NOTES
TO FINANCIAL STATEMENTS
NOTE
1 - ORGANIZATION AND BUSINESS BACKGROUND
HHG
Capital Corporation (the “Company” or “we”, “us” and “our”) is a newly organized blank
check company incorporated on July 15, 2020, under the laws of the British Virgin Islands for the purpose of acquiring, engaging in a
share exchange, share reconstruction and amalgamation, purchasing all or substantially all of the assets of, entering into contractual
arrangements, or engaging in any other similar business combination with one or more businesses or entities (“Business Combination”).
Currently, the Company is not limited to a particular industry or geographic region for purposes of consummating a Business Combination,
except for any entity with its principal business operations in China (including Hong Kong).
As
of December 31, 2022, the Company had not commenced any operations. The Company’s entire activities from inception up to September
23, 2021 relate to the Company’s formation and the Initial Public Offering as described below. Since the Initial Public Offering,
the Company’s activity has been limited to the evaluation of business combination candidates. The Company has selected December
31 as its fiscal year end.
Financing
The
registration statement for the Company’s Initial Public Offering (the “Initial Public Offering” or “IPO”
as described in Note 4) became effective on September 20, 2021. On September 23, 2021, the Company consummated the Initial Public Offering
of 5,000,000 ordinary units (the “Public Units”), generating gross proceeds of $50,000,000 which is described in Note 4.
Simultaneously,
the underwriters exercised the over-allotment option in full. The underwriters purchased an additional 750,000 Units (the “Over-Allotment
Units”) at an offering price of $10.00 per Unit, generating gross proceeds to the Company of $7,500,000.
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the sale of 237,000 units (the “Private Units”)
at a price of $10.00 per Private Unit in a private placement, generating gross proceeds of $2,370,000, which is described in Note 5.
On September 23, 2021, simultaneously with the sale of the over-allotment units, the Company consummated the private sale of an additional
18,000 Private Units, generating gross proceeds of $180,000.
Transaction
costs paid upon the consummation of the Initial Public Offering amounted to $1,031,411, consisting of $805,000 of underwriter’s
fees and $226,411 of other offering costs.
Trust
Account
Upon
the closing of the Initial Public Offering, the exercise of the over-allotment option and the closing of the private placement, $58,075,000
was placed in a trust account (the “Trust Account”) with American Stock & Trust Company, LLC acting as trustee. The funds
held in the Trust Account can be invested in United States government treasury bills, bonds or notes, having a maturity of 180 days or
less or in money market funds meeting certain conditions under Rule 2a-7 promulgated under the Investment Company Act until the earlier
of (i) the consummation of the Company’s initial Business Combination and (ii) the Company’s failure to consummate a Business
Combination within the Combination Period as described below. Placing funds in the Trust Account may not protect those funds from third
party claims against the Company. Although the Company will seek to have all vendors, service providers, prospective target businesses
or other entities it engages, execute agreements with the Company waiving any claim of any kind in or to any monies held in the Trust
Account, there is no guarantee that such persons will execute such agreements. The remaining net proceeds (not held in the Trust Account)
may be used to pay for business, legal and accounting due diligence on prospective acquisitions and continuing general and administrative
expenses. Additionally, the dividend earned on the Trust Account balance may be released to the Company to pay the Company’s tax
obligations. On September 21, 2022, upon the Company’s shareholders approval of the Charted Amendment, 2,393,594 shares were redeemed
by certain shareholders at a price of approximately $10.12 per share, including dividend generated in the Trust Account, in an aggregate
amount of $24,223,171. On December 1, 2022, the aggregate amount adjusted to $24,274,780.
Business
Combination
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 underwriter’s fees
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 the 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 currently anticipates structuring a Business Combination to acquire
100% of the equity interests or assets of the target business or businesses.
The
Company will provide its shareholders with the opportunity to redeem all or a portion of their ordinary shares obtained in the Initial
Public Offering (“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 shareholders
will be entitled to redeem their Public Shares for a pro rata portion of the amount then on deposit in the Trust Account (initially $10.10
per share, plus any pro rata dividend earned on the funds held in the Trust Account and not previously released to the Company to pay
its tax obligations). The per-share amount to be distributed to shareholders who redeem their shares will not be reduced by the deferred
underwriting commissions the Company will pay to the underwriters (as discussed in Note 4). There will be no redemption rights upon the
completion of a Business Combination with respect to the Company’s warrants and rights. The ordinary shares subject to redemption
was initially recorded at its fair value at the date of issuance and classified as temporary equity upon the completion of the Initial
Public Offering, in accordance with Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities
from Equity.”
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 outstanding shares voted are voted in favor
of the Business Combination. If a shareholder vote is not required and the Company does not decide to hold a shareholder vote for business
or other legal reasons, the Company will, pursuant to its Second Amended and Restated Memorandum and Articles of Association, offer such
redemption pursuant to the tender offer rules of the Securities and Exchange Commission (“SEC”), and file tender offer documents
containing substantially the same information as would be included in a proxy statement with the SEC prior to completing a Business Combination.
