The accompanying notes are an integral part of
the unaudited condensed financial statements.
The accompanying notes are an integral part of
these unaudited condensed financial statements.
The accompanying notes are an integral part of
these unaudited condensed financial statements.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
Note 1 - Organization and Business Operations
Organization and General
Pine Technology Acquisition Corp. (the “Company”)
was incorporated in Delaware on December 30, 2020. The Company was formed for the purpose of entering into a merger, capital stock exchange,
asset acquisition, stock purchase, reorganization or similar Business Combination with one or more businesses (a “Business Combination”).
The Company is not limited to a particular industry or geographic region for purposes of consummating a Business Combination. The Company
is an early stage and emerging growth company and, as such, the Company is subject to all of the risks associated with early stage and
emerging growth companies.
As of June 30, 2022, the Company had not yet commenced
any operations. All activity through June 30, 2022, relates to the Company’s formation and the initial public offering (“IPO”)
which is described below, and subsequent to the IPO, identifying a target company for a Business Combination. The Company will not generate
any operating revenues until after the completion of a Business Combination, at the earliest. The Company will generate non-operating
income in the form of interest income on from the marketable securities held in the Trust Account (as defined below).
Financing
The registration statement for the Company’s
IPO was declared effective on March 10, 2021 (the “Effective Date”). On March 15, 2021, the Company consummated the IPO of
34,500,000 units (the “Units” and, with respect to the Class A common stock included in the Units being offered, the “public
shares”), at $10.00 per Unit, generating gross proceeds of $345,000,000, which is discussed in Note 3.
Simultaneously with the closing of the IPO, the
Company consummated the sale of 5,933,333 warrants (the “Private Placement Warrants”), at a price of $1.50 per Private Placement
Warrant, which is discussed in Note 4.
Transaction costs of the IPO amounted to $19,478,776,
consisting of $6,900,000 of underwriting discount, $12,075,000 of deferred underwriting discount and $503,776 of other offering costs.
Of the total transaction costs, $844,080 was expensed as non-operating expenses in that statement of operations with the rest of the transaction
costs charged to stockholders’ equity for the three months ended March 31, 2021. The transaction costs were allocated based on a
relative fair value basis, compared to the total offering proceeds, between the fair value of the public warrant liabilities and the Class
A common stock.
Trust Account
Following the closing of the IPO on March 15,
2021, $345,000,000 ($10.00 per Unit) from the net offering proceeds of the sale of the Units in the IPO and the sale of the Private Placement
Warrants was placed in a trust account (the “Trust Account”) and was invested in U.S. government securities, with a maturity
of 185 days or less or in money market funds meeting certain conditions under Rule 2a-7 under the Investment Company Act of 1940, as amended
(the “Investment Company Act”), which invest only in direct U.S. government treasury obligations. Except with respect to interest
earned on the funds held in the Trust Account that may be released to the Company to pay its tax obligations, the proceeds from the IPO
and the sale of Private Placement Warrants will not be released from the Trust Account until the earliest to occur of: (a) the completion
of the Company’s initial Business Combination, (b) the redemption of any shares of the Company’s Class A common stock sold
in the IPO properly submitted in connection with a stockholder vote to amend the Company’s amended and restated certificate of incorporation
(i) to modify the substance or timing of the Company’s obligation to redeem 100% of the Company’s public shares if it does
not complete its initial Business Combination within 24 months from closing of the IPO (unless extended in accordance with the Company’s
amended and restated certificate of incorporation) (the “Completion Window”) or (ii) with respect to any other material provisions
relating to stockholders’ rights or pre-initial Business Combination activity, and (c) the redemption of the Company’s public
shares if the Company is unable to complete the initial Business Combination within the Completion Window, subject to applicable law.
The proceeds deposited in the Trust Account could become subject to the claims of the Company’s creditors, if any, which could have
priority over the claims of the Company’s public stockholders.
Initial Business Combination
The Company’s management has broad discretion
with respect to the specific application of the net proceeds of the IPO, although substantially all the net proceeds are intended to be
generally applied toward consummating a Business Combination.
PINE TECHNOLOGY ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
The Company’s Business Combination must
be with one or more target businesses that together have a fair market value equal to at least 80% of the balance in the Trust Account
(excluding the amount of any deferred underwriting discount and taxes payable on the income earned on the Trust Account) at the time of
the signing an agreement to enter into a Business Combination. However, the Company will only complete a Business Combination if the post-Business
Combination company owns or acquires 50% or more of the outstanding voting securities of the target or otherwise acquires a controlling
interest in the target sufficient for it not to be required to register as an investment company under the Investment Company Act. There
is no assurance that the Company will be able to successfully effect a Business Combination.
The Company will provide its public stockholders
with the opportunity to redeem all or a portion of their public shares upon the completion of the initial Business Combination either
(i) in connection with a stockholder meeting called to approve the initial Business Combination or (ii) by means of a tender offer. The
decision as to whether the Company will seek stockholder approval of a proposed initial Business Combination or conduct a tender offer
will be made by the Company, solely in its discretion. The stockholders will be entitled to redeem their shares at a per share price,
payable in cash, equal to the aggregate amount then on deposit in the Trust Account as of two business days prior to the consummation
of the initial Business Combination, including interest (net of permitted withdrawals), divided by the number of then outstanding public
shares, subject to certain limitations.
The shares of common stock subject to redemption
is recorded at a redemption value and classified as temporary equity upon the completion of the IPO in accordance with Accounting Standards
Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity.” In such case, the Company will proceed
with a Business Combination if the Company has net tangible assets of at least $5,000,001 upon such consummation of a Business Combination
and, if the Company seeks stockholder approval, a majority of the issued and outstanding shares voted are voted in favor of the Business
Combination.
