|
Delaware
(Sate or other jurisdiction of
incorporation or organization) |
| |
6770
(Primary Standard Industrial
Classification Code Number) |
| |
85-2730902
(I.R.S. Employer
Identification No.) |
|
|
Christian O. Nagler
Michael Kim Michael Taufner Kirkland & Ellis LLP 601 Lexington Avenue New York, New York 10022 Telephone: (212) 446-4800 |
| |
Dave Peinsipp
John T. McKenna Tara Capsuto Cooley LLP 101 California Street, 5th Floor San Francisco, California 94111 Telephone: (415) 493-2000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | | | BY ORDER OF THE BOARD OF DIRECTORS | |
| | | |
Michael Spellacy
|
|
| | | | Chief Executive Officer | |
| | |
Page
|
| |||
| | | | iv | | | |
| | | | vi | | | |
| | | | vi | | | |
| | | | vi | | | |
| | | | ix | | | |
| | | | 1 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 61 | | | |
| | | | 68 | | | |
| | | | 108 | | | |
| | | | 111 | | | |
| | | | 114 | | | |
| | | | 116 | | | |
| | | | 123 | | | |
| | | | 127 | | | |
| | | | 128 | | | |
| | | | 135 | | | |
| | | | 145 | | | |
| | | | 151 | | | |
| | | | 155 | | | |
| | | | 158 | | | |
| | | | 170 | | | |
| | | | 172 | | | |
| | | | 177 | | | |
| | | | 187 | | | |
| | | | 197 | | | |
| | | | 203 | | | |
| | | | 208 | | | |
| | | | 210 | | | |
| | | | 210 | | | |
| | | | 210 | | | |
| | | | 210 | | | |
| | | | 210 | | | |
| | | | 210 | | |
| | |
Page
|
| |||
| | | | 211 | | | |
| | | | 211 | | | |
| | | | 211 | | | |
| | | | F-1 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | | |
| | | | E-1 | | | |
| | | | F-1 | | | |
| | | | G-1 | | | |
| | | | H-1 | | |
| | |
No Redemptions(1)
|
| |
Maximum
Redemption(2) |
| ||||||||||||||||||||||||||||||||||||||||||
Pro Forma Ownership
|
| |
Number of
NewArcher Class A Shares |
| |
%
of O/S |
| |
Number of
New Archer Class B Shares |
| |
%
of O/S |
| |
Number of
New Archer Class A Shares |
| |
%
of O/S |
| |
Number of
New Archer Class B Shares |
| |
%
of O/S |
| ||||||||||||||||||||||||
Holders of Founder Shares
|
| | | | 12,500,000 | | | | | | 6% | | | | | | — | | | | | | 0% | | | | | | 12,500,000 | | | | | | 8% | | | | | | — | | | | | | 0% | | |
Atlas’ public stockholders
|
| | | | 50,000,000 | | | | | | 24% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | |
PIPE Investors – affiliates of Atlas and/or the Sponsor(3)(4)
|
| | | | 2,000,000 | | | | | | 1% | | | | | | — | | | | | | 0% | | | | | | 2,000,000 | | | | | | 1% | | | | | | — | | | | | | 0% | | |
PIPE Investors – affiliates of Archer(3)(5)
|
| | | | 3,200,000 | | | | | | 1% | | | | | | — | | | | | | 0% | | | | | | 3,200,000 | | | | | | 2% | | | | | | — | | | | | | 0% | | |
PIPE Investors – non-affiliated holders(3)(5)
|
| | | | 54,800,000 | | | | | | 26% | | | | | | — | | | | | | 0% | | | | | | 54,800,000 | | | | | | 34% | | | | | | — | | | | | | 0% | | |
Former stockholders of Archer party to
Transaction Support Agreements(6) |
| | | | 87,616,000 | | | | | | 42% | | | | | | — | | | | | | 0% | | | | | | 87,616,000 | | | | | | 55% | | | | | | — | | | | | | 0% | | |
Archer Founders(7)
|
| | | | — | | | | | | 0% | | | | | | 109,768,000 | | | | | | 67% | | | | | | — | | | | | | 0% | | | | | | 109,768,000 | | | | | | 67% | | |
Other former stockholders of Archer(8)
|
| | |
|
—
|
| | | | | 0% | | | | | | 55,183,000 | | | | | | 33% | | | | | | — | | | | | | 0% | | | | | | 55,183,000 | | | | | | 33% | | |
|
Source of Funds
(in millions) |
| |
Uses
(in millions) |
| | | | | | | | | | | | | ||||||||||||
|
Existing Cash held in trust account(1)
|
| | | $ | 500.1 | | | |
Shares of New Archer common stock
issued to Archer Equityholders(2) |
| | | $ | 2,525.7 | | | | | | | ||||||||
|
Shares of New Archer common stock issued to Archer Equityholders(2)
|
| | | | 2,525.7 | | | |
Transaction Fees and Expenses(3)
|
| | | | 73.1 | | | | | | | | | | | ||||
|
PIPE Financing
|
| | | | 600.0 | | | |
Remaining Cash on Balance Sheet(4)
|
| | | | 1,027.0 | | | | | | | ||||||||
|
Total Sources
|
| | | $ | 3,625.8 | | | |
Total Uses
|
| | | $ | 3,625.8 | | | | | | |
|
Source of Funds
(in millions) |
| |
Uses
(in millions) |
| ||||||||||||
|
Existing Cash held in trust account
|
| | | $ | 0.0 | | | |
Shares of New Archer common stock
issued to Archer Equityholders(1) |
| | | $ | 2,525.7 | | |
|
Shares of New Archer common stock issued to Archer Equityholders(1)
|
| | | | 2,525.7 | | | |
Transaction Fees and Expenses(2)
|
| | | | 73.1 | | |
|
PIPE Financing
|
| | | | 600.0 | | | |
Remaining Cash on Balance Sheet(3)
|
| | | | 526.9 | | |
|
Total Sources
|
| | | $ | 3,125.7 | | | |
Total Uses
|
| | | $ | 3,215.7 | | |
| | |
December 31, 2020
|
| |||
Balance Sheet Data: | | | | | | | |
Cash
|
| | | $ | 925,923 | | |
Investments held in Trust Account
|
| | | | 500,098,582 | | |
Total assets
|
| | | | 501,488,504 | | |
Total liabilities
|
| | | | 128,958 | | |
Total stockholders’ equity
|
| | | | 5,000,006 | | |
| | |
For the Period from
August 26, 2020 (inception) Through December 31, 2020 |
| |||
Statement of Operations Data: | | | | | | | |
Loss from operations
|
| | | $ | (229,892) | | |
Unrealized gain on investments held in Trust Account
|
| | | | 98,582 | | |
Net loss
|
| | | | (131,310) | | |
Basic and diluted net income per share, Class A
|
| | | $ | 0.00 | | |
Basic and diluted net loss per share, Class B
|
| | | $ | (0.01) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Statement of Operations Data: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 21,097 | | | | | $ | 769 | | |
General and administrative
|
| | | | 3,491 | | | | | | 122 | | |
Total operating expenses
|
| | | | 24,588 | | | | | | 891 | | |
Loss from operations
|
| | | | (24,588) | | | | | | (891) | | |
Other expense, net
|
| | | | (235) | | | | | | (53) | | |
Net loss
|
| | | $ | (24,823) | | | | | $ | (944) | | |
Per share information attributable to Archer: | | | | | | | | | | | | | |
Net loss per ordinary share basic and diluted(1)
|
| | | $ | (0.49) | | | | | $ | (0.02) | | |
Weighted average ordinary shares basic and diluted
|
| | | | 50,164,360 | | | | | | 50,000,000 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 36,564 | | | | | $ | 10,149 | | |
Total assets
|
| | | | 41,779 | | | | | | 10,166 | | |
Total liabilities
|
| | | | 5,856 | | | | | | 5,195 | | |
Total stockholders’ deficit
|
| | | | 25,609 | | | | | | 972 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Statement of Cash Flows Data: | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | $ | (22,896) | | | | | $ | (809) | | |
Net cash used in investing activities
|
| | | | (1,900) | | | | | | (4) | | |
Net cash provided by financing activities
|
| | | | 51,211 | | | | | | 10,931 | | |
| | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||
| | |
(in thousands, except share data)
|
| |||||||||
Summary Unaudited Pro Forma Condensed Combined | | | | | | | | | | | | | |
Statement of Operations Data | | | | | | | | | | | | | |
Year Ended December 31, 2020 | | | | | | | | | | | | | |
Net loss
|
| | | $ | (166,858) | | | | | $ | (58,677) | | |
Net loss per share attributed to Class A common stock
|
| | | $ | (91,414) | | | | | $ | (28,776) | | |
Net loss per share of Class A common stock — basic and diluted
|
| | | $ | (0.44) | | | | | $ | (0.18) | | |
Weighted average shares of common stock outstanding, Class A common
stock — basic and diluted |
| | | | 210,116,000 | | | | | | 160,116,000 | | |
Net loss per share attributed to Class B common stock
|
| | | $ | (75,444) | | | | | $ | (29,901) | | |
Net loss per share of Class B common stock — basic and diluted
|
| | | $ | (0.44) | | | | | $ | (0.18) | | |
Weighted average shares of common stock outstanding, Class B common
stock — basic and diluted |
| | | | 173,410,500 | | | | | | 166,379,217 | | |
Summary Unaudited Pro Forma Condensed Combined | | | | | | | | | | | | | |
Balance Sheet Data as of December 31, 2020 | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,070,168 | | | | | $ | 570,069 | | |
Total liabilities
|
| | | $ | 5,985 | | | | | $ | 5,985 | | |
Total stockholders’ equity
|
| | | $ | 1,064,183 | | | | | $ | 564,084 | | |
As of and Period ended December 31, 2020
|
| | | | | ||||||||||||||||||||
| | |
Historical
|
| |
Pro Forma Combined(4)
|
| ||||||||||||||||||
| | |
Archer
Aviation Inc.(3) |
| |
Atlas Crest
Investment Corp.(2) |
| |
Assuming
No Redemptions |
| |
Assuming
Maximum Redemptions |
| ||||||||||||
| |
(in thousands, except share data)
|
| ||||||||||||||||||||||
Basic and diluted net income (loss) per share, common stock and Redeemable Class A Common Stock
|
| | | $ | (0.49) | | | | | $ | 0.00 | | | | | | N/A | | | | | | N/A | | |
Book value per common stock and Redeemable Class A common stock — basic and diluted(1)
|
| | | $ | (0.50) | | | | | $ | 0.08 | | | | | | N/A | | | | | | N/A | | |
Weighted average shares of common stock outstanding, common stock and Redeemable Class A common stock — basic and diluted
|
| | | | 50,164,360 | | | | | | 49,635,954 | | | | | | N/A | | | | | | N/A | | |
Basic and diluted net loss per share, Non-Redeemable Class A
and Class B Common Stock |
| | | | N/A | | | | | $ | (0.01) | | | | | $ | (0.44) | | | | | $ | (0.18) | | |
Book value per Class B common stock — basic and diluted(1)
|
| | | | N/A | | | | | $ | 0.08 | | | | | $ | 2.77 | | | | | $ | 1.73 | | |