The
Company’s initial shareholders (the “initial shareholders”) have agreed (a) to vote their insider shares, the ordinary
shares included in the Private Units (the “Private Shares”) and any Public Shares purchased during or after the Initial Public
Offering in favor of a Business Combination, (b) not to propose, or vote in favor of, an amendment to the Company’s Second Amended
and Restated Memorandum and Articles of Association that would stop the public shareholders from converting or selling their shares to
the Company in connection with a Business Combination or affect the substance or timing of the Company’s obligation to redeem 100%
of the Public Shares if the Company does not complete a Business Combination within the Combination Period (as defined below) unless
the Company provides dissenting public shareholders with the opportunity to convert their Public Shares into the right to receive cash
from the Trust Account in connection with any such vote; (c) not to convert any insider shares and Private Units (including underlying
securities) (as well as any Public Shares purchased during or after the Initial Public Offering) into the right to receive cash from
the Trust Account in connection with a shareholder vote to approve a Business Combination (or sell any shares in a tender offer in connection
with a Business Combination) or a vote to amend the provisions of the Second Amended and Restated Memorandum and Articles of Association
relating to shareholders’ rights of pre-Business Combination activity and (d) that the insider shares and Private Units (including
underlying securities) shall not participate in any liquidating distributions upon winding up if a Business Combination is not consummated.
However, the initial shareholders will be entitled to liquidating distributions from the Trust Account with respect to any Public Shares
purchased during or after the Initial Public Offering if the Company fails to complete its Business Combination. The Company will have
until 12 months (or up to 24 months if the Company extends the period of time to consummate a business combination, as described in more
detail below) from the closing of the Initial Public Offering to complete its Business Combination (the “Combination Period”).
On
August 17, 2022, The Company has reached an agreement (the “Waiver Agreement”) with the Sponsor, who is its largest public
shareholder, and with certain other holders of Public Shares (the “Anchor Shareholders”) and who, as of August 17, 2022,
together own 3,084,000 Public Shares, which represent 53.63% of all outstanding Ordinary Shares that are owned by its public shareholders.
Pursuant to the Waiver Agreement, the Anchor Shareholders have agreed to waive their pro rata share of all Extension Payments made into
the Trust Account after the date hereof. As a result, each monthly Extension Payment (of $88,867 if there are no redemptions) that is
paid into the trust account would be segregated so that only the Company’s public shareholders who have not redeemed their Shares,
excluding the Anchor Shareholders, would receive their pro rata share of each such monthly extension payment (in addition to their pro
rata share of amounts then in the Trust Account) upon redemption or upon the liquidation of the Company as provided in its amended charter
after giving effect to the Charter Amendment (as described below). The Waiver Agreement also provides that the Anchor Shareholders will
agree not to sell or otherwise transfer any of their Shares (subject to customary exceptions for transfers to certain family members
and other affiliates) other than in connection with a redemption of their Shares in the event that the Company is forced to dissolve
or liquidate. The terms of the Waiver Agreement, when taken together with the Charter Amendment and the Trust Amendment, would place
all of its shareholders (other than the Anchor Shareholders) in the same financial position that they would have been if each monthly
extension payment was equal to one-third of the payment for each three-month extension provided for under its previous charter.
On
September 19, 2022, the shareholders of the Company approved an amended and restated memorandum and articles of association (the “Charter
Amendment”), giving the Company the right to extend the date by which it has to complete a business combination up to twelve (12)
times for an additional one (1) month each time, from September 23, 2022 up to September 23, 2023. Additionally, the Charter Amendment
also allowed the holders of the Public Shares to redeem the shares when the Directors of the Company propose any amendment to the Company’s
amended and restated memorandum and article of association that would affect the substance or timing of the redemption of the Public
Shares. Accordingly, on September 19, 2022, 2,393,594 Public Shares were redeemed for the pro-rata share of the deposits then in the
Trust Account.
Along
with the Company’s amendment to the amended and restated memorandum and article of association, the Company entered into an
amendment (the “Trust Amendment”) to the investment management trust agreement, dated as of September 19, 2021, with
American Stock Transfer & Trust Company. Pursuant to the Trust Amendment, the Company has the right to extend the time to
complete a business combination twelve (12) times for an additional one (1) month each time from September 23, 2022, up to September
23, 2023, by depositing $0.033
for each issued and outstanding Public Shares for each one-month extension, excluding Public Shares hold by the Anchor Shareholders.
On each of September 21, 2022, October 31, 2022, November 28, 2022, December 21, 2022, January 20, 2023, February 21, 2023 and March
21, 2023, the Company had deposited $9,080
into the Trust Account in order to extend the amount of available time to complete a business
combination until April 23, 2023 .