The Company will have 24 months from the closing
of the IPO (unless extended in accordance with the Company’s amended and restated certificate of incorporation) to consummate a
Business Combination. However, if the Company is unable to complete a Business Combination within the Completion Window, the Company will
(i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than ten 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 earned (net of permitted withdrawals and up to $100,000 to pay dissolution expenses), divided by the
number of then outstanding public shares, which redemption will completely extinguish public stockholders’ rights as stockholders
(including the right to receive further liquidating distributions, if any), subject to applicable law, and (iii) as promptly as reasonably
possible following such redemption, subject to the approval of the Company’s remaining stockholders and board of directors, liquidate
and dissolve, subject in each case to the Company’s obligations under Delaware law to provide for claims of creditors and the requirements
of other applicable law.
The Company’s Sponsor, officers and directors
have agreed to (i) waive their redemption rights with respect to their Founder Shares and public shares in connection with the completion
of the initial Business Combination, (ii) waive their redemption rights with respect to their Founder Shares and public shares in connection
with a stockholder vote to approve an amendment to the Company’s amended and restated certificate of incorporation to modify the
substance or timing of the Company’s obligation to provide for the redemption of the public shares in connection with an initial
Business Combination or to redeem 100% of the public shares if the Company has not consummated the initial Business Combination within
the Completion Window, and (iii) waive their rights to liquidating distributions from the Trust Account with respect to their Founder
Shares if the Company fails to complete the initial Business Combination within the Completion Window (although they will be entitled
to liquidating distributions from the Trust Account with respect to any public shares they hold if the Company fails to complete the initial
Business Combination within the Completion Window).
PINE TECHNOLOGY ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
The Company’s Sponsor has agreed that it
will be liable to the Company if and to the extent any claims by a third party (other than the Company’s independent registered
public accounting firm) for services rendered or products sold to the Company, or a prospective target business with which the Company
has entered into a written letter of intent, confidentiality or similar agreement or Business Combination agreement, reduce the amount
of funds in the Trust Account to below the lesser of (i) $10.00 per public share and (ii) the actual amount per public share held in the
Trust Account as of the date of the liquidation of the Trust Account, if less than $10.00 per share due to reductions in the value of
the trust assets in each case net of permitted withdrawals, provided that such liability will not apply to any claims by a third party
or prospective target business who executed a waiver of any and all rights to the monies held in the Trust Account (whether or not such
waiver is enforceable) nor will it apply to any claims under the Company’s indemnity of the underwriters of the IPO against certain
liabilities, including liabilities under the Securities Act of 1933, as amended (the “Securities Act”). However, the Company
has not asked its Sponsor to reserve for such indemnification obligations, nor has the Company independently verified whether its Sponsor
has sufficient funds to satisfy its indemnity obligations and believe that the Company’s Sponsor’s only assets are securities
of the Company. Therefore, the Company cannot assure that its Sponsor would be able to satisfy those obligations.
On December 7, 2021, the Company entered into
an agreement and plan of merger (the “Merger Agreement”) with Pine Technology Merger Corp., a Delaware corporation (“Merger
Sub”), and The Tomorrow Companies Inc., a Delaware corporation (“Tomorrow.io”). On March 6, 2022, the above parties
entered into a Termination of Agreement and Plan of Merger (the “Termination Agreement”) pursuant to which, due to market
conditions, the parties thereto agreed to terminate the Merger Agreement effective as of such date, after taking several factors into
consideration. Pursuant to the Termination Agreement, Tomorrow.io was obligated to pay the Company $1,500,000 upon the earliest to occur
of (a) 120 days from the date of the Termination Agreement, (b) two business days after the initial closing of Tomorrow.io’s Next
Financing (as defined in the Termination Agreement) and (c) immediately prior to the consummation of a Change of Control (as defined in
the Termination Agreement).The termination payment was received on July 1, 2022
As a result of the Termination Agreement, the Merger Agreement is of
no further force and effect, and certain agreements entered into and in connection with the Merger Agreement, including, but not limited
to, the Parent Support Agreement, dated as of December 7, 2021, by and among the Company, Tomorrow.io and Pine Technology Sponsor LLC,
the Voting and Support Agreements, dated as of December 7, 2021, by and among the Company, Merger Sub, Tomorrow.io and certain Tommorrow.io
stockholders, and the Subscription Agreements, dated December 7, 2021, by and among the Company and certain investors, were either terminated
or no longer effective, as applicable, in accordance with their respective terms.
The Company intends to continue to pursue the
consummation of a business combination with an appropriate target.
Liquidity and Going Concern
As of June 30, 2022, the Company had cash outside
the Trust Account of $88,568 available for working capital needs. All remaining cash held in the Trust Account are unavailable for the
Company’s use, prior to an initial Business Combination, and is restricted for use either in a Business Combination, to pay taxes
or to redeem common stock. As June 30, 2022, $78,037 of interest income was withdrawn from the Trust Account to pay tax obligations.
Until the consummation of a Business Combination,
the Company will be using the funds not held in the Trust Account for identifying and evaluating prospective acquisition candidates, performing
due diligence on prospective target businesses, paying for travel expenditures, selecting the target business to acquire, and structuring,
negotiating and consummating the Business Combination.
The Company has incurred and expects to continue
to incur significant costs in pursuit of its acquisition plans. The Company will need to raise additional capital through loans or additional
investments from its Sponsor, stockholders, officers, directors, or third parties. The Company’s officers, directors and Sponsor
may, but are not obligated to, loan the Company funds, from time to time or at any time, in whatever amount they deem reasonable in their
sole discretion, to meet the Company’s working capital needs. Accordingly, the Company may not be able to obtain additional financing.
If the Company is unable to raise additional capital, it may be required to take additional measures to conserve liquidity, which could
include, but not necessarily be limited to, curtailing operations, suspending the pursuit of a potential transaction, and reducing overhead
expenses. The Company cannot provide any assurance that new financing will be available to it on commercially acceptable terms, if at
all. If the Company is unable to complete the Business Combination because it does not have sufficient funds available, the Company will
be forced to cease operations and liquidate the Trust Account. These conditions raise substantial doubt about the Company’s ability
to continue as a going concern one year from the date that these financial statements are issued.
