| | |
Per Unit
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 10.00 | | | | | $ | 100,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.20 | | | | | $ | 2,000,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 9.80 | | | | | $ | 98,000,000 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 12 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 30 | | | |
| | | | 66 | | | |
| | | | 70 | | | |
| | | | 70 | | | |
| | | | 72 | | | |
| | | | 74 | | | |
| | | | 80 | | | |
| | | | 108 | | | |
| | | | 117 | | | |
| | | | 120 | | | |
| | | | 123 | | | |
| | | | 139 | | | |
| | | | 151 | | | |
| | | | 161 | | | |
| | | | 161 | | | |
| | | | 161 | | |
| | |
September 30, 2021 (unaudited)
|
| |||||||||
Balance Sheet Data:
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Working capital (deficiency)
|
| | | $ | (521,036) | | | | | $ | 1,415,168 | | |
Total assets
|
| | | | 563,004 | | | | | | 102,415,168 | | |
Total liabilities
|
| | | | 547,836 | | | | | | 0 | | |
Value of Class A ordinary shares subject to possible redemption
|
| | | | 0 | | | | | | 101,000,000 | | |
Shareholders’ equity
|
| | | | 15,168 | | | | | | 1,415,168 | | |
| | |
Without
Over-Allotment Options |
| |
Over-Allotment
Option Exercised |
| ||||||
Gross proceeds | | | | | | | | | | | | | |
Gross proceeds from units offered to public
|
| | | $ | 100,000,000 | | | | | $ | 115,000,000 | | |
Gross proceeds from private units offered in the private placement
|
| | | | 5,000,000 | | | | | | 5,450,000 | | |
Total gross proceeds
|
| | | $ | 105,000,000 | | | | | $ | 120,450,000 | | |
Estimated offering expenses(1) | | | | | | | | | | | | | |
Underwriting commissions (2.0% of gross proceeds from units offered to public) (3)
|
| | | $ | 2,000,000 | | | | | $ | 2,300,000 | | |
Legal fees and expenses
|
| | | | 350,000 | | | | | | 350,000 | | |
Accounting fees and expenses
|
| | | | 40,000 | | | | | | 40,000 | | |
Printing and engraving expenses
|
| | | | 35,000 | | | | | | 35,000 | | |
SEC/FINRA expenses
|
| | | | 37,511 | | | | | | 37,511 | | |
Trustee expenses/ Travel and road show expenses
|
| | | | 50,000 | | | | | | 50,000 | | |
Nasdaq listing and filing fees (including deferred fees)
|
| | | | 50,000 | | | | | | 50,000 | | |
Miscellaneous expenses(2)
|
| | | | 37,489 | | | | | | 37,489 | | |
Total estimated offering expenses (other than underwriting commissions)
|
| | | $ | 600,000 | | | | | $ | 600,000 | | |
Proceeds after estimated offering expenses
|
| | | $ | 102,400,000 | | | | | $ | 117,550,000 | | |
Held in trust account(3)(4)
|
| | | $ | 101,000,000 | | | | | $ | 116,150,000 | | |
% of public offering size
|
| | | | 101% | | | | | | 101% | | |
Not held in trust account(1)
|
| | | $ | 1,400,000 | | | | | $ | 1,400,000 | | |
| | |
Amount
|
| |
% of Total
|
| ||||||
Legal, accounting, due diligence, travel and other expenses in connection with any
business combination |
| | | $ | 250,000 | | | | | | 17.86% | | |
Legal and accounting fees related to regulatory reporting obligations
|
| | | | 75,000 | | | | | | 5.36% | | |
Nasdaq continued listing fees
|
| | | | 47,000 | | | | | | 3.36% | | |
Director and officer insurance premiums
|
| | | | 600,000 | | | | | | 42.86% | | |
Administrative and support services
|
| | | | 180,000 | | | | | | 12.86% | | |
General working capital
|
| | | | 248,000 | | | | | | 17.70% | | |
Total
|
| | | $ | 1,400,000 | | | | | | 100.0% | | |
| | |
Without
Over-allotment |
| |
With
Over-allotment |
| ||||||
Public offering price
|
| | | $ | 9.09 | | | | | $ | 9.09 | | |
Net tangible book deficit before this offering
|
| | | $ | (0.21) | | | | | $ | (0.18) | | |
Increase attributable to public shareholders
|
| | | $ | 0.54 | | | | | $ | 0.47 | | |
Pro forma net tangible book value after this offering and the sale of the private units
|
| | | $ | 0.33 | | | | | $ | 0.29 | | |
Dilution to public shareholders
|
| | | $ | 8.76 | | | | | $ | 8.80 | | |
Percentage of dilution to new investors
|
| | | | 96.3% | | | | | | 96.8% | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
Initial Shareholders(1)
|
| | | | 2,500,000 | | | | | | 18.2% | | | | | | 25,000 | | | | | | 0.02% | | | | | | 0.01 | | |
EBC founder shares
|
| | | | 200,000 | | | | | | 1.5% | | | | | | 1,800 | | | | | | 0.00% | | | | | | 0.01 | | |
Public Shareholders
|
| | | | 11,000,000 | | | | | | 80.3% | | | | | | 100,000,000 | | | | | | 99.98% | | | | | | 9.09 | | |
| | | | | 13,700,000 | | | | | | 100.00% | | | | | | 100,026,800 | | | | | | 100.00% | | | | | | | | |
| | |
Without
Over-allotment |
| |
With
Over-allotment |
| ||||||
Numerator: | | | | | | | | | | | | | |
Net tangible book deficit before this offering
|
| | | $ | (521,036) | | | | | $ | (521,036) | | |
Net proceeds from this offering and sale of the private units
|
| | | | 102,400,000 | | | | | | 117,550,000 | | |
Plus: Offering costs paid in advance, excluded from tangible book value
|
| | | | 536,204 | | | | | | 536,204 | | |
Less: Proceeds held in trust subject to redemption
|
