NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 1 – Description of Organization and Business Operations:
| a. | Organization and General |
Moringa Acquisition Corp (hereafter –
the Company) is a blank check company, incorporated on September 24, 2020 as a Cayman Islands exempted company, formed for the purpose
of effecting a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination (hereafter –
the Business Combination). The Company is an emerging growth company, as defined in Section 2(a) of the Securities Act of 1933, as
amended (the “Securities Act”), as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”).
All activity for the nine months ended
September 30, 2022, relates to the Company’s search for a target company, as well as attempts to consummate the Proposed Business
Combination, as detailed in Note 1(f).
The Company has selected December 31 as
its fiscal year end.
The Company’s sponsor is Moringa
Sponsor, L.P., a Cayman exempted limited partnership (which is referred to herein, together with its wholly-owned subsidiary, Moringa
Sponsor (US) LP, a Delaware limited partnership, as the “Sponsor”).
The registration statement relating to
the Company’s Public Offering was declared effective by the United States Securities and Exchange Commission (the “SEC”)
on February 16, 2021. The initial stage of the Company’s Public Offering— the sale of 10,000,000 Units — closed on February
19, 2021 (hereafter – the Closing of the Public Offering). Upon that closing and the concurrent closing of the initial stage of
the Private Placement (as defined below in Note 3). $100,000,000 was placed in a trust account (the “Trust Account”) (discussed
in (c) below). On March 3, 2021, upon the full exercise by the underwriters of their over-allotment option for the Public Offering, the
second stage of the Public Offering — the sale of 1,500,000 Units — closed. Upon that closing and the concurrent closing of
the second stage of the Private Placement, an additional $15,000,000 was placed in the Trust Account. The Company intends to finance its
initial Business Combination with the net proceeds from the Public Offering and the Private Placement.
The proceeds held in the Trust Account
are invested in money market funds registered under the Investment Company Act and compliant with Rule 2a-7 thereof that maintain a stable
net asset value of $1.00.
The Company complies with the provisions
of ASU 2016-18, under which changes in proceeds held in the Trust Account are accounted for as Changes in Cash, Cash Equivalents and Investments
Held in a Trust Account in the Company’s Statements of Cash Flows.
MORINGA ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 1 – Description of Organization and Business Operations
(continued):
| d. | Initial Business Combination |
The Company’s management has broad
discretion with respect to the specific application of the net proceeds of the Public Offering, although substantially all of the net
proceeds of the Public Offering and the Private Placement are intended to be generally applied toward consummating an initial Business
Combination. The initial Business Combination must occur with one or more operating businesses or assets with a fair market value equal
to at least 80% of the net assets held in the Trust Account (excluding taxes payable on the income accrued in the Trust Account). There
is no assurance that the Company will be able to successfully consummate an initial Business Combination.
The Company, after signing a definitive
agreement for an Initial Business Combination, will provide its public shareholders the opportunity to redeem all or a portion of their
shares upon the completion of the initial Business Combination, either (i) in connection with a shareholder meeting called to approve
the business combination or (ii) by means of a tender offer. However, in no event will the Company redeem its public shares in an amount
that would cause its net tangible assets to be less than $5,000,001 following such redemptions. In such case, the Company would not proceed
with the redemption of its public shares and the related initial Business Combination, and instead may search for an alternate initial
Business Combination.
If the Company holds a shareholder vote
or there is a tender offer for shares in connection with an initial Business Combination, a public shareholder will have the right to
redeem its shares for an amount in cash equal to its pro rata share of the aggregate amount then on deposit in the Trust Account, calculated
as of two days prior to the general meeting or commencement of the Company’s tender offer, including interest but less taxes payable.
As a result, the Company’s Public Class A ordinary shares are classified as temporary equity upon the completion of the Public Offering,
in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”)
480, “Distinguishing Liabilities from Equity.”
