NOTES
TO CONDENSED FINANCIAL STATEMENTS
JUNE
30, 2021
(Unaudited)
NOTE
1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
Northern
Genesis Acquisition Corp. III (the “Company”) was incorporated in Delaware on January 11, 2021. The Company is a blank check
company formed for the purpose of entering into a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or
similar business combination with one or more businesses or entities (the “Business Combination”).
The
Company is not limited to a particular industry or geographic region for purposes of consummating a Business Combination. The Company
is an early stage and emerging growth company and, as such, the Company is subject to all of the risks associated with early stage and
emerging growth companies.
As
of June 30, 2021, the Company had not commenced any operations. All activity for the period from January 11, 2021 (inception) through
June 30, 2021 relates to the Company’s formation, initial public offering (“Initial Public Offering”), which is described
below, and subsequent to the Initial Public Offering, identifying a target company for a Business Combination. The Company will not generate
any operating revenues until after the completion of a Business Combination, at the earliest. The Company will generate non-operating
income in the form of interest income from the proceeds derived from the Initial Public Offering.
The registration statement for the Company’s
Initial Public Offering was declared effective on March 23, 2021. On March 26, 2021, the Company consummated the Initial Public Offering
of 15,000,000 units (the “Units” and, with respect to the shares of common stock included in the Units being offered, the
“Public Shares”), generating gross proceeds of $150,000,000, which is described in Note 4.
Simultaneously with the closing of the Initial
Public Offering, the Company consummated the sale of 3,166,667 warrants (the “Private Placement Warrants”) at a price of $1.50
per Private Placement Warrant in a private placement to our sponsor, Northern Genesis Sponsor III LLC (the “Sponsor”), generating
gross proceeds of $4,750,000, which is described in Note 5.
Following
the closing of the Initial Public Offering on March 26, 2021, an amount of $150,000,000 ($10.00 per Unit) from the net proceeds of the
sale of the Units in the Initial Public Offering and the sale of the Private Placement Warrants was placed in a trust account (the “Trust
Account”) which will be invested in U.S. government securities, within the meaning set forth in Section 2(a)(16) of the Investment
Company Act of 1940, as amended (the “Investment Company Act”), with a maturity of 180 days or less or in any open-ended
investment company that holds itself out as a money market fund meeting the conditions of Rule 2a-7 of the Investment Company Act, as
determined by the Company, until the earlier of: (i) the completion of a Business Combination or (ii) the distribution of the funds in
the Trust Account to the Company’s shareholders, as described below.
On
April 8, 2021, in connection with the underwriters’ election to partially exercise their over-allotment option, the Company consummated
the sale of an additional 2,245,000 Units and the sale of an additional 299,334 Private Placement Warrants, generating total gross proceeds
of $22,899,001. Following the partial exercise of the over-allotment option by the underwriters’ and the sale of the additional
Private Placement Warrants, an additional $22,450,000 was placed in the Trust Account bringing the aggregate proceeds held in the Trust
Account to $172,450,000. The Company incurred $449,001 of underwriting fees and $787,750 of deferred underwriting fees.
Transaction
costs amounted to $9,807,785, consisting of $3,449,000 of underwriting fees, $6,035,750 of deferred underwriting fees and $323,035 of
other offering costs.
The
Company’s management has broad discretion with respect to the specific application of the net proceeds of the Initial Public Offering
and the sale of the Private Placement Warrants, although substantially all of the net proceeds are intended to be applied generally toward
consummating a Business Combination. There is no assurance that the Company will be able to complete a Business Combination successfully.
The Company must complete a Business Combination having an aggregate fair market value of at least 80% of the assets held in the Trust
Account (as defined below) (excluding the deferred underwriting commissions and taxes payable on income earned on the Trust Account)
at the time of the agreement to enter into an initial Business Combination. The Company intends to only complete a Business Combination
if the post-transaction company owns or acquires 50% or more of the outstanding voting securities of the target or otherwise acquires
a controlling interest in the target sufficient for it not to be required to register as an investment company under the Investment Company
Act. There is no assurance that the Company will be able to successfully effect a Business Combination.
The
Company will provide its holders of the outstanding Public Shares (the “public stockholders”) with the opportunity to redeem
all or a portion of their Public Shares upon the completion of a Business Combination either (i) in connection with a stockholder
meeting called to approve the Business Combination or (ii) by means of a tender offer. The decision as to whether the Company will
seek stockholder approval of a Business Combination or conduct a tender offer will be made by the Company, solely in its discretion.
The public stockholders will be entitled to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account
(initially $10.00 per Public Share, plus any pro rata interest earned on the funds held in the Trust Account and not previously released
to the Company to pay its tax obligations). There will be no redemption rights upon the completion of a Business Combination with respect
to the Company’s warrants.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
JUNE
30, 2021
(Unaudited)
The
Company will proceed with a Business Combination if the Company has net tangible assets of at least $5,000,001 immediately prior to or
upon such consummation of a Business Combination and, if the Company seeks stockholder approval, if a majority of the then outstanding
shares of common stock present and entitled to vote at the meeting to approve the business combination (or such greater number as may
be required by applicable law or the rules of any applicable national securities exchange) are voted in favor of the Business Combination.