PINE TECHNOLOGY ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
In connection with the Company’s assessment
of going concern considerations in accordance with the Financial Accounting Standards Board’s (“FASB’s”) Accounting
Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going
Concern,” management has determined that if the Company is unable to raise additional funds to alleviate liquidity needs as well
as complete a Business Combination by March 15, 2023, then the Company will cease all operations except for the purpose of liquidating.
The liquidity condition and the date for mandatory liquidation and subsequent dissolution raise substantial doubt about the Company’s
ability to continue as a going concern. Management plans to consummate a business combination prior to the mandatory liquidation date.
No adjustments have been made to the carrying amounts of assets or liabilities should the Company be required to liquidate after March
15, 2023.
Risks and Uncertainties
On January 30, 2020, the World Health Organization
(“WHO”) announced a global health emergency because of a new strain of coronavirus (the “COVID-19 outbreak”).
In March 2020, the WHO classified the COVID-19 outbreak as a pandemic, based on the rapid increase in exposure globally. The full impact
of the COVID-19 outbreak continues to evolve. The impact of the COVID-19 outbreak on the Company’s financial position will depend
on future developments, including the duration and spread of the outbreak and related advisories and restrictions. These developments
and the impact of the COVID-19 outbreak on the financial markets and the overall economy are highly uncertain and cannot be predicted.
If the financial markets and/or the overall economy are impacted for an extended period, the Company’s financial position may be
materially adversely affected. Additionally, the Company’s ability to complete an initial Business Combination may be materially
adversely affected due to significant governmental measures being implemented to contain the COVID-19 outbreak or treat its impact, including
travel restrictions, the shutdown of businesses and quarantines, among others, which may limit the Company’s ability to have meetings
with potential investors or affect the ability of a potential target company’s personnel, vendors and service providers to negotiate
and consummate an initial Business Combination in a timely manner. The Company’s ability to consummate an initial Business Combination
may also be dependent on the ability to raise additional equity and debt financing, which may be impacted by the COVID-19 outbreak and
the resulting market downturn.
In February 2022, Russia launched a large-scale
invasion of Ukraine. The extent and duration of the military action, resulting sanctions and resulting future market disruptions, are
impossible to predict, but could be significant. Although the Company does not currently have operations, and does not anticipate having
operations, in Russia or Ukraine, sanctions, an increase in cyberattacks and increases in energy costs, among other potential impacts
on regional and global economic environment and currencies, may cause demand for products and services to be volatile, and cause abrupt
changes in supply and demand of products and services which has had and may continue to have broader implications to the global economy.
Such instability may affect the Company’s ability to consummate an initial Business Combination.
PINE TECHNOLOGY ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
Note 2 - Significant Accounting Policies
Basis of Presentation
The accompanying unaudited condensed financial
statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”)
for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X of the SEC. Certain
information or footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or
omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly, they do not include all the information
and footnotes necessary for a complete presentation of financial position, results of operations, or cash flows. In the opinion of management,
the accompanying unaudited condensed financial statements include all adjustments, consisting of a normal recurring nature, which are
necessary for a fair presentation of the financial position, operating results and cash flows for the periods presented.
The accompanying unaudited condensed financial
statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 as filed
with the SEC on March 11, 2022, which contains the audited financial statements and notes thereto. The interim results for the three and
six months ended June 30, 2022 are not necessarily indicative of the results to be expected for the year ending December 31, 2022 or for
any future interim periods.
Reclassification of Prior Year Presentation
Certain prior year amounts have been reclassified
to conform to the current period presentation. These reclassifications had no effect on the reported results of operations. An adjustment
has been made to the balance sheet for December 31, 2021 to reclassify the accrued administrative fee from accounts payable and accrued
expenses to due to Sponsor.
Emerging Growth Company Status
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, 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 stockholder
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 Securities Exchange Act of 1934, as amended (the “Exchange Act”)) are required to comply with the new or revised
financial accounting standards. The JOBS Act provides that a 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 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 financial statements with another public
company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition
period difficult or impossible because of the potential differences in accounting standards used.
Use of Estimates
The preparation of financial statements in conformity
with US GAAP requires 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 financial statements and the reported amounts of expenses during the reporting
period. One of the more significant accounting estimates included in these financial statements is the determination of the fair value
f the warrant liabilities. Actual results could differ 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. The Company did not have any cash equivalents
as of June 30, 2022 and December 31, 2021.
PINE TECHNOLOGY ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
Marketable Securities Held in Trust Account
At June 30, 2022 and December 31, 2021, the Trust Account had $345,258,146
and $345,075,817, respectively, which was invested in U.S. government securities with a maturity of 185 days or less or in money
market funds meeting certain conditions under Rule 2a-7 under the Investment Company Act which invest only in direct U.S. government
treasury obligations. . All of the Company’s investments held in the Trust Account are classified as trading securities. Trading
securities are presented on the balance sheet at fair value at the end of each reporting period. Gains and losses resulting from the change
in fair value of investments held in Trust Account are included in interest earned on marketable securities held in Trust Account in the
accompanying condensed statements of operations. The estimated fair values of investments held in Trust Account are determined using available
market information. During the periods ended June 30, 2022 and December 31, 2021, the Company withdrew $78,037 and $0, respectively, of
interest income from the Trust Account to pay its tax obligations.
Other Receivable
On March 6, 2022 the Company entered into a Termination
Agreement with Tomorrow.io and pursuant to the Termination Agreement, Tomorrow.io was obligated to pay the Company $1,500,000 upon the
earliest to occur of (a) 120 days from the Termination Agreement, (b) two business days after the initial closing of Tomorrow,io’s
Next Financing (as defined in the Termination Agreement) and (c) immediately prior to the consummation of Change of Control (as defined
in the Termination Agreement). As a result, the Company has recorded a receivable of $1,500,000 related to the reimbursement of business
combination expenses to be received from Tommorrow.io as part of the Termination Agreement. The Termination Payment was received on July
1, 2022.
