|
Delaware
|
| |
6770
|
| |
85-2708752
|
|
|
(Jurisdiction of Incorporation or
Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Rajiv Khanna
Norton Rose Fulbright US LLP 1301 Avenue of the Americas New York, New York 10019-6022 Telephone: (212) 318-3168 |
| |
Ryan J. Maierson
Ryan J. Lynch Latham & Watkins LLP 811 Main Street, Suite 3700 Houston, TX 77002 Tel: (713) 546-5400 |
| |
Brian C. Patterson
Latham & Watkins LLP 505 Montgomery Street, Suite 2000 San Francisco, CA 94111 Tel: (415) 391-0600 |
|
Exact Name of Co-Registrant as Specified in its Charter(1)(2)
|
| |
State or Other
Jurisdiction of Incorporation or Organization |
| |
Primary
Standard Industrial Classification Code Number |
| |
I.R.S. Employer
Identification Number |
| |||||||||
Blaize, Inc.
|
| | | | Delaware | | | | | | 3674 | | | | | | 27-2209881 | | |
Purchaser
|
| |
Date of
Issuance |
| |
Outstanding
Principal and Interest(1) |
| |
Blaize
Common Stock Issuable Upon Conversion |
| |
Blaize Common
Stock Issuable Upon Exercise of Warrants(2) |
| |
Shares of New
Blaize Common Stock Issued in Exchange for Converted Notes(2) |
| |
Shares of New
Blaize Common Stock Issued in Exchange of Exercised Warrants(2) |
| ||||||||||||||||||
Burtech LP LLC
|
| | | | 8/22/2023 | | | | | $ | 1,113,874.10 | | | | | | 240,043 | | | | | | 8,695 | | | | | | 227,613 | | | | | | 8,245 | | |
Burtech LP LLC
|
| | | | 9/25/2023 | | | | | $ | 441,611.47 | | | | | | 95,168 | | | | | | 3,478 | | | | | | 90,240 | | | | | | 3,298 | | |
Burtech LP LLC
|
| | | | 10/5/2023 | | | | | $ | 3,964,138.36 | | | | | | 854,284 | | | | | | 31,304 | | | | | | 810,048 | | | | | | 29,683 | | |
Burtech LP LLC
|
| | | | 1/12/2024 | | | | | $ | 536,524.12 | | | | | | 115,622 | | | | | | 4,347 | | | | | | 109,635 | | | | | | 4,122 | | |
Burtech LP LLC
|
| | | | 1/23/2024 | | | | | $ | 10,699,704.80 | | | | | | 2,305,821 | | | | | | 86,956 | | | | | | 2,186,423 | | | | | | 82,453 | | |
Burtech LP LLC
|
| | | | 2/9/2024 | | | | | $ | 1,065,231.30 | | | | | | 229,560 | | | | | | 8,695 | | | | | | 217,673 | | | | | | 8,245 | | |
RT-AI I, LLC
|
| | | | 4/22/2024 | | | | | $ | 73,158,268.86 | | | | | | 15,430,667 | | | | | | 608,695 | | | | | | 14,631,653 | | | | | | 577,176 | | |
RT-AI II LLC
|
| | | | 5/17/2024 | | | | | $ | 5,404,443.72 | | | | | | 1,139,914 | | | | | | 45,260 | | | | | | 1,080,888 | | | | | | 42,916 | | |
RT-AI I, LLC
|
| | | | 5/21/2024 | | | | | $ | 3,363,811.25 | | | | | | 709,501 | | | | | | 28,200 | | | | | | 672,762 | | | | | | 26,740 | | |
RT-AI IV, LLC
|
| | | | 5/21/2024 | | | | | $ | 12,446,805.19 | | | | | | 2,625,301 | | | | | | 104,347 | | | | | | 2,489,361 | | | | | | 98,944 | | |
RT-AI I, LLC
|
| | | | 6/20/2024 | | | | | $ | 1,878,252.75 | | | | | | 396,164 | | | | | | 15,870 | | | | | | 375,650 | | | | | | 15,048 | | |
RT-AI II LLC
|
| | | | 6/20/2024 | | | | | $ | 514,570.06 | | | | | | 108,534 | | | | | | 4,347 | | | | | | 102,914 | | | | | | 4,122 | | |
RT-AI III LLC
|
| | | | 6/20/2024 | | | | | $ | 4,116,560.47 | | | | | | 868,272 | | | | | | 34,782 | | | | | | 823,312 | | | | | | 32,981 | | |
| | |
Assuming No
Redemptions(1) |
| |
Assuming 50%
Redemptions(1) |
| |
Assuming Maximum
Redemptions(1) |
| |||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Percentage
Ownership |
| |
Number of
Shares |
| |
Percentage
Ownership |
| |
Number of
Shares |
| |
Percentage
Ownership |
| ||||||||||||||||||
Blaize Stockholders(2)
|
| | | | 65,381,686 | | | | | | 59.8% | | | | | | 65,381,686 | | | | | | 60.7% | | | | | | 65,381,686 | | | | | | 60.5% | | |
BurTech Public Stockholders(3)
|
| | | | 4,345,663 | | | | | | 4.0% | | | | | | 2,172,832 | | | | | | 2.0% | | | | | | — | | | | | | 0.0% | | |
Sponsor and related parties(4)
|
| | | | 14,027,388 | | | | | | 12.8% | | | | | | 14,538,096 | | | | | | 13.5% | | | | | | 17,027,388 | | | | | | 15.8% | | |
Final Closing Lenders(5)
|
| | | | 25,181,681 | | | | | | 23.0% | | | | | | 25,181,681 | | | | | | 23.4% | | | | | | 25,181,681 | | | | | | 23.3% | | |
Other(6) | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | |
Total shares at Closing
|
| | | | 109,367,668 | | | | | | 100.0% | | | | | | 107,750,545 | | | | | | 100.0% | | | | | | 108,022,005 | | | | | | 100.0% | | |
| | | | By Order of the Board of Directors, | |
| [•], 2024 | | |
Shahal Khan
Chief Executive Officer and Chairman |
|
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 7 | | | |
| | | | | 23 | | | |
| | | | | 46 | | | |
| | | | | 48 | | | |
| | | | | 50 | | | |
| | | | | 106 | | | |
| | | | | 129 | | | |
| | | | | 135 | | | |
| | | | | 135 | | | |
| | | | | 156 | | | |
| | | | | 169 | | | |
| | | | | 173 | | | |
| | | | | 185 | | | |
| | | | | 186 | | | |
| | | | | 190 | | | |
| | | | | 191 | | | |
| | | | | 196 | | | |
| | | | | 201 | | | |
| | | | | 203 | | | |
| | | | | 204 | | | |
| | | | | 218 | | | |
| | | | | 223 | | | |
| | | | | 254 | | | |
| | | | | 262 | | | |
| | | | | 266 | | | |
| | | | | 269 | | | |
| | | | | 278 | | | |
| | | | | 288 | | | |
| | | | | 291 | | | |
| | | | | 295 | | | |
| | | | | 296 | | | |
| | | | | 302 | | | |
| | | | | 304 | | | |
| | | | | F-1 | | | |
| | | | | A-1-1 | | | |
| | | | | A-2-1 | | |
| | |
As of
June 30, 2024 |
| |||
Trust Account Value
|
| | | $ | 48,885,820 | | |
Total shares of Redeemable BurTech Class A Common Stock
|
| | | | 4,345,663 | | |
Trust Account Value per share of Redeemable BurTech Class A Common Stock
|
| | | $ | 11.25 | | |
| | |
Assuming
No Additional Redemptions |
| |
Assuming 50%
of Maximum Redemptions |
| |
Assuming
Maximum Redemptions(1) |
| |||||||||
Redemptions ($)
|
| | | $ | — | | | | | $ | (24,442,910) | | | | | $ | (48,885,820) | | |
Redemptions (Shares)
|
| | | | — | | | | | | 2,172,832 | | | | | | 4,345,663 | | |
Deferred underwriting commission
|
| | | $ | (1,500,000) | | | | | $ | (1,500,000) | | | | | $ | (1,500,000) | | |
Cash left in the Trust Account post redemptions less deferred
underwriting commission |
| | | $ | 47,385,820 | | | | | $ | 22,942,910 | | | | | $ | — | | |
BurTech Redeemable Class A Common Stock post redemptions
|
| | | | 4,345,663 | | | | | | 2,172,832 | | | | | | — | | |
Remaining Trust Proceeds Per Redeemable Share
|
| | |
$
|
10.90
|
| | | |
$
|
10.56
|
| | | | $ | —(2) | | |
| | |
Assuming No
Redemptions(1) |
| |
Assuming 50%
Redemptions(1) |
| |
Assuming Maximum
Redemptions(1) |
| |||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Percentage
Ownership |
| |
Number of
Shares |
| |
Percentage
Ownership |
| |
Number of
Shares |
| |
Percentage
Ownership |
| ||||||||||||||||||
Blaize Stockholders(2)
|
| | | | 65,381,686 | | | | | | 59.8% | | | | | | 65,381,686 | | | | | | 60.7% | | | | | | 65,381,686 | | | | | | 60.5% | | |
BurTech Public Stockholders(3)
|
| | | | 4,345,663 | | | | | | 4.0% | | | | | | 2,172,832 | | | | | | 2.0% | | | | | | — | | | | | | 0.0% | | |
Sponsor and related parties(4)
|
| | | | 14,027,388 | | | | | | 12.8% | | | | | | 14,538,096 | | | | | | 13.5% | | | | | | 17,027,388 | | | | | | 15.8% | | |
Final Closing Lenders(5)
|
| | | | 25,181,681 | | | | | | 23.0% | | | | | | 25,181,681 | | | | | | 23.4% | | | | | | 25,181,681 | | | | | | 23.3% | | |
Other(6) | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | |
Total shares at Closing
|
| | | | 109,367,668 | | | | | | 100.0% | | | | | | 107,750,545 | | | | | | 100.0% | | | | | | 108,022,005 | | | | | | 100.0% | | |
| | |
Assuming No
Redemptions |
| |
Assuming 50%
Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
Initial public offering price per share of Burtech
|
| | | $ | 10.00 | | | | | $ | 10.00 | | | | | $ | 10.00 | | |
Pro forma net tangible book value per share as of June 30, 2024, as
adjusted(1) |
| | | | 0.07 | | | | | | (0.10) | | | | | | (0.10) | | |
Difference between initial public offering price of BurTech
and pro forma net tangible book value per share, as adjusted |
| | | $ | 9.93 | | | | | $ | 9.90 | | | | | $ | 9.90 | | |
|
Pro forma net tangible book value of New Blaize at June 30, 2024(2)
|
| | | | 8,012 | | | | | | (10,874) | | | | | | (10,874) | | |
|
Pro forma outstanding shares of New Blaize
|
| | | | 109,367,668 | | | | | | 107,750,545 | | | | | | 108,022,005 | | |
|
Pro forma net tangible book value per share as of
June 30, 2024, as adjusted |
| | | $ | 0.07 | | | | | $ | (0.10) | | | | | $ | (0.10) | | |
| | |
Assuming No
Redemptions |
| |
Assuming 50%
Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
New Blaize Stock Options and RSUs
|
| | | | 20,088,700 | | | | | | 20,088,700 | | | | | | 20,088,700 | | |
Earnout Shares
|
| | | | 17,600,000 | | | | | | 17,600,000 | | | | | | 17,600,000 | | |
Public Warrants
|
| | | | 28,750,000 | | | | | | 28,750,000 | | | | | | 28,750,000 | | |
Private Warrants
|
| | | | 898,250 | | | | | | 898,250 | | | | | | 898,250 | | |
Total
|
| | | | 67,336,950 | | | | | | 67,336,950 | | | | | | 67,336,950 | | |
| | |
Interest in Securities
|
| |
Other Compensation
|
|
Sponsor | | | The Sponsor currently holds 10,385,750 shares of BurTech Class A Common Stock, consisting of 9,487,500 shares of BurTech Class A Common Stock issued to the Sponsor upon the exchange of an equal number of Founder Shares and 898,250 shares of BurTech Class A Common Stock acquired in the private placement conducted in connection with the IPO. At Closing, 2,000,000 BurTech Class A Common Stock shall be forfeited as part of the Sponsor Forfeiture Agreement and upon the completion of the Business Combination, Sponsor shall hold a total of 12,027,388 shares of New Blaize Common Stock, including 3,642,836 shares issued upon conversion of the Burkhan Convertible Notes pursuant to which the Sponsor loaned Blaize an aggregate principal amount of $16,500,000. | | | At Closing, pursuant to the Merger Agreement, New Blaize will use cash from the trust account to pay BurTech transaction expenses and to reimburse or pay Sponsor or its affiliates for any outstanding loans or other obligations of BurTech or New Blaize to Sponsor or its affiliates. BurTech currently estimates that the total amount payable for BurTech transaction expenses and any outstanding loans or other obligations of BurTech to Sponsor is approximately $9.3 million, inclusive of the $1,500,000 principal balance under the Working Capital Loans, as of July 15, 2024. The Working Capital Loans would either be repaid upon consummation of a Business Combination, without interest, or, at the lender’s discretion, up to $1,500,000 of such Working Capital Loans may be convertible into units, at a price of $10.00 per unit, upon consummation of the initial business combination. The units would be identical to the Private Placement Units that the Sponsor purchased on December 15, 2021. | |
Burkhan | | | Concurrently with the execution of the Merger Agreement, Blaize also issued to Burkhan, an affiliate of BurTech and the Sponsor a pre-funded warrant to purchase shares of | | | | |
| | |
Interest in Securities
|
| |
Other Compensation
|
|
| | | Blaize Common Stock (as amended and/or restated from time to time, the “Burkhan Warrant”). Pursuant to the Burkhan Warrant, Burkhan is entitled to purchase up to a number of shares of Blaize Common Stock, that, following the conversion of Blaize Common Stock at the Effective Time pursuant to the Merger Agreement, would result in up to 2,000,000 shares of New Blaze Common Stock for an aggregate exercise price of $20,000 and a purchase price of $20,000. | | | | |
| | |
For the Fiscal Year Ended December 31, 2023
|
| |||||||||||||||||||||||||||
| | |
Historical
|
| |
Unaudited Pro Forma Combined
|
| ||||||||||||||||||||||||
(Amounts in thousands, except for share and
per share amounts) |
| |
BurTech
|
| |
Blaize
|
| |
Assuming No
Redemptions |
| |
Assuming 50%
Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||||||||
Net income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.06 | | | | | $ | (20.79) | | | | | $ | (2.90) | | | | | $ | (2.94) | | | | | $ | (2.93) | | |
Diluted
|
| | | $ | 0.06 | | | | | $ | (20.79) | | | | | $ | (2.90) | | | | | $ | (2.94) | | | | | $ | (2.93) | | |
Weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 21,453,551 | | | | | | 4,213,244 | | | | | | 109,367,668 | | | | | | 107,750,545 | | | | | | 108,022,005 | | |
Diluted
|
| | | | 21,453,551 | | | | | | 4,213,244 | | | | | | 109,367,668 | | | | | | 107,750,545 | | | | | | 108,022,005 | | |
Cash dividends per share
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
For the Six Months Ended June 30, 2024
|
| |||||||||||||||||||||||||||
| | |
Historical
|
| |
Unaudited Pro Forma Combined
|
| ||||||||||||||||||||||||
(Amounts in thousands, except for share and
per share amounts) |
| |
BurTech
|
| |
Blaize
|
| |
Assuming No
Redemptions |
| |
Assuming 50%
Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||||||||
Net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.04) | | | | | $ | (1.65) | | | | | $ | (0.24) | | | | | $ | (0.25) | | | | | $ | (0.25) | | |
Diluted
|
| | | $ | (0.04) | | | | | $ | (1.65) | | | | | $ | (0.24) | | | | | $ | (0.25) | | | | | $ | (0.25) | | |
Weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 15,162,663 | | | | | | 17,460,659 | | | | | | 109,367,668 | | | | | | 107,750,545 | | | | | | 108,022,005 | | |
Diluted
|
| | | | 15,162,663 | | | | | | 17,460,659 | | | | | | 109,367,668 | | | | | | 107,750,545 | | | | | | 108,022,005 | | |
Cash dividends per share
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Stockholders’ (deficit) equity
|
| | | $ | (18,096) | | | | | $ | (254,731) | | | | | $ | 8,012 | | | | | $ | (10,874) | | | | | $ | (10,874) | | |
Book value per share
|
| | | $ | (1.19) | | | | | $ | (14.59) | | | | | $ | 0.07 | | | | | $ | (0.10) | | | | | $ | (0.10) | | |
| | |
Unaudited Pro Forma Combined Share Ownership in New Blaize
|
| |||||||||||||||||||||||||||||||||
| | |
Assuming No
Redemptions(1) |
| |
Assuming 50%
Redemptions(1) |
| |
Assuming Maximum
Redemptions(1) |
| |||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Percentage
Ownership |
| |
Number of
Shares |
| |
Percentage
Ownership |
| |
Number of
Shares |
| |
Percentage
Ownership |
| ||||||||||||||||||
Blaize Stockholders(2)
|
| | | | 65,381,686 | | | | | | 59.8% | | | | | | 65,381,686 | | | | | | 60.7% | | | | | | 65,381,686 | | | | | | 60.5% | | |
BurTech Public Stockholders(3)
|
| | | | 4,345,663 | | | | | | 4.0% | | | | | | 2,172,832 | | | | | | 2.0% | | | | | | — | | | | | | 0.0% | | |
Sponsor and related parties(4)
|
| | | | 14,027,388 | | | | | | 12.8% | | | | | | 14,538,096 | | | | | | 13.5% | | | | | | 17,027,388 | | | | | | 15.8% | | |
Final Closing Lenders(5)
|
| | | | 25,181,681 | | | | | | 23.0% | | | | | | 25,181,681 | | | | | | 23.4% | | | | | | 25,181,681 | | | | | | 23.3% | | |
Other(6) | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | |
Total shares at Closing
|
| | | | 109,367,668 | | | | | | 100.0% | | | | | | 107,750,545 | | | | | | 100.0% | | | | | | 108,022,005 | | | | | | 100.0% | | |
| | |
As of June 30, 2024
|
| | | | |
Assuming No Redemptions
|
| |
Assuming 50% Redemptions
|
| |
Assuming Maximum
Redemptions |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Blaize, Inc.
(Historical) |
| |
BurTech
Acquisition Corp. (Historical) |
| |
Other
Material Event Adjustments (Note 3) |
| |
Note
|
| |
Transaction
Accounting Adjustments (Note 4) |
| |
Note
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments (Note 4) |
| |
Note
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments (Note 4) |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 87,364 | | | | | $ | — | | | | | | — | | | | | | | | $ | 31,469 | | | | | | 4(A) | | | | | $ | 118,833 | | | | | $ | 12,583 | | | | | | 4(A) | | | | | $ | 99,947 | | | | | $ | 12,583 | | | | | | 4(A) | | | | | $ | 99,947 | | |
Restricted cash
|
| | | | — | | | | | | 27 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 27 | | | | | | — | | | | | | | | | | | | 27 | | | | | | — | | | | | | | | | | | | 27 | | |
Accounts receivable
(including related parties of $534) |
| | | | 2,266 | | | | | | — | | | | | | — | | | | | | | | | (109) | | | | | | 4(B) | | | | | | 2,157 | | | | | | (109) | | | | | | 4(B) | | | | | | 2,157 | | | | | | (109) | | | | | | 4(B) | | | | | | 2,157 | | |
Inventories
|
| | | | 8,469 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 8,469 | | | | | | — | | | | | | | | | | | | 8,469 | | | | | | — | | | | | | | | | | | | 8,469 | | |
Prepaid expenses and other current assets
|
| | | | 4,677 | | | | | | 155 | | | | | | — | | | | | | | | | (3,123) | | | | | | 4(C) | | | | | | 1,709 | | | | | | (3,123) | | | | | | 4(C) | | | | | | 1,709 | | | | | | (3,123) | | | | | | 4(C) | | | | | | 1,709 | | |
Total current assets
|
| | | | 102,776 | | | | | | 182 | | | | | | — | | | | | | | | | 28,237 | | | | | | | | | | | | 131,195 | | | | | | 9,351 | | | | | | | | | | | | 112,309 | | | | | | 9,351 | | | | | | | | | | | | 112,309 | | |
Investments held in Trust Account
|
| | | | — | | | | | | 48,886 | | | | | | — | | | | | | | | | (48,886) | | | | | | 4(D) | | | | | | — | | | | | | (48,886) | | | | | | 4(D) | | | | | | — | | | | | | (48,886) | | | | | | 4(D) | | | | | | — | | |
Property and equipment,
net |
| | | | 2,108 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 2,108 | | | | | | — | | | | | | | | | | | | 2,108 | | | | | | | | | | | | | | | | | | 2,108 | | |
Deferred income tax assets
|
| | | | 1,004 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 1,004 | | | | | | — | | | | | | | | | | | | 1,004 | | | | | | — | | | | | | | | | | | | 1,004 | | |
Operating lease right of use assets
|
| | | | 2,119 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 2,119 | | | | | | — | | | | | | | | | | | | 2,119 | | | | | | — | | | | | | | | | | | | 2,119 | | |
Other assets
|
| | | | 387 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 387 | | | | | | — | | | | | | | | | | | | 387 | | | | | | — | | | | | | | | | | | | 387 | | |
Total Assets
|
| | | $ | 108,394 | | | | | $ | 49,068 | | | | | $ | — | | | | | | | | $ | (20,649) | | | | | | | | | | | $ | 136,813 | | | | | $ | (39,535) | | | | | | | | | | | $ | 117,927 | | | | | $ | (39,535) | | | | | | | | | | | $ | 117,927 | | |
LIABILITIES,
REDEEMABLE CONVERTIBLE PREFERRED STOCK, AND STOCKHOLDERS’ DEFICIT |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 13,021 | | | | | $ | — | | | | | | — | | | | | | | | $ | (2,128) | | | | | | 4(E) | | | | | $ | 10,893 | | | | | $ | (2,128) | | | | | | 4(E) | | | | | $ | 10,893 | | | | | $ | (2,128) | | | | | | 4(E) | | | | | $ | 10,893 | | |
Accrued and other current liabilities
|
| | | | 12,650 | | | | | | 2,630 | | | | | | — | | | | | | | | | (2,546) | | | | | | 4(E) | | | | | | 12,734 | | | | | | (2,546) | | | | | | 4(E) | | | | | | 12,734 | | | | | | (2,546) | | | | | | 4(E) | | | | | | 12,734 | | |
Accrued loss on purchase commitments
|
| | | | 1,699 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 1,699 | | | | | | — | | | | | | | | | | | | 1,699 | | | | | | — | | | | | | | | | | | | 1,699 | | |
Accrued compensation
|
| | | | 3,326 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 3,326 | | | | | | — | | | | | | | | | | | | 3,326 | | | | | | — | | | | | | | | | | | | 3,326 | | |
Income tax payable
|
| | | | 181 | | | | | | 284 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 465 | | | | | | — | | | | | | | | | | | | 465 | | | | | | — | | | | | | | | | | | | 465 | | |
Due to Trust Account
|
| | | | — | | | | | | 109 | | | | | | — | | | | | | | | | (109) | | | | | | 4(B) | | | | | | — | | | | | | (109) | | | | | | 4(B) | | | | | | — | | | | | | (109) | | | | | | 4(B) | | | | | | — | | |
Advances from related
party |
| | | | — | | | | | | 1,060 | | | | | | — | | | | | | | | | (1,060) | | | | | | 4(F) | | | | | | — | | | | | | (1,060) | | | | | | 4(F) | | | | | | — | | | | | | (1,060) | | | | | | 4(F) | | | | | | — | | |
Promissory note – related party
|
| | | | — | | | | | | 1,500 | | | | | | — | | | | | | | | | (1,500) | | | | | | 4(F) | | | | | | — | | | | | | (1,500) | | | | | | 4(F) | | | | | | — | | | | | | (1,500) | | | | | | 4(F) | | | | | | — | | |
Current operating lease liabilities
|
| | | | 623 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 623 | | | | | | — | | | | | | | | | | | | 623 | | | | | | — | | | | | | | | | | | | 623 | | |
Convertible notes, current
|
| | | | 16,042 | | | | | | — | | | | | | — | | | | | | | | | (16,042) | | | | | | 4(G) | | | | | | — | | | | | | (16,042) | | | | | | 4(G) | | | | | | — | | | | | | (16,042) | | | | | | 4(G) | | | | | | — | | |
Demand notes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Derivative liability – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Backstop Subscription Agreement
|
| | | | — | | | | | | 357 | | | | | | — | | | | | | | | | (357) | | | | | | 4(Q) | | | | | | — | | | | | | (357) | | | | | | 4(Q) | | | | | | — | | | | | | (357) | | | | | | 4(Q) | | | | | | — | | |
Excise tax payable
|
| | | | — | | | | | | 2,523 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 2,523 | | | | | | — | | | | | | | | | | | | 2,523 | | | | | | — | | | | | | | | | | | | 2,523 | | |
Total current liabilities
|
| | | | 47,542 | | | | | | 8,463 | | | | | | — | | | | | | | | | (23,742) | | | | | | | | | | | | 32,263 | | | | | | (23,742) | | | | | | | | | | | | 32,263 | | | | | | (23,742) | | | | | | | | | | | | 32,263 | | |
| | |
As of June 30, 2024
|
| | | | | | | |
Assuming No Redemptions
|
| |
Assuming 50% Redemptions
|
| |
Assuming Maximum
Redemptions |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Blaize, Inc.
