NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2021
(Unaudited)
Note
1 — Description of Organization and Business Operations
Malacca
Straits Acquisition Company Limited (formerly known as Bilbao Street Limited, the “Company”) was incorporated in the Cayman
Islands on July 17, 2019. The Company was formed for the purpose of effecting a merger, share exchange, asset acquisition, share purchase,
reorganization or similar business combination with one or more businesses (the “Business Combination”). The Company changed
its name to Malacca Straits Acquisition Company Limited on February 26, 2020.
While
the Company is not limited to a particular industry or geographic region for purposes of consummating a Business Combination, the Company
intends to focus its search on businesses which are currently part of Southeast Asian business conglomerates in the media, food processing,
renewable energy and healthcare industries. 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.
All
activity through September 30, 2021 relates to the Company’s formation, the initial public offering (the “Initial Public
Offering”), which is described below, and, subsequent to the Initial Public Offering, identifying a target company for a Business
Combination. The Company will not generate any operating revenues until after the completion of its initial Business Combination, at
the earliest. The Company generates non-operating income in the form of interest income from the proceeds derived from the Initial Public
Offering.
The
registration statement for the Company’s Initial Public Offering was declared effective on July 14, 2020. On July 17, 2020, the
Company consummated the Initial Public Offering of 12,500,000 units (the “Units” and, with respect to the Class A ordinary
shares included in the Units being offered, the “Public Shares”), generating gross proceeds of $125,000,000 which is described
in Note 4.
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the sale of 4,000,000 warrants (the “Private Placement
Warrants”) at a price of $1.00 per warrant in a private placement to Malacca Straits Management Company Limited (the “Sponsor”),
generating gross proceeds of $4,000,000, which is described in Note 5.
Following
the closing of the Initial Public Offering on July 17, 2020, an amount of $125,000,000 ($10.00 per Unit) from the net proceeds of the
sale of the Units in the Initial Public Offering and the sale of the Private Placement Warrants was placed in a trust account (the “Trust
Account”), located in the United States, which has been invested in U.S. government securities, within the meaning set forth
in Section 2(a)(16) of the Investment Company Act of 1940, as amended (the “Investment Company Act”), with a maturity
of 185 days or less or in money market funds selected by the Company meeting certain conditions of Rule 2a-7 of the Investment
Company Act, as determined by the Company, until the earlier of (i) the completion of a Business Combination and (ii) the redemption
of any Public Shares properly tendered in connection with a shareholder vote to amend the Amended and Restated Memorandum and Articles
of Association to (A) modify the substance or timing of the Company’s obligation to allow redemption in connection with its initial
Business Combination or to redeem 100% of its Public Shares if the Company does not complete its initial Business Combination within
the Combination Period (as defined below) or (B) with respect to any other provision relating to shareholders’ rights or pre-Business
Combination activity and (iii) the redemption of all of the Public Shares if the Company is unable to complete its initial Business Combination
within the Combination Period (as defined below), subject to applicable law.
MALACCA
STRAITS ACQUISITION COMPANY LIMITED
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2021
(Unaudited)
On
July 21, 2020, the underwriters exercised their over-allotment option in full, resulting in an additional 1,875,000 Units issued for
an aggregate amount of $18,750,000. In connection with the underwriters’ exercise of their over-allotment option, the Company also
consummated the sale of an additional 375,000 Private Placement Warrants at $1.00 per Private Placement Warrant, generating total proceeds
of $375,000. A total of $18,750,000 was deposited into the Trust Account, bringing the aggregate proceeds held in the Trust Account to
$143,750,000.
Transaction
costs amounted to $8,394,954, consisting of $2,875,000 of underwriting fees, $5,031,250 of deferred underwriting fees and $488,704 of
other offering costs. Transaction costs of $186,456 attributable to the warrants were expensed.
The
Company’s management has broad discretion with respect to the specific application of the net proceeds of the Initial Public Offering
and the sale of Private Placement Warrants, although substantially all of the net proceeds are intended to be applied generally toward
consummating a Business Combination. The rules of the stock exchange that the Company lists its securities on require that the Company’s
initial Business Combination must be with one or more target businesses that have an aggregate fair market value of at least 80% of the
assets held in the Trust Account (excluding the deferred underwriting commissions and taxes payable on the income earned on the Trust
Account) at the time of the Company signing a definitive agreement in connection with the initial Business Combination. The Company will
only complete a Business Combination if the post-transaction company owns or acquires 50% or more of the issued and 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 complete a Business
Combination successfully.
The
Company will provide the holders of its issued and outstanding Public Shares (the “public shareholders”) with the opportunity
to redeem all or a portion of their Public Shares upon the completion of a Business Combination either (i) in connection with a
general meeting called to approve the Business Combination or (ii) by means of a tender offer. The decision as to whether the Company
will seek shareholder approval of a Business Combination or conduct a tender offer will be made by the Company. The public shareholders
will be entitled to redeem their Public Shares, equal to the aggregate amount then on deposit in the Trust Account as of two business
days prior to the consummation of the Business Combination (initially $10.00 per Public Share, plus any pro rata interest earned on the
funds held in the Trust Account and net of taxes payable), divided by the number of then issued and outstanding Public Shares. The per-share
amount to be distributed to public shareholders who redeem their Public Shares will not be reduced by the deferred underwriting commissions
the Company will pay to the underwriters (as discussed in Note 6). There will be no redemption rights upon the completion of a Business
Combination with respect to the Company’s warrants.
