| Summary of impact of the restatement on the financial statements |
| Summary of impact of the restatement on the financial statements | |
| | | |
| | | |
| | |
| | |
As Previously | | |
Restatement | | |
| |
| | |
Reported | | |
Adjustment | | |
As Restated | |
| Unaudited Statement of Operations for the Three Months Ended June 30, 2022 | |
| | | |
| | | |
| | |
| Gain on forgiveness of deferred underwriting fee payable | |
| 9,660,000 | | |
| (9,288,090 | ) | |
| 371,910 | |
| Total other income (expenses) | |
| 10,396,046 | | |
| (9,288,090 | ) | |
| 1,107,956 | |
| Net Income | |
| 10,071,447 | | |
| (9,288,090 | ) | |
| 783,357 | |
| Basic and diluted weighted average shares outstanding - Class A common stock | |
| 14,481,736 | | |
| - | | |
| 14,481,736 | |
| Basic and diluted earnings per share - Class A common stock | |
$ | 0.47 | | |
$ | (0.43 | ) | |
$ | 0.04 | |
| Basic and diluted weighted average shares outstanding - Class B common stock | |
| 6,900,000 | | |
| - | | |
| 6,900,000 | |
| Basic and diluted earnings per share - Class B common stock | |
$ | 0.47 | | |
$ | (0.43 | ) | |
$ | 0.04 | |
| | |
As Previously | | |
Restatement | | |
| |
| | |
Reported | | |
Adjustment | | |
As Restated | |
| Unaudited Statement of Operations for the Six Months Ended June 30, 2022 | |
| | | |
| | | |
| | |
| Gain on forgiveness of deferred underwriting fee payable | |
| 9,660,000 | | |
| (9,288,090 | ) | |
| 371,910 | |
| Total other income (expenses) | |
| 18,587,467 | | |
| (9,288,090 | ) | |
| 9,299,377 | |
| Net Income | |
| 17,939,616 | | |
| (9,288,090 | ) | |
| 8,651,526 | |
| Basic and diluted weighted average shares outstanding - Class A common stock | |
| 21,004,630 | | |
| - | | |
| 21,004,630 | |
| Basic and diluted earnings per share - Class A common stock | |
$ | 0.64 | | |
$ | (0.33 | ) | |
$ | 0.31 | |
| Basic and diluted weighted average shares outstanding - Class B common stock | |
| 6,900,000 | | |
| - | | |
| 6,900,000 | |
| Basic and diluted earnings per share - Class B common stock | |
$ | 0.64 | | |
$ | (0.33 | ) | |
$ | 0.31 | |
| | |
As Previously | | |
Restatement | | |
| |
| | |
Reported | | |
Adjustment | | |
As Restated | |
| Unaudited Statement of Operations for the Nine Months Ended September 30, 2022 | |
| | | |
| | | |
| | |
| Gain on forgiveness of deferred underwriting fee payable | |
| 9,660,000 | | |
| (9,288,090 | ) | |
| 371,910 | |
| Total other income (expenses) | |
| 20,560,364 | | |
| (9,288,090 | ) | |
| 11,272,274 | |
| Net Income | |
| 18,811,924 | | |
| (9,288,090 | ) | |
| 9,523,834 | |
| Basic and diluted weighted average shares outstanding – Class A common stock | |
| 16,466,455 | | |
| - | | |
| 16,466,455 | |
| Basic and diluted earnings per share – Class A common stock | |
$ | 0.81 | | |
$ | (0.40 | ) | |
$ | 0.41 | |
| Basic and diluted weighted average shares outstanding - Class B common stock | |
| 6,900,000 | | |
| - | | |
| 6,900,000 | |
| Basic and diluted earnings per share - Class B common stock | |
$ | 0.81 | | |
$ | (0.40 | ) | |
$ | 0.41 | |
| | |
As Previously | | |
Restatement | | |
| |
| | |
Reported | | |
Adjustment | | |
As Restated | |
| Statement of Operations for the Year Ended December 31, 2022 | |
| | | |
| | | |
| | |
| Gain on forgiveness of deferred underwriting fee payable | |
| 9,660,000 | | |
| (9,288,090 | ) | |
| 371,910 | |
| Total other income (expenses) | |
| 20,634,549 | | |
| (9,288,090 | ) | |
| 11,346,459 | |
| Net Income | |
