UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~December~~March 31, ~~2022~~ 2023

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

EdtechX Holdings Acquisition Corp. II

(Exact name of registrant as specified in its charter)

Delaware		001-39792		85-2190936
(State or other jurisdiction of incorporation or organization)		(Commission File Number)		(I.R.S. Employer Identification Number)

IBIS Capital Limited 22 Soho Square London, W1D 4NS United Kingdom
(Address of principal executive offices)		(Zip Code)

(44) 207 070 7080

(Registrant’s telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Units, each consisting of one share of Class A common stock and one-half of one redeemable warrant	EDTXU	The Nasdaq Stock Market LLC
Class A common stock, par value $0.0001 per share	EDTX	The Nasdaq Stock Market LLC
Redeemable warrants, exercisable for shares of common stock at an exercise price of $11.50	EDTXW	The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☒
		Emerging growth company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☒ No ☐

As of ~~March~~May 1423, 2023, 3,149,708 Class A common ~~stock~~ stock including 2,875,000 non-redeemable shares, par value $0.0001, and no Class B common stock, par value $0.0001, were issued and outstanding.

EDTECHX HOLDINGS ACQUISITION CORP. II

Quarterly Report on Form 10-Q

Table of Contents

		Page No.
	PART I. FINANCIAL INFORMATION
Item 1.	Consolidated Financial Statements	1
	Condensed Consolidated Balance Sheets as of December 31, 2022 (unaudited) and June 30, 2022	1
	Condensed Consolidated Balance Sheets as of March 31, 2023 (Unaudited) and June 30, 2022	1
	Unaudited Condensed Consolidated Statements of Operations for the Three and Six Months Ended December 31, 2022 and 2021	2
	Unaudited Condensed Consolidated Statements of Operations for the Three and Nine Months Ended March 31, 2023 and 2022	2
	Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) for the Three and Six Months Ended December 31, 2022 and 2021	3
	Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Deficit for the Three and Nine Months Ended March 31, 2023 and 2022	3
	Unaudited Condensed Consolidated Statements of Cash Flows for the Six Months Ended December 31, 2022 and 2021	4
	Unaudited Condensed Consolidated Statements of Cash Flows for the Nine Months Ended March 31, 2023 and 2022	4
	Notes to Unaudited Condensed Consolidated Financial Statements	5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	23
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	30
Item 4.	Controls and Procedures	30
	PART II. OTHER INFORMATION
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds from Registered Securities	31
Item 6.	Exhibits	31
	SIGNATURES	32

PART I - FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements.

EDTECHX HOLDINGS ACQUISITION CORP. II

CONDENSED CONSOLIDATED BALANCE SHEETS

	December 31, 2022			June 30, 2022
	March 31, 2023			June 30, 2022
Assets:	(Unaudited)
Current assets:
Cash	$	1583,~~703~~428		$	107,238
Prepaid expenses and other asset		~~221~~194,~~532~~496			93,090
Total current assets		~~237~~277,~~235~~924			200,328
Investments held in Trust Account		2,~~899~~926,~~400~~030			23,454,494
Total Assets	$	3,~~136~~203,~~635~~954		$	23,654,822
Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders' Deficit:
Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Deficit:
Liabilities:
Current liabilities:
Accounts payable	$	~~358~~451,~~471~~375		$	252,699
Accrued expenses		16,800			-—
Franchise tax payable		-—			121,555
Income tax payable		6468,~~046~~441			-—
Note payable		~~674~~849,~~960~~920			250,000
Total current liabilities		1,~~099~~376,~~277~~536			624,254
Deferred underwriting commissions		~~4,025,000~~—			4,025,000
Derivative warrant liabilities		~~221~~154,~~000~~700			1,065,500
Total Liabilities		51,~~345~~531,~~277~~236			5,714,754
Commitments and Contingencies
Class A Common Stock Subject to Possible Redemption:
Class A common stock subject to possible redemption, $0.0001 par value; 274,708 shares at $10.35 at December 31, 2022 and 2,304,279 shares at $10.15 per share at June 30, 2022		2,842,678			23,388,432
Class A common stock subject to possible redemption, $0.0001 par value; 274,708 shares at $10.35 at March 31, 2023 and 2,304,279 shares at $10.15 per share at June 30, 2022		2,842,678			23,388,432
Stockholders' Deficit:
Stockholders’ Deficit:
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding		-—			-—
Class A common stock, $0.0001 par value; 50,000,000 shares authorized; 2,875,000 and 0 non-redeemable shares issued or outstanding at December 31, 2022 and June 30, 2022, respectively		288			-
Class A common stock, $0.0001 par value; 50,000,000 shares authorized; 2,875,000 and 0 non-redeemable shares issued or outstanding at March 31, 2023 and June 30, 2022, respectively		288			—
Class B common stock, $0.0001 par value; 10,000,000 shares authorized; 0 and 2,875,000 shares issued and outstanding at December 31, 2022 and June 30, 2022, respectively		-			288
Class B common stock, $0.0001 par value; 10,000,000 shares authorized; 0 and 2,875,000 shares issued and outstanding at March 31, 2023 and June 30, 2022, respectively		—			288
Additional paid-in capital		-—			-—
Accumulated deficit		(51,~~051~~170,~~608~~248	)		(5,448,652	)
Total stockholders' deficit		(5,051,320	)		(5,448,364	)
Total stockholders’ deficit		(1,169,960	)		(5,448,364	)
Total Liabilities, Class A Common Stock subject to Possible Redemption and Stockholders' Deficit	$	3,136,635		$	23,654,822
Total Liabilities, Class A Common Stock subject to Possible Redemption and Stockholders’ Deficit	$	3,203,954		$	23,654,822

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

EDTECHX HOLDINGS ACQUISITION CORP. II

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATION

	For the Three Months Ended December 31,						For the Six Months Ended December 31,
	For the Three Months Ended March 31,						For the Nine Months Ended March 31,
	2022			2021			2022			2021
	2023			2022			2023			2022
General and administrative expenses	$	~~303~~233,~~806~~604		$	~~196~~162,~~922~~671		$	~~477~~710,~~193~~796		$	~~301~~463,~~216~~887
General and administrative expenses - related party		30,000			2555,000			6090,000			60115,000
Franchise tax expense (benefit)		~~(239~~5,~~989~~700	)		4948,~~863~~767			(~~190~~184,~~126~~427	)		99148,~~726~~493
Gain ( loss) from operations		(93,817	)		(271,785	)		(347,067	)		(460,942	)
Loss from operations		(269,304	)		(266,438	)		(616,369	)		(727,380	)
Other income:
Change in the fair value of derivative warrant liabilities		280,750			213,100			614,500			1,546,370
Gain on waiver of deferred underwriting fee payable		181,528			—			181,528			—
Gain on investments held in Trust Account		195,088			11,213			310,171			28,731
Change in the fair value of derivative warrant liabilities		66,300			4,020,330			680,800			5,566,700
Interest income on bank account		6			15			15			34
Gain on investments held in Trust Account		26,631			70,129			336,801			98,860
Income (loss) before income tax expense		382,027			(47,457	)		577,619			1,114,193
Interest income on bank account		8			12			23			46
Income tax expense		64,046			-			64,046			-
Income before income tax expense		5,163			3,824,033			582,783			4,938,226
Net income (loss)	$	317,981		$	(47,457	)	$	513,573		$	1,114,193
Income tax expense		4,395			—			68,441			—
Weighted average shares outstanding of redeemable Class A common stock, basic and diluted		2,238,097			11,500,000			2,271,188			11,500,000
Net income	$	768		$	3,824,033		$	514,342		$	4,938,226
Basic and diluted net income (loss) per share, redeemable Class A common stock	$	0.06		$	(0.00	)	$	0.10		$	0.08
Weighted average shares outstanding of redeemable Class A common stock, basic and diluted		274,708			11,500,000			1,615,410			11,500,000
Weighted average shares outstanding of non-redeemable Class A common stock, basic and diluted		1,468,750			-			734,375			-
Basic and diluted net (loss) income per share, redeemable Class A common stock	$	0.00		$	0.27		$	0.11		$	0.34
Basic and diluted net income (loss) per share, non-redeemable Class A common stock	$	0.06		$	-		$	0.10		$	-
Weighted average shares outstanding of non-redeemable Class A common stock, basic and diluted		2,875,000			—			1,437,500			—
Weighted average shares outstanding of Class B common stock, basic and diluted		1,406,250			2,875,000			2,140,625			2,875,000
Basic and diluted net (loss) income per share, non-redeemable Class A common stock	$	0.00		$	—		$	0.11		$	—
Basic and diluted net income (loss) per share, Class B common stock	$	0.06		$	(0.00	)	$	0.10		$	0.08
Weighted average shares outstanding of Class B common stock, basic and diluted		—			2,875,000			1,437,500			2,875,000
Basic and diluted net income per share, Class B common stock	$	—		$	0.27		$	0.11		$	0.34

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

EDTECHX HOLDINGS ACQUISITION CORP. II

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT

FOR THE THREE AND ~~SIX~~NINE MONTHS ENDED ~~DECEMBER~~ MARCH 31, ~~2022~~ 2023

	FOR THE THREE AND SIX MONTHS ENDED DECEMBER 31, 2022
	Common Stock										Additional						Total
	Class A				Class B						Paid-In			Accumulated			Stockholders’
	Shares		Amount		Shares			Amount			Capital			Deficit			Deficit
Balance - June 30, 2022		-—	$	-—		2,875,000		$	288		$	-—		$	(5,448,652	)	$	(5,448,364	)
Increase in redemption value of class A common stock subject to possible redemption		-—		-—		-—			-—			-—			(304,165	)		(304,165	)
Net income		-—		-—		-—			-—			-—			195,593			195,593
Balance - September 30, 2022 (unaudited)		-—	$	-—		2,875,000		$	288		$	-—		$	(5,557,224	)	$	(5,556,936	)
Increase in redemption value of class A common stock subject to possible redemption		-—		-—		-—			-—			-—			(42,365	)		(42,365	)
Conversion of Class B common stock into Class A common stock		2,875,000		288		(2,875,000	)		(288	)		-—			-—			-—
Reclass public warrants to equity		-—		-—		-—			-—			230,000			-—			230,000
Reclass additional paid-in capital to accumulated deficit												(230,000	)		230,000			-—
Net income		-—		-—		-—			-—			-—			317,981			317,981
Balance - December 31, 2022 (unaudited)		2,875,000	$	288		-—		$	-—		$	-—		$	(5,051,608	)	$	(5,051,320	)
Increase in redemption value of class A common stock subject to possible redemption		—		—		—			—			—			37,120			37,120
Waiver of deferred underwriting fee payable												—			3,843,472			3,843,472
Net income		—		—		—			—			—			768			768
Balance – March 31, 2023 (unaudited)		2,875,000	$	288		—		$	—		$	—		$	(1,170,248	)	$	(1,169,960	)

FOR THE THREE AND ~~SIX~~NINE MONTHS ENDED ~~DECEMBER~~ MARCH 31, ~~2021~~ 2022

	Common Stock								Additional					Total
	Class A				Class B				Paid-In		Accumulated			Stockholders’
	Shares		Amount		Shares		Amount		Capital		Deficit			Deficit
Balance - June 30, 2021		-	$	-		2,875,000	$	288	$	-	$	(10,572,023	)	$	(10,571,735	)
Balance – June 30, 2021		—	$	—		2,875,000	$	288	$	—	$	(10,572,023	)	$	(10,571,735	)
Net income		-—		-—		-—		-—		-—		1,161,650			1,161,650
Balance - September 30, 2021 (unaudited)		-	$	-		2,875,000	$	288	$	-		(9,410,373	)	$	(9,410,085	)
Balance – September 30, 2021 (unaudited)		—		—		2,875,000		288		—		(9,410,373	)		(9,410,085	)
Net loss		-—		-—		-—		-—		-—		(47,457	)		(47,457	)
Balance - December 31, 2021 (unaudited)		-	$	-		2,875,000	$	288	$	-	$	(9,457,830	)	$	(9,457,542	)
Balance – December 31, 2021 (unaudited)		—		—		2,875,000		288		—		(9,457,830	)		(9,457,542	)
Net income		—		—		—		—		—		3,824,033			3,824,033
Balance – March 31, 2022 (unaudited)		—	$	—		2,875,000	$	288	$	—	$	(5,633,797	)	$	(5,633,509	)