MALACCA
STRAITS ACQUISITION COMPANY LIMITED
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2021
(Unaudited)
The
Company will proceed with a Business Combination only if the Company has net tangible assets of at least $5,000,001 either immediately
prior to or upon such consummation of a Business Combination and after payment of underwriters’ fees and commissions or any greater
net tangible asset or cash requirement which may be contained in the agreement relating to the initial Business Combination and, if the
Company seeks shareholder approval, it receives an ordinary resolution under Cayman Islands law approving a Business Combination, which
requires the affirmative vote of a majority of the shareholders who attend and vote at a general meeting of the Company. If a shareholder
vote is not required by applicable law or stock exchange listing requirements and the Company does not decide to hold a shareholder vote
for business or other reasons, the Company will, pursuant to its Amended and Restated Memorandum and Articles of Association, conduct
the redemptions pursuant to the tender offer rules of the U.S. Securities and Exchange Commission (the “SEC”) and file tender
offer documents with the SEC prior to completing a Business Combination. If, however, shareholder approval of the transactions is required
by applicable law or stock exchange listing requirements, or the Company decides to obtain shareholder approval for business or other
reasons, the Company will offer to redeem shares in conjunction with a proxy solicitation pursuant to the proxy rules and not pursuant
to the tender offer rules. If the Company seeks shareholder approval in connection with a Business Combination, the Sponsor has agreed
to vote any Founder Shares (as defined in Note 5) and Public Shares held by it in favor of approving a Business Combination. Additionally,
public shareholders may elect to redeem their Public Shares, without voting, and if they do vote, irrespective of whether they vote for
or against a proposed Business Combination.
Notwithstanding
the foregoing, if the Company seeks shareholder approval of a Business Combination and it does not conduct redemptions pursuant to the
tender offer rules, the Company’s Amended and Restated Memorandum and Articles of Association provide that a public shareholder,
together with any affiliate of such shareholder or any other person with whom such shareholder is acting in concert or as a “group”
(as defined under Section 13 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), will be restricted
from redeeming its shares with respect to more than an aggregate of 15% of the Public Shares, without the prior consent of the Company.
The
Sponsor and the Company’s officers and directors have agreed to waive: (i) their redemption rights with respect to any Founder
Shares and Public Shares held by them in connection with the completion of the Company’s Business Combination and (ii) their
rights to liquidating distributions from the Trust Account with respect to their Founder Shares if the Company fails to complete its
initial Business Combination within the Combination Period (as defined below) (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 its initial Business Combination
within the Combination Period).
The
Company will have until January 17, 2022 to complete a Business Combination (the “Combination Period”). If the Company has
not completed a Business Combination within the Combination Period, 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 on
the funds held in the Trust Account and not previously released to the Company to pay its tax obligations (less up to $100,000 of interest
to pay dissolution expenses which interest shall be net of taxes payable), divided by the number of then issued and outstanding Public
Shares, which redemption will completely extinguish public shareholders’ rights as shareholders (including the right to receive
further liquidating distributions, if any), and (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. There will be no redemption rights or liquidating distributions with respect to the Company’s warrants, which will
expire worthless if the Company fails to complete a Business Combination within the Combination Period.
MALACCA
STRAITS ACQUISITION COMPANY LIMITED
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2021
(Unaudited)
The
Sponsor has agreed to waive its liquidation rights with respect to the Founder Shares if the Company fails to complete a Business Combination
within the Combination Period. However, if the Sponsor acquires Public Shares in or after the Initial Public Offering, such Public Shares
will be entitled to liquidating distributions from the Trust Account if the Company fails to complete a Business Combination within the
Combination Period. The underwriters have agreed to waive their rights to their deferred underwriting commission (see Note 6) held in
the Trust Account in the event the Company does not complete a Business Combination within the Combination Period and, in such event,
such amounts will be included with the other funds held in the Trust Account that will be available to fund the redemption of the Public
Shares. In the event of such distribution, it is possible that the per-share value of the assets remaining available for distribution
will be less than the Initial Public Offering price per Unit ($10.00).
In
order to protect the amounts held in the Trust Account, the Sponsor has agreed to be liable to the Company if and to the extent any claims
by a third party (except for 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 discussed entering into a transaction agreement, reduce the
amounts in the Trust Account to below (i) $10.00 per Public Share or (ii) such lesser amount per Public Share held in the Trust
Account as of the date of the liquidation of the Trust Account due to reductions in the value of the trust assets, in each case net of
the interest which may be withdrawn to pay taxes. This liability will not apply with respect to any claims by a third party who executed
a waiver of any and all rights to seek access to the Trust Account and except as to any claims under the Company’s indemnity of
the underwriters of the Initial Public Offering against certain liabilities, including liabilities under the Securities Act of 1933,
as amended (the “Securities Act”). Moreover, in the event that an executed waiver is deemed to be unenforceable against a
third party, the Sponsor will not be responsible to the extent of any liability for such third-party claims. The Company will seek to
reduce the possibility that the Sponsor will have to indemnify the Trust Account due to claims of creditors by endeavoring to have all
vendors, service providers (except for the Company’s independent registered public accounting firm), prospective target businesses
and other entities with which the Company does business, execute agreements with the Company waiving any right, title, interest or claim
of any kind in or to monies held in the Trust Account.
Liquidity
and Going Concern
As
of September 30, 2021, the Company had approximately $36,000 in its operating bank accounts available to fund a Business Combination.
In order to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, may, but
are not obligated to, loan the Company funds as may be required (“Working Capital Loans”) (see Note 5). As discussed in Note 5, the Sponsor has advanced the Company $300,000 through September 30, 2021 and an additional $300,000 subsequent
to September 30, 2021 under the promissory note agreement.