Concentration of Credit Risk
Financial instruments that potentially subject
the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times, may exceed the Federal
Depository Insurance Coverage of $250,000. At June 30, 2022 and December 31, 2021, the Company has not experienced losses on this
account.
Common Stock Subject to Possible Redemption
The Company accounts for its Class A common stock
subject to possible redemption in accordance with the guidance in ASC Topic 480 “Distinguishing Liabilities from Equity.”
Common stock subject to mandatory redemption (if any) are classified as a liability instrument and are measured at fair value. Conditionally
redeemable common stock (including common stock 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, common stock are classified as stockholders’ equity (deficit). The Company’s Class A common stock 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, as of June 30, 2022 and December 31, 2021, 34,500,000 shares of Class A common stock subject to possible redemption
are presented at redemption value as temporary equity, outside of the stockholders’ deficit section of the Company’s unaudited
condensed balance sheet.
The Company recognizes changes in redemption value
immediately as they occur and adjusts the carrying value of redeemable common shares to equal the redemption value at the end of each
reporting period. Increases or decreases in the carrying amount of redeemable common stock are affected by charges against additional
paid-in capital and accumulated deficit.
As of June 30, 2022 and December 31, 2021, the
Class A Common Stock reflected in the condensed balance sheets are reconciled in the following table:
Gross proceeds | |
$ | 345,000,000 | |
Less: | |
| | |
Proceeds allocated to public warrants | |
| (14,950,000 | ) |
Issuance costs related to Class A common stock | |
| (18,634,688 | ) |
Plus: | |
| | |
Adjustment and accretion of carrying value to redemption value | |
| 33,660,505 | |
| |
| | |
Contingently redeemable Class A common stock – December 31, 2021 | |
$ | 345,075,817 | |
| |
| | |
Plus: | |
| | |
Adjustment and accretion of carrying value to redemption value | |
| (75,817 | ) |
| |
| | |
Contingently redeemable Class A common stock – March 31, 2022 | |
$ | 345,000,000 | |
| |
| | |
Plus: | |
| | |
Adjustment and accretion of carrying value to redemption value | |
| 28,683 | |
| |
| | |
Contingently redeemable Class A common stock – June 30, 2022 | |
$ | 345,028,683 | |
PINE TECHNOLOGY ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
Net Income per Share of Common Stock
The Company complies with accounting and disclosure
requirements of FASB ASC Topic 260, “Earnings Per Share.” Net income per share of common stock is computed by dividing net
income by the weighted average number of shares of common stock outstanding for each of the periods. Accretion associated with the redeemable
shares of Class A common stock is excluded from earnings per share as the redemption value approximates fair value.
Changes in fair value are not considered a dividend
of the purposes of the numerator in the earnings per share calculation. The calculation of diluted income per share does not consider
the effect of the warrants issued in connection with the IPO since the exercise of the warrants is contingent upon the occurrence of future
events and the inclusion of such warrants would be anti-dilutive. The Public Warrants and Private Placement Warrants are exercisable for
17,433,333 shares of Class A common stock in the aggregate.
The following table reflects the calculation of
basic and diluted net income per share of common stock (in dollars, except per share amounts):
| |
For the Three Months Ended June 30, | | |
For the Six Months Ended June 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Common stock subject to possible redemption | |
| | |
| | |
| | |
| |
Numerator: | |
| | |
| | |
| | |
| |
Net income allocable to Class A common stock subject to possible redemption | |
$ | 1,398,301 | | |
$ | 5,138,502 | | |
$ | 17,576,191 | | |
$ | 3,752,184 | |
Denominator: | |
| | | |
| | | |
| | | |
| | |
Weighted Average Redeemable Class A common stock, Basic and Diluted | |
| 34,500,000 | | |
| 34,500,000 | | |
| 34,500,000 | | |
| 20,585,635 | |
Basic and Diluted net income per share, Redeemable Class A common stock | |
$ | 0.04 | | |
$ | 0.15 | | |
$ | 0.51 | | |
$ | 0.18 | |
| |
| | | |
| | | |
| | | |
| | |
Non-Redeemable Common shares | |
| | | |
| | | |
| | | |
| | |
Numerator: | |
| | | |
| | | |
| | | |
| | |
Net income allocable to Class B common stock not subject to redemption | |
$ | 349,575 | | |
$ | 1,284,625 | | |
$ | 4,394,098 | | |
$ | 1,572,095 | |
Denominator: | |
| | | |
| | | |
| | | |
| | |
Weighted Average Non-Redeemable Class B common stock, Basic and Diluted | |
| 8,625,000 | | |
| 8,625,000 | | |
| 8,625,000 | | |
| 8,625,000 | |
Basic and diluted net income per share, Class B common stock | |
$ | 0.04 | | |
$ | 0.15 | | |
$ | 0.51 | | |
$ | 0.18 | |
Offering Costs
The Company complies with the requirements of
the ASC 340-10-S99-1 and SEC Staff Accounting Bulletin (“SAB”) Topic 5A - “Expenses of Offering”. Offering costs
consist principally of professional and registration fees incurred through the balance sheet date that are related to the IPO and that
were charged to stockholders’ equity upon the completion of the IPO. Accordingly, on March 15, 2021, offering costs totaling $19,478,776
have been charged to stockholders’ equity (consisting of $6,900,000 of underwriting discount, $12,075,000 of deferred underwriting
discount and $503,776 of other offering costs). Of the total transaction cost $844,080 was charged to expense as a non-operating expense
in the statement of operations with the rest of the offering cost charged to stockholders’ equity. The transaction costs were allocated
based on the relative fair value basis, compared to the total offering proceeds, between the fair value of the public warrant liabilities
and the Class A common stock.
Fair Value of Financial Instruments
The fair value of the Company’s assets and
liabilities, which qualify as financial instruments under the Financial Accounting Standards Board (“FASB”) ASC 820, “Fair
Value Measurements and Disclosures,” approximates the carrying amounts represented in the balance sheet.
