class B | |
Basic and diluted net income/(loss) per share | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Numerator: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Allocation of net income/(loss), as adjusted | |
$ | 2,334,127 | | |
$ | 116,706 | | |
$ | 11,722,638 | | |
$ | 586,132 | | |
$ | — | | |
$ | (5,800 | ) |
Denominator: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Basic and diluted weighted average shares outstanding | |
| 28,750,000 | | |
| 1,437,500 | | |
| 28,750,000 | | |
| 1,437,500 | | |
| — | | |
| 1,500,000 | |
Basic and diluted net income/(loss) per share | |
$ | 0.08 | | |
$ | 0.08 | | |
$ | 0.41 | | |
$ | 0.41 | | |
$ | (0.00 | ) | |
$ | (0.00 | ) |
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentration of credit risk consist of cash accounts in financial institutions which,
at times may exceed the Federal Depository Insurance Corporation coverage limit of $250,000. The Company has not experienced losses on
these 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 balance sheet, primarily due to their short-term nature.
The
Company applies ASC 820, which establishes a framework for measuring fair value and clarifies the definition of fair value within that
framework. ASC 820 defines fair value as an exit price, which is the price that would be received for an asset or paid to transfer a
liability in the Company’s principal or most advantageous market in an orderly transaction between market participants on the measurement
date. The fair value hierarchy established in ASC 820 generally requires an entity to maximize the use of observable inputs and minimize
the use of unobservable inputs when measuring fair value. Observable inputs reflect the assumptions that market participants would use
in pricing the asset or liability and are developed based on market data obtained from sources independent of the reporting entity. Unobservable
inputs reflect the entity’s own assumptions based on market data and the entity’s judgments about the assumptions that market
participants would use in pricing the asset or liability and are to be developed based on the best information available in the circumstances.
Level
1—Assets and liabilities with unadjusted, quoted prices listed on active market exchanges. Inputs to the fair value measurement
are observable inputs, such as quoted prices in active markets for identical assets or liabilities.
Level
2—Inputs to the fair value measurement are determined using prices for recently traded assets and liabilities with similar underlying
terms, as well as direct or indirect observable inputs, such as interest rates and yield curves that are observable at commonly quoted
intervals.
Level
3—Inputs to the fair value measurement are unobservable inputs, such as estimates, assumptions, and valuation techniques when little
or no market data exists for the assets or liabilities.
Derivative
Financial Instruments
The
Company evaluates its financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded
derivatives in accordance with ASC Topic 815, “Derivatives and Hedging”. For derivative financial instruments that are accounted
for as liabilities, the derivative instrument is initially recorded at its fair value on the grant date and is then revalued at each
reporting date, with changes in the fair value reported in the statements of operations. The classification of derivative instruments,
including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period.
Derivative liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement or conversion
of the instrument could be required within 12 months of the balance sheet date.
The
Company accounts for the Public Warrants and Private Placement Warrants in accordance with the guidance contained in ASC 815-40. Such
guidance provides that because the warrants do not meet the criteria for equity treatment thereunder, each warrant must be recorded as
a liability.
Recently
Issued Accounting Standards
In
August 2020, FASB issued ASU 2020-06, Debt — Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging
— Contracts in Entity’s Own Equity (Subtopic 815-40) (“ASU 2020-06”) to simplify accounting for certain financial
instruments. ASU 2020-06 eliminates the current models that require separation of beneficial conversion and cash conversion features
from convertible instruments and simplifies the derivative scope exception guidance pertaining to equity classification of contracts
in an entity’s own equity. The new standard also introduces additional disclosures for convertible debt and freestanding instruments
that are indexed to and settled in an entity’s own equity. ASU 2020-06 amends the diluted earnings per share guidance, including
the requirement to use the if-converted method for all convertible instruments. ASU 2020-06 is effective for fiscal years beginning after
December 15, 2023, including interim periods within those fiscal years, with early adoption permitted. The Company is currently evaluating
the impact this guidance will have on its financial statements.
Management
does not believe that any other recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a
material effect on the Company’s financial statements.