(Historical) |
| |
BurTech
Acquisition Corp. (Historical) |
| |
Other
Material Event Adjustments (Note 3) |
| |
Note
|
| |
Transaction
Accounting Adjustments (Note 4) |
| |
Note
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments (Note 4) |
| |
Note
|
| |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments (Note 4) |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||||||||||||||
Earnout shares liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 95,055 | | | | | | 4(H) | | | | | | 95,055 | | | | | | 95,055 | | | | | | 4(H) | | | | | | 95,055 | | | | | | 95,055 | | | | | | 4(H) | | | | | | 95,055 | | |
Long-term operating lease liabilities
|
| | | | 1,458 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,458 | | | | | | — | | | | | | | | | | | | 1,458 | | | | | | | | | | | | | | | | | | 1,458 | | |
Warrant liabilities
|
| | | | 7,665 | | | | | | — | | | | | | — | | | | | | | | | | | | (7,665) | | | | | | 4(I) | | | | | | — | | | | | | (7,665) | | | | | | 4(I) | | | | | | — | | | | | | (7,665) | | | | | | 4(I) | | | | | | — | | |
Convertible notes
|
| | | | 133,088 | | | | | | — | | | | | | — | | | | | | | | | | | | (133,088) | | | | | | 4(G) | | | | | | — | | | | | | (133,088) | | | | | | 4(G) | | | | | | — | | | | | | (133,088) | | | | | | 4(G) | | | | | | — | | |
Other liabilities
|
| | | | 25 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 25 | | | | | | — | | | | | | | | | | | | 25 | | | | | | — | | | | | | | | | | | | 25 | | |
Deferred underwriting commissions
|
| | | | — | | | | | | 10,063 | | | | | | (8,563) | | | | | | 3(A) | | | | | | (1,500) | | | | | | 4(J) | | | | | | — | | | | | | (1,500) | | | | | | 4(J) | | | | | | — | | | | | | (1,500) | | | | | | 4(J) | | | | | | — | | |
Total liabilities
|
| | | | 189,778 | | | | | | 18,526 | | | | | | (8,563) | | | | | | | | | | | | (70,940) | | | | | | | | | | | | 128,801 | | | | | | (70,940) | | | | | | | | | | | | 128,801 | | | | | | (70,940) | | | | | | | | | | | | 128,801 | | |
Commitments and contingencies
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible preferred
stock |
| | | | 173,347 | | | | | | — | | | | | | — | | | | | | | | | | | | (173,347) | | | | | | 4(K) | | | | | | — | | | | | | (173,347) | | | | | | 4(K) | | | | | | — | | | | | | (173,347) | | | | | | 4(K) | | | | | | — | | |
Class A ordinary shares subject to possible redemption
|
| | | | — | | | | | | 48,638 | | | | | | — | | | | | | | | | | | | (48,638) | | | | | | 4(L) | | | | | | — | | | | | | (48,638) | | | | | | 4(L) | | | | | | — | | | | | | (48,638) | | | | | | 4(L) | | | | | | — | | |
Stockholders’ equity (deficit):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BurTech Acquisition Corp. Class A Ordinary
Shares |
| | | | — | | | | | | 1 | | | | | | — | | | | | | | | | | | | (1) | | | | | | 4(M) | | | | | | — | | | | | | (1) | | | | | | 4(M) | | | | | | — | | | | | | (1) | | | | | | 4(M) | | | | | | — | | |
BurTech Acquisition Corp. Class B Ordinary
Shares |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
New Blaize common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 11 | | | | | | 4(N) | | | | | | 11 | | | | | | 11 | | | | | | 4(N) | | | | | | 11 | | | | | | 11 | | | | | | 4(N) | | | | | | 11 | | |
Common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Treasury stock
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Additional paid-in capital
|
| | | | 142,221 | | | | | | — | | | | | | — | | | | | | | | | | | | 475,859 | | | | | | 4(O) | | | | | | 618,080 | | | | | | 457,097 | | | | | | 4(O) | | | | | | 599,318 | | | | | | 457,221 | | | | | | 4(O) | | | | | | 599,442 | | |
Accumulated deficit
|
| | | | (396,952) | | | | | | (18,097) | | | | | | 8,563 | | | | | | 3(A) | | | | | | (203,593) | | | | | | 4(P) | | | | | | (610,079) | | | | | | (203,717) | | | | | | 4(P) | | | | | | (610,203) | | | | | | (203,841) | | | | | | 4(P) | | | | | | (610,327) | | |
Total stockholders’ equity (deficit)
|
| | | | (254,731) | | | | | | (18,096) | | | | | | 8,563 | | | | | | | | | | | | 272,276 | | | | | | | | | | | | 8,012 | | | | | | 253,390 | | | | | | | | | | | | (10,874) | | | | | | 253,390 | | | | | | | | | | | | (10,874) | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 108,394 | | | | | $ | 49,068 | | | | | $ | — | | | | | | | | | | | $ | (20,649) | | | | | | | | | | | $ | 136,813 | | | | | $ | (39,535) | | | | | | | | | | | $ | 117,927 | | | | | $ | (39,535) | | | | | | | | | | | $ | 117,927 | | |
|
| | |
Blaize, Inc.
(Historical) |
| |
BurTech
Acquisition Corp. (Historical) |
| |
Transaction
Accounting Adjustments (All Redemption Scenarios – Note 5) |
| |
Note
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming 50% Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| |||||||||||||||||||||
Revenue (including related party revenue of $3,840)
|
| | | $ | 3,856 | | | | | $ | — | | | | | | — | | | | | | | | | | | $ | 3,856 | | | | | $ | 3,856 | | | | | $ | 3,856 | | |
Cost of revenue (exclusive of depreciation and amortization)
|
| | | | 3,656 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,656 | | | | | | 3,656 | | | | | | 3,656 | | |
Research and development
|
| | | | 18,115 | | | | | | — | | | | | | 7,707 | | | | | | 5(A) | | | | | | 25,822 | | | | | | 25,822 | | | | | | 25,822 | | |
Selling, general and administrative
|
| | | | 17,303 | | | | | | 3,385 | | | | | | 4,867 | | | | | | 5(A) | | | | | | 25,555 | | | | | | 25,555 | | | | | | 25,555 | | |
Depreciation and
amortization |
| | | | 2,040 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,040 | | | | | | 2,040 | | | | | | 2,040 | | |
Loss on purchase
commitments |
| | | | 1,165 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,165 | | | | | | 1,165 | | | | | | 1,165 | | |
Transaction costs
|
| | | | 105 | | | | | | — | | | | | | 7,164 | | | | | | 5(B) | | | | | | 7,269 | | | | | | 7,269 | | | | | | 7,269 | | |
Total costs and expenses
|
| | | | 42,384 | | | | | | 3,385 | | | | | | 19,738 | | | | | | | | | | | | 65,507 | | | | | | 65,507 | | | | | | 65,507 | | |
Loss from operations
|
| | | | (38,528) | | | | | | (3,385) | | | | | | (19,738) | | | | | | | | | | | | (61,651) | | | | | | (61,651) | | | | | | (61,651) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pay-to-Play financing charge
|
| | | | (35,832) | | | | | | — | | | | | | — | | | | | | | | | | | | (35,832) | | | | | | (35,832) | | | | | | (35,832) | | |
Debt financing charge on 2023 convertible notes
|
| | | | (3,145) | | | | | | — | | | | | | — | | | | | | | | | | | | (3,145) | | | | | | (3,145) | | | | | | (3,145) | | |
Other expense, net
|
| | | | (255) | | | | | | — | | | | | | — | | | | | | | | | | | | (255) | | | | | | (255) | | | | | | (255) | | |
Gain on foreign exchange transactions
|
| | | | 50 | | | | | | — | | | | | | — | | | | | | | | | | | | 50 | | | | | | 50 | | | | | | 50 | | |
Change in fair value of convertible notes
|
| | | | (9,532) | | | | | | — | | | | | | (140,475) | | | | | | 5(C) | | | | | | (150,007) | | | | | | (150,007) | | | | | | (150,007) | | |
Change in fair value of warrant liabilities
|
| | | | (945) | | | | | | — | | | | | | (66,669) | | | | | | 5(D) | | | | | | (67,614) | | | | | | (67,614) | | | | | | (67,614) | | |
Other financing costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
Interest income earned on Trust Account
|
| | | | — | | | | | | 5,752 | | | | | | (5,752) | | | | | | 5(E) | | | | | | — | | | | | | — | | | | | | — | | |
Total other income (expense)
|
| | | | (49,659) | | | | | | 5,752 | | | | | | (212,896) | | | | | | | | | | | | (256,803) | | | | | | (256,803) | | | | | | (256,803) | | |
Loss before income taxes
|
| | | | (88,187) | | | | | | 2,367 | | | | | | (232,634) | | | | | | | | | | | | (318,454) | | | | | | (318,454) | | | | | | (318,454) | | |
Benefit from income taxes
|
| | | | (598) | | | | | | (1,028) | | | | | | — | | | | | | | | | | | | (1,626) | | | | | | (1,626) | | | | | | (1,626) | | |
Net income (loss)
|
| | | $ | (87,589) | | | | | $ | 1,339 | | | | | | (232,634) | | | | | | | | | | | $ | (316,828) | | | | | $ | (316,828) | | | | | $ | (316,828) | | |
Weighted average shares outstanding – basic and
diluted |
| | | | 4,213,244 | | | | | | 21,453,551 | | | | | | | | | | | | | | | | | | 109,367,668 | | | | | | 107,750,545 | | | | | | 108,022,005 | | |
Net loss per share – basic and diluted
|
| | | $ | (20.79) | | | | | $ | 0.06 | | | | | | | | | | | | | | | | | $ | (2.90) | | | | | $ | (2.94) | | | | | $ | (2.93) | | |
| | |
Blaize, Inc.
(Historical) |
| |
BurTech
Acquisition Corp. (Historical) |
| |
Transaction
Accounting Adjustments (All Redemption Scenarios – Note 6) |
| |
Note
|
| |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming 50% Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions) |
| |||||||||||||||||||||
Revenue (including related party revenue of $767)
|
| | | $ | 772 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 772 | | | | | $ | 772 | | | | | $ | 772 | | |
Cost of revenue (exclusive of depreciation and amortization)
|
| | | | 563 | | | | | | — | | | | | | — | | | | | | | | | | | | 563 | | | | | | 563 | | | | | | 563 | | |
Research and development
|
| | | | 9,966 | | | | | | — | | | | | | 3,413 | | | | | | 6(A) | | | | | | 13,379 | | | | | | 13,379 | | | | | | 13,379 | | |
Selling, general and administrative
|
| | | | 8,992 | | | | | | 1,224 | | | | | | 2,469 | | | | | | 6(A) | | | | | | 12,685 | | | | | | 12,685 | | | | | | 12,685 | | |
Depreciation and amortization
|
| | | | 437 | | | | | | — | | | | | | — | | | | | | | | | | | | 437 | | | | | | 437 | | | | | | 437 | | |
Transaction costs
|
| | | | 86 | | | | | | — | | | | | | — | | | | | | | | | | | | 86 | | | | | | 86 | | | | | | 86 | | |
Total costs and expenses
|
| | | | 20,044 | | | | | | 1,224 | | | | | | 5,882 | | | | | | | | | | | | 27,150 | | | | | | 27,150 | | | | | | 27,150 | | |
Loss from operations
|
| | | | (19,272) | | | | | | (1,224) | | | | | | (5,882) | | | | | | | | | | | | (26,378) | | | | | | (26,378) | | | | | | (26,378) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt financing charge on convertible notes
|
| | | | (464) | | | | | | — | | | | | | — | | | | | | | | | | | | (464) | | | | | | (464) | | | | | | (464) | | |
Other expense, net
|
| | | | 404 | | | | | | — | | | | | | — | | | | | | | | | | | | 404 | | | | | | 404 | | | | | | 404 | | |
Loss on foreign exchange
transactions |
| | | | (93) | | | | | | — | | | | | | — | | | | | | | | | | | | (93) | | | | | | (93) | | | | | | (93) | | |
Change in fair value of convertible notes
|
| | | | (10,523) | | | | | | — | | | | | | 10,523 | | | | | | 6(B) | | | | | | — | | | | | | — | | | | | | — | | |
Change in fair value of warrant liabilities
|
| | | | 1,345 | | | | | | — | | | | | | (1,345) | | | | | | 6(C) | | | | | | — | | | | | | — | | | | | | — | | |
Change in fair value of derivative liabilities
|
| | | | — | | | | | | (357) | | | | | | 357 | | | | | | 6(E) | | | | | | — | | | | | | — | | | | | | — | | |
Interest income earned on Trust Account
|
| | | | — | | | | | | 1,254 | | | | | | (1,254) | | | | | | 6(D) | | | | | | — | | | | | | — | | | | | | — | | |
Total other income (expense)
|
| | | | (9,331) | | | | | | 897 | | | | | | 8,281 | | | | | | | | | | | | (153) | | | | | | (153) | | | | | | (153) | | |
Loss before income taxes
|
| | | | (28,603) | | | | | | (327) | | | | | | 2,399 | | | | | | | | | | | | (26,531) | | | | | | (26,531) | | | | | | (26,531) | | |
Provision for income taxes
|
| | | | (293) | | | | | | (284) | | | | | | — | | | | | | | | | | | | (9) | | | | | | (9) | | | | | | (9) | | |
Net income (loss)
|
| | | $ | (28,896) | | | | | $ | (611) | | | | | $ | 2,399 | | | | | | | | | | | $ | (26,540) | | | | | $ | (26,540) | | | | | $ | (26,540) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 17,460,659 | | | | | | 15,162,663 | | | | | | | | | | | | | | | | | | 109,367,668 | | | | | | 107,750,545 | | | | | | 108,022,005 | | |
Net loss per share – basic and
diluted |
| | | $ | (1.65) | | | | | $ | (0.04) | | | | | | | | | | | | | | | | | $ | (0.24) | | | | | $ | (0.25) | | | | | $ | (0.25) | | |
Description
|
| |
Note
|
| |
Assuming
No Redemptions |
| |
Assuming
50% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
(Amounts in thousands)
|
| | | | | | | | | | | | | | | | | | | | | |
Reclassification of funds held in the Trust Account
|
| |
4(A)(i)
|
| | | $ | 48,886 | | | | | $ | 24,443 | | | | | $ | — | | |
Payment of transaction costs and other costs
|
| |
4(A)(ii)
|
| | | | (13,357) | | | | | | (13,357) | | | | | | (13,357) | | |
Repayment of BurTech related party notes and advance
|
| |
4(A)(iii)
|
| | | | (2,560) | | | | | | (2,560) | | | | | | (2,560) | | |
Payment of deferred underwriting fee payable
|
| |
4(A)(iv)
|
| | | | (1,500) | | | | | | (1,500) | | | | | | (1,500) | | |
Proceeds from Backstop agreement
|
| |
4(A)(v)
|
| | | | — | | | | | | 5,557 | | | | | | 30,000 | | |
Pro Forma Adjustment – Cash and cash equivalents
|
| | | | | | $ | 31,469 | | | | | $ | 12,583 | | | | | $ | 12,583 | | |
Description
|
| |
Note
|
| |
Assuming
No Redemptions |
| |
Assuming
50% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
(Amounts in thousands)
|
| | | | | | | | | | | | | | | | | | | | | |
Redemption of BurTech Class A Redeemable Common Stock
|
| |
4(D)(i)
|
| | | $ | — | | | | | $ | (24,443) | | | | | $ | (48,886) | | |
Reclassification of funds held in the Trust Account
|
| |
4(D)(ii)
|
| | | | (48,886) | | | | | | (24,443) | | | | | | — | | |
Pro Forma Adjustment – Investments held in Trust Account
|
| | | | | |
$
|
(48,886)
|
| | | |
$
|
(48,886)
|
| | | |
$
|
(48,886)
|
| |
Description
|
| |
Note
|
| |
Assuming
No Redemptions |
| |
Assuming
50% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
(Amounts in thousands)
|
| | | | | | | | | | | | | | | | | | | | | |
Redemption of BurTech Class A Redeemable Common Stock
|
| |
4(L)(i)
|
| | | $ | — | | | | | $ | (24,319) | | | | | $ | (48,638) | | |
Reclassification of funds held in the Trust Account
|
| |
4(L)(ii)
|
| | | | (48,638) | | | | | | (24,319) | | | | | | — | | |
Pro Forma Adjustment – Class A Common Stock subject to redemption
|
| | | | | |
$
|
(48,638)
|
| | | |
$
|
(48,638)
|
| | | |
$
|
(48,638)
|
| |
Description
|
| |
Note
|
| |
Assuming
No Redemptions |
| |
Assuming
50% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
(Amounts in thousands)
|
| | | | | | | | | | | | | | | | | | | | | |
Blaize Transaction Expenses
|
| |
4(O)(i)
|
| | | $ | (4,722) | | | | | $ | (4,722) | | | | | $ | (4,722) | | |
Reclass of Deferred Transaction Costs
|
| |
4(O)(ii)
|
| | | | (3,123) | | | | | | (3,123) | | | | | | (3,123) | | |
Conversion of Blaize Convertible Notes
|
| |
4(O)(iii)
|
| | | | 299,137 | | | | | | 299,137 | | | | | | 299,137 | | |
Recognition of liability classified Earnout Shares
|
| |
4(O)(iv)
|
| | | | (95,055) | | | | | | (95,055) | | | | | | (95,055) | | |
Conversion of Blaize Warrants
|
| |
4(O)(v)
|
| | | | 75,279 | | | | | | 75,279 | | | | | | 75,279 | | |
Conversion of Blaize Redeemable Convertible Preferred Stock
|
| |
4(O)(vi)
|
| | | | 173,337 | | | | | | 173,337 | | | | | | 173,337 | | |
Reclassification of BurTech’s Redeemable Class A Common Stock
|
| |
4(O)(vii)
|
| | | | 48,638 | | | | | | 24,319 | | | | | | — | | |
Recognition of stock based compensation associated with performance condition awards
|
| |
4(O)(viii)
|
| | | | 3,164 | | | | | | 3,164 | | | | | | 3,164 | | |
Reclassification of BurTech’s accumulated deficit to additional paid-in capital (elimination)
|
| |
4(O)(ix)
|
| | | | (21,153) | | | | | | (21,153) | | | | | | (21,153) | | |
Proceeds from Backstop Agreement
|
| |
4(O)(x)
|
| | | | — | | | | | | 5,557 | | | | | | 30,000 | | |
Reversal of Derivative Liability
|
| |
4(O)(xi)
|
| | | | 357 | | | | | | 357 | | | | | | 357 | | |
Pro Forma Adjustment – Additional paid-in capital
|
| | | | | | $ | 475,859 | | | | | $ | 457,097 | | | | | $ | 457,221 | | |
Description
|
| |
Note
|
| |
Assuming
No Redemptions |
| |
Assuming
50% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
(Amounts in thousands)
|
| | | | | | | | | | | | | | | | | | | | | |
BurTech Transaction Expenses
|
| |
4(P)(i)
|
| | | $ | (3,056) | | | | | $ | (3,056) | | | | | $ | (3,056) | | |
Blaize Transaction Expenses
|
| |
4(P)(ii)
|
| | | | (905) | | | | | | (905) | | | | | | (905) | | |
Remeasurement of Blaize Convertible Notes
|
| |
4(P)(iii)
|
| | | | (150,007) | | | | | | (150,007) | | | | | | (150,007) | | |
Remeasurement of Warrants
|
| |
4(P)(iv)
|
| | | | (67,614) | | | | | | (67,614) | | | | | | (67,614) | | |
Recognition of stock based compensation associated with performance condition awards
|
| |
4(P)(v)
|
| | | | (3,164) | | | | | | (3,164) | | | | | | (3,164) | | |
Reclassification of BurTech’s accumulated deficit to additional paid-in capital (elimination) and other charges
|
| |
4(P)(vi)
|
| | | | 21,153 | | | | | | 21,029 | | | | | | 20,905 | | |
Pro Forma Adjustment – Accumulated deficit
|
| | | | | | $ | (203,593) | | | | | $ | (203,717) | | | | | $ | (203,841) | | |
Description
|
| |
Note
|
| |
Research and
development |
| |
Selling,
general and administrative |
| ||||||
(Amounts in thousands)
|
| | | | | | | | | | | | | | | |
Stock-based compensation associated with Earnout shares
|
| |
5(A)(i)
|
| | | $ | 5,563 | | | | | $ | 4,631 | | |
Stock-based compensation upon achievement of performance condition
|
| |
5(A)(ii)
|
| | | | 2,144 | | | | | | 236 | | |
Pro Forma Adjustment – Stock-based compensation
|
| | | | | | $ | 7,707 | | | | | $ | 4,867 | | |
Description
|
| |
Note
|
| | | | | | |
(Amounts in thousands)
|
| | | | | | | | | |
Elimination of loss on changes in fair value of warrants
|
| |
5(E)(i)
|
| | | $ | 945 | | |
Final remeasurement of warrants at time of Warrant Event
|
| |
5(E)(ii)
|
| | | | (67,614) | | |
Pro Forma Adjustment – Warrants
|
| | | | | | $ | (66,669) | | |
Description
|
| |
Note
|
| |
Research and
development |
| |
Selling,
general and administrative |
| ||||||
(Amounts in thousands)
|
| | | | | | | | | | | | | | | |
Stock-based compensation associated with Earnout shares
|
| |
6(A)(i)
|
| | | $ | 2,782 | | | | | $ | 2,315 | | |
Stock-based compensation upon achievement of performance condition
|
| |
6(A)(ii)
|
| | | | 631 | | | | | | 154 | | |
Pro Forma Adjustment – Stock-based compensation
|
| | | | | | $ | 3,413 | | | | | $ | 2,469 | | |
| | |
For the six months ended June 30, 2024
|
| |||||||||||||||
| | |
Assuming No
Redemptions |
| |
Assuming
50% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
Pro forma net loss
|
| | | $ | (26,540) | | | | | $ | (26,540) | | | | | $ | (26,540) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 109,367,668 | | | | | | 107,750,545 | | | | | | 108,002,005 | | |
Pro forma net loss per share, basic and diluted
|
| | | $ | (0.24) | | | | | $ | (0.25) | | | | | $ | (0.25) | | |
| | |
For the year ended December 31, 2023
|
| |||||||||||||||
| | |
Assuming
No Redemptions |
| |
Assuming
50% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
Pro forma net loss
|
| | | $ | (316,828) | | | | | $ | (316,828) | | | | | $ | (316,828) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 109,367,668 | | | | | | 107,750,545 | | | | | | 108,022,005 | | |
Pro forma net loss per share, basic and diluted
|
| | | $ | (2.90) | | | | | $ | (2.94) | | | | | $ | (2.93) | | |
| | |
Assuming
No Redemptions |
| |
Assuming
50% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
Blaize stockholders
|
| | | | 65,381,686 | | | | | | 65,381,686 | | | | | | 65,381,686 | | |
BurTech’s public stockholders
|
| | | | 4,345,663 | | | | | | 2,172,832 | | | | | | — | | |
Sponsor & related parties
|
| | | | 14,027,388 | | | | | | 14,583,096 | | | | | | 17,027,388 | | |
Final closing lenders
|
| | | | 25,181,681 | | | | | | 25,181,681 | | | | | | 25,181,681 | | |
Other
|
| | | | 431,250 | | | | | | 431,250 | | | | | | 431,250 | | |
Total Weighted Average Shares Outstanding
|
| | | | 109,367,668 | | | | | | 107,750,545 | | | | | | 108,022,005 | | |
| | |
Assuming
No Redemptions |
| |
Assuming
50% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||
New Blaize Stock Options and RSUs
|
| | | | 20,088,700 | | | | | | 20,088,700 | | | | | | 20,088,700 | | |
Earnout Shares
|
| | | | 17,600,000 | | | | | | 17,600,000 | | | | | | 17,600,000 | | |
Public Warrants
|
| | | | 28,750,000 | | | | | | 28,750,000 | | | | | | 28,750,000 | | |
Private Warrants
|
| | | | 898,250 | | | | | | 898,250 | | | | | | 898,250 | | |
Total | | | | | 67,336,950 | | | | | | 67,336,950 | | | | | | 67,336,950 | | |
Stakeholder
|
| |
Benefits
|
| |
Detriments
|
|
BurTech | | | Failure to complete a business combination would result in the SPAC being de-listed and trust liquidated. The business combination would create value for the SPAC and its shareholders. | | | SPAC could potentially have found a target that may have a more optimal risk/return profile than Blaize. In this case, the SPAC, its shareholders and affiliates would stand to benefit more than in the business combination with Blaize | |
Sponsor & affiliates | | | Failure to complete a business combination would result in the SPAC being de-listed and trust liquidated. The business combination would create value for the SPAC and its shareholders. | | | SPAC could potentially have found a target that may have a more optimal risk/return profile than Blaize. In this case, the SPAC, its shareholders and affiliates would stand to benefit more than in the business combination with Blaize | |
Unaffiliated security holders | | | If the market was to recognize the valuation and potential of New Blaize the stock price may be expected to increase from the trust level of approximately $11.30 per share which will benefit the shareholders. | | | For non-redeeming shareholders the risk is that the market will not support the valuation of New Blaize either as a result of the general market downturn or risks specific to New Blaize. In this case, the stock price may be reasonably expected to trade below the trust value of approximately $11.30. If this scenario were to materialize, the public shareholders would have been better off redeeming rather than holding the stock post business combination. | |
Blaize | | | After the consummation of the Business Combination, shares of New Blaize common stock will be listed on Nasdaq. As a U.S. public company, Blaize and therefore, Blaize’s legacy stockholders, will enjoy enhanced visibility in the capital markets, which could help amplify the brand awareness of Blaize and increase the revenue of Blaize. In addition, Blaize will be able to raise funds through the U.S. public capital markets, providing it with access to capital to execute its expansion and growth strategies. Further, | | | Blaize has and continues to incur significant fees and expenses associated with completing the Business Combination and Blaize’s management has invested substantial time and effort to complete the Business Combination as well as the risks that the benefits sought to be achieved by the Business Combination might not be achieved fully or may not be achieved within the expected timeframe and that completion of the Business Combination is conditioned on satisfaction of | |
Stakeholder
|
| |
Benefits
|
| |
Detriments
|
|
| | | Blaize’s legacy stockholders had acquired their respective shares of Blaize Common Stock at a price lower than $10.00 per share. To the extent that the shares of New Blaize Common Stock will trade above their per share acquisition price, legacy Blaize stockholders will receive a positive return on their respective investments in Blaize. | | | certain closing conditions that are not within Blaize’s control, such as the Minimum Cash Condition. | |
Stakeholder
|
| |
Benefits
|
| |
Detriments
|
|
