NOTES
TO FINANCIAL STATEMENTS
Note
1 — Description of Organization and Business Operations
Aetherium
Acquisition Corp. (the “Company”) is a blank check company incorporated in the State of Delaware on April 15, 2021. The Company
was formed for the purpose of acquiring, engaging in a share exchange, share reconstruction and amalgamation with, purchasing all or
substantially all of the assets of, entering into contractual arrangements with, or engaging in any other similar business combination
with one or more businesses or entities (“Business Combination”). While the Company may pursue an initial business combination
target in any business, industry or sector or geographical location, the Company intends to focus on businesses in the education, training
and education technology (“EdTech”) industries, specifically in Asia (excluding China). The Company’s amended and restated
certificate of incorporate will provide that the Company shall not undertake an initial business combination with any entity with its
principal business operations in China (including Hong Kong and Macau).
As
of December 31, 2022, the Company had not commenced any operations. All activity for the period from April 15, 2021 (inception) through
December 31, 2022 relates to the Company’s formation and the Initial Public Offering (as defined below) and searching for a target
company. The Company will not generate any operating revenues until after the completion of its initial Business Combination, at the
earliest. The Company will generate non-operating income in the form of interest income on cash and cash equivalents from the proceeds
derived from the Initial Public Offering. The Company has selected December 31 as its fiscal year end. 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.
The
Company’s sponsor is Aetherium Capital Holdings LLC, a Delaware limited liability company (the “Sponsor”). The registration
statement for the Company’s initial public offering was declared effective on December 29, 2021. On January 3, 2022, the Company
consummated its Initial Public Offering of units (the “Units” and, with respect to the shares of Class A common
stock included in the Units being offered, the “Public Shares”), at $ per Unit, generating gross proceeds of $
(the “Initial Public Offering,” or “IPO”), and incurring offering costs of $, of which $ was
for deferred underwriting commissions (see Note 6). The Company granted the underwriter a 45-day option to purchase up to an additional
Units at the Initial Public Offering price to cover over-allotments, if any. On January 3, 2022, the over-allotment option
was exercised in full.
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the private placement of an aggregate of units (the
“Placement Units”) to the Sponsor at a price of $ per Placement Unit, generating total gross proceeds of $
(the “Private Placement”) (see Note 4).
Following
the closing of the Initial Public Offering on January 3, 2022, an amount of $116,725,000 ($10.15 per Unit) from the net proceeds of the
sale of the Units in the Initial Public Offering and a portion of the proceeds from the sale of the Placement Units was placed in a trust
account (the “Trust Account”), located in the United States and held as cash items or may be invested in 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 in
any open-ended investment company that holds itself out as a money market fund meeting the conditions of Rule 2a-7 of the Investment
Company Act, as determined by the Company, until the earlier of: (i) the consummation of a Business Combination or (ii) the distribution
of the funds in the Trust Account to the Company’s stockholders, as described below.
The
Company will provide its stockholders 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 stockholder meeting called to approve the Business Combination or (ii) by means
of a tender offer. In connection with a proposed Business Combination, the Company may seek stockholder approval of a Business Combination
at a meeting called for such purpose at which stockholders may seek to redeem their shares, regardless of whether they vote for or against
a Business Combination. The Company will proceed with a Business Combination only if the Company has net tangible assets of at least
$5,000,001 upon such consummation of a Business Combination and, if the Company seeks stockholder approval, a majority of the outstanding
shares voted are voted in favor of the Business Combination.
AETHERIUM
ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
Note
1 — Description of Organization and Business Operations (Continued)
If
the Company seeks stockholder approval of a Business Combination and it does not conduct redemptions pursuant to the tender offer rules,
the Company’s Amended and Restated Certificate of Incorporation provides that a public stockholder, together with any affiliate
of such stockholder or any other person with whom such stockholder 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 seeking redemption
rights with respect to 15% or more of the Public Shares without the Company’s prior written consent..