| | | | (101,000,000) | | | | | | (116,150,000) | | |
| | | | $ | 1,415,168 | | | | | $ | 1,415,168 | | |
Denominator: | | | | | | | | | | | | | |
Class B ordinary shares outstanding prior to this offering
|
| | | | 2,875,000 | | | | | | 2,875,000 | | |
Class B ordinary shares forfeited if over-allotment is not exercised
|
| | | | (375,000) | | | | | | — | | |
Class A ordinary shares included in the units offered
|
| | | | 10,000,000 | | | | | | 11,500,000 | | |
Class A ordinary shares included in the private units
|
| | | | 500,000 | | | | | | 545,000 | | |
Class A ordinary shares underlying the rights included in the private units
|
| | | | 50,000 | | | | | | 54,500 | | |
Class A ordinary shares underlying the rights included in the units offered
|
| | | | 1,000,000 | | | | | | 1,150,000 | | |
EBC founder shares
|
| | | | 200,000 | | | | | | 200,000 | | |
Less: Ordinary shares subject to redemption/tender
|
| | | | (10,000,000) | | | | | | (11,500,000) | | |
| | | | | 4,250,000 | | | | | | 4,824,500 | | |
| | |
September 30, 2021
(unaudited) |
| |||||||||
| | |
Actual
|
| |
As Adjusted(2)
|
| ||||||
Note payable to related party(1)
|
| | | $ | — | | | | | $ | — | | |
Class A ordinary shares, subject to redemption; no shares actual and 10,000,000
shares as adjusted(3) |
| | | | — | | | | | | 101,000,000 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Preference shares, $0.0001 par value, 1,000,000 shares authorized; none issued and outstanding, actual and as adjusted
|
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001par value, 180,000,000 shares authorized; 200,000 and 700,000 shares issued and outstanding (excluding -0- and 10,000,000 shares subject to possible redemption), actual and as adjusted, respectively(4)
|
| | | | 20 | | | | | | 70 | | |
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 2,875,000 and 2,500,000 shares issued and outstanding, actual and as adjusted, respectively(4) (5)
|
| | | | 287 | | | | | | 250 | | |
Additional paid-in capital
|
| | | | 26,493 | | | | | | 1,426,480 | | |
Accumulated deficit
|
| | | | (11,632) | | | | | | (11,632) | | |
Total shareholders’ equity
|
| | | $ | 15,168 | | | | | $ | 1,415,168 | | |
Total capitalization
|
| | | $ | 15,168 | | | | | $ | 102,415,168 | | |
| | |
Redemptions in
Connection with our Initial Business Combination |
| |
Other Permitted
Purchases of Public Shares by our Affiliates |
| |
Redemptions if we fail to
Complete an Initial Business Combination |
|
Calculation of redemption price
|
| | Redemptions at the time of our initial business combination may be made pursuant to a tender offer or in connection with a shareholder vote. The redemption price will be the same whether we conduct redemptions pursuant to a tender offer or in connection with a shareholder vote. In either case, our public shareholders may redeem their public shares for cash equal to | | | If we seek shareholder approval of our initial business combination, our sponsor, directors, officers, or any of their affiliates may purchase shares in privately negotiated transactions or in the open market either prior to or following the completion of our initial business combination. None of the funds in the trust account will be used to purchase shares in such transactions. | | | If we are unable to complete our initial business combination within 18 months from the closing of this offering, we will redeem all public shares at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the trust account (which is initially anticipated to be $10.10 per share), including interest (less up to $100,000 of interest to pay | |
| | |
Redemptions in
Connection with our Initial Business Combination |
| |
Other Permitted
Purchases of Public Shares by our Affiliates |
| |
Redemptions if we fail to
Complete an Initial Business Combination |
|
| | | the aggregate amount then on deposit in the trust account as of two business days prior to the consummation of the initial business combination (which is initially anticipated to be $10.10 per share), including interest (which interest shall be net of taxes payable), divided by the number of then issued and outstanding public shares, subject to the limitation that no redemptions will take place if all of the redemptions would cause our net tangible assets to be less than $5,000,001 either immediately prior to or upon completion of our initial business combination and any limitations (including, but not limited to, cash requirements) agreed to in connection with the negotiation of terms of a proposed business combination. | | | | | | dissolution expenses and which interest shall be net of taxes payable), divided by the number of then issued and outstanding public shares. | |
Impact to remaining shareholders
|
