Attached files

file filename
8-K - FORM 8-K - Horizon Acquisition Corp IItm2037516-1_8k.htm

 

Exhibit 99.1

 

HORIZON ACQUISITION CORPORATION II

 

BALANCE SHEET

 

   October 22, 2020   Pro Forma
Adjustments
   As Adjusted 
       (Unaudited)   (Unaudited) 
Assets:               
Current assets:               
Cash  $1,800,515   $25,000,000  (a)  $1,800,515 
         500,000  (b)     
         (500,000) (c)     
         (25,000,000) (f)     
Prepaid expenses   576,800    -    576,800 
Total current assets   2,377,315    -    2,377,315 
Cash held in Trust Account   500,000,000    25,000,000(f)   525,000,000 
Total Assets  $502,377,315   $25,000,000   $527,377,315 
                
Liabilities and Shareholders' Equity:               
Current liabilities:               
Accounts payable  $951,489   $-   $951,489 
Accrued expenses   85,257    -    85,257 
Total current liabilities   1,036,746    -    1,036,746 
Deferred underwriting commissions   12,075,000    875,000  (d)   12,950,000 
Total liabilities   13,111,746    875,000    13,986,746 
                
Commitments and Contingencies               
Class A ordinary shares; 48,426,556 and 50,839,056 shares subject to possible redemption at $10.00 per share, actual and as adjusted, respectively   484,265,560    24,125,000(e)   508,390,560 
                
Shareholders' Equity:               
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding   -    -    - 
Class A ordinary shares, $0.0001 par value; 400,000,000 shares authorized; 1,573,444 and 1,660,944 shares issued and outstanding (excluding 48,426,556 and 50,839,056 shares subject to possible redemption), actual and as adjusted, respectively   157    250  (a)   166 
         (241) (e)     
Class B ordinary shares, $0.0001 par value; 40,000,000 shares authorized; 13,793,750 shares issued and outstanding (1)   1,380    -    1,380 
Additional paid-in capital   5,026,968    24,999,750  (a)   5,026,959 
         500,000  (b)     
         (500,000) (c)     
         (875,000) (d)     
         (24,124,759) (e)     
Accumulated deficit   (28,496)   -    (28,496)
Total shareholders' equity   5,000,009    -    5,000,009 
Total Liabilities and Shareholders' Equity  $502,377,315   $25,000,000   $527,377,315 

 

(1) This number includes up to 668,750 Class B ordinary shares subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters.

 

The accompanying notes are an integral part of this financial statement.

 

 

 

 

NOTE 1 - CLOSING OF OVER-ALLOTMENT OPTION AND ADDITIONAL PRIVATE PLACEMENT

 

The accompanying unaudited Pro Forma Balance Sheet presents the Balance Sheet of Horizon Acquisition Corporation II (the “Company”) as of October 22, 2020, adjusted for the closing of the underwriters’ over-allotment option and related transactions which occurred on November 27, 2020 as described below.

 

The Company consummated its initial public offering (the “IPO”) of 50,000,000 units (the “Units”). Each Unit consists of one ordinary share, par value $0.0001 per share (“Ordinary Shares”), and one-third of one warrant redeemable (“Warrant”), each whole Warrant exercisable to purchase one Ordinary Share at an exercise price of $11.50 per share. The Units were sold at a price of $10.00 per Unit, generating gross proceeds to the Company of $500.0 million. The Sponsor purchased 15,500,000 Units (the “Sponsor IPO Units”) at the IPO price. The underwriters did not receive any underwriting discounts or commissions on the Sponsor IPO Units.

 

The Company granted the underwriters in the IPO (the “Underwriters”) a 45-day option, from the date of the final prospectus relating to the IPO, to purchase up to 5,175,000 additional Units, at $10.00 per Unit, to cover over-allotments, if any. The Underwriters exercised the over-allotment option on November 24, 2020 to purchase an additional 2,500,000 Units (the “Over-Allotment Units”), which closed on November 27, 2020 generating gross proceeds of $25.0 million, and incurring additional offering costs of approximately $1.4 million in underwriting fees (inclusive of approximately $0.9 million in deferred underwriting fees).

 

Simultaneously with the closing of the Initial Public Offering, the Company consummated the private placement (“Private Placement”) of 5,933,333 warrants (each, a “Private Placement Warrant” and collectively, the “Private Placement Warrants”) to Horizon II Sponsor, LLC (the “Sponsor”), each exercisable to purchase one Class A ordinary share at $11.50 per share, at a price of $1.50 per Private Placement Warrant, generating gross proceeds of approximately $8.9 million, pursuant to the Private Placement Warrants Purchase Agreement, dated October 19, 2020 (the “Private Placement Purchase Agreement”), by and between the Company and the Sponsor. The Private Placement Purchase Agreement provided for a second closing (the “Second Closing”) of the Private Placement simultaneously with the closing of the Over-Allotment Units. Accordingly, on November 27, 2020, the Second Closing of the Private Placement was consummated, resulting in the purchase of an aggregate of 333,334 Private Placement Warrants by the Sponsor, generating gross proceeds of approximately $0.5 million.

 

In addition, the Sponsor agreed to forfeit up to 1,875,000 Class B ordinary shares, par value $0.0001 (the “Founder Shares”) to the extent that the over-allotment option is not exercised in full by the underwriters, so that the Founder Shares will represent 20% of the Company’s issued and outstanding shares after the IPO. On October 22, 2020, in connection with consummation of the Sponsor IPO Units, the Sponsor surrendered 581,250 Founder Shares to the Company for no consideration, thus reducing the amount of Class B ordinary shares subject to forfeiture to 1,293,750 Class B ordinary shares. As a result of the underwriters’ partial exercise of the over-allotment option, which closed on November 27, 2020, up to 668,750 Class B ordinary shares held by the Sponsor remain subject to forfeiture.

 

 

 

 

Pro forma adjustments to reflect the exercise of the underwriters’ over-allotment option and the sale of the private placement warrants described above are as follows:

 

           
  Pro Forma Entries  Debit   Credit 
(a) Cash  $25,000,000      
  Class A ordinary shares       $250 
  Additional paid-in capital       $24,999,750 
  To record sale of 2,500,000 Over-Allotment Units at $10.00 per Unit          
             
(b) Cash  $500,000      
  Additional paid-in capital       $500,000 
  To record sale of 333,334 Private Placement Warrants at $1.50 per warrant          
             
(c) Additional paid-in capital  $500,000      
  Cash       $500,000 
  To record payment of 2% of cash underwriting fee on overallotment option          
             
(d) Additional paid-in capital  $875,000      
  Deferred underwriting commissions       $875,000 
  To record additional deferred underwriting fee on overallotment option          
             
(e) Class A ordinary shares  $241      
  Additional paid-in capital  $24,124,759      
  Class A ordinary shares subject to possible redemption       $24,125,000 
  To reclassify Class A ordinary shares out of permanent equity into mezzanine redeemable stock          
             
(f) Trust account  $25,000,000      
  Cash       $25,000,000 
  To transfer $10.00 per Additional Shares to Trust Account