PINE TECHNOLOGY ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
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 stock purchase warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives,
pursuant to ASC 480 and 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 Company accounts for its 17,433,333 Warrants
(comprising 11,500,000 Public Warrants and 5,933,333 Private Placement Warrants) as derivative warrant liabilities in accordance with
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 Public Warrants issued by the Company in
connection with the IPO was initially measured using a Monte Carlo simulation model, and then subsequently measured at the public trading
price. The fair value of Private Placement Warrants has been estimated using a Modified Black-Scholes model at each measurement date.
Income Taxes
The Company accounts for income taxes under ASC 740, “Income
Taxes.” ASC 740, Income Taxes, requires the recognition of deferred tax assets and liabilities for both the expected impact of differences
between the unaudited condensed financial statements and tax basis of assets and liabilities and for the expected future tax benefit to
be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation allowance to be established when it
is more likely than not that all or a portion of deferred tax assets will not be realized. As of June 30, 2022 and December 31, 2021,
the Company’s deferred tax asset had a full valuation allowance recorded against it. Our effective tax rate was 0.42% and 0% for
the three months ended June 30, 2022 and 2021, respectively, and 0.11% and 0% for the six months ended June 30, 2022 and 2021, respectively.
The effective tax rate differs from the statutory tax rate of 21% for the three months and six months ended June 30, 2022 and 2021, due
to changes in fair value in warrant liability and the valuation allowance on the deferred tax assets.
ASC 740 also clarifies the accounting for uncertainty
in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement process
for financial statement recognition and measurement of a tax position 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. ASC 740 also provides
guidance on derecognition, classification, interest and penalties, accounting in interim period, disclosure and transition.
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, 2022 and December 31, 2021. The Company is currently not aware of any issues under review that could result
in significant payments, accruals or material deviation from its position.
The Company has identified the United States as
its only “major” tax jurisdiction. The Company is subject to income taxation by major taxing authorities since inception.
These examinations may include questioning the timing and amount of deductions, the nexus of income among various tax jurisdictions and
compliance with federal and state tax laws. The Company’s management does not expect that the total amount of unrecognized tax benefits
will materially change over the next twelve months.
Recent Accounting Standards
Management does not believe that any recently
issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company’s condensed financial
statements.
Note 3 - Initial Public Offering
Pursuant to the IPO, the Company initially sold
34,500,000 Units at a price of $10.00 per Unit. Each Unit consists of one share of Class A common stock, par value $0.0001 per share and
one-third of one redeemable warrant (“Public Warrant”). Each whole Public Warrant entitles the holder to purchase one share
of Class A common stock at a price of $11.50 per share.
PINE TECHNOLOGY ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
Note 4 - Private Placement Warrants
Simultaneously with the closing of the IPO, the
Sponsor purchased an aggregate of 5,933,333 Private Placement Warrants at a price of $1.50 per warrant ($8,900,000 in the aggregate).
Each Private Placement Warrant is exercisable to purchase one share of Class A common stock at a price of $11.50 per share. A portion
of the purchase price of the Private Placement Warrants was added to the proceeds from the IPO held in the Trust Account.
The Private Placement Warrants are non-redeemable
in certain circumstances so long as they are held by the Sponsor or its permitted transferees and (including the shares of Class A common
stock issuable upon exercise thereof) may not, subject to certain limited exceptions, be transferred, assigned or sold by the Company’s
Sponsor until 30 days after the completion of the Company’s initial Business Combination. The Private Placement Warrants may also
be exercised by the Sponsor and its permitted transferees for cash or on a “cashless basis” and the holders thereof (including
with respect to the shares of Class A common stock issuable upon exercise thereof) are entitled to registration rights. Otherwise, the
Private Placement Warrants have terms and provisions that are identical to those of the warrants being sold as part of the Units in the
IPO, including as to exercise price, exercisability and exercise period.
The Company’s initial stockholders, directors
and officers have entered into a letter agreement with the Company, pursuant to which they have agreed to: (1) to waive their redemption
rights with respect to any Founder Shares and public shares held by them, as applicable, in connection with the completion of the initial
Business Combination; (2) to waive their redemption rights with respect to any Founder Shares and public shares held by them in connection
with a stockholder vote to approve an amendment to the Company’s amended and restated certificate of incorporation to modify the
substance or timing of the Company’s obligation to provide for the redemption of the public shares in connection with an initial
Business Combination or to redeem 100% of the public shares if the Company has not consummated the initial Business Combination within
the Completion Window; and (3) to waive their rights to liquidating distributions from the Trust Account with respect to any Founder Shares
they hold if the Company fails to complete the initial Business Combination within the Completion Window (although they will be entitled
to liquidating distributions from the Trust Account with respect to any public shares they hold if the Company fails to complete the initial
Business Combination within the Completion Window). If the Company submits the initial Business Combination to the public stockholders
for a vote, the initial stockholders, directors and officers have agreed to vote any Founder Shares and any public shares held by them
in favor of the initial Business Combination.
Note 5 - Related Party Transactions
Founder Shares
On December 31, 2020, the Company’s Sponsor
subscribed an aggregate of 8,625,000 founder shares (the “Founder Shares”) for a total purchase price of $25,000.
With certain limited exceptions, the Founder Shares
are not transferable, assignable or salable (except to the Company’s officers and directors and other persons or entities affiliated
with the Sponsor, each of whom will be subject to the same transfer restrictions) until the earlier of (A) one year after the completion
of the Company’s initial Business Combination or (B) subsequent to the Company’s initial Business Combination, (x) if the
reported closing price of Class A common stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations,
recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after the Company’s
initial Business Combination or (y) the date, following the completion of the Company’s initial Business Combination, on which the
Company completes a liquidation, merger, capital stock exchange, reorganization or other similar transaction that results in all of the
Company’s stockholders having the right to exchange their shares of common stock for cash, securities or other property.