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

EDTECHX HOLDINGS ACQUISITION CORP. II

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

	For the Six Months Ended December 31,
	For the Nine Months Ended March 31,
	2022			2021
	2023			2022
Cash Flows from Operating Activities:
Net income	$	~~513~~514,~~573~~342		$	14,~~114~~938,~~193~~226
Adjustments to reconcile net income to net cash used in operating activities:
Change in fair value of derivative warrant liabilities		(~~614~~680,~~500~~800	)		(15,~~546~~566,~~370~~700	)
Gain on investments held in Trust Account		(~~310~~336,~~171~~801	)		(2898,~~731~~860	)
Gain on waiver of deferred underwriting fee payable		(181,528	)		—
Changes in operating assets and liabilities:
Prepaid expenses		(~~128~~101,~~442~~406	)		9555,~~125~~500
Accounts payable		~~105~~198,~~772~~675			75120,~~541~~818
Franchise tax (receivable) payable		(121,555	)		99148,~~726~~493
Income tax payable		6468,~~046~~441			-—
Accrued expenses		16,800			(1489,000	)
Net cash used in operating activities		(~~489~~633,~~477~~832	)		(~~204~~491,~~516~~523	)
Cash Flows from Investing Activities
Cash deposited in Trust Account for extension		(~~217~~180,~~326~~206	)		-—
Withdrawal from Trust Account		190,308			-—
Cash withdrawn from Trust Account for redemptions		21,055,164			-—
Net cash provided by investing activities		21,~~028~~065,~~146~~266			-—
Cash Flows from Financing Activities:
Proceeds from note payable		~~424~~599,~~960~~920			-—
Redemption of Class A common stock		(21,055,164	)		-—
Net cash used in financing activities		(20,~~630~~455,~~204~~244	)		-—
Net decrease in cash		(9123,~~535~~810	)		(~~204~~491,~~516~~523	)
Cash - beginning of the period		107,238			707,837
Cash - end of the period	$	1583,~~703~~428		$	~~503~~216,~~321~~314
Supplemental disclosure of noncash activities:
Increase in redemption value of class A common stock subject to possible redemption	$	509,409		$	-
Increase in redemption value of Class A common stock subject to possible redemption	$	509,410		$	—
Conversion of Class B common stock into Class A common stock	$	288		$	-—
Reclass public warrants to equity	$	230,000		$	-—

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Description of Organization and Business Operations

EdtechX Holdings Acquisition Corp. II (the “Company”) is a blank check company incorporated in Delaware on May 27, 2020. The Company was formed for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar Business Combination with one or more businesses (the “Business Combination”). The Company is an emerging growth company and, as such, the Company is subject to all of the risks associated with emerging growth companies.

AsThe ~~of December 31, 2022, the~~ Company ~~had~~has ~~not~~two ~~commenced any~~wholly ~~operations.~~owned ~~All activity for the period from May 27~~subsidiaries, ~~2020~~EXHAC ~~(inception)~~Merger ~~through~~Sub ~~December 31~~I, ~~2022,~~Inc. ~~relates to the Company’s formation and the initial public offering~~ (~~the~~ “~~Initial~~Merger ~~Public~~Sub ~~Offering~~1”) ~~described below~~, ~~and~~a ~~since~~Delaware ~~the~~company ~~Initial Public Offering its~~incorporated ~~search~~on ~~for~~April an26, ~~initial~~2022 ~~Business~~and ~~Combination.~~EXHAC ~~The~~Merger ~~Company~~Sub ~~will~~II, ~~not~~LLC. ~~generate~~(“Merger ~~any~~Sub ~~operating~~2”), ~~revenues~~an ~~until~~Delaware ~~after~~company ~~the~~incorporated ~~completion~~with oflimited ~~its initial~~liability ~~Business~~on ~~Combination~~April 26, ~~at the earliest~~2022. ~~The~~EdtechX ~~Company~~Holdings ~~generates~~Acquisition ~~non-operating~~Corp. ~~income~~II ~~in the form of interest income on cash~~ and ~~cash~~its ~~equivalents from~~subsidiaries ~~the~~are ~~proceeds~~collectively ~~derived~~referred ~~from~~to ~~the Initial Public Offering (~~as ~~defined~~“the ~~below). The~~ Company~~’s fiscal year end it June 30~~”.

As of March 31, 2023, the Company had not commenced any operations. All activity for the period from May 27, 2020 (inception) through March 31, 2023, relates to the Company’s formation and the initial public offering (the “Initial Public Offering”) described below, and since the Initial Public Offering its search for an initial 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 on cash and cash equivalents from the proceeds derived from the Initial Public Offering (as defined below). The Company’s fiscal year end is June 30.

The Company’s Sponsors are IBIS Capital Sponsor II LLC and IBIS Sponsor II EdtechX LLC, limited liability companies affiliated with certain of the Company’s officers and directors (the “Sponsors”). The registration statement for the Company’s Initial Public Offering became effective on December 10, 2020. On December 15, 2020, the Company consummated its Initial Public Offering of 10,000,000 units (the “Units”) at $10.00 per Unit, generating gross proceeds of $100.0 million, and incurring offering costs of approximately $6.0 million, inclusive of $3.5 million in deferred underwriting commissions (Note 5). The underwriters exercised the Over-Allotment option in full and on December 17, 2020 purchased an additional 1,500,000 Units (the “Over-Allotment Units”), generating gross proceeds of $15.0 million, and incurring additional offering costs of $825,000 in underwriting fees, inclusive of $525,000 in deferred underwriting fees (the “Over-Allotment”).

Simultaneously with the closing of the Initial Public Offering, the Company consummated the private placement (“Private Placement”) of 5,000,000 warrants (each, a “Private Placement Warrant” and collectively, the “Private Placement Warrants”) at a price of $1.00 per Private Placement Warrant to the Sponsors and MIHI LLC, an affiliate of Macquarie Capital (USA) Inc. (“MIHI”), one of the underwriters of the Initial Public Offering, generating proceeds of $5.0 million (Note 4). Simultaneously with the consummation of the sale of the Over-Allotment Units, the Sponsors, MIHI and Jefferies LLC (“Jefferies”), the representative of the underwriters in the Initial Public Offering, purchased an additional 525,000 Private Warrants for an aggregate purchase price of an additional $525,000.

Upon the closing of the Initial Public Offering, Private Placements, and the Over-Allotment, approximately $116.7 million ($10.15 per Unit) of the net proceeds of the sale of the Units in the Initial Public Offering and of the Private Placement Warrants in the Private Placement were placed in a trust account (“Trust Account”) located in the United States with Continental Stock Transfer & Trust Company acting as trustee, and is invested only in U.S. “government securities,” within the meaning of Section 2(a)(16) of the Investment Company Act, having 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 1940, as amended (the “Investment Company Act”), which invest only in direct U.S. government treasury obligations, as determined by the Company, until the earlier of: (i) the completion of a Business Combination and (ii) the distribution of the Trust Account as described below.

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. There is no assurance that the Company will be able to complete a Business Combination successfully. The Company must complete one or more initial Business Combinations having an aggregate fair market value of at least 80% of the value of the funds held in the Trust Account (excluding the amount of any deferred underwriting commissions, as described in Note 5, and taxes payable on the interest earned on the Trust Account) at the time of the agreement to enter into the initial Business Combination. However, the Company only intends to complete a Business Combination if the post-transaction company owns or acquires 50% or more of the 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.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The Company will provide the holders (the “Public Stockholders”) of the Company’s outstanding shares of Class A common stock, par value $0.0001 per share, sold in the Initial Public Offering (the “Public Shares”) 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. The decision as to whether the Company will seek stockholder approval of a Business Combination or conduct a tender offer will be made by the Company, solely in its discretion. The Public Stockholders will be entitled to redeem their Public Shares for a pro rata portion of the amount then held in the Trust Account (initially anticipated to be $10.15 per Public Share). The per-share amount to be distributed to Public Stockholders 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 5). These Public Shares have been recorded at a redemption value and classified as temporary equity upon the completion of the Initial Public Offering in accordance with the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity” (“ASC 480”). The Company will proceed with a Business Combination if a majority of the shares voted are voted in favor of the Business Combination. The Company will not consummate a Business Combination unless it has net tangible assets in excess of $5,000,000. If a stockholder vote is not required by law 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 (the “Certificate of Incorporation”), conduct the redemptions pursuant to the tender offer rules of the U.S. Securities and Exchange Commission (“SEC”) and file tender offer documents with the SEC prior to completing a Business Combination. If, however, stockholder approval of the transaction is required by law, or the Company decides to obtain stockholder approval for business or legal 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. Additionally, each public stockholder may elect to redeem their Public Shares irrespective of whether they vote for or against the proposed transaction or do not vote at all or are not a holder of record of Public Shares on the record date established in connection with a Business Combination. If the Company seeks stockholder approval in connection with a Business Combination, the initial stockholders (as defined below) agreed to vote their Founder Shares (as defined below in Note 4) and any Public Shares purchased during or after the Initial Public Offering in favor of a Business Combination. In addition, the initial stockholders agreed to waive their redemption rights with respect to their Founder Shares and Public Shares in connection with the completion of a Business Combination.

The 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 redeeming its shares with respect to more than an aggregate of 15% or more of the Public Shares, without the prior consent of the Company.

The holders of the Founder Shares (the “initial stockholders”) agreed not to propose an amendment to the Certificate of Incorporation to modify the substance or timing of the Company’s obligation to redeem 100% of the Public Shares if the Company does not complete a Business Combination within the Combination Period (as defined below) or with respect to any other material provisions relating to stockholders’ rights or pre-initial Business Combination activity, unless the Company provides the Public Stockholders with the opportunity to redeem their Public Shares in conjunction with any such amendment.

The Certificate of Incorporation originally indicated that if the Company was unable to complete a Business Combination within 18 months from the closing of the Initial Public Offering, or June 15, 2022 (the “Combination Period”), and the Company’s stockholders had not amended the Certificate of Incorporation to extend such Combination Period, the Company would (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than 10 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 taxes and working capital needs (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), and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the remaining stockholders and the board of directors, liquidate and dissolve, subject in the case of clauses (ii) and (iii) to the Company’s obligations under Delaware law to provide for claims of creditors and the requirements of other applicable law. See “Trust Account Redemptions and Extension of Combination Period” below for further description.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The initial stockholders agreed to waive their rights to liquidating distributions from the Trust Account with respect to the Founder Shares if the Company fails to complete a Business Combination within the Combination Period. However, if the initial stockholders acquire Public Shares in or after the Initial Public Offering, they will be entitled to liquidating distributions from the Trust Account with respect to such Public Shares if the Company fails to complete a Business Combination within the Combination Period. The underwriters agreed to waive their rights to the deferred underwriting commission (see Note 5) held in the Trust Account in the event the Company does not complete a Business Combination within in 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 residual assets remaining available for distribution (including Trust Account assets) will be only $10.15. In order to protect the amounts held in the Trust Account, the Sponsors have 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 entered into a letter of intent, confidentiality or other similar agreement or Business Combination agreement (a “Target”), reduce the amount of funds in the Trust Account to below the lesser of (i) $10.00 per Public Share and (ii) the actual amount per Public Share held in the Trust Account as of the date of the liquidation of the Trust Account, if less than $10.00 per Public Share due to reductions in the value of the trust assets, less taxes payable, provided that such liability will not apply to any claims by a third party or Target that executed a waiver of any and all rights to the monies held in the Trust Account (whether or not such waiver is enforceable) not will it apply 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”). The Company will seek to reduce the possibility that the Sponsors will have to indemnify the Trust Account due to claims of creditors by endeavoring to have all vendors, service providers, 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.

