Annual Meeting of Shareholders
On August 31, 2023, the Company held an annual general
meeting of shareholders. At the meeting, the Company’s shareholders vote on and approved the following proposals: (1) the extension
proposal — as a special resolution, to amend the company’s charter pursuant to an amendment to the charter in the form set
forth in Annex A of the proxy statement, to extend the date by which the company may either (i) consummate an initial business combination,
from September 4, 2023 to February 4, 2024 or such earlier date as determined by the board or (ii) cease its operations, except for the
purpose of winding up if it fails to complete an initial business combination, and (iii) redeem all of the Class A ordinary shares, included
as part of the units sold in the company’s Initial Public Offering that was consummated on February 4, 2021 from September 4, 2023
to February 4, 2024 or such earlier date as determined by the board; (2) the net tangible assets (“NTA”) requirement amendment
proposal —as a special resolution, to amend the charter pursuant to an amendment to the charter in the form set forth in Annex B
of the proxy statement, to remove the net tangible asset requirement from the charter in order to expand the methods that the company
may employ so as not to become subject to the “penny stock” rules of the SEC; (3) the directors proposal — as an ordinary
resolution, to reelect two (2) Class I directors to serve until the annual general meeting in 2026 and until their respective successors
have been duly elected and qualified or until his or her earlier resignation, removal or death; and (4) the adjournment proposal —
as an ordinary resolution, to approve the adjournment of the general meeting to a later date or dates, if necessary, to permit further
solicitation and vote of proxies in the event that there are insufficient votes for, or otherwise in connection with, the approval of
the extension proposal, the NTA requirement amendment proposal, and the directors proposal .
The meeting had been commenced on August 30, 2023
and then immediately adjourned until the following day.
Proposed Business Combination
On March 20, 2023, the Company entered into a
Business Combination Agreement (the “Business Combination Agreement”) with its Sponsor, Braiin Limited, an Australian public
company limited by shares (“Braiin”), and certain Braiin shareholders (the “Braiin Supporting Shareholders”) who
collectively own 100% of the outstanding ordinary shares of Braiin (the “Braiin Shares”). Pursuant to the terms of the Business
Combination Agreement, a business combination between NRAC and Braiin (the “Business Combination”) will be effected as a share
exchange in which Braiin shareholders exchange 100% of their Braiin Shares for a pro rata portion of Class A Ordinary Shares, par value
$0.0001 per share, of NRAC (the “Class A Ordinary Shares”) with an aggregate value of $190 million (the “Share Exchange”).
The number of shares to be issued will be based upon a per share value of $10.00. The aggregate value is subject to adjustment up or down
based upon certain indebtedness and cash on hand of Braiin as set forth in its audited financial statements. Prior to the consummation
of the Business Combination, Braiin will acquire PowerTec Holdings Ltd., an Australian distributor that supplies connectivity solutions
to individuals and businesses around the world. (“PowerTec”). Following the Share Exchange, Braiin will continue as a subsidiary
of the Company, and the Company will change its name to “Braiin Holdings.” We refer to NRAC after giving effect to the Business
Combination, as “New Braiin.”
Simultaneously with the execution of the Business
Combination Agreement, NRAC and Braiin entered into separate support agreements with the Braiin Supporting Shareholders and the Sponsor
pursuant to which the Braiin Supporting Shareholders and the Sponsor have agreed to vote their Braiin shares and NRAC shares, respectively,
in favor of the Business Combination and against any competing acquisition proposal, and not to solicit any competing acquisition proposal.
In addition, the Sponsor has agreed to surrender 1,500,000 NRAC founder shares immediately prior to the closing of the Business Combination
(the “Closing”) and to waive: (i) redemption rights with respect to its NRAC shares in connection with the Business Combination,
and (ii) the right to have any working capital loans extended to NRAC converted into warrants.
Forward Purchase Agreements
In connection with the Business Combination, on March 16, 2023, the Company and Braiin entered into an OTC Equity Prepaid Forward Transaction
agreement (the “Forward Purchase Agreement”) with certain funds managed by Meteora Capital, LLC, an investor in the Sponsor
(the “Meteora Funds”).
The Forward Purchase Agreement was entered into
on March 16, 2023, prior to the signing and announcement of the Business Combination Agreement. Pursuant to the Forward Purchase Agreement,
Meteora has agreed to make purchases of Class A Ordinary Shares of the Company: (a) in open-market purchases through a broker after the
date of the Company’s redemption deadline in connection with the vote of the Company shareholders to approve the Business Combination
from holders of Class A Ordinary Shares of the Company, including those who elect to redeem Class A Ordinary Shares and subsequently revoked
their prior elections to redeem (the “Recycled Shares”) and (b) directly from the Company, newly-issued Class A Ordinary Shares
of the Company (the “Additional Shares” and, together with the Recycled Shares, the “Subject Shares”). The aggregate
total Subject Shares will be up to 2,900,000 (but not more than 9.9% of the Company’s Class A Ordinary Shares outstanding
on a post-transaction basis) (the “Maximum Number of Shares”). Meteora has agreed to waive any redemption rights with respect
to any Subject Shares in connection with the Business Combination.
Liquidity and going concern
As of June 30, 2023, the Company had approximately
$7,000 in its operating bank account and working capital deficit of approximately $2.0 million.
The Company’s liquidity needs to date have
been satisfied through a payment of $25,000 from the Sponsor to cover for certain expenses in exchange for the issuance of the Founder
Shares (as defined in Note 5), the loan of $195,000 from the Sponsor pursuant to the Note (as defined in Note 5), and the proceeds from
the consummation of the Private Placement not held in the Trust Account. The Company repaid the Note in full on February 5, 2021. In addition,
in order to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain
of the Company’s officers and directors may, but are not obligated to, provide the Company Working Capital Loans (as defined in
Note 5). As of June 30, 2023 and December 31, 2022, there were no amounts outstanding or any Working Capital Loans. Management intends
to utilize Sponsor support to continue meeting its obligations.
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
In connection with the Company’s assessment
of going concern considerations in accordance with FASB ASC Topic 205-40, “Presentation of Financial Statements - Going Concern,”
the Company has until February 4, 2024, or such earlier date as determined by its Directors to consummate a Business Combination. It is
uncertain that the Company will be able to meet its obligations within the next 12 months or consummate a Business Combination by this
time. If a Business Combination is not consummated by the end of the Combination Period, there will be a mandatory liquidation and subsequent
dissolution of the Company. Management has determined that the liquidity condition and mandatory liquidation, should a Business Combination
not occur, and potential subsequent dissolution raises substantial doubt about our ability to continue as a going concern. No adjustments
have been made to the carrying amounts of assets or liabilities should we be required to liquidate after.
On August 31, 2023, the Company held an annual general
meeting of shareholders. At the meeting, the Company’s shareholders voted on and approved the following proposals: (1) the extension
proposal — as a special resolution, to amend the company’s charter pursuant to an amendment to the charter in the form set
forth in Annex A of the proxy statement, to extend the date by which the company may either (i) consummate an initial business combination,
from September 4, 2023 to February 4, 2024 or such earlier date as determined by the board or (ii) cease its operations, except for the
purpose of winding up if it fails to complete an initial business combination, and (iii) redeem all of the Class A ordinary shares, included
as part of the units sold in the company’s Initial Public Offering that was consummated on February 4, 2021 from September 4, 2023
to February 4, 2024 or such earlier date as determined by the board; (2) the NTA requirement amendment proposal —as a special resolution,
to amend the charter pursuant to an amendment to the charter in the form set forth in Annex B of the proxy statement, to remove the net
tangible asset requirement from the charter in order to expand the methods that the company may employ so as not to become subject to
the “penny stock” rules of the SEC; (3) the directors proposal — as an ordinary resolution, to reelect two (2) Class
I directors to serve until the annual general meeting in 2026 and until their respective successors have been duly elected and qualified
or until his or her earlier resignation, removal or death; and (4) the adjournment proposal — as an ordinary resolution, to approve
the adjournment of the general meeting to a later date or dates, if necessary, to permit further solicitation and vote of proxies in the
event that there are insufficient votes for, or otherwise in connection with, the approval of the extension proposal, the NTA requirement
amendment proposal, and the directors proposal.
Risks and uncertainties
Management continues to evaluate the impact of
the COVID-19 pandemic and the conflict in Ukraine and the surrounding region on the industry and has concluded that while it is reasonably
possible that these risks and uncertainties could have a negative effect on the Company’s financial position, results of its operations
and/or completing the business combination, the specific impact is not readily determinable as of the date of these condensed financial
statements. The condensed financial statements do not include any adjustments that might result from the outcome of this uncertainty.
NOTE 2. BASIS OF PRESENTATION AND SUMMARY OF
SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation
The accompanying unaudited condensed financial
statements of the Company have been prepared in U.S. dollars and in accordance with United States generally accepted accounting principles
(“GAAP”) for interim financial information and Article 8 of Regulation S-X. Accordingly, they do not include all of the information
and footnotes required by GAAP. In the opinion of management, all adjustments (consisting of normal accruals) considered for a fair presentation
have been included. Operating results for the three and six months ended June 30, 2023, are not necessarily indicative of the results
that may be expected for the year ending December 31, 2023.
The accompanying unaudited condensed financial
statements should be read in conjunction with the audited financial statements in the Annual Form 10-K filed by the Company with the SEC
on May 1, 2023.
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 auditor attestation requirements
of Section 404 of the Sarbanes-Oxley Act of 2002, 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 shareholder
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 an emerging
growth 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 an 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 condensed financial statements with another public company that is neither an emerging
growth company nor an emerging growth company that has opted out of using the extended transition period difficult or impossible because
of the potential differences in accounting standards used.
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
Use of estimates
The preparation of 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 condensed 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 condensed 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. As of June 30, 2023 and December 31, 2022, the
Company had no cash equivalents.
Investments held in Trust Account
The funds in the trust account, since the Company’s
Initial Public Offering, was held only in U.S. government treasury obligations with a maturity of 185 days or less or in money market
funds investing solely in U.S. government treasury obligations and meeting certain conditions under Rule 2a-7 under the Investment Company
Act. However, to mitigate the risk of us being deemed to have been operating as an unregistered investment company (including under the
subjective test of Section 3(a)(1)(A) of the Investment Company Act ), the Company’s has instructed Continental Stock Transfer &
Trust Company, the trustee with respect to the trust account, to liquidate the U.S. government treasury obligations or money market funds
held in the trust account and thereafter to hold all funds in the trust account in cash in an interest-bearing demand deposit account
at a bank until the earlier of the consummation of the Business Combination, another initial business combination or our liquidation.
When the Company’s investments held in the Trust Account are comprised of U.S. government securities, the investments are classified
as trading securities. When the Company’s investments held in the Trust Account are comprised of money market funds, the investments
are recognized at fair value. Trading securities and investments in money market funds are presented on the condensed balance sheets at
fair value at the end of each reporting period. Gains and losses resulting from the change in fair value of these securities is included
in income on investments held in the Trust Account in the accompanying condensed statements of operations. The estimated fair values of
investments held in the Trust Account are determined using available market information. At June 30, 2023, 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. At December 31, 2022,
all of the assets held in the Trust Account were held in money market funds which are invested primarily in U.S. Treasury securities.
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 limit of $250,000. At June 30, 2023 and December 31, 2022, the Company has not experienced losses on these
accounts and management believes the Company is not exposed to significant risks on such accounts.
Fair value of financial instruments
The fair value of the Company’s assets and
liabilities which qualify as financial instruments under the FASB ASC Topic 820, “Fair Value Measurements,” equals or approximates
the carrying amounts represented in the condensed balance sheets.
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. U.S. 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 consist of:
|
● |
Level 1, defined as observable inputs such as quoted prices 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.
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
Derivative warrant liabilities
The Company does not use derivative instruments
to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates all of its financial instruments, including
issued warrants to purchase ordinary shares, to determine if such instruments are derivatives or contain features that qualify as embedded
derivatives, pursuant to ASC 480 and FASB ASC Topic 815, Derivatives and Hedging (“ASC 815”), Embedded Derivatives
(“ASC 815-15”). The classification of derivative instruments, including whether such instruments should be recorded as liabilities
or as equity, is re-assessed at the end of each reporting period. Derivative warrant liabilities are classified as non-current liabilities
as their liquidation is not reasonably expected to require the use of current assets or require the creation of current liabilities.
The warrants issued in connection with the Initial
Public Offering (the “Public Warrants”) and the Private Placement Warrants are recognized as derivative liabilities in accordance
with ASC 815-40, Contracts in Entity’s Own Equity (“ASC 815-40”). Accordingly, the Company recognizes the warrant
instruments as liabilities at fair value and adjusts the instruments to fair value at each reporting period. The liabilities are subject
to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in the Company’s statement
of operations. The fair value of the Public Warrants issued in connection with the Initial Public Offering were initially measured at
fair value using a Monte Carlo simulation model. As of June 30, 2023 and December 31, 2022, the Company determined the difference between
the Public Warrant and Private Warrant fair value would be de minimus and therefore measured the Private Warrants by reference to the
listed trading price of the Public Warrants (See Note 10). As of June 30, 2023 and December 31, 2022, the fair value of the Public Warrants
has been determined based on the observable listed trading price for such warrants.
Forward Purchase Agreement Derivative Liability
On March 16, 2023, the Company entered into a
Forward Purchase Agreement (see Note 1). The Company accounts for the Forward Purchase Agreement as a derivative instrument in accordance
with the guidance in ASC 815-40. The instrument is subject to re-measurement at each balance sheet date, with changes in fair value recognized
in the statements of operations. The ability of the Company to receive any of the proceeds of the Forward Purchase Agreement is dependent
upon the financial metrics of the business combination target, among other factors, rendering the receipt of such proceeds outside the
control of the Company. At June 30, 2023, the value of the forward purchase derivative liability was $196,766.
