We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
TradeUP Acquisition Corporation | NASDAQ:UPTD | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 9.34 | 9.19 | 9.31 | 0 | 01:00:00 |
Table of Contents |
Delaware | 85-1314502 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
437 Madison Avenue, 27th Floor New York, | 10022 | |
(Address of principal executive offices) | (Zip Code) |
Title of each class | Name of each exchange on which registered | |
Units, each consisting of one share of Common Stock and on-half of one Warrant | The Nasdaq Stock Market LLC | |
Common Stock, par value $0.0001 per share | The Nasdaq Stock Market LLC | |
Warrants, each whole warrant exercisable for one share of Common Stock at an exercise price of $11.50 | The Nasdaq Stock Market LLC |
Large accelerated filer | ¨ | Accelerated filer | |
Non-accelerated filer | x | Smaller reporting company | x |
Emerging Growth Company | x |
Table of Contents |
2 |
Table of Contents |
● | ability to complete our initial business combination; |
● | success in retaining or recruiting, or changes required in, our officers, key employees or directors following our initial business combination; |
● | officers and directors allocating their time to other businesses and potentially having conflicts of interest with our business or in approving our initial business combination; |
● | potential ability to obtain additional financing to complete our initial business combination; |
● | pool of prospective target businesses; |
● | the ability of our officers and directors to generate a number of potential investment opportunities; |
● | potential change in control if we acquire one or more target businesses for stock; |
● | the potential liquidity and trading of our securities; |
● | the lack of a market for our securities; |
● | use of proceeds not held in the trust account or available to us from interest income on the trust account balance; or |
● | financial performance following our initial public offering. |
3 |
Table of Contents |
4 |
Table of Contents |
· | the fact that the Sponsor, Tradeup INC. and UPTD’s officers and directors (collectively, the “UPTD Initial Stockholders”) have agreed, as part of UPTD’s IPO and without any separate consideration provided by UPTD for such agreement, not to redeem any shares of Common Stock in connection with a stockholder vote to approve a proposed initial business combination; |
· | the beneficial ownership by the Sponsor of an aggregate of 862,000 founder shares and 249,760 Private Shares, which would become worthless if UPTD does not complete a business combination within the applicable time period, as the Sponsor has waived any right to redemption with respect to these shares; |
· | the beneficial ownership by Tradeup INC. of an aggregate of 104,750 founder shares and 31,220 Private Shares, which would become worthless if UPTD does not complete a business combination within the applicable time period, as Tradeup INC. has waived any right to redemption with respect to these shares. Tradeup INC. paid an aggregate of approximately $2,365, or $0.02 per share, for the Founders Shares and $312,200, or $10.00 per share, for the Private Shares; |
· | Tradeup INC. is an affiliate of US Tiger, an underwriter of the IPO. US Tiger is a New York based investment bank. Both Tradeup INC. and US Tiger are owned by UP Fintech, a Nasdaq listed company (Nasdaq: TIGR). UP Fintech is an online brokerage firm focusing on global Chinese investors. UPTD has entered into the Business Combination Marketing Agreement to engage the Representatives, pursuant to which UPTD engages the Representatives as advisors in connection with UPTD’s potential business combination. UPTD will pay the Representatives the Business Combination Fee for such services upon the consummation of an initial business combination in an amount of $1,550,000, equal to 3.5% of the gross proceeds of the Initial Public Offering (exclusive of any fees which might become payable to third parties for supporting services related to a business combination), among certain percentage of the total Business Combination Fee, is payable to US Tiger. Such payment of the Business Combination Fee is contingent on completion of a business combination; |