If a stockholder vote is not required by law and the Company does not decide to hold a stockholder vote for business or other legal reasons,
the Company will, pursuant to its Amended and Restated Certificate of Incorporation (the “Amended and Restated Certificate of Incorporation”),
conduct the redemptions pursuant to the tender offer rules of the U.S. Securities and Exchange Commission (“SEC”) and file
tender offer documents with the SEC containing substantially the same information as would be included in a proxy statement prior to
completing a Business Combination. If, however, stockholder approval of the transaction is required by law, or the Company decides to
obtain stockholder approval for business or legal reasons, the Company will offer to redeem shares in conjunction with a proxy solicitation
pursuant to the proxy rules and not pursuant to the tender offer rules. If the Company seeks stockholder approval in connection with
a Business Combination, the Sponsor has agreed to vote its Founder Shares (as defined in Note 6) and any Public Shares purchased during
or after the Initial Public Offering in favor of approving a Business Combination. Additionally, each public stockholder may elect to
redeem their Public Shares irrespective of whether they vote for or against the initial transaction or do not vote at all.
Notwithstanding
the above, if the Company seeks stockholder approval of a Business Combination and it does not conduct redemptions pursuant to the tender
offer rules, the Amended and Restated Certificate of Incorporation provides that a public stockholder, together with any affiliate of
such stockholder or any other person with whom such stockholder is acting in concert or as a “group” (as defined under Section 13
of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), will be restricted from redeeming its shares with
respect to more than an aggregate of 15% or more of the Public Shares, without the prior consent of the Company.
The
Sponsor and the Company’s officers and directors will agree (a) to waive redemption rights with respect to the Founder Shares
and Public Shares held by them in connection with the completion of a Business Combination and (b) not to propose an amendment to
the Amended and Restated Certificate of Incorporation (i) to modify the substance or timing of the Company’s obligation to
allow redemption in connection with the Company’s initial Business Combination and certain amendments to the Amended and Restated
Certificate of Incorporation or to redeem 100% of its Public Shares if the Company does not complete a Business Combination or (ii) with
respect to any other provisions that specifically apply only to the period prior to the consummation of our initial business combination,
unless the Company provides the public stockholders with the opportunity to redeem their Public Shares in conjunction with any such amendment.
The
Company will have until March 26, 2023 to complete a Business Combination (the “Combination Period”). If the Company is unable
to complete a Business Combination within the Combination Period and stockholders do not approve an amendment to the Amended and Restated
Certificate of Incorporation to extend this date, the Company will (i) cease all operations except for the purpose of winding up,
(ii) as promptly as reasonably possible but not more than ten business days thereafter, redeem the Public Shares, at a per-share
price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account including interest (which interest shall be
net of taxes payable, and less up to $125,000 of interest to pay dissolution expenses), divided by the number of then outstanding Public
Shares, which redemption will completely extinguish public stockholders’ rights as stockholders (including the right to receive
further liquidating distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following such
redemption, subject to the approval of the Company’s remaining stockholders and the Company’s board of directors, dissolve
and liquidate, subject in the case of clauses (ii) and (iii) to the Company’s obligations under Delaware law to provide
for claims of creditors and the requirements of other applicable law. There will be no redemption rights or liquidating distributions
with respect to the Company’s warrants, which will expire worthless if the Company fails to complete a Business Combination within
the Combination Period.
The
holders of the Founder Shares will agree to waive liquidation rights with respect to such shares if the Company fails to complete a Business
Combination within the Combination Period. However, if the Sponsor acquires Public Shares in or after the Initial Public Offering, such
Public Shares will be entitled to liquidating distributions from the Trust Account if the Company fails to complete a Business Combination
within the Combination Period. The underwriters have agreed to waive their rights to their deferred underwriting commission (see Note
7) 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 other funds held in the Trust Account that will be available to fund the redemption
of the Public Shares. In the event of such distribution, it is possible that the per share value of the assets remaining available for
distribution will be less than the Initial Public Offering price per Unit ($10.00).
In
order to protect the amounts held in the Trust Account, the Sponsor will agree to 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 amount of funds in the Trust Account to below (i) $10.00 per Public Share or (ii) such
lesser amount per Public Share held in the Trust Account as of the date of the liquidation of the Trust Account due to reductions in
the value of trust assets, in each case net of the interest which may be withdrawn to pay the Company’s tax obligation and up to
$125,000 for liquidation excepts, 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 (even if such waiver is deemed to be unenforceable) and except as to any claims under the Company’s indemnity
of the underwriters of Initial Public Offering against certain liabilities, including liabilities under the Securities Act of 1933, as
amended (the “Securities Act”). Moreover, in the event that an executed waiver is deemed to be unenforceable against a third
party, the Sponsor will not be responsible to the extent of any liability for such third-party claims. 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.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
JUNE
30, 2021
(Unaudited)
Risks
and Uncertainties
Management
continues to evaluate the impact of the COVID-19 pandemic and has concluded that while it is reasonably possible that the virus could
have a negative effect on the Company’s financial position and/or search for a target company, the specific impact is not readily
determinable as of the date of this financial statement. The financial statement does not include any adjustments that might result from
the outcome of this uncertainty.
NOTE 2. RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL
STATEMENTS
In connection with the preparation of the
Company’s annual financial statements for the year ended December 31, 2021, management determined that the over-allotment option
granted to the underwriters is considered to be a freestanding financial instrument and meets the definition of a liability under ASC
480. The determination was based on the understanding that the over-allotment option may be exercised subsequent to the transfer of the
securities from the underwriters to the investors and that the option should be detached from the initial securities before it is exercised.
The over-allotment option liability is measured at fair value at inception and subsequently until it is exercised or expires, with changes
in fair value presented in the statement of operations.
The impact of the revision on
the Company’s financial statements is reflected in the following table.
