| | |
Page
|
| |||
| | | | ii | | | |
| | | | iv | | | |
| | | | 1 | | | |
| | | | 9 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 45 | | | |
| | | | 56 | | | |
| | | | 64 | | | |
| | | | 77 | | | |
| | | | 82 | | | |
| | | | 84 | | | |
| | | | 97 | | | |
| | | | 103 | | | |
| | | | 111 | | | |
| | | | 114 | | | |
| | | | 114 | | | |
| | | | 114 | | | |
| | | | 115 | | | |
| | | | F-1 | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 21,514 | | | | | $ | 6,974 | | | | | $ | 21,097 | | | | | $ | 769 | | |
General and administrative
|
| | | | 28,987 | | | | | | 1,686 | | | | | | 3,491 | | | | | | 122 | | |
Other warrant expense
|
| | | | 78,208 | | | | | | — | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | 128,709 | | | | | | 8,660 | | | | | | 24,588 | | | | | | 23,697 | | |
Loss from operations
|
| | | | (128,709) | | | | | | (8,660) | | | | | | (24,588) | | | | | | (23,697) | | |
Gain on forgiveness of PPP loan
|
| | | | 912 | | | | | | — | | | | | | — | | | | | | — | | |
Other expense, net
|
| | | | 1 | | | | | | (229) | | | | | | (235) | | | | | | (182) | | |
Loss before income taxes
|
| | | | (127,796) | | | | | | (8,889) | | | | | | (24,823) | | | | | | (944) | | |
Income tax expense
|
| | | | (2) | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (127,798) | | | | | $ | (8,889) | | | | | $ | (24,823) | | | | | $ | (944) | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash used in operating activities
|
| | | $ | (28,770) | | | | | $ | (7,480) | | | | | $ | (22,896) | | | | | $ | (809) | | |
Net cash used in investing activities
|
| | | | (1,919) | | | | | | (315) | | | | | | (1,900) | | | | | | (4) | | |
Net cash provided by financing activities
|
| | | | 62 | | | | | | 825 | | | | | | 51,211 | | | | | | 10,931 | | |
| | |
Payments Due by Period
|
| |||||||||||||||
|
Total
|
| |
Less than
1 year |
| |
1 to
3 years |
| |||||||||||
|
(in thousands)
|
| |||||||||||||||||
Operating lease obligation(1)
|
| | | $ | 3,008 | | | | | $ | 1,554 | | | | | $ | 1,454 | | |
Total | | | | | 3,008 | | | | | | 1,554 | | | | | | 1,454 | | |
| | |
Payments Due by Period
|
| |||||||||||||||
|
Total
|
| |
Less than
1 year |
| |
1 to
3 years |
| |||||||||||
|
(in thousands)
|
| |||||||||||||||||
Operating lease obligation(1)
|
| | | $ | 2,624 | | | | | $ | 1,043 | | | | | $ | 1,581 | | |
Note payable
|
| | | | 905 | | | | | | 645 | | | | | | 260 | | |
Note payable accrued interest
|
| | | | 11 | | | | | | 11 | | | | | $ | — | | |
Total | | | | $ | 3,540 | | | | | $ | 1,699 | | | | | $ | 1,841 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Brett Adcock | | |
35
|
| |
Co-Chief Executive Officer and Co-Chairman of the Board
|
|
Adam Goldstein | | |
42
|
| |
Co-Chief Executive Officer and Co-Chairman of the Board
|
|
Tom Muniz | | |
36
|
| | Chief Operating Officer | |
Andy Missan | | |
59
|
| | Chief Legal Officer | |
Ben Lu | | |
45
|
| | Chief Financial Officer | |
Non-Employee Directors | | | | | | | |
Deborah Diaz(1)(3) | | |
63
|
| | Director | |
Fred Diaz(1)(2) | | |
55
|
| | Director | |
Oscar Munoz(2) | | |
62
|
| | Director | |
Maria Pinelli(1)(2) | | |
58
|
| | Director | |
Michael Spellacy(3) | | |
49
|
| | Director | |
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 | | | | | | 200,000(3) | | | | | | 147,874 | | | | | | — | | | | | | 18,374(4) | | | | | | 866,248 | | |
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
|
| |
Fees Earned
or Paid in Cash ($) |
| |||
Joshua L. Berman(1)
|
| | | $ | 41,667 | | |
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
|
| | | | 15,151,515 | | | | | | 5,000,000 | | | | | | — | | |
Adam Goldstein(1)
|
| | | | 606,060 | | | | | | 200,000 | | | | | | — | | |
Brett Adcock(2)
|
| | | | 606,060 | | | | | | 200,000 | | | | | | — | | |
Noteholders
|
| |
Aggregate
Principal Amount |
| |||
Marc Lore
|
| | | $ | 3,000,000 | | |
Adam Goldstein(1)
|
| | | | 1,000,000 | | |
Brett Adcock(2)
|
| | | | 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
|
| | | | 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 | | | | | | — | | |
Name of Beneficial Owner(1)
|
| |
Class A
|
| |
Class B
|
| |
% of
Combined Voting Power |
| |||||||||||||||||||||
|
Number of
Shares |
| |
%
|
| |
Number of
Shares |
| |
%
|
| ||||||||||||||||||||
5% or Greater Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Atlas Crest Investment LLC(2)
|
| | | | 20,500,000 | | | | | | 13.1% | | | | | | — | | | | | | * | | | | | | 2.1% | | |
Marc Lore(3)
|
| | | | 25,925,286 | | | | | | 16.5 | | | | | | — | | | | | | * | | | | | | 2.6 | | |
United Airlines Ventures, Ltd.(4)
|
| | | | 9,076,047 | | | | | | 5.7 | | | | | | — | | | | | | * | | | | | | * | | |
Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Brett Adcock
|
| | | | 37,017,931(5) | | | | | | 19.1 | | | | | | 36,917,931(6) | | | | | | 44.1% | | | | | | 37.2 | | |
Adam Goldstein
|
| | | | 37,017,931(7) | | | | | | 19.1 | | | | | | 36,917,931(8) | | | | | | 44.1 | | | | | | 37.2 | | |
Ben Lu
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Andy Missan
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Tom Muniz
|
| | | | 1,551,816 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Deborah Diaz
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Fred Diaz
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Oscar Munoz
|
| | | | 250,000 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Maria Pinelli
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Michael Spellacy(9)
|
| | | | 90,000 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
All current directors and executive officers as a group (10 persons)(10)
|
| | | | 75,927,678 | | | | | | 32.9 | | | | | | 73,835,862 | | | | | | 88.3 | | | | | | 74.5 | | |
Name of Selling Securityholders
|
| |
Shares of Class A Common Stock
|
| |
Warrants to Purchase
Class A Common Stock |
| ||||||||||||||||||||||||||||||||||||||||||
|
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||||
PIPE Investors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
40 North Latitude Master Fund Ltd.(1)
|
| | | | 2,000,000 | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
AI Atlas Holdings LLC(2)
|
| | | | 2,000,000 | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alyeska Master Fund, L.P.(3)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
American Funds Insurance Series – Growth
Fund(4) |
| | | | 446,251 | | | | | | 446,251 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Arena Capital Fund, LP – Series 3(5)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Arena Capital Fund, LP – Series 5(5)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Arena Capital Fund, LP – Series 9(5)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Baron Partners Fund(6)
|
| | | | 1,502,000 | | | | | | 500,000 | | | | | | 1,002,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BMO Nesbitt Burns Inc. ITF Polar Long/Short Master Fund(7)
|
| | | | 756,328 | | | | | | 756,328 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BMO Nesbitt Burns Inc. ITF Polar Multi-Strategy Master Fund(7)
|
| | | | 543,672 | | | | | | 543,672 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BMO Nesbitt Burns ITF MMCAP International Inc. SPC for and on behalf of MMCAP Master Segregated Portfolio(8)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Broadscale AA Investors LP(9)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Capital Group Growth Fund of America Trust (US)(10)
|
| | | | 27,796 | | | | | | 27,796 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Funds associated with Putnam Investment Management, LLC(11)
|
| | | | 300,000 | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CVI Investments, Inc.(12)
|
| | | | 1,755,857 | | | | | | 1,000,000 | | | | | | 755,857 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
D. E. Shaw Oculus Portfolios, L.L.C.(13)
|
| | | | 187,500 | | | | | | 187,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
D. E. Shaw Valence Portfolios, L.L.C.(14)
|
| | | | 562,500 | | | | | | 562,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Fox(15)
|
| | | | 242,581 | | | | | | 242,581 | | | | | | — | | | | | | — | | | | | | 66,528 | | | | | | 66,528 | | | | | | — | | | | | | — | | |
Decca SF, L.P.(16)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Deep Field Opportunities Fund, L.P.(17)
|
| | | | 400,000 | | | | | | 400,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eileen K. Murray(18)
|
| | | | 280,081 | | | | | | 280,081 | | | | | | — | | | | | | — | | | | | | 66,528 | | | | | | 66,528 | | | | | | — | | | | | | — | | |
Empyrean Capital Overseas Master Fund, Ltd.(19)
|
| | | | 200,000 | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Entities affiliated with Monashee Investment
Management LLC(20) |
| | | | 200,000 | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Evolution VCP 18X LLC(21)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exor Seeds, L(22)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Falcon 2021 LLC(23)
|
| | | | 300,000 | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
FCA Italy S.p.A(24)
|
| | | | 7,500,000 | | | | | | 7,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Federated Hermes Kaufmann Small Cap Fund, a portfolio of Federated Hermes Equity Funds(25)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name of Selling Securityholders
|
| |
Shares of Class A Common Stock
|
| |
Warrants to Purchase
Class A Common Stock |
| ||||||||||||||||||||||||||||||||||||||||||
|
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||||
Glenview Capital Master Fund, Ltd.(26)
|
| | | | 339,317 | | | | | | 339,317 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Capital Opportunity Fund,
L.P.(27) |
| | | | 268,011 | | | | | | 268,011 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Capital Partners, L.P.(28)
|
| | | | 46,491 | | | | | | 46,491 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Institutional Partners, L.P.(29)
|
| | | | 121,474 | | | | | | 121,474 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Offshore Opportunity Master Fund,
Ltd.(30) |
| | | | 224,707 | | | | | | 224,707 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gratia Capital Concentrated Master Fund, Ltd.(31)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
GTAM TS Investment LLC(32)
|
| | | | 200,000 | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gundy Co ITF The HGC Fund LP(33)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Halle Special Situations Fund LLC(34)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hawkeye Capital Master(35)
|
| | | | 850,000 | | | | | | 850,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Inherent ESG Opportunity Master, LP(36)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Iridian Asset Management LLC(37)
|
| | | | 2,000,000 | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jericho Growth Fund I LP(38)
|
| | | | 750,000 | | | | | | 750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kayne Anderson NextGen Energy & Infrastructure, Inc.(39)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Liberty City Ventures 1815, LLC(40)
|
| | | | 5,000,000 | | | | | | 5,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Linden Capital L.P.(41)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Entities affiliated with Longfellow Investment Management(42)
|
| | | | 300,000 | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Luktev GmbH(43)
|
| | | | 7,084,808 | | | | | | 400,000 | | | | | | 6,684,808 | | | | | | 4.3% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Entities affiliated with Luxor Capital(44)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Entities affiliated with Magnetar
Financial LLC(45) |
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Marc Lore(46)
|
| | | | 25,925,286 | | | | | | 1,000,000 | | | | | | 24,925,286 | | | | | | 15.9% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MDC Capital Partners (Ventures) LP(47)
|
| | | | 700,000 | | | | | | 700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mesa Air Group, Inc.(48)
|
| | | | 2,269,012 | | | | | | 2,269,012 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Entities managed by UBS O-Connor LLC(49)
|
| | | | 200,000 | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Senator Global Opportunity Master Fund L.P.(50)
|
| | | | 1,500,000 | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SMALLCAP World Fund, Inc.(51)
|
| | | | 3,134,336 | | | | | | 3,134,336 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Entities affiliated with Suvretta(52)
|
| | | | 750,000 | | | | | | 750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tamarack EV Opportunities I LLC(53)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TBC Magnetar, L.P.(54)
|
| | | | 1,500,000 | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tech Opportunities LLC(55)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The Alex Rodriguez Revocable Trust dated
January 5, 1998(56) |
| | | | 1,500,000 | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The Growth Fund of America(57)
|
| | | | 4,891,617 | | | | | | 4,891,617 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Third Point Loan LLC(58)
|
| | | | 2,500,000 | | | | | | 2,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name of Selling Securityholders
|
| |
Shares of Class A Common Stock
|
| |
Warrants to Purchase
Class A Common Stock |
| ||||||||||||||||||||||||||||||||||||||||||
|
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||||
Todd and Kasey Lemkin Trust Agreement dated Dec. 3, 2009(59)
|
| | | | 75,000 | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ulysses Offshore Fund Ltd.(60)
|
| | | | 24,000 | | | | | | 24,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ulysses Partners L.P.(60)
|
| | | | 176,000 | | | | | | 176,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
United Airlines Ventures, Ltd.(61)
|
| | | | 9,076,047 | | | | | | 10,255,387 | | | | | | 4,717,365 | | | | | | 3.0% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
XN Exponent Master Fund LP(62)
|
| | | | 1,200,000 | | | | | | 1,200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other Selling Securityholders(63)
|
| | | | 1,322,500 | | | | | | 1,322,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total – PIPE Investors
|
| | | | 102,333,172 | | | | | | 70,144,561 | | | | | | 38,085,316 | | | | | | 24.3% | | | | | | 133,056 | | | | | | 133,056 | | | | | | — | | | | | | — | | |
Directors & Officers of Archer and their Affiliated Entities | | ||||||||||||||||||||||||||||||||||||||||||||||||
Brett Adcock(64)
|
| | | | 37,017,931 | | | | | | 37,017,931 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adam Goldstein(65)
|
| | | | 37,017,931 | | | | | | 37,017,931 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Spellacy(66)
|
| | | | 90,000 | | | | | | 90,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total – Directors & Officers of Archer and
their Affiliated Entities |
| | | | 74,125,862 | | | | | | 74,125,862 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other Holders of Registration Rights | | ||||||||||||||||||||||||||||||||||||||||||||||||
ASJC Global LLC – Series 2(67)
|
| | | | 943,717 | | | | | | 943,717 | | | | | | — | | | | | | — | | | | | | 589,823 | | | | | | 589,823 | | | | | | — | | | | | | — | | |
Atlas Crest Investment LLC(68)
|
| | | | 16,211,543 | | | | | | 16,211,543 | | | | | | — | | | | | | — | | | | | | 6,475,258 | | | | | | 6,475,258 | | | | | | — | | | | | | — | | |
Emanuel Pearlman(69)
|
| | | | 205,081 | | | | | | 205,081 | | | | | | — | | | | | | — | | | | | | 66,528 | | | | | | 66,528 | | | | | | — | | | | | | — | | |
FM Atlas Crest Holdings, LLC(70)
|
| | | | 519,855 | | | | | | 519,855 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gitter Enterprises, LLC(71)
|
| | | | 746,070 | | | | | | 746,070 | | | | | | — | | | | | | — | | | | | | 145,512 | | | | | | 145,512 | | | | | | — | | | | | | — | | |
Moelis & Company Group LP(72)
|
| | | | 2,976,072 | | | | | | 2,976,072 | | | | | | — | | | | | | — | | | | | | 589,823 | | | | | | 589,823 | | | | | | — | | | | | | — | | |
SVB Financial Group(73)
|
| | | | 366,140 | | | | | | 366,140 | | | | | | — | | | | | | — | | | | | | 366,140 | | | | | | 366,140 | | | | | | — | | | | | | — | | |
SVB Innovation Credit Fund VIII, L.P.(74)
|
| | | | 366,140 | | | | | | 366,140 | | | | | | — | | | | | | — | | | | | | 366,140 | | | | | | 366,140 | | | | | | — | | | | | | — | | |
Total – Other Holders of Registration Rights
|
| | | | 22,334,618 | | | | | | 22,334,618 | | | | | | — | | | | | | — | | | | | | 8,599,224 | | | | | | 8,599,224 | | | | | | — | | | | | | — | | |
Total | | | | | 198,793,652 | | | | | | 166,605,041 | | | | | | 38,085,316 | | | | | | 24.3% | | | | | | 8,732,280 | | | | | | 8,732,280 | | | | | | — | | | | | | — | | |
|
| | |
Class A
Shares |
| |
Class B
Shares |
| |
Percentage
of Outstanding Shares |
| |||||||||
Former holders of Legacy Archer common and preferred
stock(4) |
| | | | 57,218,767 | | | | | | 73,636,982 | | | | | | 55% | | |
Atlas Sponsor Shares(1)
|
| | | | 10,625,000 | | | | | | — | | | | | | 4% | | |
Legacy Archer Founder Grants(3)
|
| | | | — | | | | | | 10,004,613 | | | | | | 4% | | |
Atlas public stockholders
|
| | | | 25,760,693 | | | | | | — | | | | | | 11% | | |
PIPE and other investors(2)
|
| | | | 61,512,500 | | | | | | — | | | | | | 26% | | |
Pro forma ownership at June 30, 2021
|
| | | | 155,116,960 | | | | | | 83,641,595 | | | | | | 100% | | |
| | |
Legacy Archer
(Historical) |
| |
Atlas Crest
Investment Corp. (Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 5,937 | | | | | $ | 297 | | | | | $ | 500,143 | | | |
3A
|
| | | $ | 828,016 | | |
| | | | | | | | | | | | | | | | | (242,421) | | | |
3B
|
| | | | | | |
| | | | | | | | | | | | | | | | | 600,000 | | | |
3D
|
| | | | | | |
| | | | | | | | | | | | | | | | | (55,640) | | | |
3G
|
| | | | | | |
| | | | | | | | | | | | | | | | | 20,000 | | | |
3J
|
| | | | | | |
| | | | | | | | | | | | | | | | | (300) | | | |
3L
|
| | | | | | |
Prepaid expenses
|
| | | | 542 | | | | | | 252 | | | | | | — | | | | | | | | | 794 | | |
Other current assets
|
| | | | 199 | | | | | | — | | | | | | — | | | | | | | | | 199 | | |
Total current assets
|
| | |
|
6,678
|
| | | |
|
549
|
| | | |
|
821,782
|
| | | | | | |
|
829,009
|
| |
Property and equipment, net
|
| | | | 3,572 | | | | | | — | | | | | | — | | | | | | | | | 3,572 | | |
Intangible assets, net
|
| | | | 481 | | | | | | — | | | | | | — | | | | | | | | | 481 | | |
Right of use asset
|
| | | | 2,687 | | | | | | — | | | | | | — | | | | | | | | | 2,687 | | |
Investments held in Trust Account
|
| | | | — | | | | | | 500,143 | | | | | | (500,143) | | | |
3A
|
| | | | — | | |
Other long-term assets
|
| | | | 235 | | | | | | 79 | | | | | | — | | | | | | | | | 314 | | |
Total assets
|
| | | $ | 13,653 | | | | | $ | 500,771 | | | | | $ | 321,639 | | | | | | | | $ | 836,063 | | |
Liabilities, Convertible Preferred Stock, and Stockholders’ Equity (Deficit)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 21,710 | | | | | $ | 7,454 | | | | | $ | (8,361) | | | |
3G
|
| | | $ | 20,803 | | |
Lease liability
|
| | | | 1,329 | | | | | | — | | | | | | — | | | | | | | | | 1,329 | | |
Promissory note – related party
|
| | | | — | | | | | | 300 | | | | | | (300) | | | |
3L
|
| | | | — | | |
Other current liabilities
|
| | | | 667 | | | | | | 103 | | | | | | 2,500 | | | |
3J
|
| | | | 3,270 | | |
Total current liabilities
|
| | |
|
23,706
|
| | | |
|
7,857
|
| | | |
|
(6,161)
|
| | | | | | |
|
25,402
|
| |
Notes payable, net of current portion
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Lease liability, net of current portion
|
| | | | 1,385 | | | | | | — | | | | | | — | | | | | | | | | 1,385 | | |
Other long-term liabilities
|
| | | | 215 | | | | | | — | | | | | | 16,925 | | | |
3J
|
| | | | 17,140 | | |
Warrant liabilities
|
| | | | — | | | | | | 38,227 | | | | | | 575 | | | |
3J
|
| | | | 38,802 | | |
Total liabilities
|
| | |
|
25,306
|
| | | |
|
46,084
|
| | | |
|
11,339
|
| | | | | | |
|
82,729
|
| |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Redeemable convertible preferred stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Series Seed redeemable convertible preferred
stock |
| | | | 5,943 | | | | | | — | | | | | | (5,943) | | | |
3E
|
| | | | — | | |
Series A redeemable convertible preferred stock
|
| | | | 55,589 | | | | | | — | | | | | | (55,589) | | | |
3E
|
| | | | — | | |
Class A common stock subject to possible redemption
|
| | | | — | | | | | | 500,143 | | | | | | (500,143) | | | |
3C
|
| | | | — | | |
| | |
Legacy Archer
(Historical) |
| |
Atlas Crest
Investment Corp. (Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
Stockholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Class A common stock
|
| | | | — | | | | | | — | | | | | | (2) | | | |
3B
|
| | | | 15 | | |
| | | | | | | | | | | | | | | | | 5 | | | |
3C
|
| | | | | | |
| | | | | | | | | | | | | | | | | 6 | | | |
3D
|
| | | | | | |
| | | | | | | | | | | | | | | | | 5 | | | |
3E
|
| | | | | | |
| | | | | | | | | | | | | | | | | 1 | | | |
3H
|
| | | | | | |
Class B common stock
|
| | | | — | | | | | | 1 | | | | | | 7 | | | |
3E
|
| | | | 8 | | |
| | | | | | | | | | | | | | | | | (1) | | | |
3H
|
| | | | | | |
| | | | | | | | | | | | | | | | | 1 | | | |
3I
|
| | | | | | |
Common stock
|
| | | | 5 | | | | | | — | | | | | | (5) | | | |
3E
|
| | | | — | | |
Additional paid-in capital
|
| | | | 80,408 | | | | | | 24 | | | | | | (242,419) | | | |
3B
|
| | | | 1,061,062 | | |
| | | | | | | | | | | | | | | | | 500,138 | | | |
3C
|
| | | | | | |
| | | | | | | | | | | | | | | | | 599,994 | | | |
3D
|
| | | | | | |
| | | | | | | | | | | | | | | | | 61,525 | | | |
3E
|
| | | | | | |
| | | | | | | | | | | | | | | | | (45,481) | | | |
3F
|
| | | | | | |
| | | | | | | | | | | | | | | | | (42,176) | | | |
3G
|
| | | | | | |
| | | | | | | | | | | | | | | | | 99,245 | | | |
3I
|
| | | | | | |
| | | | | | | | | | | | | | | | | 39,104 | | | |
3K
|
| | | | | | |
| | | | | | | | | | | | | | | | | 10,700 | | | |
3M
|
| | | | | | |
Accumulated deficit
|
| | | | (153,598) | | | | | | (45,481) | | | | | | 45,481 | | | |
3F
|
| | | | (307,751) | | |
| | | | | | | | | | | | | | | | | (5,103) | | | |
3G
|
| | | | | | |
| | | | | | | | | | | | | | | | | (99,246) | | | |
3I
|
| | | | | | |
| | | | | | | | | | | | | | | | | (39,104) | | | |
3K
|
| | | | | | |
| | | | | | | | | | | | | | | | | (10,700) | | | |
3M
|
| | | | | | |
Total stockholders’ equity (deficit)
|
| | | | (73,185) | | | | | | (45,456) | | | | | | 871,975 | | | | | | | | | 753,334 | | |
Total liabilities, redeemable convertible
preferred stock and stockholders’ equity (deficit) |
| | | $ | 13,653 | | | | | $ | 500,771 | | | | | $ | 321,639 | | | | | | | | $ | 836,063 | | |
|
| | |
Legacy Archer
(Historical) |
| |
Atlas Crest
Investment Corp. (Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating and formation costs
|
| | | $ | — | | | | | $ | 8,490 | | | | | $ | — | | | | | | | | $ | 8,490 | | |
Research and development
|
| | | | 21,514 | | | | | | — | | | | | | — | | | | | | | | | 21,514 | | |
General and administrative
|
| | | | 28,987 | | | | | | — | | | | | | 72,077 | | | |
3CC
|
| | | | 101,064 | | |
Other warrant expense
|
| | | | 78,208 | | | | | | — | | | | | | — | | | | | | | | | 78,208 | | |
Franchise tax expense
|
| | | | — | | | | | | 100 | | | | | | — | | | | | | | | | 100 | | |
Total operating expenses
|
| | | | 128,709 | | | | | | 8,590 | | | | | | 72,077 | | | | | | | | | 209,376 | | |
Loss from operations
|
| | | | (128,709) | | | | | | (8,590) | | | | | | (72,077) | | | | | | | | | (209,376) | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | 9,280 | | | | | | — | | | | | | | | | 9,280 | | |
Interest expense, net
|
| | | | 1 | | | | | | 9 | | | | | | — | | | | | | | | | 10 | | |
Unrealized gain on investments held in Trust Account
|
| | | | — | | | | | | 135 | | | | | | (135) | | | |
3AA
|
| | | | — | | |
Other income, net
|
| | | | 912 | | | | | | — | | | | | | — | | | | | | | | | 912 | | |
Loss before income taxes
|
| | | | (127,796) | | | | | | 834 | | | | | | (72,212) | | | | | | | | | (199,174) | | |
Income tax expense
|
| | | | (2) | | | | | | — | | | | | | — | | | | | | | | | (2) | | |
Net loss
|
| | | $ | (127,798) | | | | | $ | 834 | | | | | $ | (72,212) | | | | | | | | $ | (199,176) | | |
Net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A common stock
|
| | | | | | | | | | 50,000,000 | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Class A common stock
|
| | | | | | | | | $ | 0.00 | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class B common stock
|
| | | | | | | | | | 12,500,000 | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Class B common stock
|
| | | | | | | | | $ | 0.06 | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Archer Aviation Inc. common stock
|
| | | | 56,774,344 | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Archer Aviation Inc. common stock
|
| | | $ | (2.25) | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, New Archer common stock
|
| | | | | | | | | | | | | | | | | | | | | | | | | 238,758,555 | | |
Basic and diluted net loss per share, New Archer
common stock |
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.83) | | |
| | |
Legacy Archer
(Historical) |
| |
Atlas Crest
Investment Corp. (Historical as Restated) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating and formation costs
|
| | | $ | — | | | | | $ | 160 | | | | | $ | — | | | | | | | | $ | 160 | | |
Research and development
|
| | | | 21,097 | | | | | | — | | | | | | 10,700 | | | |
3EE
|
| | | | 31,797 | | |
General and administrative
|
| | | | 3,491 | | | | | | — | | | | | | 14,814 | | | |
3BB
|
| | | | 300,008 | | |
| | | | | | | | | | | | | | | | | 281,703 | | | |
3CC
|
| | | | | | |
Other warrant expense
|
| | | | — | | | | | | — | | | | | | 39,104 | | | |
3DD
|
| | | | 39,104 | | |
Franchise tax expense
|
| | | | — | | | | | | 70 | | | | | | — | | | | | | | | | 70 | | |
Total operating expenses
|
| | | | 24,588 | | | | | | 230 | | | | | | 346,321 | | | | | | | | | 371,139 | | |
Loss from operations
|
| | | | (24,588) | | | | | | (230) | | | | | | (346,321) | | | | | | | | | (371,139) | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | (9,933) | | | | | | — | | | | | | | | | (9,933) | | |
Interest expense, net
|
| | | | (232) | | | | | | — | | | | | | — | | | | | | | | | (232) | | |
Loss on sale of private placement warrants
|
| | | | — | | | | | | (240) | | | | | | — | | | | | | | | | (240) | | |
Expensed offering costs
|
| | | | — | | | | | | (546) | | | | | | — | | | | | | | | | (546) | | |
Unrealized gain on investments held in Trust Account
|
| | | | — | | | | | | 99 | | | | | | (99) | | | |
3AA
|
| | | | — | | |
Other expense, net
|
| | | | (2) | | | | | | — | | | | | | — | | | | | | | | | (2) | | |
Loss before income taxes
|
| | | | (24,822) | | | | | | (10,850) | | | | | | (346,420) | | | | | | | | | (382,092) | | |
Income tax expense
|
| | | | (1) | | | | | | — | | | | | | — | | | | | | | | | (1) | | |
Net loss
|
| | | $ | (24,823) | | | | | $ | (10,850) | | | | | $ | (346,420) | | | | | | | | $ | (382,093) | | |
Net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A common stock
|
| | | | | | | | | | 44,885,287 | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Class A common stock
|
| | | | | | | | | $ | 0.00 | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class B common stock
|
| | | | | | | | | | 17,614,713 | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Class B common stock
|
| | | | | | | | | $ | (0.62) | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Archer Aviation Inc. common stock
|
| | | | 50,164,360 | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Archer Aviation Inc. common stock
|
| | | $ | (0.49) | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, New Archer common stock
|
| | | | | | | | | | | | | | | | | | | | | | | | | 238,758,555 | | |
Basic and diluted net loss per share, New Archer
common stock |
| | | | | | | | | | | | | | | | | | | | | | | | $ | (1.60) | | |
| | |
For the Six Months Ended June 30, 2021
|
| |
For the Year Ended December 31, 2020
|
| ||||||||||||||||||
| | |
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)
|
| | | $ | (129,401) | | | | | $ | (69,775) | | | | | $ | (248,239) | | | | | $ | (133,854) | | |
Former holders of Legacy Archer common and preferred stock(1)
|
| | | | 57,218,767 | | | | | | 73,636,982 | | | | | | 57,218,767 | | | | | | 73,636,982 | | |
Atlas Sponsor Shares(2)
|
| | | | 10,625,000 | | | | | | — | | | | | | 10,625,000 | | | | | | — | | |
Legacy Archer Founder Grants(3)
|
| | | | — | | | | | | 10,004,613 | | | | | | — | | | | | | 10,004,613 | | |
Atlas public stockholders
|
| | | | 25,760,693 | | | | | | — | | | | | | 25,760,693 | | | | | | — | | |
PIPE and other investors
|
| | | | 61,512,500 | | | | | | — | | | | | | 61,512,500 | | | | | | — | | |
| | | | | 155,116,960 | | | | | | 83,641,595 | | | | | | 155,116,960 | | | | | | 83,641,595 | | |
Net income (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.83) | | | | | $ | (0.83) | | | | | $ | (1.60) | | | | | $ | (1.60) | | |
| | |
Page
|
| |||
Audited Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Financial Statements | | | | | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | |
| | |
Page
|
| |||
| | | | F-46 | | | |
Financial Statements | | | | | | | |
| | | | F-47 | | | |
| | | | F-48 | | | |
| | | | F-49 | | | |
| | | | F-50 | | | |
| | | | F-51 | | | |
Unaudited Financial Statements | | | | | | | |
| | | | F-72 | | | |
| | | | F-73 | | | |
| | | | F-74 | | | |
| | | | F-76 | | | |
| | | | F-77 | | |
| 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 current liabilities
|
| | | | 128,958 | | |
|
Warrant liabilities
|
| | | | 47,506,670 | | |
|
Total Liabilities
|
| | | | 47,635,628 | | |
| Commitments and Contingencies (Note 7) | | | | | | | |
|
Class A common stock, $0.0001 par value, subject to possible redemption; 44,885,287 shares at redemption value
|
| | | | 448,852,870 | | |
| 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; 5,114,713 shares issued and outstanding (excluding 44,885,287 shares subject to possible redemption)
|
| | | | 511 | | |
|
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
|
| | | | 15,848,758 | | |
|
Accumulated deficit
|
| | | | (10,850,513) | | |
|
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 | | |
|
Loss on sale of private placement warrants
|
| | | | (240,000) | | |
|
Expensed offering costs
|
| | | | (545,873) | | |
|
Change in fair value of warrant liabilities
|
| | | | (9,933,330) | | |
|
Net loss
|
| | | $ | (10,850,513) | | |
|
Basic and diluted weighted average shares outstanding, Redeemable Class A Common Stock
|
| | | | 44,885,287 | | |
|
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 |
| | |
|
17,614,713
|
| |
|
Basic and diluted net loss per share, Non-Redeemable Class A and Class B Common Stock
|
| | | $ | (0.62) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
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, less fair value of public warrants, net of offering costs, as restated |
| | | | 50,000,000 | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | 464,673,389 | | | | | | — | | | | | | 464,678,389 | | |
Forfeiture of Class B common stock(1)
|
| | | | — | | | | | | — | | | | | | (1,875,000) | | | | | | (188) | | | | | | 188 | | | | | | — | | | | | | — | | |
Class A common stock subject to possible redemption, as restated
|
| | | | (44,885,287) | | | | | | (4,489) | | | | | | — | | | | | | — | | | | | | (448,848,381) | | | | | | — | | | | | | (448,852,870) | | |
Net loss, as restated
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,850,513) | | | | | | (10,850,513) | | |
Balance – December 31, 2020, as restated
|
| | | | 5,114,713 | | | | | $ | 511 | | | | | | 12,500,000 | | | | | $ | 1,250 | | | | | $ | 15,848,758 | | | | | $ | (10,850,513) | | | | | $ | 5,000,006 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (10,850,513) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
Expensed offering costs on issuance of Public Warrants
|
| | | | 545,873 | | |
|
Unrealized gain on investments held in Trust Account
|
| | | | (98,582) | | |
|
Loss on sale of private placement warrants
|
| | | | 240,000 | | |
|
Change in fair value of warrant liabilities
|
| | | | 9,933,330 | | |
| 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
|
| | | $ | 448,852,870 | | |
|
Initial classification of warrant liabilities
|
| | | $ | 37,573,340 | | |
|
Forfeiture of Class B common stock
|
| | | $ | 188 | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Balance Sheet as of October 30, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | $ | — | | | | | $ | 37,573,340 | | | | | $ | 37,573,340 | | |
Total liabilities
|
| | | | — | | | | | | 37,573,340 | | | | | | 37,573,340 | | |
Class A common stock subject to possible redemption
|
| | | | 496,488,280 | | | | | | (37,573,340) | | | | | | 458,914,940 | | |
Class A common stock
|
| | | | 35 | | | | | | 376 | | | | | | 411 | | |
Additional paid-in capital
|
| | | | 5,001,103 | | | | | | 785,497 | | | | | | 5,786,600 | | |
Accumulated deficit
|
| | | | (2,568) | | | | | | (785,873) | | | | | | (788,441) | | |
Balance Sheet as of December 31, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | $ | — | | | | | $ | 47,506,670 | | | | | $ | 47,506,670 | | |
Total liabilities
|
| | | | 128,958 | | | | | | 47,506,670 | | | | | | 47,635,628 | | |
Class A common stock subject to possible redemption
|
| | | | 496,359,540 | | | | | | (47,506,670) | | | | | | 448,852,870 | | |
Class A common stock
|
| | | | 36 | | | | | | 475 | | | | | | 511 | | |
Additional paid-in capital
|
| | | | 5,130,030 | | | | | | 10,718,728 | | | | | | 15,848,758 | | |
Accumulated deficit
|
| | | | (131,310) | | | | | | (10,719,203) | | | | | | (10,850,513) | | |
Stockholders’ equity
|
| | | | 5,000,006 | | | | | | — | | | | | | 5,000,006 | | |
Statement of Operations for the period from August 26, 2020
(inception) to December 31, 2020 (audited) |
| | | | | | | | | | | | | | | | | | |
Expensed offering costs
|
| | | $ | — | | | | | $ | 545,873 | | | | | $ | 545,873 | | |
Loss on sale of private placement warrants
|
| | | | — | | | | | | (240,000) | | | | | | (240,000) | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | (9,933,330) | | | | | | (9,933,330) | | |
Net loss
|
| | | | (131,310) | | | | | | (10,719,203) | | | | | | (10,850,513) | | |
Basic and diluted net loss per share, Non-redeemable Class A and Class B common stock
|
| | | | (0.01) | | | | | | (0.61) | | | | | | (0.62) | | |
Statement of Cash Flows for the period from August 26, 2020
(inception) to December 31, 2020 (audited) |
| | | | | | | | | | | | | | | | | | |
Cash flow from operating activities: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (131,310) | | | | | $ | (10,719,203) | | | | | $ | (10,850,513) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | |
Expensed offering costs in connection with the issuance of the Public Warrants included in the Units
|
| | | | — | | | | | | 545,873 | | | | | | 545,873 | | |
Loss on sale of private placement warrants
|
| | | | — | | | | | | 240,000 | | | | | | 240,000 | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | 9,933,330 | | | | | | 9,933,330 | | |
Supplemental disclosure of non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | |
Initial measurement of warrants issued in connection with the Initial Public Offering accounted for as liabilities
|
| | | | — | | | | | | 37,573,340 | | | | | | 37,573,340 | | |
| | |
For the Period from
August 26, 2020 (Inception) through December 31, 2020 |
| |||
Class A Common Stock subject to possible redemption | | | | | | | |
Numerator: Earnings attributable to Class A Common Stock subject to possible redemption
|
| | | | | | |
Unrealized gain on investments held in Trust Account
|
| | | $ | 88,498 | | |
Less: Unrealized gain available to be withdrawn for payment of taxes
|
| | | | (62,790) | | |
Net earnings attributable to Class A Common Stock subject to possible
redemption |
| | | $ | 25,708 | | |
Denominator: Weighted average Class A Common Stock subject to possible redemption | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A Common Stock subject to possible redemption
|
| | | | 44,885,287 | | |
Basic and diluted net earnings per share, Class A Common Stock subject to possible redemption
|
| | | $ | 0.00 | | |
Non-Redeemable Class A and Class B Common Stock | | | | | | | |
Numerator: Net loss minus net earnings | | | | | | | |
Net loss
|
| | | $ | (10,850,513) | | |
Less: Net earnings attributable to Class A Common Stock subject to possible redemption
|
| | | | (25,708) | | |
Non-redeemable net loss
|
| | | $ | (10,876,221) | | |
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
|
| | | | 17,614,713 | | |
Basic and diluted net loss per share, Non-Redeemable Class A and Class B Common Stock
|
| | | $ | (0.62) | | |
| 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% | | |
|
Change in fair value of derivative warrant liabilities
|
| | | | (19.2)% | | |
|
Non-deductible transaction costs
|
| | | | (1.5)% | | |
|
Change in valuation allowance
|
| | | | (0.3)% | | |
|
Income tax provision
|
| | | | 0.0% | | |
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account:
|
| | | | | | | | | | | | | | | | | | |
Money Market investments
|
| | | $ | 500,098,582 | | | | | $ | — | | | | | $ | — | | |
Liabilities | | | | | | | | | | | | | | | | | | | |
Warrant liability – Public Warrants
|
| | | $ | 31,666,670 | | | | | $ | — | | | | | $ | — | | |
Warrant liability – Private Placement Warrants
|
| | | $ | — | | | | | $ | — | | | | | $ | 15,840,000 | | |
| | |
At October 30,
2020 (Initial Measurement) |
| |||
Stock price
|
| | | $ | 9.93 | | |
Strike price
|
| | | $ | 11.50 | | |
Probability of completing a Business Combination
|
| | | | 86.0% | | |
Term (in years)
|
| | | | 6.1 | | |
Volatility
|
| |
4.5% pre-merger /
26.0% post-merger |
| |||
Risk-free rate
|
| | | | 0.5% | | |
Fair value of warrants
|
| | | $ | 1.52 | | |
| | |
At October 30,
2020 (Initial Measurement) |
| |
As of December 31,
2020 |
| ||||||
Stock price
|
| | | $ | 9.93 | | | | | $ | 10.06 | | |
Strike price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Probability of completing a Business Combination
|
| | | | 86.0% | | | | | | 86.0% | | |
Dividend yield
|
| | | | —% | | | | | | —% | | |
Term (in years)
|
| | | | 6.1 | | | | | | 5.9 | | |
Volatility
|
| | | | 22.8% | | | | | | 28.0% | | |
Risk-free rate
|
| | | | 0.5% | | | | | | 0.5% | | |
Fair value of warrants
|
| | | $ | 1.53 | | | | | $ | 1.98 | | |
| | |
Private Placement
|
| |
Public
|
| |
Warrant Liabilities
|
| |||||||||
Fair value as of August 26, 2020
|
| | | $ | — | | | | | | — | | | | | $ | — | | |
Initial measurement at October 30, 2020
|
| | | | 12,240,000 | | | | | | 25,333,340 | | | | | | 37,573,340 | | |
Change in valuation inputs or other assumptions
|
| | | | 3,600,000 | | | | | | 6,333,330 | | | | | | 9,933,330 | | |
Fair value as of December 31, 2020
|
| | | $ | 15,840,000 | | | | | | 31,666,670 | | | | | $ | 47,506,670 | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 297,376 | | | | | $ | 925,923 | | |
Prepaid expenses
|
| | | | 251,628 | | | | | | 463,999 | | |
Total Current Assets
|
| | | | 549,004 | | | | | | 1,389,922 | | |
Investments held in Trust Account
|
| | | | 500,143,016 | | | | | | 500,098,582 | | |
Prepaid insurance – non-current
|
| | | | 78,569 | | | | | | — | | |
Total Assets
|
| | | $ | 500,770,589 | | | | | $ | 501,488,504 | | |
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 77,617 | | | | | $ | 10,991 | | |
Accrued expenses
|
| | | | 7,376,317 | | | | | | 48,022 | | |
Franchise tax payable
|
| | | | 98,907 | | | | | | 69,945 | | |
Promissory note – related party
|
| | | | 300,000 | | | | | | — | | |
Other current liabilities
|
| | | | 4,404 | | | | | | — | | |
Total Current Liabilities
|
| | | | 7,857,245 | | | | | | 128,958 | | |
Warrant liabilities
|
| | | | 38,226,667 | | | | | | 47,506,670 | | |
Total Liabilities
|
| | | | 46,083,912 | | | | | | 47,635,628 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock, $0.0001 par value, subject to possible redemption; 50,000,000 and 44,885,287 shares at redemption value at June 30, 2021 and December 31, 2020, respectively
|
| | | | 500,143,016 | | | | | | 448,852,870 | | |
Stockholders’ (Deficit) Equity: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding at June 30,2021 and December 31,2020
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 200,000,000 shares authorized; 50,000,000 shares issued; none and 5,114,713 shares outstanding at June 30, 2021 and December 31, 2020, respectively (excluding 50,000,000 and 44,885,287 shares subject to possible redemption) at June 30, 2021 and December 31, 2020, respectively
|
| | | | — | | | | | | 511 | | |
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 12,500,000 shares issued and outstanding at June 30, 2021 and December 31, 2020
|
| | | | 1,250 | | | | | | 1,250 | | |
Additional paid-in capital
|
| | | | 23,750 | | | | | | 15,848,758 | | |
Accumulated deficit
|
| | | | (45,481,339) | | | | | | (10,850,513) | | |
Total Stockholders’ (Deficit) Equity
|
| | | | (45,456,339) | | | | | | 5,000,006 | | |
Total Liabilities and Stockholders’ (Deficit) Equity
|
| | | $ | 500,770,589 | | | | | $ | 501,488,504 | | |
| | |
Three Months
Ended June 30, 2021 |
| |
Six Months
Ended June 30, 2021 |
| ||||||
Operating costs
|
| | | $ | 3,764,636 | | | | | $ | 8,489,653 | | |
Franchise tax expense
|
| | | | 49,726 | | | | | | 100,209 | | |
Loss from operations
|
| | | | (3,814,362) | | | | | | (8,589,862) | | |
Unrealized gain on investments held in Trust Account
|
| | | | 5,002 | | | | | | 135,027 | | |
Interest and dividend income on investments held in Trust Account
|
| | | | 8,633 | | | | | | 8,633 | | |
Change in fair value of warrant liabilities
|
| | | | 7,053,334 | | | | | | 9,280,003 | | |
Net income
|
| | | $ | 3,252,607 | | | | | $ | 833,801 | | |
Basic and diluted weighted average shares outstanding, Redeemable Class A Common Stock
|
| | | | 50,000,000 | | | | | | 50,000,000 | | |
Basic and diluted net earnings per share, Redeemable Class A Common
Stock |
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Basic and diluted weighted average shares outstanding, Non-Redeemable Class B Common Stock
|
| | | | 12,500,000 | | | | | | 12,500,000 | | |
Basic and diluted net income per share, Non-Redeemable Class B Common Stock
|
| | | $ | 0.26 | | | | | $ | 0.06 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2020
|
| | | | 5,114,713 | | | | | $ | 511 | | | | | | 12,500,000 | | | | | $ | 1,250 | | | | | $ | 15,848,758 | | | | | $ | (10,850,513) | | | | | $ | 5,000,006 | | |
Measurement adjustment on redeemable common stock
|
| | | | (5,114,713) | | | | | | (511) | | | | | | — | | | | | | — | | | | | | (15,825,008) | | | | | | (35,478,970) | | | | | | (51,304,489) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,418,806) | | | | | | (2,418,806) | | |
Balance – March 31, 2021
|
| | | | — | | | | | | — | | | | | | 12,500,000 | | | | | | 1,250 | | | | | | 23,750 | | | | | | (48,748,289) | | | | | | (48,723,289) | | |
Measurement adjustment on redeemable common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,343 | | | | | | 14,343 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,252,607 | | | | | | 3,252,607 | | |
Balance – June 30, 2021
|
| | | | — | | | | | $ | — | | | | | | 12,500,000 | | | | | $ | 1,250 | | | | | $ | 23,750 | | | | | $ | (45,481,339) | | | | | $ | (45,456,339) | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net income
|
| | | $ | 833,801 | | |
| Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | |
|
Unrealized gain on investments held in Trust Account
|
| | | | (135,027) | | |
|
Interest and dividend income on investments held in Trust Account
|
| | | | (8,633) | | |
|
Change in fair value of warrant liabilities
|
| | | | (9,280,003) | | |
| Changes in operating assets and liabilities: | | | | | | | |
|
Prepaid expenses
|
| | | | 133,802 | | |
|
Accounts payable
|
| | | | 66,626 | | |
|
Accrued expenses
|
| | | | 7,328,295 | | |
|
Franchise tax payable
|
| | | | 28,962 | | |
|
Other current liabilities
|
| | | | 4,404 | | |
|
Net cash used in operating activities
|
| | | | (1,027,773) | | |
| Cash Flows from Investing Activities: | | | | | | | |
|
Cash withdrawn from Trust Account to pay taxes
|
| | | | 99,226 | | |
|
Net cash provided by investing activities
|
| | | | 99,226 | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from issuance of promissory note
|
| | | | 300,000 | | |
|
Net cash provided by financing activities
|
| | | | 300,000 | | |
|
Net change in cash
|
| | | | (628,547) | | |
|
Cash – beginning of period
|
| | |
|
925,923
|
| |
|
Cash – end of period
|
| | | $ | 297,376 | | |
| Supplemental disclosure of noncash investing and financing activities: | | | | | | | |
|
Change in value of Class A common stock subject to possible redemption
|
| | | $ | 51,290,146 | | |
| | |
Three Months
Ended June 30, 2021 |
| |
Six Months
Ended June 30, 2021 |
| ||||||
Class A Common Stock subject to possible redemption | | | | | | | | | | | | | |
Numerator: Earnings attributable to Class A Common Stock subject to possible redemption
|
| | | | | | | | | | | | |
Unrealized gain on investments held in Trust Account
|
| | | $ | 5,002 | | | | | $ | 135,027 | | |
Interest and dividend income on investments held in Trust Account
|
| | | | 8,633 | | | | | | 8,633 | | |
Less: Income available to be withdrawn for payment of taxes
|
| | | | (13,635) | | | | | | (100,209) | | |
Net earnings attributable to Class A Common Stock subject to possible redemption
|
| | | $ | — | | | | | $ | 43,451 | | |
Denominator: Weighted average Class A Common Stock subject to possible redemption
|
| | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A Common Stock subject to possible redemption
|
| | | | 50,000,000 | | | | | | 50,000,000 | | |
Basic and diluted net earnings per share, Class A Common Stock subject to possible redemption
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Non-Redeemable Class B Common Stock | | | | | | | | | | | | | |
Numerator: Non-redeemable net income | | | | | | | | | | | | | |
Net income
|
| | | $ | 3,252,607 | | | | | $ | 833,801 | | |
Less: Net earnings attributable to Class A Common Stock subject to possible redemption
|
| | | | — | | | | | | (43,451) | | |
Non-redeemable net income
|
| | | $ | 3,252,607 | | | | | $ | 790,350 | | |
Denominator: Weighted average Non-Redeemable Class B Common Stock | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Non-Redeemable Class B Common Stock
|
| | | | 12,500,000 | | | | | | 12,500,000 | | |
Basic and diluted net income per share, Non-Redeemable Class B Common Stock
|
| | | $ | 0.26 | | | | | $ | 0.06 | | |
Description
|
| |
Amount at
Fair Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
June 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Money Market investments
|
| | | $ | 500,143,016 | | | | | $ | 500,143,016 | | | | | $ | — | | | | | $ | — | | |
Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability – Public Warrants
|
| | | $ | 25,666,667 | | | | | $ | 25,666,667 | | | | | $ | — | | | | | $ | — | | |
Warrant liability – Private Placement Warrants
|
| | | $ | 12,560,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 12,560,000 | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Money Market investments
|
| | | $ | 500,098,582 | | | | | $ | 500,098,582 | | | | | $ | — | | | | | $ | — | | |
Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability – Public Warrants
|
| | | $ | 31,666,670 | | | | | $ | 31,666,670 | | | | | $ | — | | | | | $ | — | | |
Warrant liability – Private Placement Warrants
|
| | | $ | 15,840,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 15,840,000 | | |
| | |
As of
June 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
Stock price
|
| | | $ | 9.96 | | | | | $ | 10.06 | | |
Strike price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Probability of completing a Business Combination
|
| | | | * | | | | | | 86.0% | | |
Dividend yield
|
| | | | —% | | | | | | —% | | |
Term (in years)
|
| | | | 5.26 | | | | | | 5.91 | | |
Volatility
|
| | | | 21.5% | | | | | | 28.0% | | |
Risk-free rate
|
| | | | 0.91% | | | | | | 0.49% | | |
Fair value of warrants
|
| | | $ | 1.57 | | | | | $ | 1.98 | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of December 31, 2020
|
| | | $ | 15,840,000 | | | | | $ | 31,666,670 | | | | | $ | 47,506,670 | | |
Change in valuation inputs or other assumptions
|
| | | | (3,280,000) | | | | | | (6,000,003) | | | | | | (9,280,003) | | |
Fair value as of June 30, 2021
|
| | | $ | 12,560,000 | | | | | $ | 25,666,667 | | | | | $ | 38,226,667 | | |
| | |
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 | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 5,937 | | | | | $ | 36,564 | | |
Prepaid expenses
|
| | | | 542 | | | | | | 762 | | |
Other current assets
|
| | | | 199 | | | | | | 43 | | |
Total current assets
|
| | | | 6,678 | | | | | | 37,369 | | |
Property and equipment, net
|
| | | | 3,572 | | | | | | 1,613 | | |
Intangible assets, net
|
| | | | 481 | | | | | | 497 | | |
Right-of-use asset
|
| | | | 2,687 | | | | | | 2,300 | | |
Other long-term assets
|
| | | | 235 | | | | | | — | | |
Total assets
|
| | | $ | 13,653 | | | | | $ | 41,779 | | |
Liabilities, Redeemable Convertible Preferred Stock, and Stockholders’ Deficit
|
| | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 21,710 | | | | | $ | 2,103 | | |
Lease liability
|
| | | | 1,329 | | | | | | 816 | | |
Notes payable
|
| | | | — | | | | | | 645 | | |
Other current liabilities
|
| | | | 667 | | | | | | 279 | | |
Total current liabilities
|
| | | | 23,706 | | | | | | 3,843 | | |
Notes payable, net of current portion
|
| | | | — | | | | | | 260 | | |
Lease liability, net of current portion
|
| | | | 1,385 | | | | | | 1,485 | | |
Other long-term liabilities
|
| | | | 215 | | | | | | 268 | | |
Total liabilities
|
| | | | 25,306 | | | | | | 5,856 | | |
Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
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 June 30, 2021 and December 31, 2020, 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 June 30, 2021 and December 31, 2020, stated at
|
| | | | 55,589 | | | | | | 55,589 | | |
Stockholders’ deficit | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 155,000,000 shares authorized; 52,229,481 shares issued and outstanding as of June 30, 2021 and 143,677,090 shares authorized; 51,321,752 shares issued and outstanding as of December 31, 2020
|
| | | | 5 | | | | | | 5 | | |
Additional paid-in capital
|
| | | | 80,408 | | | | | | 186 | | |
Accumulated deficit
|
| | | | (153,598) | | | | | | (25,800) | | |
Total stockholders’ deficit
|
| | | | (73,185) | | | | | | (25,609) | | |
Total liabilities, redeemable convertible preferred stock, and stockholders’ deficit
|
| | | $ | 13,653 | | | | | $ | 41,779 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 11,448 | | | | | $ | 4,105 | | | | | $ | 21,514 | | | | | $ | 6,974 | | |
General and administrative
|
| | | | 22,409 | | | | | | 669 | | | | | | 28,987 | | | | | | 1,686 | | |
Other warrant expense
|
| | | | — | | | | | | — | | | | | | 78,208 | | | | | | — | | |
Total operating expenses
|
| | | | 33,857 | | | | | | 4,774 | | | | | | 128,709 | | | | | | 8,660 | | |
Loss from operations
|
| | | | (33,857) | | | | | | (4,774) | | | | | | (128,709) | | | | | | (8,660) | | |
Gain on forgiveness of PPP loan
|
| | | | 912 | | | | | | — | | | | | | 912 | | | | | | — | | |
Other expense, net
|
| | | | (3) | | | | | | — | | | | | | — | | | | | | — | | |
Interest income (expense)
|
| | | | 3 | | | | | | (128) | | | | | | 1 | | | | | | (229) | | |
Loss before income taxes
|
| | | | (32,945) | | | | | | (4,902) | | | | | | (127,796) | | | | | | (8,889) | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | (2) | | | | | | — | | |
Net loss and comprehensive loss
|
| | | $ | (32,945) | | | | | $ | (4,902) | | | | | $ | (127,798) | | | | | $ | (8,889) | | |
Net loss per share, basic and diluted
|
| | | $ | (0.57) | | | | | $ | (0.10) | | | | | $ | (2.25) | | | | | $ | (0.18) | | |
Weighted-average common shares, basic
and diluted |
| | | | 58,100,977 | | | | | | 50,000,000 | | | | | | 56,774,344 | | | | | | 50,000,000 | | |
| | |
Redeemable Convertible Preferred Stock
|
| | | | | | | | | | | | | | |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| | | | | | | |||||||||||||||||||||||||||
| | |
Series Seed
|
| |
Series A
|
| | |
Common Stock
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
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) | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 667,979 | | | | | | — | | | | | | 40 | | | | | | — | | | | | | 40 | | |
Issuance of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 78,242 | | | | | | — | | | | | | 78,242 | | |
Stock-based compensation
expense |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 925 | | | | | | — | | | | | | 925 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (94,853) | | | | | | (94,853) | | |
Balance as of March 31, 2021
|
| | | | 18,193,515 | | | | | | 5,943 | | | | | | 46,267,422 | | | | | | 55,589 | | | | | | | 51,989,731 | | | | | | 5 | | | | | | 79,393 | | | | | | (120,653) | | | | | | (41,255) | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 239,750 | | | | | | — | | | | | | 22 | | | | | | — | | | | | | 22 | | |
Stock-based compensation
expense |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 993 | | | | | | — | | | | | | 993 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,945) | | | | | | (32,945) | | |
Balance as of June 30, 2021
|
| | | | 18,193,515 | | | | | $ | 5,943 | | | | | | 46,267,422 | | | | | $ | 55,589 | | | | | | | 52,229,481 | | | | | $ | 5 | | | | | $ | 80,408 | | | | | $ | (153,598) | | | | | $ | (73,185) | | |
| | |
Redeemable Convertible Preferred Stock
|
| | | | | | | | | | | | | | |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| | | | | | | |||||||||||||||||||||||||||
| | |
Series Seed
|
| |
Series A
|
| | |
Common Stock
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
Balance as of December 31, 2019
|
| | | | 18,193,515 | | | | | $ | 5,943 | | | | | | — | | | | | $ | — | | | | | | | 50,000,000 | | | | | $ | 5 | | | | | $ | — | | | | | $ | (977) | | | | | $ | (972) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 3 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,987) | | | | | | (3,987) | | |
Balance as of March 31, 2020
|
| | | | 18,193,515 | | | | | | 5,943 | | | | | | — | | | | | | — | | | | | | | 50,000,000 | | | | | | 5 | | | | | | 3 | | | | | | (4,964) | | | | | | (4,956) | | |
Issuance of restricted stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,134,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 8 | | | | | | — | | | | | | 8 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,902) | | | | | | (4,902) | | |
Balance as of June 30, 2020
|
| | | | 18,193,515 | | | | | $ | 5,943 | | | | | | — | | | | | $ | — | | | | | | | 51,134,000 | | | | | $ | 5 | | | | | $ | 11 | | | | | $ | (9,866) | | | | | $ | (9,850) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (127,798) | | | | | $ | (8,889) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 422 | | | | | | 39 | | |
Stock-based compensation expense
|
| | | | 1,918 | | | | | | 11 | | |
Noncash interest
|
| | | | — | | | | | | 248 | | |
Noncash lease expense
|
| | | | 597 | | | | | | — | | |
Research and development warrant expense
|
| | | | 34 | | | | | | — | | |
Other warrant expense
|
| | | | 78,208 | | | | | | — | | |
Gain on forgiveness of PPP loan
|
| | | | (912) | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | 220 | | | | | | (315) | | |
Other current assets
|
| | | | (156) | | | | | | (6) | | |
Other long-term assets
|
| | | | (235) | | | | | | — | | |
Accounts payable
|
| | | | 19,161 | | | | | | 790 | | |
Other current liabilities
|
| | | | 343 | | | | | | 642 | | |
Operating lease liability
|
| | | | (572) | | | | | | — | | |
Net cash used in operating activities
|
| | | | (28,770) | | | | | | (7,480) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (1,919) | | | | | | (315) | | |
Net cash used in investing activities
|
| | | | (1,919) | | | | | | (315) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Payments of offering costs
|
| | | | — | | | | | | (80) | | |
Proceeds from exercise of stock options
|
| | | | 62 | | | | | | — | | |
Proceeds from issuance of debt
|
| | | | — | | | | | | 905 | | |
Net cash provided by financing activities
|
| | | | 62 | | | | | | 825 | | |
Net decrease in cash and cash equivalents
|
| | | | (30,627) | | | | | | (6,970) | | |
Cash and cash equivalents, beginning of period
|
| | | | 36,564 | | | | | | 10,149 | | |
Cash and cash equivalents, end of period
|
| | | $ | 5,937 | | | | | $ | 3,179 | | |
Noncash investing activities | | | | | | | | | | | | | |
Purchases of property and equipment included in accounts payable
|
| | | $ | 446 | | | | | $ | — | | |
| | |
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 |
|
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Stock-based compensation awards – employees
|
| | | | 11,690,674 | | | | | | 3,714,205 | | | | | | 11,690,674 | | | | | | 3,714,205 | | |
Stock-based compensation awards – non-employees
|
| | | | 11,440,789 | | | | | | 1,134,000 | | | | | | 11,440,789 | | | | | | 1,134,000 | | |
Series Seed redeemable convertible preferred stock
|
| | | | 18,193,515 | | | | | | 18,193,515 | | | | | | 18,193,515 | | | | | | 18,193,515 | | |
Series A redeemable convertible preferred stock
|
| | | | 46,267,422 | | | | | | — | | | | | | 46,267,422 | | | | | | — | | |
Total
|
| | | | 87,592,400 | | | | | | 23,041,720 | | | | | | 87,592,400 | | | | | | 23,041,720 | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||
Furniture, fixtures, and equipment
|
| | | $ | 1,379 | | | | | $ | 1,046 | | |
Computer hardware
|
| | | | 1,281 | | | | | | 524 | | |
Website design
|
| | | | 504 | | | | | | 128 | | |
Leasehold improvements
|
| | | | 764 | | | | | | 54 | | |
Construction in progress
|
| | | | 189 | | | | | | — | | |
Property and equipment, gross
|
| | | | 4,117 | | | | | | 1,752 | | |
Less: Accumulated depreciation
|
| | | | (545) | | | | | | (139) | | |
Property and equipment, net
|
| | | $ | 3,572 | | | | | $ | 1,613 | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Research and development
|
| | | $ | 91 | | | | | $ | 10 | | | | | $ | 166 | | | | | $ | 16 | | |
General and administrative
|
| | | | 167 | | | | | | 19 | | | | | | 239 | | | | | | 19 | | |
Total depreciation expense
|
| | | $ | 258 | | | | | $ | 29 | | | | | $ | 405 | | | | | $ | 35 | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Operating lease cost
|
| | | $ | 388 | | | | | $ | — | | | | | $ | 731 | | | | | $ | — | | |
Short-term lease cost
|
| | | | — | | | | | | — | | | | | | 25 | | | | | | — | | |
Total lease cost
|
| | | $ | 388 | | | | | $ | — | | | | | $ | 756 | | | | | $ | — | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Weighted-average remaining lease term (in months)
|
| | | | 23.42 | | | | | | — | | |
Weighted-average discount rate
|
| | | | 11.29% | | | | | | — | | |
|
Remaining 2021
|
| | | $ | 774 | | |
|
2022
|
| | | | 1,546 | | |
|
2023
|
| | | | 688 | | |
|
Total future lease payments
|
| | | | 3,008 | | |
|
Less: imputed interest
|
| | | | (294) | | |
|
Present value of future lease payments
|
| | | $ | 2,714 | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Operating cash outflows from operating leases
|
| | | $ | 379 | | | | | $ | — | | | | | $ | 706 | | | | | $ | — | | |
Operating lease assets obtained in exchange for new lease liabilities
|
| | | | 165 | | | | | | — | | | | | | 984 | | | | | | — | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of January 1, 2021
|
| | | | 11,167,089 | | | | | $ | 0.11 | | | | | | 9.61 | | | | | $ | 136,988 | | |
Granted
|
| | | | 1,203,981 | | | | | $ | 0.15 | | | | | | | | | | | | | | |
Exercised
|
| | | | (680,396) | | | | | $ | 0.04 | | | | | | | | | | | $ | 9,339 | | |
Outstanding as of June 30, 2021
|
| | | | 11,690,674 | | | | | $ | 0.12 | | | | | | 9.18 | | | | | $ | 177,315 | | |
Exercisable as of June 30, 2021
|
| | | | 2,335,560 | | | | | $ | 0.14 | | | | | | 9.28 | | | | | $ | 35,385 | | |
Vested and expected to vest as of June 30, 2021
|
| | | | 11,690,674 | | | | | $ | 0.12 | | | | | | 9.18 | | | | | $ | 177,315 | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of January 1, 2021
|
| | | | 1,387,586 | | | | | $ | 0.15 | | | | | | 9.84 | | | | | $ | 16,973 | | |
Granted
|
| | | | 65,308 | | | | | $ | 0.15 | | | | | | | | | | | | | | |
Exercised
|
| | | | (227,333) | | | | | $ | 0.15 | | | | | | | | | | | $ | 3,129 | | |
Outstanding as of June 30, 2021
|
| | | | 1,225,561 | | | | | $ | 0.15 | | | | | | 9.35 | | | | | $ | 18,885 | | |
Exercisable as of June 30, 2021
|
| | | | 33,900 | | | | | $ | 0.15 | | | | | | 9.41 | | | | | $ | 513 | | |
Vested and expected to vest as of June 30, 2021
|
| | | | 1,225,561 | | | | | $ | 0.15 | | | | | | 9.35 | | | | | $ | 18,885 | | |
| | |
Number of
Shares |
| |
Weighted
Average Grant Price |
| ||||||
Outstanding as of January 1, 2021
|
| | | | 567,000 | | | | | $ | 0.04 | | |
Vested
|
| | | | (567,000) | | | | | $ | 0.04 | | |
Outstanding as of June 30, 2021
|
| | | | — | | | | | $ | — | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| |||
Risk-free interest rate: | | | | | | | | | | |
Employee stock options
|
| | | | 0.62% | | | |
0.52 – 1.52%
|
|
Non-employee stock options
|
| | | | 1.08% | | | |
0.79%
|
|
Expected term (in years): | | | | | | | | | | |
Employee stock options
|
| | | | 6.32 | | | |
6.02 – 6.32
|
|
Non-employee stock options
|
| | | | 10.00 | | | |
10.00
|
|
Expected volatility: | | | | | | | | | | |
Employee stock options
|
| | | | 87.94% | | | |
60.00 – 70.00%
|
|
Non-employee stock options
|
| | | | 88.03% | | | |
60.00%
|
|
Dividend yield: | | | | | | | | | | |
Employee stock options
|
| | | | 0.00% | | | |
0.00%
|
|
Non-employee stock options
|
| | | | 0.00% | | | |
0.00%
|
|
Grant date fair value per share: | | | | | | | | | | |
Employee stock options
|
| | | $ | 13.65 | | | |
$0.02 – $0.08
|
|
Non-employee stock options
|
| | | $ | 13.68 | | | |
$0.10
|
|
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Research and development
|
| | | $ | 735 | | | | | $ | 5 | | | | | $ | 1,416 | | | | | $ | 8 | | |
General and administrative
|
| | | | 258 | | | | | | 3 | | | | | | 502 | | | | | | 3 | | |
Total stock-based compensation expense
|
| | | $ | 993 | | | | | $ | 8 | | | | | $ | 1,918 | | | | | $ | 11 | | |