· | Mr. Jianwei Li, UPTD’S Chairman and Chief Executive Officer, is the managing member of the Sponsor, and as such may be deemed to have sole voting and investment discretion with respect to the shares of our Common Stock held by the Sponsor, including 862,000 founder shares and 249,760 Private Shares as described above. In addition, Mr. Jianwei Li directly holds 110,750 founder shares and 31,220 Private Shares, which would become worthless if UPTD does not complete a business combination within the applicable time period, as Mr. Li has waived any right to redemption with respect to these shares. For the shares directly held by Mr. Li, Mr. Li paid an aggregate of approximately $2,500, or $0.02 per share, for the founders shares and $312,200, or $10.00 per share, for the Private Shares; |
· | each of the three independent directors of UPTD holds 10,000 founder shares, which would become worthless if UPTD does not complete a business combination within the applicable time period, as the independent directors have waived any right to redemption with respect to these shares. Each independent director of UPTD paid approximately $217.50, or $0.02 per share for such 10,000 founder shares. Further, each of the independent directors is entitled to purchase 10,000 founder shares from the Sponsor and Tradeup INC. upon the completion of the Business Combination at the original purchase price of approximately $0.02 per share, or $217.50 in total (80% from the Sponsor and 20% from Tradeup INC); |
5 |
Table of Contents |
· | in order to finance transaction costs in connection with an intended initial business combination, the founders, an affiliate of the founders, or certain of UPTD’s officers and directors may, but are not obligated to, loan UPTD funds as may be required. If UPTD completes the Business Combination, UPTD would repay such loaned amounts out of the proceeds of the Trust Account released to UPTD. Otherwise, such loans would be repaid only out of funds held outside the Trust Account. In the event that the Business Combination does not close, UPTD may use a portion of the working capital held outside the Trust Account to repay such loaned amounts but no proceeds from the Trust Account would be used to repay such loaned amounts. Up to $1,200,000 of such loans may be convertible into the working capital shares that may be issued upon conversion of such working capital loans (“Working Capital Shares”), at a price of $10.00 per share at the option of the lender. As of the date hereof, UPTD had $ 598,600 outstanding under the working capital loans as evidenced by the Notes accordingly; |
· | the founders and UPTD’s officers and directors, or any of their respective affiliates will be reimbursed for any out-of-pocket expenses incurred related to identifying, investigating, and consummating an initial business combination, provided, that, if UPTD does not consummate its initial business combination, a portion of the working capital held outside the Trust Account may be used by UPTD to repay such reimbursements so long as no proceeds from the Trust Account are used for such repayment. As of the date hereof, the UPTD Initial Stockholders and their respective affiliates had not incurred any reimbursable out-of-pocket expenses; |
· | the nomination of Ms. Pei Xu by UPTD as a director of New Estrella following the Closing; Ms. Xu is also the CFO of Zhongchao Inc. (Nasdaq: ZCMD) of which Mr. Weiguang Yang is the CEO; |
· | the continued indemnification of current directors and officers of UPTD and the continuation of directors’ and officers’ liability insurance after the Business Combination; |
· | the fact that the UPTD Initial Stockholders may be incentivized to complete the Business Combination, or an alternative initial business combination with a less favorable company or on terms less favorable to stockholders, rather than to liquidate, in which case the UPTD Initial Stockholders would lose their entire investment. As a result, the UPTD Initial Stockholders may have a conflict of interest in determining whether Estrella is an appropriate business with which to effectuate a business combination and/or in evaluating the terms of the business combination; |
