UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2024
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File No. 001-41664
OAK WOODS ACQUISITION CORPORATION |
(Exact name of registrant as specified in its charter) |
Cayman Islands | | N/A |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
101 Roswell Drive, Nepean, Ontario, K2J 0H5, Canada |
(Address of Principal Executive Offices, including zip code) |
(+1) 403-561-7750 |
(Registrant’s telephone number, including area code) |
N/A |
(Former name, former address and former fiscal year, if changed since last report) |
Securities registered pursuant to Section 12(b)
of the Act:
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Units, each consisting of one Class A Ordinary Share, one Right and one Redeemable Warrant | | OAKUU | | The Nasdaq Stock Market LLC |
Class A Ordinary Shares, par value $0.0001 per share | | OAKU | | The Nasdaq Stock Market LLC |
Rights, each right entitling the holder to one-sixth of one Class A Ordinary Share | | OAKUR | | The Nasdaq Stock Market LLC |
Warrants, each warrant exercisable for one Class A Ordinary Share for $11.50 per share | | OAKUW | | The Nasdaq Stock Market LLC |
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| ☐ | Large accelerated filer | ☐ | Accelerated filer |
| ☒ | Non-accelerated filer | ☒ | Smaller reporting company |
| | ☒ | Emerging growth company |
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ☒ No ☐
As of August 13, 2024, 6,093,125
Class A ordinary shares, par value $0.0001 per share, and 1,437,500 Class B ordinary shares, par value $0.0001 per share, were issued
and outstanding, respectively.
OAK WOODS ACQUISITION CORPORATION
Quarterly Report on Form 10-Q
TABLE OF CONTENTS
OAK WOODS ACQUISITION CORPORATION
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
| |
June 30, 2024 | | |
December 31, 2023 | |
Assets | |
| | |
| |
Current Assets: | |
| | |
| |
Cash | |
$ | 16,625 | | |
$ | 367,321 | |
Other current assets | |
| 53,265 | | |
| 66,950 | |
Total Current Assets | |
| 69,890 | | |
| 434,271 | |
| |
| | | |
| | |
Investments held in the Trust Account | |
| 62,919,863 | | |
| 60,765,154 | |
Total Assets | |
$ | 62,989,753 | | |
$ | 61,199,425 | |
| |
| | | |
| | |
Liabilities, Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit | |
| | | |
| | |
Current liabilities: | |
| | | |
| | |
Due to a related party | |
$ | 150,000 | | |
$ | 90,000 | |
Promissory note – a related party | |
| 1,172,700 | | |
| — | |
Accrued expenses and other payable | |
| 1,001,755 | | |
| 395,506 | |
Deposit from the target company | |
| 330,969 | | |
| 330,969 | |
Total Current Liabilities | |
| 2,655,424 | | |
| 816,475 | |
| |
| | | |
| | |
Derivative warrant liability – private warrant | |
| 8,580 | | |
| 8,900 | |
Deferred underwriting commission | |
| 2,012,500 | | |
| 2,012,500 | |
Total Liabilities | |
| 4,676,504 | | |
| 2,837,875 | |
| |
| | | |
| | |
COMMITMENTS AND CONTINGENCIES (Note 6) | |
| | | |
| | |
| |
| | | |
| | |
Class A ordinary shares subject to possible redemption, $0.0001 par value; 500,000,000 shares authorized; 5,750,000 and 5,750,000 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively | |
| 62,919,863 | | |
| 58,997,725 | |
| |
| | | |
| | |
Shareholders’ Deficit: | |
| | | |
| | |
Preferred shares, $0.0001 par value, 5,000,000 shares authorized, none issued and outstanding as of June 30, 2024 and December 31, 2023 | |
| — | | |
| — | |
Class A ordinary shares, $0.0001 par value, 500,000,000 shares authorized, 343,125 and 343,125 shares issued and outstanding as of June 30, 2024 and December 31, 2023 (excluding 5,750,000 and 5,750,000 shares subject to possible redemption as of June 30, 2024 and December 31, 2023, respectively) | |
| 34 | | |
| 34 | |
Class B ordinary shares, $0.0001 par value, 50,000,000 shares authorized, 1,437,500 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively | |
| 144 | | |
| 144 | |
Accumulated deficit | |
| (4,606,792 | ) | |
| (636,353 | ) |
Total Shareholders’ Deficit | |
| (4,606,614 | ) | |
| (636,175 | ) |
Total Liabilities, Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit | |
$ | 62,989,753 | | |
$ | 61,199,425 | |
The accompanying notes are an integral part of
these unaudited condensed consolidated financial statements
OAK WOODS ACQUISITION CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS
OF OPERATIONS
| |
For the Three Months
Ended June 30, | | |
For the Six Months
Ended June 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
| | |
| | |
| | |
| |
Formation and operating costs | |
$ | 984,711 | | |
$ | 177,973 | | |
$ | 1,633,383 | | |
$ | 221,916 | |
Operating expenses | |
| (984,711 | ) | |
| (177,973 | ) | |
| (1,633,383 | ) | |
| (221,916 | ) |
| |
| | | |
| | | |
| | | |
| | |
Other income: | |
| | | |
| | | |
| | | |
| | |
Interest income | |
| 845 | | |
| 9,429 | | |
| 5,053 | | |
| 14,330 | |
Income earned on investments held in Trust Account | |
| 793,781 | | |
| 674,328 | | |
| 1,579,709 | | |
| 695,386 | |
Changes in fair value of warrant liabilities | |
| (1,720 | ) | |
| 51,300 | | |
| 320 | | |
| 51,300 | |
Total other income | |
| 792,906 | | |
| 735,057 | | |
| 1,585,082 | | |
| 761,016 | |
| |
| | | |
| | | |
| | | |
| | |
Net (loss) income | |
$ | (191,805 | ) | |
$ | 557,084 | | |
$ | (48,301 | ) | |
$ | 539,100 | |
| |
| | | |
| | | |
| | | |
| | |
Basic and diluted weighted average shares outstanding, redeemable Class A Ordinary Shares | |
| 5,750,000 | | |
| 5,750,000 | | |
| 5,750,000 | | |
| 2,986,188 | |
Basic and diluted net income per ordinary share, redeemable Class A Ordinary Shares | |
$ | 0.03 | | |
$ | 0.17 | | |
| 0.15 | | |
| 0.40 | |
| |
| | | |
| | | |
| | | |
| | |
Basic and diluted weighted average shares outstanding, non-redeemable Class A Ordinary Shares and Class B Ordinary Shares | |
| 1,780,625 | | |
| 1,780,625 | | |
| 1,780,625 | | |
| 1,615,698 | |
Basic and diluted net loss per ordinary share, non-redeemable ordinary shares | |
$ | (0.21 | ) | |
$ | (0.23 | ) | |
| (0.53 | ) | |
| (0.40 | ) |
The accompanying notes are an integral part of
these unaudited condensed consolidated financial statements
OAK WOODS ACQUISITION CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS
OF CHANGES IN SHAREHOLDERS’ (DEFICIT) EQUITY
FOR THE THREE MONTHS ENDED JUNE 30, 2024 AND
2023
| |
| | |
Ordinary Shares | | |
Additional | | |
| | |
Total
Shareholders’ | |
| |
Preferred stock | | |
Class A | | |
Class B | | |
Paid-in | | |
Accumulated | | |
(Deficit) | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Equity | |
Balance as of March 31, 2024 |
|
|
— |
|
|
$ |
— |
|
|
|
343,125 |
|
|
$ |
34 |
|
|
|
1,437,500 |
|
|
$ |
144 |
|
|
$ |
— |
|
|
$ |
(3,046,206 |
) |
|
$ |
(3,046,028 |
) |
Accretion of redeemable ordinary shares to redemption value |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,368,781 |
) |
|
|
(1,368,781 |
) |
Net loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(191,805 |
) |
|
|
(191,805 |
) |
Balance as of June 30, 2024 |
|
|
— |
|
|
$ |
— |
|
|
|
343,125 |
|
|
$ |
34 |
|
|
|
1,437,500 |
|
|
$ |
144 |
|
|
$ |
— |
|
|
$ |
(4,606,792 |
) |
|
$ |
(4,606,614 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of March 31, 2023 |
|
|
— |
|
|
$ |
— |
|
|
|
343,125 |
|
|
$ |
34 |
|
|
|
1,437,500 |
|
|
$ |
144 |
|
|
$ |
5,450,295 |
|
|
$ |
(84,286 |
) |
|
$ |
5,366,187 |
|
Accretion of redeemable ordinary shares to redemption value |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,298,800 |
) |
|
|
— |
|
|
|
(2,298,800 |
) |
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
557,084 |
|
|
|
557,084 |
|
Balance as of June 30, 2023 |
|
|
— |
|
|
$ |
— |
|
|
|
343,125 |
|
|
$ |
34 |
|
|
|
1,437,500 |
|
|
$ |
144 |
|
|
$ |
3,151,495 |
|
|
$ |
472,798 |
|
|
$ |
3,624,471 |
|
The accompanying notes are an integral part of
these unaudited condensed consolidated financial statements
OAK WOODS ACQUISITION CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS
OF CHANGES IN SHAREHOLDERS’ (DEFICIT) EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 2024 AND
2023
| |
| | |
Ordinary Shares | | |
Additional | | |
| | |
Total
Shareholders’ | |
| |
Preferred stock | | |
Class A | | |
Class B | | |
Paid-in | | |
Accumulated | | |
(Deficit) | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Equity | |
Balance as of December 31, 2023 | |
| — | | |
$ | — | | |
| 343,125 | | |
$ | 34 | | |
| 1,437,500 | | |
$ | 144 | | |
$ | — | | |
$ | (636,353 | ) | |
$ | (636,175 | ) |
Accretion of redeemable ordinary shares to redemption value | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (3,922,138 | ) | |
| (3,922,138 | ) |
Net loss | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (48,301 | ) | |
| (48,301 | ) |
Balance as of June 30, 2024 | |
| — | | |
$ | — | | |
| 343,125 | | |
$ | 34 | | |
| 1,437,500 | | |
$ | 144 | | |
$ | — | | |
$ | (4,606,792 | ) | |
$ | (4,606,614 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as of December 31, 2022 | |
| — | | |
$ | — | | |
| — | | |
$ | — | | |
| 1,437,500 | | |
$ | 144 | | |
$ | 24,856 | | |
$ | (66,302 | ) | |
$ | (41,302 | ) |
Excess cash received from sales of private placement units over fair value of private placement warrants | |
| — | | |
| — | | |
| 343,125 | | |
| 34 | | |
| — | | |
| — | | |
| 3,368,816 | | |
| — | | |
| 3,368,850 | |
Issuance of Public Warrants and Public Rights, net off offering costs of $150,780 | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2,146,425 | | |
| — | | |
| 2,146,425 | |
Accretion of redeemable ordinary shares to redemption value | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (2,388,602 | ) | |
| — | | |
| (2,388,602 | ) |
Net income | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 539,100 | | |
| 539,100 | |
Balance as of June 30, 2023 | |
| — | | |
$ | — | | |
| 343,125 | | |
$ | 34 | | |
| 1,437,500 | | |
$ | 144 | | |
$ | 3,151,495 | | |
$ | 472,798 | | |
$ | 3,624,471 | |
The accompanying notes are an integral part of
these unaudited condensed consolidated financial statements
OAK WOODS ACQUISITION CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS
OF CASH FLOWS
| |
For the Six Months Ended June 30, | |
| |
2024 | | |
2023 | |
Cash Flows from Operating Activities: | |
| | |
| |
Net (loss) income | |
$ | (48,301 | ) | |
$ | 539,100 | |
Adjustments to reconcile net income to net cash used in operating activities: | |
| | | |
| | |
Interest income earned on investments held in Trust Account | |
| (1,579,709 | ) | |
| (695,386 | ) |
Changes in fair value of warrant liabilities | |
| (320 | ) | |
| (51,300 | ) |
Changes in operating assets and liabilities: | |
| | | |
| | |
Other current assets | |
| 13,685 | | |
| (52,500 | ) |
Due to a related party | |
| 60,000 | | |
| 30,000 | |
Accrued expenses and other payable | |
| 606,249 | | |
| (61,065 | ) |
Net cash used in operating activities | |
| (948,396 | ) | |
| (291,151 | ) |
| |
| | | |
| | |
Cash Flows from Investing Activities: | |
| | | |
| | |
Purchase of investments held in Trust Account | |
| (575,000 | ) | |
| (58,506,250 | ) |
Net cash used in investing activities | |
| (575,000 | ) | |
| (58,506,250 | ) |
| |
| | | |
| | |
Cash Flows from Financing Activities: | |
| | | |
| | |
Proceeds from sale of public units in Public Offering | |
| — | | |
| 57,500,000 | |
Proceeds from sale of private placement units | |
| — | | |
| 3,431,250 | |
Proceeds from related parties | |
| 1,172,700 | | |
| 85,340 | |
Repayment of promissory note to a related party | |
| — | | |
| (380,340 | ) |
Payment of underwriting commission | |
| — | | |
| (1,150,000 | ) |
Payment of offering costs | |
| — | | |
| (326,355 | ) |
Net cash provided by financing activities | |
| 1,172,700 | | |
| 59,159,895 | |
| |
| | | |
| | |
Net change in cash | |
| (350,696 | ) | |
| 362,494 | |
Cash at beginning of period | |
| 367,321 | | |
| 33,478 | |
Cash at end of period | |
$ | 16,625 | | |
$ | 395,972 | |
| |
| | | |
| | |
Supplemental disclosure of non-cash financing activities: | |
| | | |
| | |
Initial classification of common stock subject to redemption | |
$ | — | | |
$ | 51,579,480 | |
Initial classification of derivative warrant liabilities – private warrant | |
$ | — | | |
$ | 62,400 | |
Deferred underwriting’ commission fees payable | |
$ | — | | |
$ | 2,012,500 | |
Accretion of carrying value to redemption value of redeemable ordinary shares | |
$ | 3,922,138 | | |
$ | 2,388,602 | |
The accompanying notes are an integral part of
these unaudited condensed consolidated financial statements
OAK WOODS ACQUISITION CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 1 — Organization, Business Operation and
Going Concern Consideration
Oak Woods Acquisition Corporation (the “Company”)
is a blank check company incorporated as a Cayman Islands exempted company on March 11, 2022. The Company was formed for the purpose
of entering into a merger, stock exchange, asset acquisition, share purchase, recapitalization, reorganization or similar business combination
with one or more businesses (the “Business Combination”).