The
public stockholders will be entitled to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account (initially
$10.15 per share, plus any pro rata interest earned on the funds held in the Trust Account and not previously released to the Company
to pay its tax obligations). The per-share amount to be distributed to stockholders who redeem their Public Shares will not be reduced
by the deferred underwriting commissions the Company will pay to the underwriter. There will be no redemption rights upon the completion
of a Business Combination with respect to the Company’s warrants. These shares of Class A common stock will be recorded at a redemption
value and classified as temporary equity upon the completion of the Initial Public Offering, in accordance with Accounting Standards
Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity.”
If
a stockholder vote is not required and the Company does not decide to hold a stockholder vote for business or other legal reasons, the
Company will, pursuant to its Amended and Restated Certificate of Incorporation, offer such redemption pursuant to the tender offer rules
of the Securities and Exchange Commission (“SEC”), and file tender offer documents containing substantially the same information
as would be included in a proxy statement with the SEC prior to completing a Business Combination.
The
Sponsor has agreed (a) to vote its shares of Class B common stock, the shares of Class A common stock included in the Placement Units
(the “Placement Shares”) and any Public Shares purchased during or after the Initial Public Offering in favor of a Business
Combination, (b) not to propose an amendment to the Company’s Amended and Restated Certificate of Incorporation with respect to
the Company’s pre-Business Combination activities prior to the consummation of a Business Combination unless the Company provides
dissenting public stockholders with the opportunity to redeem their Public Shares in conjunction with any such amendment; (c) not to
redeem any shares (including the Class B common stock) and Placement Units (including underlying securities) into the right to receive
cash from the Trust Account in connection with a stockholder vote to approve a Business Combination (or to sell any shares in a tender
offer in connection with a Business Combination if the Company does not seek stockholder approval in connection therewith) or a vote
to amend the provisions of the Amended and Restated Certificate of Incorporation relating to stockholders’ rights of pre-Business
Combination activities and (d) that the Class B common stock and Placement Units (including underlying securities) shall not participate
in any liquidating distributions upon winding up if a Business Combination is not consummated. However, the Sponsor will be entitled
to liquidating distributions from the Trust Account with respect to any Public Shares purchased during or after the Initial Public Offering
if the Company fails to complete its Business Combination.
The
Company had 15 months from the closing of the Initial Public Offering (See Note 3) to consummate a Business Combination (the
“Combination Period”). On March 23, 2023, the Company held a special meeting of its stockholders (the “Special
Meeting”). At the Special Meeting, the Company’s stockholders approved the proposal to amend the Company’s amended
and restated certificate of incorporation, to extend the date by which the Company must consummate a business combination up to
twelve (12) times, each such extension for an additional one (1) month period from April 3, 2023 to April 3, 2024, by depositing
into the trust account established for the benefit of the Company’s public stockholders the lesser of (A)
$0.055 per non-redeeming publicly held share of common stock and (B) $150,000 (the “Extension Payment”) for each
one-month extension. In connection with such proposal, stockholders elected to redeem 8,508,997
shares of the Company’s Class A common stock, par value $0.0001
per share (“Class A Common Stock”), which represents approximately 74%
of the shares that were part of the units that were sold in the Company’s IPO. Following such redemptions, $31,056,217
will remain in the trust account and 2,991,003
shares of Class A Common Stock will remain issued and outstanding. On April 3, 2022, the Company’s Sponsor has deposited into
the Company’s trust account $150,000
(representing $0.055
per public share) to extend the period of time it has to consummate its initial business combination by three months from April 3,
2023 to May 3, 2023.
If
the Company is unable to complete 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 us to pay the Company’s taxes (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 stockholders’ rights as stockholders (including the right to receive further liquidating distributions, if any), subject
to applicable law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the Company’s
remaining stockholders and the Company’s board of directors, dissolve and liquidate, subject in the case of clauses (ii) and (iii)
above to the Company’s obligations under Delaware law to provide for claims of creditors and the requirements of other applicable
law. Accordingly, it is the Company’s intention to redeem the Public Shares as soon as reasonably possible following the 15th month
and, therefore, the Company does not intend to comply with those procedures. As such, the Company’s stockholders could potentially
be liable for any claims to the extent of distributions received by them (but no more) and any liability of the Company’s stockholders
may extend well beyond the third anniversary of such date.
AETHERIUM
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
Note
1 — Description of Organization and Business Operations (Continued)
The
Sponsor has agreed that it will be liable to the Company, if and to the extent any claims by a vendor (other than the 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 $10.15 per share (whether or not
the underwriters’ over-allotment option is exercised in full), except as 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”). 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 accounting firm), prospective target businesses or 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 Management’s Plans
Prior
to the completion of the IPO, the Company lacked the liquidity it needed to sustain operations for a reasonable period of time, which
is considered to be one year from the issuance date of the financial statements. The Company has since completed its IPO at which time
capital in excess of the funds deposited in the Trust Account and/or used to fund offering expenses was released to the Company for general
working capital purposes. The Company have incurred and expect to continue to incur significant costs in pursuit of our financing and
acquisition plans. Management plans to address this uncertainty during period leading up to the business combination. However, there
is no assurance that the Company’s plans to consummate an initial Business Combination will be successful within the Combination
Period.
Going
Concern Consideration
In
connection with the Company’s assessment of going concern considerations in accordance with Accounting Standards Update (“ASU”)
2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” management has determined
that if the Company is unsuccessful in consummating an initial business combination within the prescribed period of time from the closing
of the IPO, the requirement that the Company cease all operations, redeem the public shares and thereafter liquidate and dissolve raises
substantial doubt about the ability to continue as a going concern. The financial statements do not include any adjustments that might
result from the outcome of this uncertainty. Management has determined that the Company has funds that are sufficient to fund the working
capital needs of the Company until the consummation of an initial business combination or the winding up of the Company as stipulated
in the Company’s amended and restated memorandum of association. The accompanying financial statement has been prepared in conformity
with generally accepted accounting principles in the United States of America (“GAAP”), which contemplate continuation of
the Company as a going concern.
Inflation
Reduction Act of 2022
On
August 16, 2022, the Inflation Reduction Act of 2022 (the “IR Act”) was signed into federal law. The IR Act provides for,
among other things, a new U.S. federal 1% excise tax on certain repurchases of stock by publicly traded U.S. domestic corporations and
certain U.S. domestic subsidiaries of publicly traded foreign corporations occurring on or after January 1, 2023. The excise tax is imposed
on the repurchasing corporation itself, not its shareholders from which shares are repurchased. The amount of the excise tax is generally
1% of the fair market value of the shares repurchased at the time of the repurchase. However, for purposes of calculating the excise
tax, repurchasing corporations are permitted to net the fair market value of certain new stock issuances against the fair market value
of stock repurchases during the same taxable year. In addition, certain exceptions apply to the excise tax. The U.S. Department of the
Treasury has been given authority to provide regulations and other guidance to carry out and prevent the abuse or avoidance of the excise
tax.
Any
redemption or other repurchase that occurs after December 31, 2022, in connection with a Business Combination, extension vote or otherwise,
may be subject to the excise tax. Whether and to what extent the Company would be subject to the excise tax in connection with a Business
Combination, extension vote or otherwise would depend on a number of factors, including (i) the fair market value of the redemptions
and repurchases in connection with the Business Combination, extension or otherwise, (ii) the structure of a Business Combination, (iii)
the nature and amount of any “PIPE” or other equity issuances in connection with a Business Combination (or otherwise issued
not in connection with a Business Combination but issued within the same taxable year of a Business Combination) and (iv) the content
of regulations and other guidance from the U.S. Department of the Treasury. In addition, because the excise tax would be payable by the
Company and not by the redeeming holder, the mechanics of any required payment of the excise tax have not been determined. The foregoing
could cause a reduction in the cash available on hand to complete a Business Combination and in the Company’s ability to complete
a Business Combination.
AETHERIUM
ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
Note
2 — Summary of Significant Accounting Policies
Basis
of Presentation
The
accompanying audited financial statements are presented in U.S. Dollars and conformity with accounting principles generally accepted
in the United States of America (“GAAP”) and pursuant to the rules and regulations of the SEC.
Emerging
Growth Company
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our
Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements
that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required
to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding
executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory
vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of financial statements in conformity with 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.
AETHERIUM
ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
Note
2 — Summary of Significant Accounting Policies (Continued)
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 confirming events. Accordingly, the actual results could differ
significantly from those estimates.
Cash
and Cash Equivalents
The
Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents.
As of December 31, 2022, the Company had $334 of
cash in its operating bank account. As of December 31, 2022, the Company had no cash equivalents.
Cash
and Marketable Securities Held in Trust Account
The
Company’s portfolio of investments is comprised solely 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 in money market funds meeting certain conditions under Rule 2a-7
promulgated under the Investment Company Act that invest only in direct U.S. government treasury obligation. The Company’s investments
held in the Trust Account are classified as trading securities. Trading securities are presented on the balance sheets
at fair value at the end of each reporting period. Gains and losses resulting from the change in fair value of these securities is included
in investment income earned on investment held in Trust Account in the accompanying statements of operations. The
estimated fair values of investments held in the Trust Account are determined using available market information. At December 31, 2022,
substantially all of the assets held in the Trust Account were held in U.S. Treasury Securities Money Market Funds.
Offering
Costs Associated with the Initial Public Offering
Offering
costs consist of underwriting, legal, accounting and other expenses incurred through the balance sheet date that are directly related
to the Initial Public Offering executed on January 3, 2022 and that were charged to stockholders’ equity upon the completion of
the Initial Public Offering.
Income
Taxes
The
Company complies with the accounting and reporting requirements of ASC Topic 740, “Income Taxes,” which requires an asset
and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed
for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible
amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income.
Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
The
Company’s effective tax rate was -49.9% for the year ended December 31, 2022, primarily due to valuation allowance on the deferred
tax assets. The Company’s effective tax rate was 0.0% for the period from April 15, 2021 (inception) through December 31, 2021.
ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
periods, disclosure and transition.
The
Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. There were no
unrecognized tax benefits and no
amounts accrued for interest and penalties as of December 31, 2022 or December 31, 2021. The Company is currently not aware of any issues under review
that could result in significant payments, accruals, or material deviation from its position.
The
Company has identified the United States as its only “major” tax jurisdiction.
The
Company is subject to income tax examinations by major taxing authorities since inception. These examinations may include questioning
the timing and amount of deductions, the nexus of income among various tax jurisdictions and compliance with federal and state tax laws.
The Company’s management does not expect that the total amount of unrecognized tax benefits will materially change over the next
twelve months.
The
provision for income taxes for the year ended December 31, 2022 was $207,733. The provision for income taxes for the year ended December 31, 2021 was $0.
AETHERIUM
ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
Note
2 — Summary of Significant Accounting Policies (Continued)
Net
Income (Loss) Per Share
Net
income (loss) per share is computed by dividing net income (loss) by the weighted average number of common stock shares outstanding for
the period. The calculation of diluted income (loss) per share does not consider the effect of the warrants issued in connection with
the Initial Public Offering and warrants issued as components of the Private Placement Units (the “Placement Warrants”) since
the exercise of the warrants are contingent upon the occurrence of future events and the inclusion of such warrants would be anti-dilutive.
Net
Income (loss) per share, basic and diluted, for Class A and Class B non-redeemable common stock is calculated by dividing the net loss,
adjusted for income attributable to Class A redeemable common stock shares, by the weighted average number of Class A and Class B non-redeemable
common stock shares outstanding for the period. Non-redeemable Class A and Class B common stock shares includes the Founder Shares and
non-redeemable common stock shares as these shares do not have any redemption features and do not participate in the income earned on
the Trust Account.
The
following table reflects the calculation of basic and diluted net income (loss) per common share:
Schedule
of Basic and Diluted Net Income (Loss) Per Common Share
| |
| | | |
| | |
| |
For
the
Year
Ended
December
31, 2022 | | |
For
the
Period
from
April
15, 2021
(inception)
through
December
31, 2021 | |
Class A common stock | |
| | | |
| | |
Numerator: net income (loss) allocable to Class A common stock | |
| (502,989 | ) | |
| - | |
Denominator: weighted average number of Class A common stock | |
| 11,962,590 | | |
| - | |
Basic and diluted net income (loss) per redeemable Class A common stock | |
$ | (0.04 | ) | |
$ | - | |
| |
| | | |
| | |
Class B common stock | |
| | | |
| | |
Numerator: net income (loss) allocable to Class B common stock | |
| (120,885 | ) | |
| (445 | ) |
Numerator: net income (loss) allocable to common stock | |
| (120,885 | ) | |
| (445 | ) |
Denominator: weighted average number of Class B common stock | |
| 2,875,000 | | |
| 2,875,000 | |
Denominator: weighted average number of common stock | |
| 2,875,000 | | |
| 2,875,000 | |
Basic and diluted net income (loss) per Class B common stock | |
$ | (0.04 | ) | |
$ | (0.00 | ) |
Basic and diluted net income (loss) per common stock | |
$ | (0.04 | ) | |
$ | (0.00 | ) |
Class
A Common Stock Subject to Possible Redemption
All
of the Class A common stock sold as part of the Units in the Public Offering contain a redemption feature which allows for the redemption
of such Public Shares in connection with the Company’s liquidation, if there is a stockholder vote or tender offer in connection
with the Business Combination and in connection with certain amendments to the Company’s amended and restated certificate of incorporation.
In accordance with ASC 480, conditionally redeemable Class A common stock (including shares of Class A common stock that feature redemption
rights that are either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within
the Company’s control) are classified as temporary equity. 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. Although the Company did not specify a
maximum redemption threshold, its charter provides that currently, the Company will not redeem its Public Shares in an amount that would
cause its net tangible assets (stockholders’ equity) to be less than $5,000,001. As of December 31, 2021, there was no Class A Common Stock
issued and subject to possible redemption. As of December 31, 2022, there were 11,500,000 shares of Class A Common Stock
sold as part of the Units in the Public Offering issued and subject to possible redemption.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentration of credit risk consist of a cash account in a financial institution
which, at times may exceed the Federal depository insurance coverage of $250,000. On December 31, 2021 and December 31, 2022, the
Company had not experienced losses on this account and management believes the Company is not exposed to significant risks on such account.
AETHERIUM
ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
Note
2 — Summary of Significant Accounting Policies (Continued)
Recent
Accounting Standards
In
August 2020, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 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) (“ASU 2020-06”) to simplify accounting for certain financial instruments. ASU 2020-06 eliminates
the current models that require separation of beneficial conversion and cash conversion features from convertible instruments and simplifies
the derivative scope exception guidance pertaining to equity classification of contracts in an entity’s own equity. The new standard
also introduces additional disclosures for convertible debt and freestanding instruments that are indexed to and settled in an entity’s
own equity. ASU 2020-06 amends the diluted earnings per share guidance, including the requirement to use the if-converted method for
all convertible instruments. ASU 2020-06 is effective January 1, 2024 and should be applied on a full or modified retrospective basis,
with early adoption permitted beginning on January 1, 2021. The Company adopted as of inception of the Company. Management does not believe
that any other recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material effect
on the Company’s financial statements.
Risks
and Uncertainties
Management
is currently evaluating 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, close of the IPO, and/or
search for a target company, the specific impact is not readily determinable as of the date of these financial statements. The financial
statements do not include any adjustments that might result from the outcome of this uncertainty.
Administrative Services Arrangement
The Company’s
financial advisor has agreed, commencing from the date that the Company’s securities are first listed on NASDAQ through the earlier
of the Company’s consummation of a Business Combination and its liquidation, to make available to the Company certain general and
administrative services, including office space, utilities and administrative services, as the Company may require from time to time.
The Company has agreed to pay the financial advisor $10,000 per month for these services. For the year ended December 31, 2022, the Company
has recognized $120,000 operating cost for the service provided by ARC Group Ltd. under this agreement.
Note
3 — Initial Public Offering
On
January 3, 2022, the Company consummated its Initial Public Offering of 11,500,000 Units (including the issuance of 1,500,000 Units as
a result of the underwriter’s full exercise of its over-allotment option), at $10.00 per Unit, generating gross proceeds of $115,000,000.
Each
Unit consists of one share of Class A common stock and one redeemable warrant (“Public Warrant”). Each Public Warrant entitles
the holder to purchase one share of Class A common stock at an exercise price of $11.50 per share (see Note 6).