In
connection with the Company’s assessment of going concern considerations in accordance with the Financial Accounting Standards
Board (“FASB”) Accounting Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties about an Entity’s
Ability to Continue as a Going Concern,” the Company has determined that if the Company is unable to complete a Business Combination
during the Combination Period, then the Company will cease all operations except for the purpose of liquidating. The Company’s
liquidity requirements, date for mandatory liquidation and subsequent dissolution raises substantial doubt about the Company’s
ability to continue as a going concern. No adjustments have been made to the carrying amounts of assets or liabilities should the Company
be required to liquidate after the Combination Period. The Company intends to complete a Business Combination before the mandatory liquidation
date.
MALACCA STRAITS ACQUISITION COMPANY LIMITED
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
Note 2 — Revision of Previously
Issued Financial Statements
In connection with the preparation of the Company’s
financial statements as of September 30, 2021, management determined it should revise its previously reported financial statements.
The Company determined, at the closing of the Company’s Initial Public Offering and shares sold pursuant to the exercise of the
underwriters’ overallotment, it had improperly valued its Class A ordinary shares subject to possible redemption. The Company
previously determined the Class A ordinary shares subject to possible redemption to be equal to the redemption value of $10.00 per
Class A ordinary share while also taking into consideration a redemption cannot result in net tangible assets being less than $5,000,001.
Management determined that the Class A ordinary shares issued during the Initial Public Offering and pursuant to the exercise of
the underwriters’ overallotment can be redeemed or become redeemable subject to the occurrence of future events considered outside
the Company’s control. Therefore, management concluded that the redemption value should include all Class A ordinary shares
subject to possible redemption, resulting in the Class A ordinary shares subject to possible redemption being equal to their redemption
value. As a result, management has noted a reclassification adjustment related to temporary equity and permanent equity. This resulted
in an adjustment to the initial carrying value of the Class A ordinary shares subject to possible redemption with the offset recorded
to additional paid-in capital (to the extent available), accumulated deficit and Class A ordinary shares.
In connection with the change in presentation
for the Class A ordinary shares subject to redemption, the Company also revised its earnings per share calculation to allocate net income
(loss) evenly to Class A and Class B ordinary shares. This presentation contemplates a Business Combination as the most likely outcome,
in which case, both classes of ordinary shares share pro rata in the income (loss) of the Company.
There has been no change in the Company’s
total assets, liabilities or operating results.
The impact of the revision on
the Company’s financial statements is reflected in the following table.
Balance Sheet as of December 31, 2020
|
|
As Previously
Reported
|
|
|
Adjustment
|
|
|
As Revised
|
|
Class A ordinary shares subject to possible redemption
|
|
$
|
122,323,420
|
|
|
$
|
21,426,580
|
|
|
$
|
143,750,000
|
|
Class A ordinary shares
|
|
$
|
214
|
|
|
$
|
(214
|
)
|
|
$
|
—
|
|
Additional paid-in capital
|
|
$
|
12,624,978
|
|
|
$
|
(12,624,978
|
)
|
|
$
|
—
|
|
Accumulated deficit
|
|
$
|
(7,625,541
|
)
|
|
$
|
(8,801,388
|
)
|
|
$
|
(16,426,929
|
)
|
Total Shareholders' Equity (Deficit)
|
|
$
|
5,000,010
|
|
|
$
|
(21,426,580
|
)
|
|
$
|
(16,426,570
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Cash Flows for the Nine Months Ended September 30, 2020 (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial classification of Class A ordinary shares subject to possible redemption
|
|
$
|
134,746,420
|
|
|
$
|
9,003,580
|
|
|
$
|
143,750,000
|
|
Note 3 — Summary of 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 interim 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 (as amended) for the year ended December
31, 2020, as filed with the SEC on June 2, 2021. The interim results for the three and nine months ended September 30, 2021 are not necessarily
indicative of the results to be expected for the year ending December 31, 2021 or for any future interim periods.
Emerging Growth Company
The Company is an “emerging growth company,”
as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS
Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies
that are not emerging growth companies, including, but not limited to, not being required to comply with the independent registered public
accounting firm attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, reduced disclosure obligations regarding
executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory
vote on executive compensation and shareholder approval of any golden parachute payments not previously approved.
MALACCA STRAITS ACQUISITION COMPANY LIMITED
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
Further, Section 102(b)(1) of the JOBS Act
exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies
(that is, those that have not had a Securities Act registration statement declared effective or do not have a class of securities registered
under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that 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 condensed financial statements
in conformity with 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 revenues and expenses
during the reporting period.
Making estimates requires management to exercise
significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances
that existed at the date of the financial statements, which management considered in formulating its estimate, could change in the near
term due to one or more future events. One of the more significant accounting estimates included in these financial statements is the
determination of the fair value of the warrant liability. Such estimates may be subject to change as more current information becomes
available and accordingly the actual results could differ significantly from those estimates.
Class A Ordinary Shares Subject to Possible
Redemption
The Company
accounts for its Class A ordinary shares subject to possible redemption in accordance with the guidance in ASC 480.
Class A ordinary shares subject to mandatory redemption are classified as a liability instrument and are measured at fair
value. Conditionally redeemable ordinary shares (including ordinary shares that feature redemption rights that are either within the
control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s
control) are classified as temporary equity. At all other times, ordinary shares are classified as shareholders’ equity. The
Company’s Class A ordinary shares feature certain redemption rights that are considered to be outside of the
Company’s control and subject to occurrence of uncertain future events. Accordingly, at September 30, 2021 and
December 31, 2020, Class A ordinary shares subject to possible redemption are presented as temporary equity, outside of
the shareholders’ equity (deficit) section of the Company’s condensed balance sheets.