Proposed Business Combination

On May 16, 2022, the Company entered into an Agreement and Plan of Reorganization (“Merger Agreement”) by and among the Company, EXHAC Merger Sub I, Inc., a Delaware corporation and a wholly owned subsidiary of the Company (“Merger Sub I”), EXHAC Merger Sub II, LLC, a Delaware limited liability company and a wholly owned subsidiary of the Company (“Merger Sub II”), and zSpace Inc., a Delaware corporation (“zSpace”). Pursuant to the Merger Agreement, the parties will enter into a business combination transaction by which (i) Merger Sub I will merge with and into zSpace, with zSpace being the surviving entity of the merger, and, after giving effect to such merger, continuing as a wholly owned subsidiary of the Company (the “First Merger”) and (ii) following the First Merger, zSpace will merge with and into Merger Sub II (the “Second Merger” and, together with the First Merger, the “Merger”), with Merger Sub II being the surviving company of the Second Merger (Merger Sub II, in its capacity as the surviving company of the Second Merger, the “Surviving zSpace”). Concurrently with the consummation of the First Merger, (i) the outstanding shares of common stock (“zSpace Stock”) and preferred stock of zSpace (“Preferred Stock”) issued and outstanding immediately prior to the effective time of the Merger (“Effective Time”) will be converted into shares of Class A common stock, in each case, pursuant to the terms of the Merger Agreement and (ii) each in-the-money option of zSpace that is outstanding and unexercised immediately prior to the Effective Time will be assumed by the Company and will represent the right to acquire an adjusted number of shares of Class A common stock at an adjusted exercise price.

Further, following consummation of the Merger, pursuant to the terms of the Merger Agreement, the Company’s board of directors will consist of seven members. the Company, through the Sponsors (as defined below), shall have the right to designate two directors, bSpace Investments Limited (“bSpace”) shall have the right to designate two directors and a non-director observer in bSpace’s discretion, and zSpace shall have the right to designate the remaining directors.

Upon consummation of the Merger, all outstanding shares of common stock and preferred stock of zSpace will be exchanged for an aggregate of 13.1 million shares of Class A common stock.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

As part of the aggregate consideration payable to zSpace’s securityholders pursuant to the Merger Agreement, certain holders of zSpace Stock will also have the right to receive their pro rata portion of (a) warrants exercisable for up to an aggregate of 1,000,000 shares of Class A common stock with an exercise price of $11.50 per share and (b) up to an aggregate of 3,694,581 shares of Class A common stock (“Earnout Shares”) if, during the period beginning on the closing date of the Merger (the “Closing Date”) until the fifth anniversary of the Closing Date (the “Earnout Period”), the following conditions (“Earnout Conditions”) are met:

●

One-third (1/3) of the Earnout Shares if (1) over any twenty (20) trading days within any thirty (30) consecutive trading day period the dollar volume-weighted average price (“VWAP”) of the shares of Class A common stock is greater than or equal to $11.50 per share (subject to adjustment) and (2) the Surviving zSpace, the Company or any direct or indirect subsidiary thereof consummates an Acquisition Transaction (defined below) after the Effective Time;

●

One-third (1/3) of the Earnout Shares if either (1) over any twenty (20) trading days within any thirty (30) consecutive trading day period the VWAP of the shares of Class A common stock is greater than or equal to $12.50 per share (subject to adjustment) or (2) the Surviving zSpace, the Company or any direct or indirect subsidiary thereof consummates a second Acquisition Transaction in addition to the Acquisition Transaction described above after the Effective Time; and

●

One-third (1/3) of the Earnout Shares if either (1) over any twenty (20) trading days within any thirty (30) consecutive trading day period the VWAP of the shares of Class A common stock is greater than or equal to $13.50 per share (subject to adjustment) or (2) consolidated revenues of the Company exceed $100,000,000 in any fiscal year (determined on a pro forma basis with respect to any acquisitions by the Company).

Pursuant to the Merger Agreement, “Acquisition Transaction” is defined as any transaction consummated after the time the First Merger becomes effective and approved by a majority of the non-employee directors on the Company’s board in which (I) the Surviving zSpace acquires either (a) equity interests that represent more than 50% of the total voting power of an entity or (b) all or substantially all of the assets of an entity and (II) such transaction is expected (in the good faith judgment of the non-employee directors and based upon the information available to such directors at the time they approve such transaction) to be synergistic with, or accretive to, the Company or the Surviving zSpace following consummation of the Merger.

The Merger is expected to be consummated following the receipt of required approval by the stockholders of the Company, required regulatory approvals, and the fulfilment of other customary closing conditions.

On September 8, 2022, Jefferies notified ~~the~~us ~~Company~~ that they it would not act in any capacity in connection with the proposed Business Combination with zSpace and waived its entitlement to the deferred underwriters commissions solely with respect to the proposed Business Combination with zSpace. Effective March 10, 2023, Jefferies amended its notification to waive its entitlement to the deferred underwriters commission with respect to any Business Combination.

Reimbursement from zSpace

On May 16, 2022, the Company entered into an agreement and plan of reorganization with zSpace, pursuant to which zSpace committed to reimburse the Company for 71.4% of the extension payment deposited into the trust account, subject to a maximum cap of $200,000, after the first three months of extension. As of ~~December~~March 31, ~~2022,~~ 2023, the Company had received a reimbursement of extension payments of $~~162~~200,~~880~~000 from zSpace.

Trust Account Redemptions and Extension of Combination Period

On June 2, 2022, the Company held a special ~~meeting~~ meeting of stockholders at which such stockholders voted to extend the time the Company has to consummate an initial Business Combination from June 15, 2022 to December 15, 2022. In connection with such vote, the holders of an aggregate of 9,195,721 Public Shares exercised their right to redeem their shares for an aggregate of approximately $93,377,626 in cash held in the Trust Account. Additionally, upon shareholder approval of the extension, the Sponsors agreed that they or their affiliates would lend to the Company for every month of the extension that was needed to consummate a Business Combination the lesser of an aggregate of (i) $100,000 and (ii) $0.033 per share for each Public Share that was not redeemed in connection with the stockholder vote to be deposited by the Company into the Trust Account on or prior to the 15th day of each month during the extension period. An aggregate of 2,304,279 Public Shares were not redeemed in connection with the stockholder vote and accordingly, a total of $456,247, was deposited into the Trust account which was funded by the Sponsor'’s loans to the Company and zSpace'’s reimbursement.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

On December 13, 2022, the Company held another special meeting of stockholders at which such stockholders voted to extend the time by which the Company has to consummate an initial Business Combination from December 15, 2022 to June 15, 2023. In connection with such vote, public holders of an aggregate of 2,029,571 shares of Class A common stock exercised their right to redeem their Public Shares for an aggregate of $21,055,164 in cash, leaving an aggregate of 274,708 public shares outstanding. Additionally, the Company’s board of directors authorized management to take the steps necessary such that, if a Business Combination is subsequently consummated, then at the time of the Business Combination, the Company would issue a dividend to holders of Public Shares who did not seek redemption of their Public Shares in connection with the Business Combination for a pro rata portion of the funds held in the Trust Account. The Company’s board of directors authorized a dividend of an aggregate of 350,000 shares to be divided equally among each Public Share held of record on the day following the consummation of the Business Combination subject to a maximum dividend payable of 0.50 shares per public share. Accordingly, if the holders of the 274,708 Public Shares not submitted for redemption in connection with a Business Combination, they will be entitled to a dividend of 0.50 shares per public share (or an aggregate of 137,354 shares).

Liquidity and Going Concern

As of ~~December~~March 31, ~~2022~~2023, the Company had approximately $1683,000 in cash, and a working capital deficit of approximately $01.91 million.

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 cover for certain offering costs on behalf of the Company in exchange for issuance of Founders Shares (as defined in Note 4), and loan proceeds from the Sponsors of approximately $108,000 under the Note (as defined in Note 4) and fully repaid the Note on June 24, 2021. Subsequent to the repayment, the facility was no longer available to the Company. Subsequent from 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. In addition, in order to finance transaction costs in connection with a Business Combination, the Company has issued unsecured promissory notes to its Sponsor. See Note 4 for more details.

Management has determined that the Company does not have sufficient funds and may need to borrow from its Sponsor to fund the working capital needs of the Company until the consummation of an initial Business Combination or for a minimum of one year from the date of issuance of these unaudited condensed consolidated financial statements. However, in connection with the Company’s assessment of going concern considerations in accordance with FASB ASC Topic 205-40, “Presentation of Financial Statements - Going Concern,” management has determined that the Company’s liquidity condition and mandatory liquidation and subsequent dissolution raise substantial doubt about the Company’s ability to continue as a going concern without a business combination.

Risks and Uncertainties

On January 30, 2020, the World Health Organization (“WHO”) announced a global health emergency because of a new strain of coronavirus (the “COVID-19 outbreak”). In March 2020, the WHO classified the COVID-19 outbreak as a pandemic, based on the rapid increase in exposure globally. The full impact of the COVID-19 outbreak continues to evolve. Management is continuing to evaluate the impact of the COVID-19 pandemic and has concluded that while it is reasonably possible that the virus could have an effect on the Company’s financial position, results of its operations and/or ~~search~~closing ~~for~~of aits ~~target~~proposed ~~company~~business combination, the specific impact is not readily determinable as of the date of these unaudited condensed consolidated financial statements. The unaudited condensed consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

In February 2022, the Russian Federation and Belarus commenced a military action with the country of Ukraine. As a result of this action, various nations, including the United States, have instituted economic sanctions against the Russian Federation and Belarus. Further, the impact of this action and related sanctions on the world economy are not determinable as of the date of these unaudited condensed consolidated financial statements and the specific impact on the Company’s financial condition, results of operations, and cash flows is also not determinable as of the date of these unaudited condensed consolidated financial statements.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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 (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 share redemption or other share 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 will 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 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.

Note 2 - Summary of Significant Accounting Policies and Basis of Presentation

Basis of Presentation and Principles of Consolidation

The accompanying unaudited condensed consolidated financial statements are presented in U.S. dollars in conformity with accounting principles generally accepted in the United States of America (“GAAP”) for financial information and pursuant to the rules and regulations of the SEC. Accordingly, certain disclosures included in the annual financial statements have been condensed or omitted from these financial statements as they are not required for interim financial statements. In the opinion of management, the unaudited condensed consolidated financial statements reflect all adjustments, which include only normal recurring adjustments, necessary for the fair statement of the balances and results for the periods presented. Operating results for the three and ~~six~~nine months ended ~~December~~March 31, ~~2022~~2023, are not necessarily indicative of the results that may be expected through June 30, 2023.

The accompanying unaudited condensed consolidated financial statements of the Company include its wholly owned subsidiary in connection with the Proposed Business Combination. All inter-company accounts and transactions are eliminated in consolidation.

The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the audited financial statements and notes thereto included in the Form 10-K filed by the Company with the SEC on September 28, 2022.

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 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 an emerging growth 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 an 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 unaudited condensed consolidated financial statements with another public company that is neither an emerging growth company nor an emerging growth company that has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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. The Company does not have any cash equivalents as of ~~December~~March 31, ~~2022~~2023 and June 30, 2022.

Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist of cash accounts in a financial institution, which, at times, may exceed the Federal ~~Depository~~Deposit Insurance Coverage limit of $250,000. At ~~December~~March 31, ~~2022~~2023 and June 30, 2022, the Company has not experienced losses on these ~~accounts~~ accounts and management believes the Company is not exposed to significant risks on such accounts. The Company’s investments held in the Trust Account as of ~~December~~March 31, ~~2022~~2023 and June 30, 2022 is comprised of investments in U.S. Treasury securities with an original ~~maturity~~ maturity of 185 days or less or investments in a money market funds that comprise only U.S. treasury securities money market funds.

Investments Held in the Trust Account

The Company’s portfolio of investments held in the Trust Account is 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 securities, or a combination thereof. When the Company’s investments held in the Trust Account are comprised of U.S. government securities, the investments are classified as trading securities. When the Company’s investments held in the Trust Account are comprised of money market funds, the investments are recognized at fair value. Trading securities and investments in money market funds are presented on the condensed consolidated 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 gain on investments held in Trust Account in the accompanying unaudited condensed statement of operations. The estimated fair values of investments held in the Trust Account are determined using available market information.

