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 No.) |
Title of each class |
Trading Symbols |
Name of each exchange on which registered | ||
one-fifth of one redeemable warrant |
||||
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
☒ | Smaller reporting company | |||||
Emerging growth company |
Page |
||||||
Item 1. |
||||||
1 |
||||||
2 |
||||||
3 |
||||||
4 |
||||||
5 |
||||||
Item 2. |
17 |
|||||
Item 3. |
19 |
|||||
Item 4. |
19 |
|||||
Item 1. |
19 |
|||||
Item 2. |
19 |
|||||
Item 3. |
20 |
|||||
21 |
September 30, 2021 |
December 31, 2020 |
|||||||
(Unaudited) |
||||||||
ASSETS |
||||||||
Current assets |
||||||||
Cash |
$ | $ | ||||||
Prepaid expenses |
||||||||
Total Current Assets |
||||||||
Deferred offering costs |
||||||||
Marketable securities held in Trust Account |
||||||||
TOTAL ASSETS |
$ |
$ |
||||||
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY |
||||||||
Current liabilities |
||||||||
Accounts Payable and Accrued expenses |
$ | $ | ||||||
Accrued offering costs |
||||||||
Promissory note – related party |
||||||||
Total current liabilities |
||||||||
Warrant liabilities |
||||||||
Deferred underwriting fee payable |
— | |||||||
Total Liabilities |
||||||||
Commitments |
||||||||
Class A common stock subject to possible redemption |
||||||||
Stockholders’ (Deficit) Equity |
||||||||
Preferred stock, $ |
||||||||
Class B common stock, $ |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit |
( |
) | ( |
) | ||||
Total Stockholders’ (Deficit) Equity |
( |
) |
||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY |
$ |
$ |
||||||
(1) | Included an aggregate of up to |
Three Months Ended September 30, 2021 |
Nine Months Ended September 30, 2021 |
|||||||
General and administrative expenses |
$ | $ | ||||||
Loss from operations |
( |
) |
( |
) | ||||
Other income (expense): |
||||||||
Interest earned on marketable securities held in Trust Account |
||||||||
Transaction expenses attributable to warrant liabilities |
( |
) | ||||||
Loss on initial issuance of private warrants |
( |
) | ||||||
Change in fair value of warrant liability |
( |
) | ||||||
Total other income (expense), net |
( |
) | ||||||
Net income (loss) |
$ |
$ |
( |
) | ||||
Basic and diluted weighted average shares outstanding, Class A common stock |
||||||||
Basic and diluted net income (loss) per share, Class A common stock |
$ |
$ |
( |
) | ||||
Basic and diluted weighted average shares outstanding of Class B common stock |
||||||||
Basic and diluted net income (loss) per share, Class B common stock |
$ |
$ |
( |
) | ||||
Class A |
Class B |
Additional |
Total |
|||||||||||||||||||||||||
Common Stock |
Common Stock |
Paid in |
Accumulated |
Stockholders’ |
||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Capital |
Deficit |
Equity (Deficit) |
||||||||||||||||||||||
Balance — January 1, 2021 |
— |
$ |
— |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||
Remeasurement adjustment on redeemable common stock |
— | — | — | — | ( |
) | ( |
) | ( |
) | ||||||||||||||||||
Forfeiture of Founder Shares |
— | — | ( |
) | ( |
) | — | — | ||||||||||||||||||||
Net loss |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance — March 31, 2021 ( restated , See Note 2) |
— |
$ |
— |
$ |
$ |
— |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net loss |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance — June 30, 2021 ( restated , See Note 2) |
— |
$ |
— |
$ |
$ |
— |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income |
— | — | — | — | — | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance — September 30, 2021 |
— |
$ |
— |
$ |
$ |
— |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities: |
||||
Net loss |
$ | ( |
) | |
Adjustments to reconcile net loss to net cash used in operating activities: |
||||
Interest earned on marketable securities held in Trust Account |
( |
) | ||