BurTech | | | All shareholders would benefit from being shareholders of a company with a fully funded business plan. | | | The convertible note financing is priced at $5/share which represents a 50% discount from the reference price of $10/share or a 56% discount from the expected trust value of approximately $11.30/share at the time of the business combination closing. Mitigating this detriment is the fact that raising this capital at the market would expose New Blaize to the uncertainty of the capital markets at the time of the raise. | |
Sponsor & affiliates | | | All shareholders would benefit from being shareholders of a company with a fully funded business plan. | | | The convertible note financing is priced at $5/share which represents a 50% discount from the reference price of $10/share or a 56% discount from the expected trust value of approximately $11.30/share at the time of the business combination closing. Mitigating this detriment is the fact that raising this capital at the market would expose New Blaize to the uncertainty of the capital markets at the time of the raise. | |
Unaffiliated security holders | | | New Blaize will have $125 million of liquidity which will help New Blaize implement its business plan without have to immediately tap the capital markets to raise additional capital. All shareholders would benefit from being shareholders of a company with a fully funded business plan. | | | The convertible note financing is priced at $5/share which represents a 50% discount from the reference price of $10/share or a 56% discount from the expected trust value of approximately $11.30/share at the time of the business combination closing. Mitigating this detriment is the fact that raising this capital | |
Stakeholder
|
| |
Benefits
|
| |
Detriments
|
|
| | | | | | at the market would expose New Blaize to the uncertainty of the capital markets at the time of the raise. | |
Blaize | | | After the consummation of the Business Combination, New Blaize will have $125 million of liquidity which is sufficient capital to fully fund Blaize’s business plan. Further, New Blaize will be able to implement its business plan without having to immediately access the capital markets to raise additional capital after Closing. | | | If the Business Combination does not close, then the convertible note holders will continue to accrue interest and Blaize will remain highly leveraged. Further, the convertible note financing is priced at $5/share which represents a 50% discount from the reference price of $10/share or a 56% discount from the expected trust value of approximately $11.30/share at the time of the business combination closing. Mitigating this detriment is the fact that raising this capital at the market would expose New Blaize to the uncertainty of the capital markets at the time of the raise. | |
Stakeholder
|
| |
Benefits
|
| |
Detriments
|
|
BurTech | | | Backstop of the trust would keep at least 3 million shares in the float which may be expected to promote a greater liquidity. | | | Higher dilution resulting from additional 3 million shares in the float. | |
Sponsor & affiliates | | | Additional funding resources would help keep New Blaize fully funded. | | | The Sponsor will need to raise additional funds to provide the shortfall between $3 million and the retained trust. | |
Unaffiliated security holders | | | Additional funding resources would help keep New Blaize fully funded. Backstop of the trust would keep at least 3 million shares in the float which may be expected to promote a greater liquidity. | | | Higher dilution resulting from additional 3 million shares in the float. | |
Blaize | | | The Backstop Agreement ensures that Blaize will receive the $125 million of liquidity at the consummation of the Business Combination in order to fully fund its business plan and avoid having to immediately access the capital markets to raise additional capital after Closing. | | | Higher dilution to existing Blaize stockholders resulting from additional 3 million shares in the float. | |
Name
|
| |
Position
|
|
Dinakar Munagala | | | Chief Executive Officer | |
Harminder Sehmi | | | Chief Financial Officer | |
[•] | | | [•] | |
| | |
Blaize Options
|
| |||||||||
Executive Officers and Directors
|
| |
Vested
|
| |
Unvested
|
| ||||||
Tony Cannestra
|
| | | | 283,350 | | | | | | — | | |
Val Cook
|
| | | | 736,092 | | | | | | 1,324,778 | | |
Juergen Hambrecht
|
| | | | 272,035 | | | | | | — | | |
Satyaki Koneru
|
| | | | 410,998 | | | | | | 777,589 | | |
Dinakar Munagala
|
| | | | 2,009,699 | | | | | | 3,719,080 | | |
Harminder Sehmi
|
| | | | 341,065 | | | | | | 689,371 | | |
Ke Yin
|
| | | | 523,945 | | | | | | 1,034,289 | | |
Lane Bess
|
| | | | — | | | | | | — | | |
Edward Frank
|
| | | | 272,035 | | | | | | — | | |
Sources:
|
| | | | | | | |
Uses:
|
| | | | | | |
($ in millions)
|
| | | | | | | | | | | | | | | |
Blaize Rollover Equity
|
| | | $ | 837,000,000 | | | |
Blaize Equity Rollover
|
| | | $ | 837,000,000 | | |
Proceeds from Trust Account
|
| | | | 48,885,820 | | | |
Cash to Balance Sheet
|
| | | | 133,103,950 | | |
Final Closing Lender Investment
|
| | | | 99,218,130 | | | |
Transaction Expenses
|
| | | | 15,000,000 | | |
Total Sources
|
| | | $ | 985,103,950 | | | |
Total Uses
|
| | | $ | 985,103,950 | | |
Sources:
|
| | | | | | | |
Uses:
|
| | | | | | |
($ in millions)
|
| | | | | | | | | | | | | | | |
Blaize Rollover Equity
|
| | | $ | 837,000,000 | | | |
Blaize Equity Rollover
|
| | | $ | 837,000,000 | | |
Sponsor Backstop
|
| | | | 30,000,000 | | | |
Net Cash on Balance Sheet
|
| | | | 114,188,130 | | |
Final Closing Lender Investment
|
| | | | 99,188,130 | | | |
Transaction Expenses
|
| | | | 15,000,000 | | |
Total Sources
|
| | | $ | 966,188,130 | | | |
Total Uses
|
| | | $ | 966,188,130 | | |
| | |
Assuming No
Redemptions(1) |
| |
Assuming 50%
Redemptions(1) |
| |
Assuming Maximum
Redemptions(1) |
| |||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Percentage
Ownership |
| |
Number of
Shares |
| |
Percentage
Ownership |
| |
Number of
Shares |
| |
Percentage
Ownership |
| ||||||||||||||||||
Blaize Stockholders(2)
|
| | | | 65,381,686 | | | | | | 59.8% | | | | | | 65,381,686 | | | | | | 60.7% | | | | | | 65,381,686 | | | | | | 60.5% | | |
BurTech Public Stockholders(3)
|
| | | | 4,345,663 | | | | | | 4.0% | | | | | | 2,172,832 | | | | | | 2.0% | | | | | | — | | | | | | 0.0% | | |
Sponsor and related parties(4)
|
| | | | 14,027,388 | | | | | | 12.8% | | | | | | 14,538,096 | | | | | | 13.5% | | | | | | 17,027,388 | | | | | | 15.8% | | |
Final Closing Lenders(5)
|
| | | | 25,181,681 | | | | | | 23.0% | | | | | | 25,181,681 | | | | | | 23.4% | | | | | | 25,181,681 | | | | | | 23.3% | | |
Other(6) | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | | | | | 431,250 | | | | | | 0.4% | | |
Total shares at Closing
|
| | | | 109,367,668 | | | | | | 100.0% | | | | | | 107,750,545 | | | | | | 100.0% | | | | | | 108,022,005 | | | | | | 100.0% | | |
| | |
Existing Charter/Existing Bylaws
|
| |
Proposed Charter/Proposed Bylaws
|
|
Number of Authorized Shares (Proposal 3A) | | | The Existing Charter provides that the total number of authorized shares of all classes of capital stock is 301,000,000 shares, each with a par value of $0.0001, consisting of (a) 300,000,000 shares of BurTech Common Stock, including (i) 280,000,000 shares of BurTech Class A Common Stock and (ii) 20,000,000 shares of BurTech Class B Common Stock, and (b) 1,000,000 shares of preferred stock. | | | The Proposed Charter will authorize the issuance of up to (i) 600,000,000 shares of a single class of New Blaize Common Stock, par value $0.0001 per share, and (ii) 20,000,000 shares of preferred stock, par value $0.0001 per share. | |
Amendment of Voting Threshold for Charter Amendment (Proposal 3B and Proposal 3C) | | | Under the Existing Charter, all matters subject to a stockholder vote, except for amendments to Article IX (Business Combination Requirements; Existence), require the affirmative vote of the holders of a majority of the outstanding Common Stock entitled to vote thereon. Amendment of Article IX of the Existing Charter requires the affirmative vote of the holders of at least 65% of all then outstanding shares of capital stock of BurTech. | | | The Proposed Charter will require the affirmative vote of the holders of at least 662∕3% of the voting power of all then-outstanding New Blaize Common Stock entitled to vote to alter, amend or repeal Articles IV, V, VI, VII, VIII, IX and X of the Proposed Charter. | |
| | |
Existing Charter/Existing Bylaws
|
| |
Proposed Charter/Proposed Bylaws
|
|
Amendment of Voting Threshold for Bylaws Amendment (Proposal 3B and Proposal 3C) | | | Under the Existing Bylaws, any amendment to the Existing Bylaws requires (a) the affirmative vote of holders of at least a majority of the voting power of all then outstanding shares of capital stock entitled to vote at any regular or special meeting of stockholders at which a quorum is present or represented, or (b) by a resolution adopted by a majority of the BurTech Board at any regular or special meeting. | | | Proposed Bylaws will require the affirmative vote of the holders of at least 662∕3% of the voting power of all then-outstanding shares of the capital stock of New Blaize entitled to vote generally in the election of directors, voting together as a single class. | |
Name (Proposal 3D) | | | BurTech Acquisition Corp. | | | Blaize Holdings, Inc. | |
Purpose (Proposal 3D)
|
| | The Existing Charter provides that the purpose of BurTech is to engage in any lawful act or activity for which corporations may be organized under the DGCL. In addition to the powers and privileges conferred upon BurTech by law and those incidental thereto, BurTech shall possess and may exercise all the powers and privileges that are necessary or convenient to the conduct, promotion or attainment of the business or purposes of BurTech, including, but not limited to, effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar business combination, involving BurTech and one or more businesses. | | | The Proposed Charter provides that the purpose of New Blaize is to engage in any lawful act or activity for which a corporation may be organized under the DGCL. | |
Duration of Existence (Proposal 3D) | | | The Existing Charter provides that if BurTech does not consummate the Business Combination and fails to complete an initial business combination within 15 months of the closing of the initial public offering, it will be required to (1) redeem 100% of the initial public offering Shares, and (2) dissolve and liquidate. | | | The Proposed Charter deletes the liquidation provision in the Existing Charter and retains the default of perpetual existence under the DGCL. | |
| | |
Existing Charter/Existing Bylaws
|
| |
Proposed Charter/Proposed Bylaws
|
|
Provisions Specific to a Blank Check Company (Proposal 3D) | | | Under the Existing Charter, Article IX sets forth various provisions related to BurTech’s operations as a blank check company prior to the consummation of an initial business combination. | | | The Proposed Charter deletes the provisions previously included as Article IX in the Existing Charter in their entirety because, upon consummation of the Business Combination, BurTech will cease to be a blank check company. In addition, the provisions requiring that the proceeds from the IPO be held in a trust account until a business combination or liquidation of BurTech and the terms governing BurTech’s consummation of a proposed business combination will not be applicable following consummation of the Business Combination and thus will be deleted. | |
Removal of Directors
(Proposal 3E) |
| | Under the Existing Charter, any or all of the directors may be removed from office at any time, but only for cause and only by the affirmative vote of holders of a majority of the voting power of all the then-outstanding shares of capital stock of BurTech entitled to vote in the election of directors, voting together as a single class. | | | Under the Proposed Charter, any individual director or the entire board of directors may be removed from office with cause by the affirmative vote of the holders of at least 662∕3% of the voting power of all then-outstanding shares of the capital stock of New Blaize entitled to vote generally at an election of directors. | |
Requirements for SpecialMeetings
(Proposal 3F) |
| | Under the Existing Charter, special meetings may be called by resolution of the BurTech Board, by the Chief Executive Officer, or by the holders of not less than one-quarter of all of the shares entitled to vote at the meeting. | | | Under the Proposed Charter and the Proposed Bylaws, special meetings of the stockholders may be called only by or at the direction of the Board of Directors, the Chairperson of the Board of Directors, the Chief Executive Officer, or the President. | |
Name and Principal Position
|
| |
Salary ($)
|
| |
Bonus ($)
|
| |
Option
Awards ($)(1) |
| |
All Other
Compensation ($)(2) |
| |
Total
|
| |||||||||||||||
Dinakar Munagala
|
| | | | 300,000 | | | | | | | | | | | | 1,337,142 | | | | | | 25 | | | | | | 1,637,167 | | |
Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dmitry Zakharchenko
|
| | | | 400,000 | | | | | | 1,500 | | | | | | 403,282 | | | | | | 25 | | | | | | 804,808 | | |
Vice President of R&D and Product Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Val Cook
|
| | | | 225,000 | | | | | | | | | | | | 476,724 | | | | | | 25 | | | | | | 701,749 | | |
Chief Software Architect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
Option Awards
|
| ||||||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Vesting
Commencement Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
Dinakar Munagala
|
| |
3/15/2017
|
| |
1/1/2017
|
| | | | 147,000(1) | | | | | | — | | | | | | — | | | | | | 1.00 | | | |
3/14/2027
|
|
| | |
11/12/2018
|
| |
9/1/2018
|
| | | | 226,305(1) | | | | | | — | | | | | | — | | | | | | 11.40 | | | |
11/11/2028
|
|
| | |
9/19/2023
|
| |
9/19/2023
|
| | | | 446,289(2) | | | | | | 4,909,185 | | | | | | — | | | | | | 0.44 | | | |
9/18/2033
|
|
Dmitry Zakharchenko
|
| |
12/17/2018
|
| |
11/30/2018
|
| | | | 15,000(3) | | | | | | — | | | | | | | | | | | | 11.40 | | | |
12/17/2028
|
|
| | |
11/17/2021
|
| |
1/1/2021
|
| | | | 14,586(3) | | | | | | 5,414 | | | | | | — | | | | | | 20.70 | | | |
11/17/2031
|
|
| | |
9/19/2023
|
| |
9/19/2023
|
| | | | 134,474(4) | | | | | | 1,479,222 | | | | | | — | | | | | | 0.44 | | | |
9/18/2033
|
|
Val Cook
|
| |
3/15/2017
|
| |
1/1/2017
|
| | | | 40,038(1) | | | | | | — | | | | | | — | | | | | | 1.00 | | | |
3/14/2027
|
|
| | |
11/12/2018
|
| |
9/1/2018
|
| | | | 113,152(1) | | | | | | — | | | | | | — | | | | | | 11.40 | | | |
11/11/2028
|
|
| | |
9/19/2023
|
| |
9/19/2023
|
| | | | 158,973(2) | | | | | | 1,907,680 | | | | | | — | | | | | | 0.44 | | | |
9/18/2033
|
|
Name
|
| |
Option
Awards ($)(1) |
| |
All Other
Compensation ($)(1) |
| |
Total ($)
|
| |||||||||
Edward Frank
|
| | | | 64,356(2) | | | | | | — | | | | | | 64,356 | | |
Tony Cannestra
|
| | | | 64,356(2) | | | | | | — | | | | | | 64,356 | | |
Juergen Hambrecht
|
| | | | 64,356(2) | | | | | | — | | | | | | 64,356 | | |
Lane Bess
|
| | | | — | | | | | | 7,860,000(3) | | | | | | 7,860,000 | | |
Name
|
| |
Options
Outstanding at Fiscal Year End |
| |||
Edward Frank
|
| | | | 272,035 | | |
Tony Cannestra
|
| | | | 283,350 | | |
Juergen Hambrecht
|
| | | | 272,035 | | |
Lane Bess
|
| | | | — | | |
| | |
Six Months Ended June 30,
|
| |
Dollar
Change |
| |
Percentage
Change |
| |||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Engineering services revenue – related party
|
| | | $ | 767 | | | | | $ | 2,871 | | | | | $ | (2,104) | | | | | | 73% | | |
Hardware revenue
|
| | | | 5 | | | | | | — | | | | | | 5 | | | | | | 100% | | |
Total revenue
|
| | | | 772 | | | | | | 2,871 | | | | | | (2,099) | | | | | | -73% | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization)
|
| | | | 563 | | | | | | 1,273 | | | | | | (710) | | | | | | -56% | | |
Research and development
|
| | | | 9,966 | | | | | | 10,256 | | | | | | (290) | | | | | | -3% | | |
Selling, general and administrative
|
| | | | 8,992 | | | | | | 7,410 | | | | | | 1,582 | | | | | | 21% | | |
Depreciation and amortization
|
| | | | 437 | | | | | | 1,055 | | | | | | (618) | | | | | | -59% | | |
Loss on purchase commitments
|
| | | | — | | | | | | 233 | | | | | | (233) | | | | | | -100% | | |
Transaction costs
|
| | | | 86 | | | | | | 18 | | | | | | 68 | | | | | | 378% | | |
Total costs and expenses
|
| | | | 20,044 | | | | | | 20,245 | | | | | | (201) | | | | | | -1% | | |
| | |
Six Months Ended
June 30, |
| |
Dollar
Change |
| |
Percentage
Change |
| |||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||
Loss from operations
|
| | | | (19,272) | | | | | | (17,374) | | | | | | (1,898) | | | | | | 11% | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Pay-to-Play financing charge
|
| | | | — | | | | | | (30,637) | | | | | | 30,637 | | | | | | -100% | | |
Debt financing charge on convertible notes
|
| | | | (464) | | | | | | — | | | | | | (464) | | | | | | 100% | | |
Other (expense) income, net
|
| | | | 404 | | | | | | 14 | | | | | | 390 | | | | | | 2786% | | |
(Loss) gain on foreign exchange transactions
|
| | | | (93) | | | | | | 33 | | | | | | (126) | | | | | | -382% | | |
Change in fair value of convertible notes
|
| | | | (10,523) | | | | | | (1,907) | | | | | | (8,616) | | | | | | 452% | | |
Change in fair value of warrant liabilities
|
| | | | 1,345 | | | | | | (1,072) | | | | | | 2,417 | | | | | | -225% | | |
Total other expense
|
| | | | (9,331) | | | | | | (33,569) | | | | | | 24,238 | | | | | | -72% | | |
Loss before income taxes
|
| | | | (28,603) | | | | | | (50,943) | | | | | | 22,340 | | | | | | -44% | | |
Provision for (benefit from) income taxes
|
| | | | 293 | | | | | | (73) | | | | | | 366 | | | | | | -501% | | |
Net loss
|
| | | $ | (28,896) | | | | | $ | (50,870) | | | | | | 21,974 | | | | | | -43% | | |
|
| | |
Year Ended December 31,
|
| |
Dollar
Change |
| |
Percentage
Change |
| | | | |||||||||||||||
(in thousands)
|
| |
2023
|
| |
2022
|
| | ||||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Engineering services revenue – related party
|
| | | $ | 3,840 | | | | | $ | 2,722 | | | | | $ | 1,118 | | | | | | 41% | | | | ||
Hardware revenue
|
| | | | 16 | | | | | | 865 | | | | | | (849) | | | | | | (98)% | | | | ||
Other services revenue – related party
|
| | | | — | | | | | | 254 | | | | | | (254) | | | | | | (100)% | | | | ||
Total revenue
|
| | | | 3,856 | | | | | | 3,841 | | | | | | 15 | | | | | | 0.39% | | | | ||
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cost of revenue (exclusive of depreciation and amortization)
|
| | | | 3,656 | | | | | | 3,035 | | | | | | 621 | | | | | | 20% | | | | ||
Research and development
|
| | | | 18,115 | | | | | | 24,302 | | | | | | (6,187) | | | | | | (25)% | | | | ||
Selling, general and administrative
|
| | | | 17,303 | | | | | | 15,665 | | | | | | 1,638 | | | | | | 10% | | | | ||
Depreciation and amortization
|
| | | | 2,040 | | | | | | 2,751 | | | | | | (711) | | | | | | (26)% | | | | ||
Loss on purchase commitments
|
| | | | 1,165 | | | | | | 5,043 | | | | | | (3,878) | | | | | | (77)% | | | | ||
Transaction costs
|
| | | | 105 | | | | | | 3,261 | | | | | | (3,156) | | | | | | (97)% | | | | ||
Total costs and expenses
|
| | | | 42,384 | | | | | | 54,057 | | | | | | (11,673) | | | | | | (22)% | | | | ||
Loss from operations
|
| | | | (38,528) | | | | | | (50,216) | | | | | | 11,688 | | | | | | (23)% | | | | ||
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Pay-to-Play financing charge
|
| | | | (35,832) | | | | | | (55,853) | | | | | | 20,021 | | | | | | (36)% | | | | ||
Debt financing charge on convertible notes
|
| | | | (3,145) | | | | | | — | | | | | | (3,145) | | | | | | 100% | | | | ||
Interest expense from the amortization of discount on convertible notes
|
| | | | — | | | | | | (1,183) | | | | | | 1,183 | | | | | | (100)% | | | | ||
Other (expense) income, net
|
| | | | (255) | | | | | | 93 | | | | | | (348) | | | | | | (374)% | | | | ||
Gain on Paycheck Protection Program loan forgiveness
|
| | | | — | | | | | | 1,073 | | | | | | (1,073) | | | | | | (100)% | | | | ||
Gain (loss) on foreign exchange transactions
|
| | | | 50 | | | | | | (145) | | | | | | 195 | | | | | | (134)% | | | | ||
Loss on extinguishment of convertible notes
|
| | | | — | | | | | | (52) | | | | | | 52 | | | | | | (100)% | | | | ||
Change in fair value of convertible notes
|
| | | | (9,532) | | | | | | (500) | | | | | | (9,032) | | | | | | (1,806)% | | | | ||
Change in fair value of warrant liabilities
|
| | | | (945) | | | | | | 2,687 | | | | | | (3,632) | | | | | | 135% | | | | ||
Total other expense
|
| | | | (49,659) | | | | | | (53,880) | | | | | | 4,221 | | | | | | (8)% | | | | ||
Loss before income taxes
|
| | | | (88,187) | | | | | | (104,096) | | | | | | 15,909 | | | | | | (15)% | | | | ||
(Benefit from) Provision for income taxes
|
| | | | (598) | | | | | | 534 | | | | | | (1,132) | | | | | | (212)% | | | | ||
Net loss
|
| | | $ | (87,589) | | | | | $ | (104,630) | | | | | | (17,041) | | | | | | (16)% | | | |
| | |
For the six months ended
June 30, |
| |||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Net cash used in operating activities
|
| | | $ | (21,626) | | | | | $ | (13,788) | | |
Net cash used in investing activities
|
| | | $ | (81) | | | | | $ | (60) | | |
Net cash provided by financing activities
|
| | | $ | 105,858 | | | | | $ | 9,283 | | |
| | |
For the years ended
December 31, |
| |||||||||
(in thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Net cash used in operating activities
|
| | | $ | (27,955) | | | | | $ | (40,222) | | |
Net cash used in investing activities
|
| | | $ | (220) | | | | | $ | (493) | | |
Net cash provided by financing activities
|
| | | $ | 26,475 | | | | | $ | 39,085 | | |
Name(1)
|
| |
Number of Shares of
Preferred Stock |
| |
Purchase Price for
Original Preferred Stock Pre-Conversion |
| |
Shares of Common
Stock issued upon Conversion (Note Purchase and Exchange) |
| |
Total Number of Shares
of Shadow Preferred Stock Acquired upon Exchange (Note Purchase and Exchange) |
| ||||||||||||
Blaize Series D-2 Shadow Preferred Stock(2)
|
| | | | 4,167,698 | | | | | $ | 20,720,547.94 | | | | | | 4,167,698 | | | | | | 4,167,698 | | |
Total | | | | | 4,167,698 | | | | | $ | 20,720,547.94 | | | | | | 4,167,698 | | | | | | 4,167,698 | | |
Name(1)
|
| |
Number of
Shares of Preferred Stock |
| |
Purchase Price for
Original Preferred Stock Pre-Conversion |
| |
Shares of Common
Stock issued upon Conversion (Note Purchase and Exchange) |
| |
Total Number of
Shares of Shadow Preferred Stock Acquired upon Exchange (Note Purchase and Exchange) |
| |
P2P Note
Principal |
| |||||||||||||||
Blaize Series D Exchange Shadow Preferred Stock(2)
|
| | | | 239,405 | | | | | | — | | | | | | 239,405 | | | | | | 239,405 | | | | | | — | | |
Blaize Series D Shadow Preferred Stock(3)
|
| | | | 1,915,251 | | | | | $ | 22,500,008.58 | | | | | | 1,915,251 | | | | | | 1,915,251 | | | | | | — | | |
Blaize Series D-2 Shadow Preferred Stock(4)
|
| | | | 1,550,417 | | | | | $ | 7,708,213.67 | | | | | | 1,550,417 | | | | | | 1,550,417 | | | | | | — | | |
Total | | | | | 3,705,073 | | | | | $ | 30,208,222.25 | | | | | | 3,705,073 | | | | | | 3,705,073 | | | | | $ | 634,489.56 | | |
Name(1)
|
| |
Number of
Shares of Preferred Stock |
| |
Purchase Price for
Original Preferred Stock Pre-Conversion |
| |
Shares of Common
Stock issued upon Conversion (Note Purchase and Exchange) |
| |
Total Number of
Shares of Shadow Preferred Stock Acquired upon Exchange (Note Purchase and Exchange) |
| |
P2P Note
Principal |
| |||||||||||||||
Blaize Series C Shadow Preferred Stock(2)
|
| | | | 3,147,755 | | | | | $ | 14,999,996.91 | | | | | | 3,147,755 | | | | | | 3,147,755 | | | | | | — | | |