Offering costs associated with the Initial
Public Offering
Offering costs consisted of legal, accounting,
underwriting fees and other costs incurred through the Initial Public Offering that were directly related to the Initial Public Offering.
Offering costs are allocated to the separable financial instruments issued in the Initial Public Offering based on a relative fair value
basis, compared to total proceeds received. Offering costs associated with derivative warrant liabilities were expensed as incurred and
presented as non-operating expenses in the condensed statement of operations. Offering costs associated with the Class A ordinary shares
were charged against the carrying value of the Class A ordinary shares. The Company classifies deferred underwriting commissions as non-current
liabilities as their liquidation is not reasonably expected to require the use of current assets or require the creation of current liabilities.
Class A ordinary shares subject to possible
redemption
The Company accounts for its Class A ordinary
shares subject to possible redemption in accordance with the guidance in ASC Topic 480 “Distinguishing Liabilities from Equity.”
Class A ordinary shares subject to mandatory redemption (if any) are classified as liability instruments and are measured at fair value.
Conditionally redeemable Class A ordinary shares (including Class A ordinary shares that feature redemption rights that are either within
the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s control)
are classified as temporary equity. At all other times, Class A ordinary shares are classified as shareholders’ equity. The Company’s
Class A ordinary shares feature certain redemption rights that are considered to be outside of the Company’s control and subject
to the occurrence of uncertain future events. Accordingly, at June 30, 2023 and December 31, 2022, 2,480,471 and 24,150,000 Class A ordinary
shares subject to possible redemption are presented as temporary equity, outside of the shareholders’ deficit section of the Company’s
condensed balance sheets, respectively.
The Company recognizes changes in redemption value
immediately as they occur and adjusts the carrying value of the Class A ordinary shares subject to possible redemption to equal the redemption
value at the end of each reporting period. Immediately upon the closing of the Initial Public Offering, the Company recognized the remeasurement
from initial book value to redemption amount value. The changes in the carrying value of redeemable Class A ordinary shares resulted in
charges against additional paid-in capital (to the extent available) and accumulated deficit.
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
Income taxes
ASC Topic 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’s management determined that the Cayman Islands is the Company’s only major tax jurisdiction. 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, 2023 and December 31, 2022. The Company is currently not
aware of any issues under review that could result in significant payments, accruals or material deviation from its position.
There is currently no taxation imposed on income
by the Government of the Cayman Islands. In accordance with Cayman federal income tax regulations, income taxes are not levied on the
Company. Consequently, income taxes are not reflected in the Company’s condensed financial statements. The Company’s management
does not expect that the total amount of unrecognized tax benefits will materially change over the next twelve months.
Net income (loss) per ordinary share
The Company complies with accounting and disclosure
requirements of FASB ASC Topic 260, “Earnings Per Share.” The Company has two classes of shares, which are referred to as
Class A ordinary shares and Class B ordinary shares. Income and losses are shared pro rata between the two classes of shares. Net income
(loss) per ordinary share is calculated by dividing the net income (loss) by the weighted average ordinary shares outstanding for the
respective period.
The calculation of diluted net income (loss) does
not consider the effect of the warrants underlying the Units sold in the Initial Public Offering and the private placement warrants to
purchase an aggregate of 12,603,334 shares of Class A ordinary shares in the calculation of diluted income per share, because their exercise
is contingent upon future events. Remeasurement associated with the redeemable Class A ordinary shares is excluded from earnings
per share as the redemption value approximates fair value.
The table below presents a reconciliation of the
numerator and denominator used to compute basic and diluted net income (loss) per share for each class of ordinary shares:
|
|
For the Three Months |
|
|
For the Six Months |
|
|
|
Ended June 30, |
|
|
Ended June 30, |
|
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
Class A Ordinary Shares subject to possible redemption |
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: Net (loss) income allocable to Class A ordinary shares |
|
$ |
35,409 |
|
|
$ |
1,369,189 |
|
|
$ |
(257,913 |
) |
|
$ |
4,473,415 |
|
Denominator: Weighted Average Class A ordinary shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares outstanding |
|
|
2,480,471 |
|
|
|
24,150,000 |
|
|
|
5,753,331 |
|
|
|
24,150,000 |
|
Basic and diluted net (loss) income per share |
|
$ |
0.01 |
|
|
$ |
0.06 |
|
|
$ |
(0.04 |
) |
|
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Ordinary Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: Net (loss) income allocable to Class A ordinary shares |
|
|
82,398 |
|
|
|
— |
|
|
|
(132,000 |
) |
|
|
— |
|
Denominator: Weighted Average Class A ordinary shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares outstanding |
|
|
5,772,114 |
|
|
|
— |
|
|
|
2,935,359 |
|
|
|
— |
|
Basic and diluted net (loss) income per share |
|
$ |
0.01 |
|
|
$ |
— |
|
|
$ |
(0.04 |
) |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B Ordinary Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: Net (loss) income allocable to Class B ordinary shares |
|
|
2,841 |
|
|
|
342,297 |
|
|
|
(139,501 |
) |
|
|
1,118,354 |
|
Denominator: Weighted Average Class B ordinary shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares outstanding |
|
|
199,039 |
|
|
|
6,037,500 |
|
|
|
3,102,141 |
|
|
|
6,037,500 |
|
Basic and diluted net (loss) income per share |
|
$ |
0.01 |
|
|
$ |
0.06 |
|
|
$ |
(0.04 |
) |
|
$ |
0.19 |
|
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
Recent accounting pronouncements
In June 2016, the FASB issued Accounting Standards
Update (“ASU”) 2016-13 – Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on
Financial Instruments (“ASU 2016-13”). This update requires financial assets measured at amortized cost basis to be presented
at the net amount expected to be collected. The measurement of expected credit losses is based on relevant information about past events,
including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of the reported
amount. Since June 2016, the FASB issued clarifying updates to the new standard including changing the effective date for smaller reporting
companies. The guidance is effective for fiscal years beginning after December 15, 2022, and interim periods within those fiscal
years, with early adoption permitted. The Company adopted ASU 2016-13 on January 1, 2023. The adoption of ASU 2016-13 did not have a material
impact on its financial statements.
The Company’s management does not believe
that any recently issued, but not yet effective, accounting standards if currently adopted would have a material effect on the accompanying
condensed financial statements.
NOTE 3. INITIAL PUBLIC OFFERING
On February 4, 2021, the Company consummated its
Initial Public Offering of 24,150,000 Units, which includes 3,150,000 Over-Allotment Units, at $10.00 per Unit, generating gross proceeds
of $241.5 million, and incurring offering costs of approximately $14.4 million, net of reimbursement from the underwriter. Of these offering
costs, approximately $9.1 million and approximately $320,000 was for deferred underwriting commissions and deferred legal fees, respectively.
Each Unit consists of one Class A ordinary share
and one-third of one redeemable warrant. Each whole Public Warrant will entitle the holder to purchase one Class A ordinary share at an
exercise price of $11.50 per share, subject to adjustment (see Note 7).
NOTE 4. PRIVATE PLACEMENT
Simultaneously with the closing of the Initial
Public Offering, the Company consummated the Private Placement of 4,553,334 Private Placement Warrants, at a price of $1.50 per Private
Placement Warrant with the Sponsor, generating gross proceeds of approximately $6.8 million. On February 4, 2021, the day of issuance,
the fair value of the Private Placement warrants was approximately $6.7 million compared to the gross proceeds received of approximately
$6.8 million, therefore, an excess of approximately $85,000 cash was received over the fair value of the Private Placement warrants. The
excess in cash received over the fair value of the Private Placement warrants is recorded as additional paid in capital on the statement
of changes in shareholders’ deficit.
Each whole Private Placement Warrant is exercisable
for one whole share of Class A ordinary shares at a price of $11.50 per share. A portion of the proceeds from the sale of the Private
Placement Warrants to the Sponsor was added to the 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 Private Placement Warrants will expire worthless. The Private
Placement Warrants will be non-redeemable for cash and exercisable on a cashless basis so long as they are held by the Sponsor or its
permitted transferees.
The Sponsor and the Company’s officers and
directors agreed, subject to limited exceptions, not to transfer, assign or sell any of their Private Placement Warrants until 30 days
after the completion of the initial Business Combination.
NOTE 5. RELATED PARTY TRANSACTIONS
Founder Shares
On November 11, 2020, the Initial Shareholders
paid an aggregate of $25,000 for certain expenses on behalf of the Company in exchange for issuance of 5,750,000 Class B ordinary shares
(the “Founder Shares”). On February 1, 2021, the Company declared a stock dividend with respect to the Class B ordinary shares
such that 0.05 Class B ordinary shares were issued for every one Class B ordinary share, resulting in an aggregate of 6,037,500 Class
B ordinary shares outstanding. The initial shareholders agreed to forfeit up to an aggregate of 787,500 Founder Shares, on a pro rata
basis, to the extent that the option to purchase additional units was not exercised in full by the underwriters, so that the Founder Shares
would represent 20% of the Company’s issued and outstanding shares after the Initial Public Offering. On February 4, 2021, the underwriter
fully exercised its over-allotment option; thus, these 787,500 Founder Shares were no longer subject to forfeiture.
The Initial Shareholders agreed not to transfer,
assign or sell any of their Founder Shares until the earlier to occur of (A) one year after the completion of the initial Business Combination
or (ii) the date following the completion of the initial Business Combination on which the Company completes a liquidation, merger, share
exchange or other similar transaction that results in all of the shareholders having the right to exchange their ordinary shares for cash,
securities or other property. Notwithstanding the foregoing, if the closing price of Class A ordinary shares equals or exceeds $12.00
per share (as adjusted for share sub-divisions, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading
days within any 30-trading day period commencing at least 150 days after the initial Business Combination, the Founder Shares will be
released from the lockup.
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
Related Party Loans
On November 11, 2020, the Sponsor agreed to loan
the Company up to $300,000 to be used for the payment of costs related to the Initial Public Offering pursuant to a promissory note (the
“Note”). The Note was non-interest bearing, unsecured and due upon the closing of the Initial Public Offering. Through February
4, 2021, the Company borrowed a total of $195,000 and repaid the Note in full on February 5, 2021.
In addition, in order to finance transaction costs
in connection with a Business Combination, the Sponsor, members of the Company’s founding team or any of their affiliates may, but
are not obligated to, loan the Company funds as may be required (“Working Capital Loans”). If the Company completes a Business
Combination, the Company would repay the Working Capital Loans out of the proceeds of the Trust Account released to the Company. Otherwise,
the Working Capital Loans would be repaid only out of funds held outside the Trust Account. 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. The Working Capital Loans would either be repaid upon consummation
of a Business Combination, without interest, or, at the lenders’ discretion, up to $1.5 million of such Working Capital Loans may
be convertible into warrants of the post Business Combination entity at a price of $1.50 per warrant. The warrants would be identical
to the Private Placement Warrants. Except for the foregoing, the terms of such Working Capital Loans, if any, have not been determined
and no written agreements exist with respect to such loans. As of June 30, 2023 and December 31, 2022, the Company had no outstanding
Working Capital Loans.
Advances from Related Party
The Sponsor, directors and officers, or any of
their respective affiliates, will be reimbursed for any out-of-pocket expenses incurred in connection with activities on the Company’s
behalf such as identifying potential target businesses and performing due diligence on suitable Business Combinations. The Company’s
audit committee reviews on a quarterly basis all payments that were made by us to the Sponsor, directors, officers or the Company’s
or any of their affiliates. For the six months ended June 30, 2023, the Sponsor had advanced the Company $635,740 for working capital
purposes, of which $0 was repaid during the six months ended June 30, 2023. As of June 30, 2023 and December 31, 2022, the outstanding
balance under the advances amounted to $695,021 and $59,281, respectively.
Promissory Note – related party
In connection with the shareholders’ approval
of the Extension Proposal, the Sponsor contributed to the Company as a loan (each loan being referred to herein as a “contribution”)
five deposits of $100,000 each into the Trust Account by June 30, 2023. The Company issued unsecured promissory notes to the Sponsor for
$500,000 as extension loans as of June 30, 2023 since the funds were received in the Company operating account as of such date. The promissory
notes bear no interest and all unpaid principal under the promissory notes will be due and payable in full up upon the consummation
of the Business Combination. As of June 30, 2023, the Company had $500,000 outstanding balance under these notes.
Administrative Agreement
Commencing on the date that the Company’s
securities were first listed on Nasdaq through the earlier of consummation of the initial Business Combination and the liquidation, the
Company agreed to pay the Sponsor a total of $30,000 per month for office space, administrative, financial and support services. For the
three and six months ended June 30, 2023, the Company incurred expenses under this agreement of $90,000 and $180,000, which are included
in general and administrative expenses on the accompanying condensed statements of operations. For the three and six months ended June
30, 2022, the Company incurred expenses under this agreement of $90,000 and $180,000, which are included in general and administrative
expenses on the accompanying condensed statements of operations. As of June 30, 2023 and December 31, 2022, the payable was $150,000 and
$0, of which is included in accrued expenses in the accompanying condensed balance sheets, respectively.
NOTE 6. COMMITMENTS & CONTINGENCIES
Registration and Shareholder Rights
The holders of the Founder Shares, Private Placement
Warrants, and warrants that may be issued upon conversion of Working Capital Loans (and any Class A ordinary shares issuable upon the
exercise of the Private Placement Warrants or warrants issued upon conversion of the Working Capital Loans and upon conversion of the
Founder Shares) were entitled to registration rights pursuant to a registration and shareholder rights agreement signed upon the effective
date of the Initial Public Offering. The holders of these securities were entitled to make up to three demands, excluding short form demands,
that the Company registers such securities. In addition, the holders have certain “piggy-back” registration rights with respect
to registration statements filed subsequent to the completion of the initial Business Combination. The Company will bear the expenses
incurred in connection with the filing of any such registration statements.