Changes in fair value of warrant liabilities |
||||
Loss on initial issuance of private warrants |
||||
Transaction expenses attributable to warrant liabilities |
||||
Changes in operating assets and liabilities: |
||||
Prepaid expenses |
( |
) | ||
Accounts payable and accrued expenses |
||||
Net cash (used in) operating activities |
( |
) | ||
Cash Flows from Investing Activities: |
||||
Investment of cash in Trust Account |
( |
) | ||
Net cash (used in) investing activities |
( |
) | ||
Cash Flows from Financing Activities: |
||||
Proceeds from sale of Units, net of underwriting discounts paid |
||||
Proceeds from sale of Private Placement Warrants |
||||
Repayment of promissory note –related party |
( |
) | ||
Payment of offering costs |
( |
) | ||
Net cash provided financing activities |
||||
Net Change in Cash |
||||
Cash – Beginning of period |
||||
Cash – End of period |
$ |
|||
Non-Cash investing and financing activities: |
||||
Offering costs included in accrued offering costs |
$ | |||
Remeasurement adjustment on redeemable common stock |
$ |
|||
Deferred underwriting fee payable |
$ | |||
Forfeiture of Founder Shares |
$ | ( |
) | |
Balance Sheet as of January 28, 2021 |
As Previously Reported |
Adjustment |
As Restated |
|||||||||
Class A common stock subject to possible redemption |
$ |
$ |
$ |
|||||||||
Class A common stock |
$ |
$ |
( |
) |
$ |
|||||||
Additional paid-in capital |
$ |
$ |
( |
) |
$ |
|||||||
Accumulated deficit |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | |||
Total Stockholders’ Equity (Deficit) |
$ |
$ |
( |
) |
$ |
( |
) | |||||
Condensed Balance Sheet as of March 31, 2021 (Unaudited) |
||||||||||||
Class A common stock subject to possible redemption |
$ |
$ |
$ |
|||||||||
Class A common stock |
$ |
$ |
( |
) |
$ |
|||||||
Additional paid-in capital |
$ |
$ |
( |
) |
$ |
|||||||
Accumulated deficit |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | |||
Total Stockholders’ Equity (Deficit) |
$ |
$ |
( |
) |
$ |
( |
) | |||||
Condensed Balance Sheet as of June 30, 2021 (Unaudited) |
||||||||||||
Class A common stock subject to possible redemption |
$ |
$ |
$ |
|||||||||
Class A common stock |
$ |
$ |
( |
) |
$ |
|||||||
Additional paid-in capital |
$ |
$ |
( |
) |
$ |
|||||||
Accumulated deficit |
$ |
( |
) |
$ |
( |
) |
$ |
( |
) | |||
Total Stockholders’ Equity (Deficit) |
$ |
$ |
( |
) |
$ |
( |
) | |||||
Condensed Statement of Changes in Stockholders’ Equity (Deficit) for the Three Months Ended March 31, 2021 (Unaudited) |
||||||||||||
Sale of |
$ |
$ |
( |
) |
$ |
|||||||
Initial value of common stock subject to redemption |
$ |
( |
) |
$ |
$ |
|||||||
Remeasurement adjustment on redeemable common stock |
$ |
$ |
( |
) |
$ |
( |
) |
As Previously Reported |
Adjustment |
As Restated |
||||||||||
Condensed Statement of Changes in Stockholders’ Equity (Deficit) for the Three Months Ended June 31, 2021 (Unaudited) |
||||||||||||
Remeasurement adjustment stock |
$ |
$ |
( |
) |
$ |
|||||||
Statement of Operations for the Three Months Ended March 31, 2021 (Unaudited) |
||||||||||||
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption |
( |
) |
||||||||||
Basic and diluted net income per share, Class A common stock subject to possible redemption |
$ |
( |
) |
$ |
( |
) | ||||||
Basic and diluted weighted average shares outstanding, Non-redeemable common stock |
( |
) |
||||||||||
Basic and diluted net loss per share, Non-redeemable common stock |
$ |
( |
) |
$ |
$ |
( |
) | |||||
Statement of Operations for the Three Months Ended June 30, 2021 (Unaudited) |
||||||||||||
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption |
||||||||||||
Basic and diluted net income per share, Class A common stock subject to possible redemption |
$ |
$ |
( |
) | ||||||||
Basic and diluted weighted average shares outstanding, Non-redeemable common stock |
( |
) |
||||||||||