| | The redemptions in connection with our initial business combination will reduce the book value per share for our remaining shareholders, who will bear the burden of interest withdrawn in order to pay taxes (to the extent not paid from amounts accrued as interest on the funds held in the trust account). | | | If the permitted purchases described above are made, there will be no impact to our remaining shareholders because the purchase price would not be paid by us. | | | The redemption of our public shares if we fail to complete our initial business combination will reduce the book value per share for the shares held by our initial shareholders, who will be our only remaining shareholders after such redemptions. | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
Escrow of offering proceeds
|
| | $101,000,000 of the proceeds of this offering and the sale of the private units will be deposited into a United States-based trust account at with Continental Stock Transfer & Trust Company acting as trustee | | | Approximately $88,200,000 of the offering proceeds, representing the gross proceeds of this offering less allowable underwriting commissions, expenses and company deductions under Rule 419, would be required to be deposited into either an escrow account with an insured depositary institution or in a separate bank account established by a broker-dealer in which the broker-dealer acts as trustee for persons having the beneficial interests in the account. | |
Investment of net proceeds
|
| | $101,000,000 of the proceeds of this offering and the sale of the private units held in trust will be invested only in U.S. government treasury bills with a maturity of 185 days or less or in money market funds investing solely in U.S. Treasuries and meeting certain conditions under Rule 2a-7 under the Investment Company Act. | | | Proceeds could be invested only in specified securities such as a money market fund meeting conditions of the Investment Company Act or in securities that are direct obligations of, or obligations guaranteed as to principal or interest by, the United States. | |
Receipt of interest on escrowed funds
|
| | Interest on proceeds from the trust account to be paid to shareholders is reduced by (1) any taxes paid or payable and (2) in the event of our liquidation for failure to complete our initial business combination within the allotted time, up to $100,000 of net interest that may be released to us should we have no or insufficient working capital to fund the costs and expenses of our dissolution and liquidation. | | | Interest on funds in escrow account would be held for the sole benefit of investors, unless and only after the funds held in escrow were released to us in connection with our completion of a business combination. | |
Limitation on fair value or net assets of target business
|
| | Our initial business combination must occur with one or more target businesses that together have an aggregate fair market value of at least 80% of the assets held in the trust account (excluding taxes payable on the | | | The fair value or net assets of a target business must represent at least 80% of the maximum offering proceeds. | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | income earned on the trust account) at the time of the agreement to enter into the initial business combination. Notwithstanding the foregoing, if we are not then listed on Nasdaq for whatever reason, we would no longer be required to meet the foregoing 80% fair market value test. | | | | |
Trading of securities issued
|
| | The units will begin trading on or promptly after the date of this prospectus. The Class A ordinary shares, rights and warrants constituting the units will begin separate trading on the 90th day following the date of this prospectus unless EarlyBirdCapital informs us of its decision to allow earlier separate trading, subject to our having filed the Current Report on Form 8-K described below and having issued a press release announcing when such separate trading will begin; provided, that no fractional warrants will be issued upon separation of the units and only whole warrants will trade. We will file the Current Report on Form 8-K promptly after the closing of this offering. If the underwriters’ over-allotment option is exercised following the initial filing of such Current Report on Form 8-K, a second or amended Current Report on Form 8-K will be filed to provide updated financial information to reflect the exercise of the underwriters’ over-allotment option | | | No trading of the units or the underlying Class A ordinary shares, rights and warrants would be permitted until the completion of a business combination. During this period, the securities would be held in the escrow or trust account. | |
Exercise of the warrants
|
| | The warrants cannot be exercised until 30 days after the completion of our initial business combination, and, accordingly, will be exercised only after the trust account has been terminated and distributed. | | | The warrants could be exercised prior to the completion of a business combination, but securities received and cash paid in connection with the exercise would be deposited in the escrow or trust account. | |