Basic and diluted weighted average shares outstanding, Non-Redeemable Class A and Class B Common Stock
|
| | | | N/A | | | | | | 12,864,046 | | | | | | 383,526,500 | | | | | | 326,495,217 | | |
| | |
Forecast
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||
$ in millions
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |||||||||||||||||||||
Revenue(1) | | | | $ | 42 | | | | | $ | 1,044 | | | | | $ | 2,230 | | | | | $ | 3,444 | | | | | $ | 4,709 | | | | | $ | 7,523 | | | | | $ | 12,335 | | |
Revenue growth (%)
|
| | | | NM | | | | | | 2,386% | | | | | | 114% | | | | | | 54% | | | | | | 37% | | | | | | 60% | | | | | | 64% | | |
EBITDA(2) | | | | $ | (147) | | | | | $ | 255 | | | | | $ | 647 | | | | | $ | 1,092 | | | | | $ | 1,551 | | | | | $ | 2,609 | | | | | $ | 4,520 | | |
EBITDA Margin(3) (%)
|
| | | | NM | | | | | | 24% | | | | | | 29% | | | | | | 32% | | | | | | 33% | | | | | | 35% | | | | | | 37% | | |
Less: Capital expenditures
|
| | | | (58) | | | | | | (265) | | | | | | (490) | | | | | | (592) | | | | | | (667) | | | | | | (1,312) | | | | | | (1,745) | | |
Free Cash Flow(4)
|
| | | $ | (205) | | | | | $ | (10) | | | | | $ | 157 | | | | | $ | 500 | | | | | $ | 884 | | | | | $ | 1,297 | | | | | $ | 2,775 | | |
| | |
Forecast
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |||||||||||||||||||||
Total aircraft production(1)
|
| | | | 10 | | | | | | 250 | | | | | | 500 | | | | | | 650 | | | | | | 800 | | | | | | 1,400 | | | | | | 2,300 | | |
|
Selected Companies
|
| | • Airbus SE | |
| | | | • Avicopter Plc | |
| | | | • EHang Holdings Limited | |
| | | | • The Boeing Company | |
| | | | • Virgin Galactic Holdings, Inc. | |
| | | | • Arrival Limited | |
| | | | • Canoo Inc. | |
| | | | • Lordstown Motors Corp. | |
| | | | • Nikola Corporation | |
| | | | • Proterra Inc. | |
| | | | • Tesla, Inc. | |
| | | | • XL Fleet Corp. | |
| | | | • Akasol AG | |
| | | | • ChargePoint, Inc. | |
| | | | • EV-Box B.V. | |
| | | | • Hyliion Holdings Corp. | |
| | | | • Microvast, Inc. | |
| | | | • Quantum Scape Corporation | |
| | | | • Airbnb, Inc. | |
| | | | • Blade Urban Air Mobility, Inc. | |
| | | | • Lyft, Inc. | |
| | | | • Uber Technologies, Inc. | |
| | | | • Wheels Up Partners LLC | |
| | |
ENTERPRISE VALUE AS MULTIPLE OF
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
EBITDA |
| |
2022
EBITDA |
| |
2023
EBITDA |
| |
2024
EBITDA |
| |
2025
EBITDA |
| |
2021
Revenue |
| |
2022
Revenue |
| |
2023
Revenue |
| |
2024
Revenue |
| |
2025
Revenue |
| ||||||||||||||||||||||||||||||
Aerial Vehicle Manufacturers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Airbus SE
|
| | | | 11.8x | | | | | | 9.2x | | | | | | 7.8x | | | | | | 7.9x | | | | | | NA | | | | | | 1.40x | | | | | | 1.30x | | | | | | 1.23x | | | | | | 1.14x | | | | | | NA | | |
Avicopter Plc
|
| | | | 23.6x | | | | | | 19.8x | | | | | | NA | | | | | | NA | | | | | | NA | | | | | | 1.32x | | | | | | 1.10x | | | | | | NA | | | | | | NA | | | | | | NA | | |
EHang Holdings Limited
|
| | | | 169.7x | | | | | | 58.6x | | | | | | NA | | | | | | NA | | | | | | NA | | | | | | 45.16x | | | | | | 24.37x | | | | | | NA | | | | | | NA | | | | | | NA | | |
The Boeing Company
|
| | | | 30.8x | | | | | | 18.1x | | | | | | 15.4x | | | | | | 11.5x | | | | | | 10.5x | | | | | | 1.99x | | | | | | 1.79x | | | | | | 1.78x | | | | | | 1.58x | | | | | | 1.49x | | |
EV-Related | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Akasol AG
|
| | | | 65.9x | | | | | | 35.4x | | | | | | 20.1x | | | | | | 11.7x | | | | | | NA | | | | | | 5.75x | | | | | | 3.94x | | | | | | 3.08x | | | | | | 1.58x | | | | | | NA | | |
Tesla, Inc.
|
| | | | 94.3x | | | | | | 74.4x | | | | | | 53.6x | | | | | | 46.8x | | | | | | 40.5x | | | | | | 17.35x | | | | | | 13.26x | | | | | | 11.43x | | | | | | 9.31x | | | | | | 8.39x | | |
Shared Economy | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Airbnb, Inc.
|
| | | | NM | | | | | | 225.4x | | | | | | 121.8x | | | | | | 77.7x | | | | | | NA | | | | | | 31.48x | | | | | | 22.98x | | | | | | 18.48x | | | | | | 14.95x | | | | | | NA | | |
Lyft, Inc.
|
| | | | NM | | | | | | 88.4x | | | | | | 29.0x | | | | | | 17.3x | | | | | | NA | | | | | | 5.30x | | | | | | 3.79x | | | | | | 3.04x | | | | | | 2.51x | | | | | | NA | | |
Uber Technologies,
Inc. |
| | | | NM | | | | | | 74.5x | | | | | | 31.7x | | | | | | 21.8x | | | | | | NA | | | | | | 5.75x | | | | | | 4.35x | | | | | | 3.54x | | | | | | 2.90x | | | | | | NA | | |
Mean
|
| | | | 66.0x | | | | | | 67.1x | | | | | | 39.9x | | | | | | 27.8x | | | | | | 25.5x | | | | | | 12.83x | | | | | | 8.54x | | | | | | 6.08x | | | | | | 4.85x | | | | | | 4.94x | | |
Median
|
| | | | 48.3x | | | | | | 58.6x | | | | | | 29.0x | | | | | | 17.3x | | | | | | 25.5x | | | | | | 5.75x | | | | | | 3.94x | | | | | | 3.08x | | | | | | 2.51x | | | | | | 4.94x | | |
| | |
REVENUE GROWTH
|
| |
EBITDA GROWTH
|
| |
EBITDA MARGIN
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021 –
2024 CAGR |
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2022 –
2024 CAGR |
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2022 –
2024 AVG |
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
Aerial Vehicle Manufacturers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Airbus SE
|
| | | | 7.1% | | | | | | 6.6% | | | | | | 7.6% | | | | | | 6.2% | | | | | | 7.5% | | | | | | 7.3% | | | | | | 61.8% | | | | | | 28.5% | | | | | | 17.6% | | | | | | -2.1% | | | | | | 14.8% | | | | | | 11.9% | | | | | | 14.3% | | | | | | 15.8% | | | | | | 14.4% | | |
Avicopter Plc
|
| | | | NA | | | | | | 18.6% | | | | | | 19.9% | | | | | | NA | | | | | | NA | | | | | | NA | | | | | | 16.7% | | | | | | 19.1% | | | | | | NA | | | | | | NA | | | | | | NA | | | | | | 5.6% | | | | | | 5.6% | | | | | | NA | | | | | | NA | | |
EHang Holdings Limited
|
| | | | NA | | | | | | 180.6% | | | | | | 85.3% | | | | | | NA | | | | | | NA | | | | | | NA | | | | | | 4742.8% | | | | | | 189.8% | | | | | | NA | | | | | | NA | | | | | | NA | | | | | | 26.6% | | | | | | 41.6% | | | | | | NA | | | | | | NA | | |
The Boeing Company
|
| | | | 8.0% | | | | | | 37.1% | | | | | | 11.2% | | | | | | 0.5% | | | | | | 12.6% | | | | | | 25.1% | | | | | | NM | | | | | | 70.4% | | | | | | 17.4% | | | | | | 33.4% | | | | | | 11.8% | | | | | | 6.5% | | | | | | 9.9% | | | | | | 11.6% | | | | | | 13.7% | | |
Virgin Galactic Holdings, Inc.
|
| | | | 176.5% | | | | | | 5500.0% | | | | | | 469.0% | | | | | | 105.0% | | | | | | 81.1% | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 400.3% | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 14.8% | | | | | | 40.9% | | |
Electric Vehicles | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Arrival Limited
|
| | | | NA | | | | | | NA | | | | | | NA | | | | | | 405.4% | | | | | | 177.2% | | | | | | 635.2% | | | | | | NA | | | | | | NA | | | | | | 1758.3% | | | | | | 190.9% | | | | | | 16.9% | | | | | | NA | | | | | | 5.9% | | | | | | 21.9% | | | | | | 22.9% | | |
Canoo Inc.
|
| | | | 128.4% | | | | | | 258.0% | | | | | | 174.2% | | | | | | 155.3% | | | | | | 70.2% | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 13.1% | | |
Lordstown Motors Corp.
|
| | | | 265.8% | | | | | | NM | | | | | | 1332.2% | | | | | | 105.7% | | | | | | 66.2% | | | | | | 674.6% | | | | | | NM | | | | | | NM | | | | | | 2880.0% | | | | | | 101.3% | | | | | | 6.5% | | | | | | NM | | | | | | 0.6% | | | | | | 8.6% | | | | | | 10.4% | | |
Nikola Corporation
|
| | | | 178.1% | | | | | | NM | | | | | | 100.0% | | | | | | 371.3% | | | | | | 128.1% | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 6.6% | | |
Proterra Inc.
|
| | | | 80.6% | | | | | | 27.5% | | | | | | 78.5% | | | | | | 90.9% | | | | | | 72.9% | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 475.8% | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 3.9% | | | | | | 13.1% | | |
Tesla, Inc.
|
| | | | 23.1% | | | | | | 51.6% | | | | | | 30.9% | | | | | | 16.0% | | | | | | 22.7% | | | | | | 26.1% | | | | | | 341.1% | | | | | | 26.8% | | | | | | 38.7% | | | | | | 14.6% | | | | | | 19.7% | | | | | | 18.4% | | | | | | 17.8% | | | | | | 21.3% | | | | | | 19.9% | | |
XL Fleet Corp.
|
| | | | 163.5% | | | | | | 258.6% | | | | | | 273.3% | | | | | | 130.4% | | | | | | 112.6% | | | | | | 216.8% | | | | | | NM | | | | | | NM | | | | | | 282.1% | | | | | | 162.7% | | | | | | 17.1% | | | | | | NM | | | | | | 10.9% | | | | | | 18.1% | | | | | | 22.4% | | |
EV-Batteries | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Akasol AG
|
| | | | 53.7% | | | | | | 82.3% | | | | | | 46.0% | | | | | | 28.0% | | | | | | 94.1% | | | | | | 73.5% | | | | | | NM | | | | | | 86.4% | | | | | | 75.6% | | | | | | 71.4% | | | | | | 13.3% | | | | | | 8.7% | | | | | | 11.1% | | | | | | 15.3% | | | | | | 13.5% | | |
ChargePoint, Inc.
|
| | | | 70.7% | | | | | | 46.7% | | | | | | 74.7% | | | | | | 74.0% | | | | | | 63.5% | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 8.7% | | |
EV-Box B.V.
|
| | | | NA | | | | | | 71.4% | | | | | | 87.5% | | | | | | 65.3% | | | | | | NA | | | | | | NA | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NA | | | | | | NA | | | | | | NM | | | | | | NM | | | | | | 0.5% | | | | | | NA | | |
Hyliion Holdings Corp.
