Quarterly report pursuant to Section 13 or 15(d)

Fair Value Measurements

v3.24.1.1.u2
Fair Value Measurements
3 Months Ended
Mar. 31, 2024
Fair Value Disclosures [Abstract]  
Fair Value Measurements

Note 8 —Fair Value Measurements

The following table presents information about the Company’s assets and liabilities that are measured at fair value on March 31, 2024 and December 31, 2023, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

March 31, 2024

 

 

Quoted Prices
In Active
Markets
(Level 1)

 

 

Significant
Other
Observable
Inputs
(Level 2)

 

 

Significant
Other
Unobservable
Inputs
(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Investments held in Trust Account

 

$

85,325,190

 

 

$

85,325,190

 

 

$

 

 

$

 

 

 

$

85,325,190

 

 

$

85,325,190

 

 

$

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability—Public Warrants

 

$

877,200

 

 

$

877,200

 

 

$

 

 

$

 

Warrant liability—Private Warrants

 

 

590,320

 

 

 

 

 

 

590,320

 

 

 

 

 

$

1,467,520

 

 

$

877,200

 

 

$

590,320

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

Quoted Prices
In Active
Markets
(Level 1)

 

 

Significant
Other
Observable
Inputs
(Level 2)

 

 

Significant
Other
Unobservable
Inputs
(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Investments held in Trust Account

 

$

83,854,821

 

 

$

83,854,821

 

 

$

 

 

$

 

 

 

$

83,854,821

 

 

$

83,854,821

 

 

$

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability—Public Warrants

 

$

328,950

 

 

$

328,950

 

 

$

 

 

$

 

Warrant liability—Private Warrants

 

 

221,370

 

 

 

 

 

 

221,370

 

 

 

 

 

$

550,320

 

 

$

328,950

 

 

$

221,370

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Over-allotment Option, Public Warrants and the Private Placement Warrants were accounted for as liabilities in accordance with ASC 815-40 and are presented within liabilities on the balance sheets. 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 statements of operations.

 

Initial Measurement

The Company used a Lattice Model to value the Public Warrants and a Black-Scholes model to value the Private Placement Warrants and Over-allotment Option. The Company allocated the proceeds received from (i) the sale of Units (which is inclusive of one shares of Class A ordinary shares and one-half of one Public Warrant) and (ii) the sale of Private Placement Warrants, first to the warrants based on their fair values as determined at initial measurement, with the remaining proceeds allocated to Class A ordinary shares subject to possible redemption (temporary equity) based on their relative fair values at the initial measurement date. The Public Warrants and the Private Placement Warrants were classified within Level 3 of the fair value hierarchy at the measurement dates due to the use of unobservable inputs. Inherent in pricing models are assumptions related to expected share-price volatility, expected life and risk-free interest rate. The Company estimates the volatility of its ordinary shares based on the historical volatility of a set of comparable companies. The risk-free interest rate is based on the U.S. Treasury zero-coupon yield curve on the grant date for a maturity similar to the expected remaining life of the warrants. The expected life of the warrants is assumed to be equivalent to their remaining contractual term.

The key inputs into the Lattice Model for the Public Warrants liability were as follows at initial measurement:

Input

 

January 24,
2022

 

Risk-free interest rate

 

 

1.37

%

Expected term (years)

 

 

5.33

 

Expected volatility

 

 

9.2

%

 

 

The key inputs into the Black-Scholes model for the Private Warrants liability were as follows at initial measurement:

 

Input

 

January 24,
2022

 

Risk-free interest rate

 

 

1.37

%

Expected term (years)

 

 

5.33

 

Expected volatility

 

 

9.2

%

Exercise price

 

$

11.5

 

Dividend yield

 

 

0.00

%

 

Subsequent Measurement

 

The Company’s Public Warrants began trading separately on March 14, 2022. After this date, Public Warrant values per share were based on the observed trading prices of the Public Warrants as of each balance sheet date. The fair value of the Public Warrants liability was classified as level 1 as of March 31, 2024.

 

The Private Placement Warrants were estimated using the Public Warrants publicly listed trading price and that due to the make-whole provision in the warrant agreement, the value of the public and private warrants is approximately the same, as such the private warrants were reclassified to level 2.

 

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. No transfers to/from Levels 1, 2 and 3 are recognized during the period ended March 31, 2024.