· | the fact that the UPTD Initial Stockholders collectively acquired 1,107,500 founder shares at a purchase price of approximately $0.023 per share and 312,200 Private Shares at a purchase price of $10.00 per share, representing 60.9% of issued and outstanding shares of our Common Stock prior to the Business Combination. However, the newly issued 32,500,000 shares of our Common Stock for the Merger Consideration is based on a deemed price per share of $10.00 per share. Therefore, the UPTD Initial Stockholders could make a substantial profit after the Business Combination from their acquisition of founder shares and/or Private Shares as discussed above, even if the Business Combination subsequently declines in value or is unprofitable for the public stockholder, or the public stockholder experience substantial losses in their investment in New Estrella; and |
· | in addition to these interests of the UPTD Initial Stockholders, to the fullest extent permitted by applicable laws, our amended and restated certificate of incorporation (the “Current Charter”) waives certain applications of the doctrine of corporate opportunity in some circumstances where the application of any such doctrine would conflict with any fiduciary duties or contractual obligations they may have as of the date of the Current Charter or in the future, and UPTD will renounce any expectancy that any of the directors or officers of UPTD will offer any such corporate opportunity of which he or she may become aware to UPTD. UPTD does not believe that the pre-existing fiduciary duties or contractual obligations of its officers and directors materially impacted its search for an acquisition target. Further, UPTD does not believe that the waiver of the application of the corporate opportunity doctrine in the Current Charter had any impact on its search for a potential business combination target. |
6 |
Table of Contents |
7 |
Table of Contents |
8 |
Table of Contents |
9 |
Table of Contents |
10 |
Table of Contents |
● | subject us to negative economic, competitive and regulatory developments, any or all of which may have a substantial adverse impact on the particular industry in which we operate after our initial business combination, and |
● | cause us to depend on the marketing and sale of a single product or limited number of products or services. |
11 |
Table of Contents |
Type of Transaction | Whether Stockholder Approval is Required | ||
Purchase of assets | No | ||
Purchase of stock of target not involving a merger with the company | No | ||
Merger of target into a subsidiary of the company | No | ||
Merger of the company with a target | Yes |
● | we issue shares of Common Stock that will be equal to or in excess of 20% of the number of shares of our Common Stock then outstanding; |
● | any of our directors, officers or substantial stockholders (as defined by Nasdaq rules) has a 5% or greater interest (or such persons collectively have a 10% or greater interest), directly or indirectly, in the target business or assets to be acquired or otherwise and the present or potential issuance of Common Stock could result in an increase in outstanding common shares or voting power of 5% or more; or | |
● | the issuance or potential issuance of Common Stock will result in our undergoing a change of control. |
12 |
Table of Contents |
13 |
Table of Contents |
14 |
Table of Contents |
15 |
Table of Contents |
16 |
Table of Contents |
17 |
Table of Contents |
18 |
Table of Contents |
● | Level 1 - inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active market. |
● | Level 2 - inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the assets or liability, either directly or indirectly, for substantially the full term of the financial instruments. |
● | Level 3 - inputs to the valuation methodology are unobservable and significant to the fair value. |
19 |
Table of Contents |
20 |
Table of Contents |
(1) | pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of our company, | |