On August 10, 2023, Oak Woods Merger Sub, Inc.
(“Merger Sub”) was incorporated in the Cayman Islands and is wholly owned by the Company. On August 11, 2023, Oak Woods Acquisition
Corporation, an exempted company incorporated in the Cayman Islands (“Oak Woods”), entered into a Merger Agreement and Plan
of Reorganization (the “Merger Agreement”) with Merger Sub, Huajin (China) Holdings Limited, a Cayman Islands corporation
(“Huajin”) and Xuehong Li, in his capacity as the representative of the Huajin shareholders (“Shareholders’ Representative”
or otherwise hereinafter referred to as “Founder”). Pursuant to the terms of the Merger Agreement, and subject to the satisfaction
or waiver of certain conditions set forth therein, Merger Sub will merge with and into Huajin (the “Merger”), with Huajin
surviving the merger in accordance with the Companies Act (As Revised) of the Cayman Islands as a wholly- owned subsidiary of Oak Woods.
As of June 30, 2024, the Company had not commenced
any operations, except as related to the prospective Merger. All other activities through June 30, 2024 were related to the Company’s
formation and the initial public offering (“IPO” as defined below in Note 3), and searching for a Business Combination target.
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 IPO. The Company has selected
December 31 as its fiscal year end.
The Company’s founder and sponsor, Whale
Bay International Company Limited is a British Virgin Islands (“BVI”) company (the “Sponsor”).
The registration statement for the Company’s
IPO became effective on March 23, 2023. On March 28, 2023, the Company consummated the IPO of 5,750,000 units (the “Public Units’),
including the full exercise of the over-allotment option of 750,000 Units granted to the underwriters. The Public Units were sold at an
offering price of $10.00 per unit generating gross proceeds of $57,500,000. Simultaneously with the IPO, the Company sold to its Sponsor
343,125 units at $10.00 per unit (the “Private Units”) in a private placement generating total gross proceeds of $3,431,250,
which is described in Note 4. Each Unit consists of one share of Class A ordinary share of the Company, par value $0.0001 per share (the
“Shares”), one redeemable warrant entitling its holder to purchase one Share at a price of $11.50 per Share, and one right
to receive one-sixth (1/6) of one share upon the consummation of the Company’s initial business combination.
Transaction costs amounted to $3,774,095, consisted
of $1,150,000 of underwriting fees, $2,012,500 of deferred underwriting fees (payable only upon completion of a Business Combination)
and $611,595 of other offering costs. As of June 30, 2024, cash of $16,625 was held outside of the Trust Account (as defined below) and
is available for the payment of offering costs and for working capital purposes.
Upon the closing of the IPO and the private placement
on March 28, 2023, a total of $58,506,250 was placed in a trust account (the “Trust Account”) maintained by Continental Stock
Transfer& Trust Company as a trustee and will be invested only in U.S. government treasury bills with a maturity of 185 days or less
or in money market funds meeting certain conditions under Rule 2a-7 under the Investment Company Act of 1940, as amended (the “Investment
Company Act”), and that invest only in direct U.S. government treasury obligations. These funds will not be released until the earlier
of the completion of the initial Business Combination and the liquidation due to the Company’s failure to complete a Business Combination
within the applicable period of time. 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. In addition, interest income
earned on the funds in the Trust Account may be released to the Company to pay its income or other tax obligations. With these exceptions,
expenses incurred by the Company may be paid prior to a business combination only from the net proceeds of the IPO and private placement
not held in the Trust Account.
Pursuant to Nasdaq listing rules, the Company’s
initial Business Combination must occur with one or more target businesses having an aggregate fair market value equal to at least 80%
of the value of the funds in the Trust account (excluding any deferred underwriting discounts and commissions and taxes payable on the
income earned on the Trust Account), which the Company refers to as the 80% test, at the time of the execution of a definitive agreement
for its initial Business Combination, although the Company may structure a Business Combination with one or more target businesses whose
fair market value significantly exceeds 80% of the trust account balance. If the Company is no longer listed on Nasdaq, it will not be
required to satisfy the 80% test. The Company will only complete a Business Combination if the post-transaction 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.
The Company will provide its holders of the outstanding
Public Shares (the “Public Shareholders”) with the opportunity to redeem all or a portion of their Public Shares upon the
completion of a Business Combination either (i) in connection with a shareholder meeting called to approve the Business Combination
or (ii) by means of a tender offer. The decision as to whether the Company will seek shareholder approval of a Business Combination
or conduct a tender offer will be made by the Company, solely in its discretion. 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 anticipated to be $10.175 per Public Share, plus
any pro rata interest earned on the funds held in the Trust Account and not previously released to the Company to pay its tax obligations).
The Public Shares subject to redemption will be recorded at a redemption value and classified as temporary equity upon the completion
of the IPO in accordance with the Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities
from Equity.”
The Company will proceed with a Business Combination
if the Company has net tangible assets of at least $5,000,001 upon such consummation of a Business Combination and, if the Company seeks
shareholder approval, a majority of the shares of ordinary share voted are voted in favor of the Business Combination. If a shareholder
vote is not required by law and the Company does not decide to hold a shareholder vote for business or other legal reasons, the Company
will, pursuant to its Amended and Restated Certificate of Incorporation (the “Amended and Restated Certificate of Incorporation”),
conduct the redemptions pursuant to the tender offer rules of the U.S. Securities and Exchange Commission (“SEC”) and
file tender offer documents with the SEC prior to completing a Business Combination. If, however, shareholder approval of the transaction
is required by law, or the Company decides to obtain shareholder approval for business or legal reasons, the Company will offer to redeem
shares in conjunction with a proxy solicitation pursuant to the proxy rules and not pursuant to the tender offer rules. Additionally,
each Public Shareholder may elect to redeem their Public Shares irrespective of whether they vote for or against the proposed transaction.
If the Company seeks shareholder approval in connection with a Business Combination, the Company’s Sponsor and any of the Company’s
officers or directors that may hold Founder Shares (as defined in Note 5) (the “Initial Shareholders”) and the underwriters
have agreed (a) to vote their Founder Shares, Private Shares (as defined in Note 4), and any Public Shares purchased during
or after the IPO in favor of approving a Business Combination and (b) not to convert any shares (including the Founder Shares) in
connection with a shareholder vote to approve, or sell the shares to the Company in any tender offer in connection with, a proposed Business
Combination.
The Initial Shareholders have agreed (a) to
waive their redemption rights with respect to the Founder Shares, Private Shares, and Public Shares held by them in connection with the
completion of a Business Combination and (b) not to propose, or vote in favor of, an amendment to the Amended and Restated Certificate
of Incorporation that would affect the substance or timing of the Company’s obligation to redeem 100% of its Public Shares if the
Company does not complete a Business Combination, unless the Company provides the Public Shareholders with the opportunity to redeem their
Public Shares in conjunction with any such amendment.
The Company had twelve months from the closing
of the IPO to consummate a Business Combination (the “Initial Period”). If the Company anticipates that it may not be able
to consummate its initial Business Combination within twelve months, it may, by resolution of the board if requested by the Sponsor,
extend the period of time to consummate a Business Combination up to two times, each by an additional three months for a total of up to
15 months or 18 months to complete a Business Combination (each period as so extended, an “Extended Period”), subject
to the Sponsor depositing additional funds into the Trust Account in the amount of $575,000 (or $0.10 per unit), on or prior to the date
of the applicable deadline, for each three month extension. The Initial Period is automatically be extendable to 15 months, and any Extended
Period will automatically be extended to 18 or 21 months, as applicable, in the event that the Company has filed (a) a Form 8-K including
a definitive merger or acquisition agreement or (b) a proxy statement, registration statement or similar filing for an initial business
combination.
On August 11, 2023 the Company filed a Form 8-K
announcing the Merger Agreement and preliminary proxy solicitation statements with the U.S. Securities and Exchange Commission on February
12, 2024 and March 7, 2024, thereby automatically extending Purchaser’s minimum time to complete a Business Combination under the
terms of its Memorandum and Articles of Association until June 28, 2024. Should the Company fail to complete its business combination
by June 28, 2024, its initial shareholders will be required to deposit into the trust account an amount of $0.10 per unit to effectuate
any subsequent Extension Periods as defined in its amended and restated memorandum and articles of association. The consummation of the
proposed business combination is subject to certain conditions as further described in the Merger Agreement.
On June 28, 2024, the Company filed a Form 8-K
announcing that the business combination completion window has been extended until September 28, 2024 because the Company’s Sponsor,
Whale Bay International Company Limited has timely deposited $575,000 in the Company’s trust account, representing $0.10 per unit
as additional interest on the proceeds in the trust account.
If the Company is unable to complete a Business
Combination within the applicable period mentioned above (“Combination Period”), the Company will (i) cease all operations
except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than ten business days thereafter,
redeem the Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account including
interest (less up to $50,000 of interest to pay dissolution expenses and which interest shall be net of taxes payable), divided by the
number of then Public Shares in issue, which redemption will completely extinguish the rights of the holders of Public Shares as Members
(including the right to receive further liquidation distributions, if any), and (iii) as promptly as reasonably possible following
such redemption, subject to the approval of the Company’s remaining Members and the Directors, liquidate and dissolve, subject in
each case, to its obligations under Cayman Islands law to provide for claims of creditors and the requirements of Applicable Law.
The Initial Shareholders have agreed to waive
their liquidation rights with respect to the Founder Shares and Private Shares if the Company fails to complete a Business Combination
within the Combination Period. However, if the Initial Shareholders acquire Public Shares in or after the IPO, such Public Shares will
be entitled to liquidating distributions from the Trust Account if the Company fails to complete a Business Combination within the Combination
Period. The underwriters have agreed to waive their rights to their deferred underwriting commission (see Note 6) held in the Trust
Account in the event the Company does not complete a Business Combination within in the Combination Period and, in such event, such amounts
will be included with the other funds held in the Trust Account that will be available to fund the redemption of the Public Shares. In
the event of such distribution, it is possible that the per share value of the assets remaining available for distribution will be less
than $10.175.
In order to protect the amounts held in the Trust
Account, the Sponsor has agreed to be liable to the Company if and to the extent any claims by a third party (excluding the Company’s
independent registered public accounting firm) 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) $10.175 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 $10.175 per share due
to reductions in the value of the trust assets, in each case 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 of 1933, as amended (the “Securities Act”).
Moreover, in the event that an executed waiver is deemed to be unenforceable against a third party, the Sponsor will not be responsible
to the extent of any liability for such third-party claims.
Business Combination
On August 11, 2023, the Company entered into a
Merger Agreement and Plan of Reorganization (the “Merger Agreement”) with Oak Woods Merger Sub, Inc., a Cayman Islands corporation
and a wholly owned subsidiary of the Company (“Merger Sub”), Huajin (China) Holdings Limited, a Cayman Islands corporation
(“Huajin”) and Xuehong Li , in his capacity as the representative of the Huajin shareholders (“Shareholders’ Representative”
or otherwise hereinafter referred to as “Founder”). Pursuant to the terms of the Merger Agreement, and subject to the satisfaction
or waiver of certain conditions set forth therein, Merger Sub will merge with and into Huajin (the “Merger”), with Huajin
surviving the merger in accordance with the Companies Act (As Revised) of the Cayman Islands as a wholly- owned subsidiary of the Company
(the transactions contemplated by the Merger Agreement and the related ancillary agreements, the “Business Combination”).
In connection with the Business Combination, Huajin made a deposit of $330,969 to the Company. The Company recorded the deposit in the
account of “deposit from the target company” on the unaudited condensed consolidated balance sheet.
On March 23, 2024, the Merger Agreement was amended
by the First Amendment to the Merger Agreement entered into by the Company, Huajin, Merger Sub, and the Shareholders’ Representative
to extend the termination date of the proposed business combination transaction from March 23, 2024 to June 28, 2024.
For the purpose of approval of the Business Combination,
the Company’s Board of Directors has reviewed and evaluated the business and financial information provided by Huajin, including
presentations on business operations, unaudited financial statements for various time periods, including for the years ended December 31,
2021 and 2022, projections for various time periods, including for the years ended December 31, 2023, 2024, 2025, 2026 and 2027,
copies of material contracts and other relevant information. The Board of the Company also reviewed and discussed with its legal counsels
Raiti, PLLC and Conyers Dill & Pearman regarding its legal due diligence on Huajin, as well as engaged Primary Capital LLC, on
April 24, 2024, to deliver a fairness opinion. On June 12, 2024, Primary Capital LLC provided a written fairness opinion regarding
the transaction with Huajin to the Company’s Board.
