The accompanying notes are an integral part of the unaudited financial
statements.
The accompanying notes are an integral part of
the unaudited financial statements.
UNAUDITED NOTES TO THE FINANCIAL STATEMENTS
Note 1 – Description of Organization
and Business Operations
Organization and General
Alpha Star Acquisition Corporation (the “Company”)
is a blank check company incorporated in the Cayman Islands on March 11, 2021. The Company was formed for the purpose of effecting
a merger, share exchange, asset acquisition, stock purchase, reorganization or similar business combination with one or more businesses
(“Business Combination”). The Company has selected December 31 as its fiscal year-end.
Although the Company is not limited to a particular
industry or geographic region for purposes of consummating a Business Combination, the Company intends to focus on businesses that have
a connection to the Asian market. 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’s sponsor is A-Star Management
Corporation, a British Virgin Islands incorporated company (the “Sponsor”). The Company will not generate any operating revenues
until after the completion of a Business Combination, at the earliest. The Company will generate non-operating income in the form of interest
income from the proceeds derived from the Initial Public Offering (the “IPO”).
The Company has 9 months from the closing of the
IPO (or up to 21 months from the closing of our initial public offering if we extend the period of time to consummate a business combination)
to consummate a Business Combination (the “Combination Period”). If the Company fails to consummate a Business Combination
within the Combination Period, it will trigger its automatic winding up, liquidation and subsequent dissolution pursuant to the terms
of the Company’s amended and restated memorandum and articles of association. As a result, this has the same effect as if the Company
had formally gone through a voluntary liquidation procedure under the Companies Law. Accordingly, no vote would be required from the Company’s
stockholders to commence such a voluntary winding up, liquidation and subsequent dissolution.
The Company’s IPO was declared effective
on December 13, 2021. On December 15, 2021, the Company consummated the IPO of 11,500,000 units which includes an additional 1,500,000 units
as a result of the underwriters’ fully exercise of the over-allotment, at $10.00 per Unit, generating gross proceeds of $115,000,000,
which is described in Note 3.
The Public Shareholders will be entitled to redeem their Public Shares for a pro rata portion of
the amount then in the Trust Account (initially $10.00 per share, plus any pro rata interest earned on the funds held in the Trust
Account and not previously released to the Company to pay its tax obligations). The per-share amount to be distributed to Public Shareholders
who redeem their Public Shares will not be reduced by the deferred underwriting commissions the Company will pay to the underwriter (as
discussed in Note 6). The Ordinary
shares subject to possible redemption, at redemption value of $10.02 and $10.00 per share for June 30, 2022 and December 31, 2021, respectively.
Concurrently with the closing of the IPO, the
Company consummated the sale of 330,000 units (the “Private Placement”) at a price of $10.00 per Private Unit
in a private placement to A-Star Management Corporation, generating gross proceeds of $3,300,000, which is described in Note 4.
The Trust Account
As of December 15, 2021, a total of $115,682,250 of
the net proceeds from the IPO and the Private Placement transaction completed with the Sponsor was deposited in a trust account established
for the benefit of the Company’s public stockholders with Wilmington Trust, National Association acting as trustee. The amount exceeding
$115,000,000, $682,254, had been transfer to the Company’s escrow cash account as its working capital. At June 30, 2022, the
Company had working capital of $109,535, which excludes $115,173,461 of marketable securities held in the trust account and the liability
for deferred underwriting commissions of $2,875,000.
The funds held in the Trust Account are invested
only in United States government treasury bills, bonds or notes having a maturity of 180 days or less, or in money market funds meeting
the applicable conditions under Rule 2a-7 promulgated under the Investment Company Act of 1940 and that invest solely in United States
government treasuries. Except with respect to interest earned on the funds held in the Trust Account that may be released to the Company
to pay its income or other tax obligations, the proceeds will not be released from the Trust Account until the earlier of the completion
of a Business Combination or the Company’s liquidation.
Liquidity and Going Concern
As of June 30, 2022, the Company had cash $175,666 in
its escrow account and working capital of $109,535, which excludes $115,173,461 of marketable securities held in the trust account
and the liability for deferred underwriting commissions of $2,875,000.