The Company recognizes changes in redemption value immediately as they
occur and adjusts the carrying value of redeemable ordinary shares to equal the redemption value at the end of each reporting period.
Immediately upon the closing of the Initial Public Offering, the Company recognized the accretion from initial book value to redemption
amount value. The change in the carrying value of redeemable Class A ordinary shares resulted in charges against additional paid-in capital
and accumulated deficit.
At September 30, 2021 and December 31, 2020, the Class A
ordinary shares reflected in the condensed balance sheets are reconciled in the following table:
Gross proceeds
|
|
$
|
143,750,000
|
|
Less:
|
|
|
|
|
Proceeds allocated to Public Warrants
|
|
|
(3,090,625
|
)
|
Class A ordinary shares issuance costs
|
|
|
(8,208,498
|
)
|
Plus:
|
|
|
|
|
Accretion of carrying value to redemption value
|
|
|
11,299,123
|
|
|
|
|
|
|
Class A ordinary shares subject to possible redemption
|
|
$
|
143,750,000
|
|
MALACCA STRAITS ACQUISITION COMPANY LIMITED
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
Offering Costs
Offering costs consist of underwriting, legal,
accounting and other expenses incurred through the Initial Public Offering that are directly related to the Initial Public Offering. Offering
costs amounting to $8,394,954 of which $8,208,498 were related to Class A ordinary shares issuance costs and $186,486 of costs allocated
to the warrants were charged to operations.
Warrant Liability
The Company accounts
for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms
and applicable authoritative guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”)
480, “Distinguishing Liabilities from Equity,” (“ASC 480”) and ASC 815, “Derivatives and Hedging” (“ASC 815”). The
assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability
pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether
the warrants are indexed to the Company’s own ordinary shares, among other conditions for equity classification. This assessment,
which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period
end date while the warrants are outstanding.
For issued or modified
warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of additional paid-in
capital at the time of issuance. For issued or modified warrants that do not meet all the criteria for equity classification, the
warrants are required to be recorded as liabilities at their initial fair value on the date of issuance, and each balance sheet date thereafter.
Changes in the estimated fair value of the warrants are recognized as a non-cash gain or loss on the statements of operations. The
fair value of the Private Placement Warrants was estimated using a Modified Black-Scholes Option Pricing Model (see Note 9). For periods
subsequent to the detachment of the Public Warrants from the Units, the close price of the Public Warrant price was used as the fair value
of the Public Warrants as each relevant date.
Income Taxes
ASC Topic 740 prescribes a recognition threshold
and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in
a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing
authorities. The Company’s management determined that the Cayman Islands is the Company’s major tax jurisdiction. The Company
recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. As of September 30, 2021, there
were no unrecognized tax benefits and no amounts accrued for interest and penalties. 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 is considered to be an exempted Cayman
Islands company with no connection to any other taxable jurisdiction and is presently not subject to income taxes or income tax filing
requirements in the Cayman Islands or the United States. As such, the Company’s tax provision was zero for the periods presented.
MALACCA STRAITS ACQUISITION COMPANY LIMITED
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
Net Income (Loss) Per Ordinary Share
The Company complies with accounting and disclosure
requirements of FASB ASC Topic 260, “Earnings Per Share”. Net income (loss) per ordinary share is computed by dividing net
income (loss) by the weighted average number of ordinary shares outstanding for the period. The Company applies the two-class method in
calculating earnings per share. Accretion associated with the redeemable shares of Class A ordinary shares is excluded from earnings
per share as the redemption value approximates fair value.
The calculation of diluted income (loss) per share
does not consider the effect of the warrants issued in connection with the (i) Initial Public Offering, and (ii) the private
placement since the exercise of the warrants is contingent upon the occurrence of future events. The warrants are exercisable to purchase 11,562,500 Class A
ordinary shares in the aggregate. As of September 30, 2021 and 2020, the Company did not have any dilutive securities or other contracts
that could, potentially, be exercised or converted into ordinary shares and then share in the earnings of the Company. As a result, diluted
net income per ordinary share is the same as basic net income per ordinary share for the periods presented.
The following table reflects the calculation of
basic and diluted net income per ordinary share (in dollars, except per share amounts):
|
|
Three Months Ended
September 20, 2021
|
|
|
Nine Months Ended
September 20, 2021
|
|
|
Three Months Ended
September 20, 2020
|
|
|
Nine Months Ended
September 20, 2020
|
|
|
|
Class A
|
|
|
Class B
|
|
|
Class A
|
|
|
Class B
|
|
|
Class A
|
|
|
Class B
|
|
|
Class A
|
|
|
Class B
|
|
Basic and diluted net income per ordinary share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of net income, as adjusted
|
|
$
|
4,929,384
|
|
|
$
|
1,232,346
|
|
|
$
|
5,159,208
|
|
|
$
|
1,289,802
|
|
|
$
|
81,117
|
|
|
$
|
23,281
|
|
|
$
|
57,466
|
|
|
$
|
38,820
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares outstanding
|
|
|
14,375,000
|
|
|
|
3,593,750
|
|
|
|
14,375,000
|
|
|
|
3,593,750
|
|
|
|
11,793,478
|
|
|
|
3,593,750
|
|
|
|
3,959,854
|
|
|
|
3,593,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income per ordinary share
|
|
$
|
0.34
|
|
|
$
|
0.34
|
|
|
$
|
0.36
|
|
|
$
|
0.36
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
MALACCA STRAITS ACQUISITION COMPANY LIMITED
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
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 Corporation coverage of $250,000. The Company has not experienced losses on this account and management believes
the Company is not exposed to significant risks on such account.
