v3.24.4
Fair Value Measurements
3 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2024
Sep. 30, 2024
Dec. 31, 2023
Globallink Investment Inc [Member]      
IfrsStatementLineItems [Line Items]      
Fair Value Measurements

Note 9 — Fair Value Measurements

 

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 the Company’s assessment of the assumptions that market participants would use in pricing the asset or liability.

 

As of March 31, 2024 and December 31, 2023 the assets held in the Trust Account were held in cash.

 

The following table presents information about the Company’s liabilities that are measured at fair value on a recurring basis as of March 31, 2024 and December 31, 2023 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value.

 

       Quoted Prices in Active Markets   Significant Other Observable Inputs   Significant Other Unobservable Inputs 
   Level   (Level 1)   (Level 2)   (Level 3) 
                 
March 31, 2024                    
                     
Liabilities:                    
Warrant Liabilities- Private Warrants   3                     $       13,680 
                     
December 31, 2023                    
                     
Liabilities:                    
Warrant Liabilities- Private Warrants   3            1,881 

 

 

The Private Placement Warrants were valued using a binomial lattice model, which is considered to be a Level 3 fair value measurement. One of the more significant inputs is the implied volatility, which is based on the observed prices of the Company’s common stock and publicly-traded warrants. As of March 31, 2024 and December 31, 2023, the estimated fair value of Warrant Liabilities – Private Warrants were determined based on the following significant inputs and are expressed on the basis of each being exercisable for a one-half of one share of common stock:

 

  

As of

March 31, 2024

  

As of

December 31, 2023

 
Exercise price  $5.75   $5.75 
Market price of public stock  $5.47   $5.42 
Term (years)   2.13    0.95 
Volatility   Immaterial    immaterial 
Risk-free rate   4.51%   4.99%
Dividend yield   0.0%   0.0%

 

The following table presents the changes in the fair value of warrant liabilities for the three months ended March 31, 2024 and 2023:

 

   Private Placement
Warrants
 
Fair value as of January 1, 2024  $1,881 
Change in valuation inputs or other assumptions   11,799 
Fair value as of March 31, 2024  $13,680 

 

   Private Placement
Warrants
 
Fair value as of January 1, 2023  $6,270 
Change in valuation inputs or other assumptions   (570)
Fair value as of March 31, 2023  $5,700 

 

Note 9 — Fair Value Measurements

 

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 the Company’s assessment of the assumptions that market participants would use in pricing the asset or liability.

 

As of September 30, 2024 and December 31, 2023 the assets held in the Trust Account were held in cash.

 

The following table presents information about the Company’s liabilities that are measured at fair value on a recurring basis as of September 30, 2024 and December 31, 2023 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value.

 

       Quoted Prices in Active Markets   Significant Other Observable Inputs   Significant Other Unobservable Inputs 
   Level   (Level 1)   (Level 2)   (Level 3) 
                 
September 30, 2024                    
                     
Liabilities:                    
Warrant Liabilities- Private Warrants   3           $14,250 
                     
December 31, 2023                    
                     
Liabilities:                    
Warrant Liabilities- Private Warrants   3            1,881 

 

 

The Private Placement Warrants were valued using a binomial lattice model, which is considered to be a Level 3 fair value measurement. One of the more significant inputs is the implied volatility, which is based on the observed prices of the Company’s common stock and publicly-traded warrants. As of September 30, 2024 and December 31, 2023, the estimated fair value of Warrant Liabilities – Private Warrants were determined based on the following significant inputs and are expressed on the basis of each being exercisable for a one-half of one share of common stock:

 

  

As of

September 30, 2024

  

As of

December 31, 2023

 
Exercise price  $5.75   $5.75 
Market price of public stock  $5.67   $5.42 
Term (years)   1.71    0.95 
Volatility   immaterial    immaterial 
Risk-free rate   3.72%   4.99%
Dividend yield   0.0%   0.0%

 

The following table presents the changes in the fair value of warrant liabilities for the three and nine months ended September 30, 2024 and 2023:

 

   Private Placement
Warrants
 
Fair value as of January 1, 2024  $1,881 
Change in valuation inputs or other assumptions   11,799 
Fair value as of March 31, 2024  $13,680 
Change in valuation inputs or other assumptions   14,820 
Fair value as of June 30, 2024  $28,500 
Change in valuation inputs or other assumptions   (14,250)
Fair value as of September 30, 2024  $14,250 

 

   Private Placement Warrants 
Fair value as of January 1, 2023  $6,270 
Change in valuation inputs or other assumptions   (570)
Fair value as of March 31, 2023  $5,700 
Change in valuation inputs or other assumptions   6,840 
Fair value as of June 30, 2023  $12,540 
Change in valuation inputs or other assumptions   (1,824)
Fair value as of September 30, 2023  $10,716 

 

Note 10 — Fair Value Measurements

 

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 the Company’s assessment of the assumptions that market participants would use in pricing the asset or liability.

 

As of December 31, 2022, the assets held in the Trust Account were held in money market funds invested in U.S. Treasury Securities. All of the Company’s investments held in the Trust Account were classified as trading securities.

 

The following table presents information about the Company’s liabilities that are measured at fair value on a recurring basis as of December 31, 2023 and December 31, 2022 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value.

 

       Quoted Prices in Active Markets   Significant Other Observable Inputs   Significant Other Unobservable Inputs 
   Level   (Level 1)   (Level 2)   (Level 3) 
                 
December 31, 2023                    
                     
Liabilities:                    
Warrant Liabilities- Private Warrants   3           $1,881
                     
December 31, 2022                    
                     
Assets:                    
Money market funds invested in U.S. Treasury Securities   1   $118,408,969         
                     
Liabilities:                    
Warrant Liabilities- Private Warrants   3            6,270 

 

The Private Placement Warrants were valued using a binomial lattice model, which is considered to be a Level 3 fair value measurement. One of the more significant inputs is the implied volatility, which is based on the observed prices of the Company’s common stock and publicly-traded warrants. As of December 31, 2023 and 2022, the estimated fair value of Warrant Liabilities – Private Warrants were determined based on the following significant inputs and are expressed on the basis of each being exercisable for a one-half of one share of common stock:

  

As of

December 31, 2023    

  

As of

December 31, 2022

 
Exercise price  $5.75   $5.75 
Market price of public stock  $5.42   $5.10 
Term (years)   0.95    0.8 
Volatility   immaterial%   6.9%
Risk-free rate   4.99%   4.69%
Dividend yield   0.0%   0.0%

 

 

The following table presents the changes in the fair value of warrant liabilities for the three and nine months ended December 31, 2023 and 2022:

   Private
Placement
Warrants
 
Fair value as of January 1, 2023  $6,270 
Change in valuation inputs or other assumptions   (4,389)
Fair value as of December 31, 2023  $1,881 

 

   Private
Placement
Warrants
 
Fair value as of January 1, 2022  $114,570 
Change in valuation inputs or other assumptions   (108,300)
Fair value as of December 31, 2022  $6,270