The Company’s liquidity needs to date have
been satisfied through a payment of $25,000 from the Sponsor to cover certain expenses on behalf of the Company in exchange for the
issuance of the Founder Shares and the proceeds from the consummation of the Private Placement not held in the Trust Account to provide
working capital needed to identify and seek to consummate a Business Combination.
In order to finance transaction costs in connection
with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s officers and directors may,
but are not obligated to, provide the Company related party loans up to $1,500,000. As of June 30, 2022, the Company had no borrowings
under the related party loans.
If the Company’s estimate of the costs of
identifying a target business, undertaking due diligence and negotiating a Business Combination are less than the actual amount necessary
to do so, the Company may have insufficient funds available to operate our business prior to our initial Business Combination. Moreover,
the Company may need to obtain additional financing either to complete its Business Combination or because the Company has become obligated
to redeem a significant number of its Public Shares upon completion of its Business Combination, in which case the Company may issue additional
securities or incur debt in connection with such Business Combination. In addition, we have until September 15, 2023 (the “Liquidation
Date”) to consummate a business combination.
In connection with the Company’s assessment
of going concern considerations in accordance with Accounting Standards Codification (“ASC”) 205-40, “Disclosures of
Uncertainties about an Entity’s Ability to Continue as a Going Concern,” management has determined that if the Company is
unable to complete a Business Combination by the Liquidation Date, then the Company may cease all operations except for the purpose of
liquidating. The uncertainty surrounding the date for mandatory liquidation and subsequent dissolution raise substantial doubt about the
Company’s ability to continue as a going concern. Management expects to close the Business Combination prior to the Liquidation
Date. If the Company is unable to close the Business Combination or raise additional capital, it may be required to take additional measures
to conserve liquidity, which could include, but not necessarily include or be limited to, curtailing operations, suspending the pursuit
of a potential transaction and reducing overhead expenses. The Company cannot provide any assurance that new financing will be available
to it on commercially acceptable terms or if at all. These conditions raise substantial doubt about the Company’s ability to continue
as a going concern through the Liquidation Date if a Business Combination is not consummated. These financial statements do not include
any adjustments relating to the recovery of the recorded assets or the classification of the liabilities that might be necessary should
the Company be unable to continue as a going concern.
Management believes that, on June 30, 2022, the
company has insufficient working capital to cover its short term operating needs. The Company has no revenue before the Business Combination.
Its business plan is dependent on the completion of a financing transaction and the Company’s cash and working capital as June 30,
2022 are not sufficient to complete its planned activities for the upcoming year. These factors raise substantial doubt about the Company’s
ability to continue as a going concern one year from the date the financial statement is issued.
Note 2 – Summary of Significant
Accounting Policies
Basis of Presentation
The accompanying financial statement of the Company
are presented in U.S. dollars in conformity with accounting principles generally accepted in the United States of America (“GAAP”)
and pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”).
These unaudited financial statements should be
read in conjunction with the Company’s audited consolidated financial statements and the notes thereto included in the Annual Report
for the year ended December 31, 2021, which are included in Form 10-K filed on March 30, 2022.
Emerging Growth Company
The Company is an emerging growth company as defined
by Section 2(a) of 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 no limited to, not being required to comply with the auditor
attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosures obligations regarding executive compensation in
its periodic reports and proxy statements, and exceptions from the requirements of holding a nonbinding advisory vote on executive compensation
and stockholder approval of any golden parachute payment 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 an election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which means
that when a standard is issued or revised, and it has different application dates for public or private companies, the Company, as an
emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may
make comparison of the Company’s financial statement with another public company which is neither an emerging growth company nor
an emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential
differences in accounting standards used.
Use of Estimates
The preparation of financial statement in conformity
with GAAP requires the Company’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the financial statement and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates. 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. The initial valuation of the public warrants and private warrants (as defined in Note 7) and ordinary
shares subject to redemption required management to exercise significant judgement in its estimates. Accordingly, the actual results could
differ significantly from those estimates.
Cash and Cash Equivalents
The Company considers all short-term investments
with an original maturity of three months or less when purchased to be cash equivalents. The Company had $175,666 and $387,858 cash held
in escrow and did not have any cash equivalents as of June 30, 2022 and December 31, 2021, respectively.
