Item 1. Financial Statements
Item 1.
Financial Statements.
FREEDOM
ACQUISITION I CORP.
UNAUDITED
CONDENSED BALANCE SHEETS
September 30,
2021
(Unaudited)
December 31,
2020
Assets
Current assets:
Cash
$ 381,890
$ —
Prepaid expenses - short term
727,616
—
Deferred offering costs associated with IPO
—
127,691
Total current assets
1,109,506
127,691
Prepaid expenses - long term
295,578
Marketable Securities held in Trust account
345,077,833
—
Total assets
$ 346,482,917
$ 127,691
Liabilities and Shareholders’ Equity
Current liabilities:
Accounts payable and accrued expenses
$ 109,817
$ 108,185
Total current liabilities
109,817
108,185
Warrant Liabilities
9,977,417
—
Deferred underwriters’ discount payable
12,075,000
—
Total liabilities
22,162,234
108,185
Commitments
Class A Ordinary shares subject to possible redemption 34,500,000 and 0 shares subject to possible redemption at redemption value at September 30, 2021 and December 31, 2020, respectively
345,000,000
—
Shareholders’ equity:
Preference shares, $ 0.0001 par value; 1,000,000 shares authorized; none issued or outstanding
—
—
Class A ordinary shares, $ 0.0001 par value; 200,000,000 shares authorized
—
—
Class B ordinary shares, $ 0.0001 par value; 20,000,000 shares authorized; 8,625,000 and 8,625,000 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively
863
863
Additional paid-in capital
—
24,137
Accumulated deficit
( 20,680,180 )
( 5,494 )
Total shareholders’ equity (deficit)
( 20,679,317 )
19,506
Total liabilities, redeemable ordinary shares and shareholders’ equity (deficit)
$ 346,482,917
$ 127,691
The
accompanying notes are an integral part of these unaudited condensed financial statements.
1
FREEDOM
ACQUISITION I CORP.
UNAUDITED
CONDENSED STATEMENT OF OPERATIONS
For the
three months
ended
September 30,
2021
For the
nine months
ended
September 30,
2021
Operating costs
$ 353,484
$ 1,022,553
Loss from operations
( 353,484 )
( 1,022,553 )
Other income/(expense)
Foreign currency exchange loss
( 183 )
( 764 )
Interest income on marketable securities held in Trust Account
32,591
77,833
Change in fair value of warrant liabilities
6,105,583
7,892,583
Offering expenses related to warrant issuance
—
( 575,278 )
Total other income
6,137,991
7,394,374
Net income
$ 5,784,507
$ 6,371,821
Weighted average shares outstanding, Class A ordinary shares
34,500,000
26,917,582
Basic and diluted net income per share, Class A ordinary shares
$ 0.14
$ 0.19
Weighted average shares outstanding, Class B ordinary shares
7,500,000
7,500,000
Basic and diluted net income per share, Class B ordinary shares
$ 0.14
$ 0.19
The
accompanying notes are an integral part of these unaudited condensed financial statements.
2
FREEDOM
ACQUISITION I CORP.
UNAUDITED
CONDENSED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021
Ordinary shares
Additional
Accumulated
Total
Shareholders’
Class A
Class B
Paid-In
Earnings
Equity
Shares
Amount
Shares
Amount
Capital
(Deficit)
(Deficit)
Balance as of December 31, 2020
—
$ —
8,625,000
$ 863
$ 24,137
$ ( 5,494 )
$ 19,506
Sale of Units in Initial Public Offering, net of underwriter fee
34,500,000
3,450
—
—
—
—
3,450
Sale of private placement, net
—
—
—
—
1,880,000
—
1,880,000
Class A ordinary shares subject to possible redemption
( 34,500,000 )
( 3,450 )
—
—
—
—
( 3,450 )
Accretion of Class A ordinary shares subject to possible redemption
—
—
—
—
( 1,904,137 )
( 27,046,507 )
( 28,950,644 )
Net income
—
—
—
—
—
3,384,112
3,384,112
Restated Balance as of March 31, 2021 (Unaudited), See
Note 2
—
$ —
8,625,000
$ 863
$ —
$ ( 23,667,889 )
$ ( 23,667,026 )
Net loss
—
—
—
—
—
( 2,796,798 )
( 2,796,798 )
Restated Balance as of June 30, 2021 (Unaudited), See
Note 2
—
$ —
8,625,000
$ 863
$ —
$ ( 26,464,687 )
$ ( 26,463,824 )
Net income
—
—
—
—
—
5,784,507
5,784,507
Balance as of September 30, 2021 (Unaudited)
—
$ —
8,625,000
$ 863
$ —
$ ( 20,680,180 )
$ ( 20,679,317 )
The
accompanying notes are an integral part of these unaudited condensed financial statements.
3
FREEDOM
ACQUISITION I CORP.
UNAUDITED
CONDENSED STATEMENT OF CASH FLOWS
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2021
Cash Flows from Operating Activities:
Net income
$ 6,371,821
Adjustments to reconcile net income to net cash used in operating activities:
Interest earned on trust account
( 77,833 )
Change in fair value of warrant liabilities
( 7,892,583 )
Offering costs allocated to warrants
575,278
Changes in current assets and current liabilities:
Prepaid assets
( 1,023,194 )
Accounts payable and accrued expenses
109,817
Net cash used in operating activities
( 1,936,694 )
Cash Flows from Investing Activities:
Investment of cash into trust account
( 345,000,000 )
Net cash used in investing activities
( 345,000,000 )
Cash Flows from Financing Activities:
Proceeds from Initial Public Offering, net of underwriters’ discount
338,595,000
Proceeds from issuance of Private Placement Warrants
9,400,000
Repayment of promissory note to related party
( 90,996 )
Payments of offering costs
( 585,420 )
Net cash provided by financing activities
347,318,584
Net Change in Cash
381,890
Cash - Beginning
—
Cash - Ending
$ 381,890
Supplemental disclosure of noncash financing activities:
Initial value of Class A ordinary shares subject to possible redemption
$ 345,000,000
Initial value of warrant liabilities
$ 17,870,000
Deferred underwriters’ discount payable charged to additional paid-in capital
$ 12,075,000
Deferred offering costs paid under promissory note
$ 90,996
The
accompanying notes are an integral part of these unaudited condensed financial statements.