Liquidation
If
the Company is unable to complete a Business Combination within the Combination Period, the Company will (i) cease all operations except
for the purpose of winding up, (ii) as promptly as reasonably possible but no more than ten business days thereafter, redeem 100% of
the outstanding Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account,
including dividend earned (net of taxes payable), which redemption will completely extinguish public shareholders’ rights as shareholders
(including the right to receive further liquidation distributions, if any), subject to applicable law, and (iii) as promptly as reasonably
possible following such redemption, subject to the approval of the remaining shareholders and the Company’s board of directors,
proceed to commence a voluntary liquidation and thereby a formal dissolution of the Company, subject in each case to its obligations
to provide for claims of creditors and the requirements of applicable law. The underwriters have agreed to waive its rights to the deferred
underwriting commission held in the Trust Account in the event the Company does not complete a Business Combination within the Combination
Period and, in such event, such amounts will be included with the funds held in the Trust Account that will be available to fund the
redemption of the Public Shares. In the event of such distribution, it is possible that the per share value of the assets remaining available
for distribution will be less than $10.10 as initially deposited in the Trust Account.
The
Sponsor has agreed that it will be liable to the Company, if and to the extent any claims by a vendor for services rendered or products
sold to the Company, or a prospective target business with which the Company has discussed entering into a transaction agreement, reduce
the amounts in the Trust Account to below $10.10 per share (whether or not the underwriters’ over-allotment option is exercised
in full), except as to any claims by a third party who executed a waiver of any and all rights to seek access to the Trust Account and
except as to any claims under the Company’s indemnity of the underwriters of the Initial Public Offering against certain liabilities,
including liabilities under the Securities Act of 1933, as amended (the “Securities Act”). 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. The Company will seek to reduce the possibility that the Sponsor will have to indemnify the Trust Account due to
claims of creditors by endeavoring to have all vendors, service providers, prospective target businesses or other entities with which
the Company does business, execute agreements with the Company waiving any right, title, interest or claim of any kind in or to monies
held in the Trust Account.
Liquidity
and going concern
For
the year ended December 31, 2022, the Company incurred net loss of $46,734
and had negative cash generated from operating activities of $534,228.
As of December 31, 2022, the Company had cash of $328,869
and working capital of $148,587.
Until the consummation of a Business Combination, the Company will be using the funds not held in the Trust Account for identifying
and evaluating prospective acquisition candidates, performing due diligence on prospective target businesses, paying for travel
expenditures, selecting the target business to acquire, and structuring, negotiating and consummating the Business Combination. The
Company may need to raise additional capital through loans or additional investments from its Sponsor or third parties as discussed
in Note 6.
Accordingly,
the Company may not be able to obtain additional financing. If the Company is unable to raise additional capital, it may be required
to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending
the pursuit of a potential transaction, and reducing overhead expenses. The Company cannot provide any assurance that new financing will
be available to it on commercially acceptable terms, if at all. These conditions raise substantial doubt about the Company’s ability
to continue as a going concern through one year from the date of these financial statements if a Business Combination is not consummated.
These consolidated financial statements do not include any adjustments relating to the recovery of the recorded assets or the classification
of the liabilities that might be necessary should the Company be unable to continue as a going concern.
In
connection with the Company’s assessment of going concern in accordance with the authoritative guidance in ASU 2014-15, “Disclosures
of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” management has concluded that the
Company has incurred significant operating losses and determined that the mandatory liquidation and subsequent dissolution, should
the Company be unable to raise additional funds to meet its obligations and complete a Business Combination, raises substantial
doubt about the Company’s ability to continue as a going concern. The Company has until April 23, 2023 to consummate a
Business Combination. It is uncertain that the Company will be able to consummate a Business Combination by this time. If a Business
Combination is not consummated by this date without an extension to the acquisition period, there will be a mandatory liquidation
and subsequent dissolution. No adjustments have been made to the carrying amounts of assets or liabilities should the Company be
required to liquidate after April 23, 2023. Pursuant to the Trust Amendment, the Company has the right to extend the time to
complete a business combination twelve (12) times for an additional one (1) month each time from September 23, 2022, to September
23, 2023, by depositing $0.0155
for each issued and outstanding Company ordinary share issued in the IPO for each one-month extension.
Accordingly, the Company may not be able to obtain
additional financing. If the Company is unable to raise additional capital, it may be required to take additional measures to conserve
liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of a potential transaction,
and reducing overhead expenses. The Company cannot provide any assurance that new financing will be available to it on commercially acceptable
terms, if at all. These conditions raise substantial doubt about the Company’s ability to continue as a going concern through one
year from the date of these financial statements if a Business Combination is not consummated. These consolidated financial statements
do not include any adjustments relating to the recovery of the recorded assets or the classification of the liabilities that might be
necessary should the Company be unable to continue as a going concern.
NOTE
2 – SIGNIFICANT ACCOUNTING POLICIES
●
Basis of presentation
These
accompanying financial statements have been prepared in accordance with generally accepted accounting principles in the United States
of America (“U.S. GAAP”) and pursuant to the rules and regulations of the SEC.
● Emerging growth company
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our
Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements
that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required
to comply with the independent registered public accounting firm attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced
disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the requirements
of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden parachute payments not previously
approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
● Use of estimates
In
preparing these financial statements in conformity with U.S. GAAP, management makes 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 expenses during the reporting period.