Concentration of Credit Risk
Financial instruments that potentially subject
the Company to concentration of credit risk consist of a cash account in a financial institution which, at times may exceed the Federal
depository insurance coverage of $250,000. As of June 30, 2022 and December 31, 2021, the Company had not experienced losses on this account
respectively.
Marketable Securities Held in Trust Account
The Company’s investments held in the Trust
Account are classified as trading securities. Trading securities are presented on the balance sheet at fair value at the end of each reporting
period. Gains and losses resulting from the change in fair value of investments held in Trust Account are included in interest earned
on marketable securities held in Trust Account in the accompanying condensed statements of operations. The estimated fair values of investments
held in Trust Account are determined using available market information. The Company had $115,173,461 and $115,000,744 of marketable securities
held in the trust account as of June 30, 2022 and December 31, 2021, respectively.
Offering Costs Associated with the Initial
Public Offering
Offering costs consist of underwriting, legal,
accounting, registration and other expenses incurred through the balance sheet date that are directly related to the IPO. As of December 15,
2021, offering costs amounted to $5,669,696 consisting of $2,300,000 of underwriting fees, $2,875,000 of deferred underwriting
fees, and $494,696 of other offering costs. The Company complies with the requirements of ASC 340-10-S99-1 and SEC Staff Accounting
Bulletin Topic 5A – “Expenses of Offering”. The Company allocates offering costs between public shares, public rights
and public warrants based on the estimated fair values of public shares, public warrants, and public rights at the date of issuance.
Ordinary Shares Subject to Possible Redemption
The Company accounts for its ordinary shares subject
to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing
Liabilities from Equity.” Ordinary shares subject to mandatory redemption is classified as a liability instrument and is measured
at fair value. Conditionally redeemable ordinary shares (including ordinary shares that feature redemption rights that is either within
the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s control)
is classified as temporary equity. At all other times, ordinary shares are classified as stockholders’ equity. The Company’s
ordinary 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, ordinary shares subject to possible redemption are presented at redemption value as temporary
equity, outside of the stockholders’ equity section of the Company’s balance sheet.
All of the 11,500,000 ordinary shares sold
as part of the Units in the IPO contain a redemption feature which allows for the redemption of such Public Shares in connection with
the Company’s liquidation, if there is a stockholder vote or tender offer in connection with the Business Combination and in connection
with certain amendments to the Company’s Certificate of Incorporation. Accordingly, all of the 11,500,000 shares of ordinary
shares are presented as temporary equity.
The Company recognizes changes in redemption value
immediately as they occur and adjusts the carrying value of redeemable ordinary shares to equal the redemption value at the end of each
reporting period. Increases or decreases in the carrying amount of redeemable ordinary shares are affected by charges against additional paid-in
capital and accumulated deficit if additional paid in capital equals to zero.
Fair Value of Financial Instruments
The fair value of the Company’s assets and
liabilities approximates the carrying amounts represented in the accompanying balance sheet, primarily due to the short-term nature.
Net Income (Loss) per Share
The Company complies with accounting and disclosure
requirements of FASB ASC Topic 260, “Earnings Per Share.” In order to determine the net income (loss) attributable to both
the redeemable shares and non-redeemable shares, the Company first considered the undistributed income (loss) allocable to both the redeemable
shares and non-redeemable shares and the undistributed income (loss) is calculated using the total net loss less any dividends paid. The
Company then allocated the undistributed income (loss) rateably based on the weighted average number of shares outstanding between the
redeemable and non-redeemable shares. Any remeasurement of the accretion to redemption value of the ordinary shares subject to possible
redemption was considered to be dividends paid to the public stockholders.
The calculation of diluted income (loss) per ordinary
shares does not consider the effect of the warrants issued in connection with the (i) Initial Public Offering, and (ii) the
private placement since the exercise of the warrants is contingent upon the occurrence of future events. The warrants are exercisable
to purchase 5,915,000 shares of ordinary shares in the aggregate. As of June 30, 2022, the Company did not have any dilutive
securities or other contracts that could, potentially, be exercised or converted into ordinary shares and then share in the earnings of
the Company. As a result, diluted net income (loss) per ordinary shares is the same as basic net income (loss) per ordinary share for
the periods presented.