4
FREEDOM
ACQUISITION I CORP.
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
Note
1 — Organization and Business Operations
Organization
and General
Freedom
Acquisition I Corp. (the “Company”) was incorporated in Cayman Islands on December 23, 2020. The Company was formed for the
purpose of entering into a merger, capital share exchange, asset acquisition, share purchase, reorganization or similar business combination
with one or more businesses (a “Business Combination”). The Company is not limited to a particular industry or geographic
region for purposes of consummating a Business Combination. The Company is an early stage and emerging growth company and, as such, the
Company is subject to all of the risks associated with early stage and emerging growth companies. The Company has selected December 31
as its fiscal year end.
As
of September 30, 2021, the Company had not yet commenced any operations. All activity through September 30, 2021, relates to the Company’s
formation and the Initial Public Offering (“IPO”) described below. The Company will not generate any operating revenues until
after the completion of its initial business combination, at the earliest. The Company will generate non-operating income in the form
of interest income on cash and cash equivalents from the proceeds derived from the IPO.
Financing
The
registration statement for the Company’s IPO was declared effective on February 25, 2021 (the “Effective Date”). On
March 2, 2021, the Company consummated the IPO of 34,500,000 units (the “Units” and, with respect to the Class
A ordinary shares included in the Units being offered, the “public share”), at $ 10.00 per Unit, generating gross proceeds
of $ 345,000,000 , which is discussed in Note 4.
Simultaneously
with the closing of the IPO, the Company consummated the sale of 6,266,667 warrants (the “Private Placement Warrants”),
at a price of $ 1.50 per Private Placement Warrant, which is discussed in Note 5.
Transaction
costs amounted to $ 19,175,922 consisting of $ 6,405,000 of underwriting fee, $ 12,075,000 of deferred underwriting fee and
$ 695,922 of other offering costs. Of the total transaction cost, $ 575,278 was expensed as non-operating expenses in that statement
of operations with the rest of the offering cost charged to shareholders’ equity. The transaction costs were allocated based on
the relative fair value basis, compared to the total offering proceeds, between the fair value of the public warrant liabilities and
the Class A ordinary shares.
Trust
Account
Following
the closing of the IPO on March 15, 2021, an amount of $ 345,000,000 from the net proceeds of the sale of the Units in the IPO and
the sale of the Private Placement Warrants was placed in a trust account (“Trust Account”) which is 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 open-ended investment company that holds itself out as a money market fund meeting the conditions of Rule 2a-7 of the
Investment Company Act, as determined by the Company. Except with respect to interest earned on the funds held in the Trust Account that
may be released to the Company to pay its tax obligations, the proceeds from the IPO and the sale of the private placement units will
not be released from the Trust Account until the earliest of (a) the completion of the Company’s initial business combination,
(b) the redemption of any public shares properly submitted in connection with a shareholder vote to amend the Company’s amended
and restated certificate of incorporation, and (c) the redemption of the Company’s public shares if the Company is unable to complete
the initial business combination within 24 months from the closing of the IPO, subject to applicable law. The proceeds deposited in the
Trust Account could become subject to the claims of the Company’s creditors, if any, which could have priority over the claims
of the Company’s public shareholders.
5
Initial
Business Combination
The
Company’s management has broad discretion with respect to the specific application of the net proceeds of the IPO, although substantially
all of the net proceeds are intended to be generally applied toward consummating a business combination.
The
Company’s 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 (net of taxes payable) at the time of the signing an agreement to enter into a business combination.
However, the Company will only complete a business combination if the post-business combination company owns or acquires 50 % or
more of the outstanding voting securities of the target or otherwise acquires a controlling interest in the target sufficient for it
not to be required to register as an investment company under the Investment Company Act. There is no assurance that the Company will
be able to successfully effect a business combination.
The
Company will provide its public shareholders with the opportunity to redeem all or a portion of their public shares upon the completion
of the initial business combination either (i) in connection with a shareholder meeting called to approve the initial business combination
or (ii) by means of a tender offer. The decision as to whether the Company will seek shareholder approval of a proposed initial business
combination or conduct a tender offer will be made by the Company, solely in its discretion. The shareholders will be entitled to redeem
their shares for a pro rata portion of the amount then on deposit in the Trust Account (initially $ 10.00 per share, plus any pro
rata interest earned on the funds held in the Trust Account and not previously released to the Company to pay its tax obligations).
The
shares of ordinary shares subject to redemption is recorded at a redemption value and classified as temporary equity upon the completion
of the IPO, in accordance with Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from
Equity.” In such case, the Company will proceed with a business combination if the Company has net tangible assets of at least
$ 5,000,001 either immediately prior to or upon consummation of a business combination and, if the Company seeks shareholder approval,
a majority of the issued and outstanding shares voted are voted in favor of the business combination.
The
Company will have 24 months from the closing of the IPO (with the ability to extend with shareholder approval) to consummate a business
combination (the “Combination Period”). However, if the Company is unable to complete a business combination within the Combination
Period, the Company will redeem 100 % of the outstanding public shares for a pro rata portion of the funds held in the Trust Account,
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, divided by the number of then outstanding public shares, subject to applicable law and as further
described in the registration statement, and then seek to dissolve and liquidate.