Election to remain an investor
|
| | We will provide our public shareholders with the opportunity to redeem their public shares for cash equal to | | | A prospectus containing information pertaining to the business combination required by the SEC would be sent to each | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | their pro rata share of the aggregate amount then on deposit in the trust account as of two business days prior to the completion of our initial business combination, including interest, which interest shall be net of taxes payable, upon the completion of our initial business combination, subject to the limitations described herein. We may not be required by applicable law or stock exchange rules to hold a shareholder vote. If we are not required by applicable law or stock exchange rules and do not otherwise decide to hold a shareholder vote, we will, pursuant to our amended and restated memorandum and articles of association, conduct the redemptions pursuant to the tender offer rules of the SEC and file tender offer documents with the SEC which will contain substantially the same financial and other information about the initial business combination and the redemption rights as is required under the SEC’s proxy rules. If, however, we hold a shareholder vote, we will, like many blank check companies, offer to redeem shares in conjunction with a proxy solicitation pursuant to the proxy rules and not pursuant to the tender offer rules. Pursuant to the tender offer rules, the tender offer period will be not less than 20 business days and, in the case of a shareholder vote, a final proxy statement would be mailed to public shareholders at least 10 days prior to the shareholder vote. However, we expect that a draft proxy statement would be made available to such shareholders well in advance of such time, providing additional notice of redemption if we conduct redemptions in conjunction with a proxy solicitation. If we seek | | | investor. Each investor would be given the opportunity to notify the company in writing, within a period of no less than 20 business days and no more than 45 business days from the effective date of a post-effective amendment to the company’s registration statement, to decide if he, she or it elects to remain a shareholder of the company or require the return of his, her or its investment. If the company has not received the notification by the end of the 45th business day, funds and interest or dividends, if any, held in the trust or escrow account are automatically returned to the shareholder. Unless a sufficient number of investors elect to remain investors, all funds on deposit in the escrow account must be returned to all of the investors and none of the securities are issued. | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | shareholder approval, we will complete our initial business combination only if we obtain the approval of an ordinary resolution under Cayman Islands law, which requires the affirmative vote of a majority of the shareholders who attend and vote at a general meeting of the company. Additionally, each public shareholder may elect to redeem its public shares without voting and, if they do vote, irrespective of whether they vote for or against the proposed business combination. | | | | |
Business combination deadline
|
| | If we are unable to complete an initial business combination within 18 months from the closing of this offering, we will (1) cease all operations except for the purpose of winding up, (2) as promptly as reasonably possible but not more than 10 business days thereafter, redeem 100% of 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 $100,000 of interest to pay dissolution expenses and which interest shall be net of taxes payable), divided by the number of then issued and outstanding public shares, which redemption will completely extinguish public shareholders’ rights as shareholders (including the right to receive further liquidating distributions, if any) and (3) as promptly as reasonably possible following such redemption, subject to the approval of our remaining shareholders and our board of directors, dissolve and liquidate, subject in each case to our obligations under Cayman Islands law to provide for claims of creditors and the requirements of other applicable law. | | | If an acquisition has not been completed within 18 months after the effective date of the company’s registration statement, funds held in the trust or escrow account are returned to investors. | |
Release of funds
|