The net income (loss) per share presented in the
statement of operations is based on the following:
Schedule of statement of operations | |
| | | |
| | | |
| | | |
| | |
| |
For the Three Months Ended June 30,
2022 (Unaudited) | | |
For the Three Months Ended June 30,
2021 (Unaudited) | | |
For the Six Months Ended June 30,
2022 (Unaudited) | | |
For the Period from
March 11, 2021 (inception) to June 30, 2021 (Unaudited) | |
Net Loss | |
$ | (15,320 | ) | |
$ | (11,050 | ) | |
$ | (194,799 | ) | |
$ | (11,050 | ) |
Remeasurement to redemption value | |
$ | (172,717 | ) | |
| - | | |
$ | (172,717 | ) | |
| - | |
Net loss including accretion of temporary equity to redemption value | |
$ | (188,037 | ) | |
| - | | |
$ | (367,516 | ) | |
| - | |
Schedule of earning per share basic and diluted | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
For the Three
Months Ended
June 30,
2022
(Unaudited) | | |
For the Three
Months Ended
June 30,
2021
(Unaudited) | | |
For the Six
Months Ended
June 30,
2022
(Unaudited) | | |
For the
Period from March 11, 2021 (inception) to
June 30,
2021
(Unaudited) | |
| |
Non-
redeemable
shares | | |
Redeemable
shares | | |
Non-
redeemable
shares | | |
Redeemable
shares | | |
Non-
redeemable
shares | | |
Redeemable
shares | | |
Non-
redeemable
shares | | |
Redeemable
shares | |
Basic and Diluted net income (loss) per share: | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Numerators: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Allocation of net losses | |
$ | (40,983 | ) | |
$ | (147,054 | ) | |
$ | (11,050 | ) | |
$ | - | | |
$ | (80,101 | ) | |
$ | (287,415 | ) | |
$ | (11,050 | ) | |
$ | - | |
Accretion of temporary equity | |
$ | - | | |
$ | 172,171 | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 172,717 | | |
$ | - | | |
$ | - | |
Allocation of net income (loss) | |
$ | (40,983 | ) | |
$ | 25,663 | | |
$ | (11,050 | ) | |
$ | - | | |
$ | (80,101 | ) | |
$ | (114,698 | ) | |
$ | (11,050 | ) | |
$ | - | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Denominators: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Weighted-average shares outstanding | |
| 3,205,000 | | |
| 11,500,000 | | |
| 2,875,000 | | |
| - | | |
| 3,205,000 | | |
| 11,500,000 | | |
| 2,875,000 | | |
| - | |
Basic and diluted net income (loss) per share | |
$ | (0.01 | ) | |
$ | 0.00 | | |
$ | (0.00 | ) | |
$ | - | | |
$ | (0.02 | ) | |
$ | (0.01 | ) | |
$ | (0.00 | ) | |
$ | - | |
Income Taxes
The Company accounts for income taxes under 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.
ASC 740 also clarifies the accounting for uncertainty
in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement process
for financial statement recognition and measurement of a tax position 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. ASC 740 also provides
guidance on derecognition, classification, interest and penalties, accounting in interim period, disclosure and transition. The Company
has identified the Cayman Islands as its only “major” tax jurisdiction, as defined. Based on the Company’s evaluation,
it has been concluded that there are no significant uncertain tax positions requiring recognition in the Company’s financial statement.
Since the Company was incorporated on March 11, 2021, the evaluation was performed for the period ended June 30, 2022 which will be the
only period subject to examination. The Company believes that its income tax positions and deductions would be sustained on audit and
does not anticipate any adjustments that would result in material changes to its financial position. The Company’s policy for recording
interest and penalties associated with audits is to record such items as a component of income tax expense.
The provision for income taxes was deemed to be
immaterial for six months ended June 30, 2022 and for the period end from March 11, 2021 to June 30, 2021.
