false 9876543210 false false 9876543210 2024-09-10 2024-09-10 9876543210 spac:OverAllotmentOptionExercisedMember spac:NoRedemptionMember 2024-09-10 2024-09-10 9876543210 spac:OverAllotmentOptionExercisedMember spac:RedemptionAt25PercentOfMaximumMember 2024-09-10 2024-09-10 9876543210 spac:OverAllotmentOptionExercisedMember spac:RedemptionAt50PercentOfMaximumMember 2024-09-10 2024-09-10 9876543210 spac:OverAllotmentOptionExercisedMember spac:RedemptionAt75PercentOfMaximumMember 2024-09-10 2024-09-10 9876543210 spac:OverAllotmentOptionExercisedMember spac:RedemptionAt100PercentOfMaximumMember 2024-09-10 2024-09-10 9876543210 spac:OverAllotmentOptionNotExercisedMember spac:NoRedemptionMember 2024-09-10 2024-09-10 9876543210 spac:OverAllotmentOptionNotExercisedMember spac:RedemptionAt25PercentOfMaximumMember 2024-09-10 2024-09-10 9876543210 spac:OverAllotmentOptionNotExercisedMember spac:RedemptionAt50PercentOfMaximumMember 2024-09-10 2024-09-10 9876543210 spac:OverAllotmentOptionNotExercisedMember spac:RedemptionAt75PercentOfMaximumMember 2024-09-10 2024-09-10 9876543210 spac:OverAllotmentOptionNotExercisedMember spac:RedemptionAt100PercentOfMaximumMember 2024-09-10 2024-09-10 9876543210 spac:NoRedemptionMember spac:OverAllotmentOptionNotExercisedMember spac07:OfferingCostsPaidInAdvanceMember 2024-09-10 2024-09-10 9876543210 spac:NoRedemptionMember spac:OverAllotmentOptionExercisedMember spac07:OfferingCostsPaidInAdvanceMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt25PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac07:OfferingCostsPaidInAdvanceMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt25PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac07:OfferingCostsPaidInAdvanceMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt50PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac07:OfferingCostsPaidInAdvanceMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt50PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac07:OfferingCostsPaidInAdvanceMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt75PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac07:OfferingCostsPaidInAdvanceMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt75PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac07:OfferingCostsPaidInAdvanceMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt100PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac07:OfferingCostsPaidInAdvanceMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt100PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac07:OfferingCostsPaidInAdvanceMember 2024-09-10 2024-09-10 9876543210 spac:NoRedemptionMember spac:OverAllotmentOptionNotExercisedMember spac:DeferredUnderwritingCommissionsMember 2024-09-10 2024-09-10 9876543210 spac:NoRedemptionMember spac:OverAllotmentOptionExercisedMember spac:DeferredUnderwritingCommissionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt25PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:DeferredUnderwritingCommissionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt25PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac:DeferredUnderwritingCommissionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt50PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:DeferredUnderwritingCommissionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt50PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac:DeferredUnderwritingCommissionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt75PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:DeferredUnderwritingCommissionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt75PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac:DeferredUnderwritingCommissionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt100PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:DeferredUnderwritingCommissionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt100PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac:DeferredUnderwritingCommissionsMember 2024-09-10 2024-09-10 9876543210 spac:NoRedemptionMember spac:OverAllotmentOptionNotExercisedMember spac:OverallotmentLiabilityMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt25PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:OverallotmentLiabilityMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt50PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:OverallotmentLiabilityMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt75PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:OverallotmentLiabilityMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt100PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:OverallotmentLiabilityMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt25PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:ShareholderRedemptionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt25PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac:ShareholderRedemptionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt50PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:ShareholderRedemptionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt50PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac:ShareholderRedemptionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt75PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:ShareholderRedemptionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt75PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac:ShareholderRedemptionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt100PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:ShareholderRedemptionsMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt100PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac:ShareholderRedemptionsMember 2024-09-10 2024-09-10 9876543210 spac:NoRedemptionMember spac:OverAllotmentOptionNotExercisedMember spac:OrdinarySharesForfeitedOrCancelledMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt25PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:OrdinarySharesForfeitedOrCancelledMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt50PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:OrdinarySharesForfeitedOrCancelledMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt75PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:OrdinarySharesForfeitedOrCancelledMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt100PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac:OrdinarySharesForfeitedOrCancelledMember 2024-09-10 2024-09-10 9876543210 spac:NoRedemptionMember spac:OverAllotmentOptionNotExercisedMember spac07:DilutionSourcePlacementSharesMember 2024-09-10 2024-09-10 9876543210 spac:NoRedemptionMember spac:OverAllotmentOptionExercisedMember spac07:DilutionSourcePlacementSharesMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt25PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac07:DilutionSourcePlacementSharesMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt25PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac07:DilutionSourcePlacementSharesMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt50PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac07:DilutionSourcePlacementSharesMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt50PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac07:DilutionSourcePlacementSharesMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt75PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac07:DilutionSourcePlacementSharesMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt75PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac07:DilutionSourcePlacementSharesMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt100PercentOfMaximumMember spac:OverAllotmentOptionNotExercisedMember spac07:DilutionSourcePlacementSharesMember 2024-09-10 2024-09-10 9876543210 spac:RedemptionAt100PercentOfMaximumMember spac:OverAllotmentOptionExercisedMember spac07:DilutionSourcePlacementSharesMember 2024-09-10 2024-09-10 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

FORM S-1

OSD TEST CO #1

THIS DOCUMENT IS A TECHNICAL ILLUSTRATION OF HOW CERTAIN DISCLOSURES IN SEC FILINGS ARE TO BE TAGGED. IT DOES NOT INDICATE WHICH PARTICULAR DISCLOSURES MUST BE INCLUDED AND/OR TAGGED IN COMMISSION FILINGS, AND IT DOES NOT CONSTITUTE LEGAL GUIDANCE OF ANY SORT.

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

Large Accelerated Filer Smaller Reporting Company Emerging Growth Company

 

The de-SPAC transaction timeframe is two years.

 

The following table illustrates the difference between the public offering price per unit and our NTBV per share, as adjusted to give effect to this offering and assuming redemption of our public shares at varying levels and the full exercise and no exercise of the over-allotment option:

 

As of September 10, 2024

 

Offering Price of $10.00 per Unit

   25% of Maximum
Redemption
     50% of Maximum
Redemption
     75% of Maximum
Redemption
     Maximum
Redemption
 

NTBV

   NTBV      Difference
between
NTBV
and
Offering
Price
     NTBV      Difference
between
NTBV
and
Offering
Price
     NTBV      Difference
between
NTBV
and
Offering
Price
     NTBV     Difference
between
NTBV
and
Offering
Price
 

Assuming Full Exercise of Over-Allotment Option

 

$7.05

   $ 6.38      $ 3.62      $ 5.33      $ 4.67      $ 3.44      $ 6.56      $ (0.98   $ 10.98  

Assuming No Exercise of Over-Allotment Option

 

$7.04

   $ 6.37      $ 3.63      $ 5.31      $ 4.69      $ 3.42      $ 6.58      $ (1.00   $ 11.00  

For each of the redemption scenarios above, the NTBV was calculated as follows:

 

    No Redemptions     25% of Maximum
Redemptions
    50% of Maximum
Redemptions
    75% of Maximum
Redemptions
    Maximum
Redemptions
 
    Without
Over-
Allotment
    With
Over-
Allotment
    Without
Over-
Allotment
    With
Over-
Allotment
    Without
Over-
Allotment
    With
Over-
Allotment
    Without
Over-
Allotment
    With
Over-
Allotment
    Without
Over-
Allotment
    With
Over-
Allotment
 

Public offering price

  $ 10.00     $ 10.00     $ 10.00     $ 10.00     $ 10.00     $ 10.00     $ 10.00     $ 10.00     $ 10.00     $ 10.00  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net tangible book deficit before this offering

    (0.01     (0.01     (0.01     (0.01     (0.01     (0.01     (0.01     (0.01     (0.01     (0.01

Increase attributable to public shareholders

    7.05      
7.06
 
   
6.38
 
   
6.39
 
   
5.32
 
   
5.34
 
   
3.43
 
   
3.45
 
   
(0.99

   
(0.97

 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma net tangible book value after this offering and the sale of the placement shares

    7.04       7.05       6.37       6.38       5.31       5.33       3.42       3.44       (1.00     (0.98
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Dilution to public shareholders

  $ 2.96     $ 2.95     $ 3.63     $ 3.62     $ 4.69     $ 4.67     $ 6.58     $ 6.56     $ 11.00     $ 10.98  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of dilution to public shareholders

    29.60     29.50     36.30     36.20     46.90     46.70     65.80     65.60     110.00     109.80
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

 

    No Redemptions     25% of Maximum
Redemptions
    50% of Maximum
Redemptions
    75% of Maximum
Redemptions
    Maximum
Redemptions
 
    Without
Over-
Allotment
    With
Over-
Allotment
    Without
Over-
Allotment
    With
Over-
Allotment
    Without
Over-
Allotment
    With
Over-
Allotment
    Without
Over-
Allotment
    With
Over-
Allotment
    Without
Over-
Allotment
    With
Over-
Allotment
 

Numerator:

                   

Net tangible book deficit before this offering

  $ (113,273)     $ (113,273)       (113,273)       (113,273)       (113,273)       (113,273)       (113,273)       (113,273)       (113,273)       (113,273)  

Net proceeds from this offering and the sale of the placement shares(1)

    201,900,000       231,900,000       201,900,000       231,900,000       201,900,000       231,900,000       201,900,000       231,900,000       201,900,000       231,900,000  

Plus: Offering costs accrued for or paid in advance, excluded from tangible book value

    123,239       123,239       123,239       123,239       123,239       123,239       123,239       123,239       123,239       123,239  

Less: Deferred underwriting commissions

    (8,000,000)       (9,200,000)       (8,000,000)       (9,200,000)       (8,000,000)       (9,200,000)       (8,000,000)       (9,200,000)       (8,000,000)       (9,200,000)  

Less: Overallotment liability

    (398,000)       —        (398,000)       —        (398,000)       —        (398,000)       —        (398,000)       —   

Less: Amounts paid for redemptions(2)

    —        —        (50,250,000)       (57,787,500)       (100,500,000)       (115,575,000)       (150,750,000)       (173,362,500)       (201,000,000)       (231,150,000)  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 193,511,966     $  222,709,966     $ 143,261,966     $ 164,922,466     $ 93,011,966     $ 107,134,966     $ 42,761,966     $ 49,347,466     $ (7,488,034)       (8,440,034)  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Denominator:

                   

Ordinary shares outstanding prior to this offering

    7,880,000       7,880,000       7,880,000       7,880,000       7,880,000       7,880,000       7,880,000       7,880,000       7,880,000       7,880,000  

Ordinary shares forfeited if over-allotment is not exercised

    (1,027,826)       —        (1,027,826)       —        (1,027,826)       —        (1,027,826)       —        (1,027,826)       —   

Ordinary shares offered and sale of placement shares

    20,000,000       23,000,000       20,000,000       23,000,000       20,000,000       23,000,000       20,000,000       23,000,000       20,000,000       23,000,000  

Less: Ordinary shares redeemed

    —        —        (5,000,000)       (5,750,000)       (10,000,000)       (11,500,000)       (15,000,000)       (17,250,000)       (20,000,000)       (23,000,000)  

Placement shares

    650,000       710,000       650,000       710,000       650,000       710,000       650,000       710,000       650,000       710,000  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    27,502,174       31,590,000       22,502,174       25,840,000       17,502,174       20,090,000       12,502,174       14,340,000       7,502,174       8,590,000  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Expenses applied against gross proceeds include offering expenses of approximately $600,000 and underwriting commissions of $0.20 per unit (including any units sold pursuant to the underwriter’s option to purchase additional units), or $4,000,000 in the aggregate, payable to the underwriters in this offering (excluding deferred underwriting commissions). See “Use of Proceeds.”

(2)

Upon the consummation of our initial business combination, the deferred underwriting commissions would be paid as follows: $0.40 per unit $8,000,000 in the aggregate or up to an additional $1,200,000 in the aggregate if the underwriter’s over-allotment option is exercised in full payable to the underwriters in the Proposed Offering. See also “Underwriting” for a description of compensation and other items of value payable to the underwriter.

(3)

If we seek shareholder approval of our initial business combination and we do not conduct redemptions in connection with our initial business combination pursuant to the tender offer rules, our sponsor, initial shareholders, directors, officers, advisors or their affiliates may purchase shares or public warrants in privately negotiated transactions or in the open market either prior to or following the completion of our initial business combination. In the event of any such purchases of our shares prior to the completion of our initial business combination, the number of ordinary shares subject to redemption will be reduced by the amount of any such purchases, increasing the pro forma net tangible book value per share. See “Proposed Business — Effecting Our Initial Business Combination — Permitted Purchases and other transactions with respect to our securities.”