Blaize Series D Shadow Preferred Stock(3)
|
| | | | 1,436,437 | | | | | $ | 14,999,993.38 | | | | | | 1,436,437 | | | | | | 1,436,437 | | | | | | — | | |
Blaize Series D-1 Shadow Preferred Stock(3)
|
| | | | 2,394,063 | | | | | $ | 20,000,000.00 | | | | | | 2,394,063 | | | | | | 2,394,063 | | | | | | — | | |
Total | | | | | 6,978,255 | | | | | $ | 49,999,990.29 | | | | | | 6,978,255 | | | | | | 6,978,255 | | | | | $ | 2,312,010.00 | | |
Name(1)
|
| |
Number of
Shares of Preferred Stock |
| |
Purchase Price for
Original Preferred Stock Pre-Conversion |
| |
Shares of Common
Stock issued upon Conversion (Note Purchase and Exchange) |
| |
Total Number of
Shares of Shadow Preferred Stock Acquired upon Exchange (Note Purchase and Exchange) |
| |
P2P Note
Principal |
| |||||||||||||||
Blaize Series B Shadow Preferred Stock(2)
|
| | | | 5,797,101 | | | | | $ | 3,999,999.69 | | | | | | 5,797,101 | | | | | | 5,797,101 | | | | | | — | | |
Blaize Series C Shadow Preferred Stock(3)
|
| | | | 3,147,755 | | | | | $ | 15,000,000.00 | | | | | | 3,147,755 | | | | | | 3,147,755 | | | | | | — | | |
Blaize Series D-1 Shadow Preferred Stock(4)
|
| | | | 957,625 | | | | | $ | 8,000,000.00 | | | | | | 957,625 | | | | | | 957,625 | | | | | | — | | |
Total | | | | | 9,902,481 | | | | | $ | 26,999,999.69 | | | | | | 9,902,481 | | | | | | 9,902,481 | | | | | $ | 1,920,674.00 | | |
Name
|
| |
Age
|
| |
Position
|
|
Shahal Khan* | | |
51
|
| |
Chairman of the Board of Directors and Chief Executive Officer
|
|
Isaac Chetrit* | | |
61
|
| | President, Director | |
Roman Livson* | | |
52
|
| | Chief Financial Officer | |
Leon Golden | | |
61
|
| | Director | |
Scott Young | | |
65
|
| | Director | |
Joseph A. Porrello | | |
52
|
| | Director | |
Name
|
| |
Age*
|
| |
Position
|
|
Executive Officers | | | | | | | |
Dinakar Munagala | | | 49 | | |
Chief Executive Officer
|
|
Harminder Sehmi | | | 62 | | |
Chief Financial Officer
|
|
Non-Employee Directors | | | | | | | |
Edward Frank | | | 67 | | | Director | |
Lane Bess | | | 63 | | | Director | |
Juergen Hambrecht | | | 78 | | | Director | |
Tony Cannestra | | | 60 | | | Director | |
[•] | | | [•] | | | [•] | |
| | |
BurTech and
Blaize Pre-Merger |
| |
New Blaize
Post-Merger |
| ||||||
BurTech Class A Common Stock consisting of
|
| | | | | | | | | | | | |
BurTech Class A Common Stock issued upon exchange of BurTech Class B Common Stock
|
| | | | 9,487,500 | | | | | | 7,487,500(1)(2) | | |
BurTech Class A Common Stock acquired in the Private Placement
|
| | | | 898,250 | | | | | | 898,250(3) | | |
Private Placement Warrants
|
| | | | N/A | | | | | | 898,250(3) | | |
Burkhan Warrants
|
| | | | N/A | | | | | | 2,000,000(4) | | |
| | |
Existing Charter/Existing Bylaws
|
| |
Proposed Charter/Proposed Bylaws
|
|
Corporate Name | | | The name of the corporation is BurTech Acquisition Corp. | | | The name of the corporation is Blaize Holdings, Inc. | |
Authorized Share Capital | | | The Existing Charter provides that the total number of authorized shares of all classes of capital stock is 301,000,000 shares, each with a par value of $0.0001, consisting of (a) 300,000,000 shares of common stock, including (i) 280,000,000 shares of BurTech Class A Common Stock and (ii) 20,000,000 shares of BurTech Class B Common Stock, and (b) 1,000,000 shares of preferred stock. | | | The Proposed Charter will authorize the issuance of up to 620,000,000 shares of capital stock which can be issued in two classes of stock, up to (i) 600,000,000 shares of a single class of New Blaize Common Stock, par value $0.0001 per share, and (ii) 20,000,000 shares of preferred stock, par value $0.0001 per share. | |
Class A Common Stock | | | The Existing Charter authorizes 280,000,000 shares of BurTech Class A Common Stock. | | | Upon the Proposed Charter becoming effective, each issued and outstanding share of BurTech Class A Common Stock and BurTech Class B Common Stock shall automatically be reclassified, redesignated and changed into one validly issued, fully paid and non-assessable share of New Blaize Common Stock. | |
| | | Under the Existing Charter, holders of BurTech Class A Common Stock have no conversion, preemptive or other subscription rights and there are no sinking fund provisions, except that public stockholders have the right to have their shares of BurTech Class A Common Stock redeemed in connection with an initial Business Combination. | | | Holders of New Blaize Common Stock will have no conversion, preemptive or other subscription rights and there will be no sinking fund or redemption provisions applicable to New Blaize Common Stock. | |
Class B Common Stock | | | The Existing Charter authorizes 20,000,000 shares of BurTech Class B Common Stock. Under | | | None. | |
| | |
Existing Charter/Existing Bylaws
|
| |
Proposed Charter/Proposed Bylaws
|
|
| | | the Existing Charter, shares of BurTech Class B Common Stock shall automatically convert into shares of BurTech Class A Common Stock on a one-for-one basis at the time of the closing of the initial Business Combination, subject to adjustment as described therein. | | | | |
Voting Power | | | Except as otherwise required by law, the Existing Charter or as otherwise provided in any certificate of designation for any series of preferred stock, the holders of the BurTech Common Stock possess all voting power for the election of our directors and any other matter properly submitted to a vote of the stockholders. Holders of BurTech Common Stock are entitled to one vote per share on each matter properly submitted to the stockholders of BurTech on which the holders of Common Stock are entitled to vote. | | | Except as otherwise required by law, the Proposed Charter or as otherwise provided in any certificate of designation for any series of preferred stock, the holders of New Blaize Common Stock will possess all voting power for the election of New Blaize directors and all other matters requiring stockholder action. Holders of New Blaize Common Stock will be entitled to one vote per share on matters to be voted on by stockholders. | |
Board of Directors | | | Currently, the BurTech Board is divided into three classes, each of which will generally serve for a term of three years with only one class of directors being elected at each annual meeting, except that the term of the initial Class I directors expired at the first annual meeting of the stockholders following the effectiveness of the Existing Charter and the term of the initial Class II directors expired at the second annual meeting of the stockholders following the effectiveness of the Existing Charter. | | | Under the Proposed Charter, the New Blaize Board will be divided into three classes, each of which will generally serve for a term of three years with only one class of directors being elected in each year. | |
Removal of Directors | | | Under the Existing Charter, any or all of the directors may be removed from office at any time, but only for cause and only by the affirmative vote of holders of a majority of the voting power of all the then-outstanding shares of capital stock of BurTech entitled to vote in the election of | | | Under the Proposed Charter, any individual director or the entire board of directors may be removed from office with cause by the affirmative vote of the holders of at least 662∕3% of the voting power of all then-outstanding shares of the capital stock of New Blaize | |
| | |
Existing Charter/Existing Bylaws
|
| |
Proposed Charter/Proposed Bylaws
|
|
| | | directors, voting together as a single class. | | | entitled to vote generally at an election of directors. | |
Amendment of Voting Threshold for Charter Amendment | | | Under the Existing Charter, all matters subject to a stockholder vote, except for amendments to Article IX (Business Combination Requirements; Existence), require the affirmative vote of the holders of a majority of the outstanding Common Stock entitled to vote thereon. Amendment of Article IX of the Existing Charter requires the affirmative vote of the holders of at least 65% of all then outstanding shares of the Common Stock of BurTech. | | | The Proposed Charter will require the affirmative vote of the holders of at least 662∕3% of the voting power of all then-outstanding New Blaize Common Stock entitled to vote to alter, amend or repeal Articles V, VI, VII and VIII of the Proposed Charter. | |
Liquidation, Dissolution and Winding Up | | | Subject to applicable law and the rights, if any, of holders of outstanding preferred stock and Article IX of the Existing Charter, in the event of BurTech’s voluntary or involuntary liquidation, dissolution or winding-up, after payment or provision for payment of the debts and other liabilities of BurTech, the holders of shares of BurTech Common Stock shall be entitled to receive all the remaining assets of BurTech available for distribution to its stockholders, ratably in proportion to the number of shares of BurTech Class A Common Stock (on an as converted basis with respect to the BurTech Class B Common Stock) held by them. | | | None. | |
Duration of Existence | | | The Existing Charter provides that if BurTech does not consummate an initial business combination within 15 months of the closing of the IPO (or 24 months from the closing of the IPO if BurTech so extends the time to complete the initial business combination), it will be required to (1) redeem 100% of the Initial Public Offering shares, and (2) dissolve and liquidate. | | | The Proposed Charter deletes the liquidation provision in the Existing Charter and retains the default of perpetual existence under the DGCL. | |
| | |
Existing Charter/Existing Bylaws
|
| |
Proposed Charter/Proposed Bylaws
|
|
Provisions Specific to a Blank Check Company | | | Under the Existing Charter, Article IX sets forth various provisions related to our operations as a blank check company prior to the consummation of an initial business combination. | | | The Proposed Charter deletes the provisions previously included as Article IX in the Existing Charter in their entirety because, upon consummation of the Business Combination, BurTech will cease to be a blank check company. In addition, the provisions requiring that the proceeds from the IPO be held in the Trust Account until an initial business combination or the liquidation of BurTech and the terms governing BurTech’s consummation of an initial business combination will be deleted because they will no longer be applicable following the consummation of the Business Combination. | |
Amendment of Voting Threshold for Bylaws Amendment | | | Under the Existing Charter and Existing Bylaws, any amendment to the Existing Bylaws requires the affirmative vote of either (a) a majority of the BurTech Board or (b) holders of at least a majority of the shares entitled to vote. | | | Under the Proposed Charter and the Proposed Bylaws, any amendment to the Proposed Bylaws requires the affirmative vote of the holders of at least 662∕3% of the voting power of all then-outstanding shares of the capital stock of New Blaize entitled to vote generally in the election of directors, voting together as a single class. | |
Requirements for Special Meetings | | | Under the Existing Charter, special meetings may be called by resolution of the BurTech Board, by the Chief Executive Officer, or by the holders of not less than one-quarter of all of the shares entitled to vote at the meeting. | | | Under the Proposed Charter and the Proposed Bylaws, special meetings of the stockholders may be called only by or at the direction of the Board of Directors, the Chairperson of the Board of Directors, the Chief Executive Officer, or the President. | |
Name and Address of Beneficial Owner(1)
|
| |
Number of Shares
Beneficially Owned |
| |
Percentage of
Outstanding Shares |
| ||||||
Shahal Khan(2)
|
| | | | 10,385,750 | | | | | | 68.5% | | |
Roman Livson(2)
|
| | | | 10,385,750 | | | | | | 68.5% | | |
Patrick Orlando(1)(2)
|
| | | | 10,385,750 | | | | | | 68.5% | | |
Isaac Chetrit(3)
|
| | | | | | | | | | * | | |
Payel Farasat(3)
|
| | | | | | | | | | * | | |
Christopher Schroeder(3)
|
| | | | | | | | | | * | | |
All officers and directors as a group
(5 individuals) |
| | | | 10,385,750 | | | | | | 68.5% | | |
BurTech LP LLC(2)
|
| | | | 10,385,750 | | | | | | 68.5% | | |
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares of Common Stock Beneficially Owned |
| |
Common
Stock Percentage Outstanding |
| ||||||
5% or Greater Holders of Blaize | | | | | | | | | | | | | |
Anderson Investments Pte. Ltd.(2)
|
| | | | 6,978,255 | | | | | | 11.26% | | |
Bess Ventures and Advisory, LLC(3)
|
| | | | 10,167,698 | | | | | | 16.40% | | |
Funds affiliated with DENSO(4)
|
| | | | 9,902,481 | | | | | | 15.98% | | |
Funds affiliated with Franklin Investments(5)
|
| | | | 3,705,073 | | | | | | 5.98% | | |
Directors and Executive Officers of Blaize | | | | | | | | | | | | | |
Lane Bess(3)
|
| | | | 10,167,698 | | | | | | 16.40% | | |
Tony Cannestra(6)
|
| | | | 283,350 | | | | | | * | | |
Val Cook(7)
|
| | | | 895,065 | | | | | | 1.42% | | |
Edward Frank(8)
|
| | | | 280,136 | | | | | | * | | |
Juergen Hambrecht(9)
|
| | | | 272,035 | | | | | | * | | |
Dinakar Munagala(10)
|
| | | | 3,170,691 | | | | | | 4.92% | | |
Harminder Sehmi(11)
|
| | | | 423,789 | | | | | | * | | |
Dmitry Zakharchenko(12)
|
| | | | 662,132 | | | | | | 1.06% | | |
Blaize directors and executive officers as a group (eight individuals)
|
| | |
|
16,154,896
|
| | | |
|
25.83%
|
| |
| | |
Assuming No Additional
Redemptions |
| |
Assuming 50%
Redemptions |
| |
Assuming Maximum
Redemptions |
| |||||||||||||||||||||||||||
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares |
| |
Percentage
|
| |
Number of
Shares |
| |
Percentage
|
| |
Number of
Shares |
| |
Percentage
|
| ||||||||||||||||||
5% or Greater Holders of New Blaize | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bess Ventures and Advisory, LLC(2)
|
| | | | 10,980,926 | | | | | | 10.04% | | | | | | 10,980,926 | | | | | | 10.19% | | | | | | 10,980,926 | | | | | | 10.17% | | |
Funds affiliated with Rizvi Traverse CI Manager, LLC(3)
|
| | | | 7,313,091 | | | | | | 6.69% | | | | | | 7,313,091 | | | | | | 6.79% | | | | | | 7,313,091 | | | | | | 6.77% | | |
Ava Investors SA(4)
|
| | | | 17,363,447 | | | | | | 15.88% | | | | | | 17,363,447 | | | | | | 16.11% | | | | | | 17,363,447 | | | | | | 16.07% | | |
Sponsor and related parties(5)
|
| | | | 14,027,388 | | | | | | 12.83% | | | | | | 14,583,096 | | | | | | 13.53% | | | | | | 17,027,388 | | | | | | 15.76% | | |
Funds affiliated with DENSO(6)
|
| | | | 10,980,926 | | | | | | 10.04% | | | | | | 10,980,926 | | | | | | 10.19% | | | | | | 10,980,926 | | | | | | 10.17% | | |
Directors and Executive Officers of New Blaize
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lane Bess(2)
|
| | | | 10,980,926 | | | | | | 10.04% | | | | | | 10,980,926 | | | | | | 10.19% | | | | | | 10,980,926 | | | | | | 10.17% | | |
Tony Cannestra(7)
|
| | | | 283,350 | | | | | | * | | | | | | 283,350 | | | | | | * | | | | | | 283,350 | | | | | | * | | |
Edward Frank(8)
|
| | | | 280,136 | | | | | | * | | | | | | 280,136 | | | | | | * | | | | | | 280,136 | | | | | | * | | |
Juergen Hambrecht(9)
|
| | | | 272,035 | | | | | | * | | | | | | 272,035 | | | | | | * | | | | | | 272,035 | | | | | | * | | |
Dinakar Munagala(10)
|
| | | | 3,141,572 | | | | | | 2.81% | | | | | | 3,141,572 | | | | | | 2.85% | | | | | | 3,141,572 | | | | | | 2.84% | | |
Harminder Sehmi(11)
|
| | | | 423,789 | | | | | | * | | | | | | 423,789 | | | | | | * | | | | | | 423,789 | | | | | | * | | |
Dmitry Zakharchenko(12)
|
| | | | 662,132 | | | | | | * | | | | | | 662,132 | | | | | | * | | | | | | 662,132 | | | | | | * | | |
New Blaize directors and executive officers
as a group (seven individuals) |
| | | | 16,043,940 | | | | | | 14.60% | | | | | | 16,043,940 | | | | | | 14.82% | | | | | | 16,043,940 | | | | | | 14.78% | | |
| | |
Page
|
| |||
BLAIZE FINANCIAL STATEMENTS | | | | | | | |
Audited Financial Statements of Blaize, Inc.: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Financial Statements of Blaize, Inc.: | | | | | | | |
| | | | F-45 | | | |
| | | | F-46 | | | |
| | | | F-47 | | | |
| | | | F-48 | | | |
| | | | F-49 | | | |
BURTECH FINANCIAL STATEMENTS | | | | | | | |
Audited Financial Statements of BurTech Acquisition Corp.: | | | | | | | |
| | | | F-78 | | | |
| | | | F-80 | | | |
| | | | F-81 | | | |
| | | | F-82 | | | |
| | | | F-83 | | | |
| | | | F-84 | | | |
Unaudited Financial Statements of BurTech Acquisition Corp.: | | | | | | | |
| | | | F-105 | | | |
| | | | F-106 | | | |
| | | | F-107 | | | |
| | | | F-108 | | | |
| | | | F-109 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 3,213 | | | | | $ | 4,913 | | |
Accounts receivable, net
|
| | | | 11 | | | | | | 794 | | |
Accounts receivable – related party (Note 14)
|
| | | | 467 | | | | | | 1,106 | | |
Inventories
|
| | | | 6,522 | | | | | | 4,336 | | |
Prepaid expenses and other current assets
|
| | | | 2,836 | | | | | | 1,512 | | |
Total current assets
|
| | | | 13,049 | | | | | | 12,661 | | |
Property and equipment, net
|
| | | | 1,555 | | | | | | 3,375 | | |
Deferred income tax assets
|
| | | | 1,033 | | | | | | 926 | | |
Operating lease right of use assets
|
| | | | 2,423 | | | | | | 1,673 | | |
Other assets
|
| | | | 579 | | | | | | 643 | | |
Total assets
|
| | | $ | 18,639 | | | | | $ | 19,278 | | |
Liabilities, redeemable convertible preferred stock and stockholders’ deficit: | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Demand notes
|
| | | $ | 4,750 | | | | | $ | — | | |
Accounts payable
|
| | | | 14,925 | | | | | | 8,724 | | |
Accrued expenses and other current liabilities
|
| | | | 7,464 | | | | | | 2,674 | | |
Accrued loss on purchase commitments
|
| | | | 3,588 | | | | | | 5,445 | | |
Accrued compensation
|
| | | | 1,938 | | | | | | 1,904 | | |
Income tax payable
|
| | | | 1 | | | | | | 591 | | |
Current operating lease liabilities
|
| | | | 569 | | | | | | 886 | | |
Convertible notes, current portion
|
| | | | 14,641 | | | | | | — | | |
Total current liabilities
|
| | | | 47,876 | | | | | | 20,224 | | |
Long-term operating lease liabilities
|
| | | | 1,791 | | | | | | 781 | | |
Warrant liabilities
|
| | | | 3,730 | | | | | | 529 | | |
Convertible notes
|
| | | | 18,064 | | | | | | 3,139 | | |
Other liabilities
|
| | | | 391 | | | | | | 1,124 | | |
Total liabilities
|
| | | | 71,852 | | | | | | 25,797 | | |
Commitments and contingencies (Note 13) | | | | | | | | | | | | | |
Redeemable convertible preferred stock – $0.00001 par value; 96,650,097 shares authorized as of December 31, 2023 and 2022; 44,494,703 and 16,498,279 shares issued and outstanding as of December 31, 2023 and 2022, respectively; liquidation preference of $173,347 and $64,020 as of December 31, 2023 and 2022, respectively
|
| | | | 173,347 | | | | | | 64,020 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock – $0.00001 par value; 175,095,000 shares authorized as of December 31, 2023 and 2022; 17,454,353 and 6,143,294 shares issued and outstanding as of December 31, 2023 and 2022, respectively
|
| | | | — | | | | | | — | | |
Treasury stock, at cost: 124,225 shares at December 31, 2023 and 2022
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 141,496 | | | | | | 209,928 | | |
Accumulated deficit
|
| | | | (368,056) | | | | | | (280,467) | | |
Total stockholders’ deficit
|
| | | | (226,560) | | | | | | (70,539) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 18,639 | | | | | $ | 19,278 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Revenue | | | | | | | | | | | | | |
Engineering services revenue – related party (Note 14)
|
| | | $ | 3,840 | | | | | $ | 2,722 | | |
Hardware revenue
|
| | | | 16 | | | | | | 865 | | |
Other services revenue – related party (Note 14)
|
| | | | — | | | | | | 254 | | |
Total revenue
|
| | | | 3,856 | | | | | | 3,841 | | |
Costs and expenses: | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization)
|
| | | | 3,656 | | | | | | 3,035 | | |
Research and development
|
| | | | 18,115 | | | | | | 24,302 | | |
Selling, general and administrative
|
| | | | 17,303 | | | | | | 15,665 | | |
Depreciation and amortization
|
| | | | 2,040 | | | | | | 2,751 | | |
Loss on purchase commitments
|
| | | | 1,165 | | | | | | 5,043 | | |
Transaction costs
|
| | | | 105 | | | | | | 3,261 | | |
Total costs and expenses
|
| | | | 42,384 | | | | | | 54,057 | | |
Loss from operations
|
| | | | (38,528) | | | | | | (50,216) | | |
Other income (expense), net: | | | | | | | | | | | | | |
Pay-to-Play financing charge
|
| | | | (35,832) | | | | | | (55,853) | | |
Debt financing charge on convertible notes
|
| | | | (3,145) | | | | | | — | | |
Interest expense from the amortization of discount on convertible notes
|
| | | | — | | | | | | (1,183) | | |
Other (expense) income, net
|
| | | | (255) | | | | | | 93 | | |
Gain on Paycheck Protection Program loan forgiveness
|
| | | | — | | | | | | 1,073 | | |
Gain (loss) on foreign exchange transactions
|
| | | | 50 | | | | | | (145) | | |
Loss on extinguishment of convertible notes
|
| | | | — | | | | | | (52) | | |
Change in fair value of convertible notes
|
| | | | (9,532) | | | | | | (500) | | |
Change in fair value of warrant liabilities
|
| | | | (945) | | | | | | 2,687 | | |
Total other expense
|
| | | | (49,659) | | | | | | (53,880) | | |
Loss before income taxes
|
| | | | (88,187) | | | | | | (104,096) | | |
(Benefit from) provision for income taxes
|
| | | | (598) | | | | | | 534 | | |
Net loss
|
| | | | (87,589) | | | | | | (104,630) | | |
Deemed dividend on preferred stock, change in redemption value and effect of
exchange of preferred stock |
| | | | — | | | | | | (1,825) | | |
Net loss allocable to common stockholders
|
| | | $ | (87,589) | | | | | $ | (106,455) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (20.79) | | | | | $ | (73.67) | | |
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted
|
| | | | 4,213,244 | | | | | | 1,445,089 | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Treasury Stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
stockholders’ deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at January 1, 2022
|
| | | | 60,614,259 | | | | | $ | 176,989 | | | | | | | 957,864 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 3,708 | | | | | $ | (175,647) | | | | | $ | (171,939) | | |
Issuance of Series D-2 preferred stock, net of
issuance costs of $340 and Series D-2 preferred stock warrants of $244 |
| | | | 1,126,373 | | | | | | 5,017 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series D-2 preferred stock upon extinguishment of convertible notes, net of Series D-2 preferred stock warrants of $1,390
|
| | | | 6,435,447 | | | | | | 30,764 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Deemed dividend associated with Series D-2
preferred stock warrants issued with Series D-2 preferred stock issuance |
| | | | — | | | | | | 1,635 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,635) | | | | | | — | | | | | | (1,635) | | |
Issuance of Series D Exchange Preferred shares in exchange for extinguishment of Series D preferred stock
|
| | | | — | | | | | | (1,636) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,636 | | | | | | 1,636 | | |
Conversion of preferred stock into common stock
|
| | | | (60,374,854) | | | | | | (174,500) | | | | | | | 60,374,854 | | | | | | — | | | | | | — | | | | | | — | | | | | | 174,500 | | | | | | — | | | | | | 174,500 | | |
Reverse 10:1 common stock split
|
| | | | — | | | | | | — | | | | | | | (54,337,382) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Reclassification of warrants from liability preferred to equity upon conversion of preferred to common stock
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54 | | | | | | — | | | | | | 54 | | |