Fair Value of Financial Instruments
The fair value of the Company’s assets and
liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value Measurement,” approximates the carrying
amounts represented in the Company’s unaudited condensed balance sheet, primarily due to their short-term nature, except for derivative
warrant liabilities (see Note 9). The Company invests in U.S treasury securities with are comprised of U.S. government securities, within
the meaning set forth in Section 2(a)(16) of the Investment Company Act, with a maturity of 185 days or less, or investments in money
market funds that invest in U.S. government treasury obligations, or a combination thereof.
The Company follows the guidance in ASC 820 for
its financial assets and liabilities that are re-measured and reported at fair value at each reporting period, and non-financial assets
and liabilities that are re-measured and reported at fair value at least annually.
The fair value of the Company’s financial
assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale
of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the
measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of
observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions
about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and liabilities
based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:
|
Level 1:
|
Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
|
|
Level 2:
|
Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.
|
|
Level 3:
|
Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability.
|
Recent Accounting Pronouncements
In August 2020, the FASB issued ASU No. 2020-06,
“Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s
Own Equity” (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”),
which simplifies accounting for convertible instruments by removing major separation models required under current GAAP. The ASU 2020-06
also removes certain settlement conditions that are required for equity-linked contracts to qualify for the derivative scope exception,
and it simplifies the diluted earnings per share calculation in certain areas. The Company adopted ASU 2020-06 on January 1, 2021. Adoption
of the ASU 2020-06 did not impact the Company’s financial position, results of operations or cash flows.
The Company’s management does not believe
that any other recently issued, but not yet effective, accounting standards if currently adopted would have a material effect on the accompanying
financial statements.
Note 4 — Initial Public
Offering
Pursuant to the Initial Public Offering, the Company
sold 12,500,000 Units, at a purchase price of $10.00 per Unit. Each Unit consists of one Class A ordinary share and one-half of one
redeemable warrant (“Public Warrant”). On July 21, 2020, in connection with the underwriters’ exercise of the over-allotment
option in full, the Company sold an additional 1,875,000 Units at a price of $10.00 per Unit. Each whole Public Warrant will entitle the
holder to purchase one Class A ordinary share at a price of $11.50 per share, subject to adjustment (see Note 8).
MALACCA STRAITS ACQUISITION COMPANY LIMITED
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
Note 5 — Related Party Transactions
Founder Shares
In March 2020, the Sponsor paid $25,000 to cover
certain offering costs of the Company in consideration for 2,875,000 Class B ordinary shares (the “Founder Shares”).
In June 2020, the Company declared a share dividend of 0.25 of a share for each Class B ordinary share in issue, resulting in the Sponsor
holding an aggregate of 3,593,750 Founder Shares. All shares have been retroactively stated to reflect the share dividend. The Founder
Shares included an aggregate of up to 468,750 shares that were subject to forfeiture to the extent that the underwriters’ over-allotment
option was not exercised in full or in part, so that the number of Founder Shares would equal 20% of the Company’s issued and outstanding
ordinary shares after the Initial Public Offering. In connection with the underwriters’ exercise of the over-allotment option in
full, 468,750 Founder Shares are no longer subject to forfeiture.
The Sponsor has agreed, subject to limited exceptions,
not to transfer, assign or sell any Founder Shares until the earlier to occur of (i) one year after the completion of the Company’s
Business Combination or (ii) subsequent to a Business Combination, (x) if the last sale price of the Company’s Class A
ordinary shares equals or exceeds $12.00 per share (as adjusted for share subdivisions, share consolidations, share capitalizations, rights
issuances, 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 Business Combination or (y) the date following the completion of a Business Combination on
which the Company completes a liquidation, merger, share exchange, reorganization or other similar transaction that results in all of
the Company’s public shareholders having the right to exchange their Class A ordinary shares for cash, securities or other
property.
Private Placement
Simultaneously with the closing of the Initial
Public Offering, the Sponsor purchased 4,000,000 Private Placement Warrants at a price of $1.00 per Private Placement Warrant, for an
aggregate purchase price of $4,000,000. On July 21, 2020, in connection with the underwriters’ exercise of the over-allotment option
in full, the Sponsor purchased an additional 375,000 Private Placement Warrants at a price of $1.00 per Private Placement Warrant. The
Private Placement Warrants were deemed to be derivative warrant liabilities at issuance and recorded at fair value. Amounts paid by the
Sponsor in excess of the warrants fair value ($2,473,094) was treated as a capital contribution. Each Private Placement Warrant is exercisable
to purchase one Class A ordinary share at a price of $11.50 per share, subject to adjustment (see Note 8). A portion of the proceeds
from the Private Placement Warrants were added to the proceeds from the Initial Public Offering to be held in the Trust Account. If the
Company does not complete a Business Combination within the Combination Period, the proceeds from the sale of the Private Placement Warrants
will be used to fund the redemption of the Public Shares (subject to the requirements of applicable law), and the Private Placement Warrants
will expire worthless.
Promissory Note – Related Party
On March 31, 2020, the Company issued an unsecured promissory note
(the “Promissory Note”) to the Sponsor, pursuant to which the Company may borrow up to an aggregate principal amount of $300,000.
The Promissory Note was non-interest bearing and payable on the earlier of (i) December 31, 2020 or (ii) the completion of the
Initial Public Offering. The outstanding balance under the Promissory Note of $246,330 was repaid upon the closing of the Initial Public
Offering on July 17, 2020. On August 2, 2021 the Company issued a promissory note to its Sponsor for funding of $300,000. The unsecured
promissory note is non-interest bearing and payable at the earlier of (i) the date on which the initial Business Combination is completed
and (ii) the date of liquidation of the Company. As of September 30, 2021 and December 31, 2020, the Company had $300,000 and nil, respectively,
outstanding borrowings under the promissory note. Subsequent to September 30, 2021, the Sponsors funded an additional $300,000 under another
promissory note in October 2021.