(2) | provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that our receipts and expenditures are being made only in accordance with authorizations of our management and directors, and | |
(3) | provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements. |
21 |
Table of Contents |
Name | Age | Position | ||
Jianwei Li | 44 | Chairman, Co-Chief Executive Officer | ||
Weiguang “James” Yang | 40 | Co-Chief Executive Officer, Director | ||
Luqi “Lulu” Wen | 41 | Chief Financial Officer, Secretary | ||
Weston Twigg | 49 | Director | ||
Tao Jiang | 53 | Director | ||
James Long | 51 | Director |
22 |
Table of Contents |
● | the appointment, compensation, retention, replacement, and oversight of the work of the independent auditors and any other independent registered public accounting firm engaged by us; |
● | pre-approving all audit and non-audit services to be provided by the independent auditors or any other registered public accounting firm engaged by us, and establishing pre-approval policies and procedures; | |
● | reviewing and discussing with the independent auditors all relationships the auditors have with us in order to evaluate their continued independence; |
● | setting clear hiring policies for employees or former employees of the independent auditors; |
● | setting clear policies for audit partner rotation in compliance with applicable laws and regulations; |
● | obtaining and reviewing a report, at least annually, from the independent auditors describing (1) the independent auditor’s internal quality-control procedures and (2) any material issues raised by the most recent internal quality-control review, or peer review, of the audit firm, or by any inquiry or investigation by governmental or professional authorities, within, the preceding five years respecting one or more independent audits carried out by the firm and any steps taken to deal with such issues; |
● | reviewing and approving any related party transaction required to be disclosed pursuant to Item 404 of Regulation S-K promulgated by the SEC prior to us entering into such transaction; and |
● | reviewing with management, the independent auditors, and our legal advisors, as appropriate, any legal, regulatory, or compliance matters, including any correspondence with regulators or government agencies and any employee complaints or published reports that raise material issues regarding our financial statements or accounting policies and any significant changes in accounting standards or rules promulgated by the Financial Accounting Standards Board, the SEC or other regulatory authorities. |
● | reviewing and approving on an annual basis the corporate goals and objectives relevant to our Chief Executive Officer’s compensation, evaluating our Chief Executive Officer’s performance in light of such goals and objectives, and determining and approving the remuneration (if any) of our Chief Executive Officer’s based on such evaluation in executive session at which the Chief Executive Officer is not present; |
23 |
Table of Contents |
● | reviewing and approving the compensation of all of our other executive officers; |
● | reviewing our executive compensation policies and plans; |
● | implementing and administering our incentive compensation equity-based remuneration plans; |
● | assisting management in complying with our proxy statement and annual report disclosure requirements; |
● | approving all special perquisites, special cash payments, and other special compensation and benefit arrangements for our executive officers and employees; |
● | producing a report on executive compensation to be included in our annual proxy statement; and |
● | reviewing, evaluating, and recommending changes, if appropriate, to the remuneration for directors. |
24 |
Table of Contents |
|
● |
each person known by us to be the beneficial owner of more than 5% of the shares of our outstanding Common Stock; |
|
● |
each of our officers and directors; and |
|
● |
all of our officers and directors as a group. |
25 |
Table of Contents |
|
|
Amount and |
|
Approximate |
|
|
|
Nature of |
|
Percentage of |
|