Reissuance of Shadow Preferred in Pay-to-Play Pull Through Exchange at redemption value
|
| | | | 8,697,054 | | | | | | 23,925 | | | | | | | (869,705) | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,925) | | | | | | — | | | | | | (23,925) | | |
Change in value of preferred stock subject to possible redemption
|
| | | | — | | | | | | 1,826 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,826) | | | | | | (1,826) | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 17,663 | | | | | | — | | | | | | — | | | | | | — | | | | | | 128 | | | | | | — | | | | | | 128 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,245 | | | | | | — | | | | | | 1,245 | | |
Pay-to-Play financing charge
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 55,853 | | | | | | — | | | | | | 55,853 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (104,630) | | | | | | (104,630) | | |
Balance at December 31, 2022
|
| | | | 16,498,279 | | | | | $ | 64,020 | | | | | | | 6,143,294 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 209,928 | | | | | $ | (280,467) | | | | | $ | (70,539) | | |
Reissuance of Shadow Preferred in Pay-to-Play Pull Through Exchange at redemption value
|
| | | | 27,996,424 | | | | | | 109,327 | | | | | | | (2,799,634) | | | | | | — | | | | | | — | | | | | | — | | | | | | (109,327) | | | | | | — | | | | | | (109,327) | | |
Reissuance of common stock in common rights offering
|
| | | | — | | | | | | — | | | | | | | 8,109,693 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon release of restricted stock units
|
| | | | — | | | | | | — | | | | | | | 6,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,483 | | | | | | — | | | | | | 2,483 | | |
Pay-to-Play financing charge
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,771 | | | | | | — | | | | | | 35,771 | | |
Debt financing charge on convertible notes
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,640 | | | | | | — | | | | | | 2,640 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (87,589) | | | | | | (87,589) | | |
Balance at December 31, 2023
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 17,454,353 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 141,496 | | | | | $ | (368,056) | | | | | $ | (226,560) | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (87,589) | | | | | $ | (104,630) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 2,040 | | | | | | 2,751 | | |
Noncash lease expense
|
| | | | 815 | | | | | | 852 | | |
Pay-to-Play financing charge
|
| | | | 35,832 | | | | | | 55,853 | | |
Debt financing charge on convertible notes
|
| | | | 3,145 | | | | | | — | | |
Stock-based compensation
|
| | | | 2,483 | | | | | | 1,245 | | |
Credit loss expense
|
| | | | 421 | | | | | | — | | |
Deferred income taxes
|
| | | | (107) | | | | | | (48) | | |
Change in fair value of convertible notes
|
| | | | 9,532 | | | | | | 500 | | |
Change in fair value of warrant liabilities
|
| | | | 945 | | | | | | (2,687) | | |
Loss on extinguishment of convertible notes
|
| | | | — | | | | | | 52 | | |
Non-cash loss on lease termination
|
| | | | (18) | | | | | | — | | |
Gain on Paycheck Protection Program loan forgiveness
|
| | | | — | | | | | | (1,073) | | |
Loss on purchase commitments
|
| | | | 1,165 | | | | | | 5,043 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | 362 | | | | | | (780) | | |
Accounts receivable – related party
|
| | | | 639 | | | | | | (1,106) | | |
Inventories
|
| | | | (2,186) | | | | | | (910) | | |
Prepaid expenses and other current assets
|
| | | | 167 | | | | | | (148) | | |
Other assets
|
| | | | 64 | | | | | | 57 | | |
Accounts payable and accrued liabilities
|
| | | | 9,500 | | | | | | 4,424 | | |
Operating lease liabilities
|
| | | | (854) | | | | | | (975) | | |
Income taxes payable
|
| | | | (590) | | | | | | 203 | | |
Accrued loss on purchase commitments
|
| | | | (3,022) | | | | | | — | | |
Accrued compensation
|
| | | | 34 | | | | | | 150 | | |
Other liabilities
|
| | | | (733) | | | | | | 1,005 | | |
Net cash used in operating activities
|
| | | | (27,955) | | | | | | (40,222) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (220) | | | | | | (493) | | |
Net cash used in investing activities
|
| | | | (220) | | | | | | (493) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of Series D-2 preferred stock, net of cash based loan costs
|
| | | | — | | | | | | 5,260 | | |
Proceeds from the Series D-2 convertible notes
|
| | | | — | | | | | | 30,812 | | |
Proceeds from Pay-to-Play convertible notes and Common Rights Offering
|
| | | | 9,425 | | | | | | 2,961 | | |
Proceeds from convertible notes
|
| | | | 12,300 | | | | | | — | | |
Proceeds from short term demand notes
|
| | | | 4,925 | | | | | | — | | |
Repayment of short term demand notes
|
| | | | (176) | | | | | | — | | |
Series D issuance costs paid
|
| | | | — | | | | | | (76) | | |
Proceeds from exercise of stock options
|
| | | | 1 | | | | | | 128 | | |
Net cash provided by financing activities
|
| | | | 26,475 | | | | | | 39,085 | | |
Net decrease in cash
|
| | | | (1,700) | | | | | | (1,630) | | |
Cash – beginning of year
|
| | | | 4,913 | | | | | | 6,543 | | |
Cash – end of year
|
| | | $ | 3,213 | | | | | $ | 4,913 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for interest
|
| | | $ | 3 | | | | | $ | — | | |
Cash paid during the year for taxes
|
| | | $ | — | | | | | $ | 454 | | |
Supplemental disclosures of noncash investing and financing activities: | | | | | | | | | | | | | |
Reissuance of Shadow Preferred in Pay-to-Play Pull Through Exchange at redemption value
|
| | | $ | 109,327 | | | | | $ | — | | |
Operating lease asset obtained in exchange for new operating lease liabilities
|
| | | $ | 1,673 | | | | | $ | 1,128 | | |
Right-of-use assets and lease liabilities extinguished upon termination of lease, net of gain
|
| | | $ | (108) | | | | | $ | — | | |
Conversion of convertible notes
|
| | | $ | — | | | | | $ | 30,812 | | |
Issuance of warrants with convertible notes
|
| | | $ | 1,690 | | | | | $ | — | | |
Issuance of warrants with preferred stock issuance
|
| | | $ | — | | | | | $ | 1,634 | | |
Capitalized deferred offering costs outstanding at year-end
|
| | | $ | 1,491 | | | | | $ | — | | |
Conversion of redeemable convertible preferred stock to common stock
|
| | | $ | — | | | | | $ | 174,500 | | |
Conversion of preferred warrant liability to equity
|
| | | $ | — | | | | | $ | 54 | | |
Pull through of Shadow preferred stock upon Pay-to-Play
|
| | | $ | — | | | | | $ | 23,925 | | |
Fair value of free standing warrants issued with Pay-to-Play convertible notes
|
| | | $ | — | | | | | $ | 322 | | |
Accretion of redemption value of convertible preferred stock
|
| | | $ | — | | | | | $ | 1,826 | | |
|
Computer equipment
|
| | 3 – 5 years | |
|
Software
|
| | years | |
|
Furniture and fixtures
|
| | years | |
|
Office equipment
|
| | 5 years | |
|
Vehicles
|
| | 8 years | |
|
Leasehold improvements
|
| | Shorter of the related lease term or useful life | |
| | |
2023
|
| |
2022
|
| ||||||
Balance at January 1
|
| | | $ | 1,830 | | | | | $ | 250 | | |
Addition of deferred revenue
|
| | | | 3,113 | | | | | | 2,200 | | |
Recognition of revenue
|
| | | | (3,843) | | | | | | (620) | | |
Balance at December 31
|
| | | $ | 1,100 | | | | | $ | 1,830 | | |
| | |
2023
|
| |
2022
|
| ||||||
United States
|
| | | $ | 3,848 | | | | | $ | 2,728 | | |
Canada
|
| | | | — | | | | | | 777 | | |
Japan
|
| | | | 4 | | | | | | 268 | | |
Korea
|
| | | | 4 | | | | | | 55 | | |
Others
|
| | | | — | | | | | | 13 | | |
Total revenue
|
| | | $ | 3,856 | | | | | $ | 3,841 | | |
| | |
2023
|
| |
2022
|
| ||||||
Revenue recognized at a point in time
|
| | | $ | 16 | | | | | $ | 865 | | |
Revenue recognized over time
|
| | | | 3,840 | | | | | | 2,976 | | |
| | | | $ | 3,856 | | | | | $ | 3,841 | | |
| | |
2023
|
| |
2022
|
| ||||||
Current
|
| | | $ | 733 | | | | | $ | 730 | | |
Non-current
|
| | | | 367 | | | | | | 1,100 | | |
Total
|
| | | $ | 1,100 | | | | | $ | 1,830 | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Pay-to-Play convertible notes
|
| | | $ | — | | | | | $ | — | | | | | $ | 14,641 | | | | | $ | 14,641 | | |
2023 Convertible notes
|
| | | | — | | | | | | — | | | | | | 18,064 | | | | | | 18,064 | | |
Warrant liabilities
|
| | | | — | | | | | | — | | | | | | 3,730 | | | | | | 3,730 | | |
Total liabilities, measured at fair value
|
| | | $ | — | | | | | $ | — | | | | | $ | 36,435 | | | | | $ | 36,435 | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Pay-to-Play convertible notes
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,139 | | | | | $ | 3,139 | | |
Warrant liabilities
|
| | | | — | | | | | | — | | | | | | 529 | | | | | | 529 | | |
Total liabilities, measured at fair value
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,668 | | | | | $ | 3,668 | | |
| | |
Pay-to Play
Convertible notes |
| |
2023
Convertible notes |
| |
Warrant
liabilities |
| |
Total
|
| ||||||||||||
Balance at January 1, 2022
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,314 | | | | | $ | 1,314 | | |
Issuance of Series D-2 Preferred Stock warrants
|
| | | | — | | | | | | — | | | | | | 1,634 | | | | | | 1,634 | | |
Issuance of Pay-to-Play convertible notes
|
| | | | 2,961 | | | | | | — | | | | | | — | | | | | | 2,961 | | |
Change in estimated fair value
|
| | | | 500 | | | | | | — | | | | | | (2,687) | | | | | | (2,187) | | |
Conversion of preferred stock to common stock and reclassified to equity
|
| | | | — | | | | | | — | | | | | | (54) | | | | | | (54) | | |
Issuance of Pay-to-Play convertible note warrants
|
| | | | (322) | | | | | | — | | | | | | 322 | | | | | | — | | |
Balance at December 31, 2022
|
| | | $ | 3,139 | | | | | $ | — | | | | | $ | 529 | | | | | $ | 3,668 | | |
Reinstatement of common stock warrants as preferred stock warrants
|
| | | | — | | | | | | — | | | | | | 61 | | | | | | 61 | | |
Issuance of Pay-to-Play convertible notes and related
warrants |
| | | | 8,717 | | | | | | — | | | | | | 565 | | | | | | 9,282 | | |
Common rights offering
|
| | | | 142 | | | | | | — | | | | | | — | | | | | | 142 | | |
Issuance of 2023 convertible notes and related warrants
|
| | | | — | | | | | | 11,175 | | | | | | 1,125 | | | | | | 12,300 | | |
Issuance of Pre-funded common stock warrants
|
| | | | — | | | | | | — | | | | | | 505 | | | | | | 505 | | |
Change in estimated fair value
|
| | | | 2,643 | | | | | | 6,889 | | | | | | 945 | | | | | | 10,477 | | |
Balance at December 31, 2023
|
| | | $ | 14,641 | | | | | $ | 18,064 | | | | | $ | 3,730 | | | | | $ | 36,435 | | |
| | |
2023
|
| |
2022
|
| ||||||
Finished goods
|
| | | $ | 16 | | | | | $ | 33 | | |
Work in progress
|
| | | | 1,542 | | | | | | 874 | | |
Raw materials
|
| | | | 4,964 | | | | | | 3,429 | | |
Total inventories
|
| | | $ | 6,522 | | | | | $ | 4,336 | | |
| | |
2023
|
| |
2022
|
| ||||||
Deferred offering costs
|
| | | $ | 1,491 | | | | | $ | — | | |
Software licenses and maintenance
|
| | | | 311 | | | | | | 622 | | |
Advances paid to contract manufacturer
|
| | | | 144 | | | | | | 200 | | |
Other receivables
|
| | | | 441 | | | | | | 210 | | |
Prepaid subscriptions
|
| | | | 83 | | | | | | 137 | | |
Other
|
| | | | 366 | | | | | | 343 | | |
Total prepaid expenses and other current assets
|
| | | $ | 2,836 | | | | | $ | 1,512 | | |
| | |
2023
|
| |
2022
|
| ||||||
Computer equipment
|
| | | $ | 13,108 | | | | | $ | 12,936 | | |
Software
|
| | | | 4,984 | | | | | | 4,984 | | |
Furniture and fixtures
|
| | | | 346 | | | | | | 346 | | |
Leasehold improvements
|
| | | | 1,594 | | | | | | 1,606 | | |
Vehicles
|
| | | | 26 | | | | | | 26 | | |
| | | | | 20,058 | | | | | | 19,898 | | |
Less: Accumulated depreciation
|
| | | | (18,503) | | | | | | (16,523) | | |
Total property and equipment, net
|
| | | $ | 1,555 | | | | | $ | 3,375 | | |
| | |
For the years ended
December 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Accrued inventory purchases
|
| | | $ | 3,813 | | | | | $ | 972 | | |
Professional fees
|
| | | $ | 2,617 | | | | | $ | 516 | | |
Deferred Revenue
|
| | | | 733 | | | | | | 730 | | |
Other
|
| | | | 301 | | | | | | 456 | | |
Total accrued and other current liabilities
|
| | | $ | 7,464 | | | | | $ | 2,674 | | |
| | |
2023
|
| |
2022
|
| ||||||
Vacation
|
| | | $ | 804 | | | | | $ | 789 | | |
Employee benefits
|
| | | | 724 | | | | | | 704 | | |
401K payable
|
| | | | 215 | | | | | | 189 | | |
Salaries and Wages
|
| | | | 113 | | | | | | 129 | | |
Other
|
| | | | 82 | | | | | | 93 | | |
Total accrued compensation
|
| | | $ | 1,938 | | | | | $ | 1,904 | | |
| | |
2023
|
| |
2022
|
| ||||||
Deferred revenue
|
| | | $ | 367 | | | | | $ | 1,100 | | |
Other
|
| | | | 24 | | | | | | 24 | | |
Total liabilities
|
| | | $ | 391 | | | | | $ | 1,124 | | |
| | |
2023
|
| |
2022
|
| ||||||
United States
|
| | | $ | (89,525) | | | | | $ | (107,267) | | |
Foreign
|
| | | | 1,338 | | | | | | 3,171 | | |
Total loss before income taxes
|
| | | $ | (88,187) | | | | | $ | (104,096) | | |
| | |
2023
|
| |
2022
|
| ||||||
Current: | | | | | | | | | | | | | |
US Federal
|
| | | $ | — | | | | | $ | — | | |
US States
|
| | | | 1 | | | | | | 1 | | |
Foreign
|
| | | | (492) | | | | | | 581 | | |
Total current
|
| | | | (491) | | | | | | 582 | | |
Deferred: | | | | | | | | | | | | | |
US Federal
|
| | | $ | — | | | | | $ | — | | |
US States
|
| | | | — | | | | | | — | | |
Foreign
|
| | | | (107) | | | | | | (48) | | |
Total deferred
|
| | | | (107) | | | | | | (48) | | |
Total (benefit from) provision for income taxes
|
| | | $ | (598) | | | | | $ | 534 | | |
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
Pretax loss
|
| | | $ | (88,187) | | | | | | | | | | | $ | (104,096) | | | | | | | | |
Federal tax at statutory rate
|
| | | | (18,522) | | | | | | 21.00% | | | | | | (21,542) | | | | | | 20.69% | | |
State taxes, net of federal benefit
|
| | | | 1 | | | | | | 0.00% | | | | | | 1 | | | | | | 0.00% | | |
Pay-to-Play equity financing charge (permanent difference)
|
| | | | 7,525 | | | | | | -8.53% | | | | | | 11,729 | | | | | | -11.27% | | |
Other permanent differences
|
| | | | 3,620 | | | | | | -4.11% | | | | | | 184 | | | | | | -0.18% | | |
Return to accrual adjustment
|
| | | | (433) | | | | | | 0.49% | | | | | | — | | | | | | 0.00% | | |
Foreign tax rate differential
|
| | | | 111 | | | | | | -0.13% | | | | | | 77 | | | | | | -0.07% | | |
Tax credits
|
| | | | (539) | | | | | | 0.61% | | | | | | (947) | | | | | | 0.91% | | |
Uncertain tax positions
|
| | | | 270 | | | | | | -0.31% | | | | | | 473 | | | | | | -0.45% | | |
Valuation allowance
|
| | | | 7,936 | | | | | | -9.00% | | | | | | 10,781 | | | | | | -10.36% | | |
Other, net
|
| | | | (567) | | | | | | 0.64% | | | | | | (222) | | | | | | 0.21% | | |
| | | | $ | (598) | | | | | | 0.68% | | | | | $ | 534 | | | | | | -0.51% | | |
| | |
2023
|
| |
2022
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 45,600 | | | | | $ | 38,929 | | |
Tax credit
|
| | | | 4,989 | | | | | | 4,388 | | |
Other reserves and accrued expenses
|
| | | | 1,105 | | | | | | 1,440 | | |
Lease liability
|
| | | | 110 | | | | | | 194 | | |
Depreciation
|
| | | | 66 | | | | | | 60 | | |
Share-based compensation
|
| | | | 736 | | | | | | 636 | | |
Capitalized R&E Sec 174
|
| | | | 9,533 | | | | | | 6,688 | | |
Other
|
| | | | (62) | | | | | | 2 | | |
| | |
2023
|
| |
2022
|
| ||||||
Gross deferred tax assets
|
| | | | 62,077 | | | | | | 52,337 | | |
Valuation allowance
|
| | | | (60,937) | | | | | | (51,225) | | |
Net deferred tax assets
|
| | | | 1,140 | | | | | | 1,112 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Right of use assets
|
| | | | (107) | | | | | | (186) | | |
Total deferred tax liabilities
|
| | | | (107) | | | | | | (186) | | |
Total net deferred tax assets
|
| | | $ | 1,033 | | | | | $ | 926 | | |
|
| | |
2023
|
| |
2022
|
| ||||||
Unrecognized tax benefits, beginning of period
|
| | | $ | 3,811 | | | | | $ | 2,985 | | |
Additions based on tax positions taken related to prior years
|
| | | | — | | | | | | — | | |
Additions based on tax positions taken related to current period
|
| | | | 472 | | | | | | 826 | | |
Reductions for tax positions related to prior year
|
| | | | — | | | | | | — | | |
Reductions for tax positions related to current year
|
| | | | — | | | | | | — | | |
Unrecognized tax benefits, end of period
|
| | | $ | 4,283 | | | | | $ | 3,811 | | |
| Year ending December 31, | | | | | | | |
|
2024
|
| | | $ | 14,641 | | |
|
2025
|
| | | | 18,064 | | |
|
Less: Debt discount and loan fees
|
| | | | — | | |
|
Less: Current portion
|
| | | | (14,641) | | |
|
Long-term portion
|
| | | $ | 18,064 | | |
| | | | | | | | |
Number of warrant shares at
December 31 |
| |
Approximate fair value at
December 31 |
| ||||||||||||||||||
Warrant Type:
|
| |
Exercise
Price |
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| |||||||||||||||
Series D Shadow Preferred Warrants
|
| | | $ | 10.44 | | | | | | 338,495 | | | | | | 1,545 | | | | | $ | 3 | | | | | $ | 4 | | |
Series D-2 Shadow Preferred Warrants
|
| | | $ | 4.97 | | | | | | 756,172 | | | | | | 756,172 | | | | | | 894 | | | | | | 203 | | |
Pay-to-Play Warrants
|
| | |
|
(a)
|
| | | |
|
(a)
|
| | | |
|
(a)
|
| | | | | 976 | | | | | | 322 | | |
Convertible Notes Warrants – 2023
|
| | |
|
(c)
|
| | | |
|
(c)
|
| | | | | — | | | | | | 1,352 | | | | | | — | | |
Common stock warrants(b)
|
| | | $ | 104.43 | | | | | | 2,063 | | | | | | 35,754 | | | | | | — | | | | | | — | | |
Pre-funded common stock warrant(d)
|
| | | $ | 0.01 | | | | |
|
(d)
|
| | | | | — | | | | | | 505 | | | | | | — | | |
| | | | | | | | | | | 1,096,730 | | | | | | 793,471 | | | | | $ | 3,730 | | | | | $ | 529 | | |
| | |
Series D
Shadow Preferred Stock warrant reinstatement |
| |||
Risk-free interest rate
|
| | | | 4.65% | | |
Expected life, in years
|
| | | | 1.11 | | |
Expected volatility
|
| | | | 65.00% | | |
Dividend yield
|
| | | | 0.00% | | |
Fair value of preferred stock
|
| | | $ | 4.01 | | |
| | |
Series D-2
Preferred Stock Warrants |
| |
Series D Preferred Stock
Warrants |
| ||||||||||||
| | |
Warrants
issued with Series D-2 preferred stock |
| |
Warrants
issued with convertible debt |
| |
Warrants
issued with preferred stock |
| |||||||||
Risk-free interest rate
|
| | | | 3.90% | | | | | | 0.25% | | | | | | 0.43% | | |
Expected life, in years
|
| | | | 3.00 | | | | | | 3.00 | | | | | | 2.30 | | |
Expected volatility
|
| | | | 60.50% | | | | | | 65.00% | | | | | | 56.90% | | |
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
Fair value of preferred stock
|
| | | $ | 4.97 | | | | | $ | 10.44 | | | | | $ | 10.44 | | |
| | |
Series D-2 Shadow Preferred
Stock Warrants |
| |
Series D Shadow Preferred
Stock Warrants |
| ||||||||||||||||||
| | |
December 31
|
| |
December 31
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Risk-free interest rate
|
| | | | 4.51% | | | | | | 4.13% | | | | | | 5.50% | | | | | | 4.73% | | |
Expected life, in years
|
| | | | 1.72 | | | | | | 2.81 | | | | | | 0.16 | | | | | | 1.25 | | |
Expected volatility
|
| | | | 52.50% | | | | | | 60.50% | | | | | | 52.50% | | | | | | 65.00% | | |
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
Fair value of preferred stock
|
| | | $ | 4.19 | | | | | $ | 1.81 | | | | | $ | 5.76 | | | | | $ | 3.57 | | |
| | |
Warrants issued with
P2P Notes |
| |||
| | |
2023
|
| |
2022
|
|
Risk-free interest rate
|
| |
4.09% – 4.65%
|
| |
4.41% – 4.73%
|
|
Expected life, in years
|
| |
1.0 – 1.94 years
|
| |
1.0 – 1.94 years
|
|
Expected volatility
|
| |
66.6% – 71.6%
|
| |
67.00%
|
|
Dividend yield
|
| |
0.00%
|
| |
0.00%
|
|
Fair value of preferred stock
|
| |
$1.51
|
| |
$1.51
|
|
Fair value of common stock
|
| |
$0.46
|
| |
$0.46
|
|
| | |
Warrants issued with
P2P Notes |
| |||
| | |
2023
|
| |
2022
|
|
Risk-free interest rate
|
| |
4.54% – 4.79%
|
| |
4.41% – 4.73%
|
|
Expected life, in years
|
| |
1.0 – 1.44 years
|
| |
1.0 – 1.94 years
|
|
Expected volatility
|
| |
61.2% – 62.3%
|
| |
67.00%
|
|
Dividend yield
|
| |
0.00%
|
| |
0.00%
|
|
Fair value of preferred stock
|
| |
$4.16
|
| |
$1.51
|
|
Fair value of common stock
|
| |
$0.74
|
| |
$0.46
|
|
| | |
Warrants issued with 2023
Convertible Notes |
| |||
| | |
December 31,
2023 |
| |
At Inception
|
|
Risk-free interest rate
|
| |
3.88% – 5.26%
|
| |
3.86% – 5.43%
|
|
Expected life, in years
|
| |
0.51 – 9.51years
|
| |
1.0 – 10.0years
|
|
Expected volatility
|
| |
61.2% – 62.8%
|
| |
60.1% – 65.1%
|
|
Dividend yield
|
| |
0.00%
|
| |
0.00%
|
|
Fair value of preferred stock
|
| |
$4.16
|
| |
$4.18
|
|
Fair value of common stock
|
| |
$0.74
|
| |
$0.44
|
|
| | |
2023
|
| |
2022
|
| ||||||
Operating lease costs
|
| | | $ | 989 | | | | | $ | 1,199 | | |
Variable lease costs
|
| | | | — | | | | | | — | | |
Short-term lease costs
|
| | | | 46 | | | | | | 88 | | |
| | | | $ | 1,035 | | | | | $ | 1,287 | | |
| | |
2023
|
| |
2022
|
| ||||||
Cash paid for amounts included in the measurement of operating lease liabilities
|
| | | $ | 1,008 | | | | | $ | 1,366 | | |
Right-of-use assets obtained in exchange for lease liabilities
|
| | | $ | 1,673 | | | | | $ | 1,128 | | |
Right-of-use assets and lease liabilities extinguished upon termination of lease,
net of gain |
| | | $ | 108 | | | | | $ | — | | |
Short-term variable lease expenses
|
| | | $ | 202 | | | | | $ | 285 | | |
Lease security deposit
|
| | | $ | 334 | | | | | $ | 74 | | |
Fiscal Year
|
| |
Operating
lease obligations |
| |||
2024
|
| | | $ | 784 | | |
2025
|
| | | | 733 | | |
2026
|
| | | | 545 | | |
2027
|
| | | | 432 | | |
2028
|
| | | | 366 | | |
Thereafter
|
| | | | 14 | | |
Total
|
| | | | 2,874 | | |
Fiscal Year
|
| |
Operating
lease obligations |
| |||
Less: imputed interest
|
| | | | 514 | | |
Present value of net future minimum lease payments
|
| | | | 2,360 | | |
Less: short-term operating lease liabilities
|
| | | | 569 | | |
Long-term operating lease liabilities
|
| | | $ | 1,791 | | |
|
| | |
December 31, 2023
|
| |||||||||||||||||||||
| | |
Authorized
Shares |
| |
Outstanding
Shares |
| |
Net Carrying
Value* |
| |
Liquidation
Preference |
| ||||||||||||
| | | | | | | | | | | | | | |
(In thousands)
|
| |||||||||
Series Seed Shadow Preferred
|
| | | | 5,032,238 | | | | | | 2,020,309 | | | | | $ | 698 | | | | | $ | 698 | | |
Series A Shadow Preferred
|
| | | | 15,174,130 | | | | | | 4,573,935 | | | | | | 3,183 | | | | | | 3,183 | | |
Series B Shadow Preferred
|
| | | | 18,392,046 | | | | | | 12,234,661 | | | | | | 8,442 | | | | | | 8,442 | | |
Series C Shadow Preferred
|
| | | | 13,722,052 | | | | | | 10,211,548 | | | | | | 48,661 | | | | | | 48,661 | | |
Series D Shadow Preferred
|
| | | | 4,707,494 | | | | | | 3,990,707 | | | | | | 41,673 | | | | | | 41,673 | | |
Series D Exchange Shadow Preferred
|
| | | | 4,707,494 | | | | | | 239,405 | | | | | | 2,500 | | | | | | 2,500 | | |
Series D-1 Shadow Preferred
|
| | | | 3,935,839 | | | | | | 3,662,318 | | | | | | 30,595 | | | | | | 30,595 | | |
Series D-1 Exchange Shadow Preferred
|
| | | | 3,935,839 | | | | | | — | | | | | | — | | | | | | — | | |
Series D-2 Shadow Preferred
|
| | | | 27,042,965 | | | | | | 7,561,820 | | | | | | 37,595 | | | | | | 37,595 | | |
Total
|
| | | | 96,650,097 | | | | | | 44,494,703 | | | | | $ | 173,347 | | | | | $ | 173,347 | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||
| | |
Authorized
Shares |
| |
Outstanding
Shares |
| |
Net Carrying
Value* |
| |
Liquidation
Preference |
| ||||||||||||
| | | | | | | | | | | | | | |
(In thousands)
|
| |||||||||
Series Seed Shadow Preferred
|
| | | | 5,032,238 | | | | | | 868,054 | | | | | $ | 300 | | | | | $ | 300 | | |
Series A Shadow Preferred
|
| | | | 15,174,130 | | | | | | 2,378,753 | | | | | | 1,655 | | | | | | 1,655 | | |
Series B Shadow Preferred
|
| | | | 18,392,046 | | | | | | 1,716,987 | | | | | | 1,185 | | | | | | 1,185 | | |
Series C Shadow Preferred
|
| | | | 13,722,052 | | | | | | 3,091,485 | | | | | | 14,732 | | | | | | 14,732 | | |
Series D Shadow Preferred
|
| | | | 4,707,494 | | | | | | 331,145 | | | | | | 3,458 | | | | | | 3,458 | | |
Series D Exchange Shadow Preferred
|
| | | | 4,707,494 | | | | | | 239,405 | | | | | | 2,500 | | | | | | 2,500 | | |
Series D-1 Shadow Preferred
|
| | | | 3,935,839 | | | | | | 310,630 | | | | | | 2,595 | | | | | | 2,595 | | |
Series D-1 Exchange Shadow Preferred
|
| | | | 3,935,839 | | | | | | — | | | | | | — | | | | | | — | | |
Series D-2 Shadow Preferred
|
| | | | 27,042,965 | | | | | | 7,561,820 | | | | | | 37,595 | | | | | | 37,595 | | |
Total
|
| | | | 96,650,097 | | | | | | 16,498,279 | | | | | $ | 64,020 | | | | | $ | 64,020 | | |
| | |
2023
|
| |
2022
|
| ||||||
Series Seed Shadow Preferred
|
| | | | 2,020,309 | | | | | | 868,054 | | |
Series A Shadow Preferred
|
| | | | 4,573,935 | | | | | | 2,378,753 | | |
Series B Shadow Preferred
|
| | | | 12,234,661 | | | | | | 1,716,987 | | |
Series C Shadow Preferred
|
| | | | 10,211,548 | | | | | | 3,091,485 | | |
Series D Shadow Preferred
|
| | | | 3,990,707 | | | | | | 331,145 | | |
Series D Exchange Shadow Preferred
|
| | | | 239,405 | | | | | | 239,405 | | |
Series D-1 Shadow Preferred
|
| | | | 3,662,318 | | | | | | 310,630 | | |
Series D-1 Exchange Shadow Preferred
|
| | | | — | | | | | | — | | |
Series D-2 Shadow Preferred
|
| | | | 7,561,820 | | | | | | 7,561,820 | | |
Warrants outstanding for future issuance of Series D Shadow and Series D-2 Shadow preferred stock
|
| | | | 1,094,667 | | | | | | 757,717 | | |
Warrants outstanding for future issuance of common stock
|
| | | | 2,063 | | | | | | 35,754 | | |
Pay-to-Play warrants (estimated see Note 9)
|
| | | | 721,086 | | | | | | 726,563 | | |
Convertible Notes warrants – 2023
|
| | |
|
(a)
|
| | | | | — | | |
Pre-funded warrant (estimated see Note 9)
|
| | | | 7,007,582 | | | | | | — | | |
Stock options and restricted stock units
|
| | | | 21,354,809 | | | | | | 1,463,753 | | |
Stock options available for future issuance
|
| | | | 839,706 | | | | | | 1,461,660 | | |
Total shares of common stock reserved
|
| | | | 75,514,616 | | | | | | 20,943,726 | | |
| | |
Number of
options outstanding |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual life |
| |
Aggregate
intrinsic value (in thousands) |
| ||||||||||||
Outstanding options at December 31, 2021
|
| | | | 1,481,845 | | | | | $ | 8.91 | | | | | | 6.4 | | | | | $ | 17,478 | | |
Granted
|
| | | | 5,730 | | | | | | 20.70 | | | | | | | | | | | | | | |
Exercised
|
| | | | (17,666) | | | | | | 7.27 | | | | | | | | | | | | | | |
Expired
|
| | | | (75,744) | | | | | | 0.70 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (68,321) | | | | | | 15.58 | | | | | | | | | | | | | | |
Outstanding options at December 31, 2022
|
| | | | 1,325,844 | | | | | $ | 9.10 | | | | | | 5.6 | | | | | $ | 925 | | |
| | |
Number of
options outstanding |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual life |
| |
Aggregate
intrinsic value (in thousands) |
| ||||||||||||
Granted
|
| | | | 15,141,280 | | | | | | 0.44 | | | | | | | | | | | | | | |
Exercised
|
| | | | (1,000) | | | | | | 0.80 | | | | | | | | | | | | | | |
Expired
|
| | | | (8,601) | | | | | | 0.80 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (19,543) | | | | | | 15.53 | | | | | | | | | | | | | | |
Outstanding options at December 31, 2023
|
| | | | 16,437,980 | | | | | $ | 1.12 | | | | | | 9.3 | | | | | $ | 13,907 | | |
Vested/expected to vest at December 31, 2023
|
| | | | 16,437,980 | | | | | $ | 1.12 | | | | | | 9.3 | | | | | $ | 13,907 | | |
Exercisable options at December 31, 2023
|
| | | | 3,285,911 | | | | | $ | 3.73 | | | | | | 7.7 | | | | | $ | 1,957 | | |
| | |
2023
|
| |
2022
|
| ||||||
Research and development
|
| | | $ | 372 | | | | | $ | 487 | | |
Selling, general and administrative
|
| | | | 2,111 | | | | | | 758 | | |
Total
|
| | | $ | 2,483 | | | | | $ | 1,245 | | |
| | |
2023
|
| |
2022
|
|
Risk-free interest rate
|
| |
4.44% – 4.46%
|
| |
1.60% – 3.03%
|
|
Expected life, in years
|
| |
5.00 – 6.01
|
| |
5.91 – 6.08
|
|
Expected volatility
|
| |
56.74% – 57.56%
|
| |
55.90% – 57.09%
|
|
Dividend yield
|
| |
—%
|
| |
—%
|
|
Weighted average fair value of common stock
|
| |
$0.25
|
| |
$10.62
|
|
| | |
Awards
|
| |
Weighted-
average grant date fair value (per share) |
| ||||||
Nonvested as of January 1, 2022
|
| | | | 73,386 | | | | | $ | 20.70 | | |
Issued
|
| | | | 78,256 | | | | | $ | 10.41 | | |
Forfeited
|
| | | | (13,733) | | | | | $ | 16.46 | | |
Nonvested as of December 31, 2022
|
| | | | 137,909 | | | | | $ | 15.28 | | |
Issued
|
| | | | 10,929,820 | | | | | $ | 0.60 | | |
Exercised
|
| | | | (6,000,000) | | | | | $ | 0.44 | | |
Forfeited
|
| | | | (150,900) | | | | | $ | 1.98 | | |
Nonvested as of December 31, 2023
|
| | | | 4,916,829 | | | | | $ | 1.18 | | |
| | |
2023
|
| |
2022
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (87,589) | | | | | $ | (104,630) | | |
Less: Deemed Dividend associated with preferred stock warrants issued with issuance of preferred stock
|
| | | | — | | | | | | (1,635) | | |
Less: Change in value of preferred stock subject to possible redemption
|
| | | | — | | | | | | (1,826) | | |
Add: Effect of exchange of preferred stock (See Note 11)
|
| | | | — | | | | | | 1,636 | | |
Net loss allocable to common stockholders
|
| | | $ | (87,589) | | | | | $ | (106,455) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average number of shares outstanding used to compute net loss per share attributable to common stockholders, basic and diluted
|
| | | | 4,213,244 | | | | | | 1,445,089 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (20.79) | | | | | $ | (73.67) | | |
| | |
2023
|
| |
2022
|
| ||||||
Redeemable convertible preferred stock
|
| | | | 44,494,703 | | | | | | 16,498,279 | | |
Stock options
|
| | | | 16,437,980 | | | | | | 1,325,844 | | |
Restricted stock units
|
| | | | 4,916,829 | | | | | | 137,909 | | |
Series D and D-2 preferred stock warrants
|
| | | | 1,094,667 | | | | | | 757,717 | | |
Pay-to-Play warrants (estimated See Note 9)
|
| | | | 721,086 | | | | | | 726,563 | | |
Convertible Notes warrants – 2023
|
| | |
|
(a)
|
| | | | | — | | |
Common stock warrants
|
| | | | 2,063 | | | | | | 35,754 | | |
| | |
2023
|
| |
2022
|
| ||||||
Pre-funded warrant (estimated see Note 9)
|
| | | | 7,007,582 | | | | | | — | | |
Total potentially dilutive shares
|
| | | | 74,674,910 | | | | | | 19,482,066 | | |
|
| | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 87,364 | | | | | $ | 3,213 | | |
Accounts receivable, net
|
| | | | 1,732 | | | | | | 11 | | |
Accounts receivable – related party (Note 13)
|
| | | | 534 | | | | | | 467 | | |
Inventories
|
| | | | 8,469 | | | | | | 6,522 | | |
Prepaid expenses and other current assets
|
| | | | 4,677 | | | | | | 2,836 | | |
Total current assets
|
| | | | 102,776 | | | | | | 13,049 | | |
Property and equipment, net
|
| | | | 2,108 | | | | | | 1,555 | | |
Deferred income tax assets
|
| | | | 1,004 | | | | | | 1,033 | | |
Operating lease right of use assets
|
| | | | 2,119 | | | | | | 2,423 | | |
Other assets
|
| | | | 387 | | | | | | 579 | | |
Total assets
|
| | | $ | 108,394 | | | | | $ | 18,639 | | |
Liabilities, redeemable convertible preferred stock and stockholders’ deficit: | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Demand notes
|
| | | $ | — | | | | | $ | 4,750 | | |
Accounts payable
|
| | | | 13,021 | | | | | | 14,925 | | |
Accrued expenses and other current liabilities
|
| | | | 12,650 | | | | | | 7,464 | | |
Accrued loss on purchase commitments
|
| | | | 1,699 | | | | | | 3,588 | | |
Accrued compensation
|
| | | | 3,326 | | | | | | 1,938 | | |
Income tax payable
|
| | | | 181 | | | | | | 1 | | |
Current operating lease liabilities
|
| | | | 623 | | | | | | 569 | | |
Convertible notes, current portion
|
| | | | 16,042 | | | | | | 14,641 | | |
Total current liabilities
|
| | | | 47,542 | | | | | | 47,876 | | |
Long-term operating lease liabilities
|
| | | | 1,458 | | | | | | 1,791 | | |
Warrant liabilities
|
| | | | 7,665 | | | | | | 3,730 | | |
Convertible notes
|
| | | | 133,088 | | | | | | 18,064 | | |
Other liabilities
|
| | | | 25 | | | | | | 391 | | |
Total liabilities
|
| | | | 189,778 | | | | | | 71,852 | | |
Commitments and contingencies (Note 12) | | | | | | | | | | | | | |
Redeemable convertible preferred stock – $0.00001 par value; 96,650,097 shares authorized
as of June 30, 2024 and December 31, 2023; 44,494,703 shares issued and outstanding as of June 30, 2024 and December 31, 2023; liquidation preference of $173,347 as of June 30, 2024 and December 31, 2023 |
| | | | 173,347 | | | | | | 173,347 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock – $0.00001 par value; 175,095,000 shares authorized as of June 30, 2024 and December 31, 2023; 17,474,790 and 17,454,353 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively
|
| | | | — | | | | | | — | | |
Treasury stock, at cost: 124,225 shares at June 30, 2024 and December 31, 2023
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 142,221 | | | | | | 141,496 | | |
Accumulated deficit
|
| | | | (396,952) | | | | | | (368,056) | | |
Total stockholders’ deficit
|
| | | | (254,731) | | | | | | (226,560) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 108,394 | | | | | $ | 18,639 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Engineering services revenue – related party (Note 13)
|
| | | $ | 221 | | | | | $ | 1,481 | | | | | $ | 767 | | | | | $ | 2,871 | | |
Hardware revenue
|
| | | | 2 | | | | | | — | | | | | | 5 | | | | | | — | | |
Total revenue
|
| | | | 223 | | | | | | 1,481 | | | | | | 772 | | | | | | 2,871 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization)
|
| | | | 257 | | | | | | 581 | | | | | | 563 | | | | | | 1,273 | | |
Research and development
|
| | | | 5,872 | | | | | | 4,786 | | | | | | 9,966 | | | | | | 10,256 | | |
Selling, general and administrative
|
| | | | 5,004 | | | | | | 3,971 | | | | | | 8,992 | | | | | | 7,410 | | |
Depreciation and amortization
|
| | | | 184 | | | | | | 523 | | | | | | 437 | | | | | | 1,055 | | |
Loss on purchase commitments
|
| | | | — | | | | | | 117 | | | | | | — | | | | | | 233 | | |
Transaction costs
|
| | | | 41 | | | | | | 18 | | | | | | 86 | | | | | | 18 | | |
Total costs and expenses
|
| | | | 11,358 | | | | | | 9,996 | | | | | | 20,044 | | | | | | 20,245 | | |
Loss from operations
|
| | | | (11,135) | | | | | | (8,515) | | | | | | (19,272) | | | | | | (17,374) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Pay-to-Play financing charge
|
| | | | — | | | | | | — | | | | | | — | | | | | | (30,637) | | |
Debt financing charge on convertible notes
|
| | | | (464) | | | | | | — | | | | | | (464) | | | | | | — | | |
Other income, net
|
| | | | 633 | | | | | | — | | | | | | 404 | | | | | | 14 | | |
(Loss) gain on foreign exchange transactions
|
| | | | (44) | | | | | | (17) | | | | | | (93) | | | | | | 33 | | |
Change in fair value of convertible notes
|
| | | | (5,872) | | | | | | (395) | | | | | | (10,523) | | | | | | (1,907) | | |
Change in fair value of warrant liabilities
|
| | | | 4,860 | | | | | | (245) | | | | | | 1,345 | | | | | | (1,072) | | |
Total other expense
|
| | | | (887) | | | | | | (657) | | | | | | (9,331) | | | | | | (33,569) | | |
Loss before income taxes
|
| | | | (12,022) | | | | | | (9,172) | | | | | | (28,603) | | | | | | (50,943) | | |
Provision for (benefit from) income taxes
|
| | | | 131 | | | | | | 15 | | | | | | 293 | | | | | | (73) | | |
Net loss
|
| | | $ | (12,153) | | | | | $ | (9,187) | | | | | $ | (28,896) | | | | | $ | (50,870) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.70) | | | | | $ | (2.75) | | | | | $ | (1.65) | | | | | $ | (13.91) | | |
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted
|
| | | | 17,466,965 | | | | | | 3,343,660 | | | | | | 17,460,659 | | | | | | 3,657,717 | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Treasury Stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
stockholders’ deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Three months ended June 30, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at March 31, 2024
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 17,454,353 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 141,833 | | | | | $ | (384,799) | | | | | $ | (242,966) | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 20,437 | | | | | | — | | | | | | — | | | | | | — | | | | | | 42 | | | | | | — | | | | | | 42 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 346 | | | | | | — | | | | | | 346 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,153) | | | | | | (12,153) | | |
Balance at June 30, 2024
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 17,474,790 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 142,221 | | | | | $ | (396,952) | | | | | $ | (254,731) | | |
Three months ended June 30, 2023: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at March 31, 2023
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 3,343,660 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 131,266 | | | | | $ | (322,150) | | | | | $ | (190,884) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 75 | | | | | | — | | | | | | 75 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,187) | | | | | | (9,187) | | |
Balance at June 30, 2023
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 3,343,660 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 131,341 | | | | | $ | (331,337) | | | | | $ | (199,996) | | |
Six months ended June 30, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2024
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 17,454,353 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 141,496 | | | | | $ | (368,056) | | | | | $ | (226,560) | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 20,437 | | | | | | — | | | | | | — | | | | | | — | | | | | | 42 | | | | | | — | | | | | | 42 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 683 | | | | | | — | | | | | | 683 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,896) | | | | | | (28,896) | | |
Balance at June 30, 2024
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 17,474,790 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 142,221 | | | | | $ | (396,952) | | | | | $ | (254,731) | | |
Six months ended June 30, 2023: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023
|
| | | | 16,498,279 | | | | | $ | 64,020 | | | | | | | 6,143,294 | | | | | $ | — | | | | | | 124,225 | | | | | $ | — | | | | | $ | 209,928 | | | | | $ | (280,467) | | | | | $ | (70,539) | | |
Reissuance of Shadow Preferred in Pay-to-Play Pull
Through Exchange at redemption value |
| | | | 27,996,424 | | | | | | 109,327 | | | | | | | (2,799,634) | | | | | | — | | | | | | — | | | | | | — | | | | | | (109,327) | | | | | | — | | | | | | (109,327) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 164 | | | | | | — | | | | | | 164 | | |
Pay-to-Play financing charge
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,576 | | | | | | — | | | | | | 30,576 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (50,870) | | | | | | (50,870) | | |
Balance at June 30, 2023
|
| | | | 44,494,703 | | | | | $ | 173,347 | | | | | | | 3,343,660 | | | | | $ | — | | | | | $ | 124,225 | | | | | $ | — | | | | | $ | 131,341 | | | | | $ | (331,337) | | | | | $ | (199,996) | | |
| | |
Six months ended
June 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (28,896) | | | | | $ | (50,870) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 437 | | | | | | 1,055 | | |
Noncash lease expense
|
| | | | 304 | | | | | | 572 | | |
Pay-to-Play financing charge
|
| | | | — | | | | | | 30,637 | | |
Debt financing charge on convertible notes
|
| | | | 464 | | | | | | — | | |
Stock-based compensation
|
| | | | 683 | | | | | | 164 | | |
Credit loss expense
|
| | | | 10 | | | | | | — | | |
Deferred income taxes
|
| | | | 29 | | | | | | (19) | | |
Change in fair value of convertible notes
|
| | | | 10,523 | | | | | | 1,907 | | |
Change in fair value of warrant liabilities
|
| | | | (1,345) | | | | | | 1,072 | | |
Loss on purchase commitments
|
| | | | — | | | | | | 117 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (1,731) | | | | | | 362 | | |
Accounts receivable – related party
|
| | | | (67) | | | | | | (5) | | |
Inventories
|
| | | | (1,947) | | | | | | (2,916) | | |
Prepaid expenses and other current assets
|
| | | | (210) | | | | | | 247 | | |
Other assets
|
| | | | 192 | | | | | | 19 | | |
Accounts payable and accrued liabilities
|
| | | | 894 | | | | | | 4,940 | | |
Operating lease liabilities
|
| | | | (279) | | | | | | (624) | | |
Income taxes payable
|
| | | | 180 | | | | | | (179) | | |
Accrued loss on purchase commitments
|
| | | | (1,889) | | | | | | 116 | | |
Accrued compensation
|
| | | | 1,388 | | | | | | (17) | | |
Other liabilities
|
| | | | (366) | | | | | | (366) | | |
Net cash used in operating activities
|
| | | | (21,626) | | | | | | (13,788) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (81) | | | | | | (60) | | |
Net cash used in investing activities
|
| | | | (81) | | | | | | (60) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Payment of deferred offering costs
|
| | | | (152) | | | | | | — | | |
Proceeds from Pay-to-Play convertible notes and Common Rights Offering
|
| | | | — | | | | | | 9,283 | | |
Proceeds from convertible notes
|
| | | | 110,718 | | | | | | — | | |
Repayment of short term demand notes
|
| | | | (4,750) | | | | | | — | | |
Proceeds from exercise of stock options
|
| | | | 42 | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 105,858 | | | | | | 9,283 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 84,151 | | | | | | (4,565) | | |
Cash and cash equivalents – beginning of period
|
| | | | 3,213 | | | | | | 4,913 | | |
Cash and cash equivalents- end of period
|
| | | $ | 87,364 | | | | | $ | 348 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Cash paid during the period for taxes
|
| | | $ | 120 | | | | | $ | 125 | | |
Cash paid during the period for interest
|
| | | $ | 245 | | | | | $ | — | | |
Supplemental disclosures of noncash investing and financing activities: | | | | | | | | | | | | | |
Property and equipment acquired in accounts payable & accrued expenses
|
| | | $ | 909 | | | | | $ | 100 | | |
Reissuance of Shadow Preferred in Pay-to-Play Pull Through Exchange at redemption value
|
| | | $ | — | | | | | $ | 109,327 | | |
Capitalized deferred offering costs included in accounting payable and accrued liabilities
|
| | | $ | 1,631 | | | | | $ | — | | |
Issuance of warrants with convertible notes
|
| | | $ | 4,816 | | | | | $ | 565 | | |
|
Balance at January 1, 2024
|
| | | $ | 1,100 | | |
|
Addition of deferred revenue
|
| | | | 1,729 | | |
|
Recognition of revenue
|
| | | | (367) | | |
|
Balance at June 30, 2024 (unaudited)
|
| | | $ | 2,462 | | |
| | |
Three months
ended June 30, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
United States
|
| | | $ | 221 | | | | | $ | 1,481 | | | | | $ | 436 | | | | | $ | 2,865 | | |
Japan
|
| | | | — | | | | | | — | | | | | | 333 | | | | | | 2 | | |
Others
|
| | | | 2 | | | | | | — | | | | | | 3 | | | | | | 4 | | |
Total revenue
|
| | | $ | 223 | | | | | $ | 1,481 | | | | | $ | 772 | | | | | $ | 2,871 | | |
| | |
Three months
ended June 30, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Revenue recognized at a point in time
|
| | | $ | 2 | | | | | $ | — | | | | | $ | 336 | | | | | $ | — | | |
Revenue recognized over time
|
| | | | 221 | | | | | | 1,481 | | | | | | 436 | | | | | | 2,871 | | |
| | | | $ | 223 | | | | | $ | 1,481 | | | | | $ | 772 | | | | | $ | 2,871 | | |
| | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
Current
|
| | | $ | 2,462 | | | | | $ | 733 | | |
Non-current
|
| | | | — | | | | | | 367 | | |
Total
|
| | | $ | 2,462 | | | | | $ | 1,100 | | |
| | |
June 30, 2024
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 50,430 | | | | | $ | — | | | | | $ | — | | | | | $ | 50,430 | | |
Total assets, measured at fair value
|
| | | $ | 50,430 | | | | | $ | — | | | | | $ | — | | | | | $ | 50,430 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Pay-to-Play convertible notes
|
| | | $ | — | | | | | $ | — | | | | | $ | 16,042 | | | | | $ | 16,042 | | |
2023 Convertible notes
|
| | | | — | | | | | | — | | | | | | 133,088 | | | | | | 133,088 | | |
Warrant liabilities
|
| | | | — | | | | | | — | | | | | | 7,665 | | | | | | 7,665 | | |
Total liabilities, measured at fair value
|
| | | $ | — | | | | | $ | — | | | | | $ | 156,795 | | | | | $ | 156,795 | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Pay-to-Play convertible notes
|
| | | $ | — | | | | | $ | — | | | | | $ | 14,641 | | | | | $ | 14,641 | | |
2023 Convertible notes
|
| | | | — | | | | | | — | | | | | | 18,064 | | | | | | 18,064 | | |
Warrant liabilities
|
| | | | — | | | | | | — | | | | | | 3,730 | | | | | | 3,730 | | |
Total liabilities, measured at fair value
|
| | | $ | — | | | | | $ | — | | | | | $ | 36,435 | | | | | $ | 36,435 | | |
| | |
Pay-to-Play
Convertible notes |
| |
2023
Convertible notes |
| |
Warrant
liabilities |
| |
Total
|
| ||||||||||||
Three months ended June 30, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at March 31, 2024
|
| | | $ | 14,549 | | | | | $ | 33,398 | | | | | $ | 8,154 | | | | | $ | 56,101 | | |
Issuance of 2023 convertible note warrants and related warrants
|
| | | | — | | | | | | 95,311 | | | | | | 3,907 | | | | | | 99,218 | | |
Issuance of Pre-funded common stock warrants
|
| | | | — | | | | | | — | | | | | | 464 | | | | | | 464 | | |
Change in estimated fair value
|
| | | | 1,493 | | | | | | 4,379 | | | | | | (4,860) | | | | | | 1,012 | | |
Balance at June 30, 2024
|
| | | $ | 16,042 | | | | | $ | 133,088 | | | | | $ | 7,665 | | | | | $ | 156,795 | | |
| | |
Pay-to-Play
Convertible notes |
| |
2023
Convertible notes |
| |
Warrant
liabilities |
| |
Total
|
| ||||||||||||
Six months ended June 30, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2023
|
| | | $ | 14,641 | | | | | $ | 18,064 | | | | | $ | 3,730 | | | | | $ | 36,435 | | |
Issuance of 2023 convertible note warrants and related warrants
|
| | | | — | | | | | | 105,902 | | | | | | 4,816 | | | | | | 110,718 | | |
Issuance of Pre-funded common stock warrants
|
| | | | — | | | | | | — | | | | | | 464 | | | | | | 464 | | |
Change in estimated fair value
|
| | | | 1,401 | | | | | | 9,122 | | | | | | (1,345) | | | | | | 9,178 | | |
Balance at June 30, 2024
|
| | | $ | 16,042 | | | | | $ | 133,088 | | | | | $ | 7,665 | | | | | $ | 156,795 | | |
| | |
Pay-to-Play
Convertible notes |
| |
2023
Convertible notes |
| |
Warrant
liabilities |
| |
Total
|
| ||||||||||||
Three months ended June 30, 2023: | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at March 31, 2023
|
| | | $ | 13,368 | | | | | $ | — | | | | | $ | 1,982 | | | | | $ | 15,350 | | |
Change in estimated fair value
|
| | | | 395 | | | | | | — | | | | | | 245 | | | | | | 640 | | |
Balance at June 30, 2023
|
| | | $ | 13,763 | | | | | $ | — | | | | | $ | 2,227 | | | | | $ | 15,990 | | |
| | |
Pay-to-Play
Convertible notes |
| |
2023
Convertible notes |
| |
Warrant
liabilities |
| |
Total
|
| ||||||||||||
Six months ended June 30, 2023: | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2022
|
| | | $ | 3,139 | | | | | $ | — | | | | | $ | 529 | | | | | $ | 3,668 | | |
Reinstatement of common stock warrants as preferred stock warrants
|
| | | | — | | | | | | — | | | | | | 61 | | | | | | 61 | | |
Issuance of Pay-to-Play convertible notes and related warrants
|
| | | | 8,717 | | | | | | — | | | | | | 565 | | | | | | 9,282 | | |
Change in estimated fair value
|
| | | | 1,907 | | | | | | — | | | | | | 1,072 | | | | | | 2,979 | | |
Balance at June 30, 2023
|
| | | $ | 13,763 | | | | | $ | — | | | | | $ | 2,227 | | | | | $ | 15,990 | | |
| | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
Finished goods
|
| | | $ | 20 | | | | | $ | 16 | | |
