| 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 |
||||
17 |
||||
17 |
||||
17 |
||||
18 |
||||
18 |
||||
18 |
||||
19 |
||||
19 |
||||
19 |
||||
20 |
||||
20 |
||||
21 |
||||
21 |
||||
21 |
||||
21 |
||||
21 |
||||
21 |
||||
21 |
||||
22 |
||||
23 |
| MARCH 31, 2022 (Unaudited) |
DECEMBER 31, 2021 |
|||||||
| 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 |
||||||||
| 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, $ and outstanding (excluding |
||||||||
| 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 March 31, 2022 |
For The Period From January 29, 2021 (Inception) Through March 31, 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 |
||||||||
| |
|
|
|
|||||
| 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 |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholders Deficit |
|||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||||
| 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) |
$ | $ | $ | $ | $ | ( |
) | $ | ( |
) | ||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Common Stock Subject to Possible Redemption |
||||||||||||||||||||||||||||||||||||
Class A |
Class A |
Class B |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholders Deficit |
|||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||||
| Balance as of January 15, 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) |
$ |
$ |
$ |
$ |
$ |
( |
) |
$ |
( |
) | ||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
For The Three Months Ended March 31, 2022 |
For The Period From January 29, 2021 (Inception) Through March 31, 2021 |
|||||||
| Cash Flows from Operating Activities |
||||||||
| Net income (loss) |
$ | $ | ( |
) | ||||
| Adjustments to reconcile net income (loss) to net cash used in operating activities: |
||||||||
| Finance expense on fair value instruments |
||||||||
| 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 assets |
( |
) | ||||||
| Accounts payable, franchise tax payable and accrued expenses |
||||||||
| |
|
|
|
|||||
| 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 transactions 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: |
||||||||
| Initial class A shares subject to possible redemption |
$ | $ | ||||||
| Accretion of Class A shares to redemption value |
$ | $ | ||||||
| Offering costs included in accounts payable |
$ | $ | ||||||
| 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 March 31, 2022 (Unaudited) |
For The Period From January 29, 2021 (Inception) Through March 31, 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 March 31, 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 March 31, 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 |
— |
— |
||||||||||||||
| Input |
March 31, 2022 |
December 31, 2021 |
||||||
| Risk-free interest rate |
% | % | ||||||
| Term to business combination |
||||||||
| Expected volatility |
% | % | ||||||
| Stock price |
$ | $ | ||||||
| Dividend yield |
% | % | ||||||
Class K Founder Shares Derivative Liabilities |
||||
| Fair value at January 1, 2022 |
$ | |||
| Change in fair value |
( |
) | ||
| |
|
|||
| Fair value as of March 31, 2022 |
$ | |||
| |
|
|
|
|
Class K Founder Shares Derivative Liabilities |
||||
| Fair value at January 29, 2021 (inception) |
$ | |||
| Change in fair value |
( |
) | ||
| Fair value as of |
$ | |||
| * | Filed herewith. |
| ** | Furnished herewith. |
KHOSLA VENTURES ACQUISITION CO. III | ||||||
| Date: May 13, 2022 | By: | /s/ Peter Buckland | ||||
| Name: | Peter Buckland | |||||
| Title: | Chief Financial Officer | |||||