Fair Value of Financial Instruments

The fair value of the Company’s assets and liabilities which qualify as financial instruments under the FASB ASC Topic 820, “Fair Value Measurements,” equal or approximate the carrying amounts represented in the condensed consolidated balance sheets.

Fair Value Measurements

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 consist of:

●

Level 1, defined as observable inputs such as quoted prices 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.

In some circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input that is significant to the fair value measurement.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Warrant Liabilities

The Company assessed its warrants under ASC 480-25, “Distinguishing liabilities from equity” and ASC 815-40 “Derivatives and Hedging—Contracts in Entity’s Own Equity”. The Company accounts for the Public Warrants (as defined below) and Private Placement Warrants (collectively, the “Warrants”) as derivative liabilities. A provision in the Warrant Agreement related to certain tender or exchange offers precludes the Warrants from being accounted for as components of equity. As the Warrants meet the definition of a derivative as contemplated in ASC 815, the Company accounts for Warrants for shares of the Company’s common stock that are not indexed to its own stock as derivative liabilities at fair value on the balance sheets and measured at fair value at inception (on the date of the Initial Public Offering) and at each reporting date in accordance with ASC 820, with changes in fair value recognized in the statements of operations in the period of change.

Use of Estimates

The preparation of unaudited condensed consolidated financial statements in conformity with GAAP requires the Company’s 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 unaudited condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. One of the more significant accounting estimates included in these financial statements is the determination of the fair value of the warrant liability. 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 unaudited condensed consolidated 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.

Offering Costs Associated with the Initial Public Offering

Offering costs consist of legal, accounting, underwriting fees and other costs incurred that were directly related to the Initial Public Offering. Offering costs are allocated to the separable financial instruments issued in the Initial Public Offering based on a relative fair value basis, compared to total proceeds received. Offering costs associated with warrant liabilities are expensed as incurred and presented as non-operating expenses in the consolidated statements of operations. Offering costs associated with the Public Shares are charged against the carrying value of the shares of Class A common stock subject to possible redemption. Of the total offering costs of the Initial Public Offering, approximately $0.3 million was allocated to the warrants and $6.5 million was allocated to the redeemable Class A common stock as a reduction to the carrying value. Of the $6.8 million of offering costs, approximately $4.0 million is deferred underwriting commissions. The Company classifies deferred underwriting commissions as non-current liabilities as their liquidation is not reasonably expected to require the use of current assets or require the creation of current liabilities (see Note 5).

The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates all of its financial instruments, including issued warrants to purchase shares of the Company’s common stock, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives, pursuant to ASC 480 and FASB ASC Topic 815, “Derivatives and Hedging” (“ASC 815”). The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period.

The warrants issued in connection with the Initial Public Offering (the “Public Warrants”) were recognized as derivative liabilities in accordance with ASC 815, through November 15, 2022, at which time they were classified in equity. The Private Placement Warrants are recognized as derivative liabilities in accordance with ASC 815. The Company recognizes the warrant instruments as liabilities at fair value and adjusts the instruments to fair value at each reporting period. The liabilities are subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in the Company’s consolidated statements of operations. The fair value of the Public Warrants and Private Placement Warrants were initially measured using a Monte Carlo simulation model and a Black Scholes option pricing model, respectively. The fair value of Public Warrants were subsequently measured based on the listed market price of such warrants, until November 15, 2022. The fair value of the Private Placement Warrants has subsequently been estimated using a Black Scholes option pricing model. The determination of the fair value of the warrant liabilities may be subject to change as more current information becomes available and accordingly the actual results could differ significantly. Derivative warrant liabilities are classified as non-current liabilities as their liquidation is not reasonably expected to require the use of current assets or require the creation of current liabilities.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Net ~~Income~~ (~~loss~~Loss) Income Per Share of Common Stock

The Company complies with accounting and ~~disclosure~~ disclosure requirements of FASB ASC Topic 260, “Earnings Per Share.” The Company has two classes of shares, which are referred to as Class A common stock and Class B common stock. Income and losses are shared pro rata between the two classes of shares and between non-redeemable and redeemable. The Company has revised its (losses) and earnings per share calculation to allocate income and losses shared pro rata between the two classes of shares. This presentation contemplates a Business Combination as the most likely outcome, in which case, both classes of shares share pro rata in the income and losses of the Company. Net ~~income~~ (loss) income per common share is calculated by dividing the net (loss) income by the weighted average shares of common stock outstanding for the respective period.

The calculation of diluted net income per ~~common~~ common stock does not consider the effect of the warrants issued in connection with the Initial Public Offering (including exercise of the over-allotment option) and the Private Placement to purchase an aggregate of 11,275,000 shares of common stock in the calculation of diluted income per share, because their exercise is contingent upon future ~~events and their inclusion would be anti-dilutive under the treasury stock method~~event. As a result, diluted net (loss) income per share is the same as basic net income per share for the three and ~~six~~nine months ended ~~December~~March 31, ~~2022~~ 2023 and ~~2021~~2022. Accretion associated with the redeemable Class A common stock is excluded from earnings and losses per share as the redemption value approximates fair value.

The following table reflects presents a reconciliation of the numerator and denominator used to compute the calculation of basic and diluted net (loss) income per share for each class of common stock:

	For the Three Months Ended December 31, 2022						For the Three Months Ended December 31, 2021
	For the Three Months Ended March 31, 2023						For the Three Months Ended March 31, 2022
	Redeemable Class A		Non-Redeemable Class A		Class B		Class A			Class B
Basic and diluted net income (loss) per common stock:
Basic and diluted net income per common stock:
Numerator:
Allocation of net income (loss) - basic and diluted	$	139,186	$	91,341	$	87,454	$	(37,966	)	$	(9,491	)
Allocation of net income - basic and diluted	$	67	$	701	$	—	$	3,059,226		$	764,807
Denominator:
Basic and diluted weighted average common stock outstanding		2274,~~238,097~~708		12,~~468~~875,~~750~~000		~~1,406,250~~—		11,500,000			2,875,000
Basic and diluted net income (loss) per common stock	$	0.06	$	0.06	$	0.06	$	(0.00	)	$	(0.00	)
Basic and diluted net income per common stock	$	0.00	$	0.00	$	—	$	0.27		$	0.27

	For the Six Months Ended December 31, 2022						For the Six Months Ended December 31, 2021
	For the Nine Months Ended March 31, 2023						For the Nine Months Ended March 31, 2022
	Redeemable Class A		Non-Redeemable Class A		Class B		Class A		Class B
Basic and diluted net income per common stock:
Numerator:
Allocation of net income - basic and diluted	$	~~226~~185,~~657~~033	$	73164,~~288~~655	$	~~213~~164,~~627~~655	$	~~891~~3,~~354~~950,581	$	~~222~~987,~~839~~645
Denominator:
Basic and diluted weighted average common stock outstanding		21,~~271~~615,~~188~~410		~~734~~1,~~375~~437,500		21,~~140~~437,~~625~~500		11,500,000		2,875,000
Basic and diluted net income per common stock	$	0.1011	$	0.1011	$	0.1011	$	0.0834	$	0.0834

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Class A Common Stock Subject to Possible Redemption

The Company accounts for its Class A common stock subject to possible redemption in accordance with the guidance in ASC 480. Class A common stock subject to mandatory redemption (if any) is classified as liability instruments and are measured at fair value. Conditionally redeemable Class A common stock (including Class A common stock that features 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, Class A common stock is classified as stockholders’ equity. The Company’s Class A common stock feature certain redemption rights are considered to be outside of the Company’s control and subject to the occurrence of uncertain future events. Accordingly, as of ~~December~~March 31, ~~2022~~ 2023 and June 30, 2022, 274,708 shares and 2,304,279 shares of Class A common stock subject to possible redemption are presented at redemption value as temporary equity, respectively, outside of the stockholders’ equity section of the Company’s condensed consolidated balance sheets.

Under ASC 480, the Company has elected to recognize changes in the redemption value immediately as they occur and adjust the carrying value of the security to equal the redemption value at the end of the reporting period. This method would view the end of the reporting period as if it were also the redemption date of the security. Effective with the closing of the Initial Public Offering (including exercise of the over-allotment option) the Company recognized the accretion from initial book value to redemption amount, which resulted in charges against additional paid-in capital (to the extent available) and accumulated deficit.

Income Taxes

The Company complies with the accounting and reporting requirements of FASB ASC 740, “Income Taxes” (“ASC 740”) 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.

ASC 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 recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense.

Recently Issued Accounting Standards

The Company’s management does not believe that any recently issued, but not yet effective, accounting standards updates, if currently adopted, would have a material effect on the accompanying financial statement.

Note 3 - Initial Public Offering

On December 15, 2020, the Company consummated its Initial Public Offering of 10,000,000 Units at $10.00 per Unit, generating gross proceeds of $100.0 million, and incurring offering costs of approximately $6.0 million, inclusive of $3.5 million in deferred underwriting commissions. The underwriters exercised the over-allotment option in full and on December 17, 2020 purchased an additional 1,500,000 Over-Allotment Units, generating gross proceeds of $15.0 million, and the Company incurred additional offering costs of $825,000 in underwriting fees, inclusive of $525,000 in deferred underwriting fees.

Each Unit consists of one share of Class A common stock, and one-half of one redeemable warrant (each, a “Public Warrant”). Each whole Public Warrant entitles the holder to purchase one share of Class A common stock at a price of $11.50 per share, subject to adjustment (see Note 6).

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 4 - Related Party Transactions

Founder Shares

On June 30, 2020, the Sponsors purchased 4,312,500 shares of the Company’s Class B common stock, par value $0.0001 per share, (the “Founder Shares”) for an aggregate price of $25,000. In December 2020, the Sponsor contributed an aggregate of 1,437,500 shares of Class B common stock to the Company for no consideration, resulting in a decrease in the total number of shares of Class B common stock outstanding from 4,312,500 to 2,875,000. All shares and associated amounts have been retroactively restated to reflect the share contribution. In connection with the Initial Public Offering, the Sponsors contributed to the Company’s capital an aggregate of 40,000 Founder Shares and the Company issued a like number of shares to one of the underwriters in the Initial Public Offering - see “Private Placement” below. The initial stockholders agreed to forfeit up to 375,000 Founder Shares to the extent that the over-allotment option was not exercised in full by the underwriters, so that the Founder Shares would represent 20.0% of the Company’s issued and outstanding shares after the Initial Public Offering. On December 17, 2020, the underwriters fully exercised the over-allotment option to purchase an additional 1,500,000 Units; thus, these 375,000 shares of Class B common stock were no longer subject to forfeiture. Subsequently, in March 2022, the Sponsors transferred 786,025 Founder Shares to A1 Capital Advisory Asia Limited for no consideration, and in May 2022, MIHI transferred 40,000 Founder Shares to the Sponsors for no consideration.

The initial stockholders agreed, subject to limited exceptions, not to transfer, assign or sell any of the Founder Shares until the earlier to occur of: (A) one year after the completion of the initial Business Combination or (B) subsequent to the initial Business Combination, (x) if the reported closing price of the Class A common stock equals or exceeds $12.00 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 at least 150 days after the initial Business Combination, or (y) the date on which the Company completes a liquidation, merger, capital stock exchange or other similar transaction that results in all of the stockholders having the right to exchange their shares of common stock for cash, securities or other property. Any permitted transferees will be subject to the same restrictions and other agreements of our initial stockholders with respect to any Founder Shares.

On November 15, 2022, the Sponsors and A1 Capital Advisory Asia Limited respectively elected to convert all 2,875,000 outstanding shares of Class B Common Stock owned by them into an aggregate of 2,875,000 shares of Class A Common Stock pursuant to the terms of the Class B Common Stock.

Private Placement Warrants and Founder Shares

On December 15, 2020, the Sponsors, the underwriters and MIHI purchased an aggregate of 5,000,000 Private Placement Warrants, and 40,000 Founder Shares for an aggregate purchase price of approximately $5.0 million in the Private Placement that occurred simultaneously with the closing of the Initial Public Offering. Simultaneously with the consummation of the sale of the Over-Allotment Units on December 17, 2020, the Sponsors, MIHI, and Jefferies, the representative of the underwriters in the Initial Public Offering, purchased an additional 525,000 Private Warrants for an aggregate purchase price of an additional $525,000.

Each Private Placement Warrant is exercisable for one whole share of Class A common stock at a price of $11.50 per share. The Founder Shares are described above. A portion of the proceeds from the sale of the Private Placement Warrants were added to the net proceeds from the Initial Public Offering held in the Trust Account. If the Company does not complete a Business Combination within the Combination Period, the Private Placement Warrants will expire worthless. The Private Placement Warrants will be non-redeemable for cash and exercisable on a cashless basis so long as they are held by the initial purchasers or their permitted transferees.

The purchasers of the Private Placement Warrants agreed, subject to limited exceptions, not to transfer, assign or sell any of their Private Placement Warrants (except to permitted transferees) until 30 days after the completion of the initial Business Combination.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Related Party Loans

On June 30, 2020, the Sponsors agreed to loan the Company an aggregate of up to $150,000 to cover expenses related to the Initial Public Offering pursuant to a promissory note (the “Note”). This loan was non-interest bearing and payable on the earlier of December 31, 2020 or the completion of the Initial Public Offering. The Company borrowed approximately $108,000 under the Note and fully repaid the Note on June 24, 2021. Subsequent to the repayment, the facility was no longer available to the Company.

In addition, in order to finance transaction costs in connection with a Business Combination, the Sponsors or an affiliate of the Sponsors, or the Company’s officers and directors or their affiliates may, but are not obligated to, loan the Company funds as may be required (“Working Capital Loans”). If the Company completes a Business Combination, the Company would repay the Working Capital Loans out of the proceeds of the Trust Account released to the Company. Otherwise, the Working Capital Loans would be repaid only out of funds held outside the Trust Account. 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. The Working Capital Loans would either be repaid upon consummation of a Business Combination or, at the lender’s discretion, up to $1.5 million of such Working Capital Loans may be convertible into warrants of the post Business Combination entity at a price of $1.00 per warrant. The 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 ~~December~~March 31, ~~2022~~2023 and June 30, 2022, the Company ~~had~~ had no borrowings under the Working Capital Loans.

As of ~~December~~March 31, ~~2022~~2023 and June 30, 2022, the ~~Company~~ Company has issued unsecured promissory notes aggregating $~~674~~849,~~960~~920 and $250,000, respectively, in principal amount to its Sponsors. The ~~promissory~~ promissory notes do not bear interest, are not convertible and are repayable in full upon consummation of the Company’s initial Business Combination. If the Company does not complete a Business Combination, the promissory notes will not be repaid and all amounts owed under such notes will be forgiven except to the extent that the Company has funds available to it outside of the Trust Account.

Administrative Services Agreement

The Company entered into an agreement that provided that, commencing on the effective date of the offering prospectus and continuing until the earlier of the Company’s consummation of a Business Combination and the Company’s liquidation, to the Company agreed to pay the Sponsors a total of $10,000 per month for providing the Company with office space and certain office and secretarial services. For the three months ended ~~December~~March 31, ~~2022 and~~2023 ~~2021~~and 2022, $30,000 and $2555,000 of these expenses were incurred, respectively. For the ~~six~~nine months ended ~~December~~March 31, ~~2022~~2023 and ~~2021~~2022, $6090,000 ~~and~~ and $60115,000 of these expenses were incurred, respectively. ~~At December 31, 2022, the Company had $25,000 of such services, included in prepaid expenses on the accompanying condensed consolidated balance sheets.~~

The Sponsors, officers and directors, or any of their respective affiliates, will be reimbursed for any out-of-pocket expenses incurred in connection with activities on the Company’s behalf such as identifying potential target businesses and performing due diligence on suitable Business Combinations. The Company’s audit committee will review on a quarterly basis all payments that were made to the Sponsors, officers, directors or the Company’s or their affiliates and will determine which expenses and the amount of expenses that will be reimbursed. There is no cap or ceiling on the reimbursement of out-of-pocket expenses incurred by such persons in connection with activities on the Company’s behalf.

Note 5 - Commitments & Contingencies

Registration Rights

The holders of Founder Shares, Private Placement Warrants and warrants that may be issued upon conversion of Working Capital Loans, if any, (and the securities underlying such securities) are entitled to registration rights pursuant to a registration rights agreement signed upon the consummation of the Initial Public Offering. The Company will bear the expenses incurred in connection with the filing of any such registration statements.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Underwriting Agreement

The underwriters were entitled to an underwriting discount of $0.20 per unit, or $2.0 million in the aggregate, which was paid upon the closing of the Initial Public Offering. An additional fee of $0.35 per unit, or $3.5 million in the aggregate will be payable to the underwriters for deferred underwriting commissions. 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.

Upon closing of the Over-allotment on December 17, 2020, the underwriters received approximately $300,000 in fees paid upfront and the underwriters are eligible for an additional deferred underwriting commissions of $525,000 totaling $4,025,000 deferred underwriting commissions.

On September 8, 2022, Jefferies notified ~~the Company~~us that they it would not act in any capacity in connection with the ~~Proposed~~proposed Business Combination with zSpace and waived its entitlement to the ~~Deferred~~deferred ~~Discount~~underwriters commissions solely with respect to the ~~Proposed~~proposed Business Combination ~~upon closing~~ with zSpace. Effective March 10, ~~under~~2023, ~~and~~Jefferies amended ~~pursuant~~its notification to ~~that certain~~waive ~~Underwriting~~its ~~Agreement,~~entitlement ~~dated~~to ~~December~~the ~~10,~~deferred ~~2020~~underwriters commission with respect to any Business Combination.

Note 6 - Warrants

As of ~~December~~March 31, ~~2022~~2023 and June 30, 2022, the ~~Company~~ Company has an aggregate of 11,275,000 warrants outstanding, comprised of 5,750,000 Public Warrants and 5,525,000 Private Placement Warrants.

Public Warrants may only be exercised for a whole number of shares. No fractional Public Warrants will be issued upon separation of the Units and only whole Public Warrants will trade. The Public Warrants will become exercisable on the later of (a) 30 days after the completion of a Business Combination or (b) 12 months from the closing of the Initial Public Offering; provided in each case that the Company has an effective registration statement under the Securities Act covering the shares of Class A common stock issuable upon exercise of the Public Warrants and a current prospectus relating to them is available (or the Company permits holders to exercise their Public Warrants on a cashless basis and such cashless exercise is exempt from registration under the Securities Act). The Company has agreed that as soon as practicable, but in no event later than 15 business days after the closing of the initial Business Combination, the Company will use its best efforts to file with the SEC and have an effective registration statement covering the shares of Class A common stock issuable upon exercise of the warrants and to maintain a current prospectus relating to those shares of Class A common stock until the warrants expire or are redeemed. If a registration statement covering the Class A common stock issuable upon exercise of the warrants is not effective by the 60^th business day after the closing of the initial Business Combination, warrant holders may, until such time as there is an effective registration statement and during any period when the Company will have failed to maintain an effective registration statement, exercise warrants on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act or another exemption. Notwithstanding the above, if the Company’s shares of Class A common stock 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 elect, it will not be required to file or maintain in effect a registration statement, and in the event the Company does not so elect, it will use our best efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available.

The warrants have an exercise price of $11.50 per share, subject to adjustments, and will expire five years after the completion of a Business Combination or earlier upon redemption or liquidation. In addition, if (x) the Company issues additional shares of Class A common stock or equity-linked securities for capital raising purposes in connection with the closing of the initial Business Combination at an issue price or effective issue price of less than $9.20 per share of Class A common stock (with such issue price or effective issue price to be determined in good faith by the board of directors and, in the case of any such issuance to the initial stockholders or their affiliates, without taking into account any Founder Shares held by the initial stockholders or their affiliates, 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 the initial Business Combination on the date of the consummation of the initial Business Combination (net of redemptions), and (z) the volume weighted average trading price of the common stock during the 20 trading day period starting on the trading day prior to the day on which the Company consummates the initial 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 described below will be adjusted (to the nearest cent) to be equal to 180% of the higher of the Market Value and the Newly Issued Price.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The Private Placement Warrants are identical to the Public Warrants, except that the Private Placement Warrants and the shares of Class A common stock issuable upon exercise of the Private Placement Warrants will not be transferable, assignable or salable until 30 days after the completion of a Business Combination, subject to certain limited exceptions. Additionally, the Private Placement Warrants will be non-redeemable so long as they are held by the Sponsors or their permitted transferees. If the Private Placement Warrants are held by someone other than the Sponsors 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.

Once the warrants become exercisable, the Company may redeem the outstanding warrants for cash (except as described herein with respect to the Private Placement Warrants):

●

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; and

●

if, and only if, the reported closing price of the Class A common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period commencing once the warrants become exercisable and ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders.

If the Company calls the Public Warrants for redemption, management will have the option to require all holders that wish to exercise the Public Warrants to do so on a “cashless basis,” as described in the warrant agreement.

In no event will the Company be required to net cash settle any warrant. 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 warrants will not receive any of such funds with respect to their warrants, nor will they receive any distribution from the Company’s assets held outside of the Trust Account with the respect to such warrants. Accordingly, the warrants may expire worthless.

Note 7 - Temporary Equity - Class A Common Stock Subject to Possible Redemption

The Company’s Class A common stock ~~features~~ features certain redemption rights that are considered to be outside of the Company’s control and subject to the occurrence of future events. The Company is authorized to issue 50,000,000 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. As of ~~December~~March 31, ~~2022~~2023, there were 3,149,708 shares of Class A common stock outstanding, of which 274,708 were subject to possible redemption. As of June 30, 2022, there were 2,304,279 shares of Class A common stock outstanding, all of which were subject to possible redemption, Outstanding shares of Class A common stock subject to possible redemption are classified outside of permanent equity in the condensed consolidated balance sheets.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The Class A common stock subject to possible redemption reflected on the condensed consolidated balance sheets is reconciled on the following table:

Gross proceeds	$	115,000,000
Less:
Proceeds allocated to public warrants		(5,186,500	)
Class A common stock issuance costs		(6,471,798	)
Plus:
Accretion of carrying value to redemption value		13,383,298
Class A common stock subject to possible redemption at June 30, 2021	$	116,725,000
Deemed dividend - increase in redemption value of Class A common stock subject to redemption		41,058
Redemption		(93,377,626	)
Class A common stock subject to possible redemption at June 30, 2022	$	23,388,432
Increase in redemption value of class A common stock subject to possible redemption		304,165
Class A common stock subject to possible redemption at September 30, 2022	$	23,692,597
Redemptions		(21,055,164	)
Increase in redemption value of class A common stock subject to possible redemption		425,~~365~~245
Increase in redemption value of class A common stock subject to possible redemption - Extension payments reimbursed by zSpace		~~162~~200,~~880~~000
Class A common stock subject to possible redemption at December 31, 2022	$	2,842,678
Class A common stock subject to possible redemption at March 31, 2023	$	2,842,678

Note 8 - Stockholders’ Deficit

Preferred Stock - The Company is authorized to issue 1,000,000 shares of preferred stock, par value $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. As of ~~December~~March 31, ~~2022~~2023 and June 30, 2022, there were no shares of preferred stock issued or outstanding.

Class A Common Stock - The ~~Company~~ Company is authorized to issue 50,000,000 shares of Class A common stock with a par value of $0.0001 per share. As of ~~December~~March 31, ~~2022~~ 2023, there were 3,149,708 shares of Class A common stock outstanding, of which 274,708 were subject to possible redemption. As of June 30, 2022, there were 2,304,279 shares of Class A common stock outstanding, all of which were subject to possible redemption, Outstanding shares of Class A common stock subject to possible redemption are classified as temporary equity on the accompanying condensed consolidated balance sheets. See Note 7.