Making
estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of
a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating
its estimate, could change in the near term due to one or more future confirming events. Accordingly, actual results may differ from
these estimates.
● Cash and cash equivalents
The
Company’s cash consists of deposit with financial institution. 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 December
31, 2022 and 2021.
● Concentration of credit risk
Financial
instruments that potentially subject the Company to concentration of credit risk consist of these cash accounts in a financial institution.
The Company has not experienced losses on this account and management believes the Company is not exposed to significant risks on such
account.
● Investments held in Trust Account
At
December 31, 2022 and 2021, the investments held in the Trust Account are held in US Treasury securities. The Company classifies marketable
securities as available-for-sale at the time of purchase and reevaluates such classification as of each balance sheet date. All marketable
securities are recorded at their estimated fair value. Unrealized gains and losses for available-for-sale securities are recorded in
other comprehensive income. The Company evaluates its investments to assess whether those with unrealized loss positions are other than
temporarily impaired. Impairments are considered other than temporary if they are related to deterioration in credit risk or if it is
likely the Company will sell the securities before the recovery of the cost basis. Realized gains and losses and declines in value determined
to be other than temporary are determined based on the specific identification method and are reported in other income (expense), net
in the statements of comprehensive loss.
● Warrant accounting
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”) Topic 480, “Distinguishing Liabilities from Equity” (“ASC 480”) and ASC
Topic 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 statements of comprehensive loss.
As
the warrants issued upon the IPO and private placements meet the criteria for equity classification under ASC 480, therefore, the warrants
are classified as equity.
● Ordinary shares subject to possible redemption
The
Company accounts for its ordinary shares subject to possible redemption in accordance with the guidance in ASC 480. Ordinary shares subject
to mandatory redemption (if any) are classified as a liability instrument and are measured at fair value. Conditionally redeemable ordinary
shares (including ordinary shares that feature redemption rights that are either within the control of the holder or subject to redemption
upon the occurrence of uncertain events not solely within the Company’s control) are classified as temporary equity. At all other
times, ordinary shares are classified as shareholders’ equity. The Company’s ordinary shares issued upon the consummation
of the IPO and the exercise of the over-allotment option feature certain redemption rights that are considered to be outside of the Company’s
control and subject to occurrence of uncertain future events. Accordingly, at December 31, 2022 and 2021, ordinary shares subject to
possible redemption are presented 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 if additional paid in capital equals to zero over an expected 12-month period leading up to a
Business Combination. For the years ended December 31, 2022 and 2021, the Company recorded $9,425,784
and $2,947,334
accretion of carrying value to redemption value, respectively.
● Income taxes
Income
taxes are determined in accordance with the provisions of ASC Topic 740, “Income Taxes” (“ASC 740”). Under
this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the
financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities
are measured using enacted income tax rates expected to apply to taxable income in the years in which those temporary differences are
expected to be recovered or settled. Any effect on deferred tax assets and liabilities of a change in tax rates is recognized in income
in the period that includes the enactment date.
ASC
740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements
uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the
financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. The Company’s
management determined that the British Virgin Islands is the Company’s major tax jurisdiction. The Company recognizes accrued interest
and penalties related to unrecognized tax benefits, if any, as income tax expense. There were no unrecognized tax benefits and no amounts
accrued for interest and penalties as of December 31, 2022 and 2021. The Company is currently not aware of any issues under review that
could result in significant payments, accruals or material deviation from its position.
The
Company may be subject to potential examination by foreign taxing authorities in the area of income taxes. These potential examinations
may include questioning the timing and amount of deductions, the nexus of income among various tax jurisdictions and compliance with
foreign tax laws. 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 years ended December 31, 2022 and 2021.
The
Company is considered to be an exempted British Virgin Islands Company, and is presently not subject to income taxes or income tax filing
requirements in the British Virgin Islands or the United States.
● Net income (loss) per share
The
Company complies with accounting and disclosure requirements of ASC Topic 260, “Earnings Per Share” (“ASC 260”).
