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.) | |
|
||
(Address of principal executive offices) |
(Zip Code) |
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
one-third of one redeemable warrant |
||||
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer |
☒ | Smaller reporting company | ||||
Emerging growth company |
Page |
||||
1 |
||||
2 |
||||
3 |
||||
4 |
||||
5 |
||||
18 |
||||
21 |
||||
21 |
||||
22 |
||||
22 |
||||
22 |
||||
22 |
||||
22 |
||||
22 |
||||
23 |
||||
24 |
ASSETS |
||||
Current assets |
||||
Cash |
$ | |||
Prepaid expenses |
||||
Total Current Assets |
||||
Investments held in Trust Account |
||||
TOTAL ASSETS |
$ |
|||
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
||||
Liabilities: |
||||
Current liabilities |
||||
Accrued expenses |
$ | |||
Accrued offering costs |
||||
Total Current Liabilities |
||||
Warrant liability |
||||
Deferred underwriting fee payable |
||||
Total Liabilities |
||||
Commitments and Contingencies |
||||
Class A common stock subject to possible redemption, |
||||
Stockholders’ Deficit |
||||
Preferred stock, $ |
||||
Class A common stock, $ shares authorized (excluding redemption) |
||||
Class B common stock, $ |
||||
Additional paid-in capital |
||||
Accumulated deficit |
( |
) | ||
Total Stockholders’ Deficit |
( |
) | ||
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT |
$ |
|||
For the Three Months Ended September 30, 2021 |
For the Period from January 15, 2021 (Inception) through September 30, 2021 |
|||||||
Operating costs |
$ | $ | ||||||
Loss from operations |
( |
) |
( |
) | ||||
Other income (loss): |
||||||||
Change in fair value of warrant liability |
||||||||
Transaction costs allocated to warrant liability |
— | ( |
) | |||||
Interest earned on marketable securities held in Trust Account |
— | |||||||
Dividend earned on marketable securities held in Trust Account |
||||||||
Other income, net |
||||||||
Income (loss) before provision for income taxes |
( |
) | ||||||
Provision for income taxes |
— | |||||||
Net income (loss) |
$ |
$ |
( |
) | ||||
Weighted average shares outstanding of Class A redeemable common stock |
||||||||
Basic and diluted net income (loss) per share, Class A redeemable common stock |
$ | ( |
) | |||||
Weighted average shares outstanding of Class B non-redeemable common stock |
||||||||
Basic and diluted net income (loss) per share, Class B non-redeemable common stock |
$ | $ | ( |
) | ||||
Changes in Stockholder’ Deficit |
||||||||||||||||||||||||||||
Class A Common Stock |
Class B Common Stock |
Additional paid-in capital |
Accumulated deficit |
Total Stockholders’ deficit |
||||||||||||||||||||||||
Balance, January 15, 2021 (inception) |
|
|
|
|
$ |
|
|
|
$ |
$ |
$ |
$ |
||||||||||||||||
Issuance |
|
— |
|
|
|
— |
|
|
— | |||||||||||||||||||
Excess consideration received for purchase of Private Placement warrants by Sponsor |
|
— |
|
|
|
— |
|
|
— | — | — | |||||||||||||||||
Forfeiture of Founder Shares |
|
— |
|
|
|
— |
|
|
( |
) |
( |
) |
— | — | ||||||||||||||
Accretion of Class A common stock to redemption amount |
|
|
|
|
— |
|
|
— | ( |
) |
( |
) |
( |
) | ||||||||||||||
Net income |
|
— |
|
|
|
— |
|
|
— | — | — | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance , March 31, 2021 |
|
|
|
|
|
|
|
|
( |
) | ( |
) | ||||||||||||||||
Net loss |
|
— |
|
|
|
— |
|
|
— | — | — | ( |
) | ( |
) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance , June 30, 2021 |
|
|
|
|
|
|
|
|
( |
) |
( |
) | ||||||||||||||||
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 |
( |
) | ||
Dividend earned on marketable securities held in Trust Account |
( |
) | ||
Transaction costs allocated to warrant liability |
||||
Change in fair value of warrant liability |
( |
) | ||
Changes in operating assets and liabilities: |
||||
Prepaid expenses and other current assets |
( |
) | ||
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 issuance of Class B common stock to Sponsor |
||||
Proceeds from sale of Units |
||||
Proceeds from sale of Private Placement Warrants |
||||
Proceeds from promissory note—related party |
||||
Repayment of promissory note—related party |
( |
) | ||
Payment of offering costs |
( |
) | ||
|
|
|||
Net cash provided by financing activities |
||||
|
|
|||
Net Change in Cash |
||||
Cash—Beginning of period |
||||
|
|
|||
Cash—End of period |
$ |
|||
|
|
|||
Non-Cash investing and financing activities: |
||||
Initial fair value of warrant liability associated with warrants |
$ | |||
|
|
|||
Deferred underwriting fees |
$ | |||
|
|
|||
Offering costs included in accrued expenses |
$ | |||
Forfeiture of Founder Shares |
|
$ |
|
|
Gross proceeds |
$ |
|||
Less: |
||||
Allocation to Public Warrants |
( |
) | ||
Class A common stock issuance costs |
( |
) | ||
Add: |
||||
Accretion of carrying value to redemption value |
||||
Class A common stock subject to possible redemption at September 30, 2021 |
$ |
Three Months Ended |
For the period from January 15, 2021 (inception) through |
|||||||||||||||
September 30, 2021 |
September 30, 2021 |
|||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Class A |
Class B |
Class A |
Class B |
|||||||||||||
Basic and diluted net loss per share of common stock |
||||||||||||||||
Numerator: |
||||||||||||||||
Allocation of net loss, as adjusted |
$ | $ | $ | ( |
) | $ | ( |
) | ||||||||
Denominator: |
||||||||||||||||
Basic and diluted weighted average shares outstanding |
||||||||||||||||
Basic and diluted net loss per share of common stock |
$ | $ | $ | ( |
) | $ | ( |
) |
• | in whole and not in part; |
• | at a price of $ |
• | upon a minimum of |
• | if, and only if, the last reported sale price of the Class A common stock for any |
• | in whole and not in part; |
• | at $ |
• | if, and only if, the Reference Value equals or exceeds $ |
• | if the Reference Value is less than $18.00 per share (as adjusted), the Private Placement Warrants must also be concurrently called for redemption on the same terms as the outstanding Public Warrants, as described above. |
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. Examples 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 an assessment of the assumptions that market participants would use in pricing the asset or liability. |
Description |
Level |
September 30, 2021 |
||||||
Assets: |
||||||||
Investments held in Trust Account—U.S. Treasury Bill-backed Exchange Traded Funds |
1 | $ | ||||||
Liabilities: |
||||||||
Warrant liability—Public warrants |
3 |
$ | ||||||
Warrant liability—Private Placement Warrants |
3 |
$ |
At March 12, 2021 (Initial Measurement) |
At September 30, 2021 |
|||||||
Unit price |
$ | $ |
||||||
Strike price |
$ | $ |
||||||
Term (in years) |
||||||||
Volatility |
% |
% | ||||||
Risk-free rate |
% |
% | ||||||
Dividend yield |
% | |||||||
Fair value of warrants |
$ | $ |
Private Placement |
Public |
Warrant Liabilities |
||||||||||
Fair value as of January 15, 2021 |
$ | $ | $ | |||||||||
Initial measurement on March 12, 2021 |
||||||||||||
Change in fair value of warrant liability |
||||||||||||
Fair value as of June 30, 2021 |
$ | $ | $ | |||||||||
Change in fair value of warrant liability |
( |
) | ( |
) | ( |
) | ||||||
Fair value as of September 30, 2021 |
$ | $ | $ | |||||||||
As of March 12, 2021 |
||||||||||||
As Previously Determined |
Revision Adjustment |
As Revised |
||||||||||
Class A common stock, $ of $ |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Stockholders’ equity (deficit): |
||||||||||||
Class A common stock—$ |
( |
) | ||||||||||
Class B common stock—$ |
||||||||||||
Additional paid-in capital |
( |
) | ||||||||||
Accumulated deficit |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Total stockholders’ equity (deficit) |
$ | $ | ( |
) | $ | ( |
) | |||||
|
|
|
|
|
|
|||||||
Shares subject to possible redemption |
||||||||||||
|
|
|
|
|
|
* | Filed herewith. |
** | Furnished herewith. |
(1) | Previously filed as an exhibit to our Current Report on Form 8-K filed on March 15, 2021 and incorporated by reference herein. |
SANDBRIDGE X2 CORP | ||||||
Date: November 8, 2021 | By: | /s/ Ken Suslow | ||||
Name: | Ken Suslow | |||||
Title: | Chief Executive Officer | |||||
(Principal Executive Officer) | ||||||
Date: November 8, 2021 | By: | /s/ Richard Henry | ||||
Name: | Richard Henry | |||||
Title: | Chief Financial Officer | |||||
(Principal Financial and Accounting Officer) |