Promissory Note - Related Party
The Company’s Sponsor has agreed to loan
the Company an aggregate of up to $600,000 to be used for a portion of the expenses of the IPO. The loan is non-interest bearing, unsecured
and was due at the earlier of June 30, 2022 or the closing of the IPO. The Company fully repaid the loan upon the closing of the IPO out
of offering proceeds not held in the Trust Account.
On December 6, 2021, the Company issued an unsecured
promissory note in the principal amount of $350,000 to the Sponsor (the “Note”). The Note bears interest at 0.33% per annum
and is repayable in full at the earlier of (i) March 15, 2023 or (ii) the date on which the Company consummates an initial business combination
as contemplated by its amended and restated certificate of incorporation. As of June 30, 2022 and December 31, 2021, the Company had borrowed
$350,000 under the promissory note and interest expense accrued on the note was $655 and $0, respectively.
PINE TECHNOLOGY ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
Administrative Services Agreement
Commencing on the date of the IPO, the Company
has agreed to pay an affiliate of its Sponsor a total of $10,000 per month for office space, administrative and support services. Upon
completion of the initial Business Combination or the Company’s liquidation, the Company will cease paying these monthly fees.
For the three and six months ended June 30, 2022, the Company has incurred $30,000 and $60,000 of expenses, respectively, under the Administrative
Services Agreement of which such amounts are included in due to Sponsor in the accompanying condensed balance sheets. For the three months
and six months ended June 30, 2021, the Company incurred $30,000 under the Administrative Support Agreement.
Working Capital Loans
In addition, in order to finance transaction costs
in connection with a Business Combination, the Company’s Sponsor, an affiliate of the Company’s Sponsor or certain of
the Company’s directors and officers 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.
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. Up to $1,500,000 of such Working Capital Loans may be convertible into warrants at a price of $1.50 per warrant.
The warrants would be identical to the Private Placement Warrants. As of June 30, 2022 and December 31, 2021, no such Working Capital
Loans were outstanding.
Expense Reimbursement
The Company’s 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 its behalf such as identifying
potential target businesses and performing due diligence on suitable Business Combinations. For the three and six months ended June 30,
2022 and June 30, 2021, the Company paid its Chief Executive Officer and his affiliates $0 in respect of such expenses and for the maintenance
of the Company’s website by his affiliate
Note 6 - Commitments and Contingencies
Registration 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 common stock 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)
will be entitled to registration rights pursuant to a registration rights agreement signed on March 10, 2021 requiring the Company to
register such securities for resale (in the case of the Founder Shares, only after conversion to Class A common stock). The holders of
these securities are entitled to make up to three demands, excluding short form registration demands, that the Company register such securities.
In addition, the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent
to consummation of a Business Combination and rights to require the Company to register for resale such securities pursuant to Rule 415
under the Securities Act. However, the registration rights agreement provides that the Company will not permit any registration statement
filed under the Securities Act to become effective until termination of the applicable lockup period. The Company will bear the expenses
incurred in connection with the filing of any such registration statements.
Underwriting Agreement
On March 15, 2021, the Company paid a fixed underwriting
discount of $0.20 per Unit, or $6,900,000 in the aggregate. Additionally, a deferred underwriting discount of $0.35 per Unit, or $12,075,000
in the aggregate, will be payable to the underwriters from the amounts held in the Trust Account solely in the event that the Company
completes an initial Business Combination, subject to the terms of the underwriting agreement.
PINE TECHNOLOGY ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
Termination of Business Combination Agreement
On December 7, 2021, the Company entered into
the Merger Agreement by and among the Company, Merger Sub and Tomorrow.io. On March 6, 2022, the Parties entered into the Termination
Agreement pursuant to which, due to market conditions, the parties agreed to terminate the Merger Agreement effective as of such date,
after taking several factors into consideration. Pursuant to the Termination Agreement, Tomorrow.io was obligated to pay the Company $1,500,000
upon the earliest to occur of (a) 120 days from the date of the Termination Agreement, (b) two business days after the initial closing
of Tomorrow.io’s Next Financing and (c) immediately prior to the consummation of a Change of Control. The Termination Payment of
$1,500,000 for the reimbursement of business combination expenses was recorded as receivable as of June 30, 2022 and was received in full
on July 1, 2022.
As a result of the Termination Agreement, the
Merger Agreement is of no further force and effect, and certain agreements entered into and in connection with the Merger Agreement, including,
but not limited to, the Parent Support Agreement, dated as of December 7, 2021, by and among the Company, Tomorrow.io and Pine Technology
Sponsor LLC, the Voting and Support Agreements, dated as of December 7, 2021, by and among the Company, Merger Sub, Tomorrow.io and certain
Tommorrow.io stockholders, and the Subscription Agreements, dated December 7, 2021, by and among the Company and certain investors, will
either be terminated or no longer effective, as applicable, in accordance with their respective terms.
In connection with the merger (the “Merger”)
contemplated under the Merger Agreement, the Company had entered into engagement letters with Moelis & Company LLC and PJT Partners
LP in respect of their roles as co-placement agents for the Subscription Agreements and with Moelis & Company LLC in respect of its
role as the Company’s financial advisor. Under the terms of such engagement letters, Moelis & Company LLC and PJT Partners LP
were entitled to receive advisory fees upon consummation of the Merger. Certain terms and conditions of such engagements survive the Termination
Agreement. Additionally, certain fees payable to the Company’s legal advisor will be payable upon consummation of the Company’s
initial business combination.
Note 7 - Stockholders’ Equity
Preferred Stock - The Company is
authorized to issue a total of 1,000,000 shares of preferred stock at par value of $0.0001 each. At June 30, 2022 and December 31, 2021,
there were no shares of preferred stock issued or outstanding.
Class A Common Stock - The Company
is authorized to issue a total of 240,000,000 shares of Class A common stock at par value of $0.0001 each. As of June 30, 2022 and December
31, 2021, there were no shares issued and outstanding (excluding 34,500,000 shares subject to possible redemption which are presented
as temporary equity).