Basic and diluted net loss per share, Non-redeemable common stock |
$ |
( |
) |
$ |
$ |
( |
) |
As Previously Reported |
Adjustment |
As Restated |
||||||||||
Statement of Operations for the Six Months Ended June 30, 2021 (Unaudited) |
||||||||||||
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption |
( |
) |
||||||||||
Basic and diluted net income per share, Class A common stock subject to possible redemption |
$ |
$ |
||||||||||
Basic and diluted weighted average shares outstanding, Non-redeemable common stock |
( |
) |
||||||||||
Basic and diluted net income per share, Non-redeemable common stock |
$ |
( |
) |
$ |
$ |
|||||||
Statement of Cash Flows for the Three Months Ended March 31, 2021 (Unaudited) |
||||||||||||
Supplemental disclosures of non-cash investing and financing activities |
||||||||||||
Change in value of Class A common stock subject to possible redemption |
$ |
( |
) |
$ |
$ |
|||||||
Statement of Cash Flows for the Six Months Ended June 30, 2021 (unaudited) |
||||||||||||
Supplemental disclosures of non-cash investing and financing activites |
||||||||||||
Change in value of Class A common stock subject to possible redemption |
$ |
( |
) |
$ |
$ |
Gross proceeds |
$ | |||
Less: |
||||
Proceeds allocated to Public Warrants |
$ | ( |
) | |
Class A common stock issuance costs |
$ | ( |
) | |
Plus: |
||||
Remeasurement of carrying value to redemption value |
$ | |||
Class A common stock subject to possible redemptio n |
$ | |||
Three Months Ended September 30, 2021 |
Nine Months Ended September 30, 2021 |
|||||||||||||||
Class A |
Class B |
Class A |
Class B |
|||||||||||||
Basic and diluted net income (loss) per common stock |
||||||||||||||||
Numerator: |
||||||||||||||||
Allocation of net income (loss), as adjusted |
$ | $ | $ | ( |
) | $ | ( |
) | ||||||||
Denominator: |
||||||||||||||||
Basic and diluted weighted average shares outstanding |
||||||||||||||||
Basic and diluted net income (loss) per common stock |
$ | $ | $ | ( |
) | $ | ( |
) |
• | 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. |
Description |
Level |
December 31, 2020 |
September 30, 2021 |
|||||||||||||
Assets: |
||||||||||||||||
Investments held in Trust Account – U.S. Treasury Securities Money Market Fund |
1 | $ | — | $ | ||||||||||||
Liabilities: |
||||||||||||||||
Warrant liability – Public Warrants |
1 | $ | — | $ | ||||||||||||
Warrant liability – Private Placement Warrants |
2 | $ |
Private Placement |
Public |
Warrant Liabilities |
||||||||||
Fair value as of January 1, 2021 |
$ |
$ |
$ |
|||||||||
Initial measurement on January 28, 2021 |
||||||||||||
Change in valuation inputs or other assumptions |
— | |||||||||||
Transfer to Level 1 |
— | ( |
) | ( |
) | |||||||
|
|
|
|
|
|
|||||||
Fair value as of March 31, 2021 |
— |
|||||||||||
Change in fair value |
— | |||||||||||
|
|
|
|
|
|
|||||||
Fair value as of June 30, 2021 |
$ |
$ |
— |
$ |
||||||||
Change in fair value |
( |
) | — | ( |
) | |||||||
Transfer to Level 2 |
( |
) | — | ( |
) | |||||||
|
|
|
|
|
|
|||||||
Fair value as of September 30, 2021 |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
Private Placement |
Public |
Warrant Liabilities |
||||||||||
Initial measurement on January 28, 2021 |
||||||||||||
Change in valuation inputs or other assumptions |
||||||||||||
|
|
|
|
|
|
|||||||
Fair value as of March 31, 2021 |
$ |
$ |
$ |
|||||||||
Change in valuation inputs or other assumptions |
||||||||||||
|
|
|
|
|
|
|||||||
Fair value as of June 30, 2021 |
$ |
$ |
$ |
|||||||||
Change in valuation inputs or other assumptions |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Fair value as of September 30, 2021 |
||||||||||||
|
|
|
|
|
|
* | Filed herewith. |
** | Furnished. |
NORTHERN STAR INVESTMENT CORP. II | ||||||
Date: November 15, 2021 | By: | /s/ Joanna Coles | ||||
Name: | Joanna Coles | |||||
Title: | Chief Executive Officer |