apply to any claims under our indemnity of the underwriter 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. We 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 vendors, service providers (except our independent registered public accounting firm), prospective target businesses or other entities with which we do business, execute agreements with our waiving any right, title, interest or claim of any kind in or to monies held in the trust account.
Going Concern Consideration
As of September 30, 2022, we had approximately $46,000 in cash and working deficit of approximately $392,000 (excluding franchise and income taxes payable).
The Company’s liquidity needs prior to the consummation of the Initial Public Offering were satisfied through the payment of $25,000 from the sponsor to purchase founder shares and a loan under the Note from the sponsor of approximately $162,000. The Company fully repaid the Note on November 12, 2021. Subsequent to the consummation of the Initial Public Offering, the Company’s liquidity has been satisfied through the net proceeds from the consummation of the Initial Public Offering and the Private Placement held outside of the trust account and proceeds from a convertible promissory instrument (the “Instrument”) issued to the Company by the Sponsor on July 26, 2022. Pursuant to the Instrument, we may borrow from the Sponsor, from time to time, up to an aggregate of $1,500,000. In August 2022, we borrowed $200,000 under the Instrument.
In connection with our assessment of going concern considerations in accordance with FASB Accounting Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” management has determined that the mandatory liquidation and subsequent dissolution raises substantial doubt about our ability to continue as a going concern. No adjustments have been made to the carrying amounts of assets or liabilities should we be required to liquidate after February 8, 2023. The financial statements do not include any adjustment that might be necessary if we are unable to continue as a going concern. Management plans to complete a business combination prior to the mandatory liquidation date.
Results of Operations
Our entire activity from February 22, 2021 (inception) through September 30, 2022 was in preparation for our formation and the Initial Public Offering, and subsequent to the IPO, identifying a target company for a business combination. We will not be generating any operating revenues until the closing and completion of our initial business combination.
For the three months ended September 30, 2022, we had a net income of approximately $3,978,000, which consisted of approximately $246,000 of gain from extinguishment of deferred underwriting commissions on public warrants, approximately $3,202,000 of non-operating gain from the change in the fair value of derivative liabilities, and approximately $1,245,000 in income from investments held in trust account, partially offset by approximately $369,000 of general and administrative expenses, approximately $251,000 of income tax expense, and approximately $50,000 in franchise tax expense.
For the three months ended September 30, 2021, we had a net loss of approximately $6,000, which consisted of approximately $5,000 in general and administrative expenses and approximately $1,000 in franchise tax expenses.
For the nine months ended September 30, 2022, we had a net income of approximately $13,217,000, which consisted of approximately $246,000 of gain from extinguishment of deferred underwriting commissions on public warrants, approximately $12,900,000 of non-operating gain from the change in the fair value of derivative liabilities, and approximately $1,550,000 in income from investments held in trust account, partially offset by approximately $879,000 of general and administrative expenses, approximately $287,000 of income tax expense, and approximately $148,000 in franchise tax expense.
24