On June 26, 2024, the Merger Agreement was further
amended by the First Amendment to the Merger Agreement entered into by the Company, Huajin, Merger Sub, and the Shareholders’ Representative
to extend the termination date of the proposed business combination transaction from June 28, 2024 to September 28, 2024. Contemporaneously
with the execution and delivery of the First Amendment, the Company and Future Woods Investment Holding Limited, a British Virgin islands
limited company (hereinafter the “Backstop Investor”) entered into an agreement to register for public resale 5,000,000 OAKU
Class A Ordinary Shares in consideration for Backstop Investor’s agreement to purchase the equivalent of five million dollars ($5,000,000)
worth of Class A Ordinary Shares of OAKU concurrent with the closing of the Merger on terms and conditions mutually agreeable to OAKU
and Huajin (the “Backstop Agreement”). Specifically, the Backstop Agreement requires the Company to complete a primary placement
to the Backstop Investor, to occur concurrently with the closing of the Merger, pursuant to which the Company shall sell 500,000 OAKU
Class A Ordinary Shares at $10.00 per share for a total drawdown of $5,000,000 (the “Backstop Shares”). Such proceeds will
(i) offset certain capital used for shareholder redemptions; (ii) fund the cash portion of the consideration to certain shareholders of
Huajin and transaction expenses in connection with the Business Combination; or (iii) be used for other corporate purposes, including
satisfaction of its minimum cash requirements immediately following the Business Combination. Our agreement to sell and Backstop Investors’
agreement to purchase the Backstop Shares is referred to herein as the “Backstop Commitment”).
Going Concern Consideration
As of June 30, 2024, the Company had $16,625 in
cash and working capital deficit of $2,585,534. The Company’s liquidity needs prior to the consummation of the IPO had been satisfied
through a payment from the Sponsor of $25,000 for the Founder Shares and the loan under an unsecured promissory note from the Sponsor
of $500,000 (see Note 5). Subsequent to the consummation of the Initial Public Offering, the Company’s liquidity has been satisfied
through the net proceeds from the Initial Public Offering and the Private Placement proceeds that are due from the Sponsor.
The Company has incurred and expects to continue
to incur significant professional costs to remain as a publicly traded company and to incur significant transaction costs in pursuit of
the consummation of a Business Combination. In order to fund working capital deficiencies or finance transaction costs in connection with
a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s officers and directors may, but
are not obligated to, loan the Company funds as may be required (“Working Capital Loans”). If the Company completes a Business
Combination, it would repay such loaned amounts at that time. Up to $1,151,000 of such Working Capital Loans may be converted upon completion
of a Business Combination into units at a price of $10.00 per unit. Such units would be identical to the Private Units.
On August 11, 2023, the Company filed a Form 8-K
announcing the Merger Agreement and preliminary proxy solicitation statements with the U.S. Securities and Exchange Commission on February
12, 2024 and March 7, 2024, thereby automatically extending Purchaser’s minimum time to complete a Business Combination under the
terms of its Memorandum and Articles of Association until June 28, 2024. Should the Company fail to complete our business combination
by June 28, 2024, its initial shareholders will be required to deposit into the trust account an amount of $0.10 per unit to effectuate
any subsequent Extension Periods as defined in our amended and restated memorandum and articles of association. The consummation of the
proposed business combination is subject to certain conditions as further described in the Merger Agreement.
On June 28, 2024, the Company filed a Form 8-K
announcing that the business combination completion window has been extended until September 28, 2024 because the Company’s Sponsor,
Whale Bay International Company Limited has timely deposited $575,000 in the Company’s trust account, representing $0.10 per unit
as additional interest on the proceeds in the trust account.
In connection with the Company’s assessment
of going concern considerations in accordance with Financial Accounting Standard Board’s Accounting Standards Update (“ASU”)
2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” management has determined
that these conditions raise substantial doubt about the Company’s ability to continue as a going concern. In addition, if the Company
is unable to complete a Business Combination within the Combination Period, the Company’s board of directors would proceed to commence
a voluntary liquidation and thereby a formal dissolution of the Company. There is no assurance that the Company’s plans to consummate
a Business Combination will be successful within the Combination Period. As a result, management has determined that such additional condition
also raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include
any adjustments that might result from the outcome of this uncertainty.
Risks and Uncertainties
The military action commenced in February 2022
by the Russian Federation and Belarus in the country of Ukraine and related economic sanctions, and a series of terror attacks commenced
in October 2023 by Hamas militants and members of other terrorist organizations infiltrating Israel’s southern border from the Gaza
Strip and the ensuing war between the State of Israel and Harakat al-Muqawama al-Islamiya (Islamic Resistance Movement) or “Hamas,”
could trigger global geopolitical, trade, political, or sanctions risks, as well as the risk of regional or international expansion of
the conflict, including isolated conflicts or terrorist attacks outside of the immediate conflict area, as a result of which the Company’s
ability to consummate a Business Combination, or the operations of a target business with which the Company ultimately consummates a Business
Combination, may be materially and adversely affected. In addition, the Company’s ability to consummate a transaction may be dependent
on the ability to raise equity and debt financing which may be impacted by these events, including as a result of increased market volatility,
or decreased market liquidity in third-party financing being unavailable on terms acceptable to the Company or at all. The impact of this
action and related sanctions on the world economy and the specific impact on the Company’s financial position, results of operations
and/or ability to consummate a Business Combination are not yet determinable. The financial statements do not include any adjustments
that might result from the outcome of this uncertainty.
Note 2 — Significant accounting
policies
Basis of Presentation
The accompanying unaudited condensed consolidated
financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”)
for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X of the
SEC. Certain information or footnote disclosures normally included in financial statements prepared in accordance with GAAP have been
condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly, they do not include
all the information and footnotes necessary for a complete presentation of financial position, results of operations, or cash flows. In
the opinion of management, the accompanying unaudited condensed consolidated 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.
As such, the information included in these financial
statements should be read in conjunction with the audited financial statements as of December 31, 2023 filed with the SEC on Form 10-K
on April 16, 2024. The results of operations for the three and six months ended June 30, 2024 are not necessarily indicative of the results
to be expected for the full year ending December 31, 2024.
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 an election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which means
that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging
growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison
of the Company’s financial statements with another public company 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 June 30, 2024 and December 31, 2023.
Investments Held in Trust Account
The Company’s portfolio of investments held
in the Trust Account is comprised of investments in U.S. government securities, within the meaning set forth in section 2(a))(16) of the
Investment Company Act, or investments in money market funds meeting certain conditions under Rule 2a-7 under the Investment Company Act
which invest only in direct U.S. government treasury obligations and generally have a readily determinable fair value, or a combination
thereof. When the Company’s investments held in the Trust Account are comprised of U.S. government securities, the investments are
classified as trading securities. When the Company’s investments held in the Trust Account are comprised of money market funds,
the investments are recognized at fair value. Trading securities and investments in money market funds are presented on the consolidated
balance sheets at fair value at the end of each reporting period. The change in fair value of these securities is included in income from
investments held in the Trust Account in the accompanying statement of operations. The estimated fair values of investments held in the
Trust Account are determined using available market information.
Offering Costs Associated with Initial Public
Offering
The Company complies with the requirements of
the Financial Accounting Standard Board (the “FASB”) Accounting Standards Codification (“ASC”) 340-10-S99-1 and
SEC Staff Accounting Bulletin Topic 5A – “Expenses of Offerings.” Offering costs, consist of legal, accounting, underwriting
fees and other costs incurred through the balance sheet date that are directly related to the Initial Public Offering, were charged to
shareholders’ equity upon the completion of the Initial Public Offering.
Warrants
The Company accounts for warrants as either equity-classified
or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance
in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 480, Distinguishing
Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging (“ASC 815”). The assessment
considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant
to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether
the warrants are indexed to the Company’s own ordinary shares and whether the warrant holders could potentially require “net
cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity classification. This
assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly
period end date while the warrants are outstanding.
For issued or modified warrants that meet all
of the criteria for equity classification, the warrants are required to be recorded as a component of equity at the time of issuance.
For issued or modified warrants that do not meet all the criteria for equity classification, the warrants are required to be recorded
as liabilities at their initial fair value on the date of issuance, and each balance sheet date thereafter. Changes in the estimated fair
value of the warrants are recognized as a non-cash gain or loss on the consolidated statements of operations.
Ordinary Share Subject to Possible Redemption
The Company accounts for its ordinary share subject
to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing
Liabilities from Equity.” Ordinary share subject to mandatory redemption is classified as a liability instrument and is measured
at fair value. Conditionally redeemable ordinary share (including ordinary share 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 share is classified as shareholders’ equity. The Company’s
Class A ordinary shares features certain redemption rights that are considered to be outside of the Company’s control and subject
to occurrence of uncertain future events. Accordingly, Class A ordinary shares subject to possible redemption is presented at redemption
value as temporary equity, outside of the shareholders’ equity section of the Company’s balance sheet.
The Company has made a policy election in accordance
with ASC 480-10-S99-3A and recognizes changes in redemption value in additional paid-in capital (or accumulated deficit in the absence
of additional paid-in capital) over an expected 12-month period leading up to a Business Combination. As of June 30, 2024 and December
31, 2023, the Company recorded accretion of $11,340,383 and $7,418,245, respectively.
As of June 30, 2024 and December 31, 2023, the
amount of Class A ordinary shares subject to possible redemption reflected in the balance sheet are reconciled in the following table:
Gross proceeds | |
$ | 57,500,000 | |
Less: | |
| | |
Proceeds allocated to public warrants | |
| (1,003,390 | ) |
Proceeds allocated to public rights | |
| (1,293,815 | ) |
Allocation of offering costs related to redeemable shares | |
| (3,623,315 | ) |
Plus | |
| | |
Accretion of carrying value to redemption value | |
| 7,418,245 | |
Class A ordinary shares subject to possible redemption as of December 31, 2023 | |
$ | 58,997,725 | |
Plus | |
| | |
Accretion of carrying value to redemption value | |
| 3,922,138 | |
Class A ordinary shares subject to possible redemption as of June 30, 2024 | |
$ | 62,919,863 | |
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. The Company has not experienced losses on this account and management believes the Company
is not exposed to significant risks on such account.
Fair Value of Financial Instruments
FASB ASC Topic 820 “Fair Value Measurements
and Disclosures” defines fair value, the methods used to measure fair value and the expanded disclosures about fair value measurements.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between the
buyer and the seller at the measurement date. In determining fair value, the valuation techniques consistent with the market approach,
income approach and cost approach shall be used to measure fair value. FASB ASC Topic 820 establishes a fair value hierarchy for inputs,
which represent the assumptions used by the buyer and seller in pricing the asset or liability. These inputs are further defined as observable
and unobservable inputs. Observable inputs are those that buyer and seller would use in pricing the asset or liability based on market
data obtained from sources independent of the Company. Unobservable inputs reflect the Company’s assumptions about the inputs that
the buyer and seller would use in pricing the asset or liability developed based on the best information available in the circumstances.
The fair value hierarchy is categorized into three
levels based on the inputs as follows:
|
Level 1 |
Valuations based on unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access. Valuation adjustments and block discounts are not being applied. Since valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these securities does not entail a significant degree of judgment. |
|
Level 2 |
Valuations based on (i) quoted prices in active markets for similar assets and liabilities, (ii) quoted prices in markets that are not active for identical or similar assets, (iii) inputs other than quoted prices for the assets or liabilities, or (iv) inputs that are derived principally from or corroborated by market through correlation or other means. |
|
Level 3 |
Valuations based on inputs that are unobservable and significant to the overall fair value measurement. |
The fair value of the Company’s certain
assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value Measurements and Disclosures,”
approximates the carrying amounts represented in the unaudited condensed consolidated balance sheet. The fair values of cash, other payables,
and promissory note due to sponsor are estimated to approximate the carrying values as of June 30, 2024 and December 31, 2023 due to the
short maturities of such instruments. See Note 9 for the disclosure of the Company’s assets and liabilities that were measured at
fair value on a recurring basis.
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 recognizes accrued interest and penalties
related to unrecognized tax benefits as income tax expense. There were no unrecognized tax benefits and no amounts accrued for interest
and penalties as of June 30, 2024. The Company is currently not aware of any issues under review that could result in significant payments,
accruals or material deviation from its position. The Company’s management does not expect that the total amount of unrecognized
tax benefits will materially change over the next twelve months.
The Company’s tax provision is zero for
the three and six months ended June 30, 2024 and 2023. The Company is considered to be an exempted Cayman Islands company with no connection
to any other taxable jurisdiction and is presently not subject to income taxes or income tax filing requirements in the Cayman Islands
or the United States.
Net Income (Loss) Per Share
The Company complies with accounting and disclosure
requirements of FASB ASC 260, Earnings Per Share. The unaudited condensed consolidated statements of operations include a presentation
of income (loss) per redeemable share and income (loss) per non-redeemable share following the two-class method of income 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 income (loss) less any dividends paid. The Company then allocated the undistributed income (loss) ratably
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 common shares subject to possible redemption was considered to be dividends paid to the public shareholders.
As of June 30, 2024 and December 31, 2023, the Company did not have any dilutive securities and 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 income (loss) per share
is the same as basic income (loss) per share for the period presented.