The
Company’s sponsor, officers and directors have agreed to (i) waive their redemption rights with respect to their founder shares,
private placement shares and public shares in connection with the completion of the initial business combination, (ii) waive their redemption
rights with respect to their founder shares and public shares in connection with a shareholder vote to approve an amendment to the Company’s
amended and restated certificate of incorporation, and (iii) waive their rights to liquidating distributions from the Trust Account with
respect to their founder shares and private placement shares if the Company fails to complete the initial business combination within
the Combination Period.
The
Company’s sponsor has agreed that it will be liable to the Company if and to the extent any claims by a third party for services
rendered or products sold to the Company, or a prospective target business with which the Company has 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) $ 10.00 per public share and (ii) the actual amount per public share held in the Trust Account as of the date of
the liquidation of the Trust Account, if less than $ 10.00 per share due to reductions in the value of the trust assets, less taxes
payable, provided that such liability will not apply to any claims by a third party or prospective target business who executed a waiver
of any and all rights to the 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 IPO against certain liabilities, including liabilities under the Securities
Act. However, the Company has not asked its sponsor to reserve for such indemnification obligations, nor has the Company independently
verified whether its sponsor has sufficient funds to satisfy its indemnity obligations and believe that the Company’s sponsor’s
only assets are securities of the Company. Therefore, the Company cannot assure that its sponsor would be able to satisfy those obligations.
6
Liquidity
As
of September 30, 2021, the Company had cash outside the Trust Account of $ 381,890 available for working capital needs. All remaining
cash held in the Trust Account are generally unavailable for the Company’s use prior to an initial Business Combination and is
restricted for use either in a Business Combination or to redeem ordinary shares. As of September 30, 2021, none of the amount in the
Trust Account was available to be withdrawn as described above.
Through
September 30, 2021, the Company’s liquidity needs were satisfied through receipt of $ 25,000 from the sale of the founder shares
and the remaining net proceeds from the IPO and the sale of Private Placement Units.
The
Company anticipates that the $ 381,890 outside of the Trust Account as of September 30, 2021, will be sufficient to allow the Company
to operate for at least the next 12 months from the issuance of the financial statements, assuming that a Business Combination is not
consummated during that time. Until consummation of its Business Combination, the Company will be using the funds not held in the Trust
Account, and any additional Working Capital Loans (as defined in Note 6) from the initial shareholders, the Company’s officers
and directors, or their respective affiliates (which is described in Note 6), for identifying and evaluating prospective acquisition
candidates, performing business due diligence on prospective target businesses, traveling to and from the offices, plants or similar
locations of prospective target businesses, reviewing corporate documents and material agreements of prospective target businesses, selecting
the target business to acquire and structuring, negotiating and consummating the Business Combination.
The
Company does not believe it will need to raise additional funds in order to meet the expenditures required for operating its business.
However, if the Company’s estimates of the costs of undertaking in-depth due diligence and negotiating business combination
is less than the actual amount necessary to do so, the Company may have insufficient funds available to operate its business prior to
the business combination. Moreover, the Company will need to raise additional capital through loans from its Sponsor, officers, directors,
or third parties. None of the Sponsor, officers or directors are under any obligation to advance funds to, or to invest in, the Company.
If the Company is unable to raise additional capital, it may be required to take additional measures to conserve liquidity, which could
include, but not necessarily be limited to, curtailing operations, suspending the pursuit of its business plan, and reducing overhead
expenses. The Company cannot provide any assurance that new financing will be available to it on commercially acceptable terms, if at
all.
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. The impact
of the COVID-19 outbreak on the Company’s financial position will depend on future developments, including the duration
and spread of the outbreak and related advisories and restrictions. These developments and the impact of the COVID-19 outbreak
on the financial markets and the overall economy are highly uncertain and cannot be predicted. If the financial markets and/or the overall
economy are impacted for an extended period, the Company’s financial position may be materially adversely affected. Additionally,
the Company’s ability to complete an initial business combination may be materially adversely affected due to significant governmental
measures being implemented to contain the COVID-19 outbreak or treat its impact, including travel restrictions, the shutdown
of businesses and quarantines, among others, which may limit the Company’s ability to have meetings with potential investors or
affect the ability of a potential target company’s personnel, vendors and service providers to negotiate and consummate an
initial business combination in a timely manner. The Company’s ability to consummate an initial business combination may also be
dependent on the ability to raise additional equity and debt financing, which may be impacted by the COVID-19 outbreak and
the resulting market downturn.
7
Note
2 — Restatement of Previously Furnished Financial Statements
In
connection with the preparation of the Company’s financial statements as of September 30, 2021, management determined it should
restate its previously reported financial statements. The Company previously determined the ordinary shares subject to possible redemption
to be equal to the redemption value of $ 10.00 per ordinary shares while also taking into consideration its amended and restated memorandum
and articles of association’s requirement that a redemption cannot result in net tangible assets being less than $ 5,000,001 . Upon
review of its financial statements for the period ended September 30, 2021, the Company reevaluated the classification of the ordinary
shares and determined that the ordinary shares issued during the Initial Public Offering and pursuant to the exercise of the underwriters’
overallotment can be redeemed or become redeemable subject to the occurrence of future events considered outside the Company’s
control under ASC 480-10-S99. Therefore, management concluded that the carrying value should include all ordinary shares subject to possible
redemption, resulting in the ordinary shares subject to possible redemption being classified as temporary equity in its entirety. As
a result, management has noted a reclassification adjustment related to temporary equity and permanent equity. This resulted in an adjustment
to the initial carrying value of the ordinary shares subject to possible redemption with the offset recorded to additional paid-in capital
(to the extent available), accumulated deficit and ordinary shares.
In
connection with the change in presentation for the ordinary shares subject to redemption, the Company also restated its earnings per
share calculation to allocate net income (loss) evenly to ordinary shares subject to redemption and those that are not subject to redemption.