NOTE
3. INITIAL PUBLIC OFFERING
On
December 7, 2021, the Company consummated its Initial Public Offering of 25,000,000 SAILSM securities. Each
SAILSM security consists of one Class A Share, $0.0001 par value per share , and one-half of one redeemable warrant
(the “Public Warrants”), each whole Public Warrant entitling the holder thereof to purchase one Class A Share at an exercise
price of $11.50 per share, subject to adjustment. The SAILSM securities were sold at an offering price of $10.00 per
SAILSM securities, generating gross proceeds of $250,000,000.
On
December 9, 2021, the underwriters exercised their over-allotment option and purchased an additional 3,750,000 SAILSM securities
at a price of $10.00 per SAIL, generating additional gross proceeds of $37,500,000.
NOTE
4. PRIVATE PLACEMENT
On
December 7, 2021, simultaneous with the consummation of the Initial Public Offering, the Company consummated the Private Placement of 10,750,000 Private
Placement Warrants at a price of $1.00 per Private Placement Warrant, generating total proceeds of $10,750,000. A portion of the
proceeds from the sale of the Private Placement Warrants to the Sponsor was added to the proceeds from the Initial Public Offering held
in the Trust Account. $1,312,500 was placed in the trust account as of December 7, 2021, relating to the sale of additional private
placement warrants of 1,312,500. The remainder of the total proceeds were placed in the trust account on December 9, 2021, when
the additional SAILSM securities and private placement warrants were issued.
Each
Private Placement Warrant is identical to the warrants offered in the Initial Public Offering, except there are no redemption rights
or liquidating distributions from the trust account with respect to Private Placement Warrants, which will expire worthless if we do
not consummate a Business Combination within the Business Combination Period.
NOTE
5. RELATED PARTY TRANSACTIONS
Alignment
Shares
On
April 9, 2021, the Company issued an aggregate of Class B Shares (the “Alignment Shares” or “Founder
Shares”) to the Sponsor for an aggregate purchase price of $. The number of Alignment Shares issued was determined based
on the expectation that such Alignment Shares would represent 5% of the Class A Shares issued in the Initial Public Offering. On June
29, 2021, the Sponsor transferred 10,000 Alignment Shares to each of our directors. On November 6, 2021, the Sponsor forfeited 287,500 Class
B Shares of the Company, resulting in a decrease in the total number of Class B Shares outstanding from 1,725,000 to 1,437,500 (Note
9). All shares and associated amounts have been retroactively restated to reflect the share surrender. Up to 187,500 of the
Founder Shares were subject to forfeiture depending on the extent to which the underwriters’ over-allotment was exercised and,
in addition, the initial shareholders agreed to forfeit alignment shares to the extent necessary in connection with any changes to the
terms or size of our offering of SAILSM securities. In connection with the underwriters’ full exercise of their
over-allotment option on December 9, 2021, the 187,500 alignment shares were no longer subject to forfeiture. The Founder Shares
are entitled to a number of votes representing 20% of the Company’s outstanding shares prior to the completion of the initial Business
Combination.
The
Initial Shareholders have agreed not to transfer, assign or sell any of their Alignment Shares and any of their Class A Shares deliverable
upon conversion of the Alignment Shares for 30 days following the completion of an initial Business Combination. In connection with this
arrangement, the Initial Shareholders have also agreed not to transfer, assign or sell any of their Alignment Shares until the earlier
to occur of: (i) 30 days after the completion of our initial Business Combination and (ii) the date on which the Company completes
a liquidation, merger, amalgamation, capital share exchange or other similar transaction after the initial Business Combination that
results in all of its shareholders having the right to exchange their Class A Shares for cash, securities or other property; except to
certain permitted transferees and under certain circumstances as described in the prospectus. Further, in connection with this arrangement,
the Initial Shareholders have also agreed not to transfer, assign or sell any of their Private Placement Warrants and any Class A Shares
issued upon conversion or exercise thereof until 30 days after the completion of the initial Business Combination, except to permitted
transferees. Any permitted transferees will be subject to the same restrictions and other agreements of the Initial Shareholders with
respect to any Alignment shares and Private Placement Warrants.