The net income (loss) per share presented in the
unaudited condensed consolidated statements of operations is based on the following:
| |
For the Three Months Ended June 30, | | |
For the Six Months Ended June 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Net (loss) income | |
$ | (191,805 | ) | |
$ | 557,084 | | |
$ | (48,301 | ) | |
$ | 539,100 | |
Accretion of redeemable ordinary shares to redemption value | |
| (1,368,781 | ) | |
| (2,298,800 | ) | |
| (3,922,138 | ) | |
| (2,388,602 | ) |
Net loss including accretion of redeemable ordinary shares to redemption value | |
$ | (1,560,586 | ) | |
$ | (1,741,716 | ) | |
$ | (3,970,439 | ) | |
$ | (1,849,502 | ) |
| |
For the Three Months Ended June 30, 2024 | | |
For the Three Months Ended June 30, 2023 | |
| |
Redeemable Class A Shares | | |
Non-Redeemable Class A and Class B Shares | | |
Redeemable Class A Shares | | |
Non-Redeemable Class A and Class B Shares | |
Basic and diluted net income (loss) per ordinary shares | |
| | |
| | |
| | |
| |
Numerator: | |
| | |
| | |
| | |
| |
Allocation of net loss | |
| (1,191,585 | ) | |
| (369,001 | ) | |
| (1,329,885 | ) | |
| (411,831 | ) |
Accretion of redeemable ordinary shares to redemption value | |
| 1,368,781 | | |
| — | | |
| 2,298,800 | | |
| — | |
Allocation of net income (loss) | |
$ | 177,196 | | |
$ | (369,001 | ) | |
$ | 968,915 | | |
$ | (411,831 | ) |
Denominator: | |
| | | |
| | | |
| | | |
| | |
Basic and diluted weighted average shares outstanding | |
| 5,750,000 | | |
| 1,780,625 | | |
| 5,750,000 | | |
| 1,780,625 | |
Basic and diluted net income (loss) per ordinary share | |
$ | 0.03 | | |
$ | (0.21 | ) | |
| 0.17 | | |
| (0.23 | ) |
| |
For the Six Months Ended June 30, 2024 | | |
For the Six Months Ended June, 2023 | |
| |
Redeemable Class A Shares | | |
Non-Redeemable Class A and Class B Shares | | |
Redeemable Class A Shares | | |
Non-Redeemable Class A and Class B Shares | |
Basic and diluted net income (loss) per ordinary shares | |
| | |
| | |
| | |
| |
Numerator: | |
| | |
| | |
| | |
| |
Allocation of net loss | |
| (3,031,625 | ) | |
| (938,814 | ) | |
| (1,200,152 | ) | |
| (649,350 | ) |
Accretion of redeemable ordinary shares to redemption value | |
| 3,922,138 | | |
| — | | |
| 2,388,602 | | |
| — | |
Allocation of net income (loss) | |
$ | 890,513 | | |
$ | (938,814 | ) | |
$ | 1,188,450 | | |
$ | (649,350 | ) |
Denominator: | |
| | | |
| | | |
| | | |
| | |
Basic and diluted weighted average shares outstanding | |
| 5,750,000 | | |
| 1,780,625 | | |
| 2,986,188 | | |
| 1,615,698 | |
Basic and diluted net income (loss) per ordinary share | |
$ | 0.15 | | |
$ | (0.53 | ) | |
| 0.40 | | |
| (0.40 | ) |
Recent Accounting Pronouncements
On December 14, 2023, the FASB issued a final
standard on improvements to income tax disclosures. The standard requires disaggregated information about a reporting entity’s effective
tax rate reconciliation as well as information on income taxes paid. The standard is intended to benefit investors by providing more detailed
income tax disclosures that would be useful in making capital allocation decisions. ASU 2023-09, Improvements to Income Tax Disclosures,
applies to all entities subject to income taxes. For public business entities (PBEs), the new requirements will be effective for annual
periods beginning after December 15, 2024. For entities other than public business entities (non-PBEs), the requirements will be effective
for annual periods beginning after December 15, 2025. The guidance will be applied on a prospective basis with the option to apply the
standard retrospectively. Early adoption is permitted. The Company is currently assessing the impact, if any, that ASU 2020-06 would
have on its financial position, results of operations or cash flows.
Note 3 — Initial Public Offering
On March 28, 2023, the Company sold 5,750,000
Units at a price of $10.00 per Units (including the full exercise of the over-allotment option of 750,000 Units granted to the underwriters),
generating gross proceeds of $57,500,000. Each Unit consists of one share of Class A ordinary share, one right (“Public Right”),
and one redeemable warrant (“Public Warrant”). Each Public Right will convert into one-sixth (1/6) of a share of Class A ordinary
share upon the consummation of an initial Business Combination. Each Public Warrant entitles the holder to purchase one share of Class
A ordinary share at a price of $11.50 per share, subject to adjustment, and each six rights entitle the holder thereof to receive one
share of Class A ordinary share at the closing of an initial Business Combination. The Company will not issue fractional shares. As a
result, Public Rights may only be converted in multiples of six. The Warrants will become exercisable on the later of the 30 days
after completion of the Company’s initial Business Combination or 12 months from the closing of the IPO, and will expire five years
after the completion of the Company’s initial Business Combination or earlier upon redemption or liquidation.
Note 4 — Private Placement
Simultaneously with the closing of the IPO, The
Sponsor purchased an aggregate of 343,125 Private Units at a price of $10.00 per Private Unit for an aggregate purchase price of $3,431,250
in a private placement. The Private Units are identical to the Public Units except with respect to certain registration rights and transfer
restrictions. The Private Warrants will be identical to the Public Warrants, except that the Private Warrants will be entitled to registration
rights, and the Private Warrants (including the Class A ordinary shares issuable upon the exercise of the Private Warrants) will not be
transferable, assignable or salable until after the completion of a Business Combination, except to permitted transferees. 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 12 months (or up to 21 months, as described in more detail in Note 1), 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 October 25, 2022, the sponsor acquired 2,156,250
Class B ordinary shares for an aggregate purchase price of $25,000. On February 10, 2023, our sponsor surrendered, and we cancelled,
an aggregate of 718,750 Class B ordinary shares held by our sponsor pursuant to a share surrender agreement dated January 13, 2023. The
Initial Shareholders have agreed to forfeit up to 187,500 Founder Shares to the extent that the over-allotment option is not exercised
in full so that the Initial Shareholders collectively own 20% of the number of Class A ordinary shares and Class B ordinary
shares outstanding shares upon completion of the Proposed Public Offering (assuming the Initial Shareholders do not purchase any Public
Shares in the IPO and excluding the Private Units). On March 28, 2023, the underwriters over-allotment was exercised in full upon our
initial public offering and none of the founder shares were subject to forfeiture.
The Company believed that it was appropriate to
reflect the surrender and cancellation of 718,750 Class B ordinary shares on a retroactive basis pursuant to ASC 260, Earnings Per
Share. The Company has retroactively adjusted all share and per share data for all periods presented. As of June 30, 2024 and December
31, 2023, the Company had 1,437,500 Class B ordinary shares issued and outstanding.
As of October 25, 2022, the sponsor assigned,
for nominal consideration, 420,000 Class B shares to Space Frontier Investment Holding Limited, 350,000 shares to Fen Zhang, our former
CEO and Chairman of the board of directors, and 10,000 shares to each of our independent directors including John O’Donnell, Mitchell
Cariaga, and Lauren Simmons. The transfer of the founders shares from the sponsor to Space Frontier Investment Holding Limited and our
directors included restrictions on the sale or transfer of those shares, as well as other rights and obligations, identical to that between
us and our sponsor, except that only our sponsor is obligated to forfeit shares in the event that no over-allotment option is exercised
in connection with the closing of our initial public offering.
The sponsor, as well as our advisor Space Frontier
Investment Holding Limited, and our current and past directors have agreed not to transfer, assign or sell its founder shares until the
earlier to occur of: (i) one year after the date of the consummation of the Company’s Initial Business Combination or (ii) the
date on which the closing price of the Company’s Class A ordinary shares equals or exceeds $12.50 per Class A ordinary
share (as adjusted for share subdivisions, share dividends, reorganizations and recapitalizations) for any 20 trading days within
any 30-trading day period commencing six months after our initial business combination.
As of June 30, 2024 and December 31, 2023, the
Company did not record share-based compensation expenses for ordinary shares assigned to initial board of directors and Space Frontier
Investment Holding Limited, because the Initial Business Combination is not considered probable until it occurs.
Working Capital Loan
The sponsor or affiliates of the sponsor or certain
of the Company’s officers and directors may, but are not obligated to, loan the Company funds as the Company may require, of which
up to $1,151,000 of such loans may be convertible into up to an additional 115,100 Private Units at a price of $10.00 per unit (the “Working
Capital Units”), and, in connection therewith, will issue and deliver up to an aggregate of 115,100 rights (the “Working Capital
Rights”) and 115,100 warrants (the “Working Capital Warrants”). Working Capital Warrants are not transferrable (except
to certain permitted transferees as described in the Warrant Agreement between the Company and Continental Stock Transfer & Trust
Company, until after the consummation by the Company of an initial Business Combination. Working Capital Warrants are issuable in the
same form as the Public Warrants, except that they shall not be redeemable by the us so long as they are held by their initial purchasers
or any of permitted transferees thereof. As of June 30, 2024 and December 31, 2023, the Company had no working capital loans due to the
sponsor or its affiliates.
Promissory Note — Related Party
Promissory notes as extension Loans
In order to finance transaction costs in connection
with extending time to complete a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s
officers and directors may, but are not obligated to, loan the Company funds as may be required (“Extension Loans”). Such
Extension Loans would be evidenced by promissory notes. In June 2024, the Company issued one non-interest bearing unsecured promissory
note, in an amount of $575,000, to the Sponsor in exchange for Sponsor depositing such amount into the Company’s trust account in
order to extend the amount of time it has available to complete a business combination until September 28, 2024. The promissory note is
payable on the earlier of (i) September 28, 2024, or (ii) the date on which Maker consummates its business combination with Huajin.
As of June 30, 2024 and December 31, 2023, the
Company had promissory notes as extension loans of $575,000 and $nil, respectively, as Extension Loans.
Other promissory notes
On July 15, 2022, the sponsor has agreed
to loan the Company up to $500,000 to be used for a portion of the expenses of the Proposed Public Offering. This loan is non-interest
bearing, unsecured and is due at the earlier of (1) the closing of the Proposed Public Offering or (2) the date on which the
Company determines not to conduct an initial public offering of its securities. Effective on March 28, 2023, the Company and the sponsor
entered into an extension agreement pursuant to which the sponsor agreed to extend the promissory note to May 31, 2023. In June 2023,
the Company repaid promissory notes due to the sponsor.
In May, 2024, the Company issued one non-interest
bearing unsecured promissory note, in an amount of $657,700, to the Sponsor in exchange for loans to support the Company’s operations.
The promissory notes are payable on the earlier of (i) September 28, 2024, or (ii) the date on which the Company consummates its business
combination with Huajin. As of June 30, 2024, the Sponsor made loans of $597,700 to the Company.
As of June 30, 2024 and December 31, 2023, the
Company had promissory notes as working capital loans of $597,700 and $nil, respectively, due to related parties.
Administrative Services Agreement
The Company is obligated, commencing on March
23, 2023, to pay the sponsor a monthly fee of $10,000 for general and administrative services. However, pursuant to the terms of such
agreement, the Company may delay payment of such monthly fee upon a determination by the audit committee that the Company lacks sufficient
funds held outside the trust to pay actual or anticipated expenses in connection with the initial Business Combination. Any such unpaid
amount will accrue without interest and be due and payable no later than the date of the consummation of our initial Business Combination.
For the three months ended June 30, 2024 and 2023,
the Company accrued administrative service expenses of $30,000 and $30,000, respectively. For the six months ended June 30, 2024 and 2023,
the Company accrued administrative service expenses of $60,000 and $30,000, respectively. As of June 30, 2024 and December 31, 2023, the
Company had service fee payable of $150,000 and $90,000, respectively, due to the sponsor.
Note 6 — Commitments &
Contingencies
Registration Rights
The holders of the founder shares, private placement
units, Class A ordinary shares underlying the private placement warrants, and securities 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 to be signed prior to or on the effective date of this offering. These holders will be entitled to make
up to three demands, excluding short form registration demands, that we register such securities for sale under the Securities Act. In
addition, these holders will have “piggy-back” registration rights to include their securities in other registration statements
filed by the Company. Notwithstanding the foregoing, the underwriters may not exercise their demand and “piggyback” registration
rights after five and seven years, respectively, after the effective date of the registration statement of which this prospectus
forms a part and may not exercise their demand rights on more than one occasion.
Underwriting Agreement
The Company has granted EF Hutton, division of
Benchmark Investments, LLC, the representative of the underwriters a 45-day option from the date of this offering to purchase up to 750,000
additional Units to cover over-allotments, if any, at the IPO price less the underwriting discounts and commissions. On March 28,
2023, the underwriters fully exercised the over-allotment option to purchase 750,000 units, generating gross proceeds to the Company of
$7,500,000 (see Note 3).
The underwriters were paid a cash underwriting
discount of 2.0% of the gross proceeds of the IPO, or $1,150,000. In addition, the underwriters are entitled to a deferred underwriting
fee of 3.5% of the gross proceeds of the IPO, or $2,012,500, which will be paid upon the closing of a Business Combination from the amounts
held in the Trust Account, subject to the terms of the underwriting agreement.
Financial Advisory Agreement
The Company engaged Asian Legend International
Investment Holding Limited (“AsianLegend”) as the Company’s advisor in connection with a Business Combination to assist
the Company in holding meetings with its shareholders to discuss the potential Business Combination and the target business’ attributes,
introduce the Company to potential investors that are interested in purchasing the Company’s securities, assist the Company in obtaining
shareholder approval for the Business Combination and assist the Company with press releases and public filings in connection with the
Business Combination simultaneously upon the firm commitment of this offering. Under the Merger Agreement and the agreement entered into
between AsianLegend and the Company, with the consent of Huajin, the Company will pay AsianLegend a cash fee of $100,000 per month, from
the month AsianLegend started consulting services to the date of Closing of the Business Combination for such services, plus Class A Ordinary
Shares issued to AsianLegend upon the consummation of a Business Combination. The number of Class A Ordinary Shares to be issued to Asian
Legend is calculated at 5% of the number of Class A Ordinary Shares to be issued to the Huajin shareholders upon the consummation of a
Business Combination. AsianLegend started to provide consulting services in October 2023. As of June 30, 2024 and December 31, 2023, the
Company had accrued consulting service expenses of $900,000 and $300,000, respectively.