Warrants
The Company evaluates the Public and Private Warrants
as either equity-classified or liability-classified instruments based on an assessment of the warrants’ specific terms
and applicable authoritative guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”)
480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging (“ASC 815”). The
assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability
pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether
the warrants are indexed to the Company’s own ordinary shares, among other conditions for equity classification. Pursuant to such
evaluation, both Public and Private Warrants are classified in stockholders’ equity.
Recently Issued 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 on January 1, 2022 and should be applied on a full or modified retrospective
basis, with early adoption permitted beginning on January 1, 2021. As of June 30, 2022, management does not believe that any recently
effective, accounting pronouncements, if currently adopted, would have a material effect on the Company’s financial statements.
Note 3 – Initial Public Offering
On December 15, 2021, the Company consummated
the initial public offering and sale of 11,500,000 units (including the issuance of 1,500,000 units as a result of
the underwriters’ fully exercise of the over-allotment) at a price of $10.00 per Unit, generating gross proceeds of $115,000,000.
Each Unit consists of one ordinary share, one redeemable warrant (each a “Warrant”, and, collectively, the “Warrants”),
and one right to receive one-seventh (1/7) of an ordinary share upon the consummation of a Business Combination. Each two redeemable warrants
entitle the holder thereof to purchase one ordinary share, and each seven rights entitle the holder thereof to receive one ordinary share
at the closing of a Business Combination. No fractional shares issued upon separation of the Units, and only whole Warrants will trade.
Note 4 – Private Placement
Concurrently with the consummation of the IPO,
A-Star Management Corporation, the Sponsor, purchased an aggregate of 330,000 units at a price of $10.00 per Private Unit
for an aggregate purchase price of $3,300,000 in a private placement. The Private Units are identical to the public Units except
with respect to certain registration rights and transfer restrictions. The proceeds from the Private Units were added to the proceeds
from the IPO to be held in the Trust Account. If the Company does not complete a Business Combination within the Combination Period, the
proceeds from the sale of the Private Units will be used to fund the redemption of the Public Shares (subject to the requirements of applicable
law), and the Private Units and all underlying securities will expire worthless.
Note 5 – Related Party Transactions
Founder Shares
On March 11, 2021, the Company issued one
ordinary share to the Sponsor for no consideration. On April 6, 2021, the Company cancelled the one share for no consideration and
the Sponsor purchased ordinary shares for an aggregate price of $25,000.
The 2,875,000 founder shares (for purposes
hereof referred to as the “Founder Shares”) include an aggregate of up to 375,000 shares subject to forfeiture by
the Sponsor to the extent that the underwriters’ over-allotment is not exercised in full or in part, so that the Sponsor will collectively
own 20% of the Company’s issued and outstanding shares after the Proposed Offering. On December 15, 2021, the underwriters exercised
the over-allotment option in full, so there are no Founder Shares subject to forfeiture as of June 30, 2022.
The Sponsor and each Insider agrees that it, he
or she shall not (a) Transfer 50% of their Founder Shares until the earlier of (A) six months after the consummation of the
Company’s initial Business Combination or (B) the date on which the closing price of the Ordinary Shares equals or exceeds
$12.50 per share (as adjusted for share splits, share capitalizations, rights issuances, subdivisions, reorganizations, recapitalizations
and the like) for any 20 trading days within any 30-trading day period commencing after the Company’s initial Business Combination
or (b) Transfer the remaining 50% of their Founder Shares until six months after the date of the consummation of the Company’s
initial Business Combination, or earlier in either case, if subsequent to the Company’s initial Business Combination the Company
completes a liquidation, merger, share exchange, reorganization or other similar transaction that results in all of the Company’s
stockholders having the right to exchange their Ordinary Shares for cash, securities or other property (the “Founder Shares
Lock-up Period”).
Administrative Services Agreement
The Company entered into an administrative
services agreement, commencing on December 13, 2021, through the earlier of the Company’s consummation of a Business
Combination or its liquidation, to pay to the Sponsor a total of $10,000 per
month for office space, secretarial and administrative services provided to members of the Company’s management team. From six
months ended June 30, 2022 and period end from March 11, 2021 (inception) through June 30, 2021, the Company incurred $60,000
and nil 0 in fees for these services respectively. From three months ended June 30, 2022 and 2021, the Company incurred $30,000
and nil 0 in fees for these services respectively.