As
of January 3, 2022, the Company incurred offering costs of approximately $6,762,886, of which $4,025,000 was for deferred underwriting
commissions.
Note
4 — Private Placement
Simultaneously
with the closing of the Initial Public Offering, the Sponsor purchased an aggregate of Placement Units at a price of $ per
Placement Unit ($ in the aggregate).
The
proceeds from the sale of the Placement Units were added to the net proceeds from the IPO held in the Trust Account. The Placement Units
are identical to the Units sold in the Initial Public Offering, except for the placement warrants (“Placement Warrants”).
If the Company does not complete a Business Combination within the Combination Period, the proceeds from the sale of the Placement Units
will be used to fund the redemption of the Public Shares (subject to the requirements of applicable law) and the Placement Warrants will
expire worthless.
Note
5 — Related Party Transactions
Founder
Shares
On
May 11, 2021, the Sponsor purchased founder shares for an aggregate purchase price of $, or approximately $ per
share. In June 2021, the Sponsor transferred 20,000 shares each to the Company’s Chief Executive Officer and David Kopp, 15,000
shares to the Company’s Chief Financial Officer and 10,000 shares to each of the Company’s independent director nominees.
In July 2021, the Sponsor also transferred 431,250 shares to ARC Group Limited. In November 2021, ARC Group Limited transferred 140,400
shares to Max Mark Capital Limited, 140,400 shares to Jonathan Chan, and 10,000 shares to Mei Eng Goy. ARC Group Limited purchased its
net 140,450 shares in consideration of services provided by such party as financial advisor to the Company in connection with the Initial
Public Offering. Each of the transfers above were completed at the same per share purchase price as the Sponsor paid for the founder
shares, or $. The number of founder shares issued was determined based on the expectation that such founder shares would represent
20% of the outstanding shares upon completion of the IPO (excluding the placement units and underlying securities). The per share purchase
price of the founder shares was determined by dividing the amount of cash contributed to the company by the aggregate number of founder
shares issued. As of December 31, 2021 and December 31, 2022, the Sponsor owned 2,358,750 shares of Class B common stock.
As the underwriters’ over-allotment option has been exercised in full, of such shares held by the Sponsor will not be subject
to forfeiture.
AETHERIUM
ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
Note
5 — Related Party Transactions (Continued)
The
initial stockholders have agreed not to transfer, assign or sell any of the shares of Class B common stock (except to certain permitted
transferees) until the earlier to occur of: (A) six months after the completion of the Company’s initial business combination and
(B) subsequent to the Company’s initial business combination, (x) if the reported last sale price of the Class A common stock equals
or exceeds $ per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any
20 trading days within any 30-trading day period commencing after the Company’s initial business combination, or (y) the date on
which the Company completes a liquidation, merger, capital stock exchange, reorganization or other similar transaction that results in
all of the Company’s stockholders having the right to exchange their shares of Class A common stock for cash, securities or other
property.
Promissory
Note – Related Party
On
May 10, 2021, the Sponsor issued an unsecured promissory note to the Company, pursuant to which the Company may borrow up to an aggregate
principal amount of $, to be used for payment of costs related to the Initial Public Offering. The note is non-interest bearing
and payable on the earlier of the consummation of the Initial Public Offering or the date on which the Company determines not to proceed
with the Initial Public Offering. These amounts will be repaid shortly after completion of the Initial Public Offering out of the $660,000
of offering proceeds that has been allocated for the payment of offering expenses. Following the IPO of the Company on January 3, 2022,
a total of $ under the promissory note was repaid on January 6, 2022 and therefore the note was terminated.
Related
Party Loans
In
order to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or the Company’s
officers and directors may, but are not obligated to, loan the Company up to $ funds as may be required (“Working Capital
Loans”). Such Working Capital Loans would be evidenced by promissory notes. The notes would either be repaid upon consummation
of a Business Combination, without interest, or, at the lender’s discretion, up to $ of notes may be converted upon consummation
of a Business Combination into additional Placement Units at a price of $ per Unit. In the event that a Business Combination does
not close, the Company may use a portion of proceeds held outside the Trust Account to repay the Working Capital Loans, but no proceeds
held in the Trust Account would be used to repay the Working Capital Loans. As of December 31, 2022, the Company has borrowed $91,124
outstanding under any Working Capital Loan.