Backstop Agreement
In connection with the Business Combination, on
June 26, 2024, the Company entered into a backstop agreement with Fortune Woods Investment Holding Limited, a British Virgin Islands limited
company (“Backstop Investor”) to register for public resale 500,000 OAKU Class A Ordinary Shares in consideration for Backstop
Investor’s agreement to purchase the equivalent of five million dollars ($5,000,000) worth of Class A Ordinary Shares of OAKU on
terms and conditions mutually agreeable to OAKU and Huajin (the “Backstop Agreement”). Specifically, the Backstop Agreement
requires the Company to complete a primary placement to the Backstop Investor, to occur concurrently with the closing of the Business
Combination, pursuant to which the Company shall sell 500,000 OAKU Class A Ordinary Shares at $10.00 per share for a total drawdown of
$5,000,000 (the “Backstop Shares”). Such proceeds will (i) offset certain capital used for shareholder redemptions; (ii) fund
the cash portion of the consideration to certain shareholders of Huajin and transaction expenses in connection with the Business Combination;
or (iii) be used for other corporate purposes, including satisfaction of its minimum cash requirements immediately following the Business
Combination.
Note 7 — Shareholder’s
Equity
Preferred Stock — The
Company is authorized to issue 5,000,000 shares of preference stock, $0.0001 par value, with such designations, voting and other rights
and preferences as may be determined from time to time by the Company’s board of directors. As of June 30, 2024 and December 31,
2023, there were no preferred stock issued or outstanding.
Class A Ordinary Shares — The
Company is authorized to issue 500,000,000 shares of Class A ordinary shares with a par value of $0.0001 per share. As of June 30,
2024 and December 31, 2023, there were 343,125 shares of Class A ordinary shares issued or outstanding (excluding 5,750,000 shares
subject to possible redemption).
Class B Ordinary Shares — The
Company is authorized to issue 50,000,000 shares of Class B ordinary shares with a par value of $0.0001 per share. On October 25,
2022, the Company issued 2,156,250 shares of Class B ordinary shares. On February 10, 2023, our sponsor surrendered, and we cancelled,
an aggregate of 718,750 Class B ordinary shares held by our sponsor pursuant to a share surrender agreement dated January 13, 2023. The
Company believed that it was appropriate to reflect the cancellation of 718,750 Class B ordinary shares on a retroactive basis pursuant
to ASC 260, Earnings Per Share. The Company has retroactively adjusted all share and per share data for all periods presented.
As of June 30, 2024 and December 31, 2023, there were 1,437,500 shares and 1,437,500 shares of Class B ordinary shares issued and outstanding,
respectively.
Rights — Except in cases where
the Company is not the surviving company in a Business Combination, each holder of a right will automatically receive one-sixth (1/6)
of a share of Class A ordinary share upon consummation of the Company’s initial Business Combination, even if the holder of such
right redeemed all shares of Class A ordinary share held by it in connection with the initial Business Combination or an amendment to
the Company’s certificate of incorporation with respect to the Company’s pre-business combination activities. In the event
the Company will not be the surviving company upon completion of its initial Business Combination, each holder of a right will be required
to affirmatively convert its rights in order to receive the one-sixth (1/6) of a share underlying each right upon consummation of the
Business Combination. No additional consideration will be required to be paid by a holder of rights in order to receive its additional
shares of Class A ordinary share upon consummation of an initial Business Combination. The shares issuable upon exchange of the rights
will be freely tradable (except to the extent held by affiliates of the Company). If the Company enters into a definitive agreement for
a Business Combination in which it will not be the surviving entity, the definitive agreement will provide for the holders of rights to
receive the same per share consideration the holders of the Class A ordinary share will receive in the transaction on an as-converted
into Class A ordinary share basis.
The Company will not issue fractional shares in
connection with an exchange of rights. Fractional shares will either be rounded down to the nearest whole share or otherwise addressed
in accordance with the applicable provisions of the Delaware General Corporation Law. As a result, a holder must hold rights in multiples
of six in order to receive shares for all of its rights upon closing of a Business Combination. If the Company is unable to complete an
initial Business Combination within the required time period and it liquidates the funds held in the Trust Account, holders of warrants
and rights will not receive any of such funds with respect to their warrants and rights, nor will they receive any distribution from the
Company’s assets held outside of the Trust Account with respect to such warrants and rights, and the warrants and rights will expire
worthless. Further, there are no contractual penalties for failure to deliver securities to the holders of the rights upon consummation
of an initial Business Combination. Additionally, in no event will the Company be required to net cash settle the rights. Accordingly,
the warrants and rights may expire worthless.
Warrants — Each
warrant entitles the registered holder to purchase one share of Class A ordinary shares at a price of $11.50 per share, subject to
certain adjustments, at any time commencing on the later of (i) 12 months from the closing of the Proposed Public Offering,
or (ii) 30 days after the completion of the Company’s Initial Business Combination.
However, no warrants will be exercisable for cash
unless the Company has an effective and current registration statement covering the shares of Class A ordinary shares issuable upon
exercise of the warrants and a current prospectus relating to such shares of Class A ordinary shares. Notwithstanding the foregoing,
if a registration statement covering the Class A ordinary shares issuable upon exercise of the warrants is not effective within 120 days
from the consummation of our initial 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 the exemption from registration provided by Section 3(a)(9) of the Securities Act provided that
such exemption is available. If an exemption from registration is not available, holders will not be able to exercise their warrants on
a cashless basis. The warrants will expire five years after the completion of the Company initial Business Combination, at 5:00 p.m.,
New York City time, or earlier upon redemption or liquidation.
In addition, if (x) the Company issues additional
shares of Class A ordinary shares or equity-linked securities for capital raising purposes in connection with the closing of the
Company’s initial Business Combination at a Newly Issued Price of less than $9.20 per 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
initial shareholders or their affiliates, without taking into account any founders’ shares held by the Company’s initial shareholders
or such affiliates, as applicable, prior to such issuance), (y) the aggregate gross proceeds from such issuances represent more than
60% of the total equity proceeds, and interest thereon, available for the funding of the Company’s initial Business Combination
on the date of the consummation of the Company’s initial Business Combination (net of redemptions), and (z) the Market Value
is below $9.20 per share, the exercise price of the warrants will be adjusted (to the nearest cent) to be equal to 115% of the higher
of the Market Value and the Newly Issued Price, and the $18.00 per share redemption trigger price described below will be adjusted (to
the nearest cent) to be equal to 180% of the higher of the Market Value and the Newly Issued Price.
The Company may call the warrants for redemption,
in whole and not in part, at a price of $0.01 per warrant:
| ● | at any time while the warrants are exercisable, |
| ● | upon not less than 30 days’ prior written notice
of redemption to each warrant holder, |
| ● | if, and only if, the reported last sale price of the ordinary
shares equals or exceeds $18.00 per share, for any 20 trading days within a 30 trading day period ending on the third trading
day prior to the notice of redemption to warrant holders (the “Force-Call Provision”), and |
| ● | if, and only if, there is a current registration statement
in effect with respect to the Class A ordinary shares underlying such warrants at the time of redemption and for the entire 30-day
trading period referred to above and continuing each day thereafter until the date of redemption. |
If the Company calls the warrants for redemption,
the Company’s management will have the option to require all holders that wish to exercise warrants to do so on a “cashless
basis.” In such event, each holder would pay the exercise price by surrendering the warrants for that number of shares of Class A
ordinary shares equal to the quotient obtained by dividing (x) the product of the number of shares of Class A ordinary shares
underlying the warrants, multiplied by the difference between the exercise price of the warrants and the fair market value by (y) the
fair market value. The “fair market value” for this purpose shall mean the average reported last sale price of Class A
ordinary shares for the 10 trading days ending on the third trading day prior to the date on which the notice of redemption
is sent to the holders of warrants.
Except as described above, no public warrants
will be exercisable and the Company will not be obligated to issue shares of Class A ordinary shares unless at the time a holder
seeks to exercise such warrant, a prospectus relating to the shares of Class A ordinary shares issuable upon exercise of the warrants
is current and the shares of Class A ordinary shares have been registered or qualified or deemed to be exempt under the securities
laws of the state of residence of the holder of the warrants. Under the terms of the warrant agreement, the Company has agreed to use
its best efforts to meet these conditions and to maintain a current prospectus relating to the shares of Class A ordinary shares
issuable upon exercise of the warrants until the expiration of the warrants. However, the Company cannot assure that it will be able to
do so and, if the Company does not maintain a current prospectus relating to the shares of Class A ordinary shares issuable upon
exercise of the warrants, holders will be unable to exercise their warrants and the Company will not be required to settle any such warrant
exercise. If the registration statement relating to the shares of Class A ordinary shares issuable upon the exercise of the warrants
is not current or if the shares of Class A ordinary shares is not qualified or exempt from qualification in the jurisdictions in
which the holders of the warrants reside, the Company will not be required to net cash settle or cash settle the warrant exercise, the
warrants may have no value, the market for the warrants may be limited and the warrants may expire worthless.
Note 8 — Derivative Warrant
Liabilities
As of June 30, 2024 and December 31, 2023, the
Company had 343,125 and 343,125 Private Warrants outstanding, respectively. The Private Warrants are recognized as warrant liabilities
and subsequently measured at fair value.
The private warrants have terms and provisions
that are identical to those of the warrants being sold as part of the units in the Initial Public Offering except that the private warrants
will be subject to certain transfer restrictions and registration rights. The private warrants will be exercisable (even if a registration
statement covering the Class A ordinary shares issuable upon exercise of such warrants is not effective) on a cashless basis, at
the holder’s option, and will not be redeemable by us, in each case so long as they are still held by the initial purchasers or
their affiliates. The private warrants (including the Class A ordinary shares issuable upon exercise of the private warrants) will
not be transferable, assignable or saleable until 30 days after the completion of our initial business combination except to permitted
transferees.
Note 9 — Fair Value Measurements
The fair value of the Company’s financial
assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale
of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the
measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of
observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions
about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and liabilities
based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:
| Level 1: | Quoted prices in active markets for identical assets or
liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient
frequency and volume to provide pricing information on an ongoing basis. |
|
Level 2: |
Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. |
|
|
|
|
Level 3: |
Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability. |
In some circumstances, the inputs used to measure
fair value might be categorized within different levels of the fair value hierarchy. In those instances, the fair value measurement is
categorized in its entirety in the fair value hierarchy based on the lowest level input that is significant to the fair value measurement.
As of June 30, 2024 and December 31, 2023, the
carrying values of cash, and other payables approximated their fair values due to the short-term nature of the instruments. The Company’s
portfolio of investments held in the Trust Account is comprised of investments in U.S. government securities. The fair value for trading
securities is determined using quoted market prices in active markets.
As noted in Note 8, the Company has concluded
that its Private Warrants should be presented as liabilities with subsequent fair value remeasurement. The Private Warrants are measured
at fair value at inception and on a recurring basis, with changes in fair value presented within change in fair value of Private Warrants
in the unaudited condensed consolidated statements of operations.
The following table presents information about
the Company’s assets and liabilities that are measured at fair value on a recurring basis at June 30, 2024 and December 31, 2023
and indicates the fair value of held to maturity securities as follows.
| |
Level | | |
June 30, 2024 | | |
December 31, 2023 | |
Description | |
| | |
| | |
| |
Assets: | |
| | |
| | |
| |
Investments held in Trust Account | |
| 1 | | |
$ | 62,919,863 | | |
$ | 60,765,154 | |
| |
| | | |
| | | |
| | |
Liabilities: | |
| | | |
| | | |
| | |
Derivative Warrant Liability – Private Warrant | |
| 2 | | |
$ | 8,580 | | |
$ | 8,900 | |
Initial Measurement
The fair value of the Private Warrants was estimated
using Binomial Model on March 28, 2023.
The Private Warrants were classified within Level
3 of the fair value hierarchy at the measurement dates due to the use of unobservable inputs. The estimated fair value of the Private
Warrants is determined using Level 3 inputs. Inherent in these valuations are assumptions related to expected stock-price volatility,
expected life, risk-free interest rate and dividend yield. The Company estimates the volatility of its ordinary shares based on historical
and implied volatilities of select peer companies as well as its own 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 remaining at zero.
The key inputs into the Binomial Model for the
Private Warrants were as follows at initial measurement:
| |
March 28, 2023 | |
Volatility | |
| 9.30 | % |
Stock price | |
| 10.00 | |
Expected life of the warrants to convert | |
| 5.76 | |
Risk free rate | |
| 3.63 | % |
Dividend yield | |
| 0.00 | % |
Subsequent Measurement
The Company’s Public Warrants began trading separately on May
19, 2023. The Private Warrants were estimated using the Public Warrants publicly listed trading price, the value of the public and private
warrants is approximately the same, as such the private warrants were reclassified to level 2. For the three and six months ended June
30, 2024, the Company recorded an increase in fair value of $1,720 and a decrease in fair value of $320, respectively, of
the Private Warrants.
The following table provides a summary of the changes in the fair value
of the Company’s Level 3 Private Warrants that are measured at fair value on a recurring basis:
Initial measurement of Private Warrants on March 28, 2023 | |
$ | 62,400 | |
Changes in fair value of Private Warrants | |
| (53,500 | ) |
Private Warrants fair value changes from Level 3 to Level 2 | |
| (8,900 | ) |
Fair value at December 31, 2023 | |
$ | - | |
Transfers to/from Levels 1, 2 and 3 are recognized
at the end of the reporting period in which a change in valuation technique or methodology occurs.