|
| | | | 539.4% | | | | | | 700.0% | | | | | | 4200.0% | | | | | | 196.2% | | | | | | 105.2% | | | | | | 767.5% | | | | | | NM | | | | | | NM | | | | | | 2575.0% | | | | | | 181.3% | | | | | | 17.4% | | | | | | NM | | | | | | 2.3% | | | | | | 21.0% | | | | | | 28.8% | | |
Microvast, Inc.
|
| | | | 88.7% | | | | | | 127.7% | | | | | | 100.0% | | | | | | 90.0% | | | | | | 76.8% | | | | | | 108.6% | | | | | | NM | | | | | | 491.7% | | | | | | 149.3% | | | | | | 74.6% | | | | | | 18.6% | | | | | | 5.2% | | | | | | 15.4% | | | | | | 20.3% | | | | | | 20.0% | | |
QuantumScape
Corporation |
| | | | NA | | | | | | NA | | | | | | NA | | | | | | NM | | | | | | NM | | | | | | NA | | | | | | NA | | | | | | NA | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NA | | | | | | NM | | | | | | NM | | | | | | NM | | |
Shared Economy | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Airbnb, Inc.
|
| | | | 28.2% | | | | | | 37.3% | | | | | | 37.0% | | | | | | 24.3% | | | | | | 23.6% | | | | | | 70.3% | | | | | | NM | | | | | | NM | | | | | | 85.0% | | | | | | 56.7% | | | | | | 14.9% | | | | | | NM | | | | | | 10.2% | | | | | | 15.2% | | | | | | 19.2% | | |
Blade Urban Air Mobility, Inc.
|
| | | | 97.7% | | | | | | 108.0% | | | | | | 63.5% | | | | | | 112.9% | | | | | | 122.1% | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 20.1% | | |
Lyft, Inc.
|
| | | | 28.4% | | | | | | 39.5% | | | | | | 40.0% | | | | | | 24.5% | | | | | | 21.3% | | | | | | 126.1% | | | | | | NM | | | | | | NM | | | | | | 204.9% | | | | | | 67.6% | | | | | | 9.8% | | | | | | NM | | | | | | 4.3% | | | | | | 10.5% | | | | | | 14.5% | | |
Uber Technologies, Inc.
|
| | | | 25.7% | | | | | | 42.9% | | | | | | 32.2% | | | | | | 22.9% | | | | | | 22.2% | | | | | | 84.8% | | | | | | NM | | | | | | NM | | | | | | 134.6% | | | | | | 45.6% | | | | | | 10.1% | | | | | | NM | | | | | | 5.8% | | | | | | 11.2% | | | | | | 13.3% | | |
Wheels Up Partners LLC
|
| | | | 23.9% | | | | | | 32.2% | | | | | | 25.0% | | | | | | 23.4% | | | | | | 23.4% | | | | | | 287.3% | | | | | | NM | | | | | | NM | | | | | | 625.0% | | | | | | 106.9% | | | | | | 3.9% | | | | | | NM | | | | | | 0.7% | | | | | | 4.1% | | | | | | 6.9% | | |
Mean
|
| | | | 110.4% | | | | | | 401.4% | | | | | | 347.0% | | | | | | 102.4% | | | | | | 68.6% | | | | | | 238.7% | | | | | | 1290.6% | | | | | | 130.4% | | | | | | 680.3% | | | | | | 132.0% | | | | | | 13.4% | | | | | | 11.9% | | | | | | 10.4% | | | | | | 13.4% | | | | | | 17.0% | | |
Median
|
| | | | 75.6% | | | | | | 51.6% | | | | | | 74.7% | | | | | | 82.0% | | | | | | 70.2% | | | | | | 108.6% | | | | | | 201.5% | | | | | | 70.4% | | | | | | 149.3% | | | | | | 74.6% | | | | | | 14.8% | | | | | | 8.7% | | | | | | 9.9% | | | | | | 15.0% | | | | | | 14.4% | | |
| | | | | | | | | | | 2027 | | | | | | 2028 | | | | | | 2029 | | | | | | 2030 | | | | | | | | | | | | 2027 | | | | | | 2028 | | | | | | 2029 | | | | | | 2030 | | | | | | | | | | | | 2027 | | | | | | 2028 | | | | | | 2029 | | | | | | 2030 | | |
Archer Aviation
|
| | | | | | | | | | 54.4% | | | | | | 36.7% | | | | | | 59.8% | | | | | | 64.0% | | | | | | | | | | | | 68.9% | | | | | | 42.0% | | | | | | 68.2% | | | | | | 73.2% | | | | | | | | | | | | 31.7% | | | | | | 32.9% | | | | | | 34.7% | | | | | | 36.6% | | |
| | |
ENTERPRISE VALUE AS MULTIPLE OF
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | |
2021
EBITDA |
| |
2022
EBITDA |
| |
2023
EBITDA |
| |
2024
EBITDA |
| |
2025
EBITDA |
| |
2021
Revenue |
| |
2022
Revenue |
| |
2023
Revenue |
| |
2024
Revenue |
| |
2025
Revenue |
| ||||||||||||||||||||||||||||||
SPAC Current Value(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company Name
|
| | SPAC | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Arrival Limited
|
| | CIIG Merger Corp | | | | | NA | | | | | | 263.9x | | | | | | 14.2x | | | | | | 4.9x | | | | | | NA | | | | | | NA | | | | | | 15.69x | | | | | | 3.10x | | | | | | 1.12x | | | | | | NA | | |
Blade Urban Air Mobility, Inc.
|
| | Experience Investment Corp | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 10.8x | | | | | | 4.9x | | | | | | 16.78x | | | | | | 10.26x | | | | | | 4.82x | | | | | | 2.17x | | | | | | 1.45x | | |
Canoo Inc.
|
| | Hennessy Capital Acquisition Corp IV | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 19.7x | | | | | | 7.1x | | | | | | 30.91x | | | | | | 11.27x | | | | | | 4.42x | | | | | | 2.59x | | | | | | 1.58x | | |
ChargePoint, Inc.
|
| | Switchback Energy Acquisition Corp IV | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 136.3x | | | | | | 65.8x | | | | | | 59.19x | | | | | | 33.87x | | | | | | 19.47x | | | | | | 11.91x | | | | | | 8.21x | | |
EV-Box B.V.
|
| | TPG Pace Beneficial Finance Corp | | | | | NM | | | | | | NM | | | | | | 1738.6x | | | | | | NA | | | | | | NA | | | | | | 28.98x | | | | | | 15.45x | | | | | | 9.35x | | | | | | NA | | | | | | NA | | |
Hyliion Holdings Corp.
|
| | Tortoise Acquisition Corp | | | | | NM | | | | | | 251.7x | | | | | | 9.4x | | | | | | 3.3x | | | | | | NA | | | | | | 251.66x | | | | | | 5.85x | | | | | | 1.98x | | | | | | 0.96x | | | | | | NA | | |
Lordstown Motors Corp.
|
| | DiamondPeak Holdings Corp | | | | | NM | | | | | | 371.5x | | | | | | 12.5x | | | | | | 6.2x | | | | | | NA | | | | | | 31.49x | | | | | | 2.20x | | | | | | 1.07x | | | | | | 0.64x | | | | | | NA | | |
Microvast, Inc.
|
| | Tuscan Holdings Corp | | | | | 500.6x | | | | | | 84.6x | | | | | | 33.9x | | | | | | 19.4x | | | | | | 12.9x | | | | | | 26.12x | | | | | | 13.06x | | | | | | 6.87x | | | | | | 3.89x | | | | | | 2.56x | | |
Nikola Corporation
|
| |
Vectol Q Acquisition Corp
|
| | | | NM | | | | | | NM | | | | | | NM | | | | | | 40.0x | | | | | | NA | | | | | | 56.84x | | | | | | 28.42x | | | | | | 6.03x | | | | | | 2.64x | | | | | | NA | | |
Proterra Inc.
|
| |
ArcLight Clean Transition
Corp |
| | | | NM | | | | | | NM | | | | | | 157.2x | | | | | | 27.3x | | | | | | 9.6x | | | | | | 21.09x | | | | | | 11.82x | | | | | | 6.19x | | | | | | 3.58x | | | | | | 2.02x | | |
QuantumScape Corporation
|
| | Kensington Capital Acquisition Corp | | | | | NA | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NA | | | | | | NM | | | | | | NM | | | | | | 1353.02x | | | | | | 485.70x | | |
Virgin Galactic Holdings, Inc.
|
| |
Social Capital Hedosophia
Holdings Corp |
| | | | NM | | | | | | NM | | | | | | 343.2x | | | | | | 68.6x | | | | | | NA | | | | | | 593.30x | | | | | | 104.26x | | | | | | 50.85x | | | | | | 28.07x | | | | | | NA | | |
XL Fleet Corp.
|
| |
Pivotal Investment Corp II
|
| | | | NM | | | | | | 82.7x | | | | | | 21.6x | | | | | | 8.2x | | | | | | NA | | | | | | 33.70x | | | | | | 9.03x | | | | | | 3.92x | | | | | | 1.84x | | | | | | NA | | |
Wheels Up Partners LLC
|
| |
Aspirational Consumer Lifestyle Corp
|
| | | | NM | | | | | | 284.6x | | | | | | 39.3x | | | | | | 19.0x | | | | | | 11.3x | | | | | | 2.50x | | | | | | 2.00x | | | | | | 1.62x | | | | | | 1.31x | | | | | | 1.07x | | |
Mean
|
| | | | | | | 500.6x | | | | | | 223.2x | | | | | | 263.3x | | | | | | 30.3x | | | | | | 18.6x | | | | | | 96.04x | | | | | | 20.24x | | | | | | 9.21x | | | | | | 108.75x | | | | | | 71.80x | | |
Median
|
| | | | | | | 500.6x | | | | | | 257.8x | | | | | | 33.9x | | | | | | 19.2x | | | | | | 10.5x | | | | | | 31.20x | | | | | | 11.82x | | | | | | 4.82x | | | | | | 2.59x | | | | | | 2.02x | | |
SPAC Transaction Value(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Arrival Limited
|
| | CIIG Merger Corp | | | | | NA | | | | | | 89.9x | | | | | | 4.8x | | | | | | 1.7x | | | | | | NA | | | | | | NA | | | | | | 5.34x | | | | | | 1.06x | | | | | | 0.38x | | | | | | NA | | |
Blade Urban Air Mobility, Inc.
|
| | Experience Investment Corp | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 5.6x | | | | | | 2.5x | | | | | | 8.65x | | | | | | 5.29x | | | | | | 2.49x | | | | | | 1.12x | | | | | | 0.75x | | |
Canoo Inc.
|
| | Hennessy Capital Acquisition Corp IV | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 9.8x | | | | | | 3.5x | | | | | | 15.34x | | | | | | 5.60x | | | | | | 2.19x | | | | | | 1.29x | | | | | | 0.79x | | |
ChargePoint, Inc. | | | Switchback Energy Acquisition Corp IV | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 27.9x | | | | | | 13.5x | | | | | | 12.13x | | | | | | 6.94x | | | | | | 3.99x | | | | | | 2.44x | | | | | | 1.68x | | |
EV-Box B.V. | | | TPG Pace Beneficial Finance Corp | | | | | NM | | | | | | NM | | | | | | 400.0x | | | | | | NA | | | | | | NA | | | | | | 6.67x | | | | | | 3.56x | | | | | | 2.15x | | | | | | NA | | | | | | NA | | |
Hyliion Holdings Corp.
|
| | Tortoise Acquisition Corp | | | | | NM | | | | | | 137.1x | | | | | | 5.1x | | | | | | 1.8x | | | | | | NA | | | | | | 137.13x | | | | | | 3.19x | | | | | | 1.08x | | | | | | 0.52x | | | | | | NA | | |
Lordstown Motors Corp.
