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 or organization) |
(I.R.S. Employer Identification Number) | |
(Address of principal executive offices) |
(Zip Code) |
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
one-fifth of one redeemable warrant |
The | |||
The | ||||
The |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer |
☒ | Smaller reporting company | ||||
Emerging growth company |
1 |
||||
1 |
||||
2 |
||||
3 |
||||
4 |
||||
5 |
||||
23 |
||||
27 |
||||
27 |
||||
28 |
||||
28 |
||||
28 |
||||
28 |
||||
28 |
||||
28 |
||||
28 |
||||
30 |
ITEM 1. |
FINANCIAL STATEMENTS |
September 30, 2021 (Unaudited) |
December 31, 2020 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash |
$ | $ | ||||||
Prepaid expenses |
— | |||||||
Deferred offering costs associated with IPO |
— | |||||||
|
|
|
|
|||||
Total current assets |
||||||||
Prepaid expenses, non-current |
— | |||||||
Cash and cash equivalents held in trust account |
— | |||||||
|
|
|
|
|||||
Total assets |
$ |
$ | ||||||
|
|
|
|
|||||
Total Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ (Deficit) Equity |
||||||||
Current liabilities: |
||||||||
Accounts payable and accrued expenses |
$ | $ | ||||||
Due to related party |
— | |||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
Derivative warrant liabilities |
— | |||||||
Deferred underwriters’ discount |
— | |||||||
|
|
|
|
|||||
Total liabilities |
||||||||
|
|
|
|
|||||
Commitments and Contingencies |
||||||||
Class A Common stock subject to possible redemption, $ and |
— | |||||||
Stockholders’ deficit: |
||||||||
Preferred stock, $ or outstanding |
||||||||
Class B common stock, $ |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total stockholders’ deficit |
( |
) | ||||||
|
|
|
|
|||||
Total Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ (Deficit) Equity |
$ | $ | ||||||
|
|
|
|
For the three months ended September 30, 2021 |
For the nine months ended September 30, 2021 |
|||||||
Formation and operating costs |
$ | $ | ||||||
|
|
|
|
|||||
Loss from operations |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Other income/(expense) |
||||||||
Interest income on Trust Account |
||||||||
Change in fair value of warrant liabilities |
||||||||
Offering expenses allocated to warrant issuance |
— | ( |
) | |||||
|
|
|
|
|||||
Total other income |
||||||||
|
|
|
|
|||||
Net income |
$ | $ | ||||||
|
|
|
|
|||||
Weighted average shares outstanding, basic and diluted - Class A common stock |
||||||||
|
|
|
|
|||||
Basic and diluted net income per common share – Class A common stock |
$ | $ | ||||||
|
|
|
|
|||||
Weighted average shares outstanding, basic and diluted - Class B common stock |
||||||||
|
|
|
|
|||||
Basic and diluted net income per common share – Class B common stock |
$ | $ | ||||||
|
|
|
|
Common Stock |
Additional |
Total |
||||||||||||||||||
Class B |
Paid-In |
Accumulated |
Stockholders’ |
|||||||||||||||||
Shares |
Amount |
Capital |
Deficit |
Equity (Deficit) |
||||||||||||||||
Balance as of December 31, 2020 |
$ |
$ |
$ |
( |
) |
$ |
||||||||||||||
Forfeiture of Class B shares by Sponsor |
( |
) | ( |
) | — | — | ||||||||||||||
Accretion of Class A common stock to redemption amount |
— | — | ( |
) | ( |
) |
( |
) | ||||||||||||
Net loss |
— |
— |
— | ( |
) | ( |
) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of March 31, 2021 |
$ |
$ |
— |
$ |
( |
) |
$ |
( |
) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net loss |
— | — | — | ( |
) | ( |
) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance as of June 30, 2021 |
$ |
$ |
— |
$ |
( |
) |
$ |
( |
) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
— | — | — | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance as of September 30, 2021 |
$ |
$ |
— |
$ |
( |
) |
$ |
( |
) | |||||||||||
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities: |
||||
Net income |
$ | |||
Adjustments to reconcile net income to net cash used in operating activities: |
||||
Interest earned on investments held in trust |
( |
) | ||
Change in fair value of warrant liabilities |
( |
) | ||
Offering costs allocated to warrants |
||||
Changes in current assets and current liabilities: |
||||
Prepaid expenses |
( |
) | ||
Accounts payable and accrued expenses |
||||
Due to related party |
||||
|
|
|||
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: |
||||
Proceeds from Initial Public Offering, net of underwriters’ discount |
||||
Proceeds from issuance of Private Placement Warrants |
||||
Payments of offering costs |
( |
) | ||
|
|
|||
Net cash provided by financing activities |
||||
Net Change in Cash |
||||
Cash - Beginning |
||||
|
|
|||
Cash - Ending |
$ | |||
|
|
|||
Supplemental Disclosure of Non-cash Financing Activities: |