Note 10 — Subsequent Event
The Company evaluated subsequent events and transactions
that occurred after the balance sheet date up to the date that the unaudited condensed consolidated financial statements were issued.
Based upon this review, the Company did not identify any subsequent events, other than below, that would have required adjustment or disclosure
in the unaudited condensed consolidated financial statements.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
References in this report (the “Quarterly
Report”) to “we,” “us” or the “Company” refer to Oak Woods Acquisition Corporation. References
to our “management” or our “management team” refer to our officers and directors, and references to the “Sponsor”
refer to Whale Bay International Company Limited. The following discussion and analysis of the Company’s financial condition and
results of operations should be read in conjunction with the financial statements and the notes thereto contained elsewhere in this Quarterly
Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve
risks and uncertainties.
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report includes “forward-looking
statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section
21E of the Exchange Act that are not historical facts, and involve risks and uncertainties that could cause actual results to differ materially
from those expected and projected. All statements, other than statements of historical fact included in this Form 10-Q including, without
limitation, statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
regarding the Company’s financial position, business strategy and the plans and objectives of management for future operations,
are forward-looking statements. Words such as “expect,” “believe,” “anticipate,” “intend,”
“estimate,” “seek” and variations and similar words and expressions are intended to identify such forward-looking
statements. Such forward-looking statements relate to future events or future performance, but reflect management’s current beliefs,
based on information currently available. A number of factors could cause actual events, performance or results to differ materially from
the events, performance and results discussed in the forward-looking statements. For information identifying important factors that could
cause actual results to differ materially from those anticipated in the forward-looking statements, please refer to the Risk Factors section
of the Company’s final prospectus for its Initial Public Offering filed with the U.S. Securities and Exchange Commission (the “SEC”).
The Company’s securities filings can be accessed on the EDGAR section of the SEC’s website at www.sec.gov. Except as expressly
required by applicable securities law, the Company disclaims any intention or obligation to update or revise any forward-looking statements
whether as a result of new information, future events or otherwise.
Overview
We are a blank check company, incorporated on
March 11, 2022, as a Cayman Islands exempted company. We were formed for the purpose of entering into a merger, stock exchange, asset
acquisition, share purchase, recapitalization, reorganization or similar business combination with one or more businesses (the “Business
Combination”). On August 10, 2023, we setup Oak Woods Merger Sub, Inc. (“Merger Sub”) as a Cayman Islands exempted company.
On August 11, 2023, Oak Woods Acquisition Corporation,
an exempted company incorporated in the Cayman Islands (“Oak Woods”), entered into a Merger Agreement and Plan of Reorganization
(the “Merger Agreement”) with Oak Woods Merger Sub, Inc., a Cayman Islands corporation and a wholly owned subsidiary of Oak
Woods (“Merger Sub”), Huajin (China) Holdings Limited, a Cayman Islands corporation (“Huajin”) and Xuehong Li
, in his capacity as the representative of the Huajin shareholders (“Shareholders’ Representative” or otherwise hereinafter
referred to as “Founder”). Pursuant to the terms of the Merger Agreement, and subject to the satisfaction or waiver of certain
conditions set forth therein, Merger Sub will merge with and into Huajin (the “Merger”), with Huajin surviving the merger
in accordance with the Companies Act (As Revised) of the Cayman Islands as a wholly- owned subsidiary of Oak Woods.
As of June 30, 2024, the Company had not commenced
any operations, except as related to the prospective Merger. All other activities through June 30, 2024 were related to the Company’s
formation, the IPO, and searching for a Business Combination target. We will not generate any operating revenues until after the completion
of a Business Combination, at the earliest. We will generate non-operating income in the form of interest income from the proceeds derived
from the IPO.
Recent Development
On August 11, 2023, we entered into a Merger Agreement
and Plan of Reorganization (the “Merger Agreement”) with Oak Woods Merger Sub, Inc., a Cayman Islands corporation and a wholly
owned subsidiary of us (“Merger Sub”), Huajin (China) Holdings Limited, a Cayman Islands corporation (“Huajin”)
and Xuehong Li , in his capacity as the representative of the Huajin shareholders (“Shareholders’ Representative”
or otherwise hereinafter referred to as “Founder”). Pursuant to the terms of the Merger Agreement, and subject to the satisfaction
or waiver of certain conditions set forth therein, Merger Sub will merge with and into Huajin (the “Merger”), with Huajin
surviving the merger in accordance with the Companies Act (As Revised) of the Cayman Islands as a wholly- owned subsidiary of us (the
transactions contemplated by the Merger Agreement and the related ancillary agreements, the “Business Combination”).
The aggregate consideration payable at the closing
of the Business Combination (the “Closing”) to the shareholders of Huajin will be the issuance of such number of shares of
Oak Woods Class A Ordinary Shares, par value $0.0001 per share (the “Class A Ordinary Shares”) as shall be determined by subtracting
the “Closing Net Debt” of Huajin (as defined in the Merger Agreement) from the agreed valuation of $250,000,000, and dividing
such difference by $10.00, which represents the agreed valuation of one Class A Ordinary Share. At Closing, each holder of the ordinary
shares of Huajin will receive, in exchange for the Huajin shares owned by such persons, shares of a Class A Ordinary Shares of Oak Woods
in an amount equal to the product obtained by multiplying the number of ordinary shares of Huajin held by such shareholder by the Closing
Consideration Conversion Ratio (as defined in the Merger Agreement). Of the Class A Ordinary Shares to be issued by Oak Woods at Closing,
the Indemnification Escrow Shares (as defined below) shall be delivered into escrow for indemnification claims, as described herein. All
of the Class A Ordinary Shares of Oak Woods issued and outstanding at the completion of the merger shall be renamed and redesignated as
the ordinary shares of Oak Woods.
The parties also agreed that immediately following
the Closing, Oak Woods’s board of directors will consist of five directors, three of which will be designated by Oak Woods and two
of which will be designated by Huajin. As of the date of this Form 10-Q, Huajin made a deposit of $330,969 to the Company, a portion of
which funds will be utilized to provide the deposit required to extend the time available to Oak Woods to complete a business combination.
The balance of such funds may be used by Oak Woods to fund expenses.
On March 23, 2024, the Merger Agreement was amended
by Agreement to Extend the Merger Agreement and Plan of Reorganization to extend the termination date of the proposed business combination
transaction from March 23, 2024 to June 28, 2024.
The Company has filed an 8-K announcing the Merger
Agreement on August 11, 2023 and preliminary proxy solicitation statements with the U.S. Securities and Exchange Commission on February
12, 2024 and March 7, 2024, respectively, thereby automatically extending the Company’s minimum time to complete a Business Combination
under the terms of its Memorandum and Articles of Association until June 28, 2024.
For the purpose of approval of the Business Combination,
the Company’s Board of Directors has reviewed and evaluated the business and financial information provided by Huajin, including
presentations on business operations, unaudited financial statements for various time periods, including for the years ended December 31,
2021 and 2022, projections for various time periods, including for the years ended December 31, 2023, 2024, 2025, 2026 and 2027,
copies of material contracts and other relevant information. The Board of the Company also reviewed and discussed with its legal counsels
Raiti, PLLC and Conyers Dill & Pearman regarding its legal due diligence on Huajin, as well as engaged Primary Capital LLC, on
April 24, 2024, to deliver a fairness opinion. On June 12, 2024, Primary Capital LLC provided a written fairness opinion regarding
the transaction with Huajin to the Company’s Board.
On June 26, 2024, the Merger Agreement was further
amended by the First Amendment to the Merger Agreement entered into by the Company, Huajin, Merger Sub, and the Shareholders’ Representative
to extend the termination date of the proposed business combination transaction from June 28, 2024 to September 28, 2024. Contemporaneously
with the execution and delivery of the First Amendment, the Company and Future Woods Investment Holding Limited, a British Virgin islands
limited company (hereinafter the “Backstop Investor”) entered into an agreement to register for public resale 5,000,000 OAKU
Class A Ordinary Shares in consideration for Backstop Investor’s agreement to purchase the equivalent of five million dollars ($5,000,000)
worth of Class A Ordinary Shares of OAKU concurrent with the closing of the Merger on terms and conditions mutually agreeable to OAKU
and Huajin (the “Backstop Agreement”). Specifically, the Backstop Agreement requires the Company to complete a primary placement
to the Backstop Investor, to occur concurrently with the closing of the Merger, pursuant to which the Company shall sell 500,000 OAKU
Class A Ordinary Shares at $10.00 per share for a total drawdown of $5,000,000 (the “Backstop Shares”). Such proceeds will
(i) offset certain capital used for shareholder redemptions; (ii) fund the cash portion of the consideration to certain shareholders of
Huajin and transaction expenses in connection with the Business Combination; or (iii) be used for other corporate purposes, including
satisfaction of its minimum cash requirements immediately following the Business Combination. Our agreement to sell and Backstop Investors’
agreement to purchase the Backstop Shares is referred to herein as the “Backstop Commitment”).
On June 28, 2024, by issuing the press release
and filing the Form 8-K on July 1, 2024, the Company announced that the Business Combination completion window would be extended until
September 28, 2024 because our Sponsor, Whale Bay International Company Limited has timely deposited $575,000 in the our trust account,
representing $0.10 per Unit as additional interest on the proceeds in the trust account.
Results of Operations
We have neither engaged in any operations nor
generated any operating revenues to date. Our only activities for the period from March 11, 2022 (inception) through June 30, 2024 have
been organizational activities and those necessary to prepare for the Initial Public Offering and, after the Initial Public Offering,
identifying a target company for a business combination. We do not expect to generate any operating revenues until after the completion
of our initial business combination. We generated non-operating income in the form of interest income on cash and cash equivalents, and
on investments held in Trust Account. We incur expenses as a result of being a public company (for legal, financial reporting, accounting
and auditing compliance), as well as for due diligence expenses.
For the three months ended June 30, 2024, we had
net loss of $191,805 which resulted from operating expenses of $984,711 and an upward change in fair value of warrant liabilities of $1,720,
partially offset by interest income of $845 on the operating account and interest income of $793,781 on investments held in the trust
account.
For the six months ended June 30, 2024, we had
a net loss of $48,301, which resulted from operating expenses of $1,633,383, partially offset by interest income of $5,053 on the operating
account, interest income of $1,579,709 on investments held in the trust account and a downward change in fair value of warrant liabilities
of $320.
For the three months ended June 30, 2023, we had
net income of $557,084, which resulted from interest income of $9,429 on the operating account, interest income of $674,328 on the trust
account, a downward change in fair value of warrant liabilities of $51,300, partially offset by operating expenses of $177,973.
For the six months ended June 30, 2023, we had
net income of $539,100, which resulted from interest income of $14,330 on the operating account, interest income of $695,386 on the trust
account, a downward change in fair value of warrant liabilities of $51,300, partially offset by operating expenses of $221,916.
Liquidity and Capital Resources
On March 28, 2023, we consummated the initial
public offering (“IPO”) of 5,750,000 units (the “Public Units’), including the full exercise of the over-allotment
option of 750,000 Units granted to the underwriters. The Public Units were sold at an offering price of $10.00 per unit generating gross
proceeds of $57,500,000. Simultaneously with the IPO, we sold to our Sponsor 343,125 units at $10.00 per unit (the “Private Units”)
in a private placement generating total gross proceeds of $3,431,250. Each Unit consists of one share of Class A ordinary share, par value
$0.0001 per share (the “Shares”), one redeemable warrant entitling its holder to purchase one Share at a price of $11.50 per
Share, and one right to receive one-sixth (1/6) of one share upon the consummation of our initial business combination.
For the six months ended June 30, 2024, net cash
used in operating activities was $948,396, which was due to net loss of $48,301, adjusting interest income of $1,579,709 earned
on trust account and changes in fair value of warrant liabilities of $320, and changes in operating assets and liabilities of $679,934.
For the six months ended June 30, 2023, net cash
used in operating activities was $291,151, which was due to net income of $539,100, adjusting interest income of $695,386 earned on trust
account and changes in fair value of warrant liabilities of $51,300, and changes in operating assets and liabilities of $83,565.
As of June 30, 2024 and December 31, 2023, we
had cash of $16,625 and $367,321, respectively, held outside the Trust Account. We intend to use the funds held outside the Trust Account
primarily to identify and evaluate target businesses, perform business due diligence on prospective target businesses, travel to and from
the offices, plants or similar locations of prospective target businesses or their representatives or owners, review corporate documents
and material agreements of prospective target businesses, and structure, negotiate and complete an initial business combination.
As of June 30, 2024 and December 31, 2023, the
Company had working capital deficit of $2,585,534 and $382,204, respectively. The Company has incurred and expects to continue to incur
significant professional costs to remain as a publicly traded company and to incur significant transaction costs in pursuit of the consummation
of a Business Combination. In order to fund working capital deficiencies or finance transaction costs in connection with a Business Combination,
the Sponsor or an affiliate of the Sponsor, or certain of the Company’s officers and directors may, but are not obligated to, loan
the Company funds as may be required (“Working Capital Loans”). If the Company completes a Business Combination, it would
repay such loaned amounts at that time. Up to $1,151,000 of such Working Capital Loans may be converted upon completion of a Business
Combination into units at a price of $10.00 per unit. Such units would be identical to the Private Units.