|
| | DiamondPeak Holdings Corp | | | | | NM | | | | | | 96.5x | | | | | | 3.2x | | | | | | 1.6x | | | | | | NA | | | | | | 8.18x | | | | | | 0.57x | | | | | | 0.28x | | | | | | 0.17x | | | | | | NA | | |
Microvast, Inc.
|
| | Tuscan Holdings Corp | | | | | 200.3x | | | | | | 33.9x | | | | | | 13.6x | | | | | | 7.8x | | | | | | 5.2x | | | | | | 10.45x | | | | | | 5.23x | | | | | | 2.75x | | | | | | 1.56x | | | | | | 1.02x | | |
Nikola Corporation
|
| |
Vectol Q Acquisition Corp
|
| | | | NM | | | | | | NM | | | | | | NM | | | | | | 15.6x | | | | | | NA | | | | | | 22.16x | | | | | | 11.08x | | | | | | 2.35x | | | | | | 1.03x | | | | | | NA | | |
Proterra Inc.
|
| |
ArcLight Clean Transition
Corp |
| | | | NM | | | | | | NM | | | | | | 48.5x | | | | | | 8.4x | | | | | | 3.0x | | | | | | 6.50x | | | | | | 3.64x | | | | | | 1.91x | | | | | | 1.10x | | | | | | 0.62x | | |
QuantumScape Corporation
|
| |
Kensington Capital Acquisition Corp
|
| | | | NA | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NA | | | | | | NM | | | | | | NM | | | | | | 237.21x | | | | | | 85.15x | | |
Virgin Galactic Holdings, Inc.
|
| |
Social Capital Hedosophia
Holdings Corp |
| | | | NM | | | | | | NM | | | | | | 41.4x | | | | | | 8.3x | | | | | | NA | | | | | | 71.57x | | | | | | 12.58x | | | | | | 6.13x | | | | | | 3.39x | | | | | | NA | | |
XL Fleet Corp.
|
| |
Pivotal Investment Corp II
|
| | | | NM | | | | | | 35.4x | | | | | | 9.3x | | | | | | 3.5x | | | | | | NA | | | | | | 14.45x | | | | | | 3.87x | | | | | | 1.68x | | | | | | 0.79x | | | | | | NA | | |
Wheels Up Partners LLC
|
| |
Aspirational Consumer Lifestyle Corp
|
| | | | NM | | | | | | 261.4x | | | | | | 36.1x | | | | | | 17.4x | | | | | | 10.4x | | | | | | 2.29x | | | | | | 1.83x | | | | | | 1.49x | | | | | | 1.20x | | | | | | 0.98x | | |
Mean
|
| | | | | | | 200.3x | | | | | | 109.0x | | | | | | 62.4x | | | | | | 9.1x | | | | | | 6.3x | | | | | | 26.29x | | | | | | 5.29x | | | | | | 2.27x | | | | | | 19.40x | | | | | | 13.00x | | |
Median
|
| | | | | | | 200.3x | | | | | | 93.2x | | | | | | 13.6x | | | | | | 8.0x | | | | | | 4.3x | | | | | | 11.29x | | | | | | 5.23x | | | | | | 2.15x | | | | | | 1.12x | | | | | | 0.98x | | |
| | |
Existing Charter
|
| |
Proposed Charter
|
|
A. Authorized Share Capital
|
| | The Existing Charter authorizes the issuance of up to (a) 220,000,000 shares of common stock, including (i) 200,000,000 shares of Class A common stock, par value $0.0001 per share and (ii) 20,000,000 shares of Class B common stock, par value $0.0001 per share, and (b) 1,000,000 shares of preferred stock, par value $0.0001 per share. | | | The Proposed Charter will authorize the issuance of up to (a) shares of Class A common stock, par value $0.0001 per share and (b) shares of Class B common stock, par value $0.0001 per share, and (c) shares of preferred stock, par value $0.0001 per share. | |
B. Voting Rights of Holders of Shares of Class B Common Stock
|
| | The Existing Charter provides that the holders of Atlas Class A Shares the holders of Atlas Class B Shares are entitled to one vote for each such shares. | | | The Proposed Charter will provide that the holders of New Archer Class A Shares will be entitled to one vote for each such share, and the holders of New Archer Class B Shares will be entitled to ten votes for each such share. | |
C. Bylaws Amendment
|
| | The Existing Charter provides that any amendment to Atlas’s bylaws requires the approval of either the Atlas Board or the holders of at least a majority of the voting power of all then outstanding shares of Atlas’s capital stock entitled to vote generally in the election of directors, voting together as a single class, provided that no bylaws adopted by Atlas’ stockholders shall invalidate any prior act of the Atlas Board that would have been valid if such bylaws had not been adopted. | | | The Proposed Charter will provide that any amendment to New Archer’s amended and restated bylaws will require the approval of either New Archer’s board of directors or the holders of at least 662∕3% of the voting power of New Archer’s then-outstanding shares of capital stock entitled to vote generally in an election of directors, voting together as a single class. | |
| | |
Existing Charter
|
| |
Proposed Charter
|
|
D. Charter Amendment
|
| | The Existing Charter is silent on the requirements for a minimum vote to amend the Existing Charter, other than with respect to Article IX (Business Combination Requirements; Existence), which requires the approval of the holders of at least 65% of all outstanding shares of Atlas Common Stock. | | | The Proposed Charter will provide that any amendment to certain provisions of the Proposed Charter will require the approval of the holders of at least 662∕3% of the voting power of New Archer’s then-outstanding shares of capital stock entitled to vote generally in an election of directors, voting together as a single class. | |
| | |
As of
December 31, 2020 |
| | | | | | | |
As of
December 31, 2020 |
| | | | | | | |
As of
December 31, 2020 |
| |||||||||||||||||||||||||||
| | |
Archer
Aviation Inc. (Historical) |
| |
Atlas Crest
Investment Corp. (Historical) |
| |
Transaction
Accounting Adjustments (Assuming No Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Transaction
Accounting Adjustments (Assuming Maximum Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 36,564 | | | | | $ | 926 | | | | | $ | 500,099 | | | | |
|
3a
|
| | | | $ | 1,064,489 | | | | | $ | 500,099 | | | | |
|
3a
|
| | | | $ | 564,390 | | |
| | | | | | | | | | | | | | | | | 600,000 | | | | |
|
3d
|
| | | | | | | | | | | 600,000 | | | | |
|
3d
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (61,450) | | | | |
|
3g
|
| | | | | | | | | | | (61,450) | | | | |
|
3g
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (11,650) | | | | |
|
3g
|
| | | | | | | | | | | (11,650) | | | | |
|
3g
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (500,099) | | | | |
|
3b
|
| | | | | | | |
Prepaid expenses
|
| | | | 762 | | | | | | 464 | | | | | | | | | | | | | | | | | | 1,226 | | | | | | | | | | | | | | | | | | 1,226 | | |
Other current assets
|
| | | | 43 | | | | |
|
—
|
| | | | | | | | | | | | | | | | | 43 | | | | | | | | | | | | | | | | | | 43 | | |
Total current assets
|
| | |
|
37,369
|
| | | |
|
1,390
|
| | | |
|
1,026,999
|
| | | | | | | | | |
|
1,065,758
|
| | | |
|
526,900
|
| | | | | | | | | |
|
565,659
|
| |
Property and equipment, net
|
| | | | 1,613 | | | | |
|
—
|
| | | | | | | | | | | | | | | | | 1,613 | | | | | | | | | | | | | | | | | | 1,613 | | |
Intangible assets, net
|
| | | | 497 | | | | |
|
—
|
| | | | | | | | | | | | | | | | | 497 | | | | | | | | | | | | | | | | | | 497 | | |
Right of use asset
|
| | | | 2,300 | | | | |
|
—
|
| | | | | | | | | | | | | | | | | 2,300 | | | | | | | | | | | | | | | | | | 2,300 | | |
Investments held in Trust Account
|
| | | | — | | | | | | 500,099 | | | | | | (500,099) | | | | |
|
3a
|
| | | | | — | | | | | | (500,099) | | | | |
|
3a
|
| | | | | — | | |
Total assets
|
| | | $ | 41,779 | | | | | $ | 501,489 | | | | | $ | 526,900 | | | | | | | | | | | $ | 1,070,168 | | | | | $ | 26,801 | | | | | | | | | | | $ | 570,069 | | |
Liabilities, Redeemable Convertible Preferred Stock, and Stockholders’ Equity (Deficit)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,103 | | | | | $ | 11 | | | | | | | | | | | | | | | | | $ | 2,114 | | | | | | | | | | | | | | | | | $ | 2,114 | | |
Accrued expenses
|
| | |
|
—
|
| | | | | 48 | | | | | | | | | | | | | | | | | | 48 | | | | | | | | | | | | | | | | | | 48 | | |
Franchise tax payable
|
| | |
|
—
|
| | | | | 70 | | | | | | | | | | | | | | | | | | 70 | | | | | | | | | | | | | | | | | | 70 | | |
Lease liability
|
| | | | 816 | | | | |
|
—
|
| | | | | | | | | | | | | | | | | 816 | | | | | | | | | | | | | | | | | | 816 | | |
Notes payable
|
| | | | 645 | | | | |
|
—
|
| | | | | | | | | | | | | | | | | 645 | | | | | | | | | | | | | | | | | | 645 | | |
Other current liabilities
|
| | | | 279 | | | | |
|
—
|
| | | | | | | | | | | | | | | | | 279 | | | | | | | | | | | | | | | | | | 279 | | |
Total current liabilities
|
| | |
|
3,843
|
| | | |
|
129
|
| | | |
|
—
|
| | | | | | | | | |
|
3,972
|
| | | |
|
—
|
| | | | | | | | | |
|
3,972
|
| |
Notes payable, net of current portion
|
| | | | 260 | | | | |
|
—
|
| | | | | | | | | | | | | | | | | 260 | | | | | | | | | | | | | | | | | | 260 | | |
Lease liability, net of current portion
|
| | | | 1,485 | | | | |
|
—
|
| | | | | | | | | | | | | | | | | 1,485 | | | | | | | | | | | | | | | | | | 1,485 | | |
Other long-term liabilities
|
| | | | 268 | | | | |
|
—
|
| | | | | | | | | | | | | | | | | 268 | | | | | | | | | | | | | | | | | | 268 | | |
Total liabilities
|
| | |
|
5,856
|
| | | |
|
129
|
| | | |
|
—
|
| | | | | | | | | |
|
5,985
|
| | | |
|
—
|
| | | | | | | | | |
|
5,985
|
| |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Redeemable convertible preferred stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Series Seed redeemable convertible preferred stock, $0.0001 par value; liquidation value of $6,004; 18,193,515 shares authorized, issued and outstanding as of December 31, 2020, stated at
|
| | | | 5,943 | | | | | | — | | | | | | (5,943) | | | | |
|
3e
|
| | | | | — | | | | | | (5,943) | | | | |
|
3e
|
| | | | | — | | |
Series A redeemable convertible preferred stock,
$0.0001 par value; liquidation value of $55,734; 46,732,728 shares authorized; 46,267,422 shares issued and outstanding as of December 31, 2020, stated at |
| | | | 55,589 | | | | | | — | | | | | | (55,589) | | | | |
|
3e
|
| | | | | — | | | | | | (55,589) | | | | |
|
3e
|
| | | | | — | | |
Class A common stock, $0.0001 par value, subject to
possible redemption; 49,635,954 shares at redemption value |
| | |
|
—
|
| | | | | 496,360 | | | | | | (496,360) | | | | |
|
3c
|
| | | | | — | | | | | | (496,360) | | | | |
|
3c
|
| | | | | — | | |
Stockholders’ equity (deficit)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
| | |
As of
December 31, 2020 |
| | | | | | | |
As of
December 31, 2020 |
| | | | | | | |
As of
December 31, 2020 |
| |||||||||||||||||||||||||||
| | |
Archer
Aviation Inc. (Historical) |
| |
Atlas Crest
Investment Corp. (Historical) |
| |