| 17,634,910 | | |
| (9,288,090 | ) | |
| 8,346,820 | |
| Basic and diluted weighted average shares outstanding - Class A common stock | |
| 12,546,423 | | |
| - | | |
| 12,546,423 | |
| Basic and diluted earnings per share - Class A common stock | |
$ | 0.91 | | |
$ | (0.48 | ) | |
$ | 0.43 | |
| Basic and diluted weighted average shares outstanding - Class B common stock | |
| 6,900,000 | | |
| - | | |
| 6,900,000 | |
| Basic and diluted earnings per share - Class B common stock | |
$ | 0.91 | | |
$ | (0.48 | ) | |
$ | 0.43 | |
Unaudited
Statement of Changes in Stockholders’ Deficit for the Three Months Ended June 30, 2022
| | |
Accumulated Deficit | |
| | |
As Previously | | |
| | |
| |
| | |
Reported | | |
Adjustment | | |
As Restated | |
| Balance – March 31, 2022 | |
$ | (13,226,270 | ) | |
$ | - | | |
$ | (13,225,580 | ) |
| Net income | |
| 10,071,447 | | |
| (9,288,090 | ) | |
| 783,357 | |
| Accretion of Class A common stock to redemption value | |
| (242,995 | ) | |
| 9,288,090 | | |
| 9,045,095 | |
| Balance – June 30, 2022 | |
$ | (3,397,818 | ) | |
$ | - | | |
$ | (3,397,128 | ) |
Statement
of Changes in Stockholders’ Deficit for the Year Ended December 31, 2022
| | |
Accumulated Deficit | |
| | |
As Previously | | |
| | |
| |
| | |
Reported | | |
Adjustment | | |
As Restated | |
| Balance – December 31, 2021 | |
$ | (21,094,439 | ) | |
$ | - | | |
$ | (21,094,439 | ) |
| Net income | |
| 17,634,910 | | |
| (9,288,090 | ) | |
| 8,346,820 | |
| Accretion of Class A common stock to redemption value | |
| (256,545 | ) | |
| 9,288,090 | | |
| 9,031,545 | |
| Balance – December 31, 2022 | |
$ | (3,716,074 | ) | |
$ | - | | |
$ | (3,716,074 | ) |
| | |
As Previously | | |
Restatement | | |
| |
| | |
Reported | | |
Adjustment | | |
As Restated | |
| Unaudited Statement of Cash Flows for the Six Months Ended June 30, 2022 | |
| | | |
| | | |
| | |
| Net Income | |
| 17,939,616 | | |
| (9,288,090 | ) | |
| 8,651,526 | |
| Gain on forgiveness of deferred underwriting fee payable | |
| (9,660,000 | ) | |
| 9,288,090 | | |
| (371,910 | ) |
| Non-Cash Investing and Financing Activities | |
| | | |
| | | |
| | |
| Extinguishment of deferred underwriting fee payable allocated to public shares | |
| - | | |
| (9,288,090 | ) | |
| (9,288,090 | ) |
| | |
As Previously | | |
Restatement | | |
| |
| | |
Reported | | |
Adjustment | | |
As Restated | |
| Unaudited Statement of Cash Flows for the Nine Months Ended September 30, 2022 | |
| | | |
| | | |
| | |
| Net Income | |
| 18,811,924 | | |
| (9,288,090 | ) | |
| 9,523,834 | |
| Gain on forgiveness of deferred underwriting fee payable | |
| (9,660,000 | ) | |
| 9,288,090 | | |
| (371,910 | ) |
| Non-Cash Investing and Financing Activities | |
| | | |
| | | |
| | |
| Extinguishment of deferred underwriting fee payable allocated to public shares | |
| - | | |
| (9,288,090 | ) | |
| (9,288,090 | ) |
| | |
As Previously | | |
Restatement | | |
| |
| | |
Reported | | |
Adjustment | | |
As Restated | |
| Statement of Cash Flows for the Year Ended December 31, 2022 | |
| | | |
| | | |
| | |
| Net Income | |
| 17,634,910 | | |
| (9,288,090 | ) | |
| 8,346,820 | |
| Gain on forgiveness of deferred underwriting fee payable | |
| (9,660,000 | ) | |
| 9,288,090 | | |
| (371,910 | ) |
| Non-Cash Investing and Financing Activities | |
| | | |
| | | |
| | |
| Extinguishment of deferred underwriting fee payable allocated to public shares | |
| - | | |
| (9,288,090 | ) | |
| (9,288,090 | ) |
|