Sponsor Promissory Note — Related Party
On March 26, 2021, the Company issued
an unsecured promissory note to the Sponsor, pursuant to which the Company may borrow up to an aggregate principal amount of $ (the
“Promissory Note”). The Promissory Note is non-interest bearing and payable on the earlier of (i) December 31,
2021 or (ii) the consummation of the Proposed Offering. The loan repaid as $ allotted
to the payment of offering expense. Sponsor promissory note balance were nil
0 and nil
0 as of June 30, 2022 and December 31, 2021 respectively.
In addition, in order to finance transaction costs
in connection with an intended initial business combination, our sponsor or an affiliate of our sponsor or certain of our officers and
directors may, but are not obligated to, loan us funds as may be required. If we complete an initial business combination, we would repay
such loaned amounts. In the event that the initial business combination does not close, we may use a portion of the working capital held
outside the trust account to repay such loaned amounts but no proceeds from our trust account would be used for such repayment. Up to
$1,500,000 of such loans may be convertible into units at a price of $10.00 per unit (which, for example, would result in the holders
being issued 150,000 ordinary shares, 150,000 rights and 150,000 warrants to purchase 75,000 shares if $1,500,000 of notes were so converted)
at the option of the lender. The units would be identical to the placement units issued to the initial holder. The terms of such loans
by our officers and directors, if any, have not been determined and no written agreements exist with respect to such loans. We do not
expect to seek loans from parties other than our sponsor or an affiliate of our sponsor as we do 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 our trust account.
Note 6 – Commitments and Contingencies
Risks and Uncertainties
Management continues to evaluate the impact of
the COVID-19 pandemic and has concluded that while it is reasonably possible that the virus could have a negative effect on the Company’s
financial position, 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.
Underwriters Agreement
The Company granted the underwriters, a 45-day
option to purchase up to 1,500,000 Units (over and above the 10,000,000 units referred to above) solely to cover over-allotments at $10.00
per Unit. On December 15, 2021, the underwriters exercised the over-allotment option in full to purchase 1,500,000 Units at
a purchase price of $10.00 per Unit.
On December 15, 2021, the Company paid a cash
underwriting commission of 2.0% of the gross proceeds of the IPO, or $2,300,000.
The underwriters are entitled to a deferred underwriting
commission of 2.5% of the gross proceeds of the IPO, or $2,875,000, which will be paid from the funds held in the Trust Account upon
completion of the Company’s initial Business Combination subject to the terms of the underwriting agreement. The Company has the
deferred underwriting commissions $2,875,000 and $2,875,000 as current liabilities as of June 30, 2022 and December 31, 2021, respectively.
Registration Rights
The holders of the Founder Shares will be entitled
to registration rights pursuant to a registration rights agreement to be signed prior to or on the effective date of the IPO. The holders
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.
Note 7 – Stockholders’ Deficit
Ordinary Shares
The Company is authorized to issue 50,000,000 ordinary
shares, with a par value of $0.001 per share. Holders of the ordinary shares are entitled to one vote for each ordinary share. At
June 30, 2022, there were 3,205,000 ordinary shares issued and outstanding, excluding 11,500,000 shares subject to
possible redemption. The Sponsor has agreed to forfeit 375,000 ordinary shares to the extent that the over-allotment option
is not exercised in full by the underwriters. On December 15, 2021, the underwriters fully exercised the over-allotment option, as such
there are no ordinary shares subject to forfeiture. The Company’s historical stockholders’ equity was
retrospectively restated to the first period, January 1, 2021, the amount of shares to the Company by the Sponsor for $ at par value $0.0001,
with additional paid-in capital $ in April 2021, includes of up to 375,000 shares subject to forfeiture, as over-allotment option
is fully exercised by the underwriters.
Public Warrants
Pursuant to the Initial Public Offering, the Company
sold 11,500,000 Units at a price of $10.00 per Unit for a total of $115,000,000. The total amount of ordinary shares subject
to possible redemption is 11,500,000. Each Unit consists of one ordinary share, one right to acquire one-seventh (1/7) of an ordinary
share, and one redeemable warrant (“Public Warrant”) to purchase one-half of one ordinary share at a price of $11.50 per share,
subject to adjustment. As of June 30, 2022 and December 31, 2021, the Company had 11,500,000 public warrants outstanding.