Transaction
Accounting Adjustments (Assuming No Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Transaction
Accounting Adjustments (Assuming Maximum Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||||||||||||||
Preferred stock, $0.0001 par value; 1,000,000 shares
authorized; none issued and outstanding at December 31, 2020 |
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
Class A common stock, $0.0001 par value; 200,000,000 shares authorized; 364,046 shares issued and outstanding (excluding49,635,954 shares subject to possible redemption)
|
| | | | — | | | | | | — | | | | | | 1 | | | | |
|
3h
|
| | | | | 6 | | | | | | 1 | | | | |
|
3h
|
| | | | | 1 | | |
| | | | | | | | | | | | | | | | | 5 | | | | |
|
3c
|
| | | | | | | | | | | 5 | | | | |
|
3c
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (5) | | | | |
|
3b
|
| | | | | | | |
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 12,500,000 shares issued and outstanding
|
| | | | | | | | | | 1 | | | | | | (1) | | | | |
|
3h
|
| | | | | 6 | | | | | | (1) | | | | |
|
3h
|
| | | | | 6 | | |
| | | | | | | | | | | | | | | | | 6 | | | | |
|
3e
|
| | | | | | | | | | | 6 | | | | |
|
3e
|
| | | | | | | |
Common stock, $0.0001 par value; 143,677,090 shares authorized; 51,321,752 shares issued and outstanding as of December 31, 2020
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | | | | | | | 5 | | | | | | — | | | | | | | | | | | | 5 | | |
Additional paid-in capital
|
| | | | 186 | | | | | | 5,130 | | | | | | 5,941 | | | | |
|
3e
|
| | | | | 1,192,725 | | | | | | 5,941 | | | | |
|
3e
|
| | | | | 616,904 | | |
| | | | | | | | | | | | | | | | | 55,585 | | | | |
|
3e
|
| | | | | | | | | | | 55,585 | | | | |
|
3e
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 496,355 | | | | |
|
3c
|
| | | | | | | | | | | 496,355 | | | | |
|
3c
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (131) | | | | |
|
3f
|
| | | | | | | | | | | (131) | | | | |
|
3f
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 600,000 | | | | |
|
3d
|
| | | | | | | | | | | 600,000 | | | | |
|
3d
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (61,450) | | | | |
|
3g
|
| | | | | | | | | | | (61,450) | | | | |
|
3g
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 91,109 | | | | |
|
3i
|
| | | | | | | | | | | (500,094) | | | | |
|
3b
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15,382 | | | | |
|
3i
|
| | | | | | | |
Accumulated deficit
|
| | | | (25,800) | | | | | | (131) | | | | | | 131 | | | | |
|
3f
|
| | | | | (128,559) | | | | | | 131 | | | | |
|
3f
|
| | | | | (52,832) | | |
| | | | | | | | | | | | | | | | | (11,650) | | | | |
|
3g
|
| | | | | | | | | | | (11,650) | | | | |
|
3g
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (91,109) | | | | |
|
3i
|
| | | | | | | | | | | (15,382) | | | | |
|
3i
|
| | | | | | | |
Total stockholders’ equity (deficit)
|
| | | | (25,609) | | | | | | 5,000 | | | | | | 1,084,792 | | | | | | | | | | | | 1,064,183 | | | | | | 584,693 | | | | | | | | | | | | 564,084 | | |
Total liabilities, redeemable convertible preferred
stock, and stockholders’ equity (deficit) |
| | | $ | 41,779 | | | | | $ | 501,489 | | | | | $ | 526,900 | | | | | | | | | | | $ | 1,070,168 | | | | | $ | 26,801 | | | | | | | | | | | $ | 570,069 | | |
|
| | |
Year Ended
December 31, 2020 |
| |
Period From
August 26, 2020 (Inception) Through December 31, 2020 |
| |
Transaction
Accounting Adjustments (Assuming No Redemptions) |
| | | | | | | |
Year Ended
December 31, 2020 |
| |
Transaction
Accounting Adjustments (Assuming Maximum) |
| | | | | | | |
Year Ended
December 31, 2020 |
| ||||||||||||||||||
| | |
Archer
Aviation Inc. (Historical) |
| |
Atlas Crest
Investment Corp. (Historical) |
| | | | | | | |
Pro Forma
Combined (Assuming No Redemptions) |
| | | | | | | |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| ||||||||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating and formation costs
|
| | | $ | — | | | | | $ | 160 | | | | | $ | — | | | | | | | | | | | $ | 160 | | | | | $ | — | | | | | | | | | | | $ | 160 | | |
Research and development
|
| | | | 21,097 | | | | | | — | | | | | | | | | | | | | | | | | | 21,097 | | | | | | | | | | | | | | | | | | 21,097 | | |
General and administrative
|
| | | | 3,491 | | | | | | — | | | | | | 11,650 | | | | |
|
3BB
|
| | | | | 145,296 | | | | | | 11,650 | | | | |
|
3BB
|
| | | | | 37,115 | | |
| | | | | | | | | | | | | | | | | 130,155 | | | | |
|
3DD
|
| | | | | | | | | | | 21,974 | | | | |
|
3DD
|
| | | | | | | |
Franchise tax expense
|
| | | | — | | | | | | 70 | | | | | | | | | | | | | | | | | | 70 | | | | | | | | | | | | | | | | | | 70 | | |
Total operating expenses
|
| | | | 24,588 | | | | | | 230 | | | | | | 141,805 | | | | | | | | | | | | 166,623 | | | | | | 33,624 | | | | | | | | | | | | 58,442 | | |
Loss from operations
|
| | | | (24,588) | | | | | | (230) | | | | | | (141,805) | | | | | | | | | | | | (166,623) | | | | | | (33,624) | | | | | | | | | | | | (58,442) | | |
Other expense, net
|
| | | | (2) | | | | | | — | | | | | | — | | | | | | | | | | | | (2) | | | | | | | | | | | | | | | | | | (2) | | |
Interest expense, net
|
| | | | (232) | | | | | | — | | | | | | — | | | | | | | | | | | | (232) | | | | | | | | | | | | | | | | | | (232) | | |
Unrealized gain on investments held in Trust
Account |
| | | | — | | | | | | 99 | | | | | | (99) | | | | |
|
3AA
|
| | | | | — | | | | | | (99) | | | | |
|
3AA
|
| | | | | — | | |
Loss before income taxes
|
| | | | (24,822) | | | | | | (131) | | | | | | (141,904) | | | | | | | | | | | | (166,857) | | | | | | (33,723) | | | | | | | | | | | | (58,676) | | |
Income tax expense
|
| | | | (1) | | | | | | — | | | | | | — | | | | |
|
3CC
|
| | | | | (1) | | | | | | — | | | | |
|
3CC
|
| | | | | (1) | | |
Net loss
|
| | | $ | (24,823) | | | | | $ | (131) | | | | | $ | (141,904) | | | | | | | | | | | $ | (166,858) | | | | | $ | (33,723) | | | | | | | | | | | $ | (58,677) | | |
Net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, common
stock and Redeemable Class A Common Stock |
| | | $ | (0.49) | | | | | $ | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares of common stock outstanding, common stock and Redeemable Class A common stock — basic and diluted
|
| | | | 50,164,360 | | | | | | 49,635,954 | | | | | | (99,800,314) | | | | | | | | | | | | — | | | | | | (99,800,314) | | | | | | | | | | | | — | | |
Basic and diluted net loss per share, Non-
Redeemable Class A and Class B Common Stock |
| | | | | | | | | $ | (0.01) | | | | | | | | | | | | | | | | | $ | (0.44) | | | | | | | | | | | | | | | | | $ | (0.18) | | |
Basic and diluted weighted average shares outstanding, Non-Redeemable Class A and Class B Common Stock
|
| | | | | | | | | | 12,864,046 | | | | | | 370,662,454 | | | | |
|
4
|
| | | | | 383,526,500 | | | | | | 313,631,171 | | | | |
|
4
|
| | | | | 326,495,217 | | |
| | |
No Redemption
|
| |
Maximum Redemption
|
| ||||||||||||||||||
| | |
Class A
Shares |
| |
Class B
Shares |
| |
Class A
Shares |
| |
Class B
Shares |
| ||||||||||||
| | |
(in thousands, except share data)
|
| |||||||||||||||||||||
Numerator | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss allocated to each class (in thousands)
|
| | | $ | (91,414) | | | | | $ | (75,444) | | | | | $ | (28,776) | | | | | $ | (29,901) | | |
Former holders of Archer common and preferred stock
|
| | | | 87,616,000 | | | | | | 164,951,000 | | | | | | 87,616,000 | | | | | | 164,951,000 | | |
Founder Shares
|
| | | | 12,500,000 | | | | | | — | | | | | | 12,500,000 | | | | | | — | | |
Archer Founder Grants(1)
|
| | | | — | | | | | | 8,459,500 | | | | | | — | | | | | | 1,428,217 | | |
Atlas Crest public stockholders
|
| | | | 50,000,000 | | | | | | — | | | | | | — | | | | | | — | | |
Third party investors in PIPE Investment
|
| | | | 60,000,000 | | | | | | — | | | | | | 60,000,000 | | | | | | — | | |
Total shares of New Archer common stock
outstanding at closing of the Business Combination |
| | | | 210,116,000 | | | | | | 173,410,500 | | | | | | 160,116,000 | | | | | | 166,379,217 | | |
Net income (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.44) | | | | | $ | (0.44) | | | | | $ | (0.18) | | | | | $ | (0.18) | | |
Name
|
| |
Age
|
| |
Position
|
|
Kenneth Moelis | | |
62
|
| | Chairman | |
Michael Spellacy | | |
49
|
| | Chief Executive Officer and Director | |
Taylor Rettig | | |
38
|
| |
Chief Operating Officer and Head of Corporate Development
|
|
Christopher Callesano | | |
47
|
| | Chief Financial Officer | |
David Fox | | |
63
|
| | Director | |
Eileen Murray | | |
62
|
| | Director | |
Todd Lemkin | | |
45
|
| | Director | |
Emanuel Pearlman | | |
60
|
| | Director | |
| | | | | | | | | | | | | | | | | | | | |
After the Business Combination
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Before the Business Combination
|
| |
No Redemption
|
| |
Maximum Redemption
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name and Address of
Beneficial Owner(1) |
| |
Number of
Atlas Class A Shares |
| |
%
|
| |
Number of
Atlas Class B Shares |
| |
%
|
| |
Number of
New Archer Class A Shares |
| |
%
|
| |
Number of
New Archer Class B Shares |
| |
%
|
| |
Number of
New Archer Class A Shares |
| |
%
|
| |
Number of
New Archer Class B Shares |
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands, unless otherwise indicated)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Atlas Investors(2)
|
| | | | 50,000 | | | | | | 41% | | | | | | — | | | | | | 0% | | | | | | 50,000 | | | | | | 24% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | |
PIPE Investors
|
| | | | 60,000 | | | | | | 49% | | | | | | — | | | | | | 0% | | | | | | 60,000 | | | | | | 29% | | | | | | — | | | | | | 0% | | | | | | 60,000 | | | | | | 37% | | | | | | — | | | | | | 0% | | |
Founder Shares(3)
|
| | | | 12,500 | | | | | | 10% | | | | | | — | | | | | | 0% | | | | | | 12,500 | | | | | | 6% | | | | | | — | | | | | | 0% | | | | | | 12,500 | | | | | | 8% | | | | | | — | | | | | | 0% | | |
Brett Adcock
|
| | | | — | | | | | | 0% | | | | | | 54,884 | | | | | | 21% | | | | | | — | | | | | | 0% | | | | | | 54,884 | | | | | | 34% | | | | | | — | | | | | | 0% | | | | | | 54,884 | | | | | | 34% | | |
Adam Goldstein
|
| | | | — | | | | | | 0% | | | | | | 54,884 | | | | | | 21% | | | | | | — | | | | | | 0% | | | | | | 54,884 | | | | | | 34% | | | | | | — | | | | | | 0% | | | | | | 54,884 | | | | | | 34% | | |
Other Archer
|
| | | | — | | | | | | 0% | | | | | | 142,799 | | | | | | 58% | | | | | | 87,616 | | | | | | 41% | | | | | | 55,183 | | | | | | 32% | | | | | | 87,616 | | | | | | 55% | | | | | | 55,183 | | | | | | 32% | | |
Total
|
| | | | 122,500 | | | | | | 100% | | | | | | 252,567 | | | | | | 100% | | | | | | 210,116 | | | | | | 100% | | | | | | 164,951 | | | | | | 100% | | | | | | 160,116 | | | | | | 100% | | | | | | 164,951 | | | | | | 100% | | |
Noteholders
|
| |
Aggregate
Principal Amount |
| |||
Capri Growth LLC(1)
|
| | | $ | 300,285 | | |
Hight Drive Growth LLC(2)
|
| | | | 300,285 | | |
Stockholder
|
| |
Shares of
Series Seed Preferred Stock |
| |
Total Cash
Purchase Price |
| |
Principal &
Interest Cancelled |
| |||||||||
Capri Growth LLC(1)
|
| | | | 914,940 | | | | | $ | — | | | | | $ | 301,930 | | |
Hight Drive Growth LLC(2)
|
| | | | 914,940 | | | | | | — | | | | | | 301,930 | | |
Marc Lore(3)
|
| | | | 15,151,515 | | | | | | 5,000,000 | | | | | | — | | |
Adam Goldstein(2)
|
| | | | 606,060 | | | | | | 200,000 | | | | | | — | | |
Brett Adcock(2)
|
| | | | 606,060 | | | | | | 200,000 | | | | | | — | | |
Noteholders
|
| |
Aggregate
Principal Amount |
| |||
Marc Lore(1)
|
| | | $ | 3,000,000 | | |
Adam Goldstein(2)
|
| | | | 1,000,000 | | |
Brett Adcock(3)
|
| | | | 1,000,000 | | |
Stockholder
|
| |
Shares of
Series A Preferred Stock |
| |
Total Cash
Purchase Price |
| |
Principal &
Interest Cancelled |
| |||||||||
Capri Growth LLC(1)
|
| | | | 1,660,302 | | | | | $ | 2,000,000 | | | | | $ | — | | |
Hight Drive Growth LLC(2)
|
| | | | 1,660,302 | | | | | | 2,000,000 | | | | | | — | | |
Marc Lore(3)
|
| | | | 5,675,959 | | | | | | 6,837,260 | | | | | | — | | |
| | | | | 2,633,739 | | | | | | — | | | | | | 3,172,603 | | |
Adam Goldstein
|
| | | | 880,642 | | | | | | — | | | | | | 1,060,822 | | |
Brett Adcock
|
| | | | 880,642 | | | | | | — | | | | | | 1,060,822 | | |
TCP Archer Aviation LLC
|
| | | | 7,702,468 | | | | | | 9,278,392 | | | | | | — | | |
| | |
Year Ended
December 31, |
| | | | | | | |||||||||
| | |
2020
|
| |
2019
|
| |
Change $
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 21,097 | | | | | $ | 769 | | | | | $ | 20,328 | | |
General and administrative
|
| | | | 3,491 | | | | | | 122 | | | | | | 3,369 | | |
Total operating expenses
|
| | | | 24,588 | | | | | | 891 | | | | | | 23,697 | | |
Loss from operations
|
| | | | (24,588) | | | | | | (891) | | | | | | (23,697) | | |
Other expense, net
|
| | | | (235) | | | | | | (53) | | | | | | (182) | | |
Net loss
|
| | | $ | (24,823) | | | | | $ | (944) | | | | | $ | (23,879) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net cash used in operating activities
|
| | | $ | (22,896) | | | | | $ | (809) | | |
Net cash used in investing activities
|
| | | | (1,900) | | | | | | (4) | | |
Net cash provided by financing activities
|
| | | | 51,211 | | | | | | 10,931 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
1 to 3
years |
| |
3 to 5
years |
| |
After 5
years |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Operating lease obligation(1)
|
| | | $ | 2,624 | | | | | $ | 1,043 | | | | | $ | 1,581 | | | | | $ | — | | | | | $ | — | | |
Note payable(2)
|
| | | | 905 | | | | | | 645 | | | | | | 260 | | | | | | — | | | | | | — | | |
Note payable accrued interest
|
| | | | 11 | | | | | | 11 | | | | | | — | | | | | | — | | | | | | — | | |
Total contractual obligations
|
| | | $ | 3,540 | | | | | $ | 1,699 | | | | | $ | 1,841 | | | | | $ | — | | | | | $ | — | | |
Name and Principal Position
|
| |
Salary(1)
|
| |
Bonus
|
| |
Option
Awards(2) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
All Other
Compensation ($) |
| |
Total
|
| ||||||||||||||||||
Brett Adcock
Co-Chief Executive Officer |
| | | $ | 250,000 | | | | | $ | — | | | | | $ | 396,828 | | | | | $ | — | | | | | $ | — | | | | | $ | 646,828 | | |
Adam Goldstein
Co-Chief Executive Officer |
| | | | 250,000 | | | | | | — | | | | | | 396,828 | | | | | | — | | | | | | — | | | | | | 646,828 | | |
Tom Muniz
VP Engineering |
| | | | 500,000 | | | | | | 156,667(3) | | | | | | 147,874 | | | | | | — | | | | | | 18,374(4) | | | | | | 822,915 | | |
| | |
Option Awards
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Vesting
Commencement Date |
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| |
Number of
shares of stock that have not vested (#) |
| |
Market
value of shares that have not vested(4) |
| ||||||||||||||||||||||||
Brett Adcock
|
| | | | 11/03/2020(1) | | | | | | 11/21/2019 | | | | | | — | | | | | | — | | | | | $ | 0.15 | | | | | | 11/2/2030 | | | | | | 1,929,023 | | | | | | 23,881,305 | | |
Adam Goldstein
|
| | | | 11/03/2020(1) | | | | | | 11/21/2019 | | | | | | — | | | | | | — | | | | | | 0.15 | | | | | | 11/2/2030 | | | | | | 1,929,023 | | | | | | 23,881,305 | | |
Tom Muniz
|
| | | | 11/03/2020(2) | | | | | | 11/01/2020 | | | | | | — | | | | | | — | | | | | | 0.15 | | | | | | 11/2/2030 | | | | | | 783,693 | | | | | | 9,702,119 | | |
| | | | | 02/05/2020(3) | | | | | | 12/06/2019 | | | | | | — | | | | | | — | | | | | | 0.04 | | | | | | 02/4/2030 | | | | | | 606,402 | | | | | | 7,507,257 | | |
Name
|
| | | ||||
Joshua L. Berman
|
| | | $ | 41,667 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Brett Adcock | | |
34
|
| | Co-Chief Executive Officer and Director | |
Adam Goldstein | | |
41
|
| | Co-Chief Executive Officer and Director | |
Tom Muniz | | |
35
|
| | VP, Engineering (promoted to Chief Operating Officer, effective March 1, 2021) | |
Non-Employee Directors | | | | | | | |
| | | | Director | | ||
| | | | | | Director | |
| | | | | | Director | |
| | | | | | Director | |
| | |
Page No.
|
| |||
| | | | F-3 | | | |
Financial Statements | | | | | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| | |
Page No.
|
| |||
Audited Financial Statements (as of December 31, 2020): | | | | | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | |
| | |
Page(s)
|
| |||
| | | | F-3 | | | |
Financial Statements | | | | | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 36,564 | | | | | $ | 10,149 | | |
Prepaid expenses
|
| | | | 762 | | | | | | 6 | | |
Other current assets
|
| | | | 43 | | | | | | 7 | | |
Total current assets
|
| | | | 37,369 | | | | | | 10,162 | | |
Property and equipment, net
|
| | | | 1,613 | | | | | | 4 | | |
Intangible assets, net
|
| | | | 497 | | | | | | — | | |
Right-of-use asset
|
| | | | 2,300 | | | | | | — | | |
Total assets
|
| | | $ | 41,779 | | | | | $ | 10,166 | | |
Liabilities, Redeemable Convertible Preferred Stock, and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,103 | | | | | $ | 110 | | |
Lease liability
|
| | | | 816 | | | | | | — | | |
Notes payable
|
| | | | 645 | | | | | | — | | |
Other current liabilities
|
| | | | 279 | | | | | | 43 | | |
Total current liabilities
|
| | | | 3,843 | | | | | | 153 | | |
Notes payable, net of current portion
|
| | | | 260 | | | | | | — | | |
Lease liability, net of current portion
|
| | | | 1,485 | | | | | | — | | |
Convertible promissory notes due to related parties
|
| | | | — | | | | | | 4,995 | | |
Other long-term liabilities
|
| | | | 268 | | | | | | 47 | | |
Total liabilities
|
| | | | 5,856 | | | | | | 5,195 | | |
Commitments and contingencies (Note 8) | | | | | | | | | | | | | |
Series Seed redeemable convertible preferred stock, $0.0001 par value; liquidation value of $6,004; 18,193,515 shares authorized, issued and outstanding as of December 31, 2020 and 2019, stated at
|
| | | | 5,943 | | | | | | 5,943 | | |
Series A redeemable convertible preferred stock, $0.0001 par value; liquidation value of $55,734; 46,732,728 shares authorized; 46,267,422 shares issued and outstanding as of December 31, 2020, stated at
|
| | | | 55,589 | | | | | | — | | |
Stockholders’ deficit | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 143,677,090 shares authorized; 51,321,752 shares issued and outstanding as of December 31, 2020 and 77,285,983 shares authorized; 50,000,000 shares issued and outstanding as of December 31, 2019
|
| | | | 5 | | | | | | 5 | | |
Additional paid-in capital
|
| | | | 186 | | | | | | — | | |
Accumulated deficit
|
| | | | (25,800) | | | | | | (977) | | |
Total stockholders’ deficit
|
| | | | (25,609) | | | | | | (972) | | |
Total liabilities, redeemable convertible preferred stock, and stockholders’ deficit
|
| | | $ | 41,779 | | | | | $ | 10,166 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Operating expenses | | | | | | | | | | | | | |
Research and development
|
| | | $ | 21,097 | | | | | $ | 769 | | |
General and administrative
|
| | | | 3,491 | | | | | | 122 | | |
Total operating expenses
|
| | | | 24,588 | | | | | | 891 | | |
Loss from operations
|
| | | | (24,588) | | | | | | (891) | | |
Other expense, net
|
| | | | (2) | | | | | | — | | |
Interest expense, net
|
| | | | (232) | | | | | | (53) | | |
Loss before income taxes
|
| | | | (24,822) | | | | | | (944) | | |
Income tax expense
|
| | | | (1) | | | | | | — | | |
Net loss and comprehensive loss
|
| | | $ | (24,823) | | | | | $ | (944) | | |
Net loss per share, basic and diluted
|
| | | $ | (0.49) | | | | | $ | (0.02) | | |
Weighted-average common shares, basic and diluted
|
| | | | 50,164,360 | | | | | | 50,000,000 | | |
| | |
Redeemable Convertible Preferred Stock
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
Series Seed
|
| |
Series A
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||||||||
Balance as of January 1,
2019 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 50,000,000 | | | | | $ | 5 | | | | | $ | — | | | | | $ | (33) | | | | | $ | (28) | | |
Conversion of notes and accrued interest to preferred stock
|
| | | | 1,829,880 | | | | | | 604 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of preferred stock
|
| | | | 16,363,635 | | | | | | 5,339 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (944) | | | | | | (944) | | |
Balance as of December 31, 2019
|
| | | | 18,193,515 | | | | | | 5,943 | | | | | | — | | | | | | — | | | | | | | 50,000,000 | | | | | | 5 | | | | | | — | | | | | | (977) | | | | | | (972) | | |
Issuance of preferred stock
|