| | Except with respect to interest earned on the funds held in the trust account that may be | | | The proceeds held in the escrow account are not released until the earlier of the completion of a | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | released to us to pay our taxes, if any, and up to $100,000 of interest that may be needed to pay dissolution expenses, the funds held in the trust account will not be released from the trust account until the earliest to occur of: (1) the completion of our initial business combination; (2) the redemption of any public shares properly submitted in connection with a shareholder vote to amend our amended and restated memorandum and articles of association (A) that would affect our public shareholders’ ability to convert or sell their shares to us in connection with a business combination as described herein or to modify the substance or timing of our obligation to redeem 100% of our public shares if we do not complete our initial business combination within 18 months from the closing of this offering or (B) with respect to any other provision relating to shareholders’ rights or pre-initial business combination activity; and (3) the redemption of our public shares if we are unable to complete our initial business combination within 18 months from the closing of this offering, subject to applicable law. | | | business combination or the failure to effect a business combination within the allotted time. | |
Limitation on redemption rights of shareholders holding more than 15% of the shares sold in this offering if we hold a shareholder vote
|
| | If we seek shareholder approval of our initial business combination and we do not conduct redemptions in connection with our initial business combination pursuant to the tender offer rules, our amended and restated memorandum and articles of association will provide that a public shareholder, together with any affiliate of such shareholder or any other person with whom such shareholder is acting in concert or as a “group” (as defined under Section 13 of the Exchange Act), will be restricted from redeeming its shares with | | | Since blank check companies provide no restrictions on the ability of shareholders to redeem shares based on the number of shares held by such shareholders in connection with an initial business combination. | |
| | |
Terms of Our Offering
|
| |
Terms Under a Rule 419 Offering
|
|
| | | respect Excess Shares (more than an aggregate of 15% of the shares sold in this offering), without our prior consent. Our public shareholders’ inability to redeem Excess Shares will reduce their influence over our ability to complete our initial business combination and they could suffer a material loss on their investment in us if they sell Excess Shares in open market transactions. | | | | |
Tendering share certificates in connection with redemption rights
|
| | We may require our public shareholders seeking to exercise their redemption rights, whether they are record holders or hold their shares in “street name,” to either tender their certificates to our transfer agent prior to the date set forth in the tender offer documents or proxy materials mailed to such holders, or up to two business days prior to the scheduled vote on the proposal to approve our initial business combination in the event we distribute proxy materials, or to deliver their shares to the transfer agent electronically using The Depository Trust Company’s DWAC (Deposit/Withdrawal At Custodian) System, at the holder’s option. The proxy materials, as applicable, that we will furnish to holders of our public shares in connection with our initial business combination will indicate whether we are requiring public shareholders to satisfy such delivery requirements. Accordingly, a public shareholder would up to two days prior to the vote on the business combination to tender its shares if it wishes to seek to exercise its redemption rights. | | | In order to perfect redemption rights in connection with their business combinations, holders could vote against a proposed business combination and check a box on the proxy card indicating such holders were seeking to exercise their redemption rights. After the business combination was approved, the company would contact such shareholders to arrange for them to deliver their certificate to verify ownership. | |
Name
|
| |
Age
|
| |
Title
|
|
Fang Zheng | | |
57
|
| | Director (Chairman) | |
Kai Xiong | | |
54
|
| | Chief Executive Officer and Director | |
Jing Lu | | |
57
|
| | Chief Financial Officer | |
Mark Taborsky | | |
55
|
| | Director | |
Doug Rothschild | | |
45
|
| | Director | |
Mei Han | | |
52
|
| | Director | |
Name and Address of Beneficial Owner(1)
|
| |
Number of
Class A Shares Beneficially Owned |
| |
Approximate Percentage of Issued
and Outstanding Ordinary Shares |
| ||||||||||||
|
Before Offering
|
| |
After Offering
|
| ||||||||||||||
Keyarch Global Sponsor Limited
|
| | | | 2,875,000(2)(3)(4) | | | | | | 92.6% | | | | | | 18.9% | | |
Fang Zheng
|
| | | | 2,875,000(2)(3)(4) | | | | | | 92.6% | | | | | | 18.9% | | |
Kai Xiong
|
| | | | —(5) | | | | | | — | | | | | | — | | |
Jing Lu
|
| | | | —(5) | | | | | | — | | | | | | — | | |
Mark Taborsky
|
| | | | —(5) | | | | | | — | | | | | | — | | |
Doug Rothschild
|
| | | | —(5) | | | | | | — | | | | | | — | | |
Mei Han
|
| | | | —(5) | | | | | | — | | | | | | — | | |
EarlyBirdCapital, Inc.
|
| | | | 200,000 | | | | | | 7.4% | | | | | | 1.5% | | |
All directors and officers as a group (six individuals)
|
| | | | 2,875,000 | | | | | | 92.6% | | | | | | 18.9% | | |
Underwriter
|
| |
Number of
Units |
| |||
EarlyBirdCapital, Inc.
|
| | | | 7,125,000 | | |
Haitong International Securities (USA) Inc.
|
| | | | 2,375,000 | | |
Revere Securities LLC
|
| | | | 500,000 | | |
Total
|
| | | | 10,000,000 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Unit
|
| | | $ | 0.20 | | | | | $ | 0.20 | | |
Total
|
| | | $ | 2,000,000 | | | | | $ | 2,300,000 | | |
| | |
Page
|
| |||
Unaudited Financial Statements: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
Financial Statements: | | | | | | | |
| | | | F-15 | | | |
| | | | F-16 | | | |
| | | | F-17 | | | |
| | | | F-18 | | | |
| | | | F-19 | | | |
| | | | F-20 | | |
|
ASSETS
|
| | | | | | |
| CURRENT ASSETS | | | | | | | |
|
Cash
|
| | | $ | 26,800 | | |
|
Prepaid expenses
|
| | | | — | | |
|
Total current assets
|
| | | | 26,800 | | |
| OTHER ASSETS | | | | | | | |
|
Deferred offering costs
|
| | | $ | 536,204 | | |
|
Total other assets
|
| | | | 536,204 | | |
|
TOTAL ASSETS
|
| | | $ | 563,004 | | |
|
LIABILITIES AND STOCKHOLDER’S EQUITY
|
| | | | | | |
| CURRENT LIABILITIES | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 267,331 | | |
|
Accrued offering costs
|
| | | | 47,581 | | |
|
Due to affiliates
|
| | | | 232,924 | | |
|
Total current liabilities
|
| | | | 547,836 | | |
|
Total liabilities
|
| | | | 547,836 | | |
| COMMITMENTS AND CONTINGENCIES | | | | | | | |
| STOCKHOLDER’S EQUITY | | | | | | | |
|
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Class A ordinary shares; $0.0001 par value; 180,000,000 shares authorized; 200,000 issued and outstanding
|
| | | | 20 | | |
|
Class B ordinary shares; $0.0001 par value; 20,000,000 shares authorized; 2,875,000 issued and outstanding(1)
|
| | | | 287 | | |
|
Additional paid-in capital
|
| | | | 26,493 | | |
|
Accumulated deficit
|
| | | | (11,632) | | |
|
Total stockholder’s equity
|
| | | | 15,168 | | |
|
TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY
|
| | | $ | 563,004 | | |
| EXPENSES | | | | | | | |
|
General and administrative
|
| | | $ | 11,632 | | |
|
Total expenses
|
| | | | 11,632 | | |
|
NET LOSS
|
| | | $ | (11,632) | | |
|
WEIGHTED AVERAGE SHARES OUTSTANDING, BASIC AND DILUTED(1)
|
| | | | 2,562,112 | | |
|
BASIC AND DILUTED NET LOSS PER SHARE
|
| | | $ | (0.00) | | |
| | |
Ordinary Shares
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| | | | | | | | | | | | | | | | | | | ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
equity |
| |||||||||||||||||||||
Balance, April 23, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class A ordinary shares to the Underwriter
|
| | | | 200,000 | | | | | | 20 | | | | | | — | | | | | | — | | | | | | 1,780 | | | | | | — | | | | | | 1,800 | | |
Issuance of Class B ordinary shares to Sponsor(1)
|
| | | | — | | | | | | — | | | | | | 2,875,000 | | | | | | 287 | | | | | | 24,713 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,632) | | | | | | (11,632) | | |
Balance, September 30, 2021
|
| | | | 200,000 | | | | | $ | 20 | | | | | | 2,875,000 | | | | | $ | 287 | | | | | $ | 26,493 | | | | | $ | (11,632) | | | | | $ | 15,168 | | |
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | |
|
Net loss
|
| | | $ | (11,632) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Accounts payable and accrued expenses
|
| | | | 11,052 | | |
|
Due to affiliates
|
| | | | 580 | | |
|
Net cash flows used in operating activities
|
| | | | — | | |
| CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | |
|
Proceeds from issuance of Class A ordinary shares to Underwriter
|
| | | | 1,800 | | |
|
Proceeds from issuance of Class B ordinary shares to Sponsor
|
| | | | 25,000 | | |
|
Net cash flows provided by financing activities
|
| | | | 26,800 | | |
|
NET CHANGE IN CASH
|
| | | | 26,800 | | |
|
CASH, BEGINNING OF PERIOD
|
| | | | — | | |
|
CASH, END OF PERIOD
|
| | | $ | 26,800 | | |
|
Supplemental disclosure of noncash activities:
|
| | | | | | |
|
Deferred offering costs included in due to affiliate
|
| | | $ | 232,344 | | |
|
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | 256,279 | | |
|
Deferred offering costs included in accrued offering expenses
|
| | | $ | 47,581 | | |
| ASSETS | | | | | | | |
| CURRENT ASSETS | | | | | | | |
|
Cash
|
| | | $ | 25,000 | | |
|
Prepaid expenses
|
| | | | 10,000 | | |
|
Total current assets
|
| | | | 35,000 | | |
| OTHER ASSETS | | | | | | | |
|
Deferred offering costs
|
| | | $ | 229,041 | | |
|
Total other assets
|
| | | | 229,041 | | |
|
TOTAL ASSETS
|
| | | $ | 264,041 | | |
| LIABILITIES AND STOCKHOLDER’S EQUITY | | | | | | | |
| CURRENT LIABILITIES | | | | | | | |
|
Accounts payable
|
| | | $ | 1,201 | | |
|
Accrued offering costs
|
| | | | 223,416 | | |
|
Sponsor line of credit
|
| | | | 15,625 | | |
|
Total current liabilities
|
| | | | 240,242 | | |
|
Total liabilities
|
| | | | 240,242 | | |
| COMMITMENTS AND CONTINGENCIES | | | | | | | |
| STOCKHOLDER’S EQUITY | | | | | | | |
|
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and
outstanding |
| | | | — | | |
|
Class A ordinary shares; $0.0001 par value; 180,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Class B ordinary shares; $0.0001 par value; 20,000,000 shares authorized; 2,875,000 issued and outstanding(1)
|
| | | | 287 | | |
|
Additional paid-in capital
|
| | | | 24,713 | | |
|
Accumulated deficit
|
| | | | (1,201) | | |
|
Total stockholder’s equity
|
| | | | 23,799 | | |
|
TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY
|
| | | $ | 264,041 | | |
| EXPENSES | | | | | | | |
|
General and administrative
|
| | | $ | 1,201 | | |
|
Total expenses
|
| | | | 1,201 | | |
|
NET LOSS
|
| | | $ | (1,201) | | |
|
WEIGHTED AVERAGE SHARES OUTSTANDING, BASIC AND DILUTED(1)
|
| | | | 2,500,000 | | |
|
BASIC AND DILUTED NET LOSS PER SHARE
|
| | | $ | (0.00) | | |
| | |
Ordinary Shares
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| | | | | | | | | | | | | | | | | | | ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
equity |
| |||||||||||||||||||||
Balance, April 23, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B ordinary shares to Sponsor(1)
|
| | | | — | | | | | | — | | | | | | 2,875,000 | | | | | | 287 | | | | | | 24,713 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,201) | | | | | | (1,201) | | |
Balance, July 06, 2021
|
| | | | — | | | | | $ | — | | | | | | 2,875,000 | | | | | $ | 287 | | | | | $ | 24,713 | | | | | $ | (1,201) | | | | | $ | 23,799 | | |
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | |
|
Net loss
|
| | | $ | (1,201) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Accounts payable
|
| | | | 1,201 | | |
|
Net cash flows used in operating activities
|
| | | | — | | |
| CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | |
|
Proceeds from issuance of Class B ordinary shares to Sponsor
|
| | | | 25,000 | | |
|
Net cash flows provided by financing activities
|
| | | | 25,000 | | |
|
NET CHANGE IN CASH
|
| | | | 25,000 | | |
|
CASH, BEGINNING OF PERIOD
|
| | | | — | | |
|
CASH, END OF PERIOD
|
| | | $ | 25,000 | | |
|
Supplemental disclosure of noncash activities:
|
| | | | | | |
|
Deferred offering costs and prepaid expenses paid by notes payable – related party
|
| | | $ | 15,625 | | |
|
Deferred offering costs included in accrued offering costs
|
| | | $ | 223,416 | | |