Promissory
Note—Related Party
On
April 30, 2021, the Sponsor agreed to loan the Company an aggregate amount of up to $ to cover expenses related to the Initial
Public Offering pursuant to a promissory note (the “Note”). The Note is non-interest bearing and is payable on the earlier
of (i) December 31, 2021 or (ii) the consummation of the Initial Public Offering. As the loan expired on December 31, 2021, the Company
can no longer draw down on this note.
Related
Party Loans
The
Company’s Sponsor signed a commitment letter on February 15, 2022 undertaking to fund working capital deficiencies of the Company
and finance transaction costs in connection with an initial Business Combination of the Company by means of loans for a period of 12
months beginning February 15, 2022. Such loans would be evidenced by promissory notes. The notes would either be repaid upon consummation
of a Business Combination, without interest, or, at the lender’s discretion, up to $2,500,000 of such notes may be converted
upon consummation of a Business Combination into warrants at a price of $1.00 per warrant. The warrants will be identical to the
Private Placement Warrants. In the event that a Business Combination does not close, the Company may use a portion of proceeds held outside
the Trust Account to repay the loans, but no proceeds held in the Trust Account would be used to repay the loans.
On
February 16, 2022, the Company entered into a convertible promissory note with the Sponsor pursuant to which the Sponsor agreed to loan
the Company up to an aggregate principal amount of $, which the Company drew down in full on March 25, 2022. This note
is non-interest bearing and is due on the earlier of the date by which the Company must complete a Business Combination, and the effective
date of a Business Combination. The outstanding balance under this loan amounted to $1,300,000 as of June 30, 2022 and March 31,
2022. Management determined that there was an embedded conversion feature related to the note that would require bifurcation and be classified
as a liability. However, based on a third-party valuation, the amount was determined to be approximately $0. As such there was no conversion
option liability and the related debt discount in the June 30, 2022, condensed interim financial statements recorded.
Related
Party Payable
The
Sponsor has paid $ directly to vendors on behalf of the Company. As of June 30, 2022 and December 31, 2021, this amount remains
outstanding and is classified as a related party payable on the Company’s condensed interim balance sheets.
Administrative
Services Agreement
Commencing
on the date of the prospectus related to our Initial Public Offering and until completion of the Company’s initial Business Combination
or liquidation, the Company may reimburse affiliates of the Sponsor up to an amount of $ per month for office space, administrative
support and personnel services.
NOTE
6. COMMITMENTS AND CONTINGENCIES
Registration
Rights
The
holders of the Founder Shares, Private Placement Warrants and any warrants that may be issued upon conversion of loans made to the Company
by the Sponsor (and in each case holders of their component securities, as applicable) are entitled to registration rights pursuant to
a registration rights agreement signed on the effective date of the Initial Public Offering, requiring the Company to register such securities
for resale (in the case of the Founder Shares, only after conversion to our Class A Shares). The holders of the majority of these securities
are entitled to make up to three demands, excluding short form demands, that the Company register such securities. In addition, the holders
have certain “piggy-back” registration rights with respect to registration statements filed subsequent to the consummation
of a Business Combination and rights to require the Company to register for resale such securities pursuant to Rule 415 under the Securities
Act. The Company will bear the expenses incurred in connection with the filing of any such registration statements. The registration
rights agreement does not contain liquidating damages, penalty provisions, or other cash settlement provisions resulting from delays
in registering the Company’s securities.
Underwriting
Agreement
The
underwriters were paid a cash underwriting discount of 2.00% of the gross proceeds of the Initial Public Offering, being $5,750,000 as
the over-allotment option was exercised in full. In addition, the underwriters are entitled to a deferred fee of three and half percent
(3.50%) of the gross proceeds of the Initial Public Offering, being $10,062,500 as the over-allotment option was exercised in full.
The deferred fee will become payable to the underwriters from the amounts held in the Trust Account solely in the event that the Company
completes a Business Combination, subject to the terms of the underwriting agreement. As the Company is within 12 months of their mandatory
liquidation date, this liability is now classified as current on the balance sheet.
On
December 9, 2021, the underwriters exercised the over-allotment option and purchased 3,750,000 SAILSM securities
at a price of $10.00 per SAILSM security, generating gross proceeds of $37,500,000. A total of $36,750,000 of
the Proceeds, net of $750,000 of underwriting fees, from the sale of the SAILSM securities were placed in the Trust
Account.
