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 |
1 | ||||
1 | ||||
18 | ||||
18 | ||||
18 | ||||
19 | ||||
19 | ||||
20 | ||||
20 | ||||
20 | ||||
20 | ||||
21 | ||||
21 | ||||
22 | ||||
22 | ||||
22 | ||||
22 | ||||
22 | ||||
22 | ||||
22 | ||||
23 | ||||
24 |
JUNE 30, 2022 |
DECEMBER 31, 2021 |
|||||||
(Unaudited) |
||||||||
ASSETS |
||||||||
Cash |
$ | $ | ||||||
Prepaid expenses |
||||||||
Total current assets |
||||||||
Marketable securities held in Trust Account |
||||||||
Other non-current assets |
||||||||
Total Assets |
$ |
$ |
||||||
LIABILITIES, COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION, AND STOCKHOLDERS’ DEFICIT |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | $ | ||||||
Due to related party |
||||||||
Income tax payable |
||||||||
Franchise tax payable |
||||||||
Accrued expenses |
||||||||
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 |
$ |
$ |
||||||
For The Three Months Ended June 30, 2022 |
For The Three Months Ended June 30, 2021 |
For The Six Months Ended June 30, 2022 |
For The Period From January 29, 2021 (Inception) Through June 30, 2021 |
|||||||||||||
Formation costs |
$ | — | $ | — | $ | — | $ | |||||||||
General and administrative expenses |
||||||||||||||||
Franchise tax expenses |
||||||||||||||||
Loss from operations |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Financing expenses on derivative classified instrument |
— | — | — | ( |
) | |||||||||||
Change in fair value of derivative liabilities |
( |
) | ||||||||||||||
Gain on marketable securities (net), dividends and interest, held in Trust Account |
||||||||||||||||
Income (loss) before income tax expense |
( |
) | ( |
) | ||||||||||||
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 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 |
||||||||||||||||||||||||||||||||||||
Class A |
Class A |
Class B |
||||||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Additional Paid-In Capital |
Accumulated Deficit |
Total Stockholders’ Deficit |
||||||||||||||||||||||||||||
Balance as of January 1, 2022 (audited) |
$ | $ | $ | $ | $ | ( |
) | $ | ( |
) | ||||||||||||||||||||||||||
Accretion of Class A common stock to redemption value |
— | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance as of March 31, 2022 (unaudited) |
$ |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||||||||||||
Accretion of Class A common stock to redemption value |
— | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance as of June 30, 2022 (unaudited) |
$ |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock Subject to Possible Redemption |
||||||||||||||||||||||||||||||||||||
Class A |
Class A |
Class B |
||||||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
Additional Paid-In Capital |
Accumulated Deficit |
Total Stockholders’ Deficit |
||||||||||||||||||||||||||||
Balance as of January 29, 2021 (inception) |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||
Issuance of common stock to Sponsor |
— | — | — | — | — | |||||||||||||||||||||||||||||||
Sale of Public Shares, net of $ |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Proceeds from the 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 (unaudited) |
$ |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Six Months Ended June 30, 2022 |
For The Period From January 29, 2021 (Inception) Through June 30, 2021 |
|||||||
Cash Flows from Operating Activities |
||||||||
Net income (loss) |
$ | $ | ( |
) | ||||
Adjustments to reconcile net income (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 and other non-current assets |
( |
) | ||||||
Accounts payable and accrued expenses (including franchise tax payable and income tax payable) |
||||||||
Net cash used in operating activities |
( |
) | ( |
) | ||||
Cash Flows from Investing Activities |
||||||||
Investment in marketable securities held in Trust Account |
( |
) | ||||||
Net cash used in investing activities |
( |
) | ||||||
Cash Flows from Financing Activities |
||||||||
Proceeds from issuance of Class B and Class K common stock to Sponsor |
— | |||||||
Advances from related party |
||||||||
Proceeds from sale of Public Shares, net of transaction costs |
— | |||||||
Proceeds from sale of Private Placement Shares |
— | |||||||
Net cash provided by financing activities |
||||||||
Net (decrease) increase in cash |
( |
) | ||||||
Cash - beginning of period |
||||||||
Cash - end of period |
$ | $ | ||||||
Supplemental disclosure of noncash investing and financing activities: |
||||||||
Immediate accretion of Class A shares to redemption value |
$ | $ | — | |||||
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 Six Months Ended June 30, 2022 (Unaudited) |
For The Period From January 29, 2021 (Inception) Through June 30, 2021 (Unaudited) |
|||||||
Net income (loss) |
$ | $ | ( |
) | ||||
Accretion of temporary equity in excess of fair value |
( |
) | ( |
) | ||||
Net income (loss) including accretion of temporary equity in excess of fair value |
$ | $ | ( |
) | ||||
For The Three Months Ended June 30, 2022 |
For The Three Months Ended June 30, 2021 |
|||||||
Net income (loss) |
$ | $ | ( |
) | ||||
Accretion of temporary equity in excess of fair value |
( |
) | ||||||
Net loss including accretion of temporary equity in excess of fair value |
$ | ( |
) | $ | ( |
) | ||
For The Six Months Ended June 30, 2022 | ||||||||||||
Class A-t (Temporary) |
Class A-p (Permanent) |
Class B | ||||||||||
Basic and diluted net income (loss) per share |
||||||||||||
Numerator |
||||||||||||
Allocation of net income (loss) including accretion of temporary equity in excess of fair value |
$ | $ | $ | |||||||||
Deemed dividend for accretion of temporary equity in excess of fair value |
||||||||||||
Allocation of net income (loss) and deemed dividend |
$ | $ | $ | |||||||||
Denominator |
||||||||||||
Weighted average shares outstanding, basic and diluted |
||||||||||||
Basic and diluted net income (loss) per share |
$ | $ | $ |
For The Period from January 29, 2021 (Inception) Through June 30, 2021 | ||||||||||||
Class A-t (Temporary) |
Class A-p (Permanent) |
Class B | ||||||||||
Basic and diluted net income (loss) per share |
||||||||||||
Numerator |
||||||||||||
Allocation of net income (loss) including accretion of temporary equity in excess of fair value |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Deemed dividend for accretion of temporary equity in excess of fair value |
||||||||||||
Allocation of net income (loss) and deemed dividend |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Denominator |
||||||||||||
Weighted average shares outstanding, basic and diluted |
||||||||||||
Basic and diluted net income (loss) per share |
$ | ( |
) | $ | ( |
) | $ | ( |
) |
For The Three Months Ended June 30, 2022 | ||||||||||||
Class A-t (Temporary) |
Class A-p (Permanent) |
Class B | ||||||||||
Basic and diluted net income (loss) per share |
||||||||||||
Numerator |
||||||||||||
Allocation of net income (loss) including accretion of temporary equity in excess of fair value |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Deemed dividend for accretion of temporary equity in excess of fair value |
||||||||||||
Allocation of net income (loss) and deemed dividend |
$ | $ | ( |
) | $ | ( |
) | |||||
Denominator |
||||||||||||
Weighted average shares outstanding, basic and diluted |
||||||||||||
Basic and diluted net income (loss) per share |
$ | $ | ( |
) | $ | ( |
) |
For The Three Months Ended June 30, 2021 | ||||||||||||
Class A-t (Temporary) |
Class A-p (Permanent) |
Class B | ||||||||||
Basic and diluted net income (loss) per share |
||||||||||||
Numerator |
||||||||||||
Allocation of net income (loss) including accretion of temporary equity in excess of fair value |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Deemed dividend for accretion of temporary equity in excess of fair value |
||||||||||||
Allocation of net income (loss) and deemed dividend |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Denominator |
||||||||||||
Weighted average shares outstanding, basic and diluted |
||||||||||||
Basic and diluted net income (loss) per share |
$ | ( |
) | $ | ( |
) | $ | ( |
) |
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Assets: |
||||||||||||||||
Marketable securities held in Trust Account |
$ | $ | — | $ | — | $ | ||||||||||
Liabilities: |
||||||||||||||||
Class K Founder Shares derivative liabilities |
— | — | — | — |
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Assets: |
||||||||||||||||
Marketable securities held in Trust Account |
$ | $ | — | $ | — | $ | ||||||||||
Liabilities: |
||||||||||||||||
Class K Founder Shares derivative liabilities |
— | — | $ | $ |
December 31, 2021 |
||||
Input Risk-free interest rate |
% | |||
Term to business combination |
||||
Expected volatility |
% | |||
Stock price |
$ | |||
Dividend yield |
% |
Class K Founder Shares Derivative Liabilities |
||||
Fair value as of January 1, 2022 |
$ | |||
Change in fair value |
( |
) | ||
Fair value as of March 31, 2022 |
$ | |||
Change in fair value |
( |
) | ||
Fair value as of June 30, 2022 |
$ | |||
Class K Founder Shares Derivative Liabilities |
||||
Fair value at January 29, 2021 (inception) |
$ | |||
Change in fair value |
( |
) | ||
Fair value as of March 31, 2021 |
$ | |||
Change in fair value |
||||
Fair value as of June 30, 2021 |
$ | |||
* | Filed herewith. |
** | Furnished herewith. |
KHOSLA VENTURES ACQUISITION CO. III | ||||||
Date: August 11, 2022 | By: | /s/ Peter Buckland | ||||
Name: | Peter Buckland | |||||
Title: | Chief Financial Officer |