On August 11, 2023, the Company entered into a
Merger Agreement and Plan of Reorganization (the “Merger Agreement”) with Oak Woods Merger Sub, Inc., a Cayman Islands corporation
and a wholly owned subsidiary of the Company (“Merger Sub”), Huajin (China) Holdings Limited, a Cayman Islands corporation
(“Huajin”) and Xuehong Li , in his capacity as the representative of the Huajin shareholders (“Shareholders’ Representative”
or otherwise hereinafter referred to as “Founder”). Pursuant to the terms of the Merger Agreement, and subject to the satisfaction
or waiver of certain conditions set forth therein, Merger Sub will merge with and into Huajin (the “Merger”), with Huajin
surviving the merger in accordance with the Companies Act (As Revised) of the Cayman Islands as a wholly- owned subsidiary of the Company
(the transactions contemplated by the Merger Agreement and the related ancillary agreements, the “Business Combination”).
In connection with the Business Combination, Huajin made a deposit of $330,969 to the Company. The Company recorded the deposit in the
account of “deposit from the target company” on the unaudited condensed consolidated balance sheet.
The Company has filed an 8-K announcing the Merger
Agreement on August 11, 2023 and preliminary proxy solicitation statements with the U.S. Securities and Exchange Commission on February
12, 2024 and March 7, 2024, thereby automatically extending the Company’s minimum time to complete a Business Combination under
the terms of its Memorandum and Articles of Association until June 28, 2024.
On June 28, 2024, the Company filed a Form 8-K
announcing that the business combination completion window has been extended until September 28, 2024 because the Company’s Sponsor,
Whale Bay International Company Limited has timely deposited $575,000 in the Company’s trust account, representing $0.10 per unit
as additional interest on the proceeds in the trust account.
In connection with the Company’s assessment
of going concern considerations in accordance with Financial Accounting Standard Board’s Accounting Standards Update (“ASU”)
2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” management has determined
that these conditions raise substantial doubt about the Company’s ability to continue as a going concern. In addition, if the Company
is unable to complete a Business Combination within the Combination Period, the Company’s board of directors would proceed to commence
a voluntary liquidation and thereby a formal dissolution of the Company. There is no assurance that the Company’s plans to consummate
a Business Combination will be successful within the Combination Period. As a result, management has determined that such additional condition
also raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include
any adjustments that might result from the outcome of this uncertainty.
The Company intends to use substantially all of
the funds held in the Trust Account, including any amounts representing interest earned on the Trust Account, excluding the deferred underwriting
commissions, to complete an initial business combination. To the extent that capital stock or debt is used, in whole or in part, as consideration
to complete an initial business combination, the remaining proceeds held in the Trust Account will be used as working capital to finance
the operations of the target business or businesses, make other acquisitions and pursue growth strategies. If an initial business combination
agreement requires the Company to use a portion of the cash in the Trust Account to pay the purchase price or requires the Company to
have a minimum amount of cash at closing, the Company will need to reserve a portion of the cash in the Trust Account to meet such requirements
or arrange for third-party financing.
Off-Balance Sheet Arrangements
We have no obligations, assets or liabilities,
which would be considered off-balance sheet arrangements as of June 30, 2024 and December 31, 2023. We do not participate in transactions
that create relationships with unconsolidated entities or financial partnerships, often referred to as variable interest entities, which
would have been established for the purpose of facilitating off-balance sheet arrangements. We have not entered into any off-balance sheet
financing arrangements, established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any
non-financial assets.
Contractual Obligations
Registration Rights
The holders of the founder shares, Private Placement
Units, shares being issued to the underwriters of the Initial Public Offering, and units that may be issued on conversion of Working Capital
Loans (and in each case holders of their component securities, as applicable) will be entitled to registration rights pursuant to a registration
rights agreement to be signed prior to or on the effective date of Initial Public Offering requiring the Company to register such securities
for resale. The holders of these securities will be entitled to make up to three demands, excluding short form registration 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 completion of a Business Combination and rights to require the Company to register for
resale such securities pursuant to Rule 415 under the Securities Act. However, the registration rights agreement provides that the Company
will not be required to effect or permit any registration or cause any registration statement to become effective until the securities
covered thereby are released from their lock-up restrictions. The Company will bear the expenses incurred in connection with the filing
of any such registration statements.
Promissory Note — Related Party
Promissory notes as extension Loans
In order to finance transaction costs in connection
with extending time to complete a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s
officers and directors may, but are not obligated to, loan the Company funds as may be required (“Extension Loans”). Such
Extension Loans would be evidenced by promissory notes. In June 2024, the Company issued one non-interest bearing unsecured promissory
note, in an amount of $575,000, to the Sponsor in exchange for Sponsor depositing such amount into the Company’s trust account in
order to extend the amount of time it has available to complete a business combination until September 28, 2024. The promissory note is
payable on the earlier of (i) September 28, 2024, or (ii) the date on which Maker consummates its business combination with Huajin.
As of June 30, 2024 and December 31, 2023, the
Company had promissory notes as extension loans of $575,000 and $nil, respectively, as Extension Loans.
Other promissory notes
On July 15, 2022, the sponsor has agreed
to loan the Company up to $500,000 to be used for a portion of the expenses of the Proposed Public Offering. This loan is non-interest
bearing, unsecured and is due at the earlier of (1) the closing of the Proposed Public Offering or (2) the date on which the
Company determines not to conduct an initial public offering of its securities. Effective on March 28, 2023, the Company and the sponsor
entered into an extension agreement pursuant to which the sponsor agreed to extend the promissory note to May 31, 2023. In June 2023,
the Company repaid promissory notes due to the sponsor.
In May 2024, the Company issued one non-interest
bearing unsecured promissory note, in an amount of $657,700, to the Sponsor in exchange for loans to support the Company’s operations.
The promissory notes are payable on the earlier of (i) September 28, 2024, or (ii) the date on which the Company consummates its business
combination with Huajin. As of June 30, 2024, the Sponsor made loans of $597,700 to the Company.
As of June 30, 2024 and December 31, 2023, the
Company had promissory notes as working capital loans of $597,700 and $nil, respectively, due to related parties.
Administrative Services Agreement
The Company is obligated, commencing on March
23, 2023, to pay the sponsor a monthly fee of $10,000 for general and administrative services. However, pursuant to the terms of such
agreement, the Company may delay payment of such monthly fee upon a determination by the audit committee that the Company lacks sufficient
funds held outside the trust to pay actual or anticipated expenses in connection with the initial Business Combination. Any such unpaid
amount will accrue without interest and be due and payable no later than the date of the consummation of our initial Business Combination.
For the three months ended June 30, 2024 and 2023,
the Company accrued administrative service expenses of $30,000 and $30,000, respectively. For the six months ended June 30, 2024 and 2023,
the Company accrued administrative service expenses of $60,000 and $30,000, respectively. As of June 30, 2024 and December 31, 2023, the
Company had service fee payable of $150,000 and $90,000 due to the sponsor, respectively.
Underwriting Agreement
The Company granted the underwriter a 45-day option
to purchase up to 750,000 additional Units to cover over-allotments, if any, at the Initial Public Offering price, less the underwriting
discounts and commissions, which the underwriter partially exercised in full, and the additional Units were issued on March 23, 2023.
The underwriter was paid a cash underwriting discount
of $0.20 per Unit, or $1,150,000 in the aggregate. In addition, the underwriter is entitled to a deferred fee of $0.35 per Unit, or $2,012,500
in the aggregate. The deferred fee will become payable to the underwriter from the amounts held in the Trust Account solely in the event
that the Company completes a business combination, subject to the terms of the underwriting agreement.
Financial Advisory Agreement
The Company engaged Asian Legend International
Investment Holding Limited (“AsianLegend”) as the Company’s advisor in connection with a Business Combination to assist
the Company in holding meetings with its shareholders to discuss the potential Business Combination and the target business’ attributes,
introduce the Company to potential investors that are interested in purchasing the Company’s securities, assist the Company in obtaining
shareholder approval for the Business Combination and assist the Company with press releases and public filings in connection with the
Business Combination simultaneously upon the firm commitment of this offering. Under the Merger Agreement and the agreement entered into
between AsianLegend and the Company, with the consent of Huajin, The Company will pay AsianLegend a cash fee of $100,000 per month, from
the month AsianLegend started consulting services to the date of Closing of the Business Combination for such services, plus Class A
Ordinary Shares issued to AsianLegend upon the consummation of a Business Combination. The number of Class A Ordinary Shares to be issued
to Asian Legend is calculated at 5% of the number of Class A Ordinary Shares to be issued to the Huajin shareholders upon the consummation
of a Business Combination. AsianLegend started to provide consulting services in October 2023. As of June 30, 2024 and December 31, 2023,
the Company had accrued consulting service expenses of $900,000 and $300,000, respectively.
Critical Accounting Estimates
We prepare our financial statements in accordance
with accounting principles generally accepted in the United States of America. The preparation of financial statements also requires us
to make estimates and assumptions that affect the reported amounts of assets, liabilities, costs and expenses and related disclosures.
We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances.
Actual results could differ significantly from the estimates made by our management. We have identified the following critical accounting
estimates:
Warrant Liability
We classify private warrants as a liability at
its fair value. This liability is subject to re-measurement at each balance sheet date. With each such re-measurement, the warrant liability
will be adjusted to fair value, with the change in fair value recognized in our statement of operations. The fair value of our Private
Placement Warrants requires significate estimates by management. Deviations from these estimates could result in a significate difference
to our financial results.
Recent Accounting Pronouncements
On December 14, 2023, the FASB issued a final
standard on improvements to income tax disclosures. The standard requires disaggregated information about a reporting entity’s effective
tax rate reconciliation as well as information on income taxes paid. The standard is intended to benefit investors by providing more detailed
income tax disclosures that would be useful in making capital allocation decisions. ASU 2023-09, Improvements to Income Tax Disclosures,
applies to all entities subject to income taxes. For public business entities (PBEs), the new requirements will be effective for annual
periods beginning after December 15, 2024. For entities other than public business entities (non-PBEs), the requirements will be effective
for annual periods beginning after December 15, 2025. The guidance will be applied on a prospective basis with the option to apply the
standard retrospectively. Early adoption is permitted. The Company is currently assessing the impact, if any, that ASU 2020-06 would have
on its financial position, results of operations or cash flows.
Management does not believe that any other recently
issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on our unaudited condensed consolidated
financial statements.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
As a smaller reporting company we are not required
to make disclosures under this Item.
ITEM 4. CONTROLS AND PROCEDURES
Disclosure controls and procedures are controls
and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the
Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure
controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed
in our reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our Chief Executive
Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
Evaluation of Disclosure Controls and Procedures
As required by Rules 13a-15 and 15d-15 under the
Exchange Act, Mr. Lixin Zheng, our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the effectiveness
of the design and operation of our disclosure controls and procedures as of June 30, 2024. Based upon his evaluation, our Chief Executive
Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15 (e) and 15d-15 (e)
under the Exchange Act) were effective.
Changes in Internal Control Over Financial
Reporting
There were no changes in our internal control
over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during the most recent fiscal
quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II – OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS.
None.
ITEM 1A. RISK FACTORS.
Factors that could cause our actual results to
differ materially from those in this report include the risk factors described in our final prospectus filed with the SEC on March 24,
2023, our preliminary proxy statements on Schedule 14A filed with the SEC on February 12 and March 7, 2024, and our registration statements
on Form S-4 and Form S-4/A filed with the SEC on June 14, June 17 and July 1, 2024.
As of the date of this Report, other than as described
below, there have been no material changes to the risk factors disclosed in our final prospectus filed with the SEC.
The military action commenced in February 2022
by the Russian Federation and Belarus in the country of Ukraine and related economic sanctions, and a series of terror attacks commenced
in October 2023 by Hamas militants and members of other terrorist organizations infiltrating Israel’s southern border from the Gaza
Strip and the ensuing war between the State of Israel and Harakat al-Muqawama al-Islamiya (Islamic Resistance Movement) or “Hamas,”
could trigger global geopolitical, trade, political, or sanctions risks, as well as the risk of regional or international expansion of
the conflict, including isolated conflicts or terrorist attacks outside of the immediate conflict area, as a result of which the Company’s
ability to consummate a Business Combination, or the operations of a target business with which the Company ultimately consummates a Business
Combination, may be materially and adversely affected.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES
AND USE OF PROCEEDS.
On March 28, 2023, we consummated our IPO of 5,750,000
units (the “Public Units”), which includes the full exercise of the underwriter’s over-allotment option of 750,000 Public
Units. Each Unit consists of one share of Class A Ordinary Share (“Class A Ordinary Share”), one redeemable warrant (“Warrant”)
entitling its holder to purchase one share of Class A Ordinary Share at a price of $11.50 per share, and one right (“Right”)
to receive one-sixth (1/6) of a share of Class A Ordinary Share upon the consummation of an initial business combination. The Public Units
were sold at an offering price of $10.00 per Public Unit, generating gross proceeds of $57,500,000.
Simultaneously with the closing of the IPO on
March 28, 2023, we consummated the private placement (“Private Placement”) with Whale Bay International Company Limited, our
Sponsor, purchasing units (the “Private Units”) at a price of $10.00 per Private Unit, generating total proceeds of $3,431,250.
The terms of the Private Units are identical to
the Public Units except that the purchaser in the Private Placement agreed not to transfer, assign or sell any of the Private Units or
underlying securities (except in limited circumstances, as described in the Registration Statement) until the completion of the Company’s
initial business combination; the purchaser was granted certain demand and piggyback registration rights in connection with the purchase
of the Private Units; the purchaser agreed to certain voting restrictions and agreed to vote the underlying shares of Class A Ordinary
Share in favor of any proposed initial business combination; and the purchaser agreed to not redeem the underlying shares of Class A Ordinary
Share.
The Private Units were issued pursuant to Section
4(a)(2) of the Securities Act of 1933, as amended, as the transactions did not involve a public offering.