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
Underwriting Agreement
The Company granted the underwriters a 45-day
option from the date of this prospectus to purchase up to 3,150,000 additional Units at the Initial Public Offering price less the underwriting
discounts and commissions. On February 4, 2021, the underwriter fully exercised its over-allotment option.
The underwriters were entitled to an underwriting
discount of $0.20 per unit, or approximately $4.8 million in the aggregate, paid upon the closing of the Initial Public Offering. In addition,
$0.375 per unit, or approximately $9.1 million in the aggregate will be payable to the underwriters for deferred underwriting commissions.
The deferred fee will become payable to the underwriters from the amounts held in the Trust Account solely in the event that the Company
completes a Business Combination, subject to the terms of the underwriting agreement. In addition, the Company received reimbursement
from the underwriters of certain expenses in connection with the Initial Public Offering in the aggregate amount of $603,750, equal to
0.25% of the offering gross proceeds.
Contingent Fee Arrangement
On August 4, 2022, the Company entered into an
agreement with an independent third party to provide sourcing and advisory services related to completing a successful business combination.
As consideration for the services to be rendered, the Company has agreed to pay them a success fee of $2,415,000, payable only upon the
completion of a business combination. Any related expenses or out-of-pocket costs are borne solely by the third party.
Deferred Legal Fees
The Company engaged a legal counsel firm for legal
advisory services, and the legal counsel agreed to defer their fees in excess of $250,000. The deferred fee will become payable in the
event that the Company completes a Business Combination. As of June 30, 2023 and December 31, 2022, the Company had deferred legal fees
of approximately $1.1 million in connection with such services on the accompanying condensed balance sheets.
Nasdaq Letters
On April 4, 2023, the Company received a letter
from the Listing Qualifications Department of The Nasdaq Stock Market LLC notifying the Company that for the last 30 consecutive business
days prior to the date of the letter, the Company’s Minimum Market Value of Listed Securities (“MVLS”) was less than
$35.0 million, which does not meet the requirement for continued listing on The Nasdaq Capital Market, as required by Nasdaq Listing Rule
5550(b)(2) (the “MVLS Rule”). In accordance with Nasdaq Listing Rule 5810(c)(3)(C), the Nasdaq has provided the Company with
180 calendar days, or until October 3, 2023, to regain compliance with the MVLS Rule. The MVLS Notice has no immediate effect on the listing
of the Company’s securities on The Nasdaq Capital Market.
The Company’s Sponsor, the holder of our
Class B ordinary shares, agreed to convert 6,037,499 of its Class B ordinary shares into Class A ordinary shares which conversion occurred
effective as of April 5, 2023. The Company believes the conversion will allow it to regain compliance with the MVLS requirement. On a
pro forma basis, based on the closing stock price of the Class A ordinary shares on April 4, 2023 of $10.27, this conversion would increase
the MVLS by approximately $62 million. In order for the Company to regain compliance with the MVLS Rule, the Company’s MVLS must
equal or exceed $35.0 million for at least 10 consecutive trading days however and Nasdaq must provide written confirmation to the Company
to close the matter.
In the event the Company does not regain compliance
with the MVLS Rule prior to the expiration of the compliance period, it will receive written notification that its securities are subject
to delisting. At that time, the Company may appeal the delisting determination to a Hearings Panel.
On April 21, 2023, the Company received a letter
from the Listing Qualifications Department of The Nasdaq Stock Market LLC notifying the Company that it failed to comply with the Nasdaq
Listing Rules since it had not filed its Form 10-K for the period ended December 31, 2022. The Company was provided with 60 calendar days
to submit a plan to regain compliance. Once a plan for compliance is accepted, Nasdaq can grant an exception for up to 180 calendar days
to regain compliance. On May 1, 2023, the Company filed its Form 10-K. Additionally, on May 1, 2023, the Company received a letter indicating
that Nasdaq had determined that the Company was now in compliance and that the matter was closed.
On May 24, 2023, the Company received a further
letter from the Listing Qualifications Department of the Nasdaq Stock Market LLC notifying the Company that it was not in compliance with
Nasdaq Listing Rule 5250(c)(1) as a result of it not having timely filed its Quarterly Report on Form 10-Q for the quarter ended March
31, 2023. The Nasdaq notification letter provides the Company with 60 calendar days, or until July 24, 2023, to submit a plan to regain
compliance in accordance with Nasdaq’s listing requirements. If the Company’s plan is accepted, Nasdaq may grant the Company
up to 180 days, or until November 20, 2023, for the Company to regain compliance. If Nasdaq does not accept the Company’s plan,
the Company will have the opportunity to appeal that decision to a Nasdaq Hearings Pane under Nasdaq Listing Rule 5815(a). The Company
did not expect submission of a compliance plan would be necessary and it filed this Form 10-Q on June 6, 2023, prior to the expiration
of the 60 day period.
On August 8, 2023, the Company received a letter from Listing Qualifications
Department of the Nasdaq Stock Market LLC notifying the Company that the staff has determined that for the last 11 consecutive business
days, from July 10, 2023 to August 8, 2023, the Company’s MVLS has been $35 million or greater and accordingly, the Company has
regained compliance with the MVLS rule. This matter is now closed.
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
Forward Purchase Agreement
In connection with the Business Combination, on
March 16, 2023, NRAC and Braiin entered into an OTC Equity Prepaid Forward Transaction agreement (the “Forward Purchase Agreement”)
with certain funds managed by Meteora Capital, LLC, an investor in the Sponsor (the “Meteora Funds”).
The Forward Purchase Agreement was entered into
on March 16, 2023, prior to the signing and announcement of the Business Combination Agreement. Pursuant to the Forward Purchase Agreement,
Meteora has agreed to make purchases of Class A Ordinary Shares of NRAC: (a) in open-market purchases through a broker after the date
of NRAC’s redemption deadline in connection with the vote of NRAC shareholders to approve the Business Combination from holders
of Class A Ordinary Shares of NRAC, including those who elect to redeem Class A Ordinary Shares and subsequently revoked their prior elections
to redeem (the “Recycled Shares”) and (b) directly from NRAC, newly-issued Class A Ordinary Shares of NRAC (the “Additional
Shares” and, together with the Recycled Shares, the “Subject Shares”). The aggregate total Subject Shares will be up
to 2,900,000 (but not more than 9.9% of NRAC’s Class A Ordinary Shares outstanding on a post-transaction basis) (the “Maximum
Number of Shares”). Meteora has agreed to waive any redemption rights with respect to any Subject Shares in connection with the
Business Combination.
The Company filed a current report on Form 8-K
on March 21, 2023 with the full Business Combination Agreement and supporting agreements.
The Forward Purchase Agreement provides that no
later than the earlier of (a) one business day after the closing of the Business Combination and (b) the date any assets from NRAC’s
trust account are disbursed in connection with the Business Combination, the Combined Company will pay to Meteora, out of funds held in
its Trust Account, an amount (the “Prepayment Amount”) equal to (x) the per-share redemption price (the “Initial Price”)
multiplied by (y) the number of Recycled Shares on the date of such prepayment less the Prepayment Shortfall. The Prepayment Shortfall
is equal to the lesser of (i) ten percent of the product of (x) the Number of NRAC Class A Ordinary Shares multiplied by (y) the Initial
Price and (ii) $3,000,000.
Meteora may, at its discretion and at any time
following the closing of the Business Combination, provide an Optional Early Termination notice (“OET Notice”) and pay to
the Combined Company the product of the “Reset Price” and the number of NRAC’s Class A Ordinary Shares listed on the
OET Notice. The Reset Price shall initially equal the Initial Price but shall be adjusted on the first scheduled trading date of each
two-week period commencing on the first week following the 30th day after the closing of the Business Combination to the lowest
of (i) the current Reset Price, (ii) the Initial Price and (iii) the volume weighted average price (“VWAP”) of NRAC’s
Class A Ordinary Shares of the prior two-week period.
The Forward Purchase Agreement matures on the
earlier to occur of (a) three years after the closing of the Business Combination, (b) the date specified by Meteora in a written notice
delivered at Meteora’s discretion if (i) the VWAP of NRAC’s Class A Ordinary Shares during 10 out of 30 consecutive trading
days is at or below $5.00 per Share, or (ii) the Shares are delisted from a national securities exchange. At maturity, Meteora will be
entitled to receive maturity consideration in cash or shares. The maturity consideration will equal the product of (1) (a) the Number
of NRAC Class A Ordinary Shares less (b) the number of Terminated Shares, multiplied by (2) $1.50 in the event of cash or, in the event
of NRAC Class A Ordinary Shares, $2.00; and $2.50, solely in the event of a registration failure.
The Forward Purchase Agreement has been structured,
and all activity in connection with such agreement has been undertaken, to comply with the requirements of all tender offer regulations
applicable to the Business Combination, including Rule 14e-5 under the Securities Exchange Act of 1934.
The Forward Purchase Agreement may be terminated
by any of the parties thereto if the Business Combination Agreement is terminated pursuant to its terms prior to the closing of the Business
Combination.
NRAC has agreed to indemnify and hold harmless
Meteora, its affiliates, assignees and other parties described therein (the “Indemnified Parties”) from and against all losses,
claims, damages and liabilities under the Forward Purchase Agreement (excluding liabilities relating to the manner in which Meteora sells
any shares it owns) and reimburse the Indemnified Parties for their reasonable expenses incurred in connection with such liabilities,
subject to certain exceptions described therein, and has agreed to contribute to any amounts required to be paid by any Indemnified Parties
if such indemnification is unavailable or insufficient to hold such party harmless.
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
Sponsor Support Agreement and Share Surrender
Simultaneously with the execution of the Business
Combination Agreement, NRAC and Braiin entered into a support agreement with the Sponsor (the “Sponsor Support Agreement”)
pursuant to which the Sponsor has agreed to vote its NRAC ordinary shares and its Private Placement Warrants in favor of the Business
Combination and against any competing acquisition proposal, and not to solicit any competing acquisition proposal. In addition, the Sponsor
has agreed to surrender 1,500,000 NRAC Class B Ordinary Shares immediately prior to the Effective Time and to waive: (i) redemption rights
with respect to its NRAC shares in connection with the Business Combination, and (ii) the right to have any working capital loans extended
to NRAC converted into warrants.
Company Shareholder Lock-Up Agreements
Simultaneously with the execution of the Business
Combination Agreement, NRAC and Braiin entered into a support agreement with the Braiin Supporting Shareholders (the “Company Shareholder
Support Agreement”) pursuant to which the Braiin Supporting Shareholders have agreed to vote their Braiin shares in favor of the
Business Combination and against any competing acquisition proposal, and not to solicit any competing acquisition proposal.
The consummation of the Business Combination is
conditioned upon, among other things, (i) the absence of any governmental or court order, determination or injunction enjoining or prohibiting
the Business Combination and related transactions, (ii) effectiveness of the Registration Statement and completion of the Shareholder
Meeting, including any associated redemptions by NRAC shareholders, (iii) NRAC having at least $5,000,001 of net tangible assets (determined
in accordance with Rule 3a51-1(g)(1) of the Exchange Act) after all redemptions, (iv) approval of the Business Combination and related
transactions at the Shareholder Meeting, (v) the Share Consideration being approved for listing on Nasdaq, and (vi) all necessary regulatory
approvals being obtained.
The full Business Combination agreement and other
related agreements have been filed by the Company on a Current Report on From 8-K on March 21, 2023.
NOTE 7. DERIVATIVE WARRANT LIABILITIES
As of June 30, 2023 and December 31, 2022, the
Company had 8,050,000 Public Warrants and 4,553,334 Private Placement Warrants outstanding.
Public Warrants may only be exercised for a whole
number of shares. No fractional Public Warrants will be issued upon separation of the Units and only whole Public Warrants will trade.
The Public Warrants will become exercisable on the later of (a) 30 days after the completion of a Business Combination or (b) 12 months
from the closing of the Initial Public Offering; provided in each case that the Company has an effective registration statement under
the Securities Act covering Class A ordinary shares issuable upon exercise of the warrants and a current prospectus relating to them is
available and such shares are registered, qualified or exempt from registration under the securities, or blue sky, laws of the state of
residence of the holder (or holders are permitted to exercise their warrants on a cashless basis under certain circumstances as a result
of (i) the Company’s failure to have an effective registration statement by the 60th business day after the closing of
the initial Business Combination or (ii) a notice of redemption described under “Redemption of warrants when the price per share
of Class A ordinary shares equals or exceeds $10.00”). The Company agreed that as soon as practicable, but in no event later than
15 business days after the closing of its initial Business Combination, the Company will use its commercially reasonable efforts to file
with the SEC and have an effective registration statement covering Class A ordinary shares issuable upon exercise of the warrants and
will use its commercially reasonable efforts to cause the same to become effective within 60 business days after the closing of the Company’s
initial Business Combination and to maintain a current prospectus relating to those Class A ordinary shares until the warrants expire
or are redeemed. If the shares issuable upon exercise of the warrants are not registered under the Securities Act in accordance with the
above requirements, the Company will be required to permit holders to exercise their warrants on a cashless basis. However, no warrant
will be exercisable for cash or on a cashless basis, and the Company will not be obligated to issue any shares to holders seeking to exercise
their warrants, unless the issuance of the shares upon such exercise is registered or qualified under the securities laws of the state
of the exercising holder, or an exemption from registration is available. Notwithstanding the above, if the Company’s Class A ordinary
shares are at the time of any exercise of a warrant not listed on a national securities exchange such that they satisfy 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, it will not be required to file or maintain in effect a registration statement, and in the event
the Company does not so elect, it will use its commercially reasonable efforts to register or qualify the shares under applicable blue
sky laws to the extent an exemption is not available.