This presentation contemplates a Business Combination as the most likely outcome, in which case, both classes of ordinary shares share
pro rata in the income (loss) of the Company. The Company is reporting the restatements to those periods in this Quarterly Report.
There
has been no change in the Company’s total assets, liabilities or operating results.
The
impact of the restatement on the Company’s financial statements is reflected in the following table:
As Reported
Adjustment
As Adjusted
Balance Sheet as of March 2, 2021 (as restated in footnote 2 of
form 10Q filed on May 24, 2021 and May 28, 2021, respectively)
Ordinary shares subject to possible redemption ($)
$ 312,365,640
$ 32,634,360
$ 345,000,000
Ordinary shares Class A, $0.0001 par value
326
( 326 )
—
Ordinary shares Class B, $0.0001 par value
863
—
863
Additional Paid in Capital
5,587,527
( 5,587,527 )
—
Accumulated Deficit
( 588,707 )
( 27,046,507 )
( 27,635,214 )
Total Shareholders' Equity (Deficit)
$ 5,000,009
$ ( 32,634,360 )
$ ( 27,634,351 )
Number of shares subject to redemption
31,236,564
3,263,436
34,500,000
Balance Sheet as of March 31, 2021 (per form 10-Q filed on May
24, 2021)
Ordinary shares subject to possible redemption ($)
$ 316,332,970
$ 28,667,030
$ 345,000,000
Ordinary shares Class A, $0.0001 par value
287
( 287 )
—
Ordinary shares Class B, $0.0001 par value
834
—
863
Additional Paid in Capital
1,620,236
( 1,620,236 )
—
Retained Earnings (Accumulated Deficit)
3,378,618
( 27,046,507 )
( 23,667,889 )
Total Shareholders' Equity (Deficit)
$ 5,000,004
$ ( 28,667,030 )
$ ( 23,667,026 )
Number of shares subject to redemption
31,633,297
2,866,703
34,500,000
8
As Reported
Adjustment
As Adjusted
Unaudited Statement of Operations for the
three months ended March 31,
2021 as adjusted for Temporary Equity related to Public Shares
Basic and diluted weighted average shares outstanding, ordinary shares subject to redemption
31,249,788
3,250,212
34,500,000
Basic and diluted weighted average shares outstanding, ordinary shares not subject to redemption
9,708,404
( 2,208,404 )
7,500,000
EPS - Redeemable Shares
$ 0.00
$ 0.08
$ 0.08
EPS - Non-Redeemable Shares
$ 0.35
$ ( 0.27 )
$ 0.08
Balance Sheet as of June 30, 2021 (per form 10-Q filed on August
16, 2021)
Ordinary shares subject to possible redemption ($)
$ 313,536,170
$ 31,463,830
$ 345,000,000
Ordinary shares Class A, $0.0001 par value
315
( 315 )
—
Ordinary shares Class B, $0.0001 par value
863
—
863
Additional Paid in Capital
4,417,008
( 4,417,008 )
—
Retained Earnings (Accumulated Deficit)
581,820
( 27,046,507 )
( 26,464,687 )
Total Shareholders' Equity (Deficit)
$ 5,000,006
$ ( 31,463,830 )
$ ( 26,463,824 )
Number of shares subject to redemption
31,353,617
3,146,383
34,500,000
Unaudited Statement of Operations for the three and six months ended
June 30, 2021 as adjusted for Temporary Equity related to Public Shares
Three months ended June 30, 2021
Basic and diluted weighted average shares outstanding, ordinary shares subject to redemption
31,633,297
2,866,703
34,500,000
Basic and diluted weighted average shares outstanding, ordinary shares not subject to redemption
10,366,703
( 2,866,703 )
7,500,000
EPS - Redeemable Shares
$ 0.00
$ ( 0.07 )
$ ( 0.07 )
EPS - Non-Redeemable Shares
$ ( 0.23 )
$ 0.16
$ ( 0.07 )
Six months ended June 30, 2021
Basic and diluted weighted average shares outstanding, ordinary shares subject to redemption
20,908,787
13,591,213
34,500,000
Basic and diluted weighted average shares outstanding, ordinary shares not subject to redemption
9,464,142
( 1,964,142 )
7,500,000
EPS - Redeemable Shares
$ 0.00
$ 0.01
$ 0.01
EPS - Non-Redeemable Shares
$ 0.06
$ ( 0.04 )
$ 0.01
9
As Reported
Adjustment
As Adjusted
Cash Flows as of March 31, 2021 (per form 10-Q filed on May
24, 2021)
Supplemental Disclosure of Non-cash Financing Activities:
Initial value of Class A ordinary shares subject to possible redemption
$ 312,365,640
$ 32,634,360
$ 345,000,000
Initial value of warrant liabilities
$ 3,967,330
$ ( 3,967,330 )
$ —
Cash Flows as of June 30, 2021 (per form 10-Q filed on August
16, 2021)
Supplemental Disclosure of Non-cash Financing Activities:
Initial value of Class A ordinary shares subject to possible redemption
$ 312,365,640
$ 32,634,360
$ 345,000,000
Initial value of warrant liabilities
$ 1,170,530
$ ( 1,170,530 )
$ —
10
Note
3 — 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 U.S. Securities and Exchange Commission (“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 prospectus for its Initial
Public Offering as filed with the SEC on March 1, 2021, as well as the Company’s Current Reports on Form 8-K. The interim results
for the three and nine months ended September 30, 2021 are not necessarily indicative of the results to be expected for the year ending
December 31, 2021 or for any future interim periods.
Emerging
Growth Company Status
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities
Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, 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 US 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 expenses during the reporting period. Actual results could differ from those estimates.
Cash
and Cash Equivalents
The
Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents. The
Company did not have any cash equivalents as of September 30, 2021 and December 31, 2020.