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. On June 30, 2020, the Company issued 4,312,500 shares of Class B common stock. In December 2020, the Sponsor contributed an aggregate of 1,437,500 shares of Class B common stock to the Company for no consideration, resulting in a decrease in the total number of shares of Class B common stock outstanding from 4,312,500 to 2,875,000. All shares and associated amounts have been retroactively restated to reflect the share contribution. Of the 2,875,000 shares of Class B common stock outstanding, up to 375,000 shares were subject to forfeiture to the Company by the initial stockholders for no consideration to the extent that the underwriter’s over-allotment option was not exercised in full or in part, so that the initial stockholders would collectively own 20% of the Company’s issued and outstanding common stock after the Initial Public Offering. On December 17, 2020, the underwriters fully exercised the over-allotment option to purchase an additional 1,500,000 Units; thus, these 375,000 shares of Class B common stock were no longer subject to forfeiture.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Common stockholders of record are entitled to one vote for each share held on all matters to be voted on by stockholders. Holders of record of the Class A common stock and holders of record of the Class B common stock will vote together as a single class on all matters submitted to a vote of the stockholders, with each share of common stock entitling the holder to one vote except as required by law.

The Class B common stock will automatically convert into Class A common stock at the time of the initial Business Combination on a one-for-one basis, subject to adjustment pursuant to certain anti-dilution rights, as described herein. In the case that additional shares of Class A common stock or equity-linked securities are issued or deemed issued in connection with the initial Business Combination, the number of shares of Class A common stock issuable upon conversion of all Founder Shares will equal, in the aggregate, on an as-converted basis, 20% of the sum of the total number of all shares of common stock outstanding upon the completion of the Initial Public Offering, plus the total number of shares of Class A common stock issued, or deemed issued or issuable upon conversion or exercise of any equity-linked securities or rights issued or deemed issued, by the Company in connection with or in relation to the consummation of the initial Business Combination, excluding any shares of Class A common stock or equity-linked securities exercisable for or convertible into shares of Class A common stock issued, or to be issued, to any seller in the initial Business Combination and any private placement-equivalent warrants issued upon conversion of Working Capital Loans; provided that such conversion of Founder Shares will never occur on a less than one for one basis.

On November 15, 2022, the holders of all outstanding Class B Common Stock elected to convert all 2,875,000 shares owned by them into an aggregate of 2,875,000 shares of Class A Common Stock pursuant to the terms of the Class B Common Stock. As a result, there was no Class B common stock outstanding as of ~~December~~March 31, ~~2022~~2023.

Note 9 - Fair Value Measurements

The following table presents information about the Company’s financial assets and liabilities that are measured at fair value on a recurring basis by level within the fair value hierarchy:

~~December~~March 31, ~~2022~~2023

Description

Quoted Prices in Active Markets (Level 1)

Significant Other Observable Inputs (Level 2)

Significant Other Unobservable Inputs (Level 3)

Assets:

Investments held in Trust Account - U.S. Treasury Securities

2,~~899~~926,~~400~~030

-—

Liabilities:

Derivative warrant liabilities - Private

-—

~~221~~154,~~000~~700

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2022

Description	Quoted Prices in Active Markets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Other Unobservable Inputs (Level 3)
Assets:
Investments held in Trust Account - U.S. Treasury Securities	$	23,454,494	$	-—	$	-—
Liabilities:
Derivative warrant liabilities - Public	$	402,500	$	-—	$	-—
Derivative warrant liabilities - Private	$	-—	$	-—	$	663,000

Transfers to/from Levels 1, 2, and 3 are recognized at the beginning of the reporting period. The estimated fair value of Public Warrants was transferred from a Level 1 measurement to a Level 2 measurement during the quarter ending September 30, 2022 due to low trading volume. There were no other transfers to/from levels for the three and ~~six~~nine months ended ~~December~~March 31, ~~2022~~2023 and ~~2021~~2022.

On November 15, 2022, with the conversion of all outstanding shares of Class B Common Stock into shares of Class A Common Stock, resulting in the Company having a single class of outstanding voting stock, all of the outstanding Public Warrants were reclassified from derivative liability to equity.

The fair value of the Private Placement ~~Warrants~~ Warrants are measured using a Black Scholes option pricing model. The fair value of Public Warrants were measured based on the listed market price of such warrants, a Level 1 measurement when there existed quoted prices in active markets for the Public Warrants, and a Level 2 measurement when there existed quoted prices in an inactive market. For the three months ended ~~December~~March 31, ~~2022~~2023 and ~~2021~~2022, the Company recognized income resulting from a decrease in the fair value of liabilities of approximately $~~281~~66,000 and $~~213~~4.0 million,~~000,~~ respectively, presented as change in fair value of derivative warrant liabilities on the accompanying unaudited condensed consolidated statements of operations. For the nine ~~six~~ months ended ~~December~~March 31, ~~2022~~2023 and ~~2021~~2022, the Company recognized income resulting from a decrease in the fair value of liabilities of approximately $~~615~~681,000 and $1.5.6 million, respectively, presented as change in fair value of derivative warrant liabilities on the ~~accompanying~~ accompanying unaudited condensed consolidated statements of operations.

The estimated fair value of the Private Placement Warrants is determined using Level 3 inputs. Inherent in a Black Scholes option pricing model are assumptions related to expected stock-price volatility, expected life, risk-free interest rate and dividend yield. The Company estimates the volatility of its common stock warrants based on implied volatility from the listed price of the Company’s Public Warrants and from historical volatility of select peer company’s common stock that matches the expected remaining life of the warrants. The risk-free interest rate is based on the U.S. Treasury zero-coupon yield curve on the grant date for a maturity similar to the expected remaining life of the warrants. The expected life of the warrants is assumed to be equivalent to their remaining contractual term. The dividend rate is based on the historical rate, which the Company anticipates remaining at zero.

EDTECHX HOLDINGS ACQUISITION CORP. II
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The following table provides quantitative information regarding Level 3 fair value measurements inputs at their measurement:

	As of June 30, 2022			As of ~~December~~March 31, ~~2022~~2023
Volatility		n/a			n/a
Stock price	$	10.15		$	10.1889
Probability of Business Combination		40%	%		7%2.25	%
Expected life of the options to convert		5.46			5.1211
Risk-free rate		3.0%	%		3.9%5	%
Dividend yield		0.0%	%		0.0%	%

The change in the fair value of the derivative warrant liabilities, classified as level 3, for the period for the ~~six~~nine months ended ~~December~~March 31, ~~2022~~2023 and ~~2021~~2022 is summarized as follows:

Derivative warrant liabilities - Level 3, at June 30, 2021 - Level 3	$	663,000
Derivative warrant liabilities - Level 3, at June 30, 2022 - Level 3	$	663,000
Change in fair value of derivative warrant liabilities, Level 3		(276,250	)
Derivative warrant liabilities - Level 3, at September 30, 2022- Level 3		386,750
Change in fair value of derivative warrant liabilities, Level 3		(165,750	)
Derivative warrant liabilities - Level 3, at December 31, 2022 - Level 3	$	221,000
Change in fair value of derivative warrant liabilities, Level 3		(66,300	)
Derivative warrant liabilities - Level 3, at March 31, 2023 - Level 3	$	154,700
Derivative warrant liabilities - Level 3, at June 30, 2021- Level 3	$	3,635,450
Change in fair value of derivative warrant liabilities, Level 3		(723,770	)
Derivative warrant liabilities - Level 3, at September 30, 2021 - Level 3		2,911,680
Change in fair value of derivative warrant liabilities, Level 3		(132,600	)
Derivative warrant liabilities - Level 3, at December 31, 2021 - Level 3		2,779,080
Change in fair value of derivative warrant liabilities, Level 3		(1,950,330	)
Derivative warrant liabilities - Level 3, at March 31, 2022 - Level 3		828,750

Note 10 - Subsequent Events

Management has evaluated subsequent events to ~~determine~~ determine if events or transactions occurring through the date the consolidated financial statements were issued. The Company did not identify any subsequent ~~event~~events, other than ~~described~~ below, that would have required adjustment or disclosure in the financial statements.

On ~~January~~May 311, 2023, the Company ~~received~~filed a ~~notice~~preliminary ~~(the “Nasdaq~~proxy ~~Notice”)~~proposing ~~from~~a ~~the~~shareholder ~~Listing~~meeting ~~Qualifications~~to ~~Department~~be ofheld ~~Nasdaq~~on ~~stating~~June ~~that~~13, as2023 ofto ~~December~~extend ~~27,~~the ~~2022,~~date by which the Company ~~had~~has ~~failed~~ to ~~hold an~~consummate ~~annual~~a ~~meeting~~business ofcombination from ~~its~~June 15, ~~shareholders~~2023 ~~and~~to ~~therefore~~December 15, ~~was~~2023 ~~not in compliance with Nasdaq Listing Rule 5620~~(~~a).~~or ~~As a result~~March 15, ~~the~~2024 ~~Listing~~if ~~Qualifications Department of Nasdaq has advised~~ the Company ~~that~~has filed its ~~securities~~registration ~~would~~statement beon ~~subject~~Form S-4 for toits ~~delisting~~proposed ~~unless~~business ~~the~~combination ~~Company~~with ~~timely~~zSpace ~~requests a hearing before an independent Hearings Panel (the “Panel”)~~Inc. ~~The~~with ~~Company intends to timely request a hearing. The hearing request will stay any suspension or delisting action pending~~ the ~~completion~~Securities ~~of the hearing~~ and ~~the~~Exchange ~~expiration~~Commission ofbut ~~any~~such ~~additional~~transaction ~~extension~~has ~~period~~not ~~granted~~been completed by ~~the Panel following the hearing. The Company held the required annual shareholder meeting on January 20~~December 15, 2023 ~~and as a result regained compliance with the Rule~~).

~~on January 9, 2023, the Company issued an unsecured promissory note to the Sponsors, with a principal amount of $99,980~~. ~~The promissory note shares similar features with other promissory notes previously issued by the Company to the Sponsors.~~

On March 8, 2023, the Company received a written notice (the “Notice”) from the Listing Qualifications Department of the Nasdaq Stock Market (“NASDAQ”) indicating that the Company is not in compliance with Listing Rule 5250(c)(1) because the Company has failed to file its Quarterly Report on Form 10-Q for the quarter ended December 31, 2022 (the “Delinquent Report”).

The Notice stated that no later than May 8, 2023, the Company is required to submit a plan to regain compliance with respect to the filing of the Delinquent Report. If NASDAQ accepts the Company’s plan, it has the discretion to grant the Company an extension of up to 180 calendar days from the due date of the Delinquent Report (or until August 14, 2023) to regain compliance.

The Company is continuing to work diligently to complete the Delinquent Report. If the Company is unable to file the Delinquent Report by May 8, 2023, it intends to file a plan to regain compliance with NASDAQ. This notification has no immediate effect on the listing of the Company's shares on NASDAQ. There can be no assurance, however, that the Company will be able to regain compliance with the listing requirements discussed above or otherwise satisfy the other NASDAQ listing criteria.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

References to the “Company,” “our,” “us” or “we” refer to EdtechX Holdings Acquisition Corp. II The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the unaudited condensed consolidated financial statements and the notes thereto contained elsewhere in this report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.

Cautionary Note Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). We have based these forward-looking statements on our current expectations and projections about future events. These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions about us that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “may,” “should,” “could,” “would,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “continue,” or the negative of such terms or other similar expressions. Such statements include, but are not limited to, possible business combinations and the financing thereof, and related matters, as well as all other statements other than statements of historical fact included in this Form 10-Q. Factors that might cause or contribute to such a discrepancy include, but are not limited to, those described in our other Securities and Exchange Commission (“SEC”) filings.

Overview

We are a blank check company incorporated in Delaware on May 27, 2020 for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar business combination with one or more businesses (the “Business Combination”). Our sponsors are IBIS Capital Sponsor II LLC and IBIS Sponsor II EdtechX LLC, limited liability companies affiliated with certain of our officers and directors (the “Sponsors”).

The registration statement for our Initial Public Offering (“Initial Public Offering”) became effective on December 10, 2020. On December 15, 2020, the Company consummated its Initial Public Offering of 10,000,000 units (the “Units”) at $10.00 per Unit, generating gross proceeds of $100.0 million, and incurring offering costs of approximately $6.0 million, inclusive of $3.5 million in deferred underwriting commissions. The underwriters exercised the over-allotment option in full and on December 17, 2020 purchased an additional 1,500,000 Units (the “Over-Allotment Units”), generating gross proceeds of $15.0 million, and the Company incurred additional offering costs of $825,000 in underwriting fees, inclusive of $525,000 in deferred underwriting fees (the “Over-Allotment”).

Simultaneously with the closing of the Initial Public Offering, we consummated the private placement (“Private Placement”) of 5,000,000 warrants (each, a “Private Placement Warrant” and collectively, the “Private Placement Warrants”) at a price of $1.00 per Private Placement Warrant to the Sponsors and MIHI LLC, an affiliate of Macquarie Capital (USA) Inc. (“MIHI”), one of the underwriters of the Initial Public Offering, generating proceeds of $5.0 million (Note 3). Simultaneously with the consummation of the sale of the Over-Allotment Units, the Sponsors, MIHI, and Jefferies LLC, the representative of the underwriters in the Initial Public Offering (“Jefferies”), purchased an additional 525,000 Private Warrants for an aggregate purchase price of an additional $525,000.

Upon the closing of the Initial Public Offering and the Private Placement, $101.5 million ($10.15 per Unit) of the net proceeds of the sale of the Units in the Initial Public Offering and of the Private Placement Warrants in the Private Placement were placed in a trust account (“Trust Account”) located in the United States with Continental Stock Transfer & Trust Company acting as trustee, and will be invested only in U.S. “government securities,” within the meaning of Section 2(a)(16) of the Investment Company Act, having 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 1940, as amended (the “Investment Company Act”), which invest only in direct U.S. government treasury obligations, as determined by the Company, until the earlier of: (i) the completion of a Business Combination and (ii) the distribution of the Trust Account as described below. Upon the closing of the Over-Allotment on December 17, 2020, an aggregate of approximately $15.2 million of the additional net proceeds from the consummation of the Over-Allotment were placed in the Trust Account, for a total of approximately $116.7 million held in Trust Account. See “Trust Account Redemptions and Extension of Trust Liquidation Date” below for further description.

We will provide the holders (the “Public Stockholders”) of the Company’s outstanding shares of Class A common stock, par value $0.0001 per share, sold in the Initial Public Offering (the “Public Shares”) 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. The decision as to whether the Company will seek stockholder approval of a Business Combination or conduct a tender offer will be made by the Company, solely in its discretion. The Public Stockholders will be entitled to redeem their Public Shares for a pro rata portion of the amount then held in the Trust Account. The per-share amount to be distributed to Public Stockholders who redeem their Public Shares will not be reduced by the deferred underwriting commissions the Company will pay to the underwriters.

If we are unable to complete a Business Combination within 18 months from the closing of the Initial Public Offering, or June 15, 2022, (the “Combination Period”) and our stockholders have not amended the Certificate of Incorporation to extend such Combination Period, we 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 its taxes and working capital needs (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), and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the remaining stockholders and the board of directors, liquidate and dissolve, subject in the case of clauses (ii) and (iii) to our obligations under Delaware law to provide for claims of creditors and the requirements of other applicable law.

Proposed Business Combination

Upon consummation of the Merger, all outstanding shares of common stock and preferred stock of zSpace will be exchanged for an aggregate of 13.1 million shares of Class A common stock.

●

One-third (1/3) of the Earnout Shares if either (1) over any twenty (20) trading days within any thirty (30) consecutive trading day period the VWAP of the shares of Class A common stock is greater than or equal to $13.50 per share (subject to adjustment) or (2) consolidated revenues of the Company exceed $100,000,000 in any fiscal year (determined on a pro forma basis with respect to any acquisitions by the Company).

On September 8, 2022, Jefferies notified us that they would not act in any capacity in connection with the proposed Business Combination with zSpace and waived its entitlement to the deferred underwriters commissions solely with respect to the proposed Business Combination with zSpace. Effective March 10, 2023, Jefferies amended its notification to waive its entitlement to the deferred underwriters commission with respect to any Business Combination.

Trust Account Redemptions and Extension of Combination Period

On June 2, 2022, the Company held a special meeting of stockholders at which such stockholders voted to extend the time the Company has to consummate an initial Business Combination from June 15, 2022 to December 15, 2022. In connection with such vote, the holders of an aggregate of 9,195,721 Public Shares exercised their right to redeem their shares for an aggregate of approximately $93,377,626 in cash held in the Trust Account. Additionally, upon shareholder approval of the extension, our Sponsors agreed that they or their affiliates would lend to the Company for every month of the extension that was needed to consummate a Business Combination the lesser of an aggregate of (i) $100,000 and (ii) $0.033 per share for each Public Share that was not redeemed in connection with the stockholder vote to be deposited by the Company into the Trust Account on or prior to the 15th day of each month during the extension period. An aggregate of 2,304,279 Public Shares were not redeemed in connection with this stockholder vote and accordingly, a total of $456,247 was deposited into the Trust account, which was funded by the Sponsor'’s loans to the Company and zSpace'’s reimbursement.

Results of Operations

Our entire activity from May 27, 2020 (inception) through ~~December~~March 31, ~~2022~~2023, was in preparation for an Initial Public Offering, and since our Initial Public Offering, our activity has been limited to the search for a prospective initial Business Combination. We will not generate any operating revenues until the closing and completion of our initial Business Combination.

For the three months ended ~~December~~March 31, ~~2022~~2023, we had a net income of approximately $~~318~~768,~~000,~~ which consisted of approximately $~~281~~269,000 of general and administrative expenses, inclusive of $30,000 general administrative expense related party, offset by approximately $66,000 in change in fair value of derivative warrant liabilities, approximately $~~195~~27,000 in gain on investments held in Trust, ~~and~~ approximately $~~240~~182,000 in ~~franchise~~gain ~~tax~~of ~~benefit~~waiver ~~offset by approximately $334,000~~ of ~~general~~deferred ~~and~~underwriting ~~administrative~~fee ~~expenses~~payable, approximately ~~inclusive of~~ $304,~~000~~395 ~~general~~in ~~administrative expense~~income ~~related~~tax ~~party,~~expense and approximately $~~64,000~~8 in interest income ~~tax~~on ~~expense~~bank account.

For the three months ended ~~December~~March 31, ~~2021~~2022, we we had anet ~~loss~~income of approximately $483.9 million,~~000,~~ which consisted of approximately $~~222,000~~4.0 ofmillion ~~general~~in ~~and~~change ~~administrative~~in ~~expenses,~~fair ~~inclusive~~value of ~~$25,000~~ ~~general~~derivative ~~administrative~~warrant liabilities ~~expense related party,~~ and approximately $5070,000 ofin ~~franchise~~gain ~~tax~~on ~~expense~~investments held in Trust offset by approximately $~~213~~218,000 in ~~change~~of ingeneral ~~fair~~and ~~value~~administrative expenses, inclusive of ~~derivative~~$55,000 ~~warrant~~general ~~liabilities~~administrative expense related party and approximately $1149,000 in ~~gain~~franchise ontax ~~investments held in Trust~~expense.

For the ~~six~~nine months ended ~~December~~March 31, ~~2022~~2023, we ~~had~~ had net income of approximately $514,000, which consisted of approximately $~~615~~681,000 in change in fair value of derivative warrant liabilities, approximately $~~310~~337,000 in gain on investments held in Trust, approximately $182,000 in gain of waiver of deferred underwriting fee payable and approximately $~~190~~184,000 in franchise tax benefit offset by approximately $~~537~~711,000 of general and administrative expenses, inclusive of $6090,000 general administrative expense related party, and approximately $6468,000 in income tax expense.

For the ~~six~~nine months ended ~~December~~March 31, ~~2021~~2022, we had net income of approximately $14.19 million, which consisted of approximately $1.5.6 million in change in fair value of derivative warrant ~~liabilities~~ liabilities and approximately $2999,000 in gain on investments held in Trust ~~Account~~ offset by approximately $~~361~~579,000 of general and administrative expenses, inclusive of $60115,000 general administrative expense related party, and approximately $~~100~~148,000 of franchise tax expense.

Liquidity and Going Concern

As of ~~December~~March 31, ~~2022~~2023, we had approximately $1683,000 in cash and a working capital deficit of approximately $01.91 million.

Prior to our Initial Public Offering, our liquidity needs were satisfied through a payment of $25,000 from the Sponsor to cover for certain offering costs on our behalf in exchange for issuance of Founders Shares, and loan proceeds from the Sponsor of approximately $108,000 under the Note and fully repaid the Note on June 24, 2021. Subsequent to the repayment, the facility was no longer available to us. Subsequent to the consummation of the Initial Public Offering, our liquidity needs have been satisfied through the net proceeds from the consummation of the Initial Public Offering and the Private Placement held outside of the Trust Account. In addition, in order to finance transaction costs in connection with a Business Combination, we have issued unsecured promissory notes to our Sponsor. See Note 4 for more details.

Management has determined that we do not have sufficient funds and may need to borrow from our Sponsor to fund our working capital needs until the consummation of an initial Business Combination or for a minimum of one year from the date of issuance of the consolidated financial statements. However, in connection with our assessment of going concern considerations in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 205-40, “Presentation of Financial Statements - Going Concern,” management has determined that our liquidity condition, mandatory liquidation and subsequent dissolution raise substantial doubt about our ability to continue as a going concern without a business combination.

Related Party Transactions

Founder Shares

On June 30, 2020, our Sponsors purchased 4,312,500 shares of our Class B common stock, par value $0.0001 per share, (the “Founder Shares”) for an aggregate price of $25,000. In December 2020, our Sponsor contributed an aggregate of 1,437,500 shares of Class B common stock to our Company for no consideration, resulting in a decrease in the total number of shares of Class B common stock outstanding from 4,312,500 to 2,875,000. All shares and associated amounts have been retroactively restated to reflect the share contribution. In connection with the Initial Public Offering, our Sponsors contributed to our Company’s capital an aggregate of 40,000 Founder Shares and we issued a like number of shares to one of the underwriters in the Initial Public Offering - see “Private Placement” below. The initial stockholders agreed to forfeit up to 375,000 Founder Shares to the extent that the over-allotment option was not exercised in full by the underwriters, so that the Founder Shares would represent 20.0% of our issued and outstanding shares after the Initial Public Offering. On December 17, 2020, the underwriters fully exercised the over-allotment option to purchase an additional 1,500,000 Units; thus, these 375,000 shares of Class B common stock were no longer subject to forfeiture. Subsequently, in March 2022, our Sponsors transferred 786,025 Founder Shares to A1 Capital Advisory Asia Limited for no consideration, and in May 2022, MIHI transferred 40,000 Founder Shares to our Sponsors for no consideration.

The initial stockholders agreed, subject to limited exceptions, not to transfer, assign or sell any of the Founder Shares until the earlier to occur of: (A) one year after the completion of the initial Business Combination or (B) subsequent to the initial Business Combination, (x) if the reported closing price of the Class A common stock equals or exceeds $12.00 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 at least 150 days after the initial Business Combination, or (y) the date on which we complete a liquidation, merger, capital stock exchange or other similar transaction that results in all of the stockholders having the right to exchange their shares of common stock for cash, securities or other property. Any permitted transferees will be subject to the same restrictions and other agreements of our initial stockholders with respect to any Founder Shares.

On November 15, 2022, our Sponsors and A1 Capital Advisory Asia Limited respectively elected to convert all 2,875,000 outstanding shares of Class B Common Stock owned by them into an aggregate of 2,875,000 shares of Class A Common Stock pursuant to the terms of the Class B Common Stock.