Pursuant to the Company’s amended
and restated memorandum and articles of association, if the Company is unable to complete the initial Business Combination within 24 months
from the Closing of the Public Offering, 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 (which interest shall be net of taxes payable,
and less up to $100,000 of interest to pay dissolution expenses), divided by the number of then outstanding public shares, which redemption
will completely extinguish public shareholders’ rights as shareholders (including the right to receive further liquidating distributions,
if any), and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the Company’s remaining
shareholders and the Company’s board of directors, liquidate and dissolve, subject in each case to the Company’s obligations
under Cayman Islands law to provide for claims of creditors and the requirements of other applicable law.
MORINGA ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 1 – Description of Organization and Business Operations
(continued):
The Sponsor and the Company’s officers
and directors have entered into a letter agreement with the Company, pursuant to which they have waived their rights to liquidating distributions
from the Trust Account with respect to any Class B ordinary shares (as described in Note 7) held by them if the Company fails to complete
the initial Business Combination within 24 months of the Closing of the Public Offering or during any extended time that the Company has
to consummate an initial Business Combination beyond 24 months as a result of a shareholder vote to amend its amended and restated memorandum
and articles of association. However, if the Sponsor or any of the Company’s directors or officers acquire any Class A ordinary
shares, they will be entitled to liquidating distributions from the Trust Account with respect to such shares if the Company fails to
complete the Initial Business Combination within the prescribed time period.
In the event of a liquidation, dissolution
or winding up of the Company after an initial Business Combination, the Company’s shareholders are entitled to share ratably in
all assets remaining available for distribution to them after payment of liabilities and after provision is made for each class of stock,
if any, having preference over the ordinary shares. The Company’s shareholders have no preemptive or other subscription rights.
There are no sinking fund provisions applicable to the ordinary shares, except that the Company will provide its shareholders with the
opportunity to redeem their public shares for cash equal to their pro rata share of the aggregate amount then on deposit in the Trust
Account, under the circumstances, and, subject to the limitations, described herein
| e. | Substantial Doubt about the
Company’s Ability to Continue as a Going Concern |
As of September 30, 2022, the Company
had approximately $202 thousand of cash and an accumulated deficit of $861 thousand. In connection with the Company’s assessment
of going concern considerations in accordance with Financial Accounting Standard Board’s Accounting Standard Codification 205-40,
“Going Concern”, the Company will need to obtain additional funds in order to satisfy its liquidity needs in its current endeavors
to consummate the Proposed Business Combination, as detailed in Note 1(f), or a different Initial Business Combination, if the former
does not occur.
Since its inception date and through the
issuance date of these financial statements, the Company’s liquidity needs were satisfied through an initial capital injection from
the Sponsor, followed by net Private Placement proceeds, as well as several withdrawals of the Sponsor promissory notes. Management has
determined that it will need to continue to rely and is significantly dependent on future promissory notes or other forms of financial
support (of which the Sponsor is not obligated to provide). Moreover, the Company has until February 19, 2023 (hereafter –
the Mandatory Liquidation Date) to consummate an Initial Business Combination, whether the Proposed Business Combination or a different
one. If a business combination is not consummated by this date, there will be a mandatory liquidation and subsequent dissolution of the
Company. The Company intends to complete an Initial Business Combination before the Mandatory Liquidation Date. However, there can
be no assurance that the Company will be able to consummate any business combination ahead of the Mandatory Liquidation Date, nor will
it be able to raise sufficient funds to complete an Initial Business Combination. These matters raise substantial doubt about the
Company’s ability to continue as a going concern, for the subsequent twelve months following the issuance date of these financial
statements.
MORINGA ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 1 – Description of Organization and Business Operations
(continued):
No adjustments have been made to the carrying
amounts of assets or liabilities should the Company fail to obtain financial support in its pursuit to consummate an Initial Business
Combination, nor if it is required to liquidate after the Mandatory Liquidation Date.
| f. | Proposed Business Combination |
On June 9, 2022, the Company entered into
a Business Combination Agreement (hereafter – the Proposed Business Combination) with Holisto Ltd., a company organized under the
laws of the State of Israel (hereafter – Holisto) and Holisto MergerSub, Inc., a Cayman Islands exempted company and wholly-owned
subsidiary of Holisto.