11
Investment
Held in Trust Account
At
September 30, 2021, the assets held in the Trust Account were held in cash and U.S. Treasury securities. The Company classifies its United
States Treasury securities as held-to-maturity in accordance with Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification (“ASC”) Topic 320 “Investments—Debt and Equity Securities.” Held-to-maturity securities
are those securities which the Company has the ability and intent to hold until maturity. Held-to-maturity treasury securities
are recorded at amortized cost and adjusted for the amortization or accretion of premiums or discounts.
As
of September 30, 2021, investment in the Company’s Trust Account consisted of $ 951 in cash and $ 345,076,882 in U.S. Treasury
Securities. All of the U.S. Treasury Securities will mature on December 2, 2021. The Company considers all investments with original
maturities of more than three months but less than one year to be short-term investments. The carrying value approximates the fair value
due to its short-term maturity. The carrying value, excluding gross unrealized holding losses and fair value of held to maturity securities
on September 30, 2021 are as follows:
Amortized Cost
and
Carrying
Value
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Fair Value as of
September 30,
2021
U.S. Money Market
$ 951
$ —
$ —
$ 951
U.S. Treasury Securities
345,076,882
( 3,775 )
345,073,107
$ 345,077,833
$ —
$ ( 3,775 )
$ 345,074,058
A
decline in the market value of held-to-maturity securities below cost that is deemed to be other than temporary, results in
an impairment that reduces the carrying costs to such securities’ fair value. The impairment is charged to earnings and a new cost
basis for the security is established. To determine whether an impairment is other than temporary, the Company considers whether it has
the ability and intent to hold the investment until a market price recovery and considers whether evidence indicating the cost of the
investment is recoverable outweighs evidence to the contrary. Evidence considered in this assessment includes the reasons for the impairment,
the severity and the duration of the impairment, changes in value subsequent to year-end, forecasted performance of the investee,
and the general market condition in the geographic area or industry the investee operates in.
Premiums
and discounts are amortized or accreted over the life of the related held-to-maturity security as an adjustment to yield using
the effective-interest method. Such amortization and accretion is included in the “interest income” line item in the statements
of operations. Interest income is recognized when earned.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution,
which, at times, may exceed the Federal Depository Insurance Coverage of $ 250,000 . At September 30, 2021 and December 31, 2020,
the Company has not experienced losses on this account.
12
Ordinary Shares Subject to Possible Redemption
The
Company accounts for its Class A ordinary shares subject to possible redemption in accordance with the guidance in ASC Topic 480 “Distinguishing
Liabilities from Equity.” Class A ordinary shares subject to mandatory redemption (if any) are classified as a liability instrument
and are measured at fair value. Conditionally redeemable ordinary shares (including ordinary shares that feature redemption rights that
are either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s
control) are classified as temporary equity. At all other times, ordinary shares are classified as shareholders’ equity. The Company’s
ordinary shares feature certain redemption rights that are considered to be outside of the Company’s control and subject to the
occurrence of uncertain future events. Accordingly, as of September 30, 2021 and December 31, 2020, 34,500,000 and 0 Class
A ordinary shares subject to possible redemption are presented at redemption value as temporary equity, outside of the shareholders’
equity section of the Company’s balance sheet.
Net Income Per Common Share
The Company has two classes of shares, which are
referred to as Class A ordinary shares and Class B ordinary shares. Earnings and losses are shared pro rata between the two classes of
shares. The 14,891,667 potential ordinary shares for outstanding warrants to purchase the Company’s shares were excluded from diluted
earnings per share for the three and nine months ended September 30, 2021 because the warrants are contingently exercisable, and the contingencies
have not yet been met. As a result, diluted net loss per common share is the same as basic net loss per common share for the periods.
The table below presents a reconciliation of the numerator and denominator used to compute basic and diluted net income per share for
each class of ordinary shares:
Three Months Ended
September 30,
2021
Nine Months Ended
September 30,
2021
Class A
Class B
Class A
Class B
Basic and diluted net income per share:
Numerator:
Allocation of net income
$ 4,751,559
$ 1,032,948
$ 4,983,326
$ 1,388,495
Denominator:
Weighted average shares outstanding
34,500,000
7,500,000
26,917,582
7,500,000
Basic and diluted net income per share
$ 0.14
0.14
$ 0.19
0.19
Offering Costs
The Company complies with
the requirements of the ASC 340-10-S99-1 and SEC Staff Accounting Bulletin (“SAB”) Topic 5A - “Expenses of Offering”.
Offering costs consist principally of professional and registration fees incurred through the balance sheet date that are related to the
Public Offering and that were charged to shareholders’ equity upon the completion of the IPO. Accordingly, on September 30, 2021,
offering costs totaling $ 19,175,922 have been charged to shareholders’ equity (consisting of $ 6,405,000 of underwriting
fee, $ 12,075,000 of deferred underwriting fee and $ 695,922 of other offering costs). Of the total transaction cost, $ 575,278 was
reclassed to expense as a non-operating expense in the statement of operations with the rest of the offering cost charged to shareholders’
equity. The transaction costs were allocated based on the relative fair value basis, compared to the total offering proceeds, between
the fair value of the public warrant liabilities and the Class A ordinary shares.
Fair Value of Financial Instruments
The fair value of the Company’s
assets and liabilities, which qualify as financial instruments under the Financial Accounting Standards Board (“FASB”) ASC
820, “Fair Value Measurements and Disclosures,” approximates the carrying amounts represented in the balance sheet.