Related Party Loans
In order to finance transaction costs in connection
with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s officers and directors may,
but are not obligated to, loan the Company funds as may be required (the “Working Capital Loans”). If the Company completes
a Business Combination, the Company may repay the Working Capital Loans. Otherwise, the Working Capital Loans may be repaid only out of
funds held outside the Trust Account. The Working Capital Loans would either be repaid upon consummation of a Business Combination or,
at the lender’s discretion, up to $1,500,000 of such Working Capital Loans may be convertible into warrants of the post-Business
Combination entity at a price of $1.00 per warrant. Such warrants would be identical to the Private Placement Warrants. Except for the
foregoing, the terms of such Working Capital Loans, if any, have not been determined and no written agreements exist with respect to such
loans. As of September 30, 2021 and December 31, 2020, the Company had no outstanding borrowings under the Working Capital Loans.
Related Party Website Services
During the three and nine months ended September
30, 2021, the Company received website services from a service provider in which the Company’s Chief Financial Officer and Director,
Stanley Wang, is a minority shareholder. For the three and nine months ended September 30, 2021, the Company incurred $nil and $13,900,
respectively, for such services. There were no costs incurred for services under this agreement for the three and nine-month periods ended
September 30, 2020.
MALACCA STRAITS ACQUISITION COMPANY LIMITED
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
Note 6 — Commitments and
Contingencies
Risks and Uncertainties
Management is continuing to evaluate the impact
of the COVID-19 pandemic on the industry and has concluded that while it is reasonably possible that the virus could have a negative effect
on the Company’s financial position, results of its operations and/or search for a target company, the specific impact is not readily
determinable as of the date of these financial statements. The condensed financial statements do not include any adjustments that might
result from the outcome of this uncertainty.
Registration Rights
Pursuant to a registration rights agreement entered
into on July 14, 2020, the holders of the Founder Shares, Private Placement Warrants and any warrants that may be issued upon conversion
of Working Capital Loans (and any Class A ordinary shares issuable upon the exercise of the Private Placement Warrants or warrants
issued upon conversion of the Working Capital Loans and upon conversion of the Founder Shares) are entitled to registration rights requiring
the Company to register such securities for resale (in the case of the Founder Shares, only after conversion to the Class A ordinary
shares). The holders of these securities are entitled to make up to three demands, excluding short form 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 the completion of a Business Combination and rights to require the Company to register for resale such securities
pursuant to Rule 415 under the Securities Act. The registration rights agreement does not contain liquidated damages or other cash
settlement provisions resulting from delays in registering the Company’s securities. The Company will bear the expenses incurred
in connection with the filing of any such registration statements.
Underwriting Agreement
The underwriters were paid a cash underwriting
discount of $0.20 per Unit, or $2,500,000 in the aggregate. As a result of the underwriters’ election to exercise their over-allotment
in full on July 21, 2020, the underwriters were paid an additional cash underwriting discount of $375,000.
In addition, the underwriters are entitled to
a deferred fee of $0.35 per Unit, or $5,031,250 in the aggregate. The deferred fee will become payable to the underwriters from the amounts
held in the Trust Account solely in the event that the Company completes a Business Combination, subject to the terms of the underwriting
agreement. A portion of such amount, not to exceed 25% of the total amount of the deferred fee held in the Trust Account, may be re-allocated
or paid to unaffiliated thirds parties that assist the Company in consummating a Business Combination. The election to re-allocate or
make any such payments to unaffiliated third parties will be solely at the discretion of the Company’s management team, and such
unaffiliated third parties will be selected by the management team in their sole and absolute discretion.
Note 7 — Shareholders’
Equity (Deficit)
Preference Shares — The
Company is authorized to issue 1,000,000 preference shares with a par value of $0.0001 per share, with such designations, voting and other
rights and preferences as may be determined from time to time by the Company’s board of directors. At September 30, 2021 and December
31, 2020, there were no preference shares issued or outstanding.
Class A Ordinary Shares —
The Company is authorized to issue 200,000,000 Class A ordinary shares with a par value of $0.0001 per share. Holders of the Company’s
Class A ordinary shares are entitled to one vote for each share. At September 30, 2021 and December 31, 2020, there were 14,375,000
Class A ordinary shares issued and outstanding, which are all subject to possible redemption and are reflected as temporary equity.
Class B Ordinary Shares —
The Company is authorized to issue 20,000,000 Class B ordinary shares with a par value of $0.0001 per share. Holders of Class B
ordinary shares are entitled to one vote for each share. At September 30, 2021 and December 31, 2020, there were 3,593,750 Class B
ordinary shares issued and outstanding.
Holders of Class A ordinary shares and Class B
ordinary shares will vote together as a single class on all other matters submitted to a vote of shareholders, except as required by law;
provided that only holders of Class B ordinary shares have the right to vote on the appointment of directors prior to the Company’s
initial Business Combination.
MALACCA STRAITS ACQUISITION COMPANY LIMITED
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
The Class B ordinary shares will automatically
convert into Class A ordinary shares at the time of a Business Combination on a one-for-one basis, subject to adjustment. In the
case that additional Class A ordinary shares, or equity-linked securities, are issued or deemed issued in excess of the amounts sold
in the Initial Public Offering and related to the closing of a Business Combination, the ratio at which Class B ordinary shares shall
convert into Class A ordinary shares will be adjusted (unless the holders of a majority of the issued and outstanding Class B
ordinary shares agree to waive such anti-dilution adjustment with respect to any such issuance or deemed issuance) so that the number
of Class A ordinary shares issuable upon conversion of all Class B ordinary shares will equal, in the aggregate, 20% of the
sum of all ordinary shares issued and outstanding upon completion of the Initial Public Offering plus all Class A ordinary shares
and equity-linked securities issued or deemed issued in connection with the Business Combination (excluding any shares or equity-linked
securities issued, or to be issued, to any seller in the Business Combination and any private placement-equivalent warrants issued to
the Sponsor or its affiliates upon conversion of loans made to the Company).