|
|
Beneficial |
|
Outstanding |
|
Name and Address of Beneficial Owner(1) |
|
Ownership |
|
Common Stock |
|
5% Stockholders of UPTD |
|
|
|
|
|
TradeUP Acquisition Sponsor LLC (2) |
|
1,111,760 |
|
47.72 |
% |
Tradeup INC.(3) |
|
135,970 |
|
5.84 |
% |
Directors and Executive Officers of UPTD |
|
|
|
|
|
Jianwei Li(2) |
|
1,253,730 |
|
53.81 |
% |
Weiguang Yang |
|
— |
|
— |
|
Luqi Wen |
|
— |
|
— |
|
Weston Twigg |
|
10,000 |
|
* |
|
Tao Jiang |
|
10,000 |
|
* |
|
James Long |
|
10,000 |
|
* |
|
All executive officers and directors as a group (6 individuals) |
|
1,283,730 |
|
55.10 |
% |
* |
less than 1%. |
|
(1) |
Unless otherwise noted, the business address of each of the following entities or individuals is c/o TradeUP Acquisition Corp., 437 Madison Avenue 27th Floor, New York, New York 10022 . |
|
(2) |
The Sponsor is the record holder of the shares of Common Stock reported herein. Mr. Jianwei Li, our Chairman and Chief Executive Officer, is the managing member of the Sponsor, and as such may be deemed to have sole voting and investment discretion with respect to the Common Stock held by the Sponsor. |
|
(3) |
Tradeup INC. is the record holder of the shares of Common Stock reported herein. The person having voting, dispositive or investment powers over Tradeup INC. is Mr. Xin Song. Mr. Song is also the President and sole director of Tradup INC. |
26 |
Table of Contents |
27 |
Table of Contents |
28 |
Table of Contents |
● | Reimbursement for any out-of-pocket expenses related to identifying, investigating and completing an initial business combination; and |
● | Repayment of loans which may be made by our founders or an affiliate of our founders to finance transaction costs in connection with an intended initial business combination, the terms of which have not been determined nor have any written agreements been executed with respect thereto. Up to $1,200,000 of such loans may be convertible into working capital shares, at a price of $10.00 per share at the option of the lender. |
29 |
Table of Contents |
2022 (1) | 2021 | |||||||
Audit Fees | $ | 65,000 | $ | 56,000 | ||||
Audit-Related Fees | — | — | ||||||
Tax Fees | — | — | ||||||
All Other Fees | — | — |
30 |
Table of Contents |
(1) | The financial statements required to be included in this Annual Report on Form 10-K are included in Item 8 therein. | ||
(2) | All supplemental schedules have been omitted since the information is either included in the financial statements or the notes thereto or they are not required or are not applicable. | ||
(3) | See attached Exhibit Index of this Annual Report on Form 10-K |
Exhibit No. | Description | |
101.INS | XBRL Instance Document | |
101.SCH | XBRL Taxonomy Extension Schema Document | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | |
104 | Cover Page Interactive Data File - The cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document |
31 |
Table of Contents |
TRADEUP ACQUISITION CORP. | ||
Dated: March 14, 2023 | By: | /s/ Jianwei Li |
Name: | Jianwei Li | |
Title: | Chairman and Co-Chief Executive Officer |
Name | Position | Date | ||
/s/ Jianwei Li | Co-Chief Executive Officer (Principal Executive Officer) and Chairman | March 14, 2023 | ||
Jianwei Li | ||||
/s/ Weiguang “James” Yang | Co-Chief Executive Officer and Director | March 14, 2023 | ||
Weiguang “James” Yang | ||||
/s/ Luqi “Lulu” Wen | Chief Financial Officer (Principal Financial and Accounting Officer) | March 14, 2023 | ||
Luqi “Lulu” Wen | ||||
/s/ Weston Twigg | Independent Director | March 14, 2023 | ||
Weston Twigg | ||||
/s/ Tao Jiang | Independent Director | March 14, 2023 | ||
Tao Jiang |
/s/ James Long | Independent Director | March 14, 2023 | ||
James Long |
32 |
Table of Contents |
|
|
Page |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
F-1 |
Table of Contents |
/s/ Marcum LLP |
|
F-2 |
Table of Contents |
/s/Friedman LLP |
|
December 31, 2022 | December 31, 2021 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash | $ | 40,802 | $ | 478,868 | ||||
Prepaid expenses | 11,625 | 137,166 | ||||||
Total current assets | 52,427 | 616,034 | ||||||
Investments held in Trust Account | 9,671,375 | 45,187,428 | ||||||