Condensed Balance Sheet as of June 30, 2021 (unaudited) | |
As Previously Reported | | |
Adjustment | | |
As Restated | |
OA Liability | |
$ | — | | |
$ | — | | |
$ | — | |
Total Liabilities | |
$ | 17,791,323 | | |
$ | — | | |
$ | 17,791,323 | |
Temporary Equity | |
$ | 172,450,000 | | |
$ | — | | |
$ | 172,450,000 | |
Additional Paid in Capital | |
$ | — | | |
$ | — | | |
$ | — | |
(Accumulated Deficit) Retained Earnings | |
$ | (16,398,264 | ) | |
| — | | |
| (16,398,264 | ) |
Total Stockholders' Equity | |
$ | (16,397,833 | ) | |
| — | | |
| (16,397,833 | ) |
| |
| | | |
| | | |
| | |
Condensed Statements of Operations for the three months ended June 30, 2021 (unaudited) | |
| | | |
| | | |
| | |
Net loss | |
$ | (359,218 | ) | |
$ | (84,190 | ) | |
$ | (443,408 | ) |
| |
| | | |
| | | |
| | |
Condensed Statements of Operations for the period from January 11, 2021 (inception) through June 30, 2021 (unaudited) | |
| | | |
| | | |
| | |
Net loss | |
$ | (769,553 | ) | |
$ | (148,082 | ) | |
$ | (917,635 | ) |
NOTE
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited condensed financial statements have been prepared in accordance with accounting principles generally accepted
in the United States of America (“GAAP”) for interim financial information and in accordance with the instructions to Form
10-Q and Article 8 of Regulation S-X of the SEC. Certain information or footnote disclosures normally included in financial statements
prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial
reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position,
results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed financial statements include
all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financial position, operating
results and cash flows for the periods presented.
The
accompanying unaudited condensed financial statements should be read in conjunction with the Company’s prospectus for its Initial
Public Offering as filed with the SEC on March 25, 2021, as well as the Company’s Current Reports on Form 8-K, as filed with the
SEC on March 29, 2021 and April 1, 2021. The interim results for the three months ended June 30, 2021 and for the period from January
11, 2021 (inception) through June 30, 2021 are not necessarily indicative of the results to be expected for the year ending December
31, 2021 or for any future periods.
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 stockholder 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 statement with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
JUNE
30, 2021
(Unaudited)
Use
of Estimates
The
preparation of the condensed financial statements in conformity with GAAP requires the Company’s management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date
of the financial statements and the reported amounts of revenues and 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, the actual results could differ
significantly from those estimates.
Cash
and Cash Equivalents
The
Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents.
The Company did not have any cash equivalents as of June 30, 2021.
Cash
Held in Trust Account
At
June 30, 2021, substantially all of the assets held in the Trust Account were held in money market funds which are invested primarily
in U.S. Treasury securities.
Warrant
Liability
The
Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s
specific terms and applicable authoritative guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards
Codification (“ASC”) 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging
(“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet
the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under
ASC 815, including whether the warrants are indexed to the Company’s own ordinary shares, 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 additional paid-in capital 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 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 operations. The fair
value of the warrants was estimated using a Monte Carlo simulation approach (see Note 10).
Common
Stock Subject to Possible Redemption
The
Company accounts for its common stock subject to possible redemption in accordance with the guidance in Accounting Standards Codification
(“ASC”) Topic 480 “Distinguishing Liabilities from Equity.” Shares of common stock subject to mandatory redemption
is classified as a liability instrument and is measured at fair value. Conditionally redeemable common stock (including common stock
that features redemption rights that is either within the control of the holder or subject to redemption upon the occurrence of uncertain
events not solely within the Company’s control) is classified as temporary equity. At all other times, common stock is classified
as stockholders’ equity. The Company’s common stock features certain redemption rights that are considered to be outside
of the Company’s control and subject to occurrence of uncertain future events. Accordingly, at June 30, 2021, common stock subject
to possible redemption is presented at redemption value as temporary equity, outside of the stockholders’ equity section of the
Company’s balance sheet.
Income
Taxes
The
Company follows the asset and liability method of accounting for income taxes under ASC 740, “Income Taxes.” Deferred tax
assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statements
carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered
or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that included
the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be
realized.
ASC
740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions
taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be
sustained upon examination by taxing authorities. The Company recognizes accrued interest and penalties related to unrecognized tax benefits
as income tax expense. There were no unrecognized tax benefits and no amounts accrued for interest and penalties as of June 30, 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 is subject to income tax examinations by major taxing authorities since inception. The effective tax rate
differs from the statutory tax rate of 21% for the period from January 11, 2021 (inception) through June 30, 2021, due to the valuation
allowance recorded on the Company’s net operating losses and permanent differences.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
JUNE
30, 2021
(Unaudited)
Net
Loss per Common Share
Net
loss per share is computed by dividing net income by the weighted-average number of shares of common stock outstanding during the period,
excluding shares of common stock subject to forfeiture. The Company has not considered the effect of the warrants sold in the Initial
Public Offering and private placement to purchase an aggregate of 6,916,667 shares in the calculation of diluted loss per share, since
the exercise of the warrants are contingent upon the occurrence of future events and the inclusion of such warrants would be anti-dilutive.
The
Company’s statement of operations includes a presentation of loss per share for common stock subject to possible redemption in
a manner similar to the two-class method of loss per share. Net loss per common share, basic and diluted, for common stock subject to
possible redemption is calculated by dividing the proportionate share of loss on marketable securities held by the Trust Account by the
weighted average number of common stock subject to possible redemption outstanding since original issuance.
Net
loss per share, basic and diluted, for non-redeemable common stock is calculated by dividing the net loss, adjusted for income or loss
on marketable securities attributable to common stock subject to possible redemption, by the weighted average number of non-redeemable
common stock outstanding for the period.
Non-redeemable
common stock includes Founder Shares and non-redeemable shares of common stock as these shares do not have any redemption features. Non-redeemable
common stock participates in the income or loss on marketable securities based on non-redeemable shares’ proportionate interest.
The
following table reflects the calculation of basic and diluted net loss per common share (in dollars, except per share amounts):
| |
Three
Months Ended June
30, 2021 | | |
For the Period from January 15,
2021 (inception)
through
June 30,
2021 | |
Common stock subject to possible redemption | |
| | |
| |
Numerator: Earnings allocable to common stock subject to possible redemption | |
| | |
| |
Interest earned on marketable securities held
in Trust Account | |
$ | 6,000 | | |
$ | 6,310 | |
Less: interest available to be withdrawn
for payment of taxes | |
| (6,000 | ) | |
| (6,310 | ) |
Net income allocable to shares subject
to possible redemption | |
$ | -- | | |
$ | -- | |
Denominator: Weighted Average common stock subject to possible
redemption | |
| | | |
| | |
Basic and diluted weighted average shares outstanding, common
stock subject to possible redemption | |
| 21,358,887 | | |
| 14,951,533 | |
Basic and diluted net income per share,
common stock subject to possible redemption | |
$ | 0.00 | | |
$ | 0.00 | |
| |
| | | |
| | |
Non-Redeemable Common Stock | |
| | | |
| | |
Numerator: Net Loss minus Net Earnings | |
| | | |
| | |
Net loss | |
$ | (443,408 | ) | |
$ | (917,636 | ) |
Less: Net income allocable to common
stock subject to possible redemption | |
| -- | | |
| -- | |
Non-Redeemable Net Loss | |
$ | (443,408 | ) | |
$ | (917,636 | ) |
Denominator: Weighted Average Non-redeemable Common stock | |
| | | |
| | |
Basic and diluted weighted average shares outstanding, Non-redeemable
Common stock | |
| 8,016,223 | | |
| 6,401,444 | |
Basic and diluted net loss per share,
Non-redeemable Common stock | |
$ | (0.02 | ) | |
$ | (0.06 | ) |
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist of cash accounts in a financial institution,
which, at times may exceed the Federal Depository Insurance Coverage of $250,000. The Company has not experienced losses on these accounts.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
JUNE
30, 2021
(Unaudited)
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurement,” approximates the carrying amounts represented in the accompanying condensed balance sheets, primarily due to their
short-term nature.
Fair
Value Measurements
Fair
value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction
between market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs
used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets
or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:
|
● |
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
some circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In
those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input
that is significant to the fair value measurement.
Derivative
Financial Instruments
The
Company evaluates its financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded
derivatives in accordance with ASC Topic 815, “Derivatives and Hedging”. For derivative financial instruments that are accounted
for as liabilities, the derivative instrument is initially recorded at its fair value on the grant date and is then re-valued at each
reporting date, with changes in the fair value reported in the statements of operations. The classification of derivative instruments,
including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period.
Derivative liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement or conversion
of the instrument could be required within 12 months of the balance sheet date.
Recent
Accounting Standards
In
August 2020, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2020-06,
Debt — Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging — Contracts in Entity’s
Own Equity (Subtopic 815-40) (“ASU 2020-06”) to simplify accounting for certain financial instruments. ASU 2020-06 eliminates
the current models that require separation of beneficial conversion and cash conversion features from convertible instruments and simplifies
the derivative scope exception guidance pertaining to equity classification of contracts in an entity’s own equity. The new standard
also introduces additional disclosures for convertible debt and freestanding instruments that are indexed to and settled in an entity’s
own equity. ASU 2020-06 amends the diluted earnings per share guidance, including the requirement to use the if-converted method for
all convertible instruments. ASU 2020-06 is effective January 1, 2022 and should be applied on a full or modified retrospective basis,
with early adoption permitted beginning on January 1, 2021. The Company is currently assessing the impact, if any, that ASU 2020-06 would
have on its financial position, results of operations or cash flows.
Management
does not believe that any other recently issued, but not yet effective, accounting standards, if currently adopted, would have a material
effect on the Company’s condensed financial statements.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
JUNE
30, 2021
(Unaudited)
NOTE
4. INITIAL PUBLIC OFFERING
Pursuant
to the Initial Public Offering, the Company sold 15,000,000 at a price of $10.00 per Unit. Each Unit will consist of one share of common
stock and one-quarter of one redeemable warrant redeemable warrant (“Public Warrant”). Each whole Public Warrant entitles
the holder to purchase one share of common stock at a price of $11.50 per share, subject to adjustment (see Note 9).
NOTE
5. PRIVATE PLACEMENT
Simultaneously
with the closing of the Initial Public Offering, the Sponsor purchased an aggregate of 3,166,667 Private Placement Warrants at a price
of $1.50 per Private Placement Warrant, for an aggregate purchase price of $4,750,000, from the Company in a private placement. The Sponsor
has agreed to purchase up to an additional 300,000 Private Placement Warrants at a price of $1.50 per Private Placement Warrant, or an
aggregate of $450,000, if the underwriters’ over-allotment option is exercised in full or in part. Each Private Placement Warrant
entitles the holder to purchase one share of common stock at a price of $11.50 per share, subject to adjustment (see Note 8). A portion
of the proceeds from the sale of the Private Placement Warrants were added to the net proceeds from the Initial Public Offering held
in the Trust Account. If the Company does not complete a Business Combination within the Combination Period, the proceeds from the sale
of the Private Placement Warrants held in the Trust Account will be used to fund the redemption of the Public Shares (subject to the
requirements of applicable law) and the Private Placement Warrants will expire worthless.
NOTE
6. RELATED PARTY TRANSACTIONS
Founder
Shares
On
January 13, 2021, the Sponsor paid $25,000 to cover certain offering costs of the Company in consideration of 4,312,500 shares of the
Company’s common stock (the “Founder Shares”). The Founder Shares include an aggregate of up 562,500 shares subject
to forfeiture to the extent that the underwriters’ over-allotment option is not exercised in full or in part, so that the Sponsor
will own 20% of the Company’s issued and outstanding shares after the Initial Public Offering (assuming the Sponsor does not purchase
any Public Shares in the Initial Public Offering). On April 8, 2021, as a result of the underwriters’ election to partially exercise
their over-allotment option and the forfeiture of the remaining over-allotment option, 1,250 founder shares were forfeited and 561,250
founder shares ceased to be subject to forfeiture, resulting in an aggregate of 4,311,250 founder shares issued and outstanding.
The
Sponsor will agree, subject to limited exceptions, not to transfer title to any of the Founder Shares until the earlier to occur of:
(A) one year after the completion of a Business Combination or (B) subsequent to a Business Combination, (x) if the last sale price of
the Company’s common stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations,
recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after a Business
Combination, or (y) the date on which the Company completes a liquidation, merger, capital stock exchange, reorganization or other similar
transaction that results in all of the Company’s stockholders having the right to exchange their shares of common stock for cash,
securities or other property.
Administrative
Services Agreement
The
Company entered into an agreement, commencing on March 23, 2021, pursuant to which the Company will pay an affiliate of the Sponsor
a total of $10,000 per month for office space, utilities, secretarial support and administrative services. For the three months ended
June 30, 2021 and for the period from January 11, 2021 (inception) through June 30, 2021, the Company incurred $30,000 and $40,000 in
fees for these services, of which such amount is included in accrued expenses in the accompanying balance sheets.
Promissory
Note — Related Party
On
January 13, 2021, the Company issued an unsecured promissory note to the Sponsor (the “Promissory Note”), pursuant to which
the Company could borrow up to an aggregate principal amount of $150,000. The Promissory Note was non-interest bearing and payable on
the earlier of December 31, 2021 and the consummation of the Initial Public Offering. The outstanding balance under the Promissory Note
of $50,285 was repaid at the closing of the Initial Public Offering on March 26, 2021.
Personnel Services Agreement
The Company entered into a Personnel
Services Agreement, dated April 1, 2021, with the Sponsor pursuant to which, subject to maintaining funds adequate for our projected obligations,
the Company expects to pay up to $2,000,000 in the aggregate in respect of the services of personnel affiliated with the Sponsor, including
persons who may be directors or officers of the Company, for activities on the Company’s behalf, including services related to identifying,
investigating and completing an initial business combination and other operational and support services. To the extent any amounts are
in respect of the services of individuals who also serve as directors or executive officers of the Company, such amounts will be reviewed
and approved by its audit committee. For the three and six months ended June 30, 2021, the Company incurred $280,000, inclusive of $40,000
in initial payment of the agreement and $80,000 for each month within the second quarter for these services, of which such amount is included
in accounts payable in the accompanying balance sheets.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
JUNE
30, 2021
(Unaudited)
The Sponsor, the Company’s officers, and directors or any of
their respective affiliates will be reimbursed for any out-of-pocket expenses incurred in connection with activities on our behalf such
as identifying potential target businesses and performing due diligence on suitable business combinations. There is no cap or ceiling
on the reimbursement of out-of-pocket expenses incurred by such persons in connection with activities on the Company’s behalf. For
the three and six months ended June 30, 2021, there we no amounts relating to the above arrangement recorded.
Related
Party Loans
In
order to provide working capital or to fund payment of transaction costs in connection with an intended initial Business Combination,
the Sponsor will have the right to purchase from the Company, at a price of $1.50 per warrant, up to 2,000,000 working capital warrants
(“Working Capital Warrants”) that are not then subject to issuance upon conversion of any Working Capital Loan, having the
same terms as the Private Placement Warrants. In addition, the Sponsor or an affiliate of the Sponsor, or the Company’s officers
and directors or their affiliates may, but are not obligated to, loan the Company funds on a non-interest basis (“Working Capital
Loans”). Such Working Capital Loans would be evidenced by promissory notes. The notes may be repaid upon completion of a Business
Combination, without interest, or the terms of such loans may grant the lender the right to convert all or any portion of such loans
into Working Capital Warrants, at a price of $1.50 per warrant, to the extent that such Working Capital Warrants have not previously
been purchased by the Sponsor. In the event that a Business Combination does not close, the Company may use a portion of proceeds held
outside the Trust Account to repay the Working Capital Loans but no proceeds held in the Trust Account would be used to repay the Working
Capital Loans. At June 30, 2021, there is no amount outstanding under the Working Capital Loan.
NOTE
7. COMMITMENTS
Registration
Rights
Pursuant
to a registration rights agreement entered into on March 23, 2021, the holders of the Founder Shares, Private Placement Warrants, Working
Capital Warrants that may be issued to the Sponsor or upon conversion of the Working Capital Loans, and Forward Purchase Securities that
may be issued under the Forward Purchase Agreement (and any shares of common stock issuable upon the exercise of the Private Placement
Warrants, Working Capital Warrants, or Forward Purchase Warrants) are entitled to registration rights pursuant to the registration rights
agreement signed on the effective date of the Initial Public Offering requiring the Company to register such securities for resale. The
holders of these securities will be entitled to make up to five demands, excluding short form demands, that the Company register such
securities. In addition, the holders have certain “piggy-back” registration rights with respect to registration statements
filed subsequent to the completion of a Business Combination and rights to require the Company to register for resale such securities
pursuant to Rule 415 under the Securities Act. The registration rights agreement does not contain liquidating damages or other cash settlement
provisions resulting from delays in registering the Company’s securities. The Company will bear the expenses incurred in connection
with the filing of any such registration statements.
Underwriting
Agreement
The
Company granted the underwriters a 45-day option from the date of the Initial Public Offering to purchase up to 2,250,000 additional
Units to cover over-allotments, if any, at the Initial Public Offering price less the underwriting discounts and commissions. On April
8, 2021, the underwriters elected to partially exercise their over-allotment option to purchase an additional 2,245,000 Units and forfeited
their option to purchase an additional 5,000 Units.
The
underwriters are entitled to a deferred fee of 3.5% of the gross proceeds of the Initial Public Offering, or $5,250,000 (or up to
$6,037,500 if the underwriters’ over-allotment was exercised in full). As a result of the underwriters’ election to
partially exercise their over-allotment option on April 8, 2021, the underwriters are entitled to a deferred fee of $6,035,750 (see
Note 8). The deferred fee will be payable in cash to the underwriters solely in the event that the Company completes a Business
Combination from the amounts held in the Trust Account, subject to the terms of the underwriting agreement.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
JUNE
30, 2021
(Unaudited)
Forward
Purchase Agreement
On
March 23, 2021, the Company entered into a forward purchase agreement (the “Forward Purchase Agreement”) with Northern Genesis
Capital III LLC (“NGC”), an entity which is affiliated with the Company’s Sponsor, pursuant to which, if the Company
determines to raise capital by issuing equity securities in connection with the closing of its initial Business Combination, the Company
offers to the members of Northern Genesis Capital III LLC (the “forward purchase investors”) the right to purchase, subject
to certain conditions, an aggregate maximum amount of up to $75,000,000 of either (i) a number of units (the “Forward Purchase
Units”), consisting of one share of common stock (the “Forward Purchase Shares”) and one-eighth of one redeemable warrant
(the “Forward Purchase Warrants”), for $10.00 per unit or (ii) a number of Forward Purchase Shares for $11.50 per share (such
Forward Purchase Shares or Forward Purchase Units, as the case may be, the “Forward Purchase Securities”), in a private placement
that will close concurrently with the closing of the initial Business Combination. The Forward Purchase Warrants have the same terms
as the Public Warrants and the Forward Purchase Shares are identical to the shares of common stock included in the Units being sold in
the Initial Public Offering, except the Forward Purchase Shares and the Forward Purchase Warrants are subject to transfer restrictions
under applicable securities laws until registered pursuant to certain registration rights. The funds from the sale of the Forward Purchase
Securities may be used as part of the consideration to the sellers in the initial Business Combination, to pay expenses in connection
with an initial Business Combination, and for the capital needs of the post-transaction company. The forward purchase transaction, if
any, will not be dependent upon or affected by the percentage of stockholders electing to redeem their Public Shares and may provide
the Company with an increased minimum funding level for the initial Business Combination. The forward purchase transaction is at the
discretion of the Company and is subject to conditions, including one or more forward purchase investors confirming their commitment
to purchase forward purchase securities and the amount thereof no later than fifteen days after the Company notifies Northern Genesis
Capital III LLC of an Initial Business Combination and of the Company’s intention to raise capital through the issuance of equity
securities in connection with the closing of such Business Combination. Each forward purchase investor may grant or withhold its confirmation
entirely within its sole discretion, and if a forward purchase investor does not confirm its commitment at such time, it will not be
obligated and will not have the right to purchase any of the forward purchase securities.
On
April 21, 2021, the Company entered into an Amended and Restated Forward Purchase Agreement with NGC (the “NGC Forward Purchase
Agreement”), and certain additional Forward Purchase Agreements with additional institutional investors (collectively, with the
NGC Forward Purchase Agreement, the “New Forward Purchase Agreements”). The Forward Purchase Agreements collectively replace
that certain Forward Purchase Agreement previously entered into by the Company and NGC in connection with the closing of the Company’s
initial public offering (the “Original Agreement”).
Pursuant
to the New Forward Purchase Agreements, if the Company determines to raise capital by the private placement of equity securities in connection
with the closing of its initial business combination (subject to certain limited exceptions), the members of NGC (institutional investors
that also are members of the Company’s Sponsor,) and the parties to the additional New Forward Purchase Agreements have the first
right to purchase an aggregate amount of up to 7,500,000 “forward purchase units” of the Company (under all New Forward Purchase
Agreements, taken together) for $10.00 per forward purchase unit, or an aggregate total of $75,000,000. Each forward purchase unit would
consist of one share of the Company’s common stock and one-eighth of one warrant, with each whole warrant exercisable to purchase
one share of the Company’s common stock at $11.50 per share. The common stock and warrants included in the forward purchase units
would have the same terms as the Company’s publicly traded common stock and warrants but would not be freely tradable until registered.
As with the Original Agreement, any commitment by any potential purchaser under any of the New Forward Purchase Agreements is subject
to and conditioned upon written confirmation from the prospective purchaser, following the Company’s notification to such purchaser
of its intention to enter into an initial business combination agreement, which a prospective purchaser was grant or withhold in its
sole discretion.
In
addition, if a private placement of equity securities in connection with the Company’s initial business combination exceeds $75,000,000,
the Company agreed under each New Forward Purchase Agreement to use its commercially reasonable efforts to permit priority participation
in such additional amount by the members of NGC and the parties to the additional New Forward Purchase Agreements, in an aggregate additional
amount up to $150,000,000, on the same terms as those offered to other prospective purchasers in connection with such additional private
placement amount.
Each
New Forward Purchase Agreement that the holders of the shares of common stock and warrants included in the forward purchase units will
be entitled to registration rights pursuant to the terms of any registration rights agreement applicable to any equity securities issued
by way of private placement in connection with the closing of the Company’s initial business combination or, in the absence of
the foregoing, pursuant to the terms of the registration rights agreement entered into by the Company, Sponsor and NGC in connection
with the Company’s initial public offering (the “Registration Rights Agreement”). Pursuant to the foregoing, on April
21, 2021, the Registration Rights Agreement was amended to clarify that the shares and warrants included in up to 7,500,000 total forward
purchase units remain subject to the Registration Rights Agreement, regardless of the specific Forward Purchase Agreement pursuant to
which they may be issued.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
JUNE
30, 2021
(Unaudited)
Each
Forward Purchase Agreement contains representations and warranties by each party, conditions to closing, and additional provisions that
are customary for agreements of this nature. The terms of all of the Forward Purchase Agreements are substantively the same, except that
the NGC Forward Purchase Agreement gives NGC board observation rights prior to the Company’s initial business combination, and
gives the members of NGC a priority right to subscribe for any of the forward purchase units that any other prospective purchasers do
not elect to purchase under any of the other Forward Purchase Agreements.
NOTE
8. STOCKHOLDERS’ EQUITY
Preferred
Stock — The Company is authorized to issue 1,000,000 shares of preferred stock with a par value of $0.0001 per share with
such designation, rights and preferences as may be determined from time to time by the Company’s board of directors. At June 30,
2021, there were no shares of preferred stock issued or outstanding.
Common
Stock — The Company is authorized to issue 100,000,000 shares of common stock with a par value of $0.0001 per share. At
June 30, 2021, there were 6,451,587 of common stock issued and outstanding, excluding 15,104,663 shares of common stock subject to possible
redemption, of which an aggregate of up to 562,500 shares are subject to forfeiture to the extent that the underwriters’ over-allotment
option is not exercised in full or in part, so that the Sponsor will collectively own 20% of the Company’s issued and outstanding
common stock after the Initial Public Offering (assuming the Sponsor does not purchase any Public Shares in the Initial Public Offering).
On April 8, 2021, as a result of the underwriters’ election to partially exercise their over-allotment option and the forfeiture
of the remaining over-allotment option, 1,250 founder shares were forfeited and 561,250 founder shares ceased to be subject to forfeiture,
resulting in an aggregate of 4,311,250 founder shares issued and outstanding.
NOTE
9. WARRANT LIABILITY
Warrants—
Public Warrants may only be exercised for a whole number of shares. No fractional warrants will be issued upon separation of the Units
and only whole warrants will trade. The Public Warrants will become exercisable 30 days after the completion of a Business Combination.
The Public Warrants will expire five years after the completion of a Business Combination or earlier upon redemption or liquidation.
The
Company will not be obligated to deliver any shares of common stock pursuant to the exercise of a warrant and will have no obligation
to settle such warrant exercise unless a registration statement under the Securities Act with respect to the shares of common stock underlying
the warrants is then effective and a prospectus relating thereto is current, subject to the Company satisfying its obligations with respect
to registration. No warrant will be exercisable and the Company will not be obligated to issue any shares of common stock upon exercise
of a warrant unless common stock issuable upon such warrant exercise has been registered, qualified or deemed to be exempt under the
securities laws of the state of residence of the registered holder of the warrants.
The
Company has agreed that as soon as practicable, but in no event later than 15 days, after the closing of a Business Combination, it will
use its best efforts to file with the SEC a registration statement for the registration under the Securities Act of the shares of common
stock issuable upon exercise of the warrants and thereafter will use its best efforts to cause the same to become effective and to maintain
the effectiveness of such registration statement, and a current prospectus relating thereto, until the expiration of the warrants in
accordance with the provisions of the warrant agreement. Notwithstanding the above, if the Company’s common stock is at the time
of any exercise of a warrant not listed on a national securities exchange such that it satisfies the definition of a “covered security”
under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of Public Warrants who exercise their warrants
to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act and, in the event the Company so
elects, the Company will not be required to file or maintain in effect a registration statement, but it will be required to use its best
efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available.
Once
the warrants become exercisable, the Company may redeem the Public Warrants:
|
● |
in
whole and not in part; |
| ● | at a price of $0.01 per warrant; |
|
● |
upon
not less than 30 days’ prior written notice of redemption to each warrant holder; and |
| ● | if, and only if, the reported last sale price of the common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like), for any 20 trading days within a 30 trading day period commencing once the warrants become exercisable and ending commencing once the warrants become exercisable and ending three business days before the Company sends the notice of redemption to the warrant holders |
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
JUNE
30, 2021
(Unaudited)
If
and when the warrants become redeemable by the Company, the Company may exercise its redemption right even if it is unable to register
or qualify the underlying securities for sale under all applicable state securities laws. If the Company calls the Public Warrants for
redemption, management will have the option to require all holders that wish to exercise the Public Warrants to do so on a “cashless
basis,” as described in the warrant agreement.
The
exercise price and number of shares of common stock issuable upon exercise of the warrants may be adjusted in certain circumstances including
in the event of a stock dividend, or recapitalization, reorganization, merger or consolidation. However, the warrants will not be adjusted
for issuance of common stock 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 the respect to such warrants. Accordingly,
the warrants may expire worthless.
In
addition, if (x) the Company issues additional common stock or equity-linked securities for capital raising purposes in connection
with the closing of a Business Combination at an issue price or effective issue price of less than $9.20 per share of common stock (with
such issue price or effective issue price to be determined in good faith by the Company’s board of directors and, in the case of
any such issuance to the Sponsor or its affiliates, without taking into account any Founder Shares held by the Sponsor or such affiliates,
as applicable, prior to such issuance) (the “Newly Issued Price”), (y) the aggregate gross proceeds from such issuances
represent more than 60% of the total equity proceeds, and interest thereon, available for the funding of a Business Combination on the
date of the consummation of a Business Combination (net of redemptions), and (z) the volume weighted average trading price of the
common stock during the 10 trading day period starting on the trading day prior the day on which the Company consummates a Business Combination
(such price, the “Market Value”) is below $9.20 per share, then the exercise price of the warrants will be adjusted (to the
nearest cent) to be equal to 115% of the higher of the Market Value and the Newly Issued Price, and the $18.00 per share redemption trigger
price will be adjusted (to the nearest cent) to be equal to 180% of the higher of the Market Value and the Newly Issued Price.
The
Private Placement Warrants and Working Capital Warrants are identical to the Public Warrants underlying the Units sold in the Initial
Public Offering, except that the Private Placement Warrants, Working Capital Warrants, and the common stock issuable upon the exercise
of the Private Placement Warrants and Working Capital Warrants cannot be transferred until 30 days after the completion of a Business
Combination, subject to certain limited exceptions. Additionally, the Private Placement Warrants and Working Capital Warrants will be
exercisable on a cashless basis and be non-redeemable so long as they are held by the initial purchasers or their permitted transferees.
If any Private Placement Warrants or Working Capital Warrants are held by someone other than the initial purchasers or their permitted
transferees, such Private Placement Warrants and Working Capital Warrants will be redeemable by the Company and exercisable by such holders
on the same basis as the Public Warrants.
NOTE
10. FAIR VALUE MEASUREMENTS
The
Company follows the guidance in ASC 820 for its financial assets and liabilities that are re-measured and reported at fair value at each
reporting period, and non-financial assets and liabilities that are re-measured and reported at fair value at least annually.
NORTHERN
GENESIS ACQUISITION CORP. III
NOTES
TO CONDENSED FINANCIAL STATEMENTS
JUNE
30, 2021
(Unaudited)
The
following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring
basis at June 30, 2021, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
Description | |
Level | |
June 30,
2021 | |
Assets: | |
| |
| | |
Cash held in Trust Account | |
1 | |
$ | 172,456,310 | |
| |
| |
| | |
Liabilities: | |
| |
| | |
Warrant liability – Public Warrants | |
1 | |
$ | 6,208,200 | |
Warrant liability – Private Placement Warrants | |
3 | |
| 5,164,341 | |
The
fair value of the Warrants at March 26, 2021 was not significantly different.
The
Warrants were accounted for as liabilities in accordance with ASC 815-40 and are presented within warrant liabilities on our balance
sheet. The warrant liabilities are measured at fair value at inception and on a recurring basis, with changes in fair value presented
within change in fair value of warrant liabilities in the consolidated statement of operations.
The
Private Warrants were initially valued using a Modified Black Scholes Option Pricing Model, which is considered to be a Level 3 fair
value measurement. The Modified Black Scholes model’s primary unobservable input utilized in determining the fair value of the
Private Warrants is the expected volatility of the common stock. The expected volatility as of the IPO date was derived from observable
public warrant pricing on comparable ‘blank-check’ companies without an identified target. The expected volatility as of
subsequent valuation dates was implied from the Company’s own public warrant pricing. A Monte Carlo simulation methodology was
used in estimating the fair value of the public warrants for periods where no observable traded price was available, using the same expected
volatility as was used in measuring the fair value of the Private Warrants. For periods subsequent to the detachment of the warrants
from the Units, the close price of the public warrant price will be used as the fair value as of each relevant date.
The
fair value of the Private Placement Warrants was estimated at March 26, 2021 to be $1.51 per share and at June 30, 2021 to be $1.49 per
share using the modified Black-Scholes option pricing model and the following assumptions:
| |
March 26, 2021 | | |
June 30, 2021 | |
Expected Volatility | |
| 23.0 | % | |
| 22.0 | % |
Risk-free interest rate | |
| 1.06 | % | |
| 1.04 | % |
Expected term (years) | |
| 5.00 | | |
| 5.00 | |
Fair value per share of common stock | |
$ | 9.64 | | |
$ | 9.78 | |
The
following table presents the changes in the fair value of warrant liabilities:
| |
Private Placement | | |
Public | | |
Warrant Liabilities | |
Fair value as of January 11, 2021 (inception) | |
$ | — | | |
$ | — | | |
$ | — | |
Initial measurement on March 26, 2021 | |
| 4,781,667 | | |
| 5,400,000 | | |
| 10,181,667 | |
Over-allotment on April 8, 2021 | |
| 449,001 | | |
| 808,200 | | |
| 1,257,201 | |
Change in valuation inputs or other assumptions | |
| (66,327 | ) | |
| — | | |
| (66,327 | ) |
Fair value as of June 30, 2021 | |
$ | 5,164,341 | | |
$ | 6,208,200 | | |
$ | 11,372,541 | |
Transfers
to/from Levels 1, 2 and 3 are recognized at the end of the reporting period in which a change in valuation technique or methodology occurs.
The estimated fair value of the Public Warrants transferred from a Level 3 measurement to a Level 1 fair value measurement during the
six months ended June 30, 2021 was $6,208,200.
NOTE
11. SUBSEQUENT EVENTS
The
Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the condensed financial
statements were issued. Based upon this review, other than as described below, the Company did not identify any subsequent events that
would have required adjustment or disclosure in the condensed financial statements.