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 common stock and non-redeemable common stock and the undistributed income
(loss) is calculated using the total net 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 ordinary share. Any remeasurement
of the accretion to redemption value of the ordinary share subject to possible redemption was considered to be dividends paid to the
public shareholders. As of December 31, 2022 and 2021, the Company has not considered the effect of the warrants sold in the Initial
Public Offering in the calculation of diluted net income (loss) per share, since the exercise of the warrants is contingent upon the
occurrence of future events and the inclusion of such warrants would be anti-dilutive and the Company did not have any other dilutive
securities and other contracts that could, potentially, be exercised or converted into common stock 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 statement of comprehensive loss is based on the following:
SCHEDULE OF EARNINGS PER SHARE BASIC AND DILUTED
| |
December 31, 2022 | | |
December 31, 2021 | |
| |
For the Years ended | |
| |
December 31, 2022 | | |
December 31, 2021 | |
Net loss | |
$ | (46,734 | ) | |
$ | (140,520 | ) |
Accretion of carrying value to redemption value | |
| (9,425,784 | ) | |
| (2,947,334 | ) |
Net loss including accretion of carrying value to redemption value | |
$ | (9,472,518 | ) | |
$ | (3,087,854 | ) |
SCHEDULE OF EARNINGS PER SHARE BASIC AND DILUTED BY ORDINARY SHARE
| |
For the Years Ended | |
| |
December 31, 2022 | | |
December 31, 2021 | |
| |
Redeemable | | |
Non-Redeemable | | |
Redeemable | | |
Non-Redeemable | |
| |
Ordinary Share | | |
Ordinary Share | | |
Ordinary Share | | |
Ordinary Share | |
Basic and diluted net loss per share: | |
| - | | |
| - | | |
| - | | |
| - | |
Numerators: | |
| | | |
| | | |
| | | |
| | |
Allocation of net loss including carrying value to redemption value | |
$ | (7,071,953 | ) | |
$ | (2,400,565 | ) | |
$ | (1,574,475 | ) | |
$ | (1,513,379 | ) |
Accretion of carrying value to redemption value | |
| 9,425,784 | | |
| - | | |
| 2,947,334 | | |
| - | |
Allocation of net income (loss) | |
$ | 2,353,831 | | |
$ | (2,400,565 | ) | |
$ | 1,372,859 | | |
$ | (1,513,379 | ) |
Denominators: | |
| | | |
| | | |
| | | |
| | |
Weighted-average shares outstanding | |
| 5,087,663 | | |
| 1,727,000 | | |
| 1,559,589 | | |
| 1,499,070 | |
Basic and diluted net income (loss) per share | |
$ | 0.46 | | |
$ | (1.39 | ) | |
$ | 0.88 | | |
$ | (1.01 | ) |
● Related parties
Parties,
which can be a corporation or individual, are considered to be related if the Company has the ability, directly or indirectly, to control
the other party or exercise significant influence over the other party in making financial and operational decisions. Companies are also
considered to be related if they are subject to common control or common significant influence.
● Fair value of financial instrument
ASC
Topic 820 “Fair Value Measurements” (“ASC 820”) 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. ASC
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 820 approximates the
carrying amounts represented in the balance sheets. The fair values of cash and cash equivalents, and other current assets, accrued expenses,
amount due to sponsor are estimated to approximate the carrying values as of December 31, 2022 and 2021 due to the short maturities of
such instruments. The Company measured its investments held in trust account at fair value on a recurring basis as of December 31, 2022
and 2021 and the fair value is based on Level 1 inputs.
The following table presents information about the
Company’s assets and liabilities that were measured at fair value on a recurring basis as of December 31, 2022 and 2021, and indicates
the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value.
SCHEDULE
OF FAIR VALUE HIERARCHY OF THE VALUATION TECHNIQUES
| |
December 31, | | |
Quoted Prices In Active Markets | | |
Significant Other Observable Inputs | | |
Significant Other Unobservable Inputs | |
Description | |
2022 | | |
(Level 1) | | |
(Level 2) | | |
(Level 3) | |
Assets: | |
| | | |
| | | |
| | | |
| | |
U.S. Treasury Securities held in Trust Account* | |
$ | 34,344,102 | | |
$ | 34,344,102 | | |
$ | - | | |
$ | - | |
| |
December 31, | | |
Quoted Prices In Active Markets | | |
Significant Other Observable Inputs | | |
Significant Other Unobservable Inputs | |
Description | |
2022 | | |
(Level 1) | | |
(Level 2) | | |
(Level 3) | |
Assets: | |
| | | |
| | | |
| | | |
| | |
U.S. Treasury Securities held in Trust Account* | |
$ | 58,076,283 | | |
$ | 58,076,283 | | |
$ | - | | |
$ | - | |
* |
included in cash and investments held in trust account on the Company’s balance sheets. |
● Recent accounting pronouncements
In
August 2020, the FASB issued ASU No. 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and
Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s
Own Equity (“ASU 2020-06”), which simplifies accounting for convertible instruments by removing major separation models required
under current U.S. GAAP. The ASU also removes certain settlement conditions that are required for equity-linked contracts to qualify
for the derivative scope exception, and it simplifies the diluted earnings per share calculation in certain areas. The Company adopted
ASU 2020-06 on January 1, 2021. Adoption of the ASU did not impact the Company’s financial position, results of operations or cash
flows. There are no other ASUs being adopted.
Other
than the above, there are no other recently issued accounting standards which are applicable to the Company.
NOTE
3 —INVESTMENTS HELD IN TRUST ACCOUNT
As
of December 31, 2022, investment securities in the Company’s Trust Account consisted of $34,344,102 in United States Treasury Bills.