Work in progress
|
| | | | 1,213 | | | | | | 1,542 | | |
Raw materials
|
| | | | 7,236 | | | | | | 4,964 | | |
Total inventories
|
| | | $ | 8,469 | | | | | $ | 6,522 | | |
| | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
Deferred offering costs
|
| | | $ | 3,123 | | | | | $ | 1,491 | | |
Software licenses and maintenance
|
| | | | 388 | | | | | | 311 | | |
Advances paid to contract manufacturer
|
| | | | 110 | | | | | | 144 | | |
Other receivables
|
| | | | 370 | | | | | | 441 | | |
Prepaid subscriptions
|
| | | | 212 | | | | | | 83 | | |
Other
|
| | | | 474 | | | | | | 366 | | |
Total prepaid expenses and other current assets
|
| | | $ | 4,677 | | | | | $ | 2,836 | | |
| | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
Computer equipment
|
| | | $ | 13,191 | | | | | $ | 13,108 | | |
Software
|
| | | | 5,893 | | | | | | 4,984 | | |
Furniture and fixtures
|
| | | | 346 | | | | | | 346 | | |
Leasehold improvements
|
| | | | 1,416 | | | | | | 1,594 | | |
Vehicles
|
| | | | 26 | | | | | | 26 | | |
| | | | | 20,872 | | | | | | 20,058 | | |
Less: Accumulated depreciation
|
| | | | (18,764) | | | | | | (18,503) | | |
Total property and equipment, net
|
| | | $ | 2,108 | | | | | $ | 1,555 | | |
| | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
Accrued inventory purchases
|
| | | $ | 7,531 | | | | | $ | 3,813 | | |
Professional fees
|
| | | | 1,960 | | | | | | 2,617 | | |
Deferred Revenue
|
| | | | 2,462 | | | | | | 733 | | |
Other
|
| | | | 697 | | | | | | 301 | | |
Total accrued and other current liabilities
|
| | | $ | 12,650 | | | | | $ | 7,464 | | |
| | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
Vacation
|
| | | $ | 1,408 | | | | | $ | 804 | | |
Employee benefits
|
| | | | 1,016 | | | | | | 724 | | |
401K payable
|
| | | | 412 | | | | | | 215 | | |
Salaries and Wages
|
| | | | 404 | | | | | | 113 | | |
Other
|
| | | | 86 | | | | | | 82 | | |
Total accrued compensation
|
| | | $ | 3,326 | | | | | $ | 1,938 | | |
Year ending December 31,
|
| | | | | | |
2024 (remaining six months)
|
| | | $ | 16,042 | | |
2025
|
| | | | 133,088 | | |
Less: Current portion
|
| | | | (16,042) | | |
Long-term portion
|
| | | $ | 133,088 | | |
| | | | | | | | |
Number of warrant shares at
|
| |
Approximate fair value at
|
| ||||||||||||||||||
Warrant Type:
|
| |
Exercise
Price |
| |
June 30,
2024 |
| |
December 31,
2023 |
| |
June 30,
2024 |
| |
December 31,
2023 |
| |||||||||||||||
Series D Shadow Preferred Warrants
|
| | | $ | 10.44 | | | | | | — | | | | | | 338,495 | | | | | $ | — | | | | | $ | 3 | | |
Series D-2 Shadow Preferred Warrants
|
| | | $ | 4.97 | | | | | | 756,172 | | | | | | 756,172 | | | | | | 732 | | | | | | 894 | | |
Pay-to-Play Warrants
|
| | |
|
(a)
|
| | | |
|
(a)
|
| | | |
|
(a)
|
| | | | | 929 | | | | | | 976 | | |
Convertible Notes Warrants – 2023
|
| | |
|
(c)
|
| | | |
|
(c)
|
| | | |
|
(c)
|
| | | | | 5,308 | | | | | | 1,352 | | |
Common stock warrants(b)
|
| | | $ | 104.43 | | | | | | — | | | | | | 2,063 | | | | | | — | | | | | | — | | |
Pre-funded common stock warrants(d)
|
| | | $ | 0.01 | | | | |
|
(d)
|
| | | |
|
(d)
|
| | | | | 214 | | | | | | 505 | | |
Pre-funded common stock warrants(e)
|
| | | $ | 100.00 | | | | |
|
(e)
|
| | | | | — | | | | | | 482 | | | | | | — | | |
| | | | | | | | | | | 756,172 | | | | | | 1,096,730 | | | | | $ | 7,665 | | | | | $ | 3,730 | | |
| | |
Series D-2 Shadow
Preferred Stock Warrant Reinstatement |
| |||||||||
| | |
Issued in 2024
|
| |
Issued in 2023
|
| ||||||
Risk-free interest rate
|
| | | | NA | | | | | | 4.65% | | |
Expected life, in years
|
| | | | NA | | | | | | 1.11 | | |
Expected volatility
|
| | | | NA | | | | | | 65.00% | | |
Dividend yield
|
| | | | NA | | | | | | 0.00% | | |
Fair value of preferred stock
|
| | | | NA | | | | | $ | 4.01 | | |
| | |
Warrants issued with P2P
Convertible Notes |
| |||
| | |
Issued in 2024
|
| |
Issued in 2023
|
|
Risk-free interest rate
|
| |
NA
|
| |
4.54% – 4.79%
|
|
Expected life, in years
|
| |
NA
|
| |
1.0 – 1.44 years
|
|
Expected volatility
|
| |
NA
|
| |
61.2% – 62.3%
|
|
Dividend yield
|
| |
NA
|
| |
0.00%
|
|
Fair value of preferred stock
|
| |
NA
|
| |
$4.16
|
|
Fair value of common stock
|
| |
NA
|
| |
$0.74
|
|
| | |
Warrants issued with
2022 P2P Notes |
| |||
| | |
June 30, 2024
|
| |
December 31, 2023
|
|
Risk-free interest rate
|
| |
4.90% – 5.21%
|
| |
4.54% – 4.79%
|
|
Expected life, in years
|
| |
0.75 – 1.50 years
|
| |
1.0 – 1.44 years
|
|
Expected volatility
|
| |
68.9% – 73.2%
|
| |
61.2% – 62.3%
|
|
Dividend yield
|
| |
0.00%
|
| |
0.00%
|
|
Fair value of preferred stock
|
| |
$4.45
|
| |
$4.16
|
|
Fair value of common stock
|
| |
$0.81
|
| |
$0.74
|
|
| | |
Warrants issued with
2023 Convertible Notes |
| |||
| | |
Issued in 2024
|
| |
Issued in 2023
|
|
Risk-free interest rate
|
| |
3.86% – 5.55%
|
| |
NA
|
|
Expected life, in years
|
| |
0.36 – 5.00 years
|
| |
NA
|
|
Expected volatility
|
| |
61.2% – 73.0%
|
| |
NA
|
|
Dividend yield
|
| |
0.00%
|
| |
NA
|
|
Fair value of preferred stock
|
| |
$4.16 – $4.43
|
| |
NA
|
|
Fair value of common stock
|
| |
$0.74 – $0.81
|
| |
NA
|
|
| | |
Warrants issued with
2023 Convertible Notes |
| |||
| | |
June 30, 2024
|
| |
December 31, 2023
|
|
Risk-free interest rate
|
| |
4.33% – 5.43%
|
| |
3.88% – 5.26%
|
|
Expected life, in years
|
| |
0.33 – 4.97 years
|
| |
0.51 – 9.51 years
|
|
Expected volatility
|
| |
66.8% – 73.2%
|
| |
61.2% – 62.8%
|
|
Dividend yield
|
| |
0.00%
|
| |
0.00%
|
|
Fair value of preferred stock
|
| |
$4.45
|
| |
$4.16
|
|
Fair value of common stock
|
| |
$0.81
|
| |
$0.74
|
|
| | |
Three months
ended June 30, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Operating lease costs
|
| | | $ | 140 | | | | | $ | 278 | | | | | $ | 344 | | | | | $ | 554 | | |
Short-term lease costs
|
| | | | 10 | | | | | | 8 | | | | | | 20 | | | | | | 24 | | |
| | | | $ | 150 | | | | | $ | 286 | | | | | $ | 364 | | | | | $ | 578 | | |
| | |
Three months
ended June 30, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Cash paid for amounts included in the measurement of operating lease liabilities
|
| | | $ | 192 | | | | | $ | 307 | | | | | $ | 384 | | | | | $ | 589 | | |
| | |
Operating lease
obligations |
| |||
2024 (remaining six months)
|
| | | $ | 398 | | |
2025
|
| | | | 732 | | |
2026
|
| | | | 544 | | |
2027
|
| | | | 431 | | |
2028
|
| | | | 366 | | |
Thereafter
|
| | | | 14 | | |
Total
|
| | | | 2,485 | | |
Less: imputed interest
|
| | | | (404) | | |
Present value of net future minimum lease payments
|
| | | | 2,081 | | |
Less: short-term operating lease liabilities
|
| | | | (623) | | |
Long-term operating lease liabilities
|
| | | $ | 1,458 | | |
| | |
Authorized
Shares |
| |
Outstanding
Shares |
| |
Net Carrying
Value* |
| |
Liquidation
Preference |
| ||||||||||||
| | | | | | | | | | | | | | |
(In thousands)
|
| |||||||||
Series Seed Shadow Preferred
|
| | | | 5,032,238 | | | | | | 2,020,309 | | | | | $ | 698 | | | | | $ | 698 | | |
Series A Shadow Preferred
|
| | | | 15,174,130 | | | | | | 4,573,935 | | | | | | 3,183 | | | | | | 3,183 | | |
Series B Shadow Preferred
|
| | | | 18,392,046 | | | | | | 12,234,661 | | | | | | 8,442 | | | | | | 8,442 | | |
Series C Shadow Preferred
|
| | | | 13,722,052 | | | | | | 10,211,548 | | | | | | 48,661 | | | | | | 48,661 | | |
Series D Shadow Preferred
|
| | | | 4,707,494 | | | | | | 3,990,707 | | | | | | 41,673 | | | | | | 41,673 | | |
Series D Exchange Shadow Preferred
|
| | | | 4,707,494 | | | | | | 239,405 | | | | | | 2,500 | | | | | | 2,500 | | |
Series D-1 Shadow Preferred
|
| | | | 3,935,839 | | | | | | 3,662,318 | | | | | | 30,595 | | | | | | 30,595 | | |
Series D-1 Exchange Shadow Preferred
|
| | | | 3,935,839 | | | | | | — | | | | | | — | | | | | | — | | |
Series D-2 Shadow Preferred
|
| | | | 27,042,965 | | | | | | 7,561,820 | | | | | | 37,595 | | | | | | 37,595 | | |
Total
|
| | | | 96,650,097 | | | | | | 44,494,703 | | | | | $ | 173,347 | | | | | $ | 173,347 | | |
| | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
Series Seed Shadow Preferred
|
| | | | 2,020,309 | | | | | | 2,020,309 | | |
Series A Shadow Preferred
|
| | | | 4,573,935 | | | | | | 4,573,935 | | |
Series B Shadow Preferred
|
| | | | 12,234,661 | | | | | | 12,234,661 | | |
Series C Shadow Preferred
|
| | | | 10,211,548 | | | | | | 10,211,548 | | |
Series D Shadow Preferred
|
| | | | 3,990,707 | | | | | | 3,990,707 | | |
Series D Exchange Shadow Preferred
|
| | | | 239,405 | | | | | | 239,405 | | |
Series D-1 Shadow Preferred
|
| | | | 3,662,318 | | | | | | 3,662,318 | | |
Series D-2 Shadow Preferred
|
| | | | 7,561,820 | | | | | | 7,561,820 | | |
Warrants outstanding for future issuance of Series D Shadow and Series D-2 Shadow preferred stock
|
| | | | 756,172 | | | | | | 1,094,667 | | |
Warrants outstanding for future issuance of common stock
|
| | | | — | | | | | | 2,063 | | |
Pay-to-Play warrants (estimated see Note 8)
|
| | | | 691,915 | | | | | | 721,086 | | |
Convertible Notes warrants – 2023
|
| | |
|
(a)
|
| | | |
|
(a)
|
| |
Pre-funded warrant (estimated see Note 8)
|
| | | | 2,000,000 | | | | | | 7,007,582 | | |
Pre-funded warrant April 2024 (estimated see Note 8)
|
| | | | 4,500,000 | | | | | | — | | |
Stock options and restricted stock units
|
| | | | 21,188,887 | | | | | | 21,354,809 | | |
Stock options available for future issuance
|
| | | | 985,191 | | | | | | 839,706 | | |
Total shares of common stock reserved
|
| | | | 74,616,868 | | | | | | 75,514,616 | | |
| | |
Number of
options outstanding |
| |
Weighted
average exercise price |
| |
Weighted
remaining contractual life |
| |
Aggregate
intrinsic value (in thousands) |
| ||||||||||||
Outstanding options at December 31, 2023
|
| | | | 16,437,980 | | | | | $ | 1.12 | | | | | | 9.3 | | | | | $ | 13,907 | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | (20,437) | | | | | | 2.09 | | | | | | | | | | | | | | |
Expired
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | (61,156) | | | | | | 10.93 | | | | | | | | | | | | | | |
Outstanding options at June 30, 2024
|
| | | | 16,356,387 | | | | | $ | 1.08 | | | | | | 8.8 | | | | | $ | 4,543 | | |
Vested/expected to vest at June 30, 2024
|
| | | | 16,356,387 | | | | | $ | 1.08 | | | | | | 8.8 | | | | | $ | 4,543 | | |
Exercisable options at June 30, 2024
|
| | | | 5,600,239 | | | | | $ | 2.27 | | | | | | 8.1 | | | | | $ | 1,319 | | |
| | |
Three months
ended June 30, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Research and development
|
| | | $ | 170 | | | | | $ | 59 | | | | | $ | 350 | | | | | $ | 130 | | |
Selling, general and administrative
|
| | | | 176 | | | | | | 16 | | | | | | 333 | | | | | | 34 | | |
Total
|
| | | $ | 346 | | | | | $ | 75 | | | | | $ | 683 | | | | | $ | 164 | | |
| | |
Awards
|
| |
Weighted-average
grant date fair value (per share) |
| ||||||
Nonvested as of December 31, 2023
|
| | | | 4,916,829 | | | | | $ | 1.18 | | |
Issued
|
| | | | — | | | | | $ | — | | |
Forfeited
|
| | | | (84,329) | | | | | $ | 0.86 | | |
Nonvested as of June 30, 2024
|
| | | | 4,832,500 | | | | | $ | 1.18 | | |
| | |
Three Months
Ended June 30, |
| |
Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Inventory purchases related to purchase obligation
|
| | | $ | 466 | | | | | $ | 2,027 | | | | | $ | 3,742 | | | | | $ | 2,027 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (12,153) | | | | | $ | (9,187) | | | | | $ | (28,896) | | | | | $ | (50,870) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average number of shares outstanding used to compute net loss per share attributable to common stockholders, basic and diluted
|
| | | | 17,466,965 | | | | | | 3,343,660 | | | | | | 17,460,659 | | | | | | 3,657,717 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.70) | | | | | $ | (2.75) | | | | | $ | (1.65) | | | | | $ | (13.91) | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Redeemable convertible preferred stock
|
| | | | 44,494,703 | | | | | | 44,494,703 | | | | | | 44,494,703 | | | | | | 44,494,703 | | |
Stock options
|
| | | | 16,356,387 | | | | | | 1,310,419 | | | | | | 16,356,387 | | | | | | 1,310,419 | | |
Restricted stock units
|
| | | | 4,832,500 | | | | | | 4,825,528 | | | | | | 4,832,500 | | | | | | 4,825,528 | | |
Series D and D-2 preferred stock warrants
|
| | | | 756,172 | | | | | | 1,094,667 | | | | | | 756,172 | | | | | | 1,094,667 | | |
Pay-to-Play warrants (estimated See Note 8)
|
| | | | 691,915 | | | | | | — | | | | | | 691,915 | | | | | | — | | |
Convertible Notes warrants – 2023
|
| | |
|
(a)
|
| | | |
|
(a)
|
| | | |
|
(a)
|
| | | |
|
(a)
|
| |
Common stock warrants
|
| | | | — | | | | | | 2,063 | | | | | | — | | | | | | 2,063 | | |
Pre-funded warrant (estimated See Note 8)
|
| | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | |
Pre-funded warrant April 2022 (estimated See Note 8)
|
| | | | 4,500,000 | | | | | | — | | | | | | 4,500,000 | | | | | | — | | |
Total potentially dilutive shares
|
| | | | 73,631,677 | | | | | | 51,727,380 | | | | | | 73,631,677 | | | | | | 51,727,380 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | — | | | | | $ | 22,232 | | |
Restricted Cash
|
| | | | 843,313 | | | | | | — | | |
Due from sponsor
|
| | | | 318,888 | | | | | | — | | |
Trust Account – Restricted for Redeeming Shareholders
|
| | | | 24,539,002 | | | | | | — | | |
Other Assets
|
| | | | — | | | | | | 186,532 | | |
Total current assets
|
| | | | 25,701,203 | | | | | | 208,764 | | |
Investments held in Trust Account
|
| | | | 46,893,175 | | | | | | 295,802,694 | | |
Total Assets
|
| | | $ | 72,594,378 | | | | | $ | 296,011,458 | | |
Liabilities and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 2,123,846 | | | | | $ | 304,952 | | |
Franchise tax payable
|
| | | | 35,800 | | | | | | 200,000 | | |
Due to Trust Account
|
| | | | 318,888 | | | | | | — | | |
Redeemed stock payable to public stockholders
|
| | | | 24,539,002 | | | | | | — | | |
Convertible promissory note – related party
|
| | | | 810,345 | | | | | | — | | |
Income tax payable
|
| | | | 1,027,644 | | | | | | 791,758 | | |
Excise Tax Payable
|
| | | | 2,523,150 | | | | | | — | | |
Total current liabilities
|
| | | | 31,378,675 | | | | | | 1,296,710 | | |
Deferred underwriting commissions
|
| | | | 10,062,500 | | | | | | 10,062,500 | | |
Total Liabilities
|
| | | | 41,441,175 | | | | | | 11,359,210 | | |
Commitments and Contingencies (Note 6) | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 4,345,663 and 28,750,000 shares at redemption value of approximately $10.81 and $10.25 as of December 31, 2023 and 2022, respectively
|
| | | | 46,991,932 | | | | | | 294,796,918 | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued
and outstanding |
| | | | — | | | | |
|
—
|
| |
Class A common stock, $0.0001 par value; 280,000,000 shares authorized; 10,817,000 and 1,329,500 shares issued and outstanding (excluding 2,285,040 shares to be redeemed as of December 31, 2023 and excluding 4,345,663 and 28,750,000 shares subject to possible redemption) as of December 31, 2023 and 2022, respectively
|
| | | | 1,082 | | | | | | 133 | | |
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 0 and 9,487,500 shares issued and outstanding as of December 31, 2023 and 2022, respectively
|
| | | | — | | | | | | 949 | | |
Additional paid-in capital
|
| | | | — | | | | |
|
—
|
| |
Accumulated deficit
|
| | | | (15,839,811) | | | | | | (10,145,752) | | |
Total Stockholders’ Deficit
|
| | | | (15,838,729) | | | | | | (10,144,670) | | |
Total Liabilities and Stockholders’ Deficit
|
| | | $ | 72,594,378 | | | | | $ | 296,011,458 | | |
| | |
For the Year
Ended December 31, 2023 |
| |
For the Year
Ended December 31, 2022 |
| ||||||
Formation and operating costs
|
| | | $ | 3,040,539 | | | | | $ | 1,320,997 | | |
Franchise Tax
|
| | | | 344,271 | | | | | | 202,932 | | |
Loss from operations
|
| | | | (3,384,810) | | | | | | (1,523,929) | | |
Other income | | | | | | | | | | | | | |
Interest income earned on Trust
|
| | | | 5,751,596 | | | | | | 3,989,294 | | |
Total other income, net
|
| | | | 5,751,596 | | | | | | 3,989,294 | | |
Income before provision for income taxes
|
| | | | 2,366,786 | | | | | | 2,465,365 | | |
Provision for income taxes
|
| | | | (1,027,644) | | | | | | (791,758) | | |
Net income
|
| | | $ | 1,339,142 | | | | | $ | 1,673,607 | | |
Weighted average shares outstanding of Class A common stock subject to redemption, basic and diluted
|
| | | | 10,578,271 | | | | | | 28,750,000 | | |
Basic and diluted net income per common stock, Class A subject to redemption
|
| | | $ | 0.06 | | | | | $ | 0.04 | | |
Weighted average shares outstanding of non-redeemable Class A common stock,
basic and diluted |
| | | | 1,803,670 | | | | | | 1,329,500 | | |
Basic and diluted net income per common stock, non-redeemable Class A
|
| | | $ | 0.06 | | | | | $ | 0.04 | | |
Weighted average shares outstanding of Class B common stock, basic and diluted
|
| | | | 9,071,610 | | | | | | 9,487,500 | | |
Basic and diluted net income per Class B common stock
|
| | | $ | 0.06 | | | | | $ | 0.04 | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2021
|
| | | | 1,329,500 | | | | | $ | 133 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | — | | | | | $ | (8,834,941) | | | | | $ | (8,833,859) | | |
Accretion for common stock subject to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,984,418) | | | | | | (2,984,418) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,673,607 | | | | | | 1,673,607 | | |
Balance as of December 31, 2022
|
| | | | 1,329,500 | | | | | $ | 133 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | — | | | | | $ | (10,145,752) | | | | | $ | (10,144,670) | | |
Conversion of Class B to Class A Shares
|
| | | | 9,487,500 | | | | | | 949 | | | | | | (9,487,500) | | | | | | (949) | | | | | | — | | | | | | — | | | | | | — | | |
Stockholder Non-Redemption Agreement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,758,683 | | | | | | 8,758,683 | | |
Stockholder Non-Redemption Agreement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,758,683) | | | | | | (8,758,683) | | |
Excise tax liability arising from redemption of Class A shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,523,150) | | | | | | (2,523,150) | | |
Accretion for common stock subject to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,510,051) | | | | | | (4,510,051) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,339,142 | | | | | | 1,339,142 | | |
Balance as of December 31, 2023
|
| | | | 10,817,000 | | | | | $ | 1,082 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (15,839,811) | | | | | $ | (15,838,729) | | |
| | |
For the
Year Ended December 31, 2023 |
| |
For the
Year Ended December 31, 2022 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,339,142 | | | | | $ | 1,673,607 | | |
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on cash and marketable securities held in Trust
Account |
| | | | (5,751,596) | | | | | | (3,989,294) | | |
Changes in current assets and liabilities:
|
| | | | | | | | | | | | |
Other Assets
|
| | | | 186,532 | | | | | | 201,664 | | |
Accrued expenses
|
| | | | 1,618,895 | | | | | | (232,122) | | |
Franchise tax payable
|
| | | | 35,800 | | | | | | 188,914 | | |
Income Tax Payable
|
| | | | 235,886 | | | | | | 791,758 | | |
Due to related party
|
| | | | — | | | | | | (7,097) | | |
Net cash used in operating activities
|
| | | | (2,335,341) | | | | | | (1,372,570) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investments held in Trust
|
| | | | (130,370) | | | | | | — | | |
Cash withdrawn from Trust Account used to pay franchise and income
taxes |
| | | | 1,314,246 | | | | | | — | | |
Restricted Cash
|
| | | | 843,313 | | | | | | — | | |
Due from Sponsor
|
| | | | 318,888 | | | | | | | | |
Cash withdrawn from Trust Account in connection with redemptions
|
| | | | 227,776,035 | | | | | | — | | |
Net cash provided by investing activities
|
| | | | 230,122,112 | | | | | | — | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from convertible promissory note – Related Party
|
| | | | 810,345 | | | | | | — | | |
Payment of note payable-related party
|
| | | | — | | | | | | (144,746) | | |
Redemptions of Common Stock
|
| | | | (227,776,035) | | | | | | — | | |
Net cash used in financing activities
|
| | | | (226,965,690) | | | | | | (144,746) | | |
Net change in cash and restricted cash
|
| | | | 821,081 | | | | | | (1,517,316) | | |
Cash and restricted cash, beginning of the year
|
| | | | 22,232 | | | | | | 1,539,548 | | |
Cash and restricted cash, end of the year
|
| | | $ | 843,313 | | | | | $ | 22,232 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 791,758 | | | | | $ | — | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | |
Excise tax liability arising from redemption of Class A shares
|
| | | $ | 2,523,150 | | | | | $ | — | | |
Accretion of Class A common stock subject to possible redemption
|
| | | $ | 4,510,051 | | | | | $ | 2,984,418 | | |
Reconciliation of Cash and Restricted Cash: | | | | | | | | | | | | | |
Cash – Beginning of Year
|
| | | $ | 22,232 | | | | | $ | 1,539,548 | | |
Restricted Cash – Beginning of Year
|
| | | $ | — | | | | | $ | — | | |
Cash and Restricted Cash – Beginning of Year
|
| | | $ | 22,232 | | | | | $ | 1,539,548 | | |
Cash – End of Year
|
| | | $ | — | | | | | $ | 22,232 | | |
Restricted Cash – End of Year
|
| | | $ | 843,313 | | | | | $ | — | | |
Cash and Restricted Cash – End of Year
|
| | | $ | 843,313 | | | | | $ | 22,232 | | |
| | |
For the Year Ended
December 31, 2023 |
| |
For the Year Ended
December 31, 2022 |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||
| | |
Redeemable
common stock |
| |
Non-redeemable
common stock |
| |
Non-redeemable
common stock |
| |
Redeemable
Common stock |
| |
Non-redeemable
common stock |
| |
Non-redeemable
common stock |
| ||||||||||||||||||
Basic and diluted net income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 660,301 | | | | | $ | 112,586 | | | | | $ | 566,255 | | | | | $ | 1,216,069 | | | | | $ | 56,235 | | | | | $ | 401,303 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares outstanding including common stock subject to redemption
|
| | | | 10,578,271 | | | | | | 1,803,670 | | | | | | 9,071,610 | | | | | | 28,750,000 | | | | | | 1,329,500 | | | | | | 9,487,500 | | |
Basic and diluted net income per share
|
| | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.04 | | | | | $ | 0.04 | | | | | $ | 0.04 | | |
|
Class A common stock subject to possible redemption, January 1, 2022
|
| | | | 291,812,500 | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 2,984,418 | | |
|
Class A common stock subject to possible redemption, December 31, 2022
|
| | | | 294,796,918 | | |
| Less: | | | | | | | |
|
Redemptions
|
| | | | (252,315,037) | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 4,510,051 | | |
|
Class A common stock subject to possible redemption, December 31, 2023
|
| | | | 46,991,932 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Deferred tax assets (liability) | | | | | | | | | | | | | |
Organizational costs/Startup expenses
|
| | | $ | 475,133 | | | | | $ | 287,868 | | |
Federal Net Operating loss
|
| | |
|
—
|
| | | | | — | | |
Total deferred tax assets (liability)
|
| | | | 475,133 | | | | | | 287,868 | | |
Valuation allowance
|
| | | | (475,133) | | | | | | (287,868) | | |
Deferred tax assets (liability), net of allowance
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Federal | | | | | | | | | | | | | |
Current
|
| | | $ | 1,027,644 | | | | | $ | 791,758 | | |
Deferred
|
| | | | (187,264) | | | | | | (274,031) | | |
State | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | |
Deferred
|
| | | | — | | | | | | — | | |
Change in valuation allowance
|
| | | | 187,264 | | | | | | 274,031 | | |
Income tax provision
|
| | | $ | 1,027,644 | | | | | $ | 791,758 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Statutory federal income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State taxes, net of federal tax benefit