Holisto is an Israeli company and a tech-powered
online travel agency, which aims to make hotel booking affordable and personalized for consumers.
The Business Combination Agreement and
the transactions contemplated thereby have been unanimously approved by the boards of directors of Moringa and Holisto, and by the shareholders
of Holisto.
The foregoing description of the Proposed
Business Combination does not purport to be complete. For further information and access to the full agreement and all other related agreements,
refer to the Company’s Current Report on Form 8-K filed with the SEC on June 13, 2022.
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES:
The Company’s unaudited condensed
financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S.
GAAP”) and the rules and regulations of the SEC for interim financial information and the instructions to Form 10-Q.
| b. | Emerging Growth Company |
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 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.
MORINGA ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (continued):
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.
| c. | Cash and cash equivalents |
The Company considers as cash equivalents
all short-term, highly liquid investments, which include short-term bank deposits with original maturities of three months or less from
the date of purchase that are not restricted as to withdrawal or use and are readily convertible to known amounts of cash.
As of September 30, 2022, the Company
held its cash and cash equivalents in an SVB bank account, and its Investments Held in Trust Account in Goldman Sachs money market funds.
Money market funds are characterized as Level I investments within the fair value hierarchy under ASC 820.
| d. | Class A Ordinary Shares subject
to possible redemption |
As discussed in Note 1, all of the 11,500,000
shares of Class A ordinary shares sold as parts of the Units in the Public Offering contain a redemption feature. In accordance with the
Accounting Standards Codification 480-10-S99-3A “Classification and Measurement of Redeemable Securities”, redemption provisions
not solely within the control of the Company require the security to be classified outside of permanent equity. Ordinary liquidation events,
which involve the redemption and liquidation of all of the entity’s equity instruments, are excluded from the provisions of ASC
480. The Company has classified all of the shares sold under the Public Units as subject to possible redemption.
Immediately upon the Closing of the Public
Offering, the Company recognized the accretion from the offering costs allocated to the Class A Ordinary Shares subject to possible redemption,
in an amount of $2,551,880.
| e. | Net profit (loss) per share |
The Company complies with accounting and
disclosure requirements of FASB ASC Topic 260, Earnings Per Share. Net profit (loss) per share is computed by dividing net profit (loss)
by the weighted average number of shares outstanding during the period. The Company applies the two-class method in calculating net profit
(loss) per each class of shares: the non-redeemable shares, which include the Private Class A Ordinary Shares, as defined in Note 7, and
the Class B ordinary shares (hereafter and collectively – Non-Redeemable class A and B ordinary shares; and the Class A ordinary
shares subject to possible redemption.
In order to determine the net profit (loss) attributable to each class, the Company first considered the total profit (loss) allocable
to both sets of shares. This is calculated using the total net profit (loss) less any Interest Earned on Investments Held in Trust Account.
Then, the Interest Earned on Investments Held in Trust Account for the period (being the accretion to redemption value of the Class A
ordinary shares subject to possible redemption) is fully allocated to the Class A ordinary shares subject to redemption.
MORINGA ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (continued):
For each of the three and nine months
ended September 30, 2022 and 2021, the Company did not have any dilutive securities or other contracts that could, potentially, be exercised
or converted into shares and then share in the earnings of the Company. The Company has not considered the effect of the warrants sold
in the Initial Public Offering and Private Placements to purchase an aggregate of 5,940,000 warrants in the calculation of diluted
net profit (loss) per share, since the exercise of the warrants is contingent upon the occurrence of future events. As a result, diluted
net profit (loss) per share is the same as basic net profit (loss) per share for each of the periods presented, and for each class.
| f. | 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 of $250,000. The Company has not experienced losses on these accounts and management believes
the Company is not exposed to significant risks on such accounts.