Each warrant entitles the holder to purchase one-half
ordinary share at a price of $11.50 per share commencing 30 days after the completion of its initial business combination and expiring
five years from after the completion of an initial business combination. No fractional warrant will be issued and only whole warrants
will trade. The Company may redeem the warrants at a price of $0.01 per warrant upon 30 days’ notice, only in the event that
the last sale price of the ordinary shares is at least $18.00 per share for any 20 trading days within a 30-trading day period ending
on the third day prior to the date on which notice of redemption is given, provided there is an effective registration statement and current
prospectus in effect with respect to the ordinary shares underlying such warrants during the 30 day redemption period. If a
registration statement is not effective within 60 days following the consummation of a business combination, warrant holders
may, until such time as there is an effective registration statement and during any period when the Company shall have failed to maintain
an effective registration statement, exercise warrants on a cashless basis pursuant to an available exemption from registration under
the Securities Act.
In addition, if (a) the Company issues additional
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 share (with such issue price or effective issue price to be determined
in good faith by our board of directors), (b) the aggregate gross proceeds from such issuances represent more than 60% of the total
equity proceeds, and interest thereon, available for the funding of our initial business combination, and (c) the volume weighted average
trading price of the ordinary shares during the 20 trading day period starting on the trading day prior to the day on which
the Company consummates the 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 Market Value, and the last sales
price of the ordinary shares that triggers the Company’s right to redeem the Warrants will be adjusted (to the nearest cent) to
be equal to 180% of the Market Value.
Private warrants
The private warrants have terms and provisions
that are identical to those of the warrants being sold as part of the units in this offering. As of June 30, 2022 and December 31, 2021, the Company had 330,000 private warrants outstanding.
Rights
Except in cases where the Company is not the surviving
Company in a business combination, the holders of the rights will automatically receive 1/7 of a share of ordinary shares upon
consummation of the Company’s initial business combination. In the event the Company will not be the surviving company upon completion
of the initial business combination, each holder of a right will be required to affirmatively convert his, her or its rights in order
to receive the 1/7 of a share underlying each right upon consummation of the business combination. As of June 30, 2022, no rights
had been converted into shares.
Note 8 – Fair Value Measurements
The Company complies with ASC 820, “Fair
Value Measurements”, for its financial assets and liabilities that are re-measured and reported at fair value at each reporting
period, and non-financial assets and liabilities that are re-measured and reported at fair value at least annually. ASC 820 determines
fair value to be the price that would be received to sell an asset or would be paid to transfer a liability (i.e., the exit price) in
an orderly transaction between market participants at the measurement date.
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 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.
At June 30, 2022 and December 31, 2021, assets
held in the trust account were entirely comprised of marketable securities.
The following table presents information about
the Company’s assets that are measured at fair value on a recurring basis at June 30, 2022 and December 31, 2021 and indicates the
fair value hierarchy of the valuation inputs the Company utilized to determine such fair value.
Schedule of fair value measured on a recurring basis |
|
|
|
|
|
|
|
|
|
|
|
|
Assets June 30, 2022 |
|
Quoted Prices in
Active Markets
(Level 1) |
|
|
Significant Other
Observable Inputs
(Level 2) |
|
|
Significant Other
Unobservable Inputs
(Level 3) |
|
Marketable Securities held in Trust Account |
|
$ |
115,173,461 |
|
|
$ |
- |
|
|
$ |
- |
|
Assets December 31, 2021 |
|
Quoted Prices in
Active Markets
(Level 1) |
|
|
Significant Other
Observable Inputs
(Level 2) |
|
|
Significant Other
Unobservable Inputs
(Level 3) |
|
Marketable Securities held in Trust Account |
|
$ |
115,000,744 |
|
|
$ |
- |
|
|
$ |
- |
|
Note 9 – Subsequent Events
The Company evaluated subsequent
events and transactions that occurred after the balance sheet date up to August 12, 2022 the date the financial
statement was available to be issued. Based upon the review, the Company did not identify any subsequent events that would
have required adjustment or disclosure in the financial statement.