Expenses
paid by Related Party
For
the year ended December 31, 2022, the Company has paid $310,000 to an affiliate of Sponsor, which paid certain expenses directly
on behalf of the Company.
Note
6 — Commitments and Contingencies
Registration
Rights
The
holders of the insider shares, as well as the holders of the Placement Units (and underlying securities) and any securities issued in
payment of Working Capital Loans made to the Company, will be entitled to registration rights pursuant to an agreement to be signed prior
to or on the effective date of the Initial Public Offering. The holders of a majority of these securities are entitled to make up to
three demands that the Company register such securities at any time after the Company consummates a Business Combination. In addition,
the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent to the
consummation of a Business Combination. The Company will bear the expenses incurred in connection with the filing of any such registration
statements.
AETHERIUM
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
Note
6 — Commitments and Contingencies (Continued)
Underwriting
Agreement
The
underwriters purchased the 1,500,000 of additional Units to cover over-allotments, less the underwriting discounts and commissions.
The
underwriters were entitled to a cash underwriting discount of: (i) two percent (2.00%) of the gross proceeds of the Initial Public Offering,
or $2,300,000 as the underwriters’ over-allotment is exercised in full. In addition, the underwriters are entitled to a deferred
fee of three and one half percent (3.50%) of the gross proceeds of the Initial Public Offering, or $4,025,000 upon closing of the Business
Combination. The deferred fee will be paid in cash upon the closing of a Business Combination from the amounts held in the Trust Account,
subject to the terms of the underwriting agreement.
On
December 29, 2021, the underwriter gave the Company a rebatement of $500,000. So the cash underwriting fee for the Initial Public Offering
was $1,800,000.
Note
7 – Stockholders’ Equity
Class
A Common Stock — The Company is authorized to issue 100,000,000
shares of Class A common stock with a par value of $0.0001
per share. Holders of the Company’s Class A common stock are entitled to one vote for each share. On December 31, 2021, there
was no Class A common stock issued and outstanding. On December 31, 2022, there were there were 528,500
shares of Class A Common Stock issued and outstanding, excluding 11,500,000
shares of Class A Common Stock subject to possible redemption.
Class
B Common Stock — The Company is authorized to issue 10,000,000 shares of Class B common stock with a par value of $0.0001
per share. Holders of the Company’s Class B common stock are entitled to one vote for each share. On May 11, 2021, the Sponsor
purchased 2,875,000 founder shares for an aggregate purchase price of $, or approximately $ per share. On January 3, 2022,
as the underwriters’ over-allotment option has been exercised in full, of such shares held by the Sponsor will not be subject
to forfeiture. At December 31, 2021 and December 31, 2022 , there were 2,875,000 shares of Class B common stock issued and outstanding.
Shares of Class B common stock will automatically convert into shares of Class A common stock at the time of the Company’s initial
business combination on a one-for-one basis.
Preferred
Shares — The Company is authorized to issue 1,000,000
preferred shares with a par value of $0.0001
per share with such designation, rights and preferences as may be determined from time to time by the Company’s Board of
Directors. At December 31, 2021 and December 31, 2022, there were no
preferred shares issued or outstanding.
Note
8 — Fair Value Measurements
The
Company did not have any financial assets or liabilities measured at fair value as of December 31, 2021. The following table presents
information about the Company’s financial assets that are measured at fair value on a recurring basis as of December 31, 2022,
and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value.
Fair
value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction
between market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs
used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets
or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:
|
● |
Level
1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets; |
|
|
|
|
● |
Level
2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted
prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active;
and |
|
|
|
|
● |
Level
3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions,
such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
Schedule
of Fair Value Assets
| |
Level | | |
December
31,
2022 | |
Assets: | |
| | | |
| | |
Cash and marketable securities held in trust account | |
| 1 | | |
$ | 117,914,699 | |
AETHERIUM
ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENTS
Note
9 – Income Taxes
The
Company did not have any significant deferred tax assets or liabilities as of December 31, 2021 and December 31, 2022.