13
Derivative warrant liabilities
The
Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates
all of its financial instruments, including issued share purchase warrants, to determine if such instruments are derivatives or contain
features that qualify as embedded derivatives, pursuant to ASC 480 and ASC 815-15. 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 accounts for its 14,891,667 ordinary shares warrants issued in connection with its Initial Public Offering ( 8,625,000 )
and Private Placement ( 6,266,667 ) as derivative warrant liabilities in accordance with ASC 815-40. Accordingly, the Company recognizes
the warrant instruments as liabilities at fair value and adjusts 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 the Company’s
statement of operations. The fair value of the Private Placement Warrants has been estimated using Monte Carlo simulations at each measurement
date. The fair value of the Public Warrants was initially estimated using Monte Carlo simulations. After the Public Warrants were separately
traded, the measurement of the Public Warrants will use an observable market quote in an active market.
Income Taxes
The
Company accounts for income taxes under FASB ASC 740, “Income Taxes” (“ASC 740”). ASC 740 requires the recognition
of deferred tax assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets
and liabilities and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally
requires a valuation allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not
be realized.
FASB ASC 740 prescribes a
recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination
by taxing authorities. There were no unrecognized tax benefits as of September 30, 2021 and December 31, 2020. 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. As of September 30, 2021 and December 31, 2020, there were no unrecognized
tax benefits and no amounts were accrued for the payment of interest and penalties. The Company is currently not aware of any issues under
review that could result in significant payments, accruals or material deviation from its position.
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.
Recent Accounting Standards
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)
(“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 January 1, 2022 and should be applied on a full or modified retrospective basis, with early adoption permitted
beginning on January 1, 2021. The Company is currently assessing the impact, if any, that ASU 2020-06 would have on its financial position,
results of operations or cash flows.
14
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 4 — Initial Public Offering
Pursuant
to the Initial Public Offering, the Company sold 34,500,000 Units, (at a price of $ 10.00 per Unit. Each Unit consists of
one share of Class A Ordinary shares, par value $ 0.0001 per share one-fourth of one redeemable warrant (“Public Warrant”).
Each whole Public Warrant entitles the holder to purchase one share of Class A Ordinary shares at a price of $ 11.50 per share.
Note 5 — Private Placement Warrants
Simultaneously
with the closing of the IPO, the Sponsor purchased an aggregate of 6,266,667 Private Placement Warrants at a price of $ 1.50 per
warrant ($ 9,400,000 in the aggregate), each Private Placement Warrant is exercisable to purchase one share of Class A ordinary shares
at a price of $ 11.50 per share. A portion of the purchase price of the Private Placement Warrants was added to the proceeds from
this offering to be held in the Trust Account.
The Private Placement Warrants
will be identical to the warrants sold in the IPO except that the Private Placement Warrants, so long as they are held by the Sponsor
or its permitted transferees, (i) will not be redeemable by the Company, (ii) may not (including the Class A ordinary shares issuable
upon exercise of these warrants), subject to certain limited exceptions, be transferred, assigned or sold by the holders until 30 days
after the completion of the initial Business Combination, (iii) may be exercised by the holders on a cashless basis and (iv) will be entitled
to registration rights.
Note 6 — Related Party Transactions
Founder Shares
On
December 31, 2020, the Sponsor paid $ 25,000 , or approximately $ 0.003 per share, to cover certain offering costs in consideration
for 7,187,500 Class B ordinary shares, par value $ 0.0001 per share (the “Founder Shares”). On February
25, 2021, the Company effected a share dividend whereby the Company issued 1,437,500 Class B ordinary shares, resulting in an
aggregate of 8,625,000 Class B ordinary shares outstanding.
The Company’s initial
shareholders have agreed not to transfer, assign or sell any of their Founder Shares and any Class A ordinary shares issuable upon conversion
thereof until the earlier to occur of: (i) one year after the completion of the initial Business Combination or (ii) the date on
which the Company completes a liquidation, merger, 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 ordinary shares for cash, securities or other property;
except to certain permitted transferees and under certain circumstances (the “Lock-up”). Any permitted transferees will be
subject to the same restrictions and other agreements of the initial shareholders with respect to any Founder Shares. Notwithstanding
the foregoing, if (1) the closing price of the Company’s Class A ordinary shares equals or exceeds $12.00 per share (as adjusted
for share sub-divisions, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading
day period commencing at least 150 days after the initial Business Combination or (2) if the Company consummates a transaction after the
initial Business Combination which results in its shareholders having the right to exchange their shares for cash, securities or other
property, the Founder Shares will be released from the Lock-up.
15
Promissory Note — Related Party
On
December 30, 2020, the Sponsor agreed to loan the Company up to $ 300,000 to cover expenses related to the IPO pursuant to a promissory
note (the “Note”). This loan is non-interest bearing and payable on the earlier of December 31, 2021 or the completion of
the IPO. As of September 30, 2021 and December 31, 2020, there was no outstanding amounts under the note.
Administrative Support Agreement
Commencing
on the date of the IPO, the Company has agreed to pay the Sponsor a total of $ 10,000 per month for office space and administrative
support services. Upon completion of the Initial Business Combination or the Company’s liquidation, the Company will cease paying
these monthly fees. For the three months ended September 30, 2021 and for the period from February 25, 2021 (Effective Date) to September
30, 2021, the Company incurred $ 30,000 and $ 69,667 in expenses in connection with such service.
Working Capital Loans
In
addition, in order to finance transaction costs in connection with an intended 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.
In the event that a Business Combination does not close, the Company may use a portion of the working capital 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. Up to $ 2,000,000 of
the Working Capital Loans may be convertible into Private Placement Warrants of the post Business Combination entity at a price of $ 1.50 per
warrant at the option of the lender. Such warrants would be identical to the Private Placement Warrants. Except as set forth above, the
terms of such Working Capital Loans, if any, have not been determined and no written agreements exist with respect to such loans. Prior
to the completion of the initial Business Combination, the Company does not expect to seek loans from parties other than the Sponsor or
an affiliate of the Sponsor as the Company does not believe third parties will be willing to loan such funds and provide a waiver against
any and all rights to seek access to funds in the Company’s Trust Account. As of September 30, 2021 and December 31, 2020, the Company
had no borrowings under the Working Capital Loans.
Note 7 — Commitments & Contingencies
Registration Rights
The
holders of the (i) Founder Shares, which were issued in a private placement prior to the closing of the IPO, (ii) Private Placement Warrants,
which will be issued in a private placement simultaneously with the closing of the IPO and the Class A ordinary shares underlying such
Private Placement Warrants and (iii) Private Placement Warrants that may be issued upon conversion of Working Capital Loans will have
registration rights to require the Company to register a sale of any of its securities held by them pursuant to a registration rights
agreement. The holders of these securities are entitled to make up to three demands, excluding short form demands, that the Company registers
such securities. In addition, the holders have certain “piggy-back” registration rights with respect to registration statements
filed subsequent to the Company’s completion of its initial Business Combination. The Company will bear the expenses incurred in
connection with the filing of any such registration statements.
Underwriters Agreement
On
March 2, 2021, the Company paid a fixed underwriting discount of $ 6,405,000 . Additionally, a deferred underwriting discount of $ 0.35 per
Unit, or $ 12,075,000 in the aggregate, will be payable to the underwriters from the amounts held in the Trust Account solely in the
event that the Company completes an initial Business Combination, subject to the terms of the underwriting agreement.
16
Note 8 — Shareholder’s Equity
Preference shares —
The Company is authorized to issue a total of 1,000,000 preference shares at par value of $ 0.0001 each. At September 30,
2021 and December 31, 2020, there were no shares of preference shares issued or outstanding.
Class A Ordinary shares — The Company
is authorized to issue a total of 200,000,000 Class A ordinary shares at par value of $ 0.0001 each. At September 30, 2021
and December 31, 2020, there were 34,500,000 and 0 shares of Class A ordinary shares outstanding, all of which is subject to
possible redemption.
Class B Ordinary shares — The Company is authorized
to issue a total of 20,000,000 Class B ordinary shares at par value of $ 0.0001 each. At September 30, 2021 and December
31, 2020, there 8,625,000 Class B ordinary shares issued and outstanding, respectively.
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; provided that only holders of Class B ordinary shares
will have the right to appoint and remove directors in any general meeting held prior to or in connection with the completion of an initial
Business Combination. Unless specified in the Company’s amended and restated memorandum and articles of association, or as required
by applicable provisions of the Companies Act or applicable stock exchange rules, the affirmative vote of a majority of the Company’s
ordinary shares that are voted is required to approve any such matter voted on by its shareholders.
The
Class B ordinary shares will automatically convert into Class A ordinary shares concurrently with or immediately following the
consummation of the initial 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 initial Business Combination, the number
of Class A ordinary shares issuable upon conversion of all Founder Shares will equal, in the aggregate, 20 % of the total number of
Class A ordinary shares outstanding after such conversion (after giving effect to any redemptions of Class A ordinary shares by Public
Shareholders), including the total number of Class A ordinary shares issued, or deemed issued or issuable upon conversion or exercise
of any equity-linked securities or rights issued or deemed issued, by the Company in connection with or in relation to the consummation
of the initial Business Combination, excluding any Class A ordinary shares or equity-linked securities exercisable for or convertible
into Class A ordinary shares issued, or to be issued, to any seller in the initial Business Combination and any Private Placement Warrants
issued to the Sponsor, officers or directors upon conversion of Working Capital Loans; provided that such conversion of Founder Shares
will never occur on a less than one-for-one basis.
Note 9 — Warrants
The Public Warrants will
become exercisable at $ 11.50 per share on the later of one year from the closing of the IPO and 30 days after the completion
of the initial Business Combination; provided in each case 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
(or the Company permits holders to exercise their warrants on a cashless basis under the circumstances specified in the warrant agreement)
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. The warrants will expire five years after the completion of a Business Combination or earlier upon redemption
or liquidation.
The Company has agreed that
as soon as practicable, but in no event later than 15 business days after the closing of the initial Business Combination, it will use
commercially reasonable efforts to file with the SEC a registration statement for the registration, under the Securities Act, of the Class
A ordinary shares issuable upon exercise of the warrants. The Company will use its commercially reasonable efforts to cause the same to
become effective and to maintain the effectiveness of such registration statement, and a current prospectus relating thereto, until the
expiration or redemption of the warrants in accordance with the provisions of the warrant agreement. If a registration statement covering
the Class A ordinary shares issuable upon exercise of the warrants is not effective by the 60th day after the closing of the initial
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. 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. In such event, each holder would pay the exercise price by surrendering each such
warrant for that number of Class A ordinary shares equal to the lesser of (A) the quotient obtained by dividing (x) the
product of the number of Class A ordinary shares underlying the warrants, multiplied by the excess of the “fair market value”
(defined below) less the exercise price of the warrants by (y) the fair market value and (B) 0.361. The “fair market value”
as used in this paragraph shall mean the volume weighted average price of the Class A ordinary shares for the 10 trading days ending
on the trading day prior to the date on which the notice of exercise is received by the warrant agent.
17
The exercise price and number
of 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. 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 initial Business Combination
at an issue price or effective issue price of less than $9.20 per Class A ordinary share (with such issue price or effective issue
price to be determined in good faith by the Company’s board of directors and in the case of any such issuance to the Company’s
Sponsors or their affiliates, without taking into account any Founder Shares held by the Company’s initial shareholders 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 initial Business
Combination on the date of the completion of the initial Business Combination (net of redemptions), and (z) the volume-weighted
average trading price of the Company’s Class A ordinary shares during the 20 trading day period starting on the trading day
prior to the day on which the Company consummates its initial Business Combination (such price, the “Market Value”) is below
$9.20 per share, then the exercise price of the warrants will be adjusted (to the nearest cent) to be equal to 115% of the higher of
the Market Value and the Newly Issued Price, and the $10.00 and $18.00 per share redemption trigger prices described below under “Redemption
of warrants when the price per Class A ordinary share equals or exceeds $10.00” and “Redemption of warrants when the price
per Class A ordinary share 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.