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
The warrants have an exercise price of $11.50
per share, subject to adjustments, and will expire five years after the completion of a Business Combination or earlier upon redemption
or liquidation. In addition, if (x) the Company issues additional shares or equity-linked securities for capital raising purposes in connection
with the closing of the initial Business Combination at an issue price or effective issue price of less than $9.20 per share (with such
issue price or effective issue price to be determined in good faith by the board of directors, and in the case of any such issuance to
the initial shareholders or their affiliates, without taking into account any Founder Shares held by them 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 the initial Business Combination on the date of the consummation of the initial Business
Combination (net of redemptions), and (z) the volume weighted average trading price of Class A ordinary shares during the 20 trading day
period starting on the trading day prior to the day on which the Company consummates its initial Business Combination (such price, the
“Market Value”) is below $9.20 per share, the exercise price of each warrant will be adjusted (to the nearest cent) such that
the effective exercise price per full share will be equal to 115% of the higher of (i) the Market Value and (ii) the Newly Issued Price,
and the $18.00 per-share redemption trigger price described under “Redemption of warrants when the price per share of Class A ordinary
shares equals or exceeds $18.00” and “Redemption of warrants for Class A ordinary shares when the price per Class A ordinary
share equals or exceeds $10.00” will be adjusted (to the nearest cent) to be equal to 180% of the higher of (i) the Market Value
and (ii) the Newly Issued Price, and the $10.00 per-share redemption trigger price described under “Redemption of warrants when
the price per share of Class A ordinary shares equals or exceeds $10.00” will be adjusted (to the nearest cent) to be equal to the
higher of (i) the Market Value and (ii) the Newly Issued Price.
The Private Placement Warrants are identical to
the Public Warrants, except that, so long as they are held by the Sponsor or its permitted transferees, (i) they will not be redeemable
by the Company, (ii) they (including Class A ordinary shares issuable upon exercise of these warrants) may not, subject to certain limited
exceptions, be transferred, assigned or sold by the Sponsor until 30 days after the completion of the initial Business Combination, (iii)
they may be exercised by the holders on a cashless basis and (iv) are subject to registration rights.
Redemption of warrants when the price per share
of Class A ordinary shares equals or exceeds $18.00:
Once the warrants become exercisable, the Company
may redeem the outstanding warrants (except as described herein with respect to the Private Placement Warrants):
|
● |
in whole and not in part; |
|
● |
at a price of $0.01 per warrant; |
|
● |
upon a minimum of 30 days’ prior written notice of redemption; and |
|
● |
if, and only if, the last reported sale price of the Class A ordinary shares 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 ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders. |
The Company will not redeem the warrants as described
above unless an effective registration statement under the Securities Act covering Class A ordinary shares issuable upon exercise of the
warrants is effective and a current prospectus relating to those Class A ordinary shares is available throughout the 30-day redemption
period. Any such exercise would not be on a cashless basis and would require the exercising warrant holder to pay the exercise price for
each warrant being exercised.
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
Redemption of warrants when the price per share
of Class A ordinary shares equals or exceeds $10.00:
Once the warrants become exercisable, the Company
may redeem the outstanding warrants:
|
● |
in whole and not in part; |
|
● |
at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of Class A ordinary shares determined by reference to an agreed table based on the redemption date and the fair market value of the Class A ordinary shares; |
|
● |
if, and only if, the last reported sale price of Class A ordinary shares equals or exceeds $10.00 per share on the trading day prior to the date on which the Company sends the notice of redemption to the warrant holders; and |
|
● |
if the Reference Value is less than $18.00 per share (as adjusted), the Private Placement Warrants must also concurrently be called for redemption on the same terms as the outstanding Public Warrants, as described above. |
The fair market value of Class A ordinary shares
mentioned above shall mean the volume-weighted average price of Class A ordinary shares for the 10 trading days immediately following
the date on which the notice of redemption is sent to the holders of warrants. In no event will the warrants be exercisable in connection
with this redemption feature for more than 0.361 shares of Class A ordinary shares per warrant (subject to adjustment).
In no event will the Company be required to net
cash settle any warrant. 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.
NOTE 8. CLASS A ORDINARY SHARES SUBJECT TO
POSSIBLE REDEMPTION
The Company’s Class A ordinary shares feature
certain redemption rights that are considered to be outside of the Company’s control and subject to the occurrence of future events.
The Company is authorized to issue 500,000,000 shares of Class A ordinary shares with a par value of $0.0001 per share. Holder of the
Company’s Class A ordinary shares are entitled to one vote for each share. As of June 30, 2023 and December 31, 2022, there were
2,480,471 and 24,150,000 shares of Class A ordinary shares outstanding, all of which were subject to redemption, respectively.
As of June 30, 2023 and December 31, 2022, Class
A ordinary shares reflected on the condensed balance sheets are reconciled on the following table:
Class A ordinary shares subject to possible redemption at January 1, 2022 |
|
|
241,500,000 |
|
Plus: |
|
|
|
|
Increase in redemption value of Class A ordinary shares subject to redemption |
|
|
3,409,717 |
|
Class A ordinary shares subject to possible redemption at December 31, 2022 |
|
|
244,909,717 |
|
Less: |
|
|
|
|
Redemption |
|
|
(220,493,323 |
) |
Plus: |
|
|
|
|
Increase in redemption value of Class A ordinary shares subject to redemption |
|
|
1,182,334 |
|
Increase in extension deposit to Class A ordinary shares subject to redemption |
|
|
500,000 |
|
Class A ordinary shares subject to possible redemption at June 30, 2023 |
|
$ |
26,098,728 |
|
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
NOTE 9. SHAREHOLDERS’ DEFICIT
Preference Shares – The Company
is authorized to issue 5,000,000 preference shares with a par value of $0.0001 per share. As of June 30, 2023 and December 31, 2022, there
were no preference shares issued or outstanding.
Class A Ordinary Shares –
The Company is authorized to issue 500,000,000 Class A ordinary shares with a par value of $0.0001 per share. Holders of the Company’s
Class A ordinary shares are entitled to one vote for each share. As of June 30, 2023 and December 31, 2022, there were 2,480,471 and
24,150,000 Class A ordinary shares issued and outstanding, all subject to possible redemption and therefore classified as temporary equity
on the accompanying condensed balance sheets, respectively. See Note 8.
Class B Ordinary Shares –
The Company is authorized to issue 50,000,000 Class B ordinary shares with a par value of $0.0001 per share. On November 11, 2020, the
Company issued 5,750,000 Class B ordinary shares to the Initial Shareholders. On February 1, 2021, the Company declared a stock dividend
with respect to the Class B ordinary shares such that 0.05 Class B ordinary shares were issued for each share of Class B ordinary shares,
resulting in an aggregate of 6,037,500 Class B ordinary shares outstanding. All shares and associated amounts have been retroactively
restated to reflect the stock dividend (see Note 5). Of the 6,037,500 Class B ordinary shares outstanding, up to 787,500 Class B ordinary
shares were subject to forfeiture to the Company by the Initial Shareholders for no consideration to the extent that the underwriters’
over-allotment option was not exercised in full or in part, so that the Initial Shareholders will collectively own 20% of the Company’s
issued and outstanding ordinary shares after the Initial Public Offering. On February 4, 2021, the underwriter fully exercised its over-allotment
option; thus, these 787,500 Founder Shares were no longer subject to forfeiture.
Ordinary shareholders of record are entitled to
one vote for each share held on all matters to be voted on by shareholders. Holders of Class A ordinary shares and holders of Class B
ordinary shares will vote together as a single class on all matters submitted to a vote of the shareholders except as required by law.
The Class B ordinary shares will automatically
convert into Class A ordinary shares at the time of the initial Business Combination, or earlier at the option of the holder, on a one-for-one
basis, subject to adjustment for share sub-divisions, share dividends, rights issuances, reorganizations, recapitalizations and the like,
and subject to further adjustment as provided herein. In the case that additional Class A ordinary shares, or equity-linked securities,
are issued or deemed issued in excess of the amounts issued in the Initial Public Offering and related to the closing of the initial Business
Combination, the ratio at which the Class B ordinary shares will convert into Class A ordinary shares will be adjusted (unless the holders
of a majority of the issued and outstanding Class B ordinary shares agree to waive such anti-dilution adjustment with respect to any such
issuance or deemed issuance) so that the number of Class A ordinary shares issuable upon conversion of all Class B ordinary shares will
equal, in the aggregate, on an as-converted basis, 20% of the sum of all ordinary shares issued and outstanding upon the completion of
the Initial Public Offering plus all Class A ordinary shares and equity-linked securities issued or deemed issued in connection with the
initial Business Combination, excluding any shares or equity-linked securities issued, or to be issued, to any seller in the initial Business
Combination.
On March 16, 2023, shareholders approved an amendment
to the Company’s Amended and Restated Memorandum and Articles of Association permitting the conversion of Class B shares to Class
A ordinary shares prior to an initial Business Combination at the option of the holder.
On
April 5, 2023, Sponsor elected
to convert 6,037,499 Class B ordinary shares into Class A ordinary shares. Such shares do not have redemption rights. Following such meetings,
the redemptions related thereto and the Sponsor’s conversion of Class B ordinary shares into Class A ordinary shares, there are
a total of 8,517,971 ordinary shares issued and outstanding. At June 30, 2023, there were 8,517,970 Class A ordinary shares and 1 Class
B ordinary share outstanding, respectively.
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
NOTE 10. FAIR VALUE MEASUREMENTS
The following tables presents information about
the Company’s financial assets and liabilities that are measured at fair value on a recurring basis, by level within the fair value
hierarchy:
|
|
Fair Value Measured as of June 30, 2023 |
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Investments held in Trust Account |
|
$ |
26,198,728 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
26,198,728 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative public warrant liabilities |
|
$ |
403,310 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
403,310 |
|
Derivative private placement warrant liabilities |
|
|
— |
|
|
|
228,120 |
|
|
|
— |
|
|
|
228,120 |
|
Forward purchase agreement derivative liability |
|
|
— |
|
|
|
— |
|
|
|
196,766 |
|
|
|
196,766 |
|
Total derivative warrant liabilities |
|
$ |
403,310 |
|
|
$ |
228,120 |
|
|
$ |
196,766 |
|
|
$ |
828,196 |
|
| |
Fair Value Measured as of December 31, 2022 | |
| |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
Assets | |
| | |
| | |
| | |
| |
Investments held in Trust Account | |
$ | 245,009,717 | | |
$ | — | | |
$ | — | | |
$ | 245,009,717 | |
Liabilities: | |
| | | |
| | | |
| | | |
| | |
Derivative public warrant liabilities | |
$ | 403,310 | | |
$ | — | | |
$ | — | | |
$ | 403,310 | |
Derivative private placement warrant liabilities | |
| — | | |
| 228,120 | | |
| — | | |
| 228,120 | |
Total derivative warrant liabilities | |
$ | 403,310 | | |
$ | 228,120 | | |
$ | — | | |
$ | 631,430 | |
Transfers to/from Levels 1, 2, and 3 are recognized
at the beginning of the reporting period. In March 2021, as the Public Warrants begun separately trading, the fair value of the Public
Warrants transferred from a Level 3 measurement to a Level 1 measurement. The fair value of the Private Warrants were transferred from
a Level 3 to a Level 2 during the fourth quarter of 2022 as the Company determined the difference between the Public Warrant and Private
Warrant fair value would be de minimus.
Level 1 assets include investments in mutual funds
invested in government securities. The Company uses inputs such as actual trade data, benchmark yields, quoted market prices from dealers
or brokers, and other similar sources to determine the fair value of its investments.
The fair value of the Public Warrants issued in
connection with the Initial Public Offering were initially measured at fair value using a Monte Carlo simulation model. Subsequently,
the fair value of the Public Warrants has been determined based on the observable listed trading price for such warrants. The fair value
of the Private Placement Warrants has initially and subsequently been measured at fair value using a Black-Scholes Merton (BSM) model
through September 30, 2022. As of December 31, 2022, the Company determined the difference between the Public Warrant and Private Warrant
fair value would be de minimus and therefore measured the Private Warrants by reference to the listed trading price of the Public Warrants
For the three and six months ended June 30, 2023,
the Company recognized a gain resulting from a decrease in the fair value of liabilities of approximately $0.4 million and $0, respectively,
presented as change in fair value of derivative warrant liabilities on the accompanying condensed statements of operations. For the three
and six months ended June 30, 2022, the Company recognized a gain resulting from a decrease in the fair value of liabilities of approximately
$1.7 million and $5.9 million, respectively, presented as change in fair value of derivative warrant liabilities on the accompanying condensed
statements of operations.
The estimated fair value of the Private Placement
Warrants, and the Public Warrants prior to being separately listed and traded, was determined using Level 3 inputs. Inherent in a Monte
Carlo simulation and BSM model are assumptions related to expected stock-price volatility, expected life, risk-free interest rate and
dividend yield. The Company estimates the volatility of its ordinary shares based on historical volatility of select peer companies that
matches the expected remaining life of the warrants. 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 dividend rate is based on the historical rate, which the Company anticipates
remaining at zero. Changes in these valuation assumptions can change the valuation significantly.
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
The change in the fair value of the derivative
warrant liabilities measured utilizing Level 3 inputs for the three and six months ended June 30, 2022, are summarized as follows:
Derivative warrant liabilities at December 31, 2021 – Level 3 | |
$ | 2,563,530 | |
Change in fair value of derivative warrant liabilities – Level 3 | |
| (1,525,370 | ) |
Derivative warrant liabilities at March 31, 2022 – Level 3 | |
| 1,038,160 | |
Change in fair value of derivative warrant liabilities – Level 3 | |
| (618,340 | ) |
Derivative warrant liabilities at June 30, 2022 – Level 3 | |
$ | 419,820 | |
Forward Purchase Agreement Derivative Liability
In order to calculate the fair value of the forward
purchase agreement derivative liability, the Company utilized the following inputs:
| |
March 16,
2023 | | |
| |
| |
(Initial
measurement) | | |
June 30, 2023 | |
Probability of business combination | |
| 11.6 | % | |
| 11.0 | % |
Underlying ordinary share price | |
$ | 10.20 | | |
$ | 10.52 | |
Cash flow discount rate | |
| 3.72 | % | |
| 4.13 | % |
Unit purchase price | |
$ | 10.00 | | |
$ | 10.00 | |
Estimated maturity date | |
| 11/30/2023 | | |
| 11/30/2023 | |
Probability of forward purchase agreement being utilized | |
| 0 | % | |
| 0 | % |
The following table presents the changes in the fair value of the forward
purchase agreement (“FPA”) derivative liability:
| |
FPA | |
Fair value as of March 16, 2023 (initial measurement) | |
$ | 272,053 | |
Change in fair value | |
| (36,680 | ) |
Fair value as of March 31, 2023 | |
| 235,373 | |
Change in fair value | |
| (38,607 | ) |
Fair value as of June 30, 2023 | |
$ | 196,766 | |
The changes in the fair value of the forward purchase
agreement derivative liability for the three and six month ended June 30, 2023 are $38,607 and $75,287, respectively.
No changes in the fair value of the forward purchase agreement derivative liability for the three and six month ended June 30, 2022.
There were no transfers between fair value levels during the period
ended June 30, 2023 and for the year ended December 31, 2022.
NORTHERN REVIVAL ACQUISITION CORPORATION
(FORMERLY KNOWN AS NOBLE ROCK ACQUISITION CORPORATION)
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
NOTE 11. SUBSEQUENT EVENTS
The Company evaluated subsequent events and transactions
that occurred up to the date the unaudited condensed financial statements were issued. The Company did not identify any subsequent events
that would have required adjustment or disclosure in the unaudited condensed financial statement, except as described below:
On July
4, 2023, the Company issued unsecured promissory notes to the Sponsor pursuant to which the Company may borrow up to an aggregate principal
amount of $100,000. The July 4, 2023 note was for the payment received in July 2023 into the Company’s operating account. The July
4, 2023 note is non-interest bearing, unsecured and payable upon the earlier of (i) the effective date of close of business
combination, or (ii) the date of liquidation. The July 4, 2023 note is subject to customary events of default which could, subject to
certain conditions, cause the July 4, 2023 note to become immediately due and payable.
On August
31, 2023, the Company issued unsecured promissory notes to the Sponsor pursuant to which the Company may borrow up to an aggregate principal
amount of $100,000. The August 31, 2023 note was for the payment received in August 2023 into the Company’s operating account. The
August 31, 2023 note is non-interest bearing, unsecured and payable upon the earlier of (i) the effective date of close of business
combination, or (ii) the date of liquidation. The August 31, 2023 note is subject to customary events of default which could, subject
to certain conditions, cause the August 31, 2023 note to become immediately due and payable.
On August
31, 2023, the Company issued unsecured promissory notes to the Sponsor pursuant to which the Company may borrow up to an aggregate principal
amount of $61,928. The August 31, 2023 note was for the payment received in August 2023 into the Company’s operating account. The
August 31, 2023 note is non-interest bearing, unsecured and payable upon the earlier of (i) the effective date of close of business
combination, or (ii) the date of liquidation. The August 31, 2023 note is subject to customary events of default which could, subject
to certain conditions, cause the August 31, 2023 note to become immediately due and payable.
On August 8, 2023, the Company received a letter
from Listing Qualifications Department of the Nasdaq Stock Market LLC notifying the Company that the staff has determined that for the
last 11 consecutive business days, from July 10, 2023 to August 8, 2023, the Company’s MVLS has been $35 million or greater and
accordingly, the Company has regained compliance with the MVLS rule. This matter is now closed.
On August 16, 2023, the Board of Directors of the
Company appointed Aimée R. Christensen a director of the Company. Ms. Christensen has been determined by the Board to be an independent
director under the listing rules of the Nasdaq Stock Market. There are no arrangements or understandings pursuant to which Ms. Christensen
was selected. Further Ms. Christensen has no direct or indirect material interest in any transaction required to be disclosed pursuant
to Item 404(a) of Regulation S-K.
On August 31, 2023, the Company held an annual general
meeting of shareholders. At the meeting, the Company’s shareholders voted on and approved the following proposals: (1) the extension
proposal — as a special resolution, to amend the company’s charter pursuant to an amendment to the charter in the form set
forth in Annex A of the proxy statement, to extend the date by which the company may either (i) consummate an initial business combination,
from September 4, 2023 to February 4, 2024 or such earlier date as determined by the board or (ii) cease its operations, except for the
purpose of winding up if it fails to complete an initial business combination, and (iii) redeem all of the Class A ordinary shares, included
as part of the units sold in the company’s Initial Public Offering that was consummated on February 4, 2021 from September 4, 2023
to February 4, 2024 or such earlier date as determined by the board; (2) the NTA requirement amendment proposal —as a special resolution,
to amend the charter pursuant to an amendment to the charter in the form set forth in Annex B of the proxy statement, to remove the
net tangible asset requirement from the charter in order to expand the methods that the company may employ so as not to become subject
to the “penny stock” rules of the SEC; (3) the directors proposal — as an ordinary resolution, to reelect two (2) Class
I directors to serve until the annual general meeting in 2026 and until their respective successors have been duly elected and qualified
or until his or her earlier resignation, removal or death; and (4) the adjournment proposal — as an ordinary resolution, to approve
the adjournment of the general meeting to a later date or dates, if necessary, to permit further solicitation and vote of proxies in the
event that there are insufficient votes for, or otherwise in connection with, the approval of the extension proposal, the NTA requirement
amendment proposal, and the directors proposal.
The meeting had been commenced on August 30, 2023
and then immediately adjourned until the following day.
Trust Deposit
In connection with the shareholders’ approval
of the Extension Proposal, the Sponsor contributed to the Company as a loan (each loan being referred to herein as a “contribution”)
a sixth deposit of $100,000 into the Trust Account in July 2023.
Item 2. Management’s Discussion and Analysis
of Financial Condition and Results of Operations.
References to the “Company,” “our,”
“us” or “we” refer to Northern Revival Acquisition Corporation. The following discussion and analysis of the Company’s
financial condition and results of operations should be read in conjunction with the unaudited condensed financial statements and the
notes thereto contained elsewhere in this report. Certain information contained in the discussion and analysis set forth below includes
forward-looking statements that involve risks and uncertainties.
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q includes
forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended (the “Exchange Act”). We have based these forward-looking statements on our current expectations
and projections about future events. These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions
about us that may cause our actual results, levels of activity, performance or achievements to be materially different from any future
results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. In some cases, you can
identify forward-looking statements by terminology such as “may,” “should,” “could,” “would,”
“expect,” “plan,” “anticipate,” “believe,” “estimate,” “continue,”
or the negative of such terms or other similar expressions. Such statements include, but are not limited to, possible business combinations
and the financing thereof, and related matters, as well as all other statements other than statements of historical fact included in this
Form 10-Q. Factors that might cause or contribute to such a discrepancy include, but are not limited to, those described in our other
Securities and Exchange Commission (“SEC”) filings.
Overview
We are a blank check company incorporated as a
Cayman Islands exempted company on November 4, 2020. We were incorporated for the purpose of effecting a merger, share exchange, asset
acquisition, share purchase, reorganization or similar business combination with one or more businesses that we have not yet identified
(“Initial Business Combination”).
Our sponsor is Northern Revival Sponsor LLC, a
Cayman Island limited liability company which changed its name from Noble Rock Sponsor LLC (the “Sponsor”). The registration
statement for our Initial Public Offering was declared effective on February 1, 2021. On February 4, 2021, we consummated the Initial
Public Offering of 24,150,000 units (the “Units” and, with respect to the Class A ordinary shares included in the Units being
offered, the “Public Shares”), which includes 3,150,000 additional Units to cover over-allotments (the “Over-Allotment
Units”), at $10.00 per Unit, generating gross proceeds of $241.5 million, and incurring offering costs of approximately $14.4 million,
net of reimbursement from the underwriter. Of these offering costs, approximately $9.1 million and approximately $320,000 was for deferred
underwriting commissions and deferred legal fees, respectively.
Simultaneously with the closing of the Initial
Public Offering, we consummated the private placement (“Private Placement”) of 4,553,334 warrants (each, a “Private
Placement Warrant” and collectively, the “Private Placement Warrants”), at a price of $1.50 per Private Placement Warrant
with our Sponsor, generating gross proceeds of approximately $6.8 million.
Upon the closing of the Initial Public Offering
and the Private Placement, $241.5 million ($10.00 per Unit) of the net proceeds of the Initial Public Offering and certain of the proceeds
of the Private Placement were placed in a trust account (“Trust Account”) with Continental Stock Transfer & Trust Company
acting as trustee and initially invested in United States “government securities” within the meaning of Section 2(a)(16) of
the Investment Company Act having a maturity of 185 days or less or in money market funds meeting certain conditions under Rule 2a-7 promulgated
under the Investment Company Act of 1940, as amended, or the Investment Company Act, which invest only in direct U.S. government treasury
obligations, as determined by us, until the earlier of: (i) the completion of an Initial Business Combination and (ii) the distribution
of the Trust Account as described below.
We intend to complete our Initial Business Combination
using cash from the remaining proceeds of the Initial Public Offering and the Private Placement of the Private Placement Warrants, our
capital stock, debt or a combination of cash, stock and debt. The issuance of additional shares of our stock in a business combination:
| ● | may
significantly dilute the equity interest of investors in this offering, which dilution would increase if the anti-dilution provisions
in the Class B ordinary shares resulted in the issuance of Class A shares on a greater than one-to-one basis upon conversion of the Class
B ordinary shares; |
| ● | may
subordinate the rights of holders of our ordinary shares if preferred stock is issued with rights senior to those afforded our ordinary
shares; |
| ● | could
cause a change in control if a substantial number of shares of our ordinary shares is issued, which may affect, among other things, our
ability to use our net operating loss carry forwards, if any, and could result in the resignation or removal of our present officers
and directors; |
| ● | may
have the effect of delaying or preventing a change of control of us by diluting the stock ownership or voting rights of a person seeking
to obtain control of us; and |
| ● | may
adversely affect prevailing market prices for our Class A ordinary shares and/or warrants. |
Similarly, if we issue debt securities or otherwise
incur significant debt to bank or other lenders or owners of a target, it could result in:
| ● | default
and foreclosure on our assets if our operating revenues after an Initial Business Combination are insufficient to repay our debt obligations; |
| ● | acceleration
of our obligations to repay the indebtedness even if we make all principal and interest payments when due if we breach certain covenants
that require the maintenance of certain financial ratios or reserves without a waiver or renegotiation of that covenant; |
| ● | our
immediate payment of all principal and accrued interest, if any, if the debt security is payable on demand; |
| ● | our
inability to obtain necessary additional financing if the debt security contains covenants restricting our ability to obtain such financing
while the debt security is outstanding; |
| ● | our
inability to pay dividends on our ordinary shares; |
| ● | using
a substantial portion of our cash flow to pay principal and interest on our debt, which will reduce the funds available for dividends
on our ordinary shares if declared, our ability to pay expenses, make capital expenditures and acquisitions, and fund other general corporate
purposes; |
| ● | limitations
on our flexibility in planning for and reacting to changes in our business and in the industry in which we operate; |
| ● | increased
vulnerability to adverse changes in general economic, industry and competitive conditions and adverse changes in government regulation; |
| ● | limitations
on our ability to borrow additional amounts for expenses, capital expenditures, acquisitions, debt service requirements, and execution
of our strategy; and |
| ● | other
purposes and other disadvantages compared to our competitors who have less debt. |
If we are unable to complete an Initial Business
Combination by February 4, 2024, or such earlier date as determined by the Company’s Directors unless a further extension is approved
by the shareholders,, we will (1) cease all operations except for the purpose of winding up; (2) as promptly as reasonably possible but
not more than 10 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 (less up to $100,000 of interest to pay dissolution expenses and which interest
shall be net of taxes payable), divided by the number of then issued and outstanding Public Shares, which redemption will completely extinguish
Public Shareholders’ rights as shareholders (including the right to receive further liquidating distributions, if any); and (3)
as promptly as reasonably possible following such redemption, subject to the approval of the remaining shareholders and the board of directors,
liquidate and dissolve, subject in each case to our obligations under Cayman Islands law to provide for claims of creditors and the requirements
of other applicable law.
Recent Developments
Proposed Business Combination
On March 20, 2023, we entered into the Business
Combination Agreement with our Sponsor, Braiin and the Braiin Supporting Shareholders who collectively own 100% of the outstanding ordinary
shares of Braiin. Pursuant to the terms of the Business Combination Agreement, a business combination between NRAC and Braiin will be
effected as a share exchange in which Braiin shareholders exchange 100% of their Braiin Shares for a pro rata portion of Class A Ordinary
Shares, par value $0.0001 per share, of NRAC with an aggregate value of $190 million. The number of shares to be issued will be based
upon a per share value of $10.00. The aggregate value is subject to adjustment up or down based upon certain indebtedness and cash on
hand of Braiin as set forth in its audited financial statements. Prior to the consummation of the Business Combination, Braiin will acquire
PowerTec, an Australian distributor that supplies connectivity solutions to individuals and businesses around the world. Following the
Share Exchange, Braiin will continue as a subsidiary of the Company, and the Company will change its name to “Braiin Holdings.”
We refer to NRAC after giving effect to the Business Combination, as “New Braiin.”
Simultaneously with the execution of the Business
Combination Agreement, NRAC and Braiin entered into separate support agreements with the Braiin Supporting Shareholders and the Sponsor
pursuant to which the Braiin Supporting Shareholders and the Sponsor have agreed to vote their Braiin shares and NRAC shares, respectively,
in favor of the Business Combination and against any competing acquisition proposal, and not to solicit any competing acquisition proposal.
In addition, the Sponsor has agreed to surrender 1,500,000 NRAC founder shares immediately prior to the closing of the Business Combination
(the “Closing”) and to waive: (i) redemption rights with respect to its NRAC shares in connection with the Business Combination,
and (ii) the right to have any working capital loans extended to NRAC converted into warrants.
Forward Purchase Agreement
On March 16, 2023, in connection with the Business
Combination NRAC, Braiin and Meteora entered into the Forward Purchase Agreement providing for the issue and sale of up to 2,900,000 NRAC
Class A Ordinary Shares. The Class A Ordinary Shares that may be issued in connection with the Forward Purchase Agreement have not been
registered under the Securities Act in reliance on the exemption from registration provided by Section 4(a)(2) of the Securities Act and/or
Regulation D promulgated thereunder.
Pursuant to the Forward Purchase Agreement, Meteora
has agreed to make purchases of Class A Ordinary Shares of NRAC: (a) in open-market purchases through a broker after the date of NRAC’s
redemption deadline in connection with the vote of NRAC shareholders to approve the Business Combination from holders of Class A Ordinary
Shares of NRAC, including those who elect to redeem Class A Ordinary Shares and subsequently revoked their prior elections to redeem (the
“Recycled Shares”) and (b) directly from NRAC, newly-issued Class A Ordinary Shares of NRAC (the “Additional Shares”
and, together with the Recycled Shares, the “Subject Shares”). The aggregate total Subject Shares will be up to 2,900,000
(but not more than 9.9% of NRAC’s Class A Ordinary Shares outstanding on a post-transaction basis) (the “Maximum Number of
Shares”). Meteora has agreed to waive any redemption rights with respect to any Subject Shares in connection with the Business Combination.
The Forward Purchase Agreement provides that no
later than the earlier of (a) one business day after the closing of the Business Combination and (b) the date any assets from NRAC’s
trust account are disbursed in connection with the Business Combination, the Combined Company will pay to Meteora, out of funds held in
its Trust Account, an amount (the “Prepayment Amount”) equal to (x) the per-share redemption price (the “Initial Price”)
multiplied by (y) the number of Recycled Shares on the date of such prepayment less the Prepayment Shortfall. The Prepayment Shortfall
is equal to the lesser of (i) ten percent of the product of (x) the Number of NRAC Class A Ordinary Shares multiplied by (y) the Initial
Price and (ii) $3,000,000.
Meteora may, at its discretion and at any time
following the closing of the Business Combination, provide an Optional Early Termination notice (“OET Notice”) and pay to
the Combined Company the product of the “Reset Price” and the number of NRAC’s Class A Ordinary Shares listed on the
OET Notice. The Reset Price shall initially equal the Initial Price but shall be adjusted on the first scheduled trading date of each
two-week period commencing on the first week following the 30th day after the closing of the Business Combination to the lowest of (i)
the current Reset Price, (ii) the Initial Price and (iii) the volume weighted average price (“VWAP”) of NRAC’s Class
A Ordinary Shares of the prior two week period.
The Forward Purchase Agreement matures on the
earlier to occur of (a) three years after the closing of the Business Combination, (b) the date specified by Meteora in a written notice
delivered at Meteora’s discretion if (i) the VWAP of NRAC’s Class A Ordinary Shares during 10 out of 30 consecutive trading
days is at or below $5.00 per Share, or (ii) the Shares are delisted from a national securities exchange. At maturity, Meteora will be
entitled to receive maturity consideration in cash or shares. The maturity consideration will equal the product of (1) (a) the Number
of NRAC Class A Ordinary Shares less (b) the number of Terminated Shares, multiplied by (2) $1.50 in the event of cash or, in the event
of NRAC Class A Ordinary Shares, $2.00; and $2.50, solely in the event of a registration failure.
Departure and appointment of certain officers
and directors; name change and Class B conversion
On February 9, 2023, in accordance with the provisions
of a binding agreement that provides for the withdrawal or significant reduction in investment in the Sponsor by certain existing investors
and the resulting transfer of control of the Sponsor: (i) Whitney Bower resigned as Chairman and Chief Executive Officer, (ii) Peter Low
resigned as Chief Financial Officer and director and (iii) Michael Alter and David Lang resigned as independent directors, (iv) the board
appointed Aemish Shah as the Chairman and Chief Executive Officer and Manpreet Singh as Chief Financial Officer and a director, and also
appointed Joseph Tonnos, David Tanzer and Asad Zafar to serve as directors, determining each of Messrs. Tonnos, Tanzer and Zafar to be
an independent director under the listing rules of the Nasdaq Stock Market. We agreed to change our name in connection with these changes.
Mr. Tonnos served on the NRAC board of directors from February 9, 2023 until his resignation on March 15, 2023. Such resignation was not
a result of disagreement with the Company on any matter relating to its operations, policies or practices.
On March 16, 2023, we held our General Meeting
for the purposes of considering and voting upon: (i) a special resolution, to amend our charter to change the name of the company from
Noble Rock Acquisition Corporation to Northern Revival Acquisition Corporation; and (ii) a special resolution, to amend the charter to
change certain provisions which restrict our Class B ordinary shares from converting to Class A ordinary shares prior to the closing of
the business combination. Both the Name Change Proposal and Conversion Proposal were approved by the shareholders at the General Meeting.
The purpose of the Name Change Proposal was to amend the name of the company as agreed in connection with the departures of Messrs. Bower,
Low, Alter and Lang. The purpose of the Conversion Proposal was to remove restrictions contained in the charter in order to permit the
Class B ordinary shares to convert into Class A ordinary shares prior to the closing of the business combination which will enable the
company to meet certain Nasdaq listing requirements. The holders of such shares will continue to be subject to the same restrictions as
the Class B ordinary shares before any conversion, including, among others, certain transfer restrictions, waiver of redemption rights
and the obligation to vote in favor of a business combination as described in the prospectus for our initial public offering.
On May 17, 2023, the Board of Directors (of the
Company appointed Benjamin Rifkin a director of the Company. The Board also appointed Mr. Rifkin to serve on the Company’s Compensation,
Nominating & Corporate Governance and Audit Committees. Mr. Rifkin has been determined by the Board to be an independent director
and meet the requirements to serve on the Company’s Compensation, Nominating & Corporate Governance and Audit Committees under
the listing rules of the Nasdaq Stock Market. There are no arrangements or understandings pursuant to which Mr. Rifkin was selected. Further
Mr. Rifkin has no direct or indirect material interest in any transaction required to be disclosed pursuant to Item 404(a) of Regulation
S-K.
On August 16, 2023, the Board of Directors of the Company appointed
Aimée R. Christensen a director of the Company. Ms. Christensen has been determined by the Board to be an independent director
under the listing rules of the Nasdaq Stock Market. There are no arrangements or understandings pursuant to which Ms. Christensen was
selected. Further Ms. Christensen has no direct or indirect material interest in any transaction required to be disclosed pursuant to
Item 404(a) of Regulation S-K.
Extension, redemptions and contributions
On January 27, 2023, we held an extraordinary
general meeting of shareholders where the shareholders approved a special resolution to amend our Amended and Restated Memorandum and
Articles of Association (the “Extension Amendment”) to extend the date by which the company may either (i) consummate a merger,
share exchange, asset acquisition, share purchase, reorganization or similar business combination, from February 4, 2023 to September
4, 2023 (such later date, the “extended date”) or such earlier date as determined by the board or (ii) cease its operations,
except for the purpose of winding up if it fails to complete an initial business combination, and (iii) redeem all of the Class A ordinary
shares, par value $0.0001 per share, of the company, included as part of the units sold in the company’s Initial Public Offering
that was consummated on February 4, 2021 from February 4, 2023 to September 4, 2023 or such earlier date as determined by the board.
In connection with the solicitation of proxies
in connection with the Extension Amendment, holders of 21,240,830 Class A ordinary shares of our then-outstanding 24,150,000 Class A ordinary
shares outstanding with redemption rights, elected to redeem their shares at a per share redemption price of approximately $10.17. In
connection with the solicitation of proxies in connection with the Conversion Proposal, holders of 433,699 Class A ordinary shares of
our then-outstanding 2,909,170 Class A ordinary shares outstanding with redemption rights, elected to redeem their shares at a per share
redemption price of approximately $10.33. On March 28, 2023, the Company elected to permit one shareholder, at the shareholder’s
request, to reverse their redemption as to 5,000 Class A ordinary shares, resulting in a total of 428,699 redemptions in connection with
the solicitation of proxies in connection with the Conversion Proposal. On April 5, 2023, the Sponsor elected to convert 6,037,499 Class
B ordinary shares into Class A ordinary shares. Following such meetings, the redemptions related thereto and the Sponsor’s conversion
of Class B ordinary shares into Class A ordinary shares, there are a total of 8,517,971 ordinary shares issued and outstanding, including
(i) 8,517,970 Class A ordinary shares and (ii) 1 Class B ordinary share outstanding. As of June 30, 2023, there was a total of approximately
$26.0 million held in the trust account.
As previously disclosed in connection with the
solicitation of proxies for the Extension Proposal, the Sponsor has indicated that, it will contribute to the Company as a loan (each
loan being referred to herein as a “contribution”) the lesser of (i) $100,000 and (ii) an aggregate amount equal to $0.055
multiplied by the number of public shares of the Company that are not redeemed, for each month commencing on February 4, 2023 and on or
prior to the fourth day of each subsequent month, if applicable (each such month period an “extension period) until the earlier
of (x) the date of the extraordinary general meeting held in connection with a shareholder vote to approve an Initial Business Combination
(y) the extended date and (z) the date that the board determines in its sole discretion to no longer seek an Initial Business Combination.
Each contribution will be deposited in the trust account within three business days of the beginning of the extended period which such
contribution is for. The contributions will be repayable by the company to the Sponsor upon consummation of an Initial Business Combination.
The Company’s board of directors will have the sole discretion whether to continue extending for additional extension periods, and
if the board determines not to continue extending for additional months, the additional contributions will terminate. If this occurs,
the Company would wind up the Company’s affairs and redeem 100% of the outstanding public shares in accordance with the procedures
set forth in the company’s Amended and Restated Memorandum and Articles of Association (“Charter”). The Sponsor contributed
to the Company as a loan five deposits of $100,000 each into the Trust Account by June 30, 2023.
Annual Meeting of Shareholders
On August 31, 2023, the Company held an annual general
meeting of shareholders. At the meeting, the Company’s shareholders voted on and approved the following proposals: (1) the extension
proposal — as a special resolution, to amend the company’s charter pursuant to an amendment to the charter in the form set
forth in Annex A of the proxy statement, to extend the date by which the company may either (i) consummate an initial business combination,
from September 4, 2023 to February 4, 2024 or such earlier date as determined by the board or (ii) cease its operations, except for the
purpose of winding up if it fails to complete an initial business combination, and (iii) redeem all of the Class A ordinary shares, included
as part of the units sold in the company’s Initial Public Offering that was consummated on February 4, 2021 from September 4, 2023
to February 4, 2024 or such earlier date as determined by the board; (2) the NTA requirement amendment proposal —as a special resolution,
to amend the charter pursuant to an amendment to the charter in the form set forth in Annex B of the proxy statement, to remove the net
tangible asset requirement from the charter in order to expand the methods that the company may employ so as not to become subject to
the “penny stock” rules of the SEC; (3) the directors proposal — as an ordinary resolution, to reelect two (2) Class
I directors to serve until the annual general meeting in 2026 and until their respective successors have been duly elected and qualified
or until his or her earlier resignation, removal or death; and (4) the adjournment proposal — as an ordinary resolution, to approve
the adjournment of the general meeting to a later date or dates, if necessary, to permit further solicitation and vote of proxies in the
event that there are insufficient votes for, or otherwise in connection with, the approval of the extension proposal, the NTA requirement
amendment proposal, and the directors proposal.
The meeting had been commenced on August 30, 2023
and then immediately adjourned until the following day..
Results of Operations
Our entire activity since November 4, 2020 (inception)
through June 30, 2023 related to our formation, the preparation for the Public Offering, and since the closing of the Public Offering,
the search for a prospective Initial Business Combination. We have neither engaged in any operations nor generated any revenues to date.
We will not generate any operating revenues until after completion of our Initial Business Combination. We generate non-operating income
in the form of gains on investment (net), dividends and interest held in trust account. We will incur increased expenses as a result of
being a public company (for legal, financial reporting, accounting and auditing compliance), as well as for due diligence expenses.
For the three months ended June 30, 2023, we had
net income of approximately $121,000, which consisted of approximately $383,000 resulting from a change in the fair value of derivative
warrant liabilities, approximately $39,000 resulting from a change in the fair value of the FPA and approximately $237,000 of income from
investments held in the Trust Account, offset by approximately $538,000 of general and administrative expenses.
For the three months ended June 30, 2022, we had
net income of approximately $1,721,000, which consisted of approximately $1,721,000 resulting from a change in the fair value of derivative
warrant liabilities and approximately $320,000 of general and administrative expenses, offset by approximately $320,000 of income from
investments held in the Trust Account.
For the six months ended June 30, 2023, we had
a net loss of approximately $529,000, resulting from approximately $1,515,000 of general and administrative expenses and approximately
$197,000 resulting from a decrease in the fair value of the FPA, offset by approximately $1.2 million of income from investments held
in the Trust Account.
For the six months ended June 30, 2022, we had
net income of approximately $5.6 million, which consisted of $5.9 million from a change in the fair value of derivative warrant liabilities
and approximately $343,000 of income from investments held in the Trust Account, offset by approximately $621,000 of general and administrative
expenses, offset by.
Liquidity and Going Concern
As of June 30, 2023, we had approximately $7,000
cash in our operating bank account and working capital deficit of approximately $2.0 million.
Through June 30, 2023, our liquidity needs had
been satisfied through a payment of $25,000 from our Sponsor to cover for certain expenses in exchange for the issuance of the Founder
Shares and the loan of $45,000 from our Sponsor pursuant to the Note. Subsequent to the closing of the Initial Public Offering and Private
Placement, the proceeds from the Private Placement not held in the Trust Account will be used to satisfy our liquidity. Including amounts
borrowed subsequent to December 31, 2020, we borrowed a total of approximately $195,000 through the Note and we repaid the Note in full
on February 5, 2021. In addition, in order to finance transaction costs in connection with an Initial Business Combination, our Sponsor
or an affiliate of our Sponsor, or certain of our officers and directors may, but are not obligated to, provide us Working Capital Loans.
As of June 30, 2023 and December 31, 2022, there was no outstanding Working Capital Loans. Management intends to utilize Sponsor support
to continue meeting its obligations.
In connection with our assessment of going concern
considerations in accordance with FASB ASC Topic 205-40, “Presentation of Financial Statements - Going Concern,” we have until
September 4, 2023, or such earlier date as determined by our Directors to consummate an Initial Business Combination. It is uncertain
that we will be able to meet its obligations within the next 12 months or consummate an Initial Business Combination by this time. If
an Initial Business Combination is not consummated by the end of the Combination Period, there will be a mandatory liquidation and subsequent
dissolution of the Company. Management has determined that the liquidity condition and mandatory liquidation, should an Initial Business
Combination not occur, and potential subsequent dissolution raises substantial doubt about our ability to continue as a going concern.
No adjustments have been made to the carrying amounts of assets or liabilities should we be required to liquidate.
Related Party Transactions
Founder Shares
On November 11, 2020, the initial shareholders
paid an aggregate of $25,000 for certain expenses on our behalf in exchange for issuance of 5,750,000 Class B ordinary shares (the “Founder
Shares”). On February 1, 2021, we declared a stock dividend with respect to the Class B ordinary shares such that 0.05 Class B ordinary
shares were issued for each share of Class B ordinary shares, resulting in an aggregate of 6,037,500 Class B ordinary shares outstanding.
The initial shareholders agreed to forfeit up to an aggregate of 787,500 Founder Shares, on a pro rata basis, to the extent that the option
to purchase additional units was not exercised in full by the underwriters, so that the Founder Shares would represent 20% of our issued
and outstanding shares after the Initial Public Offering. On February 4, 2021, the underwriter fully exercised its over-allotment option;
thus, these 787,500 Founder Shares were no longer subject to forfeiture.
The Initial Shareholders agreed not to transfer,
assign or sell any of their Founder Shares until the earlier to occur of (A) one year after the completion of the Initial Business Combination
or (ii) the date following the completion of the Initial Business Combination on which we complete a liquidation, merger, share exchange
or other similar transaction that results in all of the shareholders having the right to exchange their ordinary shares for cash, securities
or other property. Notwithstanding the foregoing, if the closing price of Class A ordinary shares equals or exceeds $12.00 per share (as
adjusted for share sub-divisions, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within
any 30-trading day period commencing at least 150 days after the Initial Business Combination, the Founder Shares will be released from
the lockup.
Private Placement Warrants
Simultaneously with the closing of the Initial
Public Offering, we consummated the Private Placement of 4,553,334 Private Placement Warrants, at a price of $1.50 per Private Placement
Warrant with our Sponsor, generating gross proceeds of approximately $6.8 million.
Each whole Private Placement Warrant is exercisable
for one whole share of Class A ordinary shares at a price of $11.50 per share. A portion of the proceeds from the sale of the Private
Placement Warrants to our Sponsor was added to the proceeds from the Initial Public Offering held in the Trust Account. If we do not complete
an Initial Business Combination within the Combination Period, the Private Placement Warrants will expire worthless. The Private Placement
Warrants will be non-redeemable for cash and exercisable on a cashless basis so long as they are held by our Sponsor or its permitted
transferees.
Our Sponsor and our officers and directors agreed,
subject to limited exceptions, not to transfer, assign or sell any of their Private Placement Warrants until 30 days after the completion
of the Initial Business Combination.
Related Party Loans
On November 11, 2020, our Sponsor agreed to loan
us up to $300,000 to be used for the payment of costs related to the Initial Public Offering pursuant to a promissory note (the “Note”).
The Note was non-interest bearing, unsecured and due upon the closing of the Initial Public Offering. As of December 31, 2020, we borrowed
$45,000 under the Note. As of February 4, 2021, we had a cumulative borrowing of $195,000. We repaid the Note in full on February 5, 2021.
In addition, in order to finance transaction costs
in connection with an Initial Business Combination, our Sponsor, members of our founding team or any of their affiliates may, but are
not obligated to, loan us funds as may be required (“Working Capital Loans”). If we complete an Initial Business Combination,
we will repay the Working Capital Loans out of the proceeds of the Trust Account released to us. Otherwise, the Working Capital Loans
would be repaid only out of funds held outside the Trust Account. In the event that an Initial Business Combination does not close, we
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. The Working Capital Loans would either be repaid upon consummation of an Initial Business
Combination, without interest, or, at the lenders’ discretion, up to $1.5 million of such Working Capital Loans may be convertible
into warrants of the post Initial Business Combination entity at a price of $1.50 per warrant. The warrants would be identical to the
Private Placement Warrants. Except for the foregoing, the terms of such Working Capital Loans, if any, have not been determined and no
written agreements exist with respect to such loans. As of June 30, 2023 and December 31, 2022, we had no outstanding Working Capital
Loans.
Advances from Related Party
The Sponsor, directors and officers, or any of
their respective affiliates, will be reimbursed for any out-of-pocket expenses incurred in connection with activities on the Company’s
behalf such as identifying potential target businesses and performing due diligence on suitable Business Combinations. The Company’s
audit committee reviews on a quarterly basis all payments that were made by us to the Sponsor, directors, officers or the Company’s
or any of their affiliates. For the six months ended June 30, 2023, the Sponsor had advanced the Company $635,740 for working capital
purposes, of which $0 was repaid during the six months ended June 30, 2023. As of June 30, 2023 and December 31, 2022, the outstanding
balance under the advances amounted to $695,021 and $59,281, respectively.
Promissory Note – related party
In connection with the shareholders’ approval
of the Extension Proposal, the Sponsor contributed to the Company as a loan (each loan being referred to herein as a “contribution”)
five deposits of $100,000 each into the Trust Account by June 30, 2023. The Company issued unsecured promissory notes to the Sponsor for
$500,000 as extension loans. The promissory notes bear no interest and all unpaid principal under the promissory notes will
be due and payable in full up upon the consummation of the Business Combination. As of June 30, 2023, the Company had $500,000 outstanding
balance under these notes.
Administrative Support Agreement
Commencing on the date that the Company’s
securities were first listed on Nasdaq through the earlier of consummation of the initial Business Combination and the liquidation, the
Company agreed to pay the Sponsor a total of $30,000 per month for office space, administrative, financial and support services. For the
three and six months ended June 30, 2023, the Company incurred expenses under this agreement of $90,000 and $180,000, which are included
in general and administrative expenses on the accompanying condensed statements of operations. For the three and six months ended June
30, 2022, the Company incurred expenses under this agreement of $90,000 and $180,000, which are included in general and administrative
expenses on the accompanying condensed statements of operations. As of June 30, 2023 and December 31, 2022, the payable was $150,000 and
$0, of which is included in accrued expenses in the accompanying condensed balance sheets, respectively.
Contractual Obligations
Registration Rights
The initial shareholders and holders of the Private
Placement Warrants are entitled to registration rights pursuant to a registration rights agreement. The initial shareholders and holders
of the Private Placement Warrants are entitled to make up to three demands, excluding short form registration demands, that we register
such securities for sale under the Securities Act. In addition, these holders have “piggy-back” registration rights to include
their securities in other registration statements filed by us. We will bear the expenses incurred in connection with the filing of any
such registration statements.
Underwriting Agreement
We granted the underwriters a 45-day option from
the date of the prospectus to purchase up to 3,150,000 additional Units at the Initial Public Offering price less the underwriting discounts
and commissions. On February 4, 2021, the underwriter fully exercised its over-allotment option.
The underwriters were entitled to an underwriting
discount of $0.20 per unit, or approximately $4.8 million in the aggregate, paid upon the closing of the Initial Public Offering. In addition,
$0.375 per unit, or approximately $9.1 million in the aggregate will be payable to the underwriters for deferred underwriting commissions.
The deferred fee will become payable to the underwriters from the amounts held in the Trust Account solely in the event that we complete
an Initial Business Combination, subject to the terms of the underwriting agreement. In addition, the underwriters paid to us an amount
equal to 0.25% of the offering gross proceeds, or $603,750 in the aggregate to reimburse certain expenses in connection with the Initial
Public Offering.
Contingent Fee Arrangement
On August 4, 2022, we entered into an agreement
with an independent third party to provide sourcing and advisory services related to completing a successful business combination. As
consideration for the services to be rendered, we have agreed to pay them a success fee of $2,415,000, payable only upon the completion
of a business combination. Any related expenses or out-of-pocket costs are borne solely by the third party.
Deferred Legal Fees
We engaged a legal counsel firm for legal advisory
services, and the firm agreed to defer their fees in excess of $250,000 (“Deferred Legal Fees”). The deferred fee will become
payable in the event that we complete an Initial Business Combination. As of June 30, 2023 and December 31, 2022, we recorded $1.1 million
in deferred legal fees.
Critical Accounting Policies and Estimates
This management’s discussion and analysis
of our financial condition and results of operations is based on our condensed financial statements, which have been prepared in accordance
with United States generally accepted accounting principles. The preparation of these condensed financial statements requires us to make
estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses and the disclosure of contingent
assets and liabilities in our condensed financial statements. On an ongoing basis, we evaluate our estimates and judgments, including
those related to fair value of financial instruments and accrued expenses. We base our estimates on historical experience, known trends
and events and various other factors that we believe to be reasonable under the circumstances, the results of which form the basis for
making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results
may differ from these estimates under different assumptions or conditions.
Investments held in Trust Account
Our portfolio of investments is comprised of U.S.
government securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act, with a maturity of 185 days or
less, or investments in money market funds that invest in U.S. government securities and generally have a readily determinable fair value,
or a combination thereof. When our investments held in the Trust Account are comprised of U.S. government securities, the investments
are classified as trading securities. When our investments held in the Trust Account are comprised of money market funds, the investments
are recognized at fair value. Trading securities and investments in money market funds are presented on the condensed balance sheets at
fair value at the end of each reporting period. Gains and losses resulting from the change in fair value of these securities is included
in income on investments held in the Trust Account in the accompanying condensed statements of operations. The estimated fair values of
investments held in the Trust Account are determined using available market information.
Class A Ordinary Shares Subject to Possible
Redemption
We account for our Class A ordinary shares subject
to possible redemption in accordance with the guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards
Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity (“ASC 480”).” Class A ordinary
shares subject to mandatory redemption (if any) are classified as liability instruments and are measured at fair value. Conditionally
redeemable Class A ordinary shares (including Class A ordinary shares that feature redemption rights that are either within the control
of the holder or subject to redemption upon the occurrence of uncertain events not solely within our control) are classified as temporary
equity. At all other times, Class A ordinary shares are classified as shareholders’ equity. Our Class A ordinary shares feature
certain redemption rights that are considered to be outside of our control and subject to the occurrence of uncertain future events. Accordingly,
at June 30, 2023 and December 31, 2022, 2,480,471 and 24,150,000 Class A ordinary shares subject to possible redemption are presented
as temporary equity, outside of the shareholders’ deficit section of our condensed balance sheets, respectively.
The Company recognizes changes in redemption value
immediately as they occur and adjusts the carrying value of the Class A ordinary shares subject to possible redemption to equal the redemption
value at the end of each reporting period. Immediately upon the closing of the Initial Public Offering, we recognized the remeasurement
from initial book value to redemption amount value. The change in the carrying value of redeemable Class A ordinary shares resulted in
charges against additional paid-in capital and accumulated deficit.
Derivative Warrant Liabilities
We do not use derivative instruments to hedge
exposures to cash flow, market, or foreign currency risks. We evaluate all of our financial instruments, including issued warrants to
purchase ordinary shares, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives, pursuant
to ASC 480 and FASB ASC Topic 815, Derivatives and Hedging (“ASC 815”), Embedded Derivatives (“ASC 815-15”). The
classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed
at the end of each reporting period.
The warrants issued in connection with the Initial
Public Offering (the “Public Warrants”) and the Private Placement Warrants are recognized as derivative liabilities in accordance
with ASC 815-40, Contracts in Entity’s Own Equity (“ASC 815-40”). Accordingly, we recognize the warrant instruments
as liabilities at fair value and adjusts the instruments to fair value at each reporting period. The liabilities are subject to re-measurement
at each balance sheet date until exercised, and any change in fair value is recognized in our statement of operations. The fair value
of the Public Warrants issued in connection with the Initial Public Offering were initially measured at fair value using a Monte Carlo
simulation model. Subsequently, the fair value of the Public Warrants has been determined based on the observable listed trading price
for such warrants. The fair value of the Private Placement Warrants was initially and subsequently measured at fair value using a Black-Scholes
Merton (BSM) model through September 30, 2022. As of June 30, 2023 and December 31, 2022, the Company determined the difference between
the Public Warrant and Private Warrant fair value would be de minimus and therefore measured the Private Warrants by reference to the
listed trading price of the Public Warrants.
Forward Purchase Agreement Derivative Liability
On March 16, 2023, the Company entered into a
Forward Purchase Agreement (see Note 1). The Company accounts for the Forward Purchase Agreement as a derivative instrument in accordance
with the guidance in ASC 815-40. The instrument is subject to re-measurement at each balance sheet date, with changes in fair value recognized
in the statements of operations. The ability of the Company to receive any of the proceeds of the Forward Purchase Agreement is dependent
upon the financial metrics of the business combination target, among other factors, rendering the receipt of such proceeds outside the
control of the Company. At June 30, 2023, the value of the forward purchase derivative liability was $196,766.
Offering Costs Associated with the Initial
Public Offering
Offering costs consisted of legal, accounting,
underwriting fees and other costs incurred through the Initial Public Offering that were directly related to the Initial Public Offering.
Offering costs are allocated to the separable financial instruments issued in the Initial Public Offering based on a relative fair value
basis, compared to total proceeds received. Offering costs associated with warrant liabilities are expensed as incurred, presented as
non-operating expenses in the condensed statements of operations. Offering costs associated with the Class A ordinary shares were charged
to the carrying value of the Class A ordinary shares subject to possible redemption. We classify deferred underwriting commissions as
non-current liabilities as their liquidation is not reasonably expected to require the use of current assets or require the creation of
current liabilities.
Net Income (Loss) Per Ordinary Share
We comply with accounting and disclosure requirements
of FASB ASC Topic 260, “Earnings Per Share.” We have two classes of shares, which are referred to as Class A ordinary shares
and Class B ordinary shares. Income and losses are shared pro rata between the two classes of shares. Net income (loss) per ordinary share
is calculated by dividing the net income (loss) by the weighted average ordinary shares outstanding for the respective period.
The calculation of diluted net income (loss) does
not consider the effect of the warrants underlying the Units sold in the Initial Public Offering and the private placement warrants to
purchase an aggregate of 12,603,334 shares of Class A ordinary shares in the calculation of diluted income (loss) per share, because their
exercise is contingent upon future events. The number of weighted average Class B ordinary shares for calculating basic net income (loss)
per ordinary share was reduced for the effect of an aggregate of 787,500 Class B ordinary shares that were subject to forfeiture if the
over-allotment option was not exercised in full or part by the underwriters (see Note 5). Since the contingency was satisfied, the Company
included these shares in the weighted average number as of the beginning of the period to determine the dilutive impact of these shares.
Remeasurement associated with the redeemable Class A ordinary shares is excluded from earnings per share as the redemption value approximates
fair value.
Recent Accounting Pronouncements
In June 2016, the FASB issued Accounting Standards
Update (“ASU”) 2016-13 – Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on
Financial Instruments (“ASU 2016-13”). This update requires financial assets measured at amortized cost basis to be presented
at the net amount expected to be collected. The measurement of expected credit losses is based on relevant information about past events,
including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of the reported
amount. Since June 2016, the FASB issued clarifying updates to the new standard including changing the effective date for smaller reporting
companies. The guidance is effective for fiscal years beginning after December 15, 2022, and interim periods within those fiscal
years, with early adoption permitted. The Company adopted ASU 2016-13 on January 1, 2023. The adoption of ASU 2016-13 did not have a material
impact on its financial statements.
We do not believe that any recently issued, but
not yet effective, accounting standards if currently adopted would have a material effect on our condensed financial statements.
Off-Balance Sheet Arrangements and Contractual
Obligations
As of June 30, 2023, we did not have any off-balance
sheet arrangements as defined in Item 303(a)(4)(ii) of Regulation S-K and did not have any commitments or contractual obligations.
JOBS Act
On April 5, 2012, the JOBS Act was signed into
law. The JOBS Act contains provisions that, among other things, relax certain reporting requirements for qualifying public companies.
We qualify as an “emerging growth company” under the JOBS Act and are allowed to comply with new or revised accounting pronouncements
based on the effective date for private (not publicly traded) companies. We elected to delay the adoption of new or revised accounting
standards, and as a result, we may not comply with new or revised accounting standards on the relevant dates on which adoption of such
standards is required for non-emerging growth companies. As a result, our financial statements may not be comparable to companies that
comply with new or revised accounting pronouncements as of public company effective dates.
As an “emerging growth company”, we
are not required to, among other things, (i) provide an auditor’s attestation report on our system of internal controls over financial
reporting pursuant to Section 404, (ii) provide all of the compensation disclosure that may be required of non-emerging growth public
companies under the Dodd-Frank Wall Street Reform and Consumer Protection Act, (iii) comply with any requirement that may be adopted by
the PCAOB regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about
the audit and the financial statements (auditor discussion and analysis), and (iv) disclose certain executive compensation related items
such as the correlation between executive compensation and performance and comparisons of the CEO’s compensation to median employee
compensation. These exemptions will apply for a period of five years following the completion of our initial public offering or until
we are no longer an “emerging growth company,” whichever is earlier.
Item 3. Quantitative and Qualitative Disclosures
About Market Risk
We are a smaller reporting company as defined
by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required under this item.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
As required by Rules 13a-15 and 15d-15
under the Exchange Act, our principal executive officer and principal financial officer carried out an evaluation of the effectiveness
of the design and operation of our disclosure controls and procedures. Based upon their evaluation, our principal executive officer and
principal financial officer concluded that our disclosure controls and procedures were not effective as of June 30, 2023, due to a material
weakness related to the accounting and valuation of complex financial instruments relating to the forward purchase agreement. In light
of this material weakness, we performed additional analysis as deemed necessary to ensure that our unaudited condensed financial statements
were prepared in accordance with U.S. generally accepted accounting principles.
While we have processes to identify and appropriately
apply applicable accounting requirements, we plan to continue to enhance our system of evaluating and implementing the accounting standards
that apply to our condensed financial statements, including through enhanced analyses by our personnel and third-party professionals with
whom we consult regarding complex accounting applications. The elements of our remediation plan can only be accomplished over time, and
we can offer no assurance that these initiatives will ultimately have the intended effects.
Management has implemented remediation steps to
improve our internal control over financial reporting. Specifically, we expanded and improved our review process for complex financial
instruments and related accounting standards. We plan to further improve this process by enhancing access to accounting literature, identification
of third-party professionals with whom to consult regarding complex accounting applications and consideration of additional staff with
the requisite experience and training to supplement existing accounting professionals.
Changes in Internal Control over Financial
Reporting
As noted above, during the quarter ended June
30, 2023, we identified a material weakness related to the accounting and valuation of complex financial instruments relating to the forward
purchase agreement. We have implemented remediation steps to improve our internal control over financial reporting, however the remediation
plan can only be accomplished over time.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
None.
Item 1A. Risk Factors.
Factors that could cause our actual results to
differ materially from those in this Quarterly Report are any of the risks described in our Annual Report on Form 10-K filed with the
SEC on May 1, 2023. Any of these factors could result in a significant or material adverse effect on our results of operations or financial
condition. Additional risk factors not presently known to us or that we currently deem immaterial may also impair our business or results
of operations.
As of the date of this Quarterly Report, other
than the below, there have been no material changes to the risk factors disclosed in our Annual Report on Form 10-K filed with the SEC
on May 1, 2023. However, we may disclose changes to such factors or disclose additional factors from time to time in our future filings
with the SEC.
We have identified a material weakness in
our internal control over financial reporting as of June 30, 2023. If we are unable to develop and maintain an effective system of internal
control over financial reporting, we may not be able to accurately report our financial results in a timely manner, which may adversely
affect investor confidence in us and materially and adversely affect our business and operating results.
We have identified a material weakness in our
internal controls over financial reporting related to the accounting for complex financial instruments relating to the Forward Purchase
Agreement. While we have processes to identify and appropriately apply applicable accounting requirements, we plan to continue to enhance
our system of evaluating and implementing the accounting standards that apply to our financial statements, including through enhanced
analyses by our personnel and third-party professionals with whom we consult regarding complex accounting applications. The elements of
our remediation plan can only be accomplished over time, and we can offer no assurance that these initiatives will ultimately have the
intended effects.
A material weakness is a deficiency, or a combination
of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement
of our annual or interim financial statements will not be prevented, or detected and corrected on a timely basis. Effective internal controls
are necessary for us to provide reliable financial reports and prevent fraud. We continue to evaluate steps to remediate the material
weakness. These remediation measures may be time consuming and costly and there is no assurance that these initiatives will ultimately
have the intended effects.
A material weaknesses could limit our ability
to prevent or detect a misstatement of our accounts or disclosures that could result in a material misstatement of our annual or interim
financial statements. In such a case, we may be unable to maintain compliance with securities law requirements regarding timely filing
of periodic reports in addition to applicable stock exchange listing requirements, investors may lose confidence in our financial reporting,
our securities price may decline and we may face litigation as a result. We cannot assure you that the measures we have taken to date,
or any measures we may take in the future, will be sufficient to avoid potential future material weaknesses.
Recent increases in inflation and interest
rates in the United States and elsewhere could make it more difficult for us to consummate an initial business combination.
Recent increases in inflation and interest rates
in the United States and elsewhere may lead to increased price volatility for publicly traded securities, including ours, and may lead
to other national, regional and international economic disruptions, any of which could make it more difficult for us to consummate an
initial business combination.
Changes in laws or regulations or how such
laws or regulations are interpreted or applied, or a failure to comply with any laws or regulations, may adversely affect our business,
including our ability to negotiate and complete our initial Business Combination, and results of operations.
We are subject to laws and regulations enacted
by national, regional and local governments. In particular, we are required to comply with certain SEC and other legal requirements, our
Business Combination may be contingent on our ability to comply with certain laws and regulations and any post-Business Combination company
may be subject to additional laws and regulations. Compliance with, and monitoring of, applicable laws and regulations may be difficult,
time consuming and costly. A failure to comply with applicable laws or regulations, as interpreted and applied, could have a material
adverse effect on our business, including our ability to negotiate and complete our initial Business Combination, and results of operations.
In addition, those laws and regulations and their interpretation and application may change from time to time, including as a result of
changes in economic, political, social and government policies, and those changes could have a material adverse effect on our business,
including our ability to negotiate and complete our initial Business Combination, and results of operations.
On March 30, 2022, the SEC issued proposed rules
that would, among other items, impose additional disclosure requirements in business combination transactions involving special purpose
acquisition companies (“SPACs”) and private operating companies; amend the financial statement requirements applicable to
business combination transactions involving such companies; update and expand guidance regarding the general use of projections in SEC
filings, as well as when projections are disclosed in connection with proposed business combination transactions; increase the potential
liability of certain participants in proposed business combination transactions; and impact the extent to which SPACs could become subject
to regulation under the Investment Company Act of 1940. These rules, if adopted, whether in the form proposed or in revised form, may
materially adversely affect our business, including our ability to negotiate and complete our initial business combination and may increase
the costs and time related thereto.
Our search for a business combination, and
any target business with which we ultimately consummate a business combination, may be materially adversely affected by the geopolitical
conditions resulting from the recent invasion of Ukraine by Russia and subsequent sanctions against Russia, Belarus and related individuals
and entities and the status of debt and equity markets, as well as protectionist legislation in our target markets.
United States and global markets are experiencing
volatility and disruption following the escalation of geopolitical tensions and the recent invasion of Ukraine by Russia in February 2022.
In response to such invasion, the North Atlantic Treaty Organization (“NATO”) deployed additional military forces to eastern
Europe, and the United States, the United Kingdom, the European Union and other countries have announced various sanctions and restrictive
actions against Russia, Belarus and related individuals and entities, including the removal of certain financial institutions from the
Society for Worldwide Interbank Financial Telecommunication payment system. Certain countries, including the United States, have also
provided and may continue to provide military aid or other assistance to Ukraine during the ongoing military conflict, increasing geopolitical
tensions with Russia. The invasion of Ukraine by Russia and the resulting measures that have been taken, and could be taken in the future,
by NATO, the United States, the United Kingdom, the European Union and other countries have created global security concerns that could
have a lasting impact on regional and global economies. Although the length and impact of the ongoing military conflict in Ukraine is
highly unpredictable, the conflict could lead to market disruptions, including significant volatility in commodity prices, credit and
capital markets, as well as supply chain interruptions. Additionally, Russian military actions and the resulting sanctions could adversely
affect the global economy and financial markets and lead to instability and lack of liquidity in capital markets.
Any of the abovementioned factors, or any other
negative impact on the global economy, capital markets or other geopolitical conditions resulting from the Russian invasion of Ukraine
and subsequent sanctions, could adversely affect our search for an initial Business Combination and any target business with which we
ultimately consummate an initial Business Combination. The extent and duration of the Russian invasion of Ukraine, resulting sanctions
and any related market disruptions are impossible to predict, but could be substantial, particularly if current or new sanctions continue
for an extended period of time or if geopolitical tensions result in expanded military operations on a global scale. Any such disruptions
may also have the effect of heightening many of the other risks described in the “Risk Factors” section of our Annual Report
on Form 10-K, such as those related to the market for our securities, cross-border transactions or our ability to raise equity or debt
financing in connection with any particular business combination. If these disruptions or other matters of global concern continue for
an extensive period of time, our ability to consummate an initial Business Combination, or the operations of a target business with which
we ultimately consummate a business combination, may be materially adversely affected.
In addition, the recent invasion of Ukraine by
Russia, and the impact of sanctions against Russia and the potential for retaliatory acts from Russia, could result in increased cyber-attacks
against U.S. companies.
Item 2. Unregistered Sales of Equity Securities
and Use of Proceeds from Registered Securities
Use of Proceeds
There has been no material change in the planned
use of the proceeds from the Initial Public Offering and Private Placement as is described in the Company’s final prospectus related
to the Initial Public Offering.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None.
Item 6. Exhibits.
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized
on this 1st day of September 2023.
|
NORTHERN REVIVAL ACQUISITION CORPORATION |
|
|
|
By: |
/s/ Aemish Shah |
|
Name: |
Aemish Shah |
|
Title: |
Chairman & Chief Executive Officer |
|
By: |
/s/ Manpreet Singh |
|
Name: |
Manpreet Singh |
|
Title: |
Chief Financial Officer |
|
|
(Principal Financial and Accounting Officer) |