Class B Common Stock - The Company
is authorized to issue a total of 60,000,000 shares of Class B common stock at par value of $0.0001 each. As of June 30, 2022 and December
31, 2021, there were 8,625,000 shares of Class B common stock issued and outstanding.
The Company’s Sponsor, directors and officers
have agreed not to transfer, assign or sell their Founder Shares until the earlier to occur of (A) one year after the completion of the
Company’s initial Business Combination or (B) subsequent to the Company’s initial Business Combination, (x) if the closing
price of the Company’s Class A common stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations,
recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after the Company’s
initial Business Combination, or (y) the date on which the Company completes a liquidation, merger, stock exchange, reorganization or
other similar transaction that results in all of its stockholders having the right to exchange their shares of Class A common stock for
cash, securities or other property.
PINE TECHNOLOGY ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
The shares of Class B common stock will automatically
convert into shares of the Company’s Class A common stock at the time of its initial Business Combination on a one-for-one basis,
subject to adjustment. In the case that additional shares of Class A common stock or equity-linked securities are issued or deemed issued
in excess of the amounts sold in the IPO and related to the closing of the initial Business Combination, the ratio at which shares of
Class B common stock shall convert into shares of Class A common stock will be adjusted (unless the holders of a majority of the outstanding
shares of Class B common stock agree to waive such anti-dilution adjustment with respect to any such issuance or deemed issuance) so that
the number of shares of Class A common stock issuable upon conversion of all shares of Class B common stock will equal, in the aggregate,
on an as-converted basis, 20% of the total number of all shares of common stock outstanding upon completion of the IPO plus all shares
of Class A common stock and equity-linked securities issued or deemed issued in connection with the initial Business Combination (net
of the number of shares of Class A common stock redeemed 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 in consideration for such seller’s
interest in the Business Combination target and any Private Placement Warrants issued upon the conversion of Working Capital Loans made
to the Company.
Holders of the Class B common stock and holders
of the Class A common stock will vote together as a single class, except as required by applicable law or stock exchange rules.
Note 8 - Warrants
Each whole warrant entitles the holder to purchase
one share of the Company’s Class A common stock at a price of $11.50 per share, subject to adjustment as discussed herein. In addition,
if (x) the Company issues additional shares of Class A common stock 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 of Class
A common stock (with such issue price or effective issue price to be determined in good faith by our board of directors and, in the case
of any such issuance to the Company’s initial stockholders or their affiliates, without taking into account any Founder Shares held
by the Company’s initial stockholders or such affiliates, as applicable, 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 the Class A common stock during the 20 trading day period starting on the trading
day after the day on which the Company consummates the initial Business Combination (the “Market Value”) is below $9.20 per
share, (i) the exercise price of the warrants will be adjusted (to the nearest cent) to be equal to 115% of the higher of the Market Value
and the Newly Issued Price, and (ii) the $18.00 per share redemption trigger price described under ”- Redemption of Warrants for
Cash” will be adjusted (to the nearest cent) to be equal to 180% of the higher of the Market Value and the Newly Issued Price.
The warrants will become exercisable on the later
of 12 months from the closing of the IPO or 30 days after the completion of its initial Business Combination and will expire five years
after the completion of the Company’s initial Business Combination, at 5:00 p.m., New York City time, or earlier upon redemption
or liquidation.
The Company will not be obligated to deliver any
shares of Class A common stock pursuant to the exercise of a warrant and will have no obligation to settle such warrant exercise unless
a registration statement under the Securities Act covering the issuance of the shares of Class A common issuable upon exercise of the
warrants is then effective and a current prospectus relating to those shares of Class A common stock is available, subject to the Company’s
satisfying the obligations described above with respect to registration. 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. In the event that the conditions in the two immediately preceding sentences are not satisfied with respect
to a warrant, the holder of such warrant will not be entitled to exercise such warrant and such warrant may have no value and expire worthless.
In the event that a registration statement is not effective for the exercised warrants, the purchaser of a Unit containing such warrant
will have paid the full purchase price for the Unit solely for the share of Class A common stock underlying such Unit.
Redemption of Warrants for Cash.
Once the warrants become exercisable, the Company may call the warrants for redemption for cash:
| ● | 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 to each warrant holder (the “30-day redemption period”); and |
| | |
| ● | if, and only if, the closing price of the Class A common stock 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. |
If the warrants become redeemable, the Company
may exercise the redemption right even if the Company is unable to register or qualify the underlying securities for sale under all applicable
state securities laws.
PINE TECHNOLOGY ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
The Company has established the last of the redemption
criterion discussed above to prevent a redemption call unless there is at the time of the call a significant premium to the warrant exercise
price. If the foregoing conditions are satisfied and the Company issues a notice of redemption of the warrants, each warrant holder will
be entitled to exercise his, her or its warrant prior to the scheduled redemption date. However, the price of the Class A common stock
may fall below the $18.00 redemption trigger price as well as the $11.50 warrant exercise price after the redemption notice is issued.
If the Company calls the warrants for redemption
as described above, the Company will have the option to require all holders that wish to exercise warrants to do so on a “cashless
basis.” In determining whether to require all holders to exercise their warrants on a “cashless basis,” the management
will consider, among other factors, the cash position, the number of warrants that are outstanding and the dilutive effect on the stockholders
of issuing the maximum number of shares of Class A common stock issuable upon the exercise of the warrants. In such event, each holder
would pay the exercise price by surrendering the warrants for that number of shares of Class A common stock equal to the quotient obtained
by dividing (x) the product of the number of shares of Class A common stock underlying the warrants, multiplied by the excess of the fair
market value of the Class A common stock, over the exercise price of the warrants by (y) the fair market value of the Class A common stock.
The fair market value means the volume weighted average price of Class A common stock as reported during the ten-trading day period ending
on the third trading day prior to the date on which the notice of redemption is sent to the holders.