Note 8 — Warrants
Warrants — At September 30,
2021 and December 31, 2020, the fair value of the Public Warrants was $2,875,000 and $7,546,875, respectively, and the fair value
of the Private Placement Warrants was $1,778,000 and $4,639,385, respectively.
Public Warrants may only be exercised for a whole
number of shares. No fractional warrants will be issued upon separation of the Units and only whole warrants will trade. The Public Warrants
will become exercisable on the later of (a) 12 months from the closing of the Initial Public Offering or (b) 30 days after the completion
of a Business Combination. The Public Warrants will expire five years after the completion of a Business Combination or earlier upon redemption
or liquidation.
The Company will not be obligated to deliver any
Class A ordinary shares pursuant to the exercise of a Public Warrant and will have no obligation to settle such Public Warrant exercise
unless a registration statement under the Securities Act covering the issuance of the Class A ordinary shares underlying the Public
Warrants is then effective and a prospectus relating thereto is current, subject to the Company satisfying its obligations with respect
to registration. No Public 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 is available.
The Company has agreed that as soon as practicable,
but in no event later than 15 business days after the closing of the Company’s Business Combination, the Company will use its best
efforts to file, and within 60 business days following the Business Combination to have declared effective, a registration statement covering
the Class A ordinary shares issuable upon exercise of the warrants. The Company will use its best efforts to cause the same to become
effective and to maintain the effectiveness of such registration statement, and a current prospectus relating thereto, until the expiration
of the warrants in accordance with the provisions of the warrant agreement. Notwithstanding the above, if the Class A ordinary shares
are, at the time of any exercise of a warrant, not listed on a national securities exchange such that they satisfy the definition of a
“covered security” under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of Public
Warrants who exercise their warrants to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities
Act and, in the event the Company so elects, the Company will not be required to file or maintain in effect a registration statement,
but will use its best efforts to qualify the shares under applicable blue sky laws to the extent an exemption is not available.
Once the warrants become exercisable, the Company
may redeem the Public Warrants for redemption:
|
●
|
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; and
|
|
●
|
if, and only if, the last sale price of the Company’s Class A ordinary shares equals or exceeds $18.00 per share (as adjusted for share subdivisions, share consolidations, share capitalizations, rights issuances, 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 we send to the notice of redemption to the warrant holders.
|
MALACCA STRAITS ACQUISITION COMPANY LIMITED
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
If and when the warrants become redeemable by
the Company, the Company may not exercise its redemption right if the issuance of shares upon exercise of the warrants is not exempt from
registration or qualification under applicable state blue sky laws or the Company is unable to effect such registration or qualification.
If the Company calls the Public Warrants for redemption, as described above, its management will have the option to require any holder
that wishes to exercise the Public Warrants to do so on a “cashless basis,” as described in the warrant agreement. The exercise
price and number of ordinary shares issuable upon exercise of the Public Warrants may be adjusted in certain circumstances including in
the event of a share dividend, extraordinary dividend or recapitalization, reorganization, merger or consolidation. However, except as
described below, the Public Warrants will not be adjusted for issuances of ordinary shares at a price below its exercise price. Additionally,
in no event will the Company be required to net cash settle the Public Warrants. If the Company is unable to complete a Business Combination
within the Combination Period and the Company liquidates the funds held in the Trust Account, holders of Public Warrants will not receive
any of such funds with respect to their Public Warrants, nor will they receive any distribution from the Company’s assets held outside
of the Trust Account with respect to such Public Warrants. Accordingly, the Public Warrants may expire worthless.
In addition, if (x) the Company issues additional
Class A ordinary shares or equity-linked securities for capital raising purposes in connection with the closing of a Business Combination
at an issue price or effective issue price of less than $9.20 per Class A ordinary share (with such issue price or effective issue
price to be determined in good faith by the Company’s board of directors and, in the case of any such issuance to the Sponsor or
its affiliates, without taking into account any Founder Shares held by the Sponsor 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 a Business Combination on the date of the consummation of a Business
Combination (net of redemptions), and (z) the volume weighted average trading price of its Class A ordinary shares during the
20 trading day period starting on the trading day prior to the day on which the Company consummates its Business Combination (such price,
the “Market Value”) is below $9.20 per share, 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 the $18.00 per share redemption trigger price 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 Private Placement Warrants are identical to
the Public Warrants underlying the Units sold in the Initial Public Offering, except that (x) the Private Placement Warrants and
the Class A ordinary shares issuable upon the exercise of the Private Placement Warrants will not be transferable, assignable or
saleable until 30 days after the completion of a Business Combination, subject to certain limited exceptions, (y) the Private
Placement Warrants will be exercisable on a cashless basis and be non-redeemable so long as they are held by the initial purchasers or
their permitted transferees and (z) the Private Placement Warrants and the Class A ordinary shares issuable upon the exercise
of the Private Placement Warrants will be entitled to registration rights. If the Private Placement Warrants are held by someone other
than the initial purchasers or their permitted transferees, the Private Placement Warrants will be redeemable by the Company and exercisable
by such holders on the same basis as the Public Warrants.
MALACCA STRAITS ACQUISITION COMPANY LIMITED
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
Note 9 — Fair Value Measurements
At September 30, 2021, assets held in the Trust
Account were comprised of $1,781 in cash and $143,841,960 in in U.S. treasury securities. During the period ended September 30, 2021,
the Company did not withdraw any interest income from the Trust Account.
The gross holding gains and fair value of held-to-maturity
securities at September 30, 2021 are as follows:
|
|
Held-To-Maturity
|
|
Level
|
|
Amortized
Cost
|
|
|
Gross
Holding
Gain
|
|
|
Fair
Value
|
|
September 30, 2021
|
|
U.S. Treasury Securities (Mature on 10/12/2021)
|
|
1
|
|
$
|
143,841,960
|
|
|
$
|
602
|
|
|
$
|
143,842,562
|
|
At December 31, 2020, assets held in the Trust
Account were comprised of $273 in cash and $143,815,471 in U.S. treasury securities. During the year ended December 31, 2020, the
Company did not withdraw any interest income from the Trust Account.
The gross holding gains and fair value of held-to-maturity
securities at December 31, 2020 are as follows:
|
|
Held-To-Maturity
|
|
Level
|
|
Amortized
Cost
|
|
|
Gross
Holding
Gain
|
|
|
Fair
Value
|
|
December 31, 2020
|
|
U.S. Treasury Securities (Mature on 1/12/2021)
|
|
1
|
|
$
|
143,815,471
|
|
|
$
|
2,091
|
|
|
$
|
143,817,562
|
|
The following table presents information about
the Company’s liabilities that are measured at fair value on a recurring basis at September 30, 2021 and indicates the fair value
hierarchy of the valuation inputs the Company utilized to determine such fair value. The fair value of the derivative warrant liabilities
at September 30, 2021 are as follows:
Description
|
|
Level
|
|
Fair
Value
|
|
Derivative Warrant Liabilities – Public Warrants
|
|
1
|
|
$
|
2,875,000
|
|
Derivative Warrant Liabilities – Private Placement Warrants
|
|
3
|
|
|
1,778,000
|
|
|
|
|
|
$
|
4,653,000
|
|
The fair value of the derivative warrant liabilities
at December 31, 2020 are as follows:
Description
|
|
Level
|
|
Fair
Value
|
|
Derivative Warrant Liabilities – Public Warrants
|
|
1
|
|
$
|
7,546,875
|
|
Derivative Warrant Liabilities – Private Placement Warrants
|
|
3
|
|
|
4,639,385
|
|
|
|
|
|
$
|
12,186,260
|
|
The Public Warrants were valued using quoted prices in an active market.
Private Warrants
The Private Placement Warrants were valued using
a Modified Black Scholes Model, which is considered to be a Level 3 fair value measurement. The Modified Black Scholes Model uses a Black
Scholes Option Pricing Model that is modified to reduce the value of the Private Placement Warrants for a discount on the lack of marketability
of the instrument as well as for the probability of consummation of the Business Combination. The primary unobservable inputs utilized
in determining the fair value of the Private Placement Warrants is the discount for lack of marketability and the probability of consummation
of the Business Combination.
MALACCA STRAITS ACQUISITION COMPANY LIMITED
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2021
(Unaudited)
The key inputs into the Modified Black Scholes Model for the Private
Warrants were as follows at September 30, 2021:
Input
|
|
September 30,
2021
|
|
Expected term (years)
|
|
|
0.3
|
0
|
Expected volatility
|
|
|
8.5
|
%
|
Risk-free interest rate
|
|
|
0.92
|
%
|
Exercise price
|
|
$
|
11.50
|
|
Fair value of the ordinary share stock price
|
|
$
|
9.94
|
|
The key inputs into the Modified Black Scholes Model for the Private
Warrants were as follows at December 31, 2020:
Input
|
|
December 31,
2020
|
|
Expected term (years)
|
|
|
0.52
|
|
Expected volatility
|
|
|
15.0
|
%
|
Risk-free interest rate
|
|
|
0.34
|
%
|
Exercise price
|
|
$
|
11.50
|
|
Fair value of the ordinary share price
|
|
$
|
10.00
|
|
The following table presents the changes in the fair value of the Private
Placement Warrant liabilities:
|
|
Private
Warrants
|
|
Fair value as of January 1, 2021
|
|
$
|
4,639,385
|
|
Change in fair value of derivative warrant liabilities
|
|
|
(1,407,161
|
)
|
Fair value as of March 31, 2021
|
|
|
3,232,224
|
|
Change in fair value of derivative warrant liabilities
|
|
|
1,059,651
|
|
Fair value as of June 30, 2021
|
|
|
4,291,875
|
|
Change in fair value of derivative warrant liabilities
|
|
|
(2,513,875
|
)
|
Fair value as of September 30, 2021
|
|
$
|
1,778,000
|
|
Level 3 financial liabilities consist of the Private
Placement Warrant liability for which there is no current market for these securities such that the determination of fair value requires
significant judgment or estimation. Changes in fair value measurements categorized within Level 3 of the fair value hierarchy are analyzed
each period based on changes in estimates or assumptions and recorded as appropriate.
Note 10 — Business Combination
On September 7, 2021, the Company issued a press release announcing
that certain business combination agreement, dated as of March 21, 2021, with PT Asia Vision Network, an Indonesian limited liability
company, was mutually terminated on September 3, 2021.
Note 11 — Subsequent Events
The Company evaluated subsequent events and transactions
that occurred after the unaudited condensed balance sheet date up to the date that the unaudited condensed financial statements were issued.
Based upon this review, except as disclosed, the Company did not identify any other subsequent events that would have required adjustment
or disclosure in the unaudited condensed financial statements.