Redemption of Warrants When the
Price per Class A Ordinary Share Equals or Exceeds $18.00
Once the warrants become exercisable,
the Company may redeem the outstanding warrants (except with respect to the Private Placement Warrants):
● in whole and not in part;
● at a price of $0.01 per warrant;
● upon not less than 30 days’ prior written notice of redemption (the “30-day redemption period”) to each warrant holder; and
● if, and only if, the last reported sale price of the Class A ordinary shares for any 20 trading days within a 30-trading day period ending three business days before the Company sends to the notice of redemption to the warrant holders (the “Reference Value”) equals or exceeds $18.00 per share (as adjusted for share sub-divisions, share capitalizations, reorganizations, recapitalizations and the like).
Redemption of Warrants When the Price per Class A
Ordinary Share Equals or Exceeds $10.00
Once the warrants become exercisable, the Company may redeem
the outstanding warrants:
● 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 an agreed table based on the redemption date and the “fair market value” of the Class A ordinary shares;
● if, and only if, the Reference Value equals or exceeds $10.00 per share (as adjusted for share sub-divisions, share capitalizations, reorganizations, recapitalizations and the like); and
● if the Reference Value is less than $18.00 per share (as adjusted for share sub-divisions, share capitalizations, reorganizations, recapitalizations and the like) the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding public warrants, as described above.
18
Note 10 — Fair Value Measurements
Fair
value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction
between market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs
used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets
or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:
●
Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;
●
Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
●
Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
The following table presents
information about the Company’s assets that are measured at fair value on a recurring basis at September 30, 2021 and indicates
the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
September 30,
Quoted
Prices In
Active
Markets
Significant
Other
Observable
Inputs
Significant
Other
Unobservable
Inputs
2021
(Level 1)
(Level 2)
(Level 3)
Description
Warrant liabilities – Public warrants
5,778,750
5,778,750
-
Warrant liabilities – Private warrants
4,198,667
-
-
4,198,667
Total Warrant liabilities
$ 9,977,417
$ 5,778,750
$ -
$ 4,198,667
The
Company utilized a Monte Carlo simulation model for the initial valuation of the Public Warrants. The subsequent measurement of the Public
Warrants as of September 30, 2021, is classified as Level 1 due to the use of an observable market quote in an active market.
The Company utilizes a Monte
Carlo simulation model to value the private placement warrants at each reporting period, with changes in fair value recognized in the
statement of operations. The estimated fair value of the warrant liability is determined using Level 3 inputs. Inherent in a binomial
options pricing model are assumptions related to expected share-price volatility, expected life, risk-free interest rate and dividend
yield. The Company estimates the volatility of its ordinary shares based on historical volatility that matches the expected remaining
life of the warrants. The risk-free interest rate is based on the U.S. Treasury zero-coupon yield curve on the grant date for a maturity
similar to the expected remaining life of the warrants. The expected life of the warrants is assumed to be equivalent to their remaining
contractual term. The dividend rate is based on the historical rate, which the Company anticipates to remain at zero.
The aforementioned warrant
liabilities are not subject to qualified hedge accounting.
There were no transfers between Levels 1, 2 or
3 during the quarter ended September 30, 2021, other than the transfer of Public warrants liabilities from Level 3 to Level 1.
19
The following table provides quantitative information
regarding Level 3 fair value measurements:
At
March 2,
2021
(Initial
Measurement)
At
September 30,
2021
Share price
$ 10.16
$ 9.75
Strike price
$ 11.50
$ 11.50
Term (in years)
5.0
0.42
Volatility
17.0 %
12.0 %
Risk-free rate
0.88 %
1.08 %
Dividend yield
0.0 %
0.0 %
The following table presents the changes
in the fair value of warrant liabilities:
Public
Private
Placement
Warrant
Liabilities
Fair value as of January 1, 2021
$ —
$ —
$ —
Initial measurement on March 2, 2021
10,350,000
7,520,000
17,870,000
Change in valuation inputs or other assumptions
( 1,035,000 )
( 752,000 )
( 1,787,000 )
Fair value as of June 30, 2021
$ 9,315,000
$ 6,768,000
$ 16,083,000
Change in valuation inputs or other assumptions
( 3,536,250 )
( 2,569,333 )
( 6,105,583 )
Fair value as of September 30, 2021
$ 5,778,750
$ 4,198,667
$ 9,977,417
The Company recognized gains
in connection with changes in the fair value of warrant liabilities of $ 7,892,583 within change in fair value of warrant liabilities in
the Statement of Operations for the period from March 2, 2021 (IPO) to September 30, 2021.
The following table presents
a summary of the changes in the fair value of level 3 warrant liabilities:
Private
Placement
Public
Total
Warrant
Liabilities
Fair value as of January 1, 2021
$ —
$ —
$ —
Initial measurement on March 2, 2021
7,520,000
10,350,000
17,870,000
Transfer to Level 1
—
( 10,350,000 )
( 10,350,000 )
Change in fair value
( 3,321,333 )
—
( 3,321,333 )
Fair value as of September 30, 2021
$ 4,198,667
$ —
$ 4,198,667
Note 11 — Subsequent Events
The Company evaluated subsequent
events and transactions that occurred after the balance sheet date through the date that the financial statements were issued. Based upon
this review, the Company did not identify any subsequent events that would have required adjustment or disclosure in the financial statements.
20
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.