Note 9 - 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. 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 include:
|
● |
Level 1, defined as observable inputs such as quoted prices (unadjusted) 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. |
The following table presents information about
the Company’s assets that are measured at fair value on a recurring basis at June 30, 2022 and December 31, 2021 and indicates the
fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
| |
June 30, | | |
Quoted Prices In Active Markets | | |
Significant Other Observable Inputs | | |
Significant Other Unobservable Inputs | |
| |
2022 | | |
(Level 1) | | |
(Level 2) | | |
(Level 3) | |
Description | |
| | |
| | |
| | |
| |
Assets: | |
| | |
| | |
| | |
| |
U.S. Money Market Funds held in Trust Account | |
$ | 345,258,146 | | |
$ | 345,258,146 | | |
$ | - | | |
$ | - | |
Liabilities: | |
| | | |
| | | |
| | | |
| | |
Warrant liabilities - public warrants | |
$ | 1,034,998 | | |
$ | 1,034,998 | | |
$ | - | | |
$ | - | |
Warrant liabilities - private warrants | |
| 593,333 | | |
| - | | |
| - | | |
| 593,333 | |
Total | |
$ | 1,628,331 | | |
$ | 1,034,998 | | |
$ | - | | |
$ | 593,333 | |
| |
December 31, | | |
Quoted Prices In Active Markets | | |
Significant Other Observable Inputs | | |
Significant Other Unobservable Inputs | |
| |
2021 | | |
(Level 1) | | |
(Level 2) | | |
(Level 3) | |
Description | |
| | |
| | |
| | |
| |
Assets: | |
| | |
| | |
| | |
| |
U.S. Money Market Funds held in Trust Account | |
$ | 345,075,817 | | |
$ | 345,075,817 | | |
$ | - | | |
$ | - | |
Liabilities: | |
| | | |
| | | |
| | | |
| | |
Warrant liabilities - public warrants | |
$ | 7,244,989 | | |
$ | 7,244,989 | | |
$ | - | | |
$ | - | |
Warrant liabilities - private warrants | |
| 15,189,332 | | |
| - | | |
| - | | |
| 15,189,332 | |
Total | |
$ | 22,434,321 | | |
$ | 7,244,989 | | |
$ | - | | |
$ | 15,189,332 | |
The Company utilized a Monte Carlo simulation
model for the initial valuation of the Public Warrants. The subsequent measurement of the Public Warrants as of June 30, 2022 and December
31, 2021, is classified as Level 1 due to the use of an observable market quote in an active market.
PINE TECHNOLOGY ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
June 30, 2022
The Company utilizes a Modified Black-Scholes
model to value the Private Placement Warrants at each reporting period, with changes in fair value recognized in the statement of operations.
The estimated fair value of the Private Placement Warrant liability is determined using Level 3 inputs. Inherent in a binomial options
pricing model are assumptions related to expected share-price volatility, expected life, risk-free interest rate and dividend yield. .
The volatility is based on the implied volatility from the Company’s Public 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 to remain at zero.
The aforementioned warrant liabilities are not
subject to qualified hedge accounting.
There were no transfers between Levels 1, 2 or
3 during the quarter ended June 30, 2022 and December 31, 2021.
The following table provides quantitative information
regarding Level 3 fair value measurements:
| |
At March 15,
2021
(Initial Measurement) | | |
At December 31,
2021 | | |
At June 30, 2022 | |
Stock price | |
$ | 9.53 | | |
$ | 9.85 | | |
$ | 9.77 | |
Strike price | |
$ | 11.50 | | |
$ | 11.50 | | |
$ | 11.50 | |
Term (in years) | |
| 5.5 | | |
| 5.4 | | |
| 5.5 | |
Volatility | |
| 25.0 | % | |
| 35.0 | % | |
| 2.2 | % |
Risk-free rate | |
| 1.1 | % | |
| 1.3 | % | |
| 3.0 | % |
Dividend yield | |
| 0.0 | % | |
| 0.0 | % | |
| 0.0 | % |
The following table provides a reconciliation
of changes in fair value of the beginning and ending balances for the liabilities classified as Level 3:
| |
Private Placement
Warrants | |
Fair value of Level 3 warrants at January 1, 2022 | |
$ | 15,189,332 | |
Change in valuation inputs or other assumptions | |
| (14,002,665 | ) |
Fair value of Level 3 warrants at March 31, 2022 | |
$ | 1,186,667 | |
Change in valuation inputs or other assumptions | |
| (593,334 | ) |
Fair value of Level 3 warrants at June 30, 2022 | |
$ | 593,333 | |
The following table presents the changes in the
fair value of warrant liabilities:
| |
Public Warrants | | |
Private Placement Warrants | | |
Total Warrant Liabilities | |
| |
| | |
| | |
| |
Fair value as of January 1, 2022 | |
$ | 7,244,989 | | |
$ | 15,189,332 | | |
$ | 22,434,321 | |
Change in valuation inputs or other assumptions | |
| (5,059,993 | ) | |
| (14,002,665 | ) | |
| (19,062,658 | ) |
Fair value as of March 31, 2022 | |
$ | 2,184,996 | | |
$ | 1,186,667 | | |
$ | 3,371,663 | |
Change in valuation inputs or other assumptions | |
| (1,149,998 | ) | |
| (593,334 | ) | |
| (1,743,332 | ) |
Fair value as of June 30, 2022 | |
$ | 1,034,998 | | |
$ | 593,333 | | |
$ | 1,628,331 | |
Note 10 - Subsequent Events
The Company evaluated subsequent events and transactions
that occurred after the balance sheet date through the date that the financial statements were issued. Based upon this review, other than
described below, the Company did not identify any subsequent events that would have required adjustment or disclosure in the condensed
financial statements.
Other Receivable
As discussed in Notes 1, 2, and 6, on July 1,
2022 the Company received the termination payment from Tommorow.io pursuant to the Termination Agreement in the amount of $1,500,000.
Interest Withdrawal from the Trust Account
On July 14, 2022 the Company withdrew $204,413
of interest income from the Trust account to pay franchise tax obligations.