On March 28, 2023, a total of $58,506,250
of the net proceeds from the IPO and the Private Placement were deposited in a trust account established for the benefit of the Company’s
public stockholders and maintained by Continental Stock Transfer & Trust Company, acting as trustee.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES.
None.
ITEM 4. MINE SAFETY DISCLOSURES.
Not applicable.
ITEM 5. OTHER INFORMATION.
None.
ITEM 6. EXHIBITS.
The following exhibits are filed as part of, or
incorporated by reference into, this Quarterly Report on Form 10-Q.
SIGNATURES
Pursuant to the requirements of Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
OAK WOODS ACQUISITION CORPORATION |
|
|
|
Date: August 13, 2024 |
/s/ Lixin Zheng |
|
Name: |
Lixin Zheng |
|
Title: |
Chairman, Chief Executive Officer and
Chief Financial Officer |
|
|
(Principal Executive Officer and
Principal Accounting Officer) |
33
00-0000000
2986188
5750000
5750000
5750000
0.03
0.15
0.17
0.40
1615698
1780625
1780625
1780625
0.21
0.23
0.40
0.53
1780625
1780625
5750000
5750000
0.03
0.17
0.21
0.23
1615698
1780625
2986188
5750000
0.15
0.40
0.40
0.53
P5Y
P5Y
false
--12-31
Q2
0001945422
0001945422
2024-01-01
2024-06-30
0001945422
oaku:UnitsEachConsistingOfOneClassAOrdinaryShareOneRightAndOneRedeemableWarrantMember
2024-01-01
2024-06-30
0001945422
oaku:ClassAOrdinarySharesParValue00001PerShareMember
2024-01-01
2024-06-30
0001945422
oaku:RightsEachRightEntitlingTheHolderToOnesixthOfOneClassAOrdinaryShareMember
2024-01-01
2024-06-30
0001945422
oaku:WarrantsEachWarrantExercisableForOneClassAOrdinaryShareFor1150PerShareMember
2024-01-01
2024-06-30
0001945422
us-gaap:CommonClassAMember
2024-08-13
0001945422
us-gaap:CommonClassBMember
2024-08-13
0001945422
2024-06-30
0001945422
2023-12-31
0001945422
us-gaap:RelatedPartyMember
2024-06-30
0001945422
us-gaap:RelatedPartyMember
2023-12-31
0001945422
us-gaap:CommonClassAMember
2024-06-30
0001945422
us-gaap:CommonClassAMember
2023-12-31
0001945422
us-gaap:CommonClassBMember
2024-06-30
0001945422
us-gaap:CommonClassBMember
2023-12-31
0001945422
2024-04-01
2024-06-30
0001945422
2023-04-01
2023-06-30
0001945422
2023-01-01
2023-06-30
0001945422
oaku:RedeemableClassAOrdinarySharesMember
2024-04-01
2024-06-30
0001945422
oaku:RedeemableClassAOrdinarySharesMember
2023-04-01
2023-06-30
0001945422
oaku:RedeemableClassAOrdinarySharesMember
2024-01-01
2024-06-30
0001945422
oaku:RedeemableClassAOrdinarySharesMember
2023-01-01
2023-06-30
0001945422
oaku:NonRedeemableClassAAndClassBOrdinarySharesMember
2024-04-01
2024-06-30
0001945422
oaku:NonRedeemableClassAAndClassBOrdinarySharesMember
2023-04-01
2023-06-30
0001945422
oaku:NonRedeemableClassAAndClassBOrdinarySharesMember
2024-01-01
2024-06-30
0001945422
oaku:NonRedeemableClassAAndClassBOrdinarySharesMember
2023-01-01
2023-06-30
0001945422
oaku:NonRedeemableOrdinarySharesMember
2024-04-01
2024-06-30
0001945422
oaku:NonRedeemableOrdinarySharesMember
2023-04-01
2023-06-30
0001945422
oaku:NonRedeemableOrdinarySharesMember
2024-01-01
2024-06-30
0001945422
oaku:NonRedeemableOrdinarySharesMember
2023-01-01
2023-06-30
0001945422
us-gaap:PreferredStockMember
2024-03-31
0001945422
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-03-31
0001945422
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-03-31
0001945422
us-gaap:AdditionalPaidInCapitalMember
2024-03-31
0001945422
us-gaap:RetainedEarningsMember
2024-03-31
0001945422
2024-03-31
0001945422
us-gaap:PreferredStockMember
2024-04-01
2024-06-30
0001945422
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-04-01
2024-06-30
0001945422
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-04-01
2024-06-30
0001945422
us-gaap:AdditionalPaidInCapitalMember
2024-04-01
2024-06-30
0001945422
us-gaap:RetainedEarningsMember
2024-04-01
2024-06-30
0001945422
us-gaap:PreferredStockMember
2024-06-30
0001945422
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-06-30
0001945422
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-06-30
0001945422
us-gaap:AdditionalPaidInCapitalMember
2024-06-30
0001945422
us-gaap:RetainedEarningsMember
2024-06-30
0001945422
us-gaap:PreferredStockMember
2023-03-31
0001945422
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2023-03-31
0001945422
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2023-03-31
0001945422
us-gaap:AdditionalPaidInCapitalMember
2023-03-31
0001945422
us-gaap:RetainedEarningsMember
2023-03-31
0001945422
2023-03-31
0001945422
us-gaap:PreferredStockMember
2023-04-01
2023-06-30
0001945422
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2023-04-01
2023-06-30
0001945422
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2023-04-01
2023-06-30
0001945422
us-gaap:AdditionalPaidInCapitalMember
2023-04-01
2023-06-30
0001945422
us-gaap:RetainedEarningsMember
2023-04-01
2023-06-30
0001945422
us-gaap:PreferredStockMember
2023-06-30
0001945422
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2023-06-30
0001945422
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2023-06-30
0001945422
us-gaap:AdditionalPaidInCapitalMember
2023-06-30
0001945422
us-gaap:RetainedEarningsMember
2023-06-30
0001945422
2023-06-30
0001945422
us-gaap:PreferredStockMember
2023-12-31
0001945422
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2023-12-31
0001945422
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2023-12-31
0001945422
us-gaap:AdditionalPaidInCapitalMember
2023-12-31
0001945422
us-gaap:RetainedEarningsMember
2023-12-31
0001945422
us-gaap:PreferredStockMember
2024-01-01
2024-06-30
0001945422
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-01-01
2024-06-30
0001945422
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-01-01
2024-06-30
0001945422
us-gaap:AdditionalPaidInCapitalMember
2024-01-01
2024-06-30
0001945422
us-gaap:RetainedEarningsMember
2024-01-01
2024-06-30
0001945422
us-gaap:PreferredStockMember
2022-12-31
0001945422
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-12-31
0001945422
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2022-12-31
0001945422
us-gaap:AdditionalPaidInCapitalMember
2022-12-31
0001945422
us-gaap:RetainedEarningsMember
2022-12-31
0001945422
2022-12-31
0001945422
us-gaap:PreferredStockMember
2023-01-01
2023-06-30
0001945422
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2023-01-01
2023-06-30
0001945422
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2023-01-01
2023-06-30
0001945422
us-gaap:AdditionalPaidInCapitalMember
2023-01-01
2023-06-30
0001945422
us-gaap:RetainedEarningsMember
2023-01-01
2023-06-30
0001945422
us-gaap:IPOMember
2023-03-28
2023-03-28
0001945422
us-gaap:OverAllotmentOptionMember
2023-03-28
2023-03-28
0001945422
us-gaap:IPOMember
2024-06-30
0001945422
oaku:SponsorMember
2023-03-28
2023-03-28
0001945422
us-gaap:IPOMember
2023-03-28
0001945422
us-gaap:PrivatePlacementMember
2023-03-28
2023-03-28
0001945422
oaku:FundsInTheTrustAccountMember
2024-01-01
2024-06-30
0001945422
oaku:DefinitiveAgreementMember
2024-01-01
2024-06-30
0001945422
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2024-01-01
2024-06-30
0001945422
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2024-06-30
0001945422
oaku:PublicSharesMember
2024-06-30
0001945422
oaku:SponsorMember
2024-06-30
0001945422
2023-08-11
0001945422
oaku:SponsorMember
2024-06-28
0001945422
oaku:PublicSharesMember
2024-06-30
0001945422
oaku:FundsInTheTrustAccountMember
oaku:PublicSharesMember
2024-06-30
0001945422
oaku:FundsInTheTrustAccountMember
2024-06-30
0001945422
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2023-08-11
0001945422
oaku:BackstopInvestorMember
2024-06-26
2024-06-26
0001945422
oaku:BackstopInvestorMember
us-gaap:CommonClassAMember
2024-06-26
0001945422
us-gaap:CommonClassAMember
2024-06-26
2024-06-26
0001945422
us-gaap:CommonClassAMember
2024-06-26
0001945422
2024-06-26
2024-06-26
0001945422
us-gaap:IPOMember
2024-06-26
0001945422
us-gaap:IPOMember
2024-01-01
2024-06-30
0001945422
oaku:BusinessCombinationMember
2024-06-30
0001945422
oaku:MergerAgreementMember
2024-06-30
0001945422
oaku:WhaleBayInternationalCompanyLimitedMember
2024-06-28
0001945422
2023-01-01
2023-12-31
0001945422
oaku:RedeemableOrdinarySharesMember
2024-04-01
2024-06-30
0001945422
oaku:NonRedeemableOrdinarySharesMember
2024-04-01
2024-06-30
0001945422
oaku:RedeemableOrdinarySharesMember
2023-04-01
2023-06-30
0001945422
oaku:NonRedeemableOrdinarySharesMember
2023-04-01
2023-06-30
0001945422
oaku:RedeemableOrdinarySharesMember
2024-01-01
2024-06-30
0001945422
oaku:NonRedeemableOrdinarySharesMember
2024-01-01
2024-06-30
0001945422
oaku:RedeemableOrdinarySharesMember
2023-01-01
2023-06-30
0001945422
oaku:NonRedeemableOrdinarySharesMember
2023-01-01
2023-06-30
0001945422
us-gaap:CommonClassAMember
2023-03-28
0001945422
us-gaap:WarrantMember
2023-03-28
2023-03-28
0001945422
us-gaap:WarrantMember
2023-03-28
0001945422
oaku:BusinessCombinationMember
us-gaap:IPOMember
2023-03-28
0001945422
us-gaap:PrivatePlacementMember
2024-01-01
2024-06-30
0001945422
us-gaap:PrivatePlacementMember
2024-06-30
0001945422
us-gaap:CommonClassBMember
2022-10-25
2022-10-25
0001945422
oaku:SponsorMember
2022-10-25
2022-10-25
0001945422
us-gaap:CommonClassBMember
2023-02-10
2023-02-10
0001945422
us-gaap:CommonClassBMember
2024-01-01
2024-06-30
0001945422
oaku:SpaceFrontierInvestmentHoldingLimitedMember
2022-10-28
2022-10-28
0001945422
oaku:FenZhangMember
2022-10-28
2022-10-28
0001945422
srt:DirectorMember
2022-10-28
2022-10-28
0001945422
oaku:WorkingCapitalUnitsMember
2024-06-30
0001945422
oaku:WorkingCapitalRightsMember
2024-06-30
0001945422
oaku:WorkingCapitalWarrantsMember
2024-06-30
0001945422
2022-07-15
0001945422
2024-05-31
0001945422
oaku:SponsorMember
2024-01-01
2024-06-30
0001945422
2023-03-23
2023-03-23
0001945422
us-gaap:AdministrativeServiceMember
2024-04-01
2024-06-30
0001945422
us-gaap:AdministrativeServiceMember
2023-04-01
2023-06-30
0001945422
us-gaap:AdministrativeServiceMember
2024-01-01
2024-06-30
0001945422
us-gaap:AdministrativeServiceMember
2023-01-01
2023-06-30
0001945422
us-gaap:AdministrativeServiceMember
2024-06-30
0001945422
us-gaap:AdministrativeServiceMember
2023-12-31
0001945422
us-gaap:OverAllotmentOptionMember
2024-01-01
2024-06-30
0001945422
2023-03-28
2023-03-28
0001945422
oaku:BackstopInvestorMember
us-gaap:CommonClassAMember
2024-06-26
2024-06-26
0001945422
us-gaap:CommonClassBMember
2022-10-25
0001945422
us-gaap:CommonClassAMember
us-gaap:NoteWarrantMember
2024-06-30
0001945422
us-gaap:NoteWarrantMember
2024-01-01
2024-06-30
0001945422
us-gaap:WarrantMember
2024-06-30
0001945422
us-gaap:CommonStockMember
2024-06-30
0001945422
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
2024-06-30
0001945422
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
2023-12-31
0001945422
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2024-06-30
0001945422
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2023-12-31
0001945422
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputPriceVolatilityMember
2023-03-28
0001945422
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputSharePriceMember
2023-03-28
0001945422
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputExpectedTermMember
2023-03-28
0001945422
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputRiskFreeInterestRateMember
2023-03-28
0001945422
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputExpectedDividendRateMember
2023-03-28
0001945422
oaku:PrivateWarrantsMember
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
2023-03-27
0001945422
oaku:PrivateWarrantsMember
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
2023-03-28
2023-12-31
0001945422
oaku:PrivateWarrantsMember
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
2023-12-31
xbrli:shares
iso4217:USD
iso4217:USD
xbrli:shares
xbrli:pure
In connection with the restatement of the Quarterly
Report of Oak Woods Acquisition Corporation (the “Company”) on Form 10-Q for the quarterly period ended June 30, 2024 as filed
with the Securities and Exchange Commission (the “Report”), each of the undersigned, in the capacities and on the dates indicated
below, hereby certifies pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that: