Promissory Note
On October 25, 2022 the Company issued an unsecured promissory note (“the Note”) to the Sponsor, pursuant to which the Company borrowed the maximum of $300,000 from the Sponsor for transaction costs reasonably related to the consummation of the Business Combination. The Note bears no interest and all unpaid principal under the Note will be due and payable in full the earlier of (i) August 2, 2023 and (ii) the consummation of the Business Combination.
Results of Operations
Activity for the period from March 11, 2021 (inception) through September 30, 2022, relates to the preparation and consummation of the IPO, the search for a target to consummate a Business Combination, conducting due diligence on identified targets for a Business Combination and entering into the SSA. We will at the earliest generate any operating revenues after the completion of a Business Combination. We will generate non-operating income in the form of interest income from the proceeds derived from the IPO and placed in the Trust Account as well as interest income on operating cash balances.
For the three months ended September 30, 2022, we had a net income of $1,998,671, consisting of the change in the fair value of warrant liabilities of $2,588,610 and trust interest income of $1,173,324, offset by the operating costs of $1,761,004, change in foreign exchange rate of $782 and bank fees of $1,477.
For the nine months ended September 30, 2022, we had a net income of $62,234, consisting of the change in the fair value of warrant liabilities of $3,314,893, change in fair value of conversion option of $7,200 and trust interest income of $1,538,074, offset by the operating costs of $4,785,165, change in foreign exchange rate of $782, amortization of discount on the convertible promissory note of $8,000 and bank fees of $3,986.
For the three months ended September 30, 2021, we had a net income of $10,220,328, consisting of the change in fair value of warrant of $13,400,065, trust interest income of $2,491, offset by operating and formation costs of $90,299, excess value of private placement warrants of $1,066,666, offering expenses related to warrants issuance of $2,024,525 and bank fees of $738.
For the period March 11, 2021 (Inception) to September 30, 2021, we had a net income of $10,213,405, consisting of the change in fair value of warrant of $13,400,065, trust interest income of $2,491, offset by operating and formation costs of $96,547, excess value of private placement warrants of $1,066,666, offering expenses related to warrants issuance of $2,024,525 and bank fees of $1,413,
We classify the warrants issued in connection with the IPO and Private Placement as liabilities at their fair value and adjust the warrant instruments to fair value at each reporting period. These liabilities are subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in our consolidated statement of operations. For the nine months ended September 30, 2022, the change in fair value of warrants, including the addition of warrants issued upon conversion of the Sponsor Convertible Note, was a decrease of $3,314,893. On May 24, 2022, the Sponsor exercised its option to convert the issued and outstanding loan amount of $1,200,000 under the Sponsor Convertible Note, resulting in the issuance of 800,000 private placement warrants to the Sponsor. The fair value of the converted warrants at September 30, 2022 and May 24, 2022 (issuance) was $295,520 and $480,000, respectively.
Results of our operations and our ability to complete the Proposed Business Combination may be adversely affected by various factors that could cause economic uncertainty and volatility in the financial markets, many of which are beyond our control. The business could be impacted by, among other things, downturns in the financial markets or in economic conditions, increases in oil prices, inflation, increases in interest rates, supply chain disruptions, declines in consumer confidence and spending, the ongoing effects of the COVID-19 pandemic, including resurgences and the emergence of new variants, and geopolitical instability, such as the military conflict in the Ukraine. At this time, we cannot fully predict the likelihood of one or more of the above events, their duration or magnitude or the extent to which they may negatively impact our business and our ability to complete the Proposed Business Combination.
Liquidity and Capital Resources
As of September, 30, 2022, we had $244,247 of cash outside of our trust account and working capital deficit of $120,133. All remaining cash was held in the trust account and is generally unavailable for our use prior to an initial Business Combination