| | | | — | | | | | | — | | | | | | 41,872,399 | | | | | | 50,295 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Conversion of notes and accrued interest to preferred stock
|
| | | | — | | | | | | — | | | | | | 4,395,023 | | | | | | 5,294 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of restricted stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,134,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 187,752 | | | | | | — | | | | | | 11 | | | | | | — | | | | | | 11 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 175 | | | | | | — | | | | | | 175 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,823) | | | | | | (24,823) | | |
Balance as of December 31, 2020
|
| | | | 18,193,515 | | | | | $ | 5,943 | | | | | | 46,267,422 | | | | | $ | 55,589 | | | | | | | 51,321,752 | | | | | $ | 5 | | | | | $ | 186 | | | | | $ | (25,800) | | | | | $ | (25,609) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (24,823) | | | | | $ | (944) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization expense
|
| | | | 142 | | | | | | — | | |
Stock-based compensation
|
| | | | 175 | | | | | | — | | |
Non-cash interest
|
| | | | 253 | | | | | | 53 | | |
Non-cash lease expense
|
| | | | 39 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | (755) | | | | | | (6) | | |
Other current assets
|
| | | | (36) | | | | | | (7) | | |
Accounts payable
|
| | | | 1,644 | | | | | | 109 | | |
Accounts payable to related parties
|
| | | | — | | | | | | (57) | | |
Other current liabilities
|
| | | | 235 | | | | | | 43 | | |
Operating lease liability
|
| | | | (38) | | | | | | — | | |
Other long-term liabilities
|
| | | | 268 | | | | | | — | | |
Net cash used in operating activities
|
| | | | (22,896) | | | | | | (809) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (1,400) | | | | | | (4) | | |
Purchase of domain names
|
| | | | (500) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (1,900) | | | | | | (4) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of convertible debt
|
| | | | — | | | | | | 5,600 | | |
Payments of debt issuance costs
|
| | | | — | | | | | | (8) | | |
Proceeds from issuance of preferred stock, net
|
| | | | 50,295 | | | | | | 5,339 | | |
Proceeds from exercise of stock options
|
| | | | 11 | | | | | | — | | |
Proceeds from issuance of debt
|
| | | | 905 | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 51,211 | | | | | | 10,931 | | |
Net increase in cash and cash equivalents
|
| | | | 26,415 | | | | | | 10,118 | | |
Cash and cash equivalents, beginning of period
|
| | | | 10,149 | | | | | | 31 | | |
Cash and cash equivalents, end of period
|
| | | $ | 36,564 | | | | | $ | 10,149 | | |
Supplemental disclosure of other noncash investing and financing activities | | | | | | | | | | | | | |
Promissory notes and interest settled with preferred shares
|
| | | $ | 5,294 | | | | | $ | 604 | | |
Property and equipment recorded in accounts payable
|
| | | | 349 | | | | | | — | | |
| | |
Useful Life
(in years) |
|
Furniture, fixtures, and equipment | | |
5
|
|
Computer hardware | | |
3
|
|
Computer software | | |
3
|
|
Website design | | |
2
|
|
Leasehold improvements | | |
Shorter of lease term or
the asset standard life |
|
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Stock-based compensation awards — employees
|
| | | | 11,167,089 | | | | | | — | | |
Stock-based compensation awards — non-employees
|
| | | | 3,614,888 | | | | | | — | | |
Series Seed redeemable convertible preferred stock
|
| | | | 18,193,515 | | | | | | 18,193,515 | | |
Series A redeemable convertible preferred stock
|
| | | | 46,267,422 | | | | | | — | | |
Total
|
| | | | 79,242,914 | | | | | | 18,193,515 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Furniture, fixtures, and equipment
|
| | | $ | 1,046 | | | | | $ | — | | |
Computer hardware
|
| | | | 524 | | | | | | 4 | | |
Website design
|
| | | | 128 | | | | | | — | | |
Leasehold improvements
|
| | | | 54 | | | | | | — | | |
Total property and equipment
|
| | | | 1,752 | | | | | | 4 | | |
Less: Accumulated depreciation
|
| | | | (139) | | | | | | — | | |
Total property and equipment, net
|
| | | $ | 1,613 | | | | | $ | 4 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Accrued interest
|
| | | $ | 6 | | | | | $ | — | | |
Accrued bonus
|
| | | | 155 | | | | | | 43 | | |
Deposit liability related to cash received from the early exercise of stock options
|
| | | | 117 | | | | | | — | | |
Income tax payable
|
| | | | 1 | | | | | | — | | |
| | | | $ | 279 | | | | | $ | 43 | | |
| Years ending December 31, | | | | | | | |
|
2021
|
| | | $ | 645 | | |
|
2022
|
| | | | 260 | | |
| | | | | $ | 905 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Operating lease cost
|
| | | $ | 52 | | | | | $ | — | | |
Short-term lease cost
|
| | | | 44 | | | | | | — | | |
Total lease cost
|
| | | $ | 96 | | | | | $ | — | | |
Weighted-average remaining lease term (in months)
|
| | | | 30 | | | | | | — | | |
Weighted-average discount rate
|
| | | | 12.17% | | | | | | — | | |
| Years ending December 31, | | | | | | | |
|
2021
|
| | | $ | 1,043 | | |
|
2022
|
| | | | 1,074 | | |
|
2023
|
| | | | 507 | | |
|
Future minimum lease payments
|
| | | | 2,624 | | |
|
Less: Amount representing interest
|
| | | | (323) | | |
|
Present value of future lease payments
|
| | | $ | 2,301 | | |
| | |
2020
|
| |
2019
|
| ||||||
Operating cash outflows from operating leases
|
| | | $ | 86 | | | | | $ | — | | |
Operating lease assets obtained in exchange for new lease liabilities
|
| | | | 2,300 | | | | | | — | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of December 31, 2019
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 11,318,689 | | | | | $ | 0.11 | | | | | | | | | | | | | | |
Exercised
|
| | | | (151,600) | | | | | $ | 0.04 | | | | | | | | | | | $ | 1,324 | | |
Outstanding as of December 31, 2020
|
| | | | 11,167,089 | | | | | $ | 0.11 | | | | | | 9.61 | | | | | $ | 136,988 | | |
Exercisable as of December 31, 2020
|
| | | | 1,432,988 | | | | | $ | 0.15 | | | | | | 9.84 | | | | | $ | 17,528 | | |
Vested and expected to vest as of December 31, 2020
|
| | | | 11,167,089 | | | | | $ | 0.11 | | | | | | 9.61 | | | | | $ | 136,988 | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of December 31, 2019
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 1,423,738 | | | | | $ | 0.15 | | | | | | | | | | | | | | |
Exercised
|
| | | | (36,152) | | | | | $ | 0.15 | | | | | | | | | | | $ | 282 | | |
Outstanding as of December 31, 2020
|
| | | | 1,387,586 | | | | | $ | 0.15 | | | | | | 9.84 | | | | | $ | 16,973 | | |
Exercisable as of December 31, 2020
|
| | | | 6,172 | | | | | $ | 0.15 | | | | | | 9.84 | | | | | $ | 75 | | |
Vested and expected to vest as of December 31, 2020
|
| | | | 1,387,586 | | | | | $ | 0.15 | | | | | | 9.84 | | | | | $ | 16,973 | | |
| | |
Number of
Shares |
| |
Weighted
Average Grant Price |
| ||||||
Outstanding as of December 31, 2019
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 1,134,000 | | | | | $ | 0.04 | | |
Vested
|
| | | | (567,000) | | | | | $ | 0.04 | | |
Outstanding as of December 31, 2020
|
| | | | 567,000 | | | | | $ | 0.04 | | |
| | |
2020
|
|
Risk-free interest rate: | | | | |
Employee stock options
|
| |
0.52 – 1.52%
|
|
Non-employee stock options
|
| |
0.79%
|
|
Expected term (in years): | | | | |
Employee stock options
|
| |
6.02 – 6.32
|
|
Non-employee stock options
|
| |
10.00
|
|
Expected volatility: | | | | |
Employee stock options
|
| |
60.00 – 70.00%
|
|
Non-employee stock options
|
| |
60.00%
|
|
Dividend yield: | | | | |
Employee stock options
|
| |
0.00%
|
|
Non-employee stock options
|
| |
0.00%
|
|
Grant date fair value per share: | | | | |
Employee stock options
|
| |
$0.02 – $0.08
|
|
Non-employee stock options
|
| |
$0.10
|
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Research and development
|
| | | $ | 25 | | | | | $ | — | | |
General and administrative
|
| | | | 150 | | | | | | — | | |
Total
|
| | | $ | 175 | | | | | $ | — | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Current: | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | 1 | | | | | | — | | |
Total current
|
| | | | 1 | | | | | | — | | |
Total income tax provision
|
| | | $ | 1 | | | | | $ | — | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Federal income tax (benefit)
|
| | | | 21.0% | | | | | | 21.0% | | |
State and local income taxes (net of federal benefit)
|
| | | | 8.8% | | | | | | 15.2% | | |
Nondeductible expenses
|
| | | | (0.1)% | | | | | | (0.2)% | | |
Valuation allowance
|
| | | | (29.7)% | | | | | | (36.0)% | | |
Effective Tax Rate
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred Tax Assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 7,500 | | | | | $ | 299 | | |
Accrued expenses
|
| | | | 43 | | | | | | 14 | | |
Operating lease liability
|
| | | | 645 | | | | | | — | | |
Other
|
| | | | 34 | | | | | | — | | |
Gross deferred tax assets
|
| | | | 8,222 | | | | | | 313 | | |
Less: Valuation allowance
|
| | | | (7,216) | | | | | | (312) | | |
Deferred tax assets, net of valuation allowance
|
| | | | 1,006 | | | | | | 1 | | |
Deferred Tax Liabilities: | | | | | | | | | | | | | |
Stock-based compensation
|
| | | | (5) | | | | | | — | | |
Depreciation and amortization
|
| | | | (356) | | | | | | (1) | | |
Right-of-use asset
|
| | | | (645) | | | | | | — | | |
Total deferred tax liabilities
|
| | | | (1,006) | | | | | | (1) | | |
Total net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
|
Balance as of December 31, 2019
|
| | | $ | 31 | | |
|
Increases related to current year tax positions
|
| | | | 2,018 | | |
|
Balance as of December 31, 2020
|
| | | $ | 2,049 | | |
| Assets: | | | | | | | |
| Current assets: | | | | | | | |
|
Cash
|
| | | $ | 925,923 | | |
|
Prepaid expenses
|
| | | | 463,999 | | |
|
Total current assets
|
| | | | 1,389,922 | | |
|
Investments held in Trust Account
|
| | | | 500,098,582 | | |
|
Total Assets
|
| | | $ | 501,488,504 | | |
| Liabilities and Stockholders’ Equity: | | | | | | | |
| Current liabilities: | | | | | | | |
|
Accounts payable
|
| | | $ | 10,991 | | |
|
Accrued expenses
|
| | | | 48,022 | | |
|
Franchise tax payable
|
| | | | 69,945 | | |
|
Total Liabilities
|
| | |
|
128,958
|
| |
| Commitments (Note 6) | | | | | | | |
|
Class A common stock, $0.0001 par value, subject to possible redemption; 49,635,954 shares at redemption value
|
| | | | 496,359,540 | | |
| Stockholders’ Equity: | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Class A common stock, $0.0001 par value; 200,000,000 shares authorized; 364,046 shares
issued and outstanding (excluding 49,635,954 shares subject to possible redemption) |
| | | | 36 | | |
|
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 12,500,000 shares issued and outstanding(1)
|
| | | | 1,250 | | |
|
Additional paid-in capital
|
| | | | 5,130,030 | | |
|
Accumulated deficit
|
| | | | (131,310) | | |
|
Total stockholders’ equity
|
| | | | 5,000,006 | | |
|
Total Liabilities and Stockholders’ Equity
|
| | | $ | 501,488,504 | | |
|
Operating and formation costs
|
| | | $ | 159,947 | | |
|
Franchise tax expense
|
| | | | 69,945 | | |
|
Loss from operations
|
| | | | (229,892) | | |
|
Unrealized gain on investments held in Trust Account
|
| | | | 98,582 | | |
|
Net Loss
|
| | |
$
|
(131,310)
|
| |
|
Basic and diluted weighted average shares outstanding, Redeemable Class A Common Stock
|
| | | | 49,635,954 | | |
|
Basic and diluted net earnings per share, Redeemable Class A Common Stock
|
| | | $ | 0.00 | | |
|
Basic and diluted weighted average shares outstanding, Non-Redeemable Class A and Class B Common Stock
|
| | |
|
12,864,046
|
| |
|
Basic and diluted net loss per share, Non-Redeemable Class A and Class B Common Stock
|
| | | $ | (0.01) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – August 26, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B common stock to Sponsor(1)
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 14,375,000 | | | | | | 1,438 | | | | | | 23,562 | | | | |
|
—
|
| | | | | 25,000 | | |
Sale of 50,000,000 units in Initial Public Offering, net of offering costs of $10,534,144
|
| | | | 50,000,000 | | | | | | 5,000 | | | | |
|
—
|
| | | |
|
—
|
| | | | | 489,460,856 | | | | |
|
—
|
| | | | | 489,465,856 | | |
Sale of 8,000,000 Private Placement Warrants
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 12,000,000 | | | | |
|
—
|
| | | | | 12,000,000 | | |
Forfeiture of Class B common
stock(1) |
| | |
|
—
|
| | | |
|
—
|
| | | | | (1,875,000) | | | | | | (188) | | | | | | 188 | | | | |
|
—
|
| | | |
|
—
|
| |
Class A common stock subject to possible redemption
|
| | | | (49,635,954) | | | | | | (4,964) | | | | |
|
—
|
| | | |
|
—
|
| | | | | (496,354,576) | | | | |
|
—
|
| | | | | (496,359,540) | | |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (131,310) | | | | | | (131,310) | | |
Balance – December 31, 2020
|
| | | | 364,046 | | | | | $ | 36 | | | | | | 12,500,000 | | | | | $ | 1,250 | | | | | $ | 5,130,030 | | | | | $ | (131,310) | | | | | $ | 5,000,006 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (131,310) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
Unrealized gain on investments held in Trust Account
|
| | | | (98,582) | | |
| Changes in operating assets and liabilities: | | | | | | | |
|
Prepaid expenses
|
| | | | (463,999) | | |
|
Accounts payable
|
| | | | 10,991 | | |
|
Accrued expenses
|
| | | | 48,022 | | |
|
Franchise tax payable
|
| | | | 69,945 | | |
|
Net cash used in operating activities
|
| | | | (564,933) | | |
| Cash Flows from Investing Activities: | | | | | | | |
|
Cash deposited in Trust Account
|
| | | | (500,000,000) | | |
|
Net cash used in investing activities
|
| | | | (500,000,000) | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from issuance of Class B common stock to Sponsor
|
| | | | 25,000 | | |
|
Proceeds from issuance of promissory note
|
| | | | 300,000 | | |
|
Repayment of promissory note
|
| | | | (300,000) | | |
|
Proceeds from initial public offering, net of underwriter’s discount paid
|
| | | | 490,000,000 | | |
|
Proceeds from sale of private placement warrants
|
| | | | 12,000,000 | | |
|
Offering costs paid
|
| | | | (534,144) | | |
|
Net cash provided by financing activities
|
| | | | 501,490,856 | | |
|
Net change in cash
|
| | | | 925,923 | | |
|
Cash – beginning of period
|
| | |
|
—
|
| |
|
Cash – end of period
|
| | | $ | 925,923 | | |
| Supplemental disclosure of noncash investing and financing activities: | | | | | | | |
|
Class A common stock subject to possible redemption
|
| | | $ | 496,359,540 | | |
|
Forfeiture of Class B common stock
|
| | | $ | 188 | | |
| | |
For the Period from
August 26, 2020 (Inception) through December 31, 2020 |
| |||
Redeemable Class A Common Stock | | | | | | | |
Numerator: Earnings allocable to Redeemable Class A Common Stock | | | | | | | |
Unrealized gain on investments held in Trust Account
|
| | | $ | 97,864 | | |
Franchise tax expense
|
| | | | (69,436) | | |
Net earnings
|
| | | $ | 28,428 | | |
Denominator: Weighted average Redeemable Class A Common Stock | | | | | | | |
Basic and diluted weighted average shares outstanding, Redeemable Class A Common Stock
|
| | | | 49,635,954 | | |
Basic and diluted net earnings per share, Redeemable Class A Common Stock
|
| | | $ | 0.00 | | |
Non-Redeemable Class A and Class B Common Stock | | | | | | | |
Numerator: Net loss minus net earnings | | | | | | | |
Net loss
|
| | | $ | (131,310) | | |
Net earnings
|
| | | | (28,428) | | |
Non-redeemable net loss
|
| | | $ | (159,738) | | |
Denominator: Weighted average Non-Redeemable Class A and Class B Common Stock
|
| | | | | | |
Basic and diluted weighted average shares outstanding, Non-Redeemable Class A and Class B Common Stock
|
| | | | 12,864,046 | | |
Basic and diluted net loss per share, Non-Redeemable Class A and Class B Common Stock
|
| | | $ | (0.01) | | |
| Deferred tax assets: | | | | | | | |
|
Start-up costs
|
| | | $ | 33,188 | | |
|
Net operating loss carryforwards
|
| | | | 14,688 | | |
|
Total deferred tax assets
|
| | | | 47,876 | | |
|
Valuation allowance
|
| | | | (27,174) | | |
| Deferred tax liabilities: | | | | | | | |
|
Unrealized gain on investments
|
| | | | (20,702) | | |
|
Total deferred tax liabilities
|
| | | | (20,702) | | |
|
Deferred tax assets, net of allowance
|
| | | $ | — | | |
| Federal | | | | | | | |
|
Current
|
| | | $ | — | | |
|
Deferred
|
| | | | (27,174) | | |
| State | | | | | | | |
|
Current
|
| | | | — | | |
|
Deferred
|
| | | | — | | |
|
Change in valuation allowance
|
| | | | 27,174 | | |
|
Income tax provision
|
| | | $ | — | | |
|
Statutory federal income tax rate
|
| | | | 21.0% | | |
|
State taxes, net of federal tax benefit
|
| | | | 0.0% | | |
|
Other
|
| | | | (0.3)% | | |
|
Change in valuation allowance
|
| | | | (20.7)% | | |
|
Income tax provision
|
| | | | 0.0% | | |
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Investments held in Trust Account:
|
| | | | | | | | | | | | | | | | | | |
Money Market investments
|
| | | $ | 500,098,582 | | | | | $ | — | | | | | $ | — | | |
| | |
PAGE
|
| |||
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | |
| | |
PAGE
|
| |||
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-52 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
| | | | A-57 | | | |
| | | | A-57 | | | |
| | | | A-58 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-64 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-66 | | |
| | |
PAGE
|
| |||
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-67 | | | |
| | | | A-68 | | | |
| | | | A-68 | | | |
| | | | A-68 | | | |
| | | | A-69 | | | |
| | | | A-69 | | | |
| | | | A-69 | | | |
| | | | A-69 | | | |
| | | | A-70 | | | |
| | | | A-70 | | | |
| | | | A-70 | | | |
| | | | A-70 | | | |
| | | | A-71 | | | |
| | | | A-71 | | | |
| | | | A-71 | | | |
| | | | A-72 | | | |
| | | | A-72 | | | |
| | | | A-72 | | | |
| | | | A-72 | | | |
| | | | A-72 | | | |
| | | | A-72 | | | |
| | | | A-73 | | | |
| | | | A-73 | | | |
| | | | A-74 | | |
| Annex A | | | PIPE Investors | |
| Annex B | | | Supporting Company Stockholders | |
| Exhibit A | | | Form of PIPE Subscription Agreement | |
| Exhibit B | | | Form of Registration Rights Agreement | |
| Exhibit C | | | Form of Transaction Support Agreement | |
| Exhibit D | | | Post-Closing Atlas Governing Documents Term Sheet | |
| Exhibit E | | | Incentive Equity Plan Term Sheet | |
|
Class/Series Securities
|
| |
Number of Shares
(on a fully diluted basis) |
| |||
|
Company Series Seed Preferred Shares
|
| | | | [•] | | |
|
Company Series A Preferred Shares
|
| | | | [•] | | |
|
Company Common Shares
|
| | | | [•] | | |
|
Other Equity Securities
(including Company Options and Company Warrants) |
| | | | [•] | | |
|
Name
|
| |
Position
|
| |
Date
|
|
|
/s/ Kenneth Moelis
Kenneth Moelis
|
| |
Chairman of the Board
|
| |
March 8, 2021
|
|
|
/s/ Michael Spellacy
Michael Spellacy
|
| |
Chief Executive Officer
(Principal Executive Officer) |
| |
March 8, 2021
|
|
|
/s/ Christopher Callesano
Christopher Callesano
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
March 8, 2021
|
|
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in this Registration Statement on Form S-4 of Atlas Crest Investment Corp. of our report dated March 8, 2021 relating to the financial statements of Archer Aviation Inc., which appears in this Registration Statement. We also consent to the reference to us under the heading “Experts” in such Registration Statement.
/s/ PricewaterhouseCoopers LLP
Irvine, California
March 8, 2021
Exhibit 23.2
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of Atlas Crest Investment Corp. on Form S-4 of our report dated March 8, 2021 with respect to our audit of the financial statements of Atlas Crest Investment Corp. as of December 31, 2020 and for the period from August 26, 2020 (inception) through December 31, 2020, which report appears in the proxy statement/prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such proxy statement/prospectus.
/s/ Marcum LLP
Marcum LLP
New York, New York
March 8, 2021
EXHIBIT 23.3
CONSENT OF DUFF & PHELPS, LLC
We hereby consent to the filing of our fairness opinion regarding Atlas Crest as Exhibit 23.3 to this Registration Statement on Form S-4. In giving such consent, we do not thereby admit that we are in the category of persons whose consent is required under Section 7 of the Securities Act of 1933.
Duff & Phelps, LLC
By: | /s/ Mark J. Kwilosz | |
Title: Managing Director | ||
Chicago, IL | ||
March 8, 2021 |