As of December 31, 2021, investment securities in the Company’s Trust Account consisted of $58,076,283 in United States Treasury
Bills. The Company classifies its United States Treasury securities as available-for-sale. Available-for-sale marketable securities are
recorded at their estimated fair value on the accompanying December 31, 2022 and 2021 balance sheets. The carrying value, including gross
unrealized holding gain and fair value of available-for-sale marketable securities on December 31, 2022 and 2021 is as follows:
SCHEDULE OF CARRYING VALUE, UNREALIZED HOLDING GAIN AND FAIR VALUE OF MARKETABLE SECURITIES
| |
Cost as of December 31, 2022 | | |
Gross Unrealized
Holding Gain | | |
Fair Value as of December 31, 2022 | |
Available-for-sale marketable securities: | |
| - | | |
| - | | |
| - | |
U.S. Treasury Securities | |
$ | 34,344,102 | | |
$ | - | | |
$ | 34,344,102 | |
| |
Cost as of December 31, 2021 | | |
Gross Unrealized
Holding Gain | | |
Fair Value as of December 31, 2021 | |
Available-for-sale marketable securities: | |
| - | | |
| - | | |
| - | |
U.S. Treasury Securities | |
$ | 58,075,959 | | |
$ | 324 | | |
$ | 58,076,283 | |
SCHEDULE
OF INVESTMENT HELD IN TRUST ACCOUNT
| |
2022 | | |
2021 | |
| |
December 31, | |
| |
2022 | | |
2021 | |
Balance brought forward | |
$ | 58,076,283 | | |
$ | - | |
Gross proceeds from IPO | |
| - | | |
| 58,075,000 | |
Plus: | |
| | | |
| | |
Dividend income earned in Trust Account | |
| 506,602 | | |
| 959 | |
Business combination extension fee | |
| 36,321 | | |
| - | |
Gross unrealized holding gain | |
| 223,878 | | |
| 324 | |
Reclassification of realized gain on available-for-sale securities, net to net income | |
| (224,202 | ) | |
| - | |
Less: | |
| | | |
| | |
Share redemption during the year | |
| (24,274,780 | ) | |
| - | |
| |
| | | |
| | |
Balance carried forward | |
$ | 34,344,102 | | |
$ | 58,076,283 | |
NOTE
4 – INITIAL PUBLIC OFFERING
On
September 23, 2021, the Company sold 5,000,000 Public Units at a price of $10.00 per Unit. Simultaneously, the Company sold an additional
750,000 units to cover over-allotments. Each Public Unit consists of one ordinary share, one right (“Public Right”) and one
redeemable warrant (“Public Warrant”). Each Public Right will convert into one-tenth (1/10) of one ordinary share upon the
completion of the initial Business Combination. Each Public Warrant will entitle the holder to purchase three-fourth (3/4) of one ordinary
share at an exercise price of $11.50 per whole share. The Company will not issue fractional shares upon the exercise of the Public Warrant
or the conversion of the Public Right.
The
Company paid an upfront underwriting discount of $805,000, equal to 1.4% of the gross offering proceeds to the underwriter at the closing
of the Initial Public Offering, with an additional fee of $1,615,000 (the “Deferred Underwriting Discount”). The Deferred
Underwriting Discount will become payable to the underwriter from the amounts held in the Trust Account solely in the event the Company
completes its Business Combination. In the event that the Company does not close the Business Combination, the underwriter has waived
its right to receive the Deferred Underwriting Discount. The underwriter is not entitled to any interest accrued on the Deferred Underwriting
Discount.
Besides
the upfront underwriting discount of $805,000 and the Deferred Underwriting Discount of $1,615,000, the Company also incurred other offering
expenses of $297,023. The Company allocates offering costs totaled $2,717,023 between Public Shares, Public Warrants and Public Rights
based on the estimated fair value of each at the date of issuance. Accordingly, $2,284,236 offering cost was allocated to Public Shares,
$432,787 offering cost was allocated to Public Warrants and Public Rights.
As
a result of the aforementioned allocation, upon the completion of the IPO, $46,245,764 is allocated to the ordinary shares included in
the Public Units and recorded as temporary equity and $8,537,213 is allocated to the Public Warrants and Public Rights and is recorded
as part of the additional paid-in capital.
NOTE
5 – PRIVATE PLACEMENT
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the private placement (“Private Placement”) with
its sponsor of units (the “Private Units”) at a price of $ per Private Unit, generating total proceeds of $.
Each Private Unit consists of one Private Share, one Private Right (“Private Right”) and one redeemable warrant (each, a
“Private Warrant”). Each Private Right will convert into one-tenth (1/10) of one ordinary share upon the completion of the
Business Combination. Each Private Warrant is exercisable to purchase three-fourth (3/4) of one ordinary share at a price of $11.50 per
share. The Company will not issue fractional shares upon the exercise of the Public Warrant or the conversion of the Public Right.
The
Private Units are identical to the units sold in the Initial Public Offering except with certain registration rights and transfer restrictions.
NOTE
6 – RELATED PARTY TRANSACTIONS
Insider
Shares
In
July 2020, the Company issued an aggregate of 10,000 founder shares to the initial shareholders for an aggregate purchase price of $1.
In
November 2020, the Company issued an aggregate of 1,240,000 additional founder shares to the initial shareholders for an aggregate purchase
price of $24,999.
In
February 2021, the Company issued an aggregate of 187,500 additional founder shares to the initial shareholders for an aggregate purchase
price of $18. These shares are subject to forfeiture to the extent that the underwriters’ over-allotment option is not exercised
in full or in part. As the over-allotment option was exercised in full in the IPO, none of these shares were forfeited.
Advances
from a Related Party
As
of December 31, 2022 and 2021, the Company had a temporary advance of $150,000 and $30,450, respectively, from a related party for the
payment of costs related to the Initial Public Offering and administrative expense. The balances are unsecured, interest-free and has no
fixed terms of repayment.
Administrative
Services Agreement
The
Company is obligated, commencing from the date of the consummation of the offering, to pay the Sponsor a monthly fee of $ for general
and administrative services. This agreement will terminate upon completion of the Company’s Business Combination or the liquidation
of the trust account to public shareholders. For the years ended December 31, 2022 and 2021, the Company incurred $120,000 and $30,000
expenses, respectively, in connection with the execution of the administrative service agreement. As of December 31, 2022 and 2021, the
Company had unpaid administrative service monthly fee of $150,000 and $30,000, respectively, which are recorded as amount due to a related
party in the respective balance sheets.
NOTE
7 – SHAREHOLDERS’ (DEFICIT) EQUITY
On
September 23, 2021, the Company completed the Initial Public Offering and issued an aggregate of 5,750,000 Public Units and raised gross
proceeds of $57,500,000. Refer to Note 4 for details. Simultaneously, the Company completed a private placement and issued an aggregate
of 255,000 Private Units and raised gross proceeds of $2,550,000. Refer to Note 5 for details.
Ordinary
shares
The
Company is authorized to issue 500,000,000 ordinary shares at par $0.0001. Holders of the Company’s ordinary shares are entitled
to one vote for each share.
Rights
Each
holder of a right (including Public Rights and Private Rights) will automatically receive one-tenth (1/10) of one ordinary share upon
consummation of a Business Combination, even if the holder of such right redeemed all shares held by it in connection with a Business
Combination. No fractional shares will be issued upon exchange of the rights. In the event the Company will not be the surviving company
upon completion of a Business Combination, each holder of a right will be required to affirmatively convert the rights in order to receive
the one-tenth (1/10) of an ordinary share underlying each right upon consummation of a Business Combination.
If
the Company is unable to complete a Business Combination within the required time period and the Company redeems the Public Shares for
the funds held in the trust account, holders of rights will not receive any of such funds for their rights and the rights will expire
worthless.
Warrants
The
Public Warrants will become exercisable on the later of (a) the completion of a Business Combination or (b) 12 months from the closing
of the Initial Public Offering. No Public Warrants will be exercisable for cash unless the Company has an effective and current registration
statement covering the ordinary shares issuable upon exercise of the Public Warrants and a current prospectus relating to such ordinary
shares. Notwithstanding the foregoing, if a registration statement covering the ordinary shares issuable upon the exercise of the Public
Warrants is not effective within 90 days from the consummation of a Business Combination, the 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 the Public 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 Public Warrants on a cashless basis. The Public Warrants will expire five years after the completion of the Business Combination,
at 5:00 p.m., New York City time, or earlier upon redemption or liquidation.
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 Public
Warrants are exercisable, |
|
|
● |
upon not less than 30 days’
prior written notice of redemption to each Public Warrant holder, |
|
|
● |
if, and only if, the reported
last sale price of the ordinary shares equals or exceeds $16.5 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 Public Warrant holders, and |
|
|
● |
if, and only if, there
is a current registration statement in effect with respect to the issuance of the 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. |
The
Private Warrants are identical to the Public Warrants underlying the Units being sold in the Initial Public Offering. The Private Warrants
(including the ordinary shares issuable upon exercise of the private warrants) will not be transferable, assignable or salable until
30 days after the completion of the initial Business Combination.
If
the Company calls the warrants for redemption, management will have the option to require all holders that wish to exercise the warrants
to do so on a “cashless basis,” as described in the warrant agreement. The exercise price and number of ordinary shares issuable
upon exercise of the warrants may be adjusted in certain circumstances including in the event of a share dividend, extraordinary dividend
or recapitalization, reorganization, merger or consolidation. However, the warrants will not be adjusted for issuances of ordinary shares
at a price below its exercise price. Additionally, in no event will the Company be required to net cash settle the warrants. If the Company
is unable to complete a Business Combination within the Combination Period and the Company liquidates the funds held in the Trust Account,
holders of warrants will not receive any of such funds with respect to their warrants, nor will they receive any distribution from the
Company’s assets held outside of the Trust Account with respect to such warrants. Accordingly, the warrants may expire worthless.
The
Company assessed the key terms applicable to the Public Warrants as well as the Private Warrants and classified the Public Warrants and
Private Warrants as equity in accordance with ASC 480 and ASC 815.
NOTE
8 – ORDINARY SHARE SUBJECT TO POSSIBLE REDEMPTION
The
Company accounts for its ordinary shares subject to possible redemption in accordance with the guidance in ASC 480. Ordinary shares
subject to mandatory redemption (if any) are classified as a liability instrument and are measured at fair value. Conditionally
redeemable ordinary shares (including ordinary shares that feature redemption rights that are either within the control of the
holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s control) are
classified as temporary equity. At all other times, ordinary shares are classified as shareholders’ equity. The
Company’s Public Shares feature certain redemption rights that are subject to the occurrence of uncertain future events and
considered to be outside of the Company’s control. On September 21, 2022, upon the Company’s shareholders approval of
the Charted Amendment, 2,393,594
shares were redeemed by certain shareholders at a price of approximately $10.12
per share, including dividend generated in the Trust Account, in an aggregate amount of $24,223,171.
On December 1, 2022, the aggregate amount adjusted to $24,274,780.
Accordingly, at December 31, 2022 and 2021, 3,356,406
and 5,750,000
ordinary shares subject to possible redemption, respectively, are presented as temporary equity, outside of the
shareholders’(deficit) equity section of the Company’s balance sheets.
SCHEDULE
OF EXTENSION PAYMENTS DEPOSITED IN TRUST ACCOUNT
| |
For the Year Ended December 31,2022 | | |
For the Year Ended December 31,2021 | |
Total ordinary shares issued | |
| 7,477,000 | | |
| 7,477,000 | |
Share issued classified as equity | |
| (1,727,000 | ) | |
| (1,727,000 | ) |
Share redemption | |
| (2,393,594 | ) | |
| - | |
Ordinary shares, subject to possible redemption | |
| 3,356,406 | | |
| 5,750,000 | |
NOTE
9 – COMMITMENTS AND CONTINGENCIES
Risks
and Uncertainties
Management
is currently evaluating the impact of the COVID-19 pandemic on the industry and has concluded that while it is reasonably possible that
the pandemic could have a negative effect on the Company’s future financial position, results of its operations and/or search for
a target company. There has not been a significant impact as of the date of these financial statements. The financial statements do not
include any adjustments that might result from the future outcome of this uncertainty. Additionally, If the Company is unable to complete
a Business Combination within the Combination Period, the Company will cease all operations except for the purpose of winding up and
redeem 100% of the outstanding Public Shares for amount then on deposit in the Trust Account. Furthermore, the ordinary shares included
in the units offered in the IPO provide the holder redemption upon the consummation of the initial Business Combination or the liquidation.
These risks and uncertainties also impact the Company’s future financial positions, results of its operations. Please refer to
Note 1 for detail discussion of these risks and uncertainties.
Registration
Rights
The
holders of the insider shares, the Private Units (and their underlying securities) and the warrants that may be issued upon conversion
of the Working Capital Loans (and their underlying securities) are entitled to registration rights pursuant to a registration rights
agreement signed on September 20, 2021. The holders of a majority of these securities will be entitled to make up to two demands that
the Company register such securities. The holders of the majority of the insider shares can elect to exercise these registration rights
at any time commencing three months prior to the date on which these ordinary shares are to be released from escrow. The holders of a
majority of the Private Units and warrants issued in payment of Working Capital Loans made to the Company (or underlying securities)
can elect to exercise these registration rights at any time after the Company consummates a Business Combination. In addition, the holders
will have certain “piggy-back” registration rights with respect to registration statements filed subsequent to the completion
of a Business Combination. The Company will bear the expenses incurred in connection with the filing of any such registration statements.
Underwriting
Agreement
The underwriters
were entitled to an underwriting fee of 3.2% of the gross proceeds from offering to the maximum of $1,615,000. A total of $805,000 was
paid upon the closing of the Initial Public Offering. At the closing of any Business Combination, the Underwriters will receive a cash
payment equal to the greater of: (i)$575,000 or (ii) a fee equal to 4.5% (or 0.5% with respect to investors in the Offering introduced
to the Underwriters by the Company’s sponsor, or Company’s management, subject to a total maximum underwriting fee of $1,615,000.
NOTE
10 – SUBSEQUENT EVENTS
In
accordance with ASC Topic 855, “Subsequent Events”, which establishes general standards of accounting for and disclosure
of events that occur after the balance sheet date but before this audited financial statement are issued, the Company has evaluated all
events or transactions that occurred after December 31, 2022, up through the date was the Company issued the audited financial statements.
On
January 20, 2023, the Company had been deposited $9,080 into the Trust Account in order to extend the amount of available
time to complete a business combination until February 23, 2023.
On
February 21, 2023, the Company had been deposited $9,080 into the Trust Account in order to extend the amount of available
time to complete a business combination until March 23, 2023.
On
March 21, 2023, the Company had been deposited $9,080 into the Trust Account in order to extend the amount of available
time to complete a business combination until April 23, 2023.