NOTE
7. WARRANT LIABILITY
The
Company will account for the 26,437,500 warrants — 12,062,500 Private Placement Warrants and the 14,375,000 Public
Warrants — which were issued in connection with the Initial Public Offering in accordance with the guidance contained in ASC 815-40.
Such guidance provides that because the warrants do not meet the criteria for equity treatment thereunder, each warrant must be recorded
as a liability. Accordingly, the Company 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 remeasurement, the warrant liability will be adjusted to fair value, with the change in fair
value recognized in the Company’s statement of operations. As the Company is within 12 months of their mandatory liquidation date,
this liability is now classified as current on the balance sheet.
Public
Warrants may only be exercised for a whole number of shares. No fractional shares will be issued upon exercise of the Public Warrants.
The Public Warrants will become exercisable 30 days after the consummation of a Business Combination. The Public Warrants will
expire five years from the consummation of a Business Combination or earlier upon redemption or liquidation.
The
Company will not be obligated to deliver any Class A Shares pursuant to the exercise of a Public Warrant and will have no obligation
to settle such Public Warrant exercise unless a registration statement under the Securities Act covering the issuance of the Class A
Shares issuable upon exercise of the Public Warrants is then effective and a prospectus relating thereto is current, subject to the Company
satisfying its obligations with respect to registration. No Public Warrant will be exercisable for cash or on a cashless basis, and the
Company will not be obligated to issue any shares to holders seeking to exercise their Public Warrants, unless the issuance of the shares
upon such exercise is registered or qualified under the securities laws of the state of the exercising holder, or an exemption from registration
is available.
The
Company has agreed that as soon as practicable, but in no event later than 15 business days, after the closing of a Business
Combination, it will use its best efforts to file with the SEC a registration statement registering the issuance, under the Securities
Act, of the Class A Shares issuable upon exercise of the Public Warrants. The Company will use its best efforts to file with the SEC
a registration statement covering the Class A Shares issuable upon exercise of the warrants, to cause such registration statement to
become effective and to maintain a current prospectus relating to those Class A Shares until the warrants expire or are redeemed, as
specified in the warrant agreement. If a registration statement covering the Class A Shares issuable upon exercise of the warrants is
not effective by the 60th business day after the closing of a Business Combination, warrant holders may, until such time as there
is an effective registration statement and during any period when the Company will have failed to maintain an effective registration
statement, exercise warrants on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act or another exemption.
The
redemption of warrants when the price per Class A Share equals or exceeds $18.00. Once the warrants become exercisable, the Company may
redeem the Warrants for redemption:
| ● | in
whole and not in part; |
| ● | at
a price of $0.01 per Public Warrant; |
| ● | upon
not less than 30 days’ prior written notice of redemption to each warrant holder; and |
| ● | if,
and only if, the reported last sale price of the Class A 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 as described) for any 20 trading days
within a 30-trading day period ending three business days before the Company sends the notice of redemption to the warrant
holders. |
The
Company will not redeem the warrants as described above unless an effective registration statement under the Securities Act covering
the issuance of the Class A Shares issuable upon exercise of the warrants is then effective and a current prospectus relating to those
Class A Shares is available throughout the 30-day redemption period. If and when the warrants become redeemable by the Company,
the Company may exercise its redemption right even if the Company is unable to register or qualify the underlying securities for sale
under all applicable state securities laws.
The
redemption of warrants when the price per Class A Share equals or exceeds $10.00. Once the Warrants become exercisable, the Company may
redeem the Warrants for redemption:
| ● | in
whole and not in part; |
| ● | at
$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
the table based on the redemption date and the “fair market value” of our Class A shares; |
| ● | if,
and only if, the Reference Value equals or exceeds $10.00 per share (as adjusted for adjustments to the number of shares
issuable upon exercise or the exercise price of a warrant); and |
| ● | if
the Reference Value 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 concurrently be called for redemption on the same
terms as the outstanding public warrants, as described above. |
If
and when the Public Warrants become redeemable by the Company, the Company may not exercise its redemption right if the issuance of Class
A Shares upon exercise of the warrants is not exempt from registration or qualification under applicable state blue sky laws or the Company
is unable to affect such registration or qualification.
The
exercise price and number of Class A Shares issuable upon exercise of the warrants may be adjusted in certain circumstances including
in the event of a share dividend, or recapitalization, reorganization, merger or consolidation. Additionally, in no event will the Company
be required to net cash settle the Public Warrants. If the Company is unable to complete a Business Combination within the Business Combination
Period and the Company liquidates the funds held in the Trust Account, holders of warrants will not receive any of such funds with respect
to their warrants, nor will they receive any distribution from the Company’s assets held outside of the Trust Account with the
respect to such warrants. Accordingly, the warrants may expire worthless. If the Company calls the Public Warrants for redemption, management
will have the option to require all holders that wish to exercise the Public Warrants to do so on a “cashless basis,” as
described in the warrant agreement. The exercise price and number of Class A Shares issuable upon exercise of the Public Warrants may
be adjusted in certain circumstances including in the event of a share dividend, extraordinary dividend or recapitalization, reorganization,
merger or consolidation. If the Company is unable to complete a Business Combination within the Combination Period and the Company liquidates
the funds held in the Trust Account, holders of warrants will not receive any of such funds with respect to their warrants, nor will
they receive any distribution from the Company’s assets held outside of the Trust Account with respect to such warrants. Accordingly,
the warrants may expire worthless.
In
addition, if (x) the Company issues additional Class A Shares or equity-linked securities for capital raising purposes in connection
with the closing of its initial Business Combination at an issue price or effective issue price of less than $9.20 per Class A Shares
(with such issue price or effective issue price to be determined in good faith by the Company’s board of directors and, in the
case of any such issuance to the Sponsor or its affiliates, without taking into account any Founder Shares held by the Sponsor or such
affiliates, as applicable, prior to such issuance) (the “Newly Issued Price”), (y) the aggregate gross proceeds from such
issuances represent more than 60% of the total equity proceeds, and interest thereon, available for the funding of the Company’s
initial Business Combination on the date of the consummation of such initial Business Combination (net of redemptions), and (z) the volume
weighted average trading price of the Company’s Class A Shares during the 20-trading day period starting on the trading day
prior to the day on which the Company consummates its initial Business Combination (such price, the “Market Value”) is below
$9.20 per share, the exercise price of the warrants will be adjusted (to the nearest cent) to be equal to 115% of the higher
of the Market Value and the Newly Issued Price and the $18.00 per share redemption trigger price described above will be adjusted (to
the nearest cent) to be equal to 180% of the greater of the Market Value and the Newly Issued Price.
The
Private Placement Warrants will be identical to the Public Warrants included in the SAILSM Securities being sold in the
Initial Public Offering, except that the Private Placement Warrants will, and the Class A Shares issuable upon the exercise of the Private
Placement Warrants will not, be transferable, assignable or salable until 30 days after the completion of a Business Combination,
subject to certain limited exceptions. Additionally, the Private Placement Warrants will be exercisable on a cashless basis and will
be non-redeemable so long as they are held by the initial purchasers or their permitted transferees. If the Private Placement Warrants
are held by someone other than the initial purchasers or their permitted transferees, the Private Placement Warrants will be redeemable
by the Company and exercisable by such holders on the same basis as the Public Warrants.
NOTE
8. CLASS A SHARES SUBJECT TO POSSIBLE REDEMPTION
The
Company’s Class A Shares feature certain redemption rights that are considered to be outside of the Company’s control
and subject to the occurrence of future events. The Company is authorized to issue 500,000,000 shares of Class A Shares
with a par value of $0.0001 per share. Holders of the Company’s Class A Shares are entitled to one vote for,
each share. As of June 30, 2022 and December 31, 2021, there were 28,750,000 Class A Shares outstanding which were subject
to possible redemption, and are classified outside of permanent equity in the balance sheet.
NOTE
9. SHAREHOLDERS’ DEFICIT
Class
A Shares — The Company is authorized to issue up to 500,000,000 Class A Shares, $0.0001 par value. Holders
of the Company’s Class A Shares are entitled to one vote for each share. As of June 30, 2022 and December 31, 2021, there
were no Class A Shares issued or outstanding, excluding 28,750,000 Class A Shares subject to possible redemption.
Class
B Shares — The Company is authorized to issue up to 50,000,000 Class B Shares, $0.0001 par value. Holders
of the Company’s Class B Shares are entitled to one vote for each share. As of June 30, 2022 and December 31, 2021, there
were 1,437,500 Class B Shares issued and outstanding. Of these, an aggregate of up to 187,500 Class B Shares were
subject to forfeiture to the Company by the Sponsor to the extent that the underwriters’ over-allotment was not exercised in full
or in part, which gives retroactive effect to the share recapitalization that occurred on November 6, 2021 as described in Notes 5 and
6, and, in addition, the Sponsor agreed to forfeit Alignment Shares to the extent necessary in connection with any changes to the terms
or size of our Initial Public Offering, in each case so that the number of Founder Shares will equal 5% of the Class A Shares offered
in the Initial Public Offering. In connection with the underwriters’ full exercise of their over-allotment option on December 9,
2021, the 187,500 alignment shares were no longer subject to forfeiture.
On
June 29, 2021, our sponsor transferred 10,000 alignment shares to each of our directors.
On
the last day of each measurement period, which will occur annually over ten fiscal years following consummation of an initial Business
Combination (and, with respect to any measurement period in which there is a change of control or in which the Company liquidates, dissolves
or winds up, on the business day immediately prior to such event instead of on the last day of such measurement period), 143,750 Alignment
Shares (or, 125,000 Alignment Shares if the over-allotment option is not exercised) will automatically convert, subject to adjustment
as described herein, into Class A Shares (“Conversion Shares”), as follows:
| ● | if
the sum (such sum, the “Total Return”) of (i) the VWAP, calculated in accordance with “—Volume weighted
average price” below, of Class A Shares for the final fiscal quarter in such measurement period and (ii) the amount
per share of any dividends or distributions paid or payable to holders of our Class A Shares, the record date for which is
on or prior to the last day of the measurement period, does not exceed the price threshold (as defined below), the number of conversion
shares for such measurement period will be 1,437 Class A Shares (or 1,250 if the over-allotment option is not exercised); |
| ● | if
the Total Return exceeds the price threshold but does not exceed an amount equal to 130% of the price threshold, then the number
of conversion shares for such measurement period will be the greater of (i) 1,437 Class A Shares (or 1,250 if the over-allotment
option is not exercised) and (ii) 20% of the difference between the Total Return and the price threshold, multiplied by (A) the
sum (such sum (as proportionally adjusted to give effect to any share splits, share capitalizations, share combinations, share
dividends, reorganizations, recapitalizations or any such similar transactions), the “Closing Share Count”) of (x) the
number of Class A Shares outstanding immediately after the closing of the Initial Public Offering which gives retroactive
effect to the share recapitalization which occurred on November 6, 2021 as described in Notes 5, 6 and 9. (including any exercise
of the over-allotment option) and (y) if in connection with the initial Business Combination there are issued any Class A
Shares or equity-linked securities (as defined herein), the number of Class A Shares so issued and the maximum number of
Class A Shares issuable (whether settled in shares or in cash) upon conversion or exercise of such equity-linked securities,
divided by (B) the Total Return; and |
| ● | if
the Total Return exceeds an amount equal to 130% of the price threshold, then the number of conversion shares for such measurement
period will be the greater of (i) 1,437 Class A Shares (or 1,250 if the over-allotment option is not exercised) and (ii) the
sum of (x) 20% of the difference between an amount equal to 130% of the price threshold and the price threshold and (y) 30% of
the difference between the Total Return and an amount equal to 130% of the price threshold, multiplied by (A) the Closing
Share Count, divided by (B) the Total Return. |
| ● | The
term “measurement period” means (i) the period beginning on the date of our initial Business Combination and
ending with, and including, the first fiscal quarter following the end of the fiscal year in which we consummate our initial Business
Combination and (ii) each of the nine successive four- fiscal-quarter periods. |
| ● | The
“price threshold” will initially equal $10.00 for the first measurement period and will thereafter be adjusted at
the beginning of each subsequent measurement period to be equal to the greater of (i) the price threshold for the immediately
preceding measurement period and (ii) the VWAP for the immediately preceding measurement period (in each case, as proportionally
adjusted to give effect to any share splits, share capitalizations, share combinations, share dividends, reorganizations, recapitalizations
or any such similar transactions). |
| ● | For
purposes of the above calculation, “equity-linked securities” means securities (other than the public warrants and
the private placement warrants) issued by the company and/or any entities that (after giving effect to completion of the initial
Business Combination) are subsidiaries of the company that are directly or indirectly convertible into or exercisable for Class A
Shares, or for a cash settlement value in lieu thereof. |
| ● | The
foregoing calculations will be based on our fiscal year and fiscal quarters, which may change as a result of our initial Business
Combination. Each conversion of alignment shares will apply to the holders of alignment shares on a pro rata basis. If, upon conversion
of any alignment shares, a holder would be entitled to receive a fractional interest in a share, we will round down to the nearest
whole number of the number of Class A Shares to be issued to such holder. |
NOTE
10. FAIR VALUE MEASUREMENTS
The
fair value of the Company’s financial assets and liabilities reflects management’s estimate of amounts that the Company would
have received in connection with the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction
between market participants at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company
seeks to maximize the use of observable inputs (market data obtained from independent sources) and to minimize the use of unobservable
inputs (internal assumptions about how market participants would price assets and liabilities). The following fair value hierarchy is
used to classify assets and liabilities based on the observable inputs and unobservable inputs used in order to value the assets and
liabilities:
| ● | Level
1: Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market
in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on
an ongoing basis. |
| ● | Level
2: Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar
assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. |
| ● | Level
3: Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability. |
As
of June 30, 2022 and December 31, 2021, investments held in the Trust Account were comprised of $292,237,146 and $291,813,714 in
money market funds, which are invested primarily in U.S. Treasury Securities, respectively. During the quarterly period ended June 30,
2022 and December 31, 2021, the Company did not withdraw any interest income from the Trust Account. As the Company is within 12 months
of their mandatory liquidation date, this asset is now classified as current on the balance sheet.
The
following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring
basis at June 30, 2022 and December 31, 2021 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine
such fair value.
June
30, 2022
Schedule Of Fair Value Hierarchy For Assets and Liabilities Measured At Fair Value on a Recurring basis | |
| | | |
| | | |
| | |
| |
(Level 1) | | |
(Level 2) | | |
(Level 3) | |
Description | |
| | | |
| | | |
| | |
Assets: | |
| | | |
| | | |
| | |
Investments held in Trust Account – U.S. Treasury Securities Money Market Fund | |
$ | 292,237,146 | | |
$ | — | | |
$ | — | |
Liabilities: | |
| | | |
| | | |
| | |
Public Warrants | |
| 3,593,750 | | |
| — | | |
| — | |
Private Placement Warrants | |
| — | | |
| — | | |
| 3,015,625 | |
December
31, 2021
| |
(Level 1) | | |
(Level 2) | | |
(Level 3) | |
Description | |
| | | |
| | | |
| | |
Assets: | |
| | | |
| | | |
| | |
Investments held in Trust Account – U.S. Treasury Securities Money Market Fund | |
$ | 291,813,714 | | |
$ | — | | |
$ | — | |
Liabilities: | |
| | | |
| | | |
| | |
Public Warrants | |
| — | | |
| — | | |
| 10,493,750 | |
Private Placement Warrants | |
| — | | |
| — | | |
| 8,805,625 | |
Transfers
to/from Levels 1, 2, and 3 are recognized at the beginning of the reporting period. Public Warrants were transferred from Level 3 to
Level 1 during the six months ended June 30, 2022, as they are now publicly traded and can therefore be measured based on observable
listed market price.
Level 1
instruments include investments in mutual funds invested in government securities. The Company uses inputs such as actual trade data,
benchmark yields, quoted market prices from dealers or brokers, and other similar sources to determine the fair value of its investments.
The
Company established the initial fair value of the warrants on December 7, 2021, the date of the consummation of the Company’s Initial
Public Offering. The Company allocated the proceeds received from (i) the sale of the SAILSM securities to the redeemable
Class A Shares and public warrants based on the with or without method by first allocating to the estimated fair value of the public
warrants then to the redeemable Class A Shares, and (ii) the sale of the private placement warrants to the estimated fair value of the
private placement warrants with the remainder being recorded through additional paid in capital.
The
key inputs into the binomial lattice formula model were as follows:
Schedule Of Fair Value Of Assets and Liabilities Valuation Techniques and Measurement Inputs | |
| | | |
| | | |
| | |
| |
June
30, 2022 | | |
December 31, 2021 | |
Input | |
Private Warrants | | |
Public Warrants | | |
Private Warrants | |
Share Price | |
$ | 9.87 | | |
$ | 9.65 | | |
$ | 10.01 | |
Exercise Price | |
$ | 11.50 | | |
$ | 11.50 | | |
$ | 11.50 | |
Risk-free rate of interest | |
| 3.00 | % | |
| 1.28 | % | |
| 1.28 | % |
Volatility | |
| 4.7 | % | |
| 12.9 | % | |
| 12.9 | % |
Term | |
| 5 years | | |
| 5 years | | |
| 5 years | |
Probability Weighted Fair Value of Warrants | |
$ | 0.25 | | |
$ | 0.73 | | |
$ | 0.73 | |
The
Private Placement Warrants were initially and subsequently valued using a binomial lattice model, which is considered to be a Level 3
fair value measurement. The fair value of Public Warrants issued in connection with the Initial Public Offering were initially measured
using a Binomial lattice model as of June 30, 2022 are measured based on the listed market price of such warrants, a Level 1 measurement.
The
binomial lattice model’s primary unobservable input utilized in determining the fair value of the Warrants is the expected volatility
as of the IPO date was derived from observable 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.
The
following table presents a summary of the changes in the fair value of the Public and Private Placement Warrants, Level 3 liabilities,
measured on a recurring basis.
Schedule of the changes in the fair value of the warrants measured on recurring basis | |
| | | |
| | |
| |
Public Warrants | | |
Private Warrants | |
Initial Measurement on December 7, 2021 | |
$ | 10,925,000 | | |
$ | 9,167,500 | |
Change in valuation inputs or other assumptions(1) | |
| (431,250 | ) | |
| (361,875 | ) |
Fair Value as of December 31, 2021 | |
$ | 10,493,750 | | |
$ | 8,805,625 | |
Transfer of Public Warrants to Level 1 | |
| (10,493,750 | ) | |
| — | |
Change in valuation inputs or other assumptions(1) | |
| — | | |
| (4,704,375 | ) |
Fair Value as of March 31, 2022 | |
$ | — | | |
$ | 4,101,250 | |
Change in valuation inputs or other assumptions(1) | |
| | | |
| (1,085,625 | ) |
Fair Value as of June 30, 2022 | |
$ | — | | |
$ | 3,015,625 | |
| (1) | Changes
in valuation inputs or other assumptions are recognized in change in fair value of warrant liabilities in the Condensed Interim
Statement of Operations. |
NOTE
11. SUBSEQUENT EVENTS
The
Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statements
were issued. Based upon this review, other than the below, the Company did not identify any subsequent events that would have required
adjustment or disclosure in the financial statements.
The
Company’s Sponsor signed a commitment letter on August 9, 2022 undertaking to fund working capital deficiencies of the Company
and finance transaction costs in connection with an initial Business Combination of the Company by means of loans. This commitment letter
extends the commitment letter signed on February 15, 2022 for a period up to and including June 6, 2023. Such loans would be evidenced
by promissory notes. The notes would either be repaid upon consummation of a Business Combination, without interest, or, at the lender’s
discretion, up to $2,500,000 of such notes may be converted upon consummation of a Business Combination into warrants at a price
of $1.00 per warrant. The warrants will be identical to the Private Placement Warrants. In the event that a Business Combination
does not close, the Company may use a portion of proceeds held outside the Trust Account to repay the loans, but no proceeds held in
the Trust Account would be used to repay the loans.