Private Placement Warrants and Founder Shares

On December 15, 2020, our Sponsors, the underwriters and MIHI purchased an aggregate of 5,000,000 Private Placement Warrants, and 40,000 Founder Shares for an aggregate purchase price of approximately $5.0 million in the Private Placement that occurred simultaneously with the closing of the Initial Public Offering. Simultaneously with the consummation of the sale of the Over-Allotment Units on December 17, 2020, our Sponsors, MIHI, and Jefferies, the representative of the underwriters in the Initial Public Offering, purchased an additional 525,000 Private Warrants for an aggregate purchase price of an additional $525,000.

Each Private Placement Warrant is exercisable for one whole share of Class A common stock at a price of $11.50 per share. The Founder Shares are described above. A portion of the proceeds from the sale of the Private Placement Warrants were added to the net proceeds from the Initial Public Offering held in the Trust Account. If we do not complete a Business Combination within the Combination Period, the Private Placement Warrants will expire worthless. The Private Placement Warrants will be non-redeemable for cash and exercisable on a cashless basis so long as they are held by the initial purchasers or their permitted transferees.

Related Party Loans

On June 30, 2020, our Sponsors agreed to loan us an aggregate of up to $150,000 to cover expenses related to the Initial Public Offering pursuant to a promissory note (the “Note”). This loan was non-interest bearing and payable on the earlier of December 31, 2020 or the completion of the Initial Public Offering. We borrowed approximately $108,000 under the Note and fully repaid the Note on June 24, 2021.

In addition, in order to finance transaction costs in connection with a Business Combination, our Sponsors or an affiliate of our Sponsors, or our officers and directors or their affiliates may, but are not obligated to, loan us funds as may be required (“Working Capital Loans”). If we complete a Business Combination, we would repay the Working Capital Loans out of the proceeds of the Trust Account released to us. Otherwise, the Working Capital Loans would be repaid only out of funds held outside the Trust Account. In the event that a Business Combination does not close, we 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. The Working Capital Loans would either be repaid upon consummation of a Business Combination or, at the lender’s discretion, up to $1.5 million of such Working Capital Loans may be convertible into warrants of the post Business Combination entity at a price of $1.00 per warrant. The 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 ~~December~~March 31, ~~2022~~2023, we had no borrowings under the Working Capital Loans.

As of ~~December~~March 31, ~~2022~~2023 and June 30, 2022, we have issued unsecured promissory notes aggregating $~~674~~849,~~960~~920 and $250,000, respectively, in principal amount to our Sponsors. The promissory notes do not bear interest, are not convertible and are repayable in full upon consummation of the Company’s initial Business Combination. If we do not complete a Business Combination, the promissory notes will not be repaid and all amounts owed under such notes will be forgiven except to the extent that the Company has funds available to it outside of the Trust Account.

Administrative Services Agreement

We entered into an agreement that provided that, commencing on the effective date of the offering prospectus and continuing until the earlier of our consummation of a Business Combination and the Company’s liquidation, to us agreed to pay the Sponsors a total of $10,000 per month for providing us with office space and certain office and secretarial services. For the three months ended ~~December~~March 31, ~~2022~~ 2023 and ~~2021~~2022, $30,000 and $3055,000 of these expenses were incurred, respectively. For the ~~six~~nine months ended ~~December~~March 31, ~~2022~~2023 and ~~2021~~2022, $6090,000 and $60155,000 of these expenses were incurred, respectively. ~~As of December 31, 2022, we had prepaid $25,000 of such services, included in prepaid expenses on the accompanying condensed consolidated balance sheets.~~

Our Sponsors, officers and directors, or any of their respective affiliates, will be reimbursed for any out-of-pocket expenses incurred in connection with activities on our behalf such as identifying potential target businesses and performing due diligence on suitable Business Combinations. Our audit committee will review on a quarterly basis all payments that were made to our Sponsors, officers, directors or us or their affiliates and will determine which expenses and the amount of expenses that will be reimbursed. There is no cap or ceiling on the reimbursement of out-of-pocket expenses incurred by such persons in connection with activities on our behalf.

Contractual Obligations

Registration Rights

The holders of Founder Shares, Private Placement Warrants and warrants that may be issued upon conversion of Working Capital Loans, if any, (and the securities underlying such securities) are entitled to registration rights pursuant to a registration rights agreement signed upon the consummation of the Initial Public Offering. We will bear the expenses incurred in connection with the filing of any such registration statements.

Underwriting Agreement

The underwriters were entitled to an underwriting discount of $0.20 per unit, or $2.0 million in the aggregate, which was paid upon the closing of the Initial Public Offering. An additional fee of $0.35 per unit, or $3.5 million in the aggregate will be payable to the underwriters for deferred underwriting commissions. The deferred fee will become payable to the underwriters from the amounts held in the Trust Account solely in the event that we complete a Business Combination, subject to the terms of the underwriting agreement.

On September 8, 2022, Jefferies notified us that they it would not act in any capacity in connection with the proposed Business Combination with zSpace and waived its entitlement to the deferred ~~Deferred~~underwriters ~~Discount~~commissions solely with respect to the proposed Business Combination with zSpace. ~~under~~Effective March 10, 2023, Jefferies ~~and~~amended ~~pursuant~~its notification to ~~that~~waive ~~certain~~its ~~Underwriting~~entitlement ~~Agreement,~~to ~~dated~~the ~~December~~deferred ~~10,~~underwriters ~~2020~~commission with respect to any Business Combination.

Recent Issued Accounting Pronouncements

Critical Accounting Policies

The preparation of condensed consolidated financial statements in accordance with accounting principles generally accepted in the United States of America requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. A summary of our significant accounting policies is included in Note 2 to our condensed consolidated financial statements in Part I, Item 1 of this Quarterly Report. Certain of our accounting policies are considered critical, as these policies are the most important to the depiction of our condensed consolidated financial statements and require significant, difficult or complex judgments, often employing the use of estimates about the effects of matters that are inherently uncertain. Such policies are summarized in the Management’s Discussion and Analysis of Financial Condition and Results of Operations section in our 2021 Annual Report on Form 10-K filed with the SEC on September 28, 2022. There have been no significant changes in the application of our critical accounting policies during the ~~six~~nine months ended ~~December~~March 31, ~~2022~~2023.

Recently Issued Accounting Pronouncements

See Note 2 to the unaudited condensed consolidated financial statements included in Part I, Item 1 of this Quarterly Report for a discussion of recent accounting pronouncements.

Off-Balance Sheet Arrangements

As of ~~December~~March 31, ~~2022~~2023, we did not have any off-balance sheet arrangements as defined in Item 303(a)(4)(ii) of Regulation S-K.

JOBS Act

The Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”) contains provisions that, among other things, relax certain reporting requirements for qualifying public companies. We qualify as an “emerging growth company” and under the JOBS Act are allowed to comply with new or revised accounting pronouncements based on the effective date for private (not publicly traded) companies. We are electing to delay the adoption of new or revised accounting standards, and as a result, we may not comply with new or revised accounting standards on the relevant dates on which adoption of such standards is required for non-emerging growth companies. As a result, the condensed consolidated financial statements may not be comparable to companies that comply with new or revised accounting pronouncements as of public company effective dates.

Additionally, we are in the process of evaluating the benefits of relying on the other reduced reporting requirements provided by the JOBS Act. Subject to certain conditions set forth in the JOBS Act, if, as an “emerging growth company,” we choose to rely on such exemptions we may not be required to, among other things, (i) provide an auditor’s attestation report on our system of internal controls over financial reporting pursuant to Section 404, (ii) provide all of the compensation disclosure that may be required of non-emerging growth public companies under the Dodd-Frank Wall Street Reform and Consumer Protection Act, (iii) comply with any requirement that may be adopted by the PCAOB regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the consolidated financial statements (auditor discussion and analysis) and (iv) disclose certain executive compensation related items such as the correlation between executive compensation and performance and comparisons of the CEO’s compensation to median employee compensation. These exemptions will apply for a period of five years following the completion of our Initial Public Offering or until we are no longer an “emerging growth company,” whichever is earlier.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required under this item.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our management, including our principal executive officer and principal financial and accounting officer, we conducted an evaluation of the effectiveness of our disclosure controls and procedures as of the end of the fiscal quarter ended ~~December~~March 31, ~~2022~~2023, as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on this evaluation, our principal executive officer and principal financial officer has concluded that during the period covered by this report, our disclosure controls and procedures were not effective as of ~~December~~March 31, ~~2022~~2023, because of a material weakness in our internal control over financial reporting. A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis. Specifically, the Company’s management has concluded that our control around the interpretation and accounting for certain complex features of the Company’s Class A common stock and warrants issued by the Company, and the accounting for certain prepaid general and administrative services was not effectively designed or maintained. In light of ~~this~~ these material ~~weakness~~weaknesses, we performed additional analysis as deemed necessary to ensure that our unaudited interim financial statements were prepared in accordance with U.S. generally accepted accounting principles. Accordingly, management believes that the unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10Q present fairly in all material respects our financial position, results of operations and cash flows for the period presented.

Disclosure controls and procedures are designed to ensure that information required to be disclosed by us in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

We have implemented remediation steps to address the material weakness and to improve our internal control over financial reporting. Specifically, we expanded and improved our review process for complex securities and related accounting standards. We plan to further improve this process by enhancing access to accounting literature, identification of third-party professionals with whom to consult regarding complex accounting applications and consideration of additional staff with the requisite experience and training to supplement existing accounting professionals. The material weakness has not been fully remediated as of ~~December~~March 31, ~~2022~~2023.

PART II - OTHER INFORMATION

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds from Registered Securities

On December 15, 2020, we consummated the Initial Public Offering of 10,000,000 units (the “Units”) at $10.00 per Unit, generating gross proceeds of $100.0 million, and incurring offering costs of approximately $6.0 million, inclusive of $3.5 million in deferred underwriting commissions (Note 5). Our underwriters exercised the over-allotment option in full and on December 17, 2020 purchased an additional 1,500,000 Units (the “Over-Allotment

Units”), generating gross proceeds of $15.0 million, and incurred additional offering costs of $825,000 in underwriting fees, inclusive of $525,000 in deferred underwriting fees (the “Over-Allotment”).

Simultaneously with the closing of the Initial Public Offering, we consummated the private placement (“Private Placement”) of 5,000,000 warrants (each, a “Private Placement Warrant” and collectively, the “Private Placement Warrants”) at a price of $1.00 per Private Placement Warrant to the Sponsors and MIHI LLC, an affiliate of Macquarie Capital (USA) Inc., one of the underwriters of the Initial Public Offering, generating proceeds of $5.0 million (Note 4). Simultaneously with the consummation of the sale of the Over-Allotment Units, our Sponsors, MIHI LLC, and Jefferies LLC, the representative of the underwriters in the Initial Public Offering, purchased an additional 525,000 Private Warrants for an aggregate purchase price of an additional $525,000.

Use of Proceeds

On December 15, 2020, the underwriters notified us that they were exercising the over-allotment option granted in connection with the IPO in the full amount of 1,500,000 units. On December 17, 2020, we consummated the sale of such units generating additional gross proceeds of $15,000,000. Simultaneously with the consummation of the sale of the units pursuant to the over-allotment option, the Sponsors, MIHI LLC, and Jefferies LLC, the representative of the underwriters in the IPO, purchased an additional 525,000 Private Warrants for an aggregate purchase price of an additional $525,000. An aggregate of $116,725,000, or $10.15 per unit sold in the IPO, has been deposited in the trust account established by the Company in connection with the IPO.

There has been no material change in the planned use of the proceeds from the Initial Public Offering and Private Placement as is described in the Company’s final prospectus related to the Initial Public Offering.

Item 6. Exhibits.

Exhibit Number		Description
31.1		Certification of Chief Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2		Certification of Chief Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1		Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2		Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS		Inline XBRL Instance Document

101.SCH		Inline XBRL Taxonomy Extension Schema Document.

101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document.

101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document.

101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document.

101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document.

104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized on this ~~14th~~25th day of ~~March~~May 2023.

	EdtechX Holdings Acquisition Corp. II

	By:	/s/ Benjamin Vedrenne-Cloquet
	Name:	Benjamin Vedrenne-Cloquet
	Title:	Chief Executive Officer

Filing Compare · EdtechX Holdings Acquisition Corp. II