The
Company’s net deferred tax assets are as follows:
Schedule of Net Deferred
Tax Assets
| |
December 31,
2022 | | |
December 31,
2021 | |
Deferred tax asset | |
| | | |
| | |
Sec. 195 Start-up Costs | |
$ | 290,737 | | |
$ | - | |
Net Operating Loss - Federal | |
| - | | |
| 93 | |
Total deferred tax asset | |
| 290,737 | | |
| 93 | |
Valuation allowance | |
| (290,737 | ) | |
| (93 | ) |
Deferred tax asset, net of allowance | |
$ | - | | |
$ | - | |
The
income tax provision consists of the following:
Schedule
of Income Tax Provision
| |
December 31,
2022 | | |
December 31,
2021 | |
Federal | |
| | | |
| | |
Current | |
$ | 207,733 | | |
$ | - | |
Deferred | |
| 290,644 | | |
| 93 | |
State and Local | |
| | | |
| | |
Current | |
| - | | |
| - | |
Deferred | |
| - | | |
| - | |
Change in valuation allowance | |
| (290,644 | ) | |
| (93 | ) |
Income tax provision | |
$ | 207,733 | | |
$ | - | |
As
of December 31, 2022, the Company had $445 U.S. federal and state net operating loss carryovers available to offset future taxable income.
In
assessing the realization of the deferred tax assets, management considers whether it is more likely than not that some portion of all
of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of
future taxable income during the periods in which temporary differences representing net future deductible amounts become deductible.
Management considers the scheduled reversal of deferred tax assets, projected future taxable income and tax planning strategies in making
this assessment. After consideration of all of the information available, management believes that significant uncertainty exists with
respect to future realization of the deferred tax assets and has therefore established a full valuation allowance. For the year ended
December 31, 2022, the change in the valuation allowance was $290,737.
A
reconciliation of the federal income tax rate to the Company’s effective tax rate at December 31, 2022 is as follows:
Schedule
of Reconciliation of the Federal Income Tax Rate
| |
December 31,
2022 | | |
December 31,
2021 | |
Statutory federal income tax rate | |
| 21.0 | % | |
| 21.0 | % |
NOL Carry-forward - US | |
| - | | |
| (21.0 | )% |
Permanent differences | |
| (1.1 | )% | |
| - | |
Change in valuation allowance | |
| (69.8 | )% | |
| - | |
Income tax provision | |
| (49.9 | )% | |
| 0.0 | % |
The
Company files income tax returns in the U.S. federal jurisdiction in various state and local jurisdictions and is subject to examination
by the various taxing authorities.
Note
10 – Subsequent Events
In
accordance with ASC Topic 855, “Subsequent Events”, which establishes general standards of accounting for and disclosure
of events that occur after the balance sheet date but before financial statements are issued, the Company has evaluated all events or
transactions that occurred through the date these financial statements were available to issue. Based upon this review, other than as
described below, the Company did not identify any subsequent events that would have required adjustment or disclosure in the financial
statements.
On
March 23, 2023, the Company held a special meeting of its stockholders (the “Special Meeting”). At the Special Meeting, the
Company’s stockholders approved the proposal to amend the Company’s amended and restated certificate of incorporation, to
extend the date by which the Company must consummate a business combination up to twelve (12) times, each such extension for an additional
one (1) month period from April 3, 2023 to April 3, 2024, by depositing into the trust account established for the benefit of the Company’s
public stockholders the lesser of (A) $0.055 per non-redeeming publicly held share of common stock and (B) $150,000 (the “Extension
Payment”) for each one-month extension.
In
connection with such proposal, stockholders elected to redeem 8,508,997 shares of the Company’s Class A common stock, par value
$0.0001 per share (“Class A Common Stock”), which represents approximately 74% of the shares that were part of the units
that were sold in the Company’s IPO. Following such redemptions, $31,056,217 will remain in the trust account and 2,991,003 shares
of Class A Common Stock will remain issued and outstanding.
On
April 3, 2023, the Company’s Sponsor has deposited into the Company’s trust account $ (representing $ per
public share) to extend the period of time it has to consummate its initial business combination by three months from April 3, 2023 to
May 3, 2023.