Total Assets | $ | 9,723,802 | $ | 45,803,462 | ||||
Liabilities, Temporary Equity, and Stockholders’ Deficit | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued expenses | $ | 329,166 | $ | 3,000 | ||||
Working capital loans - related parties | 498,600 | - | ||||||
Due to a related party | 50,000 | - | ||||||
Income tax payable | 51,176 | - | ||||||
Franchise tax payable | 144,127 | 70,154 | ||||||
Total current liabilities | 1,073,069 | 73,154 | ||||||
Deferred tax liability | 29,472 | - | ||||||
Deferred underwriters' marketing fees | 1,550,500 | 1,550,500 | ||||||
Total Liabilities | 2,653,041 | 1,623,654 | ||||||
Commitments and Contingencies | ||||||||
Common stock subject to possible redemption, 910,220 and 4,430,000 shares at redemption value of $10.25 and 10.20 per share as of December 31, 2022 and 2021, respectively | 9,326,446 | 45,186,000 | ||||||
Stockholders’ Deficit: | ||||||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding | - | - | ||||||
Common stock, $0.0001 par value; 30,000,000 shares authorized; 1,419,700 shares issued and outstanding (excluding 910,220 and 4,430,000 shares subject to possible redemption as of December 31, 2022 and 2021, respectively) | 142 | 142 | ||||||
Additional paid-in capital | - | - | ||||||
Accumulated deficit | (2,255,827 | ) | (1,006,334 | ) | ||||
Total Stockholders' Deficit | (2,255,685 | ) | (1,006,192 | ) | ||||
Total Liabilities, Temporary Equity, and Stockholders' Deficit | $ | 9,723,802 | $ | 45,803,462 |
F-4 |
Table of Contents |
|
|
For the Year Ended December 31, 2022 |
|
|
For the Period from January 6, 2021 (inception) through December 31, 2021 |
|
||
|
|
|
|
|
|
|
||
Formation and operating costs |
|
$ |
1,368,219 |
|
|
$ |
178,992 |
|
Franchise tax expenses |
|
|
201,308 |
|
|
|
70,154 |
|
Loss from Operations |
|
|
(1,569,527 |
) |
|
|
(249,146 |
) |
|
|
|
||||||
Other income: |
|
|
||||||
Dividend earned on investment held in Trust Account |
|
|
654,071 |
|
|
|
1,428 |
|
|
|
|
||||||
Loss before income taxes |
|
|
(915,456 |
) |
|
|
(247,718 |
) |
|
|
|
||||||
Income taxes provision |
|
|
(80,648 |
) |
|
|
- |
|
|
|
|
||||||
Net Loss |
|
$ |
(996,104 |
) |
|
$ |
(247,718 |
) |
|
|
|
||||||
Basic and diluted weighted average shares outstanding, common stock subject to possible redemption |
|
|
4,343,211 |
|
|
|
2,033,677 |
|
Basic and diluted net (loss) income per share, common stock subject to possible redemption |
|
$ |
(0.16 |
) |
|
$ |
0.76 |
|
Basic and diluted weighted average shares outstanding, common stock attributable to TradeUP Acquisition Corp. |
|
|
1,419,700 |
|
|
|
1,179,328 |
|
Basic and diluted net loss per share, common stock attributable to TradeUP Acquisition Corp. |
|
$ |
(0.22 |
) |
|
$ |
(1.52 |
) |
F-5 |
Table of Contents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
Total |
|
|||||||
|
|
Preferred stock |
|
|
Common stock |
|
|
Paid-in |
|
|
Accumulated |
|
|
Stockholders' |
|
|||||||||||||
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
Deficit |
|
|||||||
Balance as of January 6, 2021 (inception) |
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Founders shares issued to the Sponsor
|
|
|
-
|
|
|
|
-
|
|
|
|
1,150,000
|
|
|
|
115
|
|
|
|
24,885
|
|
|
|
-
|
|
|
|
25,000
|
|
Forfeiture of Founders shares issued to the Sponsor
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,150,000
|
)
|
|
|
(115
|
)
|
|
|
(24,885
|
)
|
|
|
-
|
|
|
|
(25,000
|
)
|
Founders shares issued to initial stockholders
|
|
|
-
|
|
|
|
-
|
|
|
|
1,150,000
|
|
|
|
115
|
|
|
|
24,885
|
|
|
|
-
|
|
|
|
25,000
|
|
Sale of public units through public offering
|
|
|
-
|
|
|
|
-
|
|
|
|
4,430,000
|
|
|
|
443
|
|
|
|
44,299,557
|
|
|
|
-
|
|
|
|
44,300,000
|
|
Sale of private placement shares
|
|
|
-
|
|
|
|
-
|
|
|
|
312,200
|
|
|
|
31
|
|
|
|
3,121,969
|
|
|
|
-
|
|
|
|
3,122,000
|
|
Underwriters' discount
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(886,000
|
)
|
|
|
-
|
|
|
|
(886,000
|
)
|
Underwriters' marketing fees
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,550,500
|
)
|
|
|
-
|
|
|
|
(1,550,500
|
)
|
Other offering expenses
