XML 25 R5.htm IDEA: XBRL DOCUMENT v3.23.2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' DEFICIT - CIK0001853021 Metals Acquisition Corp - USD ($)
Class A Ordinary Shares
Common Stock
Class B Ordinary Shares
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Total
Balance at the beginning at Mar. 10, 2021   $ 0 $ 0 $ 0 $ 0
Balance at the beginning (in shares) at Mar. 10, 2021   0      
Increase (Decrease) in Stockholders' Equity          
Remeasurement of Class A ordinary shares subject to possible redemption         (38,782,274)
Class B ordinary share issued to Sponsor   $ 719 24,281   25,000
Class B ordinary share issued to Sponsor (in shares)   7,187,500      
Capital contribution for sale of Class B shares to Anchor Investors     11,107,653   $ 11,107,653
Forfeiture of 558,805 founder shares   $ (56) 56    
Forfeiture of 558,805 founder shares (in shares)   (558,805)     558,805
Adjustment To Additional Paid In Capital, Deferred Underwriting Fee         $ 9,280,173
Change in Class A ordinary shares subject to possible redemption     (11,131,990) (27,650,284) (38,782,274)
Remeasurement of Class A ordinary shares subject to possible redemption         (38,782,274)
Net loss       10,815,018 10,815,018
Balance at the end at Dec. 31, 2021 $ 0 $ 663 0 (16,835,266) (16,834,603)
Balance at the end (in shares) at Dec. 31, 2021 0 6,628,695      
Increase (Decrease) in Stockholders' Equity          
Remeasurement of Class A ordinary shares subject to possible redemption       (25,233) (25,233)
Net loss       (5,848,813) (5,848,813)
Balance at the end at Mar. 31, 2022   $ 663   (22,709,312) (22,708,649)
Balance at the end (in shares) at Mar. 31, 2022   6,628,695      
Balance at the beginning at Dec. 31, 2021 $ 0 $ 663 0 (16,835,266) (16,834,603)
Balance at the beginning (in shares) at Dec. 31, 2021 0 6,628,695      
Increase (Decrease) in Stockholders' Equity          
Remeasurement of Class A ordinary shares subject to possible redemption         (3,760,916)
Contribution of conversion price in excess of fair value of warrants     720,800   720,800
Stock compensation     224,250   224,250
Remeasurement of Class A ordinary shares subject to possible redemption     (945,050) (2,815,866) (3,760,916)
Net loss       (4,742,618) (4,742,618)
Balance at the end at Dec. 31, 2022 $ 0 $ 663 0 (24,393,750) (24,393,087)
Balance at the end (in shares) at Dec. 31, 2022 0 6,628,695      
Increase (Decrease) in Stockholders' Equity          
Remeasurement of Class A ordinary shares subject to possible redemption     (266,784) (2,581,866) (2,848,650)
Amount in excess of the face value over the present value on related party promissory note     68,744   68,744
Contribution of conversion price in excess of fair value of warrants     198,040   198,040
Remeasurement of Class A ordinary shares subject to possible redemption         (2,848,650)
Net loss       (5,227,142) (5,227,142)
Balance at the end at Mar. 31, 2023 $ 0 $ 663 $ 0 $ (32,202,758) $ (32,202,095)
Balance at the end (in shares) at Mar. 31, 2023   6,628,695