|
| | | | 0.0% | | | | | | 0.0% | | |
Transaction Costs
|
| | | | 14.3% | | | | | | 0.0% | | |
Fines and Penalties
|
| | | | 0.2% | | | | | | 0.0% | | |
Change in valuation allowance
|
| | | | 7.9% | | | | | | 11.1% | | |
Income tax provision
|
| | | | 43.4% | | | | | | 32.1% | | |
| | |
December 31, 2023
|
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Money Market Funds held in Trust
Account |
| | | $ | 71,432,177 | | | | | $ | 71,432,177 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 71,432,177 | | | | | $ | 71,432,177 | | | | | $ | — | | | | | $ | — | | |
| | |
December 31, 2022
|
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Money Market Funds held in Trust Account
|
| | | $ | 295,802,694 | | | | | $ | 295,802,694 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 295,802,694 | | | | | $ | 295,802,694 | | | | | $ | — | | | | | $ | — | | |
| | |
June 30, 2024
|
| |
December 31, 2023
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | — | | | | | $ | — | | |
Restricted Cash
|
| | | | 26,944 | | | | | | 843,313 | | |
Due from sponsor
|
| | | | 109,118 | | | | | | 318,888 | | |
Trust Account – Restricted for Redeeming Shareholders
|
| | | | — | | | | | | 24,539,002 | | |
Prepaid expenses and other Assets
|
| | | | 45,500 | | | | | | — | | |
Total current assets
|
| | | | 181,562 | | | | | | 25,701,203 | | |
Investments held in Trust Account
|
| | | | 48,885,820 | | | | | | 46,893,175 | | |
Total Assets
|
| | | $ | 49,067,382 | | | | | $ | 72,594,378 | | |
Liabilities and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 2,530,021 | | | | | $ | 2,123,846 | | |
Franchise tax payable
|
| | | | 100,000 | | | | | | 35,800 | | |
Due to Trust Account
|
| | | | 109,118 | | | | | | 318,888 | | |
Redeemed stock payable to public stockholders
|
| | | | — | | | | | | 24,539,002 | | |
Convertible promissory note – related party
|
| | | | 1,500,000 | | | | | | 810,345 | | |
Advances from sponsor
|
| | | | 1,059,551 | | | | | | — | | |
Income tax payable
|
| | | | 283,838 | | | | | | 1,027,644 | | |
Derivative Liability – Backstop Subscription Agreement
|
| | | | 356,847 | | | | | | — | | |
Excise Tax Payable
|
| | | | 2,523,150 | | | | | | 2,523,150 | | |
Total current liabilities
|
| | | | 8,462,525 | | | | | | 31,378,675 | | |
Deferred underwriting commissions
|
| | | | 10,062,500 | | | | | | 10,062,500 | | |
Total Liabilities
|
| | | | 18,525,025 | | | | | | 41,441,175 | | |
Commitments and Contingencies (Note 6) | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 4,345,663 shares at
redemption value of approximately $11.19 and $10.81 as of June 30, 2024 and December 31, 2023, respectively |
| | | | 48,638,044 | | | | | | 46,991,932 | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | |
|
—
|
| | | |
|
—
|
| |
Class A common stock, $0.0001 par value; 280,000,000 shares authorized;
10,817,000 shares issued and outstanding (excluding 4,345,663 shares subject to possible redemption) as of June 30, 2024 and 10,817,000 shares issued and outstanding (excluding 4,345,663 shares subject to possible redemption and 2,285,040 shares to be redeemed) as of December 31, 2023, respectively. |
| | | | 1,082 | | | | | | 1,082 | | |
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 0
shares issued and outstanding as of June 30, 2024 and December 31, 2023 |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | |
|
—
|
| | | |
|
—
|
| |
Accumulated deficit
|
| | | | (18,096,769) | | | | | | (15,839,811) | | |
Total Stockholders’ Deficit
|
| | | | (18,095,687) | | | | | | (15,838,729) | | |
Total Liabilities and Stockholders’ Deficit
|
| | | $ | 49,067,382 | | | | | $ | 72,594,378 | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Operating costs
|
| | | $ | 698,339 | | | | | $ | 506,455 | | | | | $ | 1,117,892 | | | | | $ | 1,207,994 | | |
Franchise Tax Expense
|
| | | | 50,000 | | | | | | 50,000 | | | | | | 106,259 | | | | | | 244,271 | | |
Loss from operations
|
| | | | (748,339) | | | | | | (556,455) | | | | | | (1,224,151) | | | | | | (1,452,265) | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income earned on Trust
|
| | | | 625,916 | | | | | | 823,682 | | | | | | 1,253,990 | | | | | | 3,899,411 | | |
Change in fair value of derivative liability – Backstop Subscription Agreement
|
| | | | (356,847) | | | | | | — | | | | | | (356,847) | | | | | | — | | |
Total other income, net
|
| | | | 269,069 | | | | | | 823,682 | | | | | | 897,143 | | | | | | 3,899,411 | | |
(Loss) income before provision for income taxes
|
| | | | (479,270) | | | | | | 267,227 | | | | | | (327,008) | | | | | | 2,447,146 | | |
Provision for income taxes
|
| | | | (120,943) | | | | | | (168,455) | | | | | | (283,838) | | | | | | (773,583) | | |
Net (loss) income
|
| | | $ | (600,213) | | | | | $ | 98,772 | | | | | $ | (610,846) | | | | | $ | 1,673,563 | | |
Weighted average shares outstanding of Class A common stock subject to redemption, basic and diluted
|
| | | | 4,345,663 | | | | | | 6,630,703 | | | | | | 4,345,663 | | | | | | 29,801,668 | | |
Basic and diluted net (loss) income per common stock, Class A subject to redemption
|
| | | $ | (0.04) | | | | | $ | 0.01 | | | | | $ | (0.04) | | | | | $ | 0.04 | | |
Weighted average shares outstanding of non-redeemable Class A common stock, basic and diluted
|
| | | | 10,817,000 | | | | | | 1,329,500 | | | | | | 10,817,000 | | | | | | 1,329,500 | | |
Basic and diluted net (loss) income per common stock, non-redeemable Class A
|
| | | $ | (0.04) | | | | | $ | 0.01 | | | | | $ | (0.04) | | | | | $ | 0.04 | | |
Weighted average shares outstanding of Class B common stock, basic and diluted
|
| | | | — | | | | | | 9,487,500 | | | | | | — | | | | | | 9,487,500 | | |
Basic and diluted net income per Class B common stock
|
| | | $ | — | | | | | $ | 0.01 | | | | | $ | — | | | | | $ | 0.04 | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of January 1, 2024
|
| | | | 10,817,000 | | | | | $ | 1,082 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (15,839,811) | | | | | $ | (15,838,729) | | |
Accretion for common stock subject to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (800,030) | | | | | | (800,030) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,633) | | | | | | (10,633) | | |
Balance as of March 31, 2024
|
| | | | 10,817,000 | | | | | $ | 1,082 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (16,650,474) | | | | | $ | (16,649,392) | | |
Accretion for common stock subject to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (846,082) | | | | | | (846,082) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (600,213) | | | | | | (600,213) | | |
Balance as of June 30, 2024
|
| | | | 10,817,000 | | | | | $ | 1,082 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (18,096,769) | | | | | $ | (18,095,687) | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of January 1, 2023
|
| | | | 1,329,500 | | | | | $ | 133 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | — | | | | | $ | (10,145,752) | | | | | $ | (10,144,670) | | |
Stockholder Non-Redemption Agreement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,758,683 | | | | | | 8,758,683 | | |
Stockholder Non-Redemption Agreement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,758,683) | | | | | | (8,758,683) | | |
Excise tax liability arising from redemption of Class A shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,277,760) | | | | | | (2,277,760) | | |
Accretion for common stock subject to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,276,329) | | | | | | (2,276,329) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,574,791 | | | | | | 1,574,791 | | |
Balance as of March 31, 2023
|
| | | | 1,329,500 | | | | | $ | 133 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | — | | | | | $ | (13,125,050) | | | | | $ | (13,123,968) | | |
Accretion for common stock subject to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (605,227) | | | | | | (605,227) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98,772 | | | | | | 98,772 | | |
Balance as of June 30, 2023
|
| | | | 1,329,500 | | | | | $ | 133 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | — | | | | | $ | (13,631,505) | | | | | $ | (13,630,423) | | |
| | |
For the Six Months Ended June 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (610,846) | | | | | $ | 1,673,563 | | |
Adjustments to reconcile net (loss) income to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on cash and investments held in Trust Account
|
| | | | (1,253,990) | | | | | | (3,899,411) | | |
Change in fair value of derivative liability – Backstop Subscription Agreement
|
| | | | 356,847 | | | | | | — | | |
Changes in current assets and liabilities:
|
| | | | | | | | | | | | |
Other Assets
|
| | | | (45,500) | | | | | | 56,245 | | |
Accrued expenses
|
| | | | — | | | | | | 401,831 | | |
Franchise tax payable
|
| | | | 100,000 | | | | | | 100,000 | | |
Income tax payable
|
| | | | (373,431) | | | | | | 773,583 | | |
Net cash used in operating activities
|
| | | | (1,826,920) | | | | | | (894,189) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Cash withdrawn from Trust Account to pay franchise and income taxes
|
| | | | 43,564 | | | | | | 2,039,910 | | |
Principal deposits into Trust Account for Extension
|
| | | | (782,219) | | | | | | — | | |
Cash withdrawn from Trust Account in connection with redemptions
|
| | | | 24,539,002 | | | | | | 227,776,035 | | |
Net cash provided by investing activities
|
| | | | 23,800,347 | | | | | | 229,815,945 | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from Advances from sponsor
|
| | | | 1,059,551 | | | | | | — | | |
Proceeds from convertible promissory note – related party
|
| | | | 689,655 | | | | | | 99,975 | | |
Redemption of Common Stock
|
| | | | (24,539,002) | | | | | | (227,776,035) | | |
Net cash used in financing activities
|
| | | | (22,789,796) | | | | | | (227,676,060) | | |
Net change in cash and restricted cash
|
| | | | (816,369) | | | | | | 1,245,696 | | |
Cash and restricted cash, beginning of the period
|
| | | | 843,313 | | | | | | 22,232 | | |
Cash and restricted cash, end of the period
|
| | | $ | 26,944 | | | | | $ | 1,267,928 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash Paid for Income Taxes
|
| | | $ | 1,027,644 | | | | | $ | — | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | |
Excise tax liability arising from redemption of Class A shares
|
| | | $ | — | | | | | $ | 2,277,760 | | |
Accretion of Class A common stock subject to possible redemption
|
| | | $ | 1,646,112 | | | | | $ | 2,881,556 | | |
Reconciliation of Cash and Restricted Cash: | | | | | | | | | | | | | |
Cash – Beginning of period
|
| | | $ | — | | | | | $ | 22,232 | | |
Restricted Cash – Beginning of period
|
| | | $ | 843,313 | | | | | $ | — | | |
Cash and Restricted Cash – Beginning of period
|
| | | $ | 843,313 | | | | | $ | 22,232 | | |
Cash – End of period
|
| | | $ | — | | | | | $ | 1,267,928 | | |
Restricted Cash – End of Period
|
| | | $ | 26,944 | | | | | $ | — | | |
Cash and Restricted Cash – End of period
|
| | | $ | 26,944 | | | | | $ | 1,267,928 | | |
| | |
For the Three Months Ended
June 30, 2024 |
| |
For the Three Months Ended
June 30, 2023 |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||
| | |
Redeemable
common stock |
| |
Non-redeemable
common stock |
| |
Non-redeemable
common stock |
| |
Redeemable
Common stock |
| |
Non-redeemable
common stock |
| |
Non-redeemable
common stock |
| ||||||||||||||||||
Basic and diluted net (loss) income per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net (loss) income
|
| | | $ | (172,023) | | | | | $ | (428,190) | | | | | $ | — | | | | | $ | 37,537 | | | | | $ | 7,526 | | | | | $ | 53,709 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares
outstanding including common stock subject to redemption |
| | | | 4,345,663 | | | | | | 10,817,000 | | | | | | — | | | | | | 6,630,703 | | | | | | 1,329,500 | | | | | | 9,487,500 | | |
Basic and diluted net (loss) income per share
|
| | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | — | | | | | $ | 0.01 | | | | | $ | 0.01 | | | | | $ | 0.01 | | |
| | |
For the Six Months Ended
June 30, 2024 |
| |
For the Six Months Ended
June 30, 2023 |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||
| | |
Redeemable
common stock |
| |
Non-redeemable
common stock |
| |
Non-redeemable
common stock |
| |
Redeemable
Common stock |
| |
Non-redeemable
common stock |
| |
Non-redeemable
common stock |
| ||||||||||||||||||
Basic and diluted net (loss) income per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net (loss) income
|
| | | $ | (175,070) | | | | | $ | (435,776) | | | | | $ | — | | | | | $ | 1,227,883 | | | | | $ | 54,778 | | | | | $ | 390,902 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares
outstanding including common stock subject to redemption |
| | | | 4,345,663 | | | | | | 10,817,000 | | | | | | — | | | | | | 29,801,668 | | | | | | 1,329,500 | | | | | | 9,487,500 | | |
Basic and diluted net (loss) income per share
|
| | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | — | | | | | $ | 0.04 | | | | | $ | 0.04 | | | | | $ | 0.04 | | |
|
Class A common stock subject to possible redemption, January 1, 2023
|
| | | | 294,796,918 | | |
| Less: | | | | | | | |
|
Redemptions
|
| | | | (252,315,037) | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 4,510,051 | | |
|
Class A common stock subject to possible redemption, December 31, 2023
|
| | | | 46,991,932 | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 800,030 | | |
|
Class A common stock subject to possible redemption, March 31, 2024
|
| | | | 47,791,962 | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 846,082 | | |
|
Class A common stock subject to possible redemption, June 30, 2024
|
| | | | 48,638,044 | | |
| | |
June 30, 2024
|
| |
Quoted Prices In
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Money Market Funds held in Trust
Account |
| | | $ | 48,885,820 | | | | | $ | 48,885,820 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative Liability – Backstop Subscription Agreement
|
| | | $ | 356,847 | | | | | $ | — | | | | | $ | — | | | | | $ | 356,847 | | |
| | |
December 31, 2023
|
| |
Quoted Prices In
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Money Market Funds held in Trust Account
|
| | | $ | 71,432,177 | | | | | $ | 71,432,177 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 71,432,177 | | | | | $ | 71,432,177 | | | | | $ | — | | | | | $ | — | | |
Inputs
|
| |
Initial
Measurement date of April 22, 2024 |
| |
June 30, 2024
|
| ||||||
Stock Price
|
| | | $ | 11.05 | | | | | $ | 11.12 | | |
Risk-Free Rate
|
| | | | 5.39% | | | | | | 5.42% | | |
Weighted Terms
|
| | | | 0.48 | | | | | | 0.36 | | |
Market Implied Likelihood of Initial Business Combination
|
| | | | 10.35% | | | | | | 10.18% | | |
| | |
Subscription
Purchase Agreement |
| |||
Fair Value as of January 1, 2024
|
| | | $ | — | | |
Initial Measurement on April 22, 2024
|
| | | | 361,124 | | |
Change in Fair Value
|
| | | | (4,277) | | |
Fair Value as of June 30, 2024
|
| | | $ | 356,847 | | |
| | |
Page
|
| |||
| | | | A-1-2 | | | |
| | | | A-1-2 | | | |
| | | | A-1-17 | | | |
| | | | A-1-17 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-18 | | | |
| | | | A-1-19 | | | |
| | | | A-1-20 | | | |
| | | | A-1-20 | | | |
| | | | A-1-20 | | | |
| | | | A-1-21 | | | |
| | | | A-1-22 | | | |
| | | | A-1-22 | | | |
| | | | A-1-23 | | | |
| | | | A-1-23 | | | |
| | | | A-1-23 | | | |
| | | | A-1-24 | | | |
| | | | A-1-26 | | | |
| | | | A-1-26 | | | |
| | | | A-1-27 | | | |
| | | | A-1-28 | | | |
| | | | A-1-28 | | | |
| | | | A-1-28 | | | |
| | | | A-1-28 | | | |
| | | | A-1-29 | | | |
| | | | A-1-29 | | | |
| | | | A-1-29 | | | |
| | | | A-1-31 | | | |
| | | | A-1-31 | | | |
| | | | A-1-32 | | | |
| | | | A-1-32 | | | |
| | | | A-1-32 | | | |
| | | | A-1-32 | | | |
| | | | A-1-35 | | | |
| | | | A-1-36 | | | |
| | | | A-1-38 | | |
| | |
Page
|
| |||
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-41 | | | |
| | | | A-1-42 | | | |
| | | | A-1-44 | | | |
| | | | A-1-45 | | | |
| | | | A-1-46 | | | |
| | | | A-1-46 | | | |
| | | | A-1-47 | | | |
| | | | A-1-47 | | | |
| | | | A-1-47 | | | |
| | | | A-1-47 | | | |
| | | | A-1-47 | | | |
| | | | A-1-48 | | | |
| | | | A-1-48 | | | |
| | | | A-1-48 | | | |
| | | | A-1-49 | | | |
| | | | A-1-49 | | | |
| | | | A-1-49 | | | |
| | | | A-1-50 | | | |
| | | | A-1-51 | | | |
| | | | A-1-51 | | | |
| | | | A-1-51 | | | |
| | | | A-1-51 | | | |
| | | | A-1-51 | | | |
| | | | A-1-52 | | | |
| | | | A-1-53 | | | |
| | | | A-1-53 | | | |
| | | | A-1-53 | | | |
| | | | A-1-54 | | | |
| | | | A-1-55 | | | |
| | | | A-1-55 | | | |
| | | | A-1-55 | | | |
| | | | A-1-55 | | | |
| | | | A-1-55 | | | |
| | | | A-1-58 | | | |
| | | | A-1-59 | | |
| | |
Page
|
| |||
| | | | A-1-59 | | | |
| | | | A-1-59 | | | |
| | | | A-1-59 | | | |
| | | | A-1-60 | | | |
| | | | A-1-60 | | | |
| | | | A-1-61 | | | |
| | | | A-1-61 | | | |
| | | | A-1-62 | | | |
| | | | A-1-62 | | | |
| | | | A-1-63 | | | |
| | | | A-1-65 | | | |
| | | | A-1-65 | | | |
| | | | A-1-65 | | | |
| | | | A-1-66 | | | |
| | | | A-1-70 | | | |
| | | | A-1-70 | | | |
| | | | A-1-70 | | | |
| | | | A-1-70 | | | |
| | | | A-1-71 | | | |
| | | | A-1-72 | | | |
| | | | A-1-72 | | | |
| | | | A-1-72 | | | |
| | | | A-1-72 | | | |
| | | | A-1-73 | | | |
| | | | A-1-73 | | | |
| | | | A-1-74 | | | |
| | | | A-1-74 | | | |
| | | | A-1-74 | | | |
| | | | A-1-75 | | | |
| | | | A-1-75 | | | |
| | | | A-1-75 | | | |
| | | | A-1-76 | | | |
| | | | A-1-76 | | | |
| | | | A-1-77 | | | |
| | | | A-1-78 | | | |
| | | | A-1-78 | | | |
| | | | A-1-78 | | | |
| | | | A-1-78 | | | |
| | | | A-1-78 | | |
| | |
Page
|
| |||
| | | | A-1-78 | | | |
| | | | A-1-78 | | | |
| | | | A-1-79 | | | |
| | | | A-1-79 | | | |
| | | | A-1-79 | | | |
| | | | A-1-79 | | | |
| | | | A-1-80 | | | |
| | | | A-1-80 | | | |
| | | | A-1-80 | | |
|
Exhibit A
|
| | Form of Amended and Restated Certificate of Incorporation of Acquiror | |
|
Exhibit B
|
| | Form of Amended and Restated Bylaws of Acquiror | |
|
Exhibit C
|
| | Form of Company Support Agreement | |
|
Exhibit D
|
| | Form of Sponsor Support Agreement | |
|
Exhibit E
|
| | Form of Registration Rights Agreement | |
|
Exhibit F
|
| | Form of Lock-Up Agreement | |
|
Exhibit G
|
| | Form of Stockholders’ Agreement | |
|
Exhibit H
|
| | Form of Burkhan Warrant | |
| | |
Page
|
| |||
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-1 | | | |
| | | | B-4 | | | |
| | | | B-8 | | | |
| | | | B-8 | | | |
| | | | B-8 | | | |
| | | | B-8 | | | |
| | | | B-9 | | | |
| | | | B-9 | | | |
| | | | B-10 | | | |
| | | | B-10 | | | |
| | | | B-10 | | | |
| | | | B-11 | | | |
| | | | B-11 | | | |
| | | | B-11 | | | |
| | | | B-11 | | | |
| | | | B-11 | | | |
| | | | B-11 | | | |
| | | | B-11 | | | |
| | | | B-12 | | | |
| | | | B-12 | | | |
| | | | B-12 | | | |
| | | | B-12 | | | |
| | | | B-13 | | | |
| | | | B-13 | | | |
| | | | B-13 | | | |
| | | | B-13 | | | |
| | | | B-13 | | | |
| | | | B-13 | | | |
| | | | B-14 | | | |
| | | | B-14 | | | |
| | | | B-14 | | | |
| | | | B-14 | | | |
| | | | B-14 | | | |
| | | | B-14 | | |
| | |
Page
|
| |||
| | | | B-14 | | | |
| | | | B-14 | | | |
| | | | B-15 | | | |
| | | | B-15 | | | |
| | | | B-15 | | | |
| | | | B-15 | | | |
| | | | B-15 | | | |
| | | | B-15 | | | |
| | | | B-16 | | | |
| | | | B-16 | | | |
| | | | B-16 | | | |
| | | | B-16 | | | |
| | | | B-16 | | | |
| | | | B-16 | | | |
| | | | B-16 | | | |
| | | | B-17 | | | |
| | | | B-17 | | | |
| | | | B-17 | | | |
| | | | B-17 | | | |
| | | | B-17 | | | |
| | | | B-17 | | | |
| | | | B-18 | | | |
| | | | B-18 | | | |
| | | | B-18 | | | |
| | | | B-19 | | | |
| | | | B-19 | | | |
| | | | B-19 | | | |
| | | | B-19 | | | |
| | | | B-19 | | | |
| | | | B-19 | | | |
| | | | B-19 | | | |
| | | | B-20 | | | |
| | | | B-20 | | |
By: |
|
By: |
|
By: |
|
By: |
|
By: |
|
Holder
|
| |
Shares of
Common Stock |
| |
Shares of
Series Seed Shadow Preferred Stock |
| |
Shares of
Series A Shadow Preferred Stock |
| |
Shares of
Series B Shadow Preferred Stock |
| |
Shares of
Series C Shadow Preferred Stock |
| |
Shares of
Series D Shadow Preferred Stock |
| |
Shares of
Series D-1 Shadow Preferred Stock |
| |
Shares of
Series D-2 Shadow Preferred Stock |
| |
Shares of
Series D Exchange Shadow Preferred Stock |
| |
Shares of
Series D-1 Exchange Shadow Preferred Stock |
| |
Company
Warrants (Common Stock) |
| |
Company
Warrants (Series D Shadow Preferred) |
| |
Company
Warrants (Series D-2 Shadow Preferred) |
| |
Company
Options |
| ||||||||||||||||||||||||||||||||||||||||||
Anderson Investments Pte. Ltd.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,147,755 | | | | | | 1,436,437 | | | | | | 2,394,063 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
NSITEXE, Inc.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,147,755 | | | | | | — | | | | | | 957,625 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Franklin Strategic Series – Franklin Small-Mid Cap Growth Fund
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,720,949 | | | | | | — | | | | | | 1,467,659 | | | | | | 227,435 | | | | | | — | | | | | | — | | | | | | 260,815 | | | | | | 146,765 | | | | | | — | | |
Franklin Templeton Variable Insurance Products Trust – Franklin Small-Mid Growth VIP
Fund |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 194,302 | | | | | | — | | | | | | 82,758 | | | | | | 11,970 | | | | | | — | | | | | | — | | | | | | 26,474 | | | | | | 8,275 | | | | | | — | | |
Bess Ventures + Advisory, LLC
|
| | | | 6,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,167,698 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 416,769 | | | | | | — | | |
Wavemaker SEA SPV 1
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,500,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tallwood Investment Partners, L.P. (fka Entropy Research Labs, LLC)
|
| | | | 1,122,799 | | | | | | 253,906 | | | | | | 1,223,402 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
A&E Investment LLC
|
| | | | — | | | | | | 434,027 | | | | | | 629,401 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dinakar Munagala
|
| | | | 71,470 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,728,779 | | |
Ke Yin
|
| | | | 2,651,333 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,558,234 | | |
Bripa GMBH
|
| | | | — | | | | | | — | | | | | | 368,170 | | | | | | 181,159 | | | | | | 20,985 | | | | | | 19,152 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,090 | | | | | | — | | | | | | — | | |
Globe CP GmbH
|
| | | | 89,753 | | | | | | — | | | | | | 294,388 | | | | | | — | | | | | | — | | | | | | 4,788 | | | | | | — | | | | | | 5,230 | | | | | | — | | | | | | — | | | | | | 232 | | | | | | 773 | | | | | | 523 | | | | | | — | | |
BMI Estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 287,910 | | | | | | 47,881 | | | | | | — | | | | | | 46,177 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | 4,617 | | | | | | — | | |
Stefan Hambrecht
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,477 | | | | | | 4,788 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 773 | | | | | | — | | | | | | — | | |
JIH Vermögensverwaltungs GmbH
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,096,945 | | | | | | 106,180 | | | | | | 47,881 | | | | | | — | | | | | | 177,759 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | 17,775 | | | | | | — | | |
DE-4 Beteiligungs gesmbH
|
| | | | 71,102 | | | | | | — | | | | | | — | | | | | | 818,665 | | | | | | 59,461 | | | | | | 26,813 | | | | | | — | | | | | | 104,040 | | | | | | — | | | | | | — | | | | | | 340 | | | | | | 4,325 | | | | | | 10,404 | | | | | | — | | |
Milo Caroni Milo Caroni and Maria Luisa Caroni, as tenants in common Milo Caroni U/O Maria Luisa Caroni together
|