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(582,974
|
)
|
|
|
-
|
|
|
|
(582,974
|
)
|
Forfeiture of common stock by initial stockholders
|
|
|
-
|
|
|
|
-
|
|
|
|
(42,500
|
)
|
|
|
(4
|
)
|
|
|
4
|
|
|
|
-
|
|
|
|
-
|
|
Reclassification of common stock subject to redemption
|
|
|
-
|
|
|
|
-
|
|
|
|
(4,430,000
|
)
|
|
|
(443
|
)
|
|
|
(43,516,256
|
)
|
|
|
-
|
|
|
|
(43,516,699
|
)
|
Allocation of offering costs to common stock subject to redemption
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,966,085
|
|
|
|
-
|
|
|
|
2,966,085
|
|
Accretion of carrying value to redemption value
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,876,770
|
) |
|
|
(758,616
|
) |
|
|
(4,635,386
|
) |
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(247,718
|
) |
|
|
(247,718
|
) |
Balance as of December 31, 2021 |
|
|
- |
|
|
|
-
|
|
|
|
1,419,700
|
|
|
|
142
|
|
|
|
-
|
|
|
|
(1,006,334
|
) |
|
|
(1,006,192
|
) |
Accretion of carrying value to redemption value
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(253,389
|
) |
|
|
(253,389
|
) |
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(996,104
|
) |
|
|
(996,104
|
) |
Balance as of December 31, 2022 |
|
|
-
|
|
|
$
|
-
|
|
|
|
1,419,700
|
|
|
$
|
142
|
|
|
$
|
-
|
|
|
$
|
(2,255,827
|
) |
|
$
|
(2,255,685
|
) |
F-6 |
Table of Contents |
For the Year Ended December 31, 2022 | For the Period From January 6, 2021 (inception) through December 31, 2021 | |||||||
Cash Flows from Operating Activities: | ||||||||
Net loss | $ | (996,104 | ) | $ | (247,718 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Dividend earned on investment held in Trust Account | (654,071 | ) | (1,428 | ) | ||||
Deferred tax expense | 29,472 | - | ||||||
Changes in operating assets and liabilities: | ||||||||
Prepaid expenses | 125,540 | (137,166 | ) | |||||
Accounts payable and accrued expenses | 326,166 | - | ||||||
Income tax payable | 51,176 | - | ||||||
Franchise tax payable | 73,973 | 70,154 | ||||||
Net cash used in operating activities | (1,043,848 | ) | (316,158 | ) | ||||
Cash Flows from Investing Activities: | ||||||||
Purchase of investment held in trust account | - | (45,186,000 | ) | |||||
Withdraw of investment held in trust account | 36,170,124 | - | ||||||
Net cash provided by (used in) investing activities | 36,170,124 | (45,186,000 | ) | |||||
Cash Flows from Financing Activities: | ||||||||
Proceeds from issuance of shares of Common Stock to the Sponsor | - | 25,000 | ||||||
Return of proceeds from issuance of Common Stock to the Sponsor | - | (25,000 | ) | |||||
Proceeds from issuance of shares of Common Stock to initial stockholders | - | 25,000 | ||||||
Proceeds from sale of public units through public offering | - | 44,300,000 | ||||||
Proceeds from sale of private placement shares | - | 3,122,000 | ||||||
Payment of underwriters' discount | - | (886,000 | ) | |||||
Payment of offering costs | - | (579,974 | ) | |||||
Common stock redemption | (36,112,943 | ) | - | |||||
Proceeds from issuance of promissory notes to related parties | - | 300,000 | ||||||
Repayment on promissory note to related party | - | (300,000 | ) | |||||
Proceeds from issuance of working capital loans to related parties | 498,600 | - | ||||||
Borrowings from a related party | 50,000 | - | ||||||
Net cash (used in) provided by financing activities | (35,564,343 | ) | 45,981,026 | |||||
Net Change in Cash | (438,066 | ) | 478,868 | |||||
Cash at beginning of year | 478,868 | - | ||||||
Cash at end of year | $ | 40,802 | $ | 478,868 | ||||
Supplemental Disclosure of Non-cash Financing Activities | ||||||||
Offering costs included in accounts payable and accrued expenses | $ | - | $ | 3,000 | ||||
Deferred underwriters' marketing fees | $ | - | $ | 1,550,500 | ||||
Reclassification of common stock subject to redemption | $ | - | $ | 43,516,699 | ||||
Allocation of offering costs to common stock subject to redemption | $ | - | $ | 2,966,085 | ||||
Accretion of carrying value to redemption value | $ | 253,389 | $ | 4,635,386 |
F-7 |
Table of Contents |
F-8 |
Table of Contents |
F-9 |
Table of Contents |
F-10 |
Table of Contents |
F-11 |
Table of Contents |
