QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
Redeemable Warrant to acquire one-half of one Class A Ordinary Shares, and one Right to acquire one-tenth of one Class A Ordinary Share |
||||
Rights to one-tenth of one Class A Ordinary Share |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer |
☒ | Smaller reporting company | ||||
Emerging growth company |
Page |
||||
1 |
||||
1 |
||||
2 |
||||
3 |
||||
4 |
||||
5 |
||||
20 |
||||
24 |
||||
24 |
||||
25 |
||||
25 |
||||
25 |
||||
25 |
||||
25 |
||||
25 |
||||
25 |
||||
26 |
||||
27 |
June 30, 2022 |
December 31, 2021 |
|||||||
(unaudited) | ||||||||
ASSETS |
||||||||
Current assets |
||||||||
Cash |
$ | $ | ||||||
Prepaid expenses – current |
||||||||
|
|
|
|
|||||
Total Current Assets |
||||||||
Non-current assets |
||||||||
Cash and marketable securities held in Trust Account |
||||||||
Prepaid expenses – non-current |
||||||||
Deferred offering costs |
||||||||
|
|
|
|
|||||
Total Non-current Assets |
||||||||
|
|
|
|
|||||
Total Assets |
$ | $ | ||||||
|
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) |
||||||||
Current liabilities |
||||||||
Accounts payable and accrued expenses |
$ | $ | ||||||
Accrued offering costs |
||||||||
Promissory note – related party |
||||||||
|
|
|
|
|||||
Total Current Liabilities |
||||||||
Non-Current liabilities |
||||||||
Warrant Liability |
||||||||
Deferred underwriter fee payable |
||||||||
|
|
|
|
|||||
Total Non-current Liabilities |
||||||||
|
|
|
|
|||||
Total Liabilities |
||||||||
|
|
|
|
|||||
Commitments and Contingencies (Note 8) |
||||||||
Class A ordinary shares subject to possible redemption; $ and |
||||||||
Shareholders’ Equity (Deficit) |
||||||||
Preference shares, $ |
||||||||
Class A ordinary shares, $ outstanding (excluding |
||||||||
Class B ordinary shares, $ outstanding at June 30, 2022 and December 31, 2021, respectively |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total Shareholders’ Equity (Deficit) |
( |
) | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES AND SHAREHOLDERS’ (DEFICIT) EQUITY |
$ | $ | ||||||
|
|
|
|
For the Three Months Ended June 30, 2022 |
For the Six Months Ended June 30, 2022 |
|||||||
Formation and operating costs |
$ | $ | ||||||
|
|
|
|
|||||
Loss from operations |
( |
) | ( |
) | ||||
Other income: |
||||||||
Change in fair value of warrant liability |
||||||||
Gain on extinguishment of over-allotment liability |
— |
|||||||
Dividend income on marketable securities held in Trust Account |
||||||||
|
|
|
|
|||||
Other income, net |
||||||||
|
|
|
|
|||||
Net income |
$ |
$ |
||||||
|
|
|
|
|||||
Basic and diluted weighted average shares outstanding, Class A ordinary shares subject to possible redemption |
||||||||
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption |
$ |
$ |
||||||
|
|
|
|
|||||
Basic and diluted weighted average shares outstanding, non-redeemable ordinary shares |
||||||||
Basic and diluted net income per share, non-redeemable ordinary shares |
$ |
$ |
||||||
|
|
|
|
Class A |
Total |
|||||||||||||||||||||||||||||||||||
Ordinary Shares Subject to |
Class A |
Class B |
Additional |
Shareholders’ |
||||||||||||||||||||||||||||||||
Possible Redemption |
Ordinary Shares |
Ordinary Shares |
Paid-in |
Accumulated |
Equity |
|||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Capital |
Deficit |
(Deficit) |
||||||||||||||||||||||||||||
Balance - January 1, 2022 |
( |
) | ||||||||||||||||||||||||||||||||||
Issuance of Class A ordinary shares |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Remeasurement of Class A ordinary shares to redemption value |
— | — | — | — | — | ( |
) | ( |
) | ( |
) | |||||||||||||||||||||||||
Forfeiture of Class B shares issued to Sponsor |
— | — | — | — | ( |
) | ( |
) | — | |||||||||||||||||||||||||||
Issuance of Representative Shares |
— | — | — | — | — | |||||||||||||||||||||||||||||||
Rights underlying the Units |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance - March 31, 2022 (unaudited) |
— | ( |
) | ( |
) | |||||||||||||||||||||||||||||||
Remeasurement of Class A ordinary shares to redemption value |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance - June 30, 2022 (unaudited) |
— | ( |
) | ( |
) | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities: |
||||
Net income |
$ | |||
Adjustments to reconcile net income to net cash used in operating activities: |
||||
Allocation of deferred offering costs for warrant liability |
||||
Change in fair value of warrant liability |
( |
|||
Gain on extinguishment of OA liability |
( |
|||
Dividend income on marketable securities held in Trust Account |
( |
|||
Changes in operating assets and liabilities: |
||||
Prepaid expenses |
( |
) | ||
Accounts payable and accrued expenses |
||||
|
|
|||
Net cash used in operating activities |
( |
) | ||
|
|
|||
Cash Flows from Investing Activities: |
||||
Investment of cash in Trust Account |
||||
|
|
|||
Net cash used in investing activities |
( |
|||
|
|
|||
Cash Flows from Financing Activities: |
||||
Proceeds from issuance of Class A ordinary shares to Sponsor |
||||
Payment of underwriting fee |
( |
|||
Proceeds from sale of Private Warrants |
||||
Payment of Promissory Note |
( |
|||
Payment of offering costs |
( |
) | ||
|
|
|||
Net cash provided by financing activities |
||||
|
|
|||
Net Change in Cash |
||||
Cash – Beginning |
||||
|
|
|||
Cash – Ending |
$ |
|||
|
|
|||
Non-Cash Investing and Financing Activities: |
||||
Initial measurement of Class A ordinary shares subject to possible redemption |
$ | |||
Initial measurement of public warrants and private placement warrants |
$ | |||
Deferred underwriting fee payable |
$ | |||
Remeasurement of Class A ordinary shares subject to possible redemption |
$ | |||
Forfeiture of Founder Shares |
$ | ( |
||
Issuance of Representative Shares |
$ | |||
Deferred offering costs included in accrued offering costs |
$ |
Gross proceeds from initial public offering |
$ | |||
Less: |
||||
Proceeds allocated to public warrants |
( |
) | ||
Offering costs allocated to Class A ordinary shares subject to possible redemption |
( |
) | ||
Fair value allocated to rights |
( |
) | ||
Plus: |
||||
Proceeds allocated to private warrants |
||||
Re-measurement of Class A ordinary shares subject to possible redemption |
||||
|
|
|||
Class A ordinary shares subject to possible redemption, June 30, 2022 |
$ | |||
|
|
Three Months Ended June 30, 2022 |
||||
Class A ordinary shares subject to possible redemption |
||||
Numerator: Income attributable to Class A ordinary shares subject to possible redemption |
||||
Net income |
$ | |||
|
|
|||
Net income attributable to Class A ordinary shares subject to possible redemption |
$ | |||
|
|
|||
Denominator: Weighted average Class A ordinary shares subject to possible redemption |
||||
Basic and diluted weighted average shares outstanding, Class A ordinary shares subject to possible redemption |
||||
|
|
|||
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption |
$ | |||
|
|
|||
Non-Redeemable ordinary shares |
||||
Numerator: Net income |
||||
Net income |
$ | |||
|
|
|||
Net income attributable to non-redeemable Class A and Class B ordinary shares |
$ | |||
|
|
|||
Denominator: Weighted average non-redeemable ordinary shares |
||||
Basic and diluted weighted average shares outstanding, non-redeemable ordinary shares |
||||
|
|
|||
Basic and diluted net income per share, non-redeemable ordinary shares |
$ | |||
|
|
Six Months Ended June 30, 2022 |
||||
Class A ordinary shares subject to possible redemption |
||||
Numerator: Income attributable to Class A ordinary shares subject to possible redemption |
||||
Net income |
$ | |||
|
|
|||
Net income attributable to Class A ordinary shares subject to possible redemption |
$ | |||
|
|
|||
Denominator: Weighted average Class A ordinary shares subject to possible redemption |
||||
Basic and diluted weighted average shares outstanding, Class A ordinary shares subject to possible redemption |
||||
|
|
|||
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption |
$ | |||
|
|
|||
Non-Redeemable ordinary shares |
||||
Numerator: Net income |
||||
Net income |
$ | |||
|
|
|||
Net income attributable to non-redeemable Class A and Class B ordinary shares |
$ | |||
|
|
|||
Denominator: Weighted average non-redeemable ordinary shares |
||||
Basic and diluted weighted average shares outstanding, non-redeemable ordinary shares |
||||
|
|
|||
Basic and diluted net income per share, non-redeemable ordinary shares |
$ | |||
|
|
• | Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets; |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
• | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
• | in whole and not in part; |
• | at a price of $ |
• | upon not less than |
• | if, and only if, the last sale price of our ordinary shares equals or exceeds $ sub-divisions, share dividends, reorganizations, recapitalizations and the like) for any |
Public Warrants |
Private Placement Warrants |
Warrant Liability |
||||||||||||||
Derivative warrant liabilities at December 31, 2021 |
$ | $ | $ | |||||||||||||
|
|
|
|
|
|
|||||||||||
Initial fair value at issuance of public and private placement warrants |
||||||||||||||||
|
|
|
|
|
|
|||||||||||
Change in fair value |
( |
) | ( |
) | ( |
) | ||||||||||
Transfer of public warrants to Level 1 measurement |
( |
) | ( |
) | ||||||||||||
|
|
|
|
|
|
|||||||||||
Level 3 derivative warrant liabilities as of March 31, 2022 |
||||||||||||||||
Change in fair value |
( |
) | ( |
) | ||||||||||||
|
|
|
|
|
|
|||||||||||
Level 3 derivative warrant liabilities as of June 30, 2022 |
$ | $ | $ | |||||||||||||
|
|
|
|
|
|
(Level 1) | (Level 2) | (Level 3) | ||||||||||
Assets |
||||||||||||
Cash and marketable securities held in trust account |
$ |
$ |
$ |
|||||||||
Liabilities |
||||||||||||
Public Warrants |
$ |
$ |
$ |
|||||||||
Private Placement Warrants |
$ | $ | $ |
Public Warrants |
Private Placement Warrants |
Total Derivative Warrant Liability |
||||||||||
Fair value at August 6, 2021 (inception) |
||||||||||||
|
|
|
|
|
|
|||||||
Derivative warrant liabilities as of December 31, 2021 |
$ | $ | $ | |||||||||
Initial fair value at issuance |
||||||||||||
Change in fair value |
( |
) | ( |
) | ( |
) | ||||||
Derivative warrant liabilities as of March 31, 2022 |
$ | $ | $ | |||||||||
Change in fair value |
( |
) | ( |
) | ( |
) | ||||||
Derivative warrant liabilities as of June 30, 2022 |
$ | $ | $ |
Input |
Private Placement Warrants June 30, 2022 |
|||
Ordinary share price |
$ | |||
Exercise price |
$ | |||
Risk-free rate of interest |
% | |||
Volatility |
% | |||
Term |
||||
Warrant to buy one share (unadjusted for the probability of dissolution) |
$ | |||
Dividend yield |
% |
* | Filed herewith. |
AURORA TECHNOLOGY ACQUISITION CORP. | ||||||
Date: August 15, 2022 | By: | /s/ Zachary Wang | ||||
Name: | Zachary Wang | |||||
Title: | Chief Executive Officer | |||||
Date: August 15, 2022 | By: | /s/ Yida Gao | ||||
Name: | Yida Gao | |||||
Title: | Chief Financial Officer |