The Company applied the provisions of
ASC 815-40 and classified its public warrants, issued as part of the Public Units as detailed in Note 3, as equity securities.
| h. | Private Warrant liability |
The Company accounts for the warrants
in accordance with the guidance contained in Accounting Standards Codification 815 (“ASC 815”), “Derivatives and Hedging”,
under which the warrants do not meet the criteria for equity treatment and must be recorded as derivative liabilities. Accordingly, the
Company classifies the warrants as liabilities at their fair value and adjusts the warrants to fair value at each reporting period. This
liability is subject to re-measurement at each balance sheet date until the warrants are exercised or expire, and any change
in fair value is recognized in the Company’s statement of operations. Refer to Note 6 for information regarding the model used to
estimate the faie value of the Private Warrants (as defined in Note 3).
The fair value of the Company’s
assets and liabilities, which qualify as financial instruments under the FASB ASC 820, “Fair Value Measurements and Disclosures”,
approximates the carrying amounts represented in the balance sheet, primarily due to their short-term nature.
| j. | Use of estimates in the preparation
of financial statements |
The preparation of the financial statements
in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities,
the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during
the reporting period. Actual results may differ from those estimates and such differences may have a material impact on the Company’s
financial statements.
MORINGA ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (continued):
The Company accounts for income taxes
in accordance with ASC 740, “Income Taxes (hereafter – ASC 740). ASC 740 prescribes the use of the liability method whereby
deferred tax asset and liability account balances are determined based on differences between the financial reporting and tax bases of
assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are expected
to reverse. The Company provides a valuation allowance, if necessary, to reduce deferred tax assets to their estimated realizable value
if it is more likely than not that a portion or all of the deferred tax assets will not be realized, based on the weight of available
positive and negative evidence. Deferred tax liabilities and assets are classified as non-current in accordance with ASU 2015-17.
The Company accounts for uncertain tax
positions in accordance with ASC 740-10. ASC 740-10 contains a two-step approach to recognizing and measuring uncertain tax positions.
The first step is to evaluate the tax position taken or expected to be taken in a tax return by determining if the weight of available
evidence indicates that it is more likely than not that, on an evaluation of the technical merits, the tax position will be sustained
on audit, including resolution of any related appeals or litigation processes. The second step is to measure the tax benefit as the largest
amount that is more than 50% (cumulative probability) likely to be realized upon ultimate settlement. The Company accrues interest and
penalties related to unrecognized tax benefits under taxes on income (tax benefit).
| l. | Recent accounting pronouncements |
Management does not believe that any recently
issued, but not yet effective, accounting pronouncements, if currently adopted would have a material effect on the Company’s financial
statements.
NOTE 3 – PUBLIC OFFERING AND PRIVATE PLACEMENTS:
In the Initial Public Offering, the Company
issued and sold 11,500,000 units (including 1,500,000 units sold at a second closing pursuant to the underwriters’ exercise of their
over-allotment option in full) at an offering price of $10.00 per unit (the “Units”). The Sponsor and EarlyBirdCapital, Inc.
(the representative of the underwriters) purchased, in a private placement that occurred simultaneously with the two closings of the initial
Public Offering (the “Private Placement”), an aggregate of 352,857 and 27,143 Units, respectively, at a price of $10.00 per
Unit.
MORINGA ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 3 – PUBLIC OFFERING AND PRIVATE PLACEMENTS (continued):
Each Unit (both those sold in the initial
Public Offering and in the Private Placement) consists of one Class A ordinary share, $0.0001 par value, and one-half of one
warrant, with each whole warrant exercisable for one Class A ordinary share (each, a “Public Warrant” and a “Private
Warrant”, and collectively, the “Warrants”). Each Warrant entitles the holder thereof to purchase one whole Class A
ordinary share at a price of $11.50 per share, subject to adjustment. No fractional shares will be issued upon exercise of the Warrants
and only whole Warrants will trade. Each Warrant will become exercisable 30 days after the completion of the Company’s initial Business
Combination and will expire at 5:00 p.m., New York City time, five years after the completion of the initial Business Combination or earlier
upon redemption (only in the case of the Warrants sold in the Public Offering, or the “Public Warrants”) or liquidation.