· | Level 1 - inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active market. | |
· | Level 2 - inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the assets or liability, either directly or indirectly, for substantially the full term of the financial instruments. |
· | Level 3 - inputs to the valuation methodology are unobservable and significant to the fair value. |
F-12 |
Table of Contents |
For the Period From | ||||||||||||||||
For the | January 6, 2021 | |||||||||||||||
Year Ended | (inception) through | |||||||||||||||
December 31, 2022 | December 31, 2021 | |||||||||||||||
Non- | Non- | |||||||||||||||
Redeemable | Redeemable | Redeemable | Redeemable | |||||||||||||
Common | Common | Common | Common | |||||||||||||
Stock | Stock | Stock | Stock | |||||||||||||
Basic and diluted net income/(loss) per share: | ||||||||||||||||
Numerators: | ||||||||||||||||
Allocation of net loss including carrying value to redemption value | $ | (941,679 | ) | $ | (307,814 | ) | $ | (3,090,769 | ) | $ | (1,792,335 | ) | ||||
Accretion of carrying value to redemption value | 253,389 | — | 4,635,386 | — | ||||||||||||
Allocation of net income/(loss) | $ | (688,290 | ) | $ | (307,814 | ) | $ | 1,544,617 | $ | (1,792,335 | ) | |||||
Denominators: | ||||||||||||||||
Weighted-average shares outstanding | 4,343,211 | 1,419,700 | 2,033,677 | 1,179,328 | ||||||||||||
Basic and diluted net income/(loss) per share | $ | (0.16 | ) | $ | (0.22 | ) | $ | 0.76 | $ | (1.52 | ) |
Description | Level | December 31, 2022 | December 31, 2021 | |||||||||
Assets: | ||||||||||||
Trust Account - U.S. Treasury Securities Money Market Fund | 1 | $ | 9,671,375 | $ | 45,187,428 |
F-13 |
Table of Contents |
Common stock subject to possible redemption, July 19, 2021 | $ | 44,300,000 | ||
Less: | ||||
Proceeds allocated to public warrants | (783,301 | ) | ||
Offering costs of public shares | (2,966,085 | ) | ||
Plus: | ||||
Accretion of carrying value to redemption value | 4,635,386 | |||
Common stock subject to possible redemption, December 31, 2021 | 45,186,000 | |||
Less: | ||||
Redemptions | (36,112,943 | ) | ||
Plus: | ||||
Accretion of carrying value to redemption value | 253,389 | |||
Common stock subject to possible redemption, December 31, 2022 | $ | 9,326,446 |
F-14 |
Table of Contents |
F-15 |
Table of Contents |
F-16 |
Table of Contents |
| 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 (the “30-day redemption period”) to each warrant holder; and |
| if, and only if, the reported last sale price of the Common Stock equals or exceeds $16.50 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 ending on business day before the Company send the notice of redemption to the warrant holders. |
For the Year Ended | For the Period from January 6, 2021 (inception) through | |||||||
December 31, 2022 | December 31, 2021 | |||||||
Current | ||||||||
Federal | $ | 51,176 | $ | — | ||||
State | — | — | ||||||
Deferred | ||||||||
Federal | 316,798 | 52,021 | ||||||
State | — | — | ||||||
Valuation allowance | (287,326 | ) | (52,021 | ) | ||||
Income tax provision | $ | 80,648 | $ | — |
F-17 |
Table of Contents |
|
|
For the Year Ended |
|
|
For the Period from January 6, 2021 (inception) through |
|
||
|
|
December 31, 2022 |
|
|
December 31, 2021 |
|
||
U.S. statutory rate |
|
|
21.0 |
% |
|
|
21.0 |
% |
Permanent difference on facilitated acquisition costs |
|
|
(3.6 |
) % |
|
|
- |
% |
Change in valuation allowance |
|
|
(26.2
|
)% |
|
|
(21.0 |
)% |
Effective tax rate |
|
|
(8.8 |
) % |
|
$ |
0.0 |
% |
|
|
December 31, 2022 |
|
|
December 31, 2021 |
|
||
Deferred tax assets: |
|
|
|
|
|
|
||
Start-up/organization costs |
|
$ |
292,154 |
|
|
$ |
— |
|
Net operating loss carryover |
|
|
— |
|
|
|
52,021 |
|
Deferred tax liability: |
|
|
|
|
|
|
|
|
Accrued dividend income |
|
|
(29,472 |
) |
|
|
— |
|
Total deferred tax assets |
|
|
262,682 |
|
|
|
52,021 |
|
Valuation allowance |
|
|
(292,154 |
) |
|
|
(52,021 |
) |
Deferred tax liability, net |
|
$ |
(29,472 |
) |
|
$ |
— |
|
F-18 |
1 Year TradeUP Acquisition Chart |
1 Month TradeUP Acquisition Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions