| | | | | ii | | | |
| | | | | iii | | | |
| | | | | vii | | | |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 47 | | | |
| | | | | 68 | | | |
| | | | | 81 | | | |
| | | | | 86 | | | |
| | | | | 102 | | | |
| | | | | 104 | | | |
| | | | | 107 | | | |
| | | | | 110 | | | |
| | | | | 118 | | | |
| | | | | 119 | | | |
| | | | | 121 | | | |
| | | | | 122 | | | |
| | | | | 123 | | |
| | |
Northern
Genesis Acquisition Corp (Historical) |
| |
Embark
Trucks Inc. (Historical) |
| |
Transactions
Accounting Adjustments |
| | | | |
Pro Forma
Combined Balance |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 35 | | | | | $ | 47,886 | | | | | $ | 244,345 | | | |
A
|
| | | $ | 292,266 | | |
Restricted cash, short-term
|
| | | | — | | | | | | 65 | | | | | | — | | | | | | | | | 65 | | |
Short-term investments
|
| | | | — | | | | | | 5,005 | | | | | | — | | | | | | | | | 5,005 | | |
Prepaid expenses and other current assets
|
| | | | 117 | | | | | | 6,733 | | | | | | — | | | | | | | | | 6,850 | | |
Total current assets
|
| | | | 152 | | | | | | 59,689 | | | | | | 244,345 | | | | | | | | | 304,186 | | |
Restricted cash, long-term
|
| | | | — | | | | | | 340 | | | | | | — | | | | | | | | | 340 | | |
Marketable securities held in Trust Account
|
| | | | 414,029 | | | | | | — | | | | | | (414,029) | | | |
B
|
| | | | — | | |
Property, equipment, and software, net
|
| | | | — | | | | | | 8,529 | | | | | | — | | | | | | | | | 8,529 | | |
Long-term investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Other assets
|
| | | | — | | | | | | 3,307 | | | | | | — | | | | | | | | | 3,307 | | |
Total Assets
|
| | | $ | 414,181 | | | | | $ | 71,865 | | | | | $ | (169,684) | | | | | | | | $ | 316,362 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
(DEFICIT) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | — | | | | | $ | 3,166 | | | | | $ | — | | | | | | | | $ | 3,166 | | |
Accrued expenses and other current liabilities
|
| | | | 1,092 | | | | | | 6,414 | | | | | | — | | | | | | | | | 7,506 | | |
Convertible Note
|
| | | | — | | | | | | 20,572 | | | | | | (20,572) | | | |
C
|
| | | | — | | |
Derivative liability
|
| | | | — | | | | | | 13,946 | | | | | | (13,946) | | | |
D
|
| | | | — | | |
Promissory Note
|
| | | | 750 | | | | | | — | | | | | | (750) | | | |
C
|
| | | | — | | |
Short-term notes payable
|
| | | | — | | | | | | 282 | | | | | | — | | | | | | | | | 282 | | |
Total current liabilities
|
| | | | 1,842 | | | | | | 44,380 | | | | | | (35,268) | | | | | | | | | 10,954 | | |
Long-term notes payable
|
| | | | — | | | | | | 549 | | | | | | — | | | | | | | | | 549 | | |
Other long-term liability
|
| | | | — | | | | | | 50 | | | | | | — | | | | | | | | | 50 | | |
Long-term deferred rent
|
| | | | — | | | | | | 167 | | | | | | — | | | | | | | | | 167 | | |
Deferred underwriting fee payable
|
| | | | 14,490 | | | | | | — | | | | | | (14,490) | | | |
E
|
| | | | — | | |
FPA liability
|
| | | | 713 | | | | | | — | | | | | | — | | | | | | | | | 713 | | |
Warrant liability
|
| | | | 22,255 | | | | | | — | | | | | | 1,080 | | | |
F
|
| | | | 23,335 | | |
Total liabilities
|
| | | | 39,300 | | | | | | 45,146 | | | | | | (48,678) | | | | | | | | | 35,768 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Stock subject to possible redemption
|
| | | | 414,000 | | | | | | — | | | | | | (414,000) | | | |
G
|
| | | | — | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Embark Trucks Inc Preferred stock – par value
|
| | | | — | | | | | | 1 | | | | | | (1) | | | |
H
|
| | | | — | | |
Embark Trucks Inc Founders Preferred Stock – par value
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Embark Trucks Inc Common Stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
| | |
Northern
Genesis Acquisition Corp (Historical) |
| |
Embark
Trucks Inc. (Historical) |
| |
Transactions
Accounting Adjustments |
| | | | |
Pro Forma
Combined Balance |
| ||||||||||||
Northern Genesis Corp Class A Common Stock
|
| | | | 1 | | | | | | — | | | | | | (1) | | | |
I
|
| | | | — | | |
New Embark Class A Common Stock
|
| | | | — | | | | | | — | | | | | | 34 | | | |
I
|
| | | | 37 | | |
New Embark Class B Common Stock
|
| | | | — | | | | | | — | | | | | | 9 | | | |
I
|
| | | | 9 | | |
Additional paid-in capital
|
| | | | — | | | | | | 133,233 | | | | | | 286,480 | | | |
J
|
| | | | 419,713 | | |
Accumulated other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Accumulated deficit
|
| | | | (39,121) | | | | | | (106,515) | | | | | | 6,471 | | | |
K
|
| | | | (139,165) | | |
Total stockholders’ equity (deficit)
|
| | | | (39,121) | | | | | | 26,719 | | | | | | 292,995 | | | | | | | | | 280,594 | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 414,181 | | | | | $ | 71,865 | | | | | $ | (169,684) | | | | | | | | $ | 316,362 | | |
|
| | |
Northern
Genesis Acquisition Corp (Adjusted) |
| |
Embark
Trucks, Inc. (Historical) |
| |
Transactions
Accounting Adjustments |
| | | | |
Pro Forma
Combined Balance |
| ||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | — | | | | | $ | 26,823 | | | | | $ | 4,381 | | | |
AA
|
| | | $ | 31,204 | | |
General and administrative
|
| | | | 3,017 | | | | | | 11,585 | | | | | | 17,801 | | | |
AA, AC
|
| | | | 32,403 | | |
Total operating expenses
|
| | | | 3,017 | | | | | | 38,408 | | | | | | 22,182 | | | | | | | | | 63,607 | | |
Loss from operations
|
| | | | (3,017) | | | | | | (38,408) | | | | | | (22,182) | | | | | | | | | (63,607) | | |
Other Income
|
| | | | — | | | | | | 18 | | | | | | — | | | | | | | | | 18 | | |
Change in fair value of warrant liability
|
| | | | 8,328 | | | | | | — | | | | | | — | | | | | | | | | 8,328 | | |
Interest income
|
| | | | 29 | | | | | | 83 | | | | | | (29) | | | |
AB
|
| | | | 83 | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | (5,782) | | | | | | 5,782 | | | |
AE
|
| | | | — | | |
Interest expense
|
| | | | — | | | | | | (3,735) | | | | | | 3,735 | | | |
AF
|
| | | | — | | |
Change in fair value of FPA liability
|
| | | | 253 | | | | | | — | | | | | | — | | | | | | | | | 253 | | |
Loss on initial issuance of private
warrants |
| | | | (267) | | | | | | — | | | | | | — | | | | | | | | | (267) | | |
Offering costs allocated to warrant and FPA liabilities
|
| | | | (1,148) | | | | | | — | | | | | | — | | | | | | | | | (1,148) | | |
Loss before income taxes
|
| | | | 4,178 | | | | | | (47,824) | | | | | | (12,694) | | | | | | | | | (56,339) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net income (loss)
|
| | | $ | 4,178 | | | | | $ | (47,824) | | | | | $ | (12,694) | | | | | | | | $ | (56,339) | | |
Other Comprehensive gain (loss)
|
| | | | — | | | | | | (45) | | | | | | — | | | | | | | | | (45) | | |
Total comprehensive loss
|
| | | $ | 4,178 | | | | | $ | (47,869) | | | | | $ | (12,694) | | | | | | | | $ | (56,384) | | |
Common Stock Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted weighted average shares outstanding
|
| | |
|
49,401,099
|
| | | |
|
47,677,440
|
| | | | | | | | | | | | | | | | |
Earnings per share
|
| | | $ | 0.08 | | | | | $ | (1.00) | | | | | | | | | | | | | | | | | |
Class A Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocated Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (45,389) | | |
Basic and Diluted weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | 360,968,507 | | |
Earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.13) | | |
Class B Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocated Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (10,950) | | |
Basic and Diluted weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | 87,078,982 | | |
Earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.13) | | |
| | |
Northern
Genesis Acquisition Corp (Adjusted) |
| |
Embark
Trucks, Inc. (Historical) |
| |
Transactions
Accounting Adjustments |
| | | | |
Pro Forma
Combined Balance |
| ||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | — | | | | | $ | 18,831 | | | | | $ | 14,915 | | | |
AA
|
| | | $ | 33,746 | | |
General and administrative
|
| | | | 1 | | | | | | 3,595 | | | | | | 76,290 | | | |
AA, AC, AD, J
|
| | | | 79,886 | | |
Total operating expenses
|
| | | | 1 | | | | | | 22,426 | | | | | | 91,205 | | | | | | | | | 113,632 | | |
Loss from operations
|
| | | | (1) | | | | | | (22,426) | | | | | | (91,205) | | | | | | | | | (113,632) | | |
Other Income
|
| | | | — | | | | | | 107 | | | | | | — | | | | | | | | | 107 | | |
Interest income
|
| | | | — | | | | | | 788 | | | | | | — | | | | | | | | | 788 | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Loss before income taxes
|
| | | | (1) | | | | | | (21,531) | | | | | | (91,205) | | | | | | | | | (112,737) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net income (loss)
|
| | | $ | (1) | | | | | $ | (21,531) | | | | | $ | (91,205) | | | | | | | | $ | (112,737) | | |
Other Comprehensive gain (loss)
|
| | | | — | | | | | | (24) | | | | | | — | | | | | | | | | (24) | | |
Total comprehensive loss
|
| | | $ | (1) | | | | | $ | (21,555) | | | | | $ | (91,205) | | | | | | | | $ | (112,761) | | |
Common Stock Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted weighted average shares outstanding
|
| | | | | | | | | | 46,743,539 | | | | | | | | | | | | | | | | | |
Earnings per share
|
| | | | | | | | | $ | (0.46) | | | | | | | | | | | | | | | | | |
Class A Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocated Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (92,201) | | |
Basic and Diluted weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | 360,968,507 | | |
Earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.26) | | |
Class B Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocated Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (20,536) | | |
Basic and Diluted weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | 87,078,982 | | |
Earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.24) | | |
| | |
Number of
outstanding Shares |
| |
Percentage of
outstanding shares |
| | | | | | | ||||||
Post-Combination Company shares issued to Embark stockholders(2)
|
| | | | 406,597,891 | | | | | | 90.7% | | | | | | | | |
Post-Combination Company shares issued to NGA public
stockholders |
| | | | 41,400,000 | | | | | | | | | | | | | | |
Less: shares redeemed, net of sponsor transfers(1)
|
| | | | (29,835,135) | | | | | | | | | | | | | | |
Total NGA shares
|
| | | | 11,564,865 | | | | | | 2.6% | | | | | | % | | |
Total Subscriber shares
|
| | | | 20,000,000 | | | | | | 4.5% | | | | | | % | | |
Total Sponsor(3)
|
| | | | 9,884,733 | | | | | | 2.2% | | | | | | % | | |
Pro Forma Shares Outstanding
|
| | | | 448,047,490 | | | | | | 100.0% | | | | | | % | | |
|
Release of cash from Trust Account
|
| | | $ | 414,029(i) | | |
|
Proceeds from Forward Purchase Agreements
|
| | | | 40,000(ii) | | |
|
Proceeds from PIPE
|
| | | | 160,000(iii) | | |
|
Payment of transaction expenses
|
| | | | (54,559)(iv) | | |
|
Payment of NGA’s deferred underwriting fee
|
| | | | (14,490)(v) | | |
|
Release of cash for redemption of shares
|
| | | | (299,885)(vi) | | |
|
Release of payment of promissory note
|
| | | | (750)(vii) | | |
|
Net pro forma cash flow
|
| | | $ | 244,345 | | |
| | |
(In thousands)
|
| |||
Acquisition related transaction expenses incurred by Embark
|
| | | | (39,942)(A)(iv) | | |
Issuance of New Embark Class A Common Stock from Forward Purchase Agreement
|
| | | | 38,920(F) | | |
Reclassification of NGA redeemable Common Stock into permanent equity
|
| | | | 71,652(E) | | |
Issuance of New Embark Class A Common Stock from PIPE Financing
|
| | | | 159,998(A)(iii) | | |
Conversion of $25 million convertible notes at a discount into New Embark Class A Common Stock
|
| | | | 38,945(C) | | |
| | |
(In thousands)
|
| |||
Reclassification of NGA’s historical retained earnings balance into additional paid in
capital |
| | | | (39,121)(i) | | |
Recapitalization of Embark preferred and Common Stock to New Embark Class A and Class B Common Stock
|
| | | | (40)(ii) | | |
Additional paid in capital associated with exchange of Founders’ Embark Common Stock for
New Embark Class B Common Stock |
| | | | 13,606(iii) | | |
Total
|
| | | | 286,480 | | |
| | |
(In thousands)
|
| |||
Estimated Transaction Costs incurred by NGA
|
| | | | (14,616)(A)(iv) | | |
Recognition of Discount on Convertible Note upon conversion to New Embark Class A Common Stock
|
| | | | (4,428)(D) | | |
Elimination of historical NGA retained earnings
|
| | | | 39,121(J)(i) | | |
Recognition of compensation cost related to the exchange of Embark Common Stock for high voting stock of New Embark Class B Common Stock
|
| | | | (13,606)(J)(iii) | | |
Total
|
| | | | 6,471 | | |
(Net loss presented in thousands of dollars)
|
| |
Nine months
Ended September 30, 2021 |
| |
Twelve months
Ended December 31, 2020 |
| ||||||
Class A Pro Forma Basic and Diluted Loss Per Share | | | | | | | | | | | | | |
Pro Forma net loss attributable to Class A shareholders
|
| | | $ | (45,389) | | | | | $ | (90,826) | | |
Weighted average shares outstanding, basic and diluted
|
| | | | 360,968,507 | | | | | | 360,968,507 | | |
Basic and diluted net loss per Class A share
|
| | | $ | (0.13) | | | | | $ | (0.25) | | |
Class A Pro Forma Weighted Average Shares – Basic and Diluted | | | | | | | | | | | | | |
Class A shares issued to Embark stockholders
|
| | | | 315,304,904 | | | | | | 315,304,904 | | |
Class A shares issued to holder of Convertible Note
|
| | | | 3,571,428 | | | | | | 3,571,428 | | |
Class A shares issued to current NGA public shareholders
|
| | | | 11,411,502 | | | | | | 11,411,502 | | |
Class A shares issued to warrant holders
|
| | | | 642,577 | | | | | | 642,577 | | |
Class A shares issued to Subscribers
|
| | | | 20,000,000 | | | | | | 20,000,000 | | |
Class A shares issued to the Sponsor
|
| | | | 10,038,096 | | | | | | 10,038,096 | | |
New Embark Class A Pro Forma Weighted Average Shares – Basic and Diluted
|
| | | | 360,968,507 | | | | | | 360,968,507 | | |
New Embark Class B Pro Forma Basic and Diluted Loss Per Share | | | | | | | | | | | | | |
Pro Forma net loss attributable to Class B shareholders
|
| | | $ | (10,950) | | | | | $ | (21,911) | | |
Weighted average shares outstanding, basic and diluted
|
| | | | 87,078,982 | | | | | | 87,078,982 | | |
Basic and diluted net loss per Class B share
|
| | | $ | (0.13) | | | | | $ | (0.25) | | |
New Embark Class B Pro Forma Weighted Average Shares – Basic and Diluted
|
| | | | | | | | | | | | |
Class B shares issued to Embark Founders
|
| | | | 87,078,982 | | | | | | 87,078,982 | | |
New Embark Class B Pro Forma Weighted Average Shares – Basic and Diluted
|
| | | | 87,078,982 | | | | | | 87,078,982 | | |
| | |
Nine Months Ended
September 30, |
| |
$
|
| |
%
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |
Change
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 26,823 | | | | | $ | 13,236 | | | | | $ | 13,587 | | | | | | 102.7% | | |
General and administrative
|
| | | | 11,585 | | | | | | 2,509 | | | | | | 9,076 | | | | | | 361.7 | | |
Total operating expenses
|
| | | | 38,408 | | | | | | 15,745 | | | | | | 22,663 | | | | | | 143.9 | | |
Loss from operations
|
| | | | (38,408) | | | | | | (15,745) | | | | | | (22,663) | | | | | | 143.9 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liability
|
| | | | (5,783) | | | | | | — | | | | | | (5,783) | | | | | | 100% | | |
Other income
|
| | | | 18 | | | | | | 93 | | | | | | (75) | | | | | | (80.6) | | |
Interest income
|
| | | | 83 | | | | | | 712 | | | | | | (629) | | | | | | (88.3) | | |
Interest expense
|
| | | | (3,735) | | | | | | (48) | | | | | | (3,687) | | | | | | 7,681.3 | | |
Loss before provision for income taxes
|
| | | | (47,825) | | | | | | (14,988) | | | | | | (32,837) | | | | | | 219.1 | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | N.M. | | |
Net loss
|
| | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (32,837) | | | | | | 219.1% | | |
| | |
Years Ended
December 31, |
| |
$
|
| |
%
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
Change
|
| |
Change
|
| ||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 18,831 | | | | | $ | 13,711 | | | | | $ | 5,120 | | | | | | 37.3% | | |
General and administrative
|
| | | | 3,595 | | | | | | 2,714 | | | | | | 881 | | | | | | 32.5 | | |
Total operating expenses
|
| | | | 22,426 | | | | | | 16,425 | | | | | | 6,001 | | | | | | 36.5 | | |
Loss from operations
|
| | | | (22,426) | | | | | | (16,425) | | | | | | (6,001) | | | | | | 36.5 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income (expense):
|
| | | | 107 | | | | | | 29 | | | | | | 78 | | | | | | 269.0 | | |
Interest income
|
| | | | 788 | | | | | | 1,086 | | | | | | (298) | | | | | | (27.4) | | |
Loss before provision for income taxes
|
| | | | (21,531) | | | | | | (15,310) | | | | | | (6,221) | | | | | | 40.6 | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | N.M. | | |
Net loss
|
| | | $ | (21,531) | | | | | $ | (15,310) | | | | | $ | (6,221) | | | | | | 40.6% | | |
| | |
Nine months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(unaudited)
|
| |||||||||
Net cash used in operating activities
|
| | | $ | (32,858) | | | | | $ | (12,304) | | |
Net cash provided by (used in) investing activities
|
| | | | 45,506 | | | | | | 15,984 | | |
Net cash provided by (used in) financing activities
|
| | | | 24,183 | | | | | | (171) | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net cash used in operating activities
|
| | | $ | (19,130) | | | | | $ | (14,211) | | |
Net cash provided by (used in) investing activities
|
| | | | 20,416 | | | | | | (77,696) | | |
Net cash provided by (used in) financing activities
|
| | | | (154) | | | | | | 69,760 | | |
Name
|
| |
Age
|
| |
Position
|
|
Alex Rodrigues | | |
26
|
| | Chief Executive Officer, Founder and Director | |
Brandon Moak | | |
26
|
| | Chief Technology Officer, Founder and Director | |
Richard Hawwa | | |
37
|
| | Chief Financial Officer | |
Siddhartha Venkatesan | | |
43
|
| | Chief Legal Officer | |
Elaine Chao | | |
68
|
| | Director | |
Patricia Chiodo | | |
57
|
| | Director | |
Pat Grady | | |
39
|
| | Director | |
Ian Robertson | | |
62
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Total ($)
|
| |||||||||
Alex Rodrigues
|
| | | | 2020 | | | | | | 160,673(1) | | | | | | 160,673 | | |
Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | |
Brandon Moak
|
| | | | 2020 | | | | | | 160,673(1) | | | | | | 160,673 | | |
Chief Technology Officer
|
| | | | | | | | | | | | | | | | | | |
Michael Reid
|
| | | | 2020 | | | | | | 172,131(1) | | | | | | 172,131 | | |
Chief Operating Officer
|
| | | | | | | | | | | | | | | | | | |
Name and Address of Beneficial Owner(1)
|
| |
Number of Shares of
Class A Common Stock |
| |
%
|
| |
Number of Shares of
Class B Common Stock |
| |
%
|
| ||||||||||||
5% Holders | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities Affiliated With Sequoia Capital(2)
|
| | | | 53,144,138 | | | | | | 14.7% | | | | | | — | | | | | | — | | |
Data Collective IV, L.P.(3)
|
| | | | 63,720,154 | | | | | | 17.6% | | | | | | — | | | | | | — | | |
Entities Affiliated with YCombinator(4)
|
| | | | 27,913,857 | | | | | | 7.7% | | | | | | — | | | | | | — | | |
Affiliates of Tiger Global(5)
|
| | | | 23,293,320 | | | | | | 6.4% | | | | | | — | | | | | | — | | |
Affiliates of Maven Ventures(6)
|
| | | | 21,684,426 | | | | | | 5.9% | | | | | | — | | | | | | — | | |
Directors and Executive Officers
|
| | | | | | | | | | | | | | | | — | | | | | | — | | |
Alex Rodrigues(7)
|
| | | | — | | | | | | — | | | | | | 50,034,332 | | | | | | 57.5% | | |
Brandon Moak(8)
|
| | | | — | | | | | | — | | | | | | 37,044,649 | | | | | | 42.5% | | |
Richard Hawwa
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Siddhartha Venkatesan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elaine Chao
|
| | | | 279,657 | | | | | | * | | | | | | — | | | | | | — | | |
Pat Grady(9)
|
| | | | 53,886,635 | | | | | | 14.9% | | | | | | — | | | | | | — | | |
Patricia Chiodo
|
| | | | 1,460 | | | | | | * | | | | | | — | | | | | | — | | |
Ian Robertson(10)
|
| | | | 18,724,763 | | | | | | 5.0% | | | | | | — | | | | | | — | | |
All directors and officers as a group (eight individuals)
|
| | | | 72,892,515 | | | | | | 20.0% | | | | | | 87,078,981 | | | | | | 100.0% | | |
| | |
Before the Offering
|
| | | | | | | | | | | | | |
After the Offering
|
| ||||||||||||||||||||||||
Name of Selling Shareholder
|
| |
Number of
Shares of Common Stock |
| |
Number
of Warrants |
| |
Number of
Shares of Common Stock Being Offered |
| |
Number of
Warrants Being Offered |
| |
Number of
Shares of Common Stock |
| |
Percentage of
Outstanding Shares of Common Stock |
| |
Number of
Warrants |
| |||||||||||||||||||||
Alyeska Master Fund, L.P.(1)
|
| | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CPP Investment Board PMI-3 Inc.(2)
|
| | | | 200,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Data Collective IV, L.P.(3)
|
| | | | 63,720,154 | | | | | | — | | | | | | 63,720,154 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with YCombinator(4)
|
| | | | 27,913,857 | | | | | | — | | | | | | 27,913,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Knight-Swift Transportation(5)
|
| | | | 2,500,000 | | | | | | — | | | | | | 2,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Maven Ventures Opportunity Fund I, L.P.(6)
|
| | | | 700,000 | | | | | | — | | | | | | 700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Maven Ventures Fund III, L.P.(7)
|
| | | | 300,000 | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MDC Capital Partners (Ventures), LP(8)
|
| | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MIC Capital Partners (Public) Parallel Cayman, LP(9)
|
| | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thirty Fifth Investment Company LLC(10)
|
| | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Palantir Technologies Inc.(11)
|
| | | | 1,800,000 | | | | | | — | | | | | | 1,800,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
RACI PS Investments, LLC(12)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Entities affiliated with Sequoia Capital(13)
|
| | | | 53,144,138 | | | | | | — | | | | | | 53,144,138 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tiger Global Investments, L.P.(14)
|
| | | | 1,350,000 | | | | | | — | | | | | | 1,350,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tiger Global Long Opportunities Master Fund, L.P.(15)
|
| | | | 650,000 | | | | | | — | | | | | | 650,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tiger Global PIP Eleven LLC(16)
|
| | | | 21,293,320 | | | | | | — | | | | | | 21,293,320 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Transform Odyssey LP(17)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alberta Investment Management Corporation(18)
|
| | | | 500,000 | | | | | | 83,333 | | | | | | 500,000 | | | | | | 83,333 | | | | | | — | | | | | | — | | | | | | — | | |
Healthcare of Ontario Pension Plan Trust Fund(19)
|
| | | | 1,000,000 | | | | | | 166,666 | | | | | | 1,000,000 | | | | | | 166,666 | | | | | | — | | | | | | — | | | | | | — | | |
National Bank Financial Inc.(20)
|
| | | | 500,000 | | | | | | 83,333 | | | | | | 500,000 | | | | | | 83,333 | | | | | | — | | | | | | — | | | | | | — | | |
Avi Das
|
| | | | 5,000 | | | | | | 833 | | | | | | 5,000 | | | | | | 833 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Before the Offering
|
| | | | | | | | | | | | | |
After the Offering
|
| ||||||||||||||||||||||||
Name of Selling Shareholder
|
| |
Number of
Shares of Common Stock |
| |
Number
of Warrants |
| |
Number of
Shares of Common Stock Being Offered |
| |
Number of
Warrants Being Offered |
| |
Number of
Shares of Common Stock |
| |
Percentage of
Outstanding Shares of Common Stock |
| |
Number of
Warrants |
| |||||||||||||||||||||
Ken Manget
|
| | | | 22,500 | | | | | | 3,750 | | | | | | 22,500 | | | | | | 3,750 | | | | | | — | | | | | | — | | | | | | — | | |
2768566 Ontario Corp.(21)
|
| | | | 50,000 | | | | | | 8,333 | | | | | | 50,000 | | | | | | 8,333 | | | | | | — | | | | | | — | | | | | | — | | |
Badger Power Consulting Ltd.(22)
|
| | | | 307,500 | | | | | | 51,250 | | | | | | 307,500 | | | | | | 51,250 | | | | | | — | | | | | | — | | | | | | — | | |
Michael Hoffman
|
| | | | 307,500 | | | | | | 51,250 | | | | | | 307,500 | | | | | | 51,250 | | | | | | — | | | | | | — | | | | | | — | | |
Chris Jarratt
|
| | | | 307,500 | | | | | | 51,250 | | | | | | 307,500 | | | | | | 51,250 | | | | | | — | | | | | | — | | | | | | — | | |
PSAM WorldArb Master Fund Ltd.(23)
|
| | | | 500,000 | | | | | | 83,333 | | | | | | 500,000 | | | | | | 83,333 | | | | | | — | | | | | | — | | | | | | — | | |
NBIMC Quantitative Equity Strategic Beta (2017) Fund(24)
|
| | | | 235,548 | | | | | | 39,258 | | | | | | 235,548 | | | | | | 39,258 | | | | | | — | | | | | | — | | | | | | — | | |
NBIMC Quantitative Equity Strategic Beta Fund – Class N(25)
|
| | | | 14,452 | | | | | | 2,408 | | | | | | 14,452 | | | | | | 2,408 | | | | | | — | | | | | | — | | | | | | — | | |
NBIMC Quantitative Strategies (2017) Fund(26)
|
| | | | 235,132 | | | | | | 39,188 | | | | | | 235,132 | | | | | | 39,188 | | | | | | — | | | | | | — | | | | | | — | | |
NBIMC Quantitative Strategies Fund – Class N(27)
|
| | | | 14,868 | | | | | | 2,478 | | | | | | 14,868 | | | | | | 2,478 | | | | | | — | | | | | | — | | | | | | — | | |
Alex Rodrigues(28)
|
| | | | 50,034,332 | | | | | | — | | | | | | 50,034,332 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brandon Moak(29)
|
| | | | 37,044,649 | | | | | | — | | | | | | 37,044,649 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pat Grady(30)
|
| | | | 742,497 | | | | | | — | | | | | | 742,497 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Northern Genesis Sponsor LLC(31)
|
| | | | 10,038,096 | | | | | | 8,686,667 | | | | | | 10,038,096 | | | | | | 8,686,667 | | | | | | — | | | | | | — | | | | | | — | | |
Michael Reid
|
| | | | 9,020,612 | | | | | | — | | | | | | 9,020,612 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
PAGE
|
| |||
Northern Genesis Acquisition Corp. II Audited Financial Statements — December 31, 2020 | | | | | | | |
| | | | F-2 | | | |
Financial Statements: | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | | | | |
Northern Genesis Acquisition Corp. II Audited Financial Statements — January 15, 2021 | | | | | | | |
| | | | F-18 | | | |
Financial Statements: | | | | | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
Northern Genesis Acquisition Corp. II Interim Financial Statements — September 30, 2021 | | | | | | | |
Financial Statements: | | | | | | | |
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | | | | |
Embark Trucks Inc., Financial Statements | | | | | | | |
| | | | | | | |
| | | | F-57 | | | |
| | | | F-58 | | | |
| | | | F-59 | | | |
| | | | F-60 | | | |
| | | | F-61 | | | |
| | | | F-63 | | | |
| | | | F-64 | | |
| ASSETS | | | | | | | |
|
Deferred offering costs
|
| | | $ | 249,917 | | |
|
TOTAL ASSETS
|
| | | $ | 249,917 | | |
| LIABILITIES AND STOCKHOLDER’S EQUITY | | | | | | | |
| Current liabilities | | | | | | | |
|
Accrued expenses
|
| | | $ | 1,450 | | |
|
Accrued offering costs
|
| | | | 107,000 | | |
|
Promissory note — related party
|
| | | | 117,917 | | |
|
Total Current Liabilities
|
| | | | 226,367 | | |
| Commitments and Contingencies | | | | | | | |
| Stockholder’s Equity | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | |
|
Common stock, $0.0001 par value; 50,000,000 shares authorized; 10,350,000 shares issued and outstanding
|
| | | | 1,035 | | |
|
Additional paid-in capital
|
| | | | 23,965 | | |
|
Accumulated deficit
|
| | | | (1,450) | | |
|
Total Stockholder’s Equity
|
| | | | 23,550 | | |
|
TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY
|
| | | $ | 249,917 | | |
|
Formation and operating costs
|
| | | $ | 1,450 | | |
|
Net Loss
|
| | | $ | (1,450) | | |
|
Weighted average shares outstanding, basic and diluted
|
| | | | 10,350,000 | | |
|
Basic and diluted net loss per common share
|
| | | $ | (0.00) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholder’s Equity |
| ||||||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||
Balance — September 25, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common stock to Sponsor
|
| | | | 10,350,000 | | | | | | 1,035 | | | | | | 23,965 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,450) | | | | | | (1,450) | | |
Balance — December 31, 2020
|
| | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | 23,965 | | | | | $ | (1,450) | | | | | $ | 23,550 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (1,450) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Accrued expenses
|
| | | | 1,450 | | |
|
Net cash used in operating activities
|
| | | | — | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from promissory note — related party
|
| | | | 117,917 | | |
|
Payment of offering costs
|
| | | | (117,917) | | |
|
Net cash provided by financing activities
|
| | | | — | | |
|
Net Change in Cash
|
| | | | — | | |
|
Cash — Beginning
|
| | | | — | | |
| Cash — Ending | | | |
$
|
—
|
| |
| Non-cash investing and financing activities: | | | | | | | |
|
Deferred offering costs included in accrued offering costs
|
| | | $ | 107,000 | | |
|
Deferred offering costs paid by Sponsor in exchange for the issuance of common stock
|
| | | $ | 25,000 | | |
| | |
Page
|
| |||
| | | | F-18 | | | |
| | | | F-19 | | | |
| | | | F-20 | | |
| ASSETS | | | | | | | |
| Current assets | | | | | | | |
|
Cash
|
| | | $ | 588,820 | | |
|
Due from sponsor
|
| | | | 1,080,000 | | |
|
Prepaid expenses and other current assets
|
| | | | 24,400 | | |
|
Total Current Assets
|
| | | | 1,693,220 | | |
|
Cash held in Trust Account
|
| | | | 414,000,000 | | |
|
TOTAL ASSETS
|
| | | $ | 415,693,220 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | |
| Current liabilities | | | | | | | |
|
Accrued expenses
|
| | | $ | 1,450 | | |
|
Accrued offering costs
|
| | | | 251,748 | | |
|
Promissory note – related party
|
| | | | 117,917 | | |
|
Total Current Liabilities
|
| | | | 371,115 | | |
|
Warrant liability
|
| | | | 30,583,467 | | |
|
Deferred underwriting payable
|
| | | | 14,490,000 | | |
|
Total Liabilities
|
| | | | 45,444,582 | | |
| Commitments | | | | | | | |
|
Common stock subject to possible redemption, 41,400,000 shares, at the redemption value
|
| | | | 414,000,000 | | |
| Stockholders’ Equity | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | |
|
Common stock, $0.0001 par value; 100,000,000 shares authorized; 10,350,000 shares issued and outstanding
|
| | | | 1,035 | | |
|
Additional paid-in capital
|
| | | | — | | |
|
Accumulated deficit
|
| | | | (43,752,397) | | |
|
Total Stockholders’ Equity
|
| | | | (43,751,362) | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 415,693,220 | | |
Balance Sheet as of January 15, 2021
|
| |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Common stock subject to possible redemption
|
| | | $ | 365,248,633 | | | | | $ | 48,751,367 | | | | | $ | 414,000,000 | | |
Common stock shares
|
| | | $ | 1,523 | | | | | $ | (488) | | | | | $ | 1,035 | | |
Additional paid-in capital
|
| | | $ | 6,415,718 | | | | | $ | (6,415,718) | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | (1,417,236) | | | | | $ | (42,335,161) | | | | | $ | (43,752,397) | | |
Total Stockholders’ Equity (Deficit)
|
| | | $ | 5,000,005 | | | | | $ | (48,751,367) | | | | | $ | (43,751,362) | | |
|
Gross proceeds
|
| | | $ | 414,000,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | $ | (20,286,000) | | |
|
Class A common stock issuance costs
|
| | | $ | (22,073,126) | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | $ | 42,359,126 | | |
|
Class A common stock subject to possible redemption
|
| | | $ | 414,000,000 | | |
| | |
PAGE
|
| |||
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 34,688 | | | | | $ | — | | |
Prepaid expenses and other current assets
|
| | | | 116,653 | | | | | | — | | |
Total Current Assets
|
| | | | 151,341 | | | | | | — | | |
Deferred offering costs
|
| | | | — | | | | | | 249,917 | | |
Marketable securities held in Trust Account
|
| | | | 414,028,694 | | | | | | — | | |
TOTAL ASSETS
|
| | | $ | 414,180,035 | | | | | $ | 249,917 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 1,091,604 | | | | | $ | 1,450 | | |
Accrued offering costs
|
| | | | — | | | | | | 107,000 | | |
Promissory note — related party
|
| | | | 750,000 | | | | | | 117,917 | | |
Total Current Liabilities
|
| | | | 1,841,604 | | | | | | 226,367 | | |
FPA liability
|
| | | | 713,334 | | | | | | — | | |
Warrant liability
|
| | | | 22,255,067 | | | | | | — | | |
Deferred underwriting fee payable
|
| | | | 14,490,000 | | | | | | — | | |
Total Liabilities
|
| | | | 39,300,005 | | | | | | 226,367 | | |
Commitments | | | | | | | | | | | | | |
Common stock subject to possible redemption 41,400,000 and 0 shares at redemption value at September 30, 2021 and December 31, 2020, respectively
|
| | | | 414,000,000 | | | | | | — | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding
|
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value; 100,000,000 shares authorized; 10,350,000
at September 30, 2021 and December 31, 2020 |
| | | | 1,035 | | | | | | 1,035 | | |
Additional paid-in capital
|
| | | | — | | | | | | 23,965 | | |
Accumulated deficit
|
| | | | (39,121,005) | | | | | | (1,450) | | |
Total Stockholders’ Equity (Deficit)
|
| | | | (39,119,970) | | | | | | 23,550 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 414,180,035 | | | | | $ | 249,917 | | |
| | |
Three Months
Ended September 30, 2021 |
| |
For the
Period from September 25, 2020 (Inception) through September 30, 2020 |
| |
Nine Months
Ended September 30, 2021 |
| |||||||||
Operating and formation costs
|
| | | $ | 1,554,197 | | | | | $ | 1,000 | | | | | $ | 3,016,548 | | |
Loss from operations
|
| | | | (1,554,197) | | | | | | (1,000) | | | | | | (3,016,548) | | |
Other income (loss): | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | 12,701,734 | | | | | | — | | | | | | 8,328,400 | | |
Change in fair value of FPA liability
|
| | | | 393,333 | | | | | | — | | | | | | 253,333 | | |
Loss on initial issuance of private warrants
|
| | | | — | | | | | | — | | | | | | (267,467) | | |
Offering costs allocated to warrant and FPA liabilities
|
| | | | — | | | | | | — | | | | | | (1,148,289) | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 5,328 | | | | | | — | | | | | | 28,694 | | |
Total other income, net
|
| | | | 13,100,395 | | | | | | — | | | | | | 7,194,671 | | |
Net income (loss)
|
| | | $ | 11,546,198 | | | | | $ | 1,000 | | | | | $ | 4,178,123 | | |
Basic and diluted weighted average shares outstanding, redeemable common stock subject to possible redemption
|
| | | | 41,400,000 | | | | | | — | | | | | | 39,125,275 | | |
Basic and Diluted net income (loss) per share, redeemable common stock
|
| | | $ | 0.22 | | | | | $ | 0.00 | | | | | $ | 0.08 | | |
Basic and diluted weighted average shares outstanding, non-redeemable common stock subject to possible redemption
|
| | | | 10,350,000 | | | | | | 10,350,000 | | | | | | 10,275,824 | | |
Basic and diluted net income (loss) per share, non-redeemable common stock
|
| | | $ | 0.22 | | | | | $ | 0.00 | | | | | $ | 0.08 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained Earnings /
(Accumulated Deficit) |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance — January 1, 2021
|
| | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | 23,965 | | | | | $ | (1,450) | | | | | $ | 23,550 | | |
Accretion for common stock subject to
redemption amount |
| | | | — | | | | | | — | | | | | | (23,965) | | | | | | (42,335,161) | | | | | | (42,359,126) | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,880,183 | | | | | | 4,880,183 | | |
Balance — March 31, 2021
|
| | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | — | | | | | $ | (37,456,428) | | | | | $ | (37,455,393) | | |
Initial classification of FPA liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | (966,667) | | | | | | (966,667) | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (12,244,108) | | | | | | (12,244,108) | | |
Balance — June 30, 2021
|
| | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | — | | | | | $ | (50,667,203) | | | | | $ | (50,666,168) | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 11,546,198 | | | | | | 11,546,198 | | |
Balance — September 30, 2021
|
| | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | — | | | | | $ | (39,121,005) | | | | | $ | (39,119,970) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance — September 25, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common stock to Sponsor
|
| | | | 10,350,000 | | | | | | 1,035 | | | | | | 23,965 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,000) | | | | | | (1,000) | | |
Balance — September 30, 2020
|
| | | | 10,350,000 | | | | |
$
|
1,035
|
| | | | $ | 23,965 | | | | | $ | (1,000) | | | | |
$
|
24,000
|
| |
| | |
Nine Months
Ended September 30, 2021 |
| |
For the
period from September 25, 2020 (inception) through September 30, 2020 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 4,182,273 | | | | | $ | (1,000) | | |
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (28,694) | | | | | | — | | |
Changes in fair value of warrant liability
|
| | | | (8,328,400) | | | | | | — | | |
Change in fair value of FPA liability
|
| | | | (253,333) | | | | | | — | | |
Loss on initial issuance of private warrants
|
| | | | 267,467 | | | | | | — | | |
Offering costs allocable to warrant liabilities
|
| | | | 1,148,289 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (116,653) | | | | | | — | | |
Accrued expenses
|
| | | | 1,090,154 | | | | | | 1,000 | | |
Net cash used in operating activities
|
| | | | (2,038,897) | | | | | | — | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investment of cash in Trust Account
|
| | | | (414,000,000) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (414,000,000) | | | | | | — | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | 405,720,000 | | | | | | — | | |
Proceeds from sale of Private Placement Warrants
|
| | | | 10,030,000 | | | | | | — | | |
Proceeds from promissory note – related party
|
| | | | 750,000 | | | | | | 5,000 | | |
Repayment of promissory note – related party
|
| | | | (117,917) | | | | | | — | | |
Payment of offering costs
|
| | | | (308,498) | | | | | | (5,000) | | |
Net cash provided by financing activities
|
| | | | 416,073,585 | | | | | | — | | |
Net Change in Cash
|
| | | | 34,688 | | | | | | — | | |
Cash — Beginning of period
|
| | | | — | | | | | | — | | |
Cash — End of period
|
| | | $ | 34,688 | | | | | $ | — | | |
Non-Cash investing and financing activities: | | | | | | | | | | | | | |
Initial classification of common stock subject to possible redemption
|
| | | $ | 414,000,000 | | | | | $ | — | | |
Initial Classification of Warrant Liabilities
|
| | | $ | 30,583,467 | | | | | $ | — | | |
Deferred underwriting fee payable
|
| | | $ | 14,490,000 | | | | | $ | — | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
|
Condensed Consolidated Statement of Changes in Stockholders’ Equity (Deficit) March 31, 2021
|
| | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Sale of 41,400,000 Units, net of underwriting discounts
|
| | | $ | 371,629,911 | | | | | $ | (371,629,911) | | | | | $ | — | | |
Initial value of common stock subject to possible redemption at IPO date
|
| | | | (365,248,633) | | | | | | 365,248,633 | | | | | | — | | |
Change in value of common stock subject to redemption
|
| | | | 6,295,969 | | | | | | (6,295,969) | | | | | | — | | |
Accretion for common stock to redemption amount
|
| | | | — | | | | | | (42,359,126) | | | | | | (42,359,126) | | |
Total stockholders’ equity (deficit)
|
| | | | 5,000,005 | | | | | | (42,455,398) | | | | | | (37,455,393) | | |
Condensed Consolidated Statement of Changes in Stockholders’
Equity (Deficit) June 30, 2021 |
| | | | | | | | | | | | | | | | | | |
Change in value of common stock subject to redemption
|
| | | $ | 42,455,398 | | | | | $ | (42,455,398) | | | | | $ | — | | |
Total stockholders’ equity
|
| | | | (50,666,168) | | | | | | — | | | | | | (50,666,168) | | |
| | |
Basic and diluted
weighted average shares outstanding, Class A common stock subject to possible redemption |
| |
Basic and
diluted net loss per share, Class A common stock |
| |
Basic and diluted
weighted average shares outstanding, Class B common stock subject to possible redemption |
| |
Basic
and diluted net loss per share, Class B common stock |
| ||||||||||||
For the three months ended, September 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
As Previously Reported
|
| | | | 51,750,000 | | | | | $ | 0.22 | | | | | | — | | | | | $ | — | | |
As Restated
|
| | | | 41,400,000 | | | | | $ | 0.22 | | | | | | 10,350,000 | | | | | $ | 0.22 | | |
For the nine months ended, September 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
As Previously Reported
|
| | | | 48,906,593 | | | | | $ | 0.09 | | | | | | — | | | | | $ | — | | |
As Restated
|
| | | | 39,125,275 | | | | | $ | 0.08 | | | | | | 10,275,824 | | | | | $ | 0.08 | | |
|
Gross proceeds
|
| | | $ | 414,000,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | $ | (20,286,000) | | |
|
Class A common stock issuance costs
|
| | | $ | (22,073,126) | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | $ | 42,359,126 | | |
|
Class A common stock subject to possible redemption
|
| | | $ | 414,000,000 | | |
| | |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2021 |
| |
For the Period from
September 25, 2020 (Inception) Through September 30, 2020 |
| |||||||||||||||||||||||||||
|
Redeemable
|
| |
Non-
redeemable |
| |
Redeemable
|
| |
Non-
redeemable |
| |
Redeemable
|
| |
Non-
redeemable |
| ||||||||||||||||||||
Basic and diluted net income (loss) per common share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss), as adjusted
|
| | | $ | 9,233,638 | | | | | $ | 2,308,410 | | | | | $ | 3,309,040 | | | | | $ | 869,083 | | | | | $ | — | | | | | $ | (1,000) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted
average shares outstanding |
| | | | 41,400,000 | | | | | | 10,350,000 | | | | | | 39,125,275 | | | | | | 10,275,824 | | | | | | — | | | | | | 10,350,000 | | |
Basic and diluted net
income (loss) per common share |
| | | $ | 0.22 | | | | | $ | 0.22 | | | | | $ | 0.08 | | | | | $ | 0.08 | | | | | $ | — | | | | | $ | (0.00) | | |
Description
|
| |
Level
|
| |
September 30,
2021 |
| ||||||
Assets: | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 414,028,694 | | |
Liabilities: | | | | | | | | | | | | | |
Warrant liability — Public Warrants
|
| | | | 1 | | | | | $ | 14,766,000 | | |
Warrant liability — Private Placement Warrants
|
| | | | 3 | | | | | $ | 7,489,067 | | |
FPA Liability
|
| | | | 2 | | | | | $ | 713,333 | | |
| | |
Private Placement
|
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of September 25, 2020 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on January 15, 2021
|
| | | | 10,297,467 | | | | | | 20,286,000 | | | | | | 30,583,467 | | |
Change in valuation inputs or other assumptions
|
| | | | (2,808,400) | | | | | | (5,520,000) | | | | | | (8,328,400) | | |
Fair value as of September 30, 2021
|
| | | $ | 7,849,067 | | | | | $ | 14,766,000 | | | | | $ | 22,255,067 | | |
| | |
FPA
Liability |
| |||
Fair value, April 21, 2021
|
| | | $ | 966,667 | | |
Loss on change in fair value
|
| | | | (253,333) | | |
Fair value, September 30, 2021
|
| | | $ | 713,334 | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
| | |
(Unaudited)
|
| | | | | | | | | | | | | |||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 47,886 | | | | | $ | 11,055 | | | | | $ | 9,858 | | |
Restricted cash, short-term
|
| | | | 65 | | | | | | 65 | | | | | | 65 | | |
Short-term investments
|
| | | | 5,005 | | | | | | 53,553 | | | | | | 68,322 | | |
Prepaid expenses and other current assets
|
| | | | 6,733 | | | | | | 1,367 | | | | | | 1,985 | | |
Total current assets
|
| | | | 59,689 | | | | | | 66,040 | | | | | | 80,230 | | |
Restricted cash, long-term
|
| | | | 340 | | | | | | 340 | | | | | | 405 | | |
Property, equipment and software, net
|
| | | | 8,529 | | | | | | 6,526 | | | | | | 5,092 | | |
Long-term investments
|
| | | | — | | | | | | — | | | | | | 7,311 | | |
Other assets
|
| | | | 3,307 | | | | | | 78 | | | | | | 75 | | |
Total assets
|
| | | $ | 71,865 | | | | | $ | 72,984 | | | | | $ | 93,113 | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,166 | | | | | $ | 399 | | | | | $ | 301 | | |
Accrued expenses and other current liabilities
|
| | | | 6,414 | | | | | | 892 | | | | | | 436 | | |
Convertible Note
|
| | | | 20,572 | | | | | | — | | | | | | — | | |
Derivative liability
|
| | | | 13,946 | | | | | | — | | | | | | — | | |
Short-term notes payable
|
| | | | 282 | | | | | | 246 | | | | | | 275 | | |
Total current liabilities
|
| | | | 44,380 | | | | | | 1,537 | | | | | | 1,012 | | |
Long-term notes payable
|
| | | | 549 | | | | | | 512 | | | | | | 758 | | |
Other long-term liabilities
|
| | | | 50 | | | | | | — | | | | | | — | | |
Long-term deferred rent
|
| | | | 167 | | | | | | 130 | | | | | | 135 | | |
Total liabilities
|
| | | | 45,146 | | | | | | 2,179 | | | | | | 1,905 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.00001 par value. 87,355,585 shares authorized;
87,355,585 shares issued and outstanding as of September 30, 2021, December 31, 2020, and December 31, 2019 |
| | | | 1 | | | | | | 1 | | | | | | 1 | | |
Founders Preferred stock, $0.00001 par value. 1,124,856 shares
authorized; 162,558 shares issued and outstanding as of September 30, 2021, December 31, 2020 and December 31, 2019 |
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.00001 par value. 150,000,000 shares authorized; 47,895,715 shares issued and outstanding as of September 30, 2021, 47,340,305 shares as of December 31, 2020, and 47,000,134 shares as of December 31, 2019
|
| | | | — | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 133,233 | | | | | | 129,449 | | | | | | 128,297 | | |
Accumulated other comprehensive income
|
| | | | | | | | | | 45 | | | | | | 69 | | |
Accumulated deficit
|
| | | | (106,515) | | | | | | (58,690) | | | | | | (37,159) | | |
Total stockholders’ Equity
|
| | | | 26,719 | | | | | | 70,805 | | | | | | 91,208 | | |
Total liabilities and stockholders’ Equity
|
| | | $ | 71,865 | | | | | $ | 72,984 | | | | | $ | 93,113 | | |
| | |
Nine Months Ended
September 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 26,823 | | | | | | 13,236 | | | | | | 18,831 | | | | | | 13,711 | | |
General and administrative
|
| | | | 11,585 | | | | | | 2,509 | | | | | | 3,595 | | | | | | 2,714 | | |
Total operating expenses
|
| | | | 38,408 | | | | | | 15,745 | | | | | | 22,426 | | | | | | 16,425 | | |
Loss from operations
|
| | | | (38,408) | | | | | | (15,745) | | | | | | (22,426) | | | | | | (16,425) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liability
|
| | | | (5,783) | | | | | | — | | | | | | — | | | | | | — | | |
Other income:
|
| | | | 18 | | | | | | 93 | | | | | | 107 | | | | | | 29 | | |
Interest income
|
| | | | 83 | | | | | | 712 | | | | | | 788 | | | | | | 1,086 | | |
Interest expense
|
| | | | (3,735) | | | | | | (48) | | | | | | — | | | | | | — | | |
Loss before provision for income taxes
|
| | | | (47,825) | | | | | | (14,988) | | | | | | (21,531) | | | | | | (15,310) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Net loss attributable to common stockholders, basic and diluted
|
| | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Net loss per share attributable to common stockholders, basic and diluted:
|
| | | $ | (1.00) | | | | | $ | (0.32) | | | | | $ | (0.46) | | | | | $ | (0.33) | | |
Weighted-average shares used in computing net loss per share attributable to common stockholders:
|
| | | | 47,667,440 | | | | | | 46,603,282 | | | | | | 46,743,539 | | | | | | 45,800,696 | | |
| | |
Nine Months Ended
September 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Net loss
|
| | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Other comprehensive loss (net of tax):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized (losses) gains on available-for-sale
securities, net |
| | | | (45) | | | | | | 42 | | | | | | (24) | | | | | | 69 | | |
Comprehensive loss
|
| | | $ | (47,870) | | | | | $ | (14,946) | | | | | $ | (21,555) | | | | | $ | (15,241) | | |
| | |
Preferred Stock
|
| |
Founders Preferred Stock
|
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at December 31,
2019 |
| | | | 87,355,585 | | | | | | 1 | | | | | | 162,558 | | | | | | 0 | | | | | | 47,000,134 | | | | | | 0 | | | | | | 128,297 | | | | | | (37,159) | | | | | | 69 | | | | | | 91,208 | | |
Shares issued upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,917 | | | | | | — | | | | | | 95 | | | | | | — | | | | | | — | | | | | | 95 | | |
Shares repurchased
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (254,973) | | | | | | — | | | | | | (52) | | | | | | | | | | | | | | | | | | (52) | | |
Vesting of early exercised options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45 | | | | | | — | | | | | | — | | | | | | 45 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 655 | | | | | | — | | | | | | — | | | | | | 655 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42 | | | | | | 42 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,988) | | | | | | — | | | | | | (14,988) | | |
Balance at September 30, 2020
|
| | | | 87,355,585 | | | | | | 1 | | | | | | 162,558 | | | | | $ | 0 | | | | | | 46,941,078 | | | | | $ | 0 | | | | | $ | 129,040 | | | | | $ | (52,147) | | | | | $ | 111 | | | | | $ | 77,005 | | |
Shares issued upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 452,459 | | | | | | — | | | | | | 90 | | | | | | — | | | | | | — | | | | | | 90 | | |
Shares repurchased
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (53,232) | | | | | | — | | | | | | (12) | | | | | | — | | | | | | — | | | | | | (12) | | |
Vesting of early exercised options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16 | | | | | | — | | | | | | — | | | | | | 16 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 316 | | | | | | — | | | | | | — | | | | | | 316 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (66) | | | | | | (66) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,543) | | | | | | — | | | | | | (6,543) | | |
Balance at December 31,
2020 |
| | | | 87,355,585 | | | | | | 1 | | | | | | 162,558 | | | | | $ | 0 | | | | | | 47,340,305 | | | | | $ | 0 | | | | | $ | 129,449 | | | | | $ | (58,690) | | | | | $ | 45 | | | | | $ | 70,805 | | |
Shares issued upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 556,535 | | | | | | — | | | | | | 149 | | | | | | — | | | | | | — | | | | | | 149 | | |
Shares repurchased
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,125) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vesting of early exercised options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | | | | | — | | | | | | — | | | | | | 39 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,821 | | | | | | — | | | | | | — | | | | | | 1,821 | | |
Issuance of common stock warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,775 | | | | | | — | | | | | | — | | | | | | 1,775 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (45) | | | | | | (45) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (47,825) | | | | | | — | | | | | | (47,825) | | |
Balance at September 30, 2021
|
| | | | 87,355,585 | | | | | | 1 | | | | | | 162,558 | | | | | $ | — | | | | | | 47,895,715 | | | | | $ | 0 | | | | | $ | 133,233 | | | | | $ | (106,515) | | | | | $ | — | | | | | $ | 26,719 | | |
| | |
Preferred Stock
|
| |
Founders Preferred Stock
|
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount(1)
|
| ||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31,
2018 |
| | | | 66,406,131 | | | | |
$
|
1
|
| | | | | 1,124,856 | | | | | $ | — | | | | | | 45,274,878 | | | | | $ | — | | | | | $ | 57,418 | | | | | $ | (21,849) | | | | | $ | — | | | | | $ | 35,570 | | |
Issuance of Series C Preferred Stock, net of issuance costs of $78
|
| | | | 19,987,156 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 69,922 | | | | | | — | | | | | | — | | | | | | 69,922 | | |
Secondary sale of Founders Preferred Stock
|
| | | | 962,298 | | | | | | — | | | | | | (962,298) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shares issued upon exercise of stock options(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,725,256 | | | | | | — | | | | | | 63 | | | | | | — | | | | | | — | | | | | | 63 | | |
Vesting of early exercised stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 162 | | | | | | — | | | | | | — | | | | | | 162 | | |
Stock – based compensation
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | | | 732 | | | | | | — | | | | | | — | | | | | | 732 | | |
Other comprehensive income
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 69 | | | | | | 69 | | |
Net loss
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (15,310) | | | | | | — | | | | | | (15,310) | | |
Balance at December 31,
2019 |
| | | | 87,355,585 | | | | | $ | 1 | | | | | | 162,558 | | | | |
|
—
|
| | | | | 47,000,134 | | | | |
|
—
|
| | | | $ | 128,297 | | | | | $ | (37,159) | | | | | $ | 69 | | | | | $ | 91,208 | | |
Shares issued upon exercise of stock options(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 340,171 | | | | | | — | | | | | | 121 | | | | | | — | | | | | | — | | | | | | 121 | | |
Vesting of early exercised stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61 | | | | | | — | | | | | | — | | | | | | 61 | | |
Stock – based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 970 | | | | | | — | | | | | | — | | | | | | 970 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24) | | | | | | (24) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,531) | | | | | | — | | | | | | (21,531) | | |
Balance at December 31,
2020 |
| | | | 87,355,585 | | | | | $ | 1 | | | | | | 162,558 | | | | | $ | — | | | | | | 47,340,305 | | | | | $ | — | | | | | $ | 129,449 | | | | | $ | (58,690) | | | | | $ | 45 | | | | | $ | 70,805 | | |
| | |
Nine Months Ended
September 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 756 | | | | | | 560 | | | | | | 822 | | | | | | 615 | | |
Stock-based compensation, net of amounts capitalized
|
| | | | 1,661 | | | | | | 570 | | | | | | 842 | | | | | | 626 | | |
Issuance of warrants for services
|
| | | | 1,774 | | | | | | — | | | | | | — | | | | | | — | | |
Net amortization of premiums and accretion of discounts on investments
|
| | | | 265 | | | | | | 145 | | | | | | 226 | | | | | | (75) | | |
Loss on disposal of property, equipment and software
|
| | | | — | | | | | | — | | | | | | — | | | | | | 16 | | |
Amortization of debt discount
|
| | | | 3,735 | | | | | | — | | | | | | — | | | | | | — | | |
Change in fair value of derivative liability
|
| | | | 5,783 | | | | | | — | | | | | | — | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (911) | | | | | | 890 | | | | | | (150) | | | | | | (574) | | |
Other assets
|
| | | | (3,229) | | | | | | — | | | | | | (3) | | | | | | (10) | | |
Accounts payable
|
| | | | 2,759 | | | | | | 82 | | | | | | 151 | | | | | | 115 | | |
Accrued expenses and other current liabilities
|
| | | | 2,374 | | | | | | 437 | | | | | | 513 | | | | | | 386 | | |
Net cash used in operating activities
|
| | | | (32,858) | | | | | | (12,304) | | | | | | (19,130) | | | | | | (14,211) | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of investments
|
| | | | — | | | | | | (42,264) | | | | | | (52,421) | | | | | | (79,489) | | |
Maturities of investments
|
| | | | 48,239 | | | | | | 59,707 | | | | | | 74,250 | | | | | | 4,000 | | |
Purchase of property, equipment and software
|
| | | | (2,380) | | | | | | (1,459) | | | | | | (2,181) | | | | | | (1,882) | | |
Deposit for purchase of trucks
|
| | | | (400) | | | | | | — | | | | | | (10) | | | | | | (325) | | |
Refund of deposit for trucks
|
| | | | 47 | | | | | | — | | | | | | 778 | | | | | | — | | |
Net cash provided by (used in) investing activities
|
| | | | 45,506 | | | | | | 15,984 | | | | | | 20,416 | | | | | | (77,696) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash proceeds received from convertible note payable
|
| | | | 25,001 | | | | | | — | | | | | | — | | | | | | — | | |
Payment towards notes payable
|
| | | | (140) | | | | | | (214) | | | | | | (275) | | | | | | (225) | | |
Proceeds from issuance of Series C preferred stock, net of issuance costs of $78
|
| | | | — | | | | | | — | | | | | | — | | | | | | 69,922 | | |
Deferred offering costs
|
| | | | (827) | | | | | | — | | | | | | — | | | | | | — | | |
Proceeds from exercise of stock options
|
| | | | 149 | | | | | | 43 | | | | | | 121 | | | | | | 63 | | |
Net cash provided by (used in) financing activities
|
| | | | 24,183 | | | | | | (171) | | | | | | (154) | | | | | | 69,760 | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | 36,831 | | | | | | 3,510 | | | | | | 1,132 | | | | | | (22,147) | | |
Cash, cash equivalents and restricted cash at beginning of
period |
| | | | 11,460 | | | | | | 10,328 | | | | | | 10,328 | | | | | | 32,475 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 48,291 | | | | | $ | 13,838 | | | | | $ | 11,460 | | | | | $ | 10,328 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash paid during the year for interest
|
| | | $ | — | | | | | $ | 33 | | | | | $ | 62 | | | | | $ | 50 | | |
Supplemental schedule of noncash investing and financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of property, equipment and software in accounts payable
|
| | | $ | 71 | | | | | $ | 47 | | | | | $ | 64 | | | | | $ | 118 | | |
Acquisition of trucks by assuming notes payable
|
| | | | 278 | | | | | | — | | | | | | — | | | | | | 922 | | |
Deferred offering costs in accrued liability
|
| | | | 3,275 | | | | | | — | | | | | | — | | | | | | — | | |
Reclassification of truck deposits to property and equipment
|
| | | | — | | | | | | — | | | | | | — | | | | | | 300 | | |
Stock-based compensation capitalized into internally developed software
|
| | | | 160 | | | | | | 102 | | | | | | 128 | | | | | | 106 | | |
Vesting of early exercised stock options
|
| | | | 39 | | | | | | 45 | | | | | | 61 | | | | | | 162 | | |
| | |
September 30,
|
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Cash and cash equivalents
|
| | | $ | 47,886 | | | | | $ | 11,055 | | | | | $ | 9,858 | | |
Restricted cash, short-term
|
| | | | 65 | | | | | | 65 | | | | | | 65 | | |
Restricted cash, long-term
|
| | | | 340 | | | | | | 340 | | | | | | 405 | | |
Cash, cash equivalents and restricted cash
|
| | | $ | 49,291 | | | | | $ | 11,460 | | | | | $ | 10,328 | | |
| | |
As of December 31, 2020
(in thousands) |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
United States money market funds
|
| | | $ | 7,586 | | | | | | — | | | | | | — | | | | | $ | 7,586 | | |
Marketable securities | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities
|
| | | | — | | | | | | 53,553 | | | | | | — | | | | | | 53,553 | | |
Long-term investments | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities
|
| | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | |
| | |
As of December 31, 2019
(in thousands) |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
United States money market funds
|
| | | $ | 7,160 | | | | | | — | | | | | | — | | | | | $ | 7,160 | | |
Short-term investments | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities
|
| | | | — | | | | | | 68,322 | | | | | | — | | | | | | 68,322 | | |
Marketable securities | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities
|
| | | $ | — | | | | | | 7,311 | | | | | | — | | | | | $ | 7,311 | | |
Property, Equipment and Software
|
| |
Useful life (years)
|
|
Machinery and equipment
|
| |
5 years
|
|
Electronic equipment
|
| |
3 years
|
|
Vehicles and vehicle hardware
|
| |
3 – 7 years
|
|
Leasehold improvements
|
| |
Shorter of useful life or lease term
|
|
Developed software
|
| |
2 – 4 years
|
|
As of September 30, 2021
(unaudited) |
| |
Cost or
Amortized Cost |
| |
Unrealized
Gains |
| |
Fair Value
|
| |||||||||
U.S government securities
|
| | | $ | 5,005 | | | | | $ | 0 | | | | | $ | 5,005 | | |
| | | | $ | 5,005 | | | | | $ | 0 | | | | | $ | 5,005 | | |
As of December 31, 2020
|
| |
Cost or
Amortized Cost |
| |
Unrealized
Gains |
| |
Fair Value
|
| |||||||||
U.S government securities
|
| | | $ | 53,508 | | | | | $ | 45 | | | | | $ | 53,553 | | |
| | | | $ | 53,508 | | | | | $ | 45 | | | | | $ | 53,553 | | |
As of December 31, 2019
|
| |
Cost or
Amortized Cost |
| |
Unrealized
Gains |
| |
Fair Value
|
| |||||||||
U.S government securities
|
| | | $ | 68,266 | | | | | $ | 56 | | | | | $ | 68,322 | | |
| | | | $ | 68,266 | | | | | $ | 56 | | | | | $ | 68,322 | | |
As of December 31, 2019
|
| |
Cost or
Amortized Cost |
| |
Unrealized
Gains |
| |
Fair Value
|
| |||||||||
U.S government securities
|
| | | $ | 7,298 | | | | | $ | 13 | | | | | $ | 7,311 | | |
| | | | $ | 7,298 | | | | | $ | 13 | | | | | $ | 7,311 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, |
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Prepaid Insurance
|
| | | $ | 211 | | | | | $ | 138 | | | | | $ | 186 | | |
Accrued interest and dividends
|
| | | | 26 | | | | | | 201 | | | | | | 328 | | |
Prepaid Software
|
| | | | 876 | | | | | | 279 | | | | | | 33 | | |
Prepaid Hardware
|
| | | | 53 | | | | | | — | | | | | | — | | |
Income tax receivable
|
| | | | 494 | | | | | | 494 | | | | | | 497 | | |
Short-term deposits
|
| | | | 423 | | | | | | 55 | | | | | | 783 | | |
Deferred transaction costs
|
| | | | 4,102 | | | | | | — | | | | | | — | | |
Other prepaid expenses
|
| | | | 512 | | | | | | 176 | | | | | | 135 | | |
Other current assets
|
| | | | 36 | | | | | | 24 | | | | | | 23 | | |
Total prepaid expenses and other current assets
|
| | | $ | 6,733 | | | | | $ | 1,367 | | | | | $ | 1,985 | | |
| | |
As of September 30,
2021 |
| |
As of
December 31, |
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Machinery and equipment
|
| | | $ | 340 | | | | | $ | 207 | | | | | $ | 108 | | |
Electronic equipment
|
| | | | 331 | | | | | | 130 | | | | | | 75 | | |
Vehicles and vehicle hardware
|
| | | | 5,295 | | | | | | 4,144 | | | | | | 3,684 | | |
Leasehold improvements
|
| | | | 119 | | | | | | 119 | | | | | | 119 | | |
Developed software
|
| | | | 4,955 | | | | | | 3,709 | | | | | | 2,066 | | |
Other
|
| | | | 27 | | | | | | 0 | | | | | | 0 | | |
Property, equipment and software, gross
|
| | | | 11,067 | | | | | | 8,309 | | | | | | 6,052 | | |
Less: accumulated depreciation and amortization
|
| | | | (2,238) | | | | | | (1,783) | | | | | | (960) | | |
Total property, equipment and software, net
|
| | | $ | 8,529 | | | | | $ | 6,526 | | | | | $ | 5,092 | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Intangibles Assets
|
| | | $ | 3 | | | | | $ | 3 | | | | | $ | — | | |
Long-term deposits
|
| | | | 3,304 | | | | | | 75 | | | | | | 75 | | |
Total Other Assets
|
| | | $ | 3,307 | | | | | $ | 78 | | | | | $ | 75 | | |
| | |
September 30,
2021 |
| |
December 31,
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Accrued Credit Card Liability
|
| | | | 276 | | | | | | 157 | | | | | | — | | |
Accrued payroll expenses
|
| | | | 1,111 | | | | | | 259 | | | | | | — | | |
Accrued general expenses
|
| | | | 116 | | | | | | 367 | | | | | | 150 | | |
Accrued legal expenses
|
| | | | 2,700 | | | | | | — | | | | | | — | | |
Accrued software expenses
|
| | | | 1,505 | | | | | | — | | | | | | — | | |
Accrued consultant expenses
|
| | | | 593 | | | | | | — | | | | | | — | | |
Short-term deferred rent
|
| | | | (17) | | | | | | 51 | | | | | | 121 | | |
Early Exercise Liability
|
| | | | 81 | | | | | | 11 | | | | | | 118 | | |
Income Tax Payable
|
| | | | 47 | | | | | | 47 | | | | | | 47 | | |
Other
|
| | | | 2 | | | | | | — | | | | | | — | | |
Total accrued expenses and other current liabilities
|
| | | $ | 6,414 | | | | | $ | 892 | | | | | $ | 436 | | |
| | |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Cash Raised
|
| |
Issue Price
per Share |
| |
Per Share
Liquidation Preference |
| |||||||||||||||
Founders Preferred Stock
|
| | | | 1,124,856 | | | | | | 162,558 | | | | | $ | — | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
Series A-1 Preferred Stock
|
| | | | 3,654,873 | | | | | | 3,654,873 | | | | | | 375 | | | | | | 0.10 | | | | | | 0.10 | | |
Series A-2 Preferred Stock
|
| | | | 5,372,703 | | | | | | 5,372,703 | | | | | | 735 | | | | | | 0.14 | | | | | | 0.14 | | |
Series A-3 Preferred Stock
|
| | | | 2,485,296 | | | | | | 2,485,296 | | | | | | 425 | | | | | | 0.17 | | | | | | 0.17 | | |
Series A-4 Preferred Stock
|
| | | | 590,688 | | | | | | 590,688 | | | | | | 100 | | | | | | 0.17 | | | | | | 0.17 | | |
Series A-5 Preferred Stock
|
| | | | 2,680,236 | | | | | | 2,680,236 | | | | | | 550 | | | | | | 0.21 | | | | | | 0.21 | | |
Series A-6 Preferred Stock
|
| | | | 3,647,817 | | | | | | 3,647,817 | | | | | | 2,390 | | | | | | 0.66 | | | | | | 0.66 | | |
Series A-7 Preferred Stock
|
| | | | 15,139,917 | | | | | | 15,139,917 | | | | | | 12,399 | | | | | | 0.82 | | | | | | 0.82 | | |
Series B Preferred Stock
|
| | | | 32,834,601 | | | | | | 32,834,601 | | | | | | 30,000 | | | | | | 0.91(1) | | | | | | 0.93 | | |
Series C Preferred Stock
|
| | | | 20,949,454 | | | | | | 20,949,454 | | | | | | 70,001 | | | | | | 3.34(1) | | | | | | 3.50 | | |
Total
|
| | | | 88,480,441 | | | | | | 87,518,143 | | | | | $ | 116,975 | | | | | | | | | | | | | | |
Issue Date
|
| |
Underlying
Security |
| |
Reason
for Grant |
| |
Warrants
Outstanding |
| |
Exercise
Price per Share |
| |
Expiration
|
| |||||||||
March 12, 2021
|
| |
Common Stock
|
| | | | Services | | | | | | 285,714 | | | | | $ | 3.50 | | | |
March 12, 2026
|
|
March 15, 2021
|
| |
Common Stock
|
| | | | Services | | | | | | 571,428 | | | | | $ | 3.50 | | | |
March 15, 2026
|
|
|
Risk – free interest rate
|
| |
0.84 – 0.85%
|
|
|
Expected term (in years)
|
| |
5.00
|
|
|
Expected dividend yield
|
| |
0%
|
|
|
Expected volatility
|
| |
38.02 – 38.14%
|
|
| | |
Nine Months Ended September 30,
|
| |
Years Ended December 31,
|
| ||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
|
| | |
(unaudited)
|
| | | | | | | |||
Risk-free interest rate
|
| |
0.55 – 1.09%
|
| |
0.29 – 1.63%
|
| |
0.29 – 1.63%
|
| |
1.64 – 2.63%
|
|
Expected term (in years)
|
| |
5.47 – 6.07
|
| |
5.82 – 6.05
|
| |
5.66 – 6.28
|
| |
5.71 – 6.28
|
|
Expected dividend yield .
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
|
Expected volatility
|
| |
36.88 – 51.52%
|
| |
31.29 – 36.38%
|
| |
31.29 – 36.85%
|
| |
31.00 – 31.50%
|
|
| | |
Nine Months Ended
September 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Research and development
|
| | | $ | 1,126 | | | | | $ | 614 | | | | | $ | 743 | | | | | $ | 585 | | |
General, and administrative
|
| | | | 695 | | | | | | 57 | | | | | | 99 | | | | | | 41 | | |
Total stock-based compensation expense
|
| | | $ | 1,821 | | | | | $ | 671 | | | | | $ | 842 | | | | | $ | 626 | | |
| | |
Number
of Options Outstanding |
| |
Weighted
Average Exercise Price Per Share |
| |
Weighted
Average Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding at December 31, 2018
|
| | | | 8,268,978 | | | | | $ | 0.15 | | | | | | 9.04 | | | | | $ | 4,118 | | |
Granted .
|
| | | | 2,214,000 | | | | | | 0.38 | | | | | | | | | | | | | | |
Exercised
|
| | | | 1,834,756 | | | | | | 0.19 | | | | | | | | | | | | 1,290 | | |
Cancelled
|
| | | | 873,781 | | | | | | 0.17 | | | | | | | | | | | | | | |
Outstanding at December 31, 2019
|
| | | | 7,774,441 | | | | | $ | 0.20 | | | | | | 8.29 | | | | | $ | 9,469 | | |
Granted .
|
| | | | 2,275,328 | | | | | | 0.85 | | | | | | | | | | | | | | |
Exercised
|
| | | | 648,376 | | | | | | 0.22 | | | | | | | | | | | | 1,226 | | |
Cancelled
|
| | | | 880,670 | | | | | | 0.29 | | | | | | | | | | | | | | |
Outstanding at December 31, 2020
|
| | | | 8,520,723 | | | | | $ | 0.37 | | | | | | 7.68 | | | | | $ | 15,194 | | |
Granted .
|
| | | | 1,056,750 | | | | | | 2.34 | | | | | | | | | | | | | | |
Exercised
|
| | | | 556,535 | | | | | | 0.43 | | | | | | | | | | | | 5,079 | | |
Cancelled
|
| | | | 465,116 | | | | | | 0.64 | | | | | | | | | | | | | | |
Outstanding at September 30, 2021 .
|
| | | | 8,555,822 | | | | | $ | 0.59 | | | | | | 7.15 | | | | | $ | 208,320 | | |
Vested and exercisable as of September 30, 2021 .
|
| | | | 5,614,819 | | | | | $ | 0.27 | | | | | | 6.32 | | | | | $ | 138,515 | | |
| | |
RSUs Outstanding
|
| |||||||||
| | |
(unaudited)
|
| | | | | | | |||
| | |
Number of RSUs
|
| |
Weighted Average
Grant date Fair Value Per Share |
| ||||||
| | |
(in thousands)
|
| | | | | | | |||
Balance as of March 31, 2021
|
| | | | — | | | | | | — | | |
RSUs granted
|
| | | | 2,842 | | | | | $ | 24.94 | | |
RSUs vested
|
| | | | — | | | | | | — | | |
RSUs forfeited
|
| | | | — | | | | | | — | | |
Balance as of September 30, 2021 .
|
| | | | 2,842 | | | | | $ | 24.94 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
U.S. federal tax benefit at statutory rate
|
| | | | 21.00% | | | | | | 21.00% | | |
State income taxes, net of federal benefit
|
| | | | 7.84% | | | | | | 7.40% | | |
Non-deductible expenses and other
|
| | | | (0.16)% | | | | | | (1.04)% | | |
Share-based compensation
|
| | | | (0.95)% | | | | | | (1.01)% | | |
Research and development credits
|
| | | | 0.79% | | | | | | 1.07% | | |
Change in valuation allowance, net
|
| | | | (28.52)% | | | | | | (27.42)% | | |
Effective tax rate
|
| | | | —% | | | | | | —% | | |
(in thousands)
Valuation Allowance |
| |
Balance at
beginning of period |
| |
Charges to
expenses |
| |
Deductions
|
| |
Balance at
end of period |
| ||||||||||||
Year ended December 31, 2020
|
| | | $ | (7,278) | | | | | $ | (6,147) | | | | | $ | — | | | | | $ | (13,425) | | |
Year ended December 31, 2019
|
| | | | (3,096) | | | | | | (4,182) | | | | | | — | | | | | | (7,278) | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets:
|
| | | | | | | | | | | | |
Net operating loss
|
| | | $ | 12,798 | | | | | $ | 6,961 | | |
Stock based compensation
|
| | | | — | | | | | | — | | |
Other accruals
|
| | | | 77 | | | | | | 73 | | |
Credit carryforwards
|
| | | | 1,426 | | | | | | 796 | | |
Total deferred tax assets
|
| | | | 14,301 | | | | | | 7,830 | | |
Valuation Allowance
|
| | | | (13,425) | | | | | | (7,278) | | |
Total deferred tax assets after valuation allowance
|
| | | $ | 876 | | | | | $ | 552 | | |
Deferred tax liability
|
| | | | | | | | | | | | |
Fixed Assets and liability
|
| | | | (876) | | | | | | (552) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Unrecognized tax benefits, beginning of year
|
| | | $ | 614 | | | | | $ | 225 | | |
Increases related to prior year tax provisions
|
| | | | — | | | | | | — | | |
Increase related to current year tax provisions
|
| | | | 414 | | | | | | 389 | | |
Unrecognized tax benefits, end of year
|
| | | $ | 1,028 | | | | | $ | 614 | | |
| Fiscal year | | | | | | | |
|
Remaining three months of 2021
|
| | | $ | 70 | | |
|
2022
|
| | | | 25,282 | | |
|
2023
|
| | | | 237 | | |
|
2024
|
| | | | 113 | | |
|
2025 and thereafter
|
| | | | 128 | | |
|
Total future payments
|
| | | $ | 25,830 | | |
| Fiscal year | | | | | | | |
|
2021
|
| | | $ | 246 | | |
|
2022
|
| | | | 246 | | |
|
2023
|
| | | | 202 | | |
|
2024 and thereafter
|
| | | | 64 | | |
|
Total future payments
|
| | | $ | 758 | | |
| | |
September 30, 2021
|
|
| | |
(unaudited)
|
|
Term in years
|
| |
0.08 – 0.54
|
|
Risk premium
|
| |
56.89%
|
|
Option adjusted spread
|
| |
6.54%
|
|
Risk free rate
|
| |
0.05% – 0.07%
|
|
| | |
September 30, 2021
|
| |||
| | |
(unaudited)
|
| |||
Fair value of instrument
|
| | | $ | 35,010 | | |
Fair value of straight debt component
|
| | | | 21,064 | | |
Fair value of embedded unit
|
| | | | 13,946 | | |
| | |
September 30, 2021
|
| |||
| | |
(unaudited)
|
| |||
Balance – December 31, 2020
|
| | | $ | — | | |
Add: Derivative liability on date of issuance of convertible note
|
| | | | 8,163 | | |
Change in fair market value of derivative liability
|
| | | | 5,783 | | |
Balance – September 30, 2021
|
| | | | 13,946 | | |
| | |
Lease
Payments |
| |||
Remaining three months of 2021
|
| | | $ | 275 | | |
2022
|
| | | | 875 | | |
2023
|
| | | | 901 | | |
2024
|
| | | | 928 | | |
Total | | | | $ | 2,979 | | |
Years Ended December 31,
|
| |
Lease
Payments |
| |||
2021
|
| | | $ | 1,205 | | |
2022
|
| | | | 875 | | |
2023
|
| | | | 901 | | |
2024
|
| | | | 928 | | |
Total | | | | $ | 3,909 | | |
| | |
Nine Months Ended
September 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Net loss attributable to ordinary shareholders
|
| | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average ordinary shares
outstanding |
| | | | 47,677,440 | | | | | | 46,603,282 | | | | | | 46,743,539 | | | | | | 45,800,696 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (1.00) | | | | | $ | (0.32) | | | | | $ | (0.46) | | | | | $ | (0.33) | | |
| | |
September 30,
|
| |
December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Founders Preferred shares
|
| | | | 162,558 | | | | | | 162,558 | | | | | | 162,558 | | | | | | 162,558 | | |
Series A-1 convertible preferred shares
|
| | | | 3,654,873 | | | | | | 3,654,873 | | | | | | 3,654,873 | | | | | | 3,654,873 | | |
Series A-2 convertible preferred shares
|
| | | | 5,372,703 | | | | | | 5,372,703 | | | | | | 5,372,703 | | | | | | 5,372,703 | | |
Series A-3 convertible preferred shares
|
| | | | 2,485,296 | | | | | | 2,485,296 | | | | | | 2,485,296 | | | | | | 2,485,296 | | |
Series A-4 convertible preferred shares
|
| | | | 590,688 | | | | | | 590,688 | | | | | | 590,688 | | | | | | 590,688 | | |
Series A-5 convertible preferred shares
|
| | | | 2,680,236 | | | | | | 2,680,236 | | | | | | 2,680,236 | | | | | | 2,680,236 | | |
Series A-6 convertible preferred shares
|
| | | | 3,647,817 | | | | | | 3,647,817 | | | | | | 3,647,817 | | | | | | 3,647,817 | | |
Series A-7 convertible preferred shares
|
| | | | 15,139,917 | | | | | | 15,139,917 | | | | | | 15,139,917 | | | | | | 15,139,917 | | |
Series B convertible preferred shares
|
| | | | 32,834,601 | | | | | | 32,834,601 | | | | | | 32,834,601 | | | | | | 32,834,601 | | |
Series C convertible preferred shares
|
| | | | 20,949,454 | | | | | | 20,949,454 | | | | | | 20,949,454 | | | | | | 20,949,454 | | |
Options issued and outstanding
|
| | | | 11,397,560 | | | | | | 8,129,294 | | | | | | 8,520,723 | | | | | | 7,774,441 | | |
Warrants issued and outstanding
|
| | | | 857,142 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 99,772,845 | | | | | | 95,647,437 | | | | | | 96,038,866 | | | | | | 95,292,584 | | |