||||
Deferred underwriters’ discount payable charged to temporary equity |
$ | |||
|
|
As Previously Reported |
Adjustment |
As Restated |
||||||||||
Condensed Balance Sheet as of June 30, 2021 |
||||||||||||
Class A common stock, $ per share |
$ | $ | $ | |||||||||
Class A common stock - $ |
( |
) | ||||||||||
Additional paid-in capital |
( |
) | ||||||||||
Accumulated deficit |
( |
) | ( |
) | ( |
) | ||||||
Total stockholders’ equity (deficit) |
$ | $ | ( |
) | $ | ( |
) | |||||
Class A shares subject to possible redemption |
||||||||||||
Condensed Statement Of Operations for the Three and Six Months Ended June 30, 2021 |
||||||||||||
Basic and diluted net loss per common share – Class A common stock for the three months ended June 30, 2021 |
$ | $ | ( |
) | $ | ( |
) | |||||
Basic and diluted net loss per common share – Class B common stock for the three months ended June 30, 2021 |
( |
) | ( |
) | ||||||||
Basic and diluted net loss per common share – Class A common stock for the six months ended June 30, 2021 |
$ | $ | ( |
) | $ | ( |
) | |||||
Basic and diluted net loss per common share – Class B common stock for the six months ended June 30 , 2021 |
( |
) | ( |
) | ||||||||
Condensed Statement Of Cash Flows For The Six Months Ended June 30 , 2021 |
||||||||||||
Initial value of Class A common stock subject to possible redemption, as corrected |
$ |
$ |
( |
) | $ |
|||||||
Change in value of Class A common stock subject to possible redemption |
$ |
( |
) |
$ |
$ |
Condensed Balance Sheet as of March 31, 2021 |
||||||||||||
Class A common stock, $ per share |
$ | $ | $ | |||||||||
Class A common stock - $ |
( |
) | ||||||||||
Class B common stock - $ |
||||||||||||
Additional paid-in capital |
( |
) | ||||||||||
Accumulated deficit |
( |
) | ( |
) | ( |
) | ||||||
Total stockholders’ equity (deficit) |
$ | $ | ( |
) | $ | ( |
) | |||||
Class A shares subject to possible redemption |
||||||||||||
Condensed Statement Of Operations For The Three Months Ended March 31, 2021 |
||||||||||||
Basic and diluted net loss per common share – Class A common stockfor the three months ended March 31, 2021 |
$ | $ | ( |
) | $ | ( |
) | |||||
Basic and diluted net loss per common share – Class B common stockfor the three months ended March 31, 2021 |
( |
) | ( |
) | ||||||||
Condensed Statement Of Cash Flows For The Three Months Ended March 31, 2021 |
||||||||||||
Initial value of Class A common stock subject to possible redemption, as corrected |
$ |
$ |
( |
) | $ |
|||||||
Change in value of Class A common stock subject to possible redemption |
$ |
( |
) |
$ |
$ |
Gross proceeds |
$ |
|||
Less: Proceeds allocated to Public Warrants |
( |
) | ||
Less: Class A common stock issuance costs |
( |
) | ||
Add: Accretion of carrying value to redemption value |
||||
Class A common stock subject to possible redemption |
$ |
|||
For the three months ended September 30, 2021 |
For the nine months ended September 30, 2021 |
|||||||||||||||
Class A |
Class B |
Class A |
Class B |
|||||||||||||
Basic and diluted net income per share |
||||||||||||||||
Numerator: |
||||||||||||||||
Allocation of net income |
$ | $ | |
$ | $ | |||||||||||
Denominator |
||||||||||||||||
Weighted-average shares outstanding |
||||||||||||||||
Basic and diluted net income per share |
$ | $ | $ | $ |
• |
in whole and not in part; |
• | at a price of $ |
• | upon a minimum of |
• | if, and only if, the last sales price of the Class A common stock equals or exceeds $ |
• | in whole and not in part; |
• | at $ |
• | if, and only if, the closing price of Class A common stock equals or exceeds $ |
• | if the closing price of Class A common stock for any |
• | Level 1, defined as observable inputs such as quoted prices (unadjusted) 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. |
September 30, 2021 |
||||||||||||||||
Carrying Value |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||
Assets: |
||||||||||||||||
Cash and Cash equivalents held in Trust Account |
$ | $ | $ | — | $ | — | ||||||||||
Liabilities: |
||||||||||||||||
Warrant liabilities |
$ | $ | $ | — | $ |
September 30, 2021 |
||||
Stock price |
$ | |
||
Strike price |
$ | |||
Term (in years) |
||||
Volatility |
% | |||
Risk-free rate |
% | |||
Dividend yield |
% |
Derivative warrant liabilities |
||||
Fair value at January 1, 2021 |
$ | |||
Initial value at IPO date |
||||
Change in fair value |
( |
) | ||
Transfer of Public warrants from Level 3 to Level 1 |
( |
) | ||
Fair Value at September 30, 2021 |
$ |
TISHMAN SPEYER INNOVATION CORP. II | ||||||||
By: | /s/ | |||||||
Name: | Paul A. Galiano | |||||||
Dated: December 20, 2021 | Title: | Chief Operating Officer, Chief Financial Officer and Director (Principal Accounting Officer) |