Once the Public Warrants become exercisable,
the Company may redeem them 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, if and only if the last reported sale price of the Company’s Class A ordinary shares equals or exceeds $18.00
per share (as adjusted) 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 Warrants included in the Units sold
in the Private Placement (the “Private Warrants”) are identical to the Public Warrants except that the Private Warrants, for
so long as they are held by the Sponsor, EarlyBirdCapital, Inc. or their respective affiliates: (1) will not be redeemable by the Company;
(2) may not (including the Class A ordinary shares issuable upon exercise of those warrants), subject to certain limited exceptions, be
transferred, assigned or sold by the holders thereof until 30 days after the completion of the Company’s initial Business Combination;
(3) may be exercised by the holders thereof on a cashless basis; and (4) they (including the Class A ordinary shares issuable upon exercise
thereof) are entitled to registration rights.
The Company paid an underwriting commission of 2.0% of the
gross proceeds of the Public Offering and the full exercise of the underwriters’ over-allotment, or $2,300,000, in the aggregate,
to the underwriters at the two closings of the Public Offering. Refer to Note 5 for more information regarding an additional fee payable
to the underwriters upon the consummation of an Initial Business Combination.
NOTE 4 – RELATED PARTY TRANSACTIONS:
On December 9, 2020, the Company signed
a promissory note, under which it could borrow up to a $300 thousand principal amount from the Sponsor. Amounts drawn by the Company under
the note were to be used to cover finance costs and expenses related to its formation and capital raise.
The entire unpaid balance was payable
on the earlier of (i) March 31, 2021, or (ii) the date of a capital raise (i.e., the closing of the initial Public Offering). Any drawn
amounts could be prepaid at any time. The promissory note did not bear any interest on the principal amount outstanding thereunder.
MORINGA ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 4 – RELATED PARTY TRANSACTIONS (continued):
The Company borrowed $170 thousand under
the promissory note, $150 thousand prior to December 31, 2020 and an additional $20 thousand on February 2021. The total $170 thousand
owed under the promissory note was repaid in March 2021, following the Closing of the Public Offering.
On August 9, 2021 the Company and the
Sponsor have entered into an additional Promissory Note agreement (hereafter – the Second Promissory Note), according to which the
Company may withdraw up to $1 million to fulfil its ongoing operational needs or preparations towards an Initial Business Combination.
The entire unpaid balance shall be payable
on the earlier of (i) February 19, 2023, or (ii) the date on which the Company consummates its Initial Business Combination. Any drawn
amounts could be prepaid at any time. The promissory note does not bear any interest on the principal amount outstanding thereunder.
On December 23, 2021, the Company borrowed
$300 thousand under the promissory note.
During the nine months ended September
30, 2022 the Company borrowed an additional $700 thousand from the promissory note given by the Sponsor.
| b. | Administrative Services Agreement |
On December 16, 2020, the Company signed
an agreement with the Sponsor, under which the Company shall pay the Sponsor a fixed $10 thousand per month for office space, utilities
and other administrative expenses. The monthly payments under this administrative services agreement commenced on the effective date of
the registration statement for the initial Public Offering and will continue until the earlier of (i) the consummation of the Company’s
initial Business Combination, or (ii) the Company’s liquidation. As of September 30, 2022 the Company accrued for approximately
$10 thousand with regards to this agreement, recorded under the Related Party balance.
The composition of the Related Party balance
as of September 30, 2022 and December 31, 2021 is as follows:
| |
September 30, 2022 | | |
December 31, 2021 | |
| |
In U.S. dollars | |
Promissory note | |
| 1,000,000 | | |
| 300,000 | |
Accrual for Administrative Services Agreement | |
| 10,000 | | |
| 10,000 | |
| |
| 1,010,000 | | |
| 310,000 | |
MORINGA ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 5 – COMMITMENTS AND CONTINGENCIES:
Underwriters’
Deferred Commission
Under the Business Combination Marketing
Agreement, the Company shall pay an additional fee (hereafter – the Deferred Commission) of 3.5% of the gross proceeds of the Public
Offering (or $4,025,000) payable upon the Company’s completion of the initial Business Combination. The Deferred Commission will
become payable to the underwriters from the amounts held in the Trust Account solely in the event the Company completes the Initial Business
Combination.
NOTE 6 – FAIR VALUE MEASUREMENTS:
The fair value of a financial instrument
is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants
at the measurement date (i.e., the exit price).
The fair value hierarchy under ASC 820
prioritizes the inputs to valuation techniques used to measure 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). The three levels of the fair value hierarchy are as follows:
Basis for Fair Value Measurement
Level 1: Unadjusted quoted prices in active
markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
Level 2: Quoted prices in markets that
are not active or financial instruments for which significant inputs to models are observable (including but not limited to quoted prices
for similar securities, interest rates, foreign exchange rates, volatility and credit risk), either directly or indirectly;
Level 3: Prices or valuations that require
significant unobservable inputs (including the Management’s assumptions in determining fair value measurement).
The following table presents information
about the Company’s assets and liabilities that are measured at fair value on a recurring basis at September 30, 2022 by level within
the fair value hierarchy:
| |
Level | |
September 30, 2022 | | |
December 31, 2021 | |
Assets: | |
| |
| | |
| |
Money market funds held in Trust Account | |
1 | |
| 115,699,122 | | |
| 115,006,372 | |
Liabilities: | |
| |
| | | |
| | |
Private Warrant Liability | |
3 | |
| 19,247 | | |
| 160,341 | |
MORINGA ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 6 – FAIR VALUE MEASUREMENTS (continued):
The estimated fair value of the Private
Placement Warrants was determined using a binomial model to extract the market’s implied probability for an Initial Business Combination,
using the Public Warrant’s market price. Once probability was extracted, a Black-Scholes-Merton model with Level 3 inputs was
used to calculate the Private Warrants’ fair value. Inherent in a Black-Scholes-Merton model are assumptions related to expected
life (term), expected stock price, volatility, risk-free interest rate and dividend yield. The Company estimates the volatility of its
warrants based on implied volatility from the Company’s traded warrants and from historical volatility of selected peer companies’
Class A ordinary shares 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.
The following table provides quantitative
information regarding Level 3 fair value measurements inputs:
| |
September 30, 2022 | | |
December 31, 2021 | |
Share price | |
$ | 10.0 | | |
| 10.0 | |
Strike price | |
$ | 11.5 | | |
| 11.5 | |
Volatility | |
| 50 | % | |
| 50 | % |
Risk-free interest rate | |
| 4.04 | % | |
| 1.26 | % |
Dividend yield | |
| 0.00 | % | |
| 0.00 | % |
NOTE 7 – CAPITAL DEFICIENCY:
Class A Ordinary Shares
On November 20, 2020 the Company issued
100,000 Class A ordinary shares of $0.0001 par value each to designees of the Representative (hereafter – the Representative Shares)
for a consideration equal to the par value of the shares. The Representative Shares are deemed to be underwriters’ compensation
by FINRA pursuant to Rule 5110 of the FINRA Manual.
The Company accounted for the issuance
of the Representative Shares as compensation expenses amounting to $860, with a corresponding credit to Additional Paid-In Capital, for
the excess value over the consideration paid. The Company estimated the fair value of the issuance based upon the price of Class B Ordinary
Shares that were issued to the Sponsor.
Pursuant to the initial Public Offering
and the concurrent Private Placement that were each effected in two closings— on February 19, 2021 and March 3, 2021— the
Company issued and sold an aggregate of 11,500,000 and 380,000 Class A ordinary shares as part of the Units sold in those respective transactions.
The Units (which also included Warrants) were sold at a price of $10 per Unit, and for an aggregate consideration of $115 million and
$3.8 million in the Public Offering and Private Placement, respectively. See Note 3 above for further information regarding those share
issuances.
MORINGA ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 7 – CAPITAL DEFICIENCY (continued):
The Company classified its 11,500,000
Public Class A ordinary shares as temporary equity. The remaining 480,000 Private Class A ordinary shares were classified as permanent
equity.
Class B Ordinary Shares
On November 20, 2020 the Company issued
2,875,000 Class B ordinary shares of $0.0001 par value each for a total consideration of $25 thousand to the Sponsor’s wholly-owned
Delaware subsidiary. Out of the 2,875,00 Class B ordinary shares, up to 375,000 were subject to forfeiture if the underwriters were to
not exercise their over-allotment in full or in part. Because the underwriters exercised their over-allotment option in full on March
3, 2021, that potential forfeiture did not occur.
Class B ordinary shares are convertible
into non-redeemable Class A ordinary shares, on a one-for-one basis, at any time and from time to time at the option of the holder, or
automatically on the day of the Business Combination. Class B ordinary shares also possess the sole right to vote for the election or
removal of directors, until the consummation of an initial Business Combination.
The Company is authorized to issue up
to 5,000,000 Preferred Shares of $0.0001 par value each. As of September 30, 2022, the Company has no preferred shares issued and outstanding.
MORINGA ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 8 – NET PROFIT (LOSS) PER SHARE:
The following table reflects the calculation
of basic and diluted net profit (loss) per share (in dollars, except share amounts):
| |
Nine months ended September 30, | | |
Three months ended September 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Net profit (loss) for the period | |
$ | 89,613 | | |
$ | (513,452 | ) | |
$ | 292,579 | | |
$ | (223,905 | ) |
Accretion to Class A ordinary shares subject to possible redemption to redemption amount (“Accretion”) | |
| (692,750 | ) | |
| - | | |
| (520,023 | ) | |
| - | |
Net loss including Accretion | |
$ | (603,137 | ) | |
$ | (513,452 | ) | |
$ | (227,444 | ) | |
$ | (223,905 | ) |
| |
| | | |
| | | |
| | | |
| | |
Class A ordinary shares subject to possible redemption: | |
| | | |
| | | |
| | | |
| | |
Numerator: | |
| | | |
| | | |
| | | |
| | |
Net loss including Accretion | |
$ | (466,919 | ) | |
$ | (379,751 | ) | |
$ | (176,076 | ) | |
$ | (173,336 | ) |
Accretion | |
| 692,750 | | |
| - | | |
| 520,023 | | |
| - | |
| |
$ | 225,831 | | |
$ | (379,751 | ) | |
$ | 343,947 | | |
$ | (173,336 | ) |
| |
| | | |
| | | |
| | | |
| | |
Denominator: | |
| | | |
| | | |
| | | |
| | |
weighted average number of shares | |
| 11,500,000 | | |
| 9,303,704 | | |
| 11,500,000 | | |
| 11,500,000 | |
| |
| | | |
| | | |
| | | |
| | |
Basic and diluted net profit (loss) per Class A ordinary share subject to possible redemption | |
$ | 0.02 | | |
$ | (0.04 | ) | |
$ | 0.03 | | |
$ | (0.02 | ) |
| |
| | | |
| | | |
| | | |
| | |
Non-redeemable Class A and B ordinary shares: | |
| | | |
| | | |
| | | |
| | |
Numerator: | |
| | | |
| | | |
| | | |
| | |
Net loss including Accretion | |
$ | (136,218 | ) | |
$ | (133,701 | ) | |
$ | (51,368 | ) | |
$ | (50,569 | ) |
| |
| | | |
| | | |
| | | |
| | |
Denominator: | |
| | | |
| | | |
| | | |
| | |
weighted average number of shares | |
| 3,355,000 | | |
| 3,443,296 | | |
| 3,355,000 | | |
| 3,355,000 | |
| |
| | | |
| | | |
| | | |
| | |
Basic and diluted net loss per non-redeemable Class A and B ordinary share | |
$ | (0.04 | ) | |
$ | (0.04 | ) | |
$ | (0.02 | ) | |
$ | (0.02 | ) |
NOTE 9 – SUBSEQUENT EVENTS:
The Company evaluated subsequent events
and transactions that occurred after the balance sheet date and through the issuance date of these financial statements. The Company did
not identify any subsequent events that would have required any adjustments or disclosures in the financial statements.