QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
(Address of Principal Executive Offices) |
(Zip Code) |
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
| Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer |
☒ | Smaller reporting company | ||||
| Emerging growth company | ||||||
| ASSETS |
||||
| Cash and cash equivalents |
$ | |||
| Prepaid expenses |
||||
| |
|
|||
| Total current assets |
||||
| Marketable securities held in Trust Account |
||||
| Other assets |
||||
| |
|
|||
| Total assets |
$ |
|||
| |
|
|||
| LIABILITIES, COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION, AND STOCKHOLDERS’ DEFICIT |
||||
| Current liabilities: |
||||
| Accounts payable |
$ | |||
| Franchise tax payable |
||||
| Accrued expenses |
||||
| Advances from related party |
||||
| |
|
|||
| Total current liabilities |
||||
| Deferred underwriting fees payable |
||||
| Class K Founder Shares derivative liabilities |
||||
| |
|
|||
| Total liabilities |
||||
| |
|
|||
| Commitments and Contingencies (Note 5) |
||||
| Class A common stock subject to possible redemption, |
||||
| Stockholders’ Deficit |
||||
| Preferred stock, $ |
||||
| Class A common stock, $ |
||||
| Class B common stock, $ |
||||
| Additional paid-in capital |
||||
| Accumulated deficit |
( |
) | ||
| |
|
|||
| Total stockholders’ deficit |
( |
) | ||
| |
|
|||
| Total Liabilities, Common Stock subject to Possible Redemption, and Stockholders’ Deficit |
$ |
|||
| |
|
Three Months Ended September 30, 2021 |
Inception-to- date September 30, 2021 |
|||||||
| Formation costs |
$ | $ | ||||||
| General and administrative expenses |
||||||||
| Franchise tax expense |
||||||||
| |
|
|
|
|||||
| Loss from operations |
( |
) | ( |
) | ||||
| Financing expenses on derivative classified instrument |
( |
) | ||||||
| Gain on marketable securities (net), dividends and interest, held in Trust Account |
||||||||
| Change in fair value of derivative liabilities |
||||||||
| |
|
|
|
|||||
| Income (loss) before income tax expense |
( |
) | ||||||
| |
|
|
|
|||||
| Net Income (loss) |
$ |
$ |
( |
) | ||||
| |
|
|
|
|||||
| Weighted average shares outstanding of Class A common stock subject to possible redemption, basic and diluted |
||||||||
| |
|
|
|
|||||
| Basic and diluted net income (loss) per share, Class A common stock subject to possible redemption |
$ |
$ |
( |
) | ||||
| |
|
|
|
|||||
| Weighted average shares outstanding of Class A non-redeemable common stock, basic and diluted |
||||||||
| |
|
|
|
|||||
| Basic and diluted net income (loss) per share, Class A non-redeemable common stock |
$ |
$ |
( |
) | ||||
| |
|
|
|
|||||
| Weighted average shares outstanding of Class B non-redeemable common stock, basic and diluted |
||||||||
| |
|
|
|
|||||
| Basic and diluted net income (loss) per share, Class B non-redeemable common stock |
$ |
$ |
( |
) | ||||
| |
|
|
|
|||||
Common Stock Subject to Possible Redemption |
Common Stock |
|||||||||||||||||||||||||||||||||||
Class A |
Class A |
Class B |
||||||||||||||||||||||||||||||||||
Additional |
Total |
|||||||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Paid-In |
Accumulated |
Stockholders’ |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
Capital |
Deficit |
Deficit |
||||||||||||||||||||||||||||
| Balance as of January 29, 2021 (inception) |
$ |
$ |
$ |
$ |
$ |
$ |
||||||||||||||||||||||||||||||
| Issuance of common stock to Sponsor |
— | — | — | — | — | |||||||||||||||||||||||||||||||
| Sale of Public Shares, net of $ |
— | — | — | |||||||||||||||||||||||||||||||||
| Sale of Private Placement Shares |
— | — | — | |||||||||||||||||||||||||||||||||
| Accretion of Class A Common Stock to redemption value |
— | — | — | — | — | ( |
) | ( |
) | ( |
) | |||||||||||||||||||||||||
| Net loss |
— | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Balance as of March 31, 2021 (unaudited) |
$ |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||||||||||||
| Net loss |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Balance as of June 30, 2021 (audited) |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) | |||||||||||||||||||||||||||
| Accretion of Class A Common Stock to redemption value |
— | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||
| Net income |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Balance as of September 30, 2021 (unaudited) |
$ |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Cash Flows from Operating Activities: |
| |||
| Net loss |
$ | ( |
) | |
| Adjustments to reconcile net loss to net cash used in operating activities: |
||||
| Financing expenses on derivative classified instrument |
||||
| Gain on marketable securities (net), dividends and interest, held in Trust Account |
( |
) | ||
| Change in fair value of derivative liabilities |
( |
) | ||
| Changes in operating assets and liabilities: |
||||
| Prepaid expenses and other assets |
( |
) | ||
| Accounts payable and accrued expenses |
||||
| |
|
|||
| Net cash used in operating activities |
( |
) | ||
| |
|
|||
| Cash Flows from Investing Activities: |
||||
| Investment of cash into Trust Account |
( |
) | ||
| |
|
|||
| Net cash used in investing activities |
( |
) | ||
| |
|
|||
| Cash Flows from Financing Activities: |
||||
| Sponsor contribution for class B and K common stock |
||||
| Advances from related party |
||||
| Proceeds from sale of Public Shares, net of transaction costs paid |
||||
| Proceeds from sale of Private Placement Shares |
||||
| |
|
|||
| Net cash provided by financing activities |
||||
| |
|
|||
| Net increase in cash |
||||
| Cash - beginning of period |
||||
| |
|
|||
| Cash - end of period |
$ |
|||
| |
|
|||
| Supplemental disclosure of noncash investing and financing activities: |
||||
| Deferred underwriting fees payable |
$ | |||
| |
|
|||
| • | Level 1: Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. |
| • | Level 2: Observable inputs other than Level 1 inputs. Example of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. |
| • | Level 3: Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability. |
For the three months ended September 30, 2021 (Unaudited) |
Inception to date September 30, 2021 (Unaudited) |
|||||||
| Net Income (loss) |
$ | $ | ( |
) | ||||
| Accretion of temporary equity to redemption value |
— | |||||||
| |
|
|
|
|||||
| Net loss including accretion of temporary equity to redemption value |
$ | $ | ( |
) | ||||
| |
|
|
|
|||||
For the three months ended September 30, 2021 |
Inception to date September 30, 2021 |
|||||||||||||||||||||||
(Unaudited) |
(Unaudited) |
|||||||||||||||||||||||
Class A-t |
Class A-p |
Class B |
Class A-t |
Class A-p |
Class B |
|||||||||||||||||||
| Basic and diluted net income (loss) per share |
||||||||||||||||||||||||
| Numerator |
||||||||||||||||||||||||
| Allocation of net loss Including accretion of temporary equity |
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||||||||||
| Accretion of temporary equity to redemption value |
— | |||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Allocation of net income (loss) |
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Denominator |
||||||||||||||||||||||||
| Weighted average shares outstanding, basic and diluted |
||||||||||||||||||||||||
| Basic and diluted net income (loss) per share |
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||||||||||
Description |
Level |
September 30, 2021 |
||||||
| Assets: |
||||||||
| Marketable securities held in Trust Account |
1 | $ | ||||||
| Liabilities: |
||||||||
| Derivative liability – Class K Founder Shares |
3 | $ | ||||||
Input |
January 29, 2021 (Inception) |
September 30, 2021 |
||||||
| Risk-free interest rate |
% | % | ||||||
| Term to business combination |
||||||||
| Expected volatility |
% | % | ||||||
| Stock price |
$ | $ | ||||||
| Dividend yield |
% | % | ||||||
Class K Founder Shares Derivative Liabilities |
||||
| Initial measurement on January 29, 2021 |
$ |
|||
| Change in fair value of Class K Founder Shares Derivative Liabilities |
( |
) | ||
| |
|
|||
| Fair Value, March 31, 2021 (unaudited) |
$ |
|||
| Change in fair value of Class K Founder Shares Derivative Liabilities |
||||
| |
|
|||
| Fair Value, June 30, 2021 (audited) |
$ |
|||
| Change in fair value of Class K Founder Shares Derivative Liabilities |
( |
) | ||
| |
|
|||
| Fair Value, September 30, 2021 (unaudited) |
$ |
|||
| |
|
|||
| * | Filed herewith. |
| ** | Furnished. |
| KHOSLA VENTURES ACQUISITION CO. II | ||||||
| Date: November 3, 2021 | By: | /s/ Peter Buckland | ||||
| Name: | Peter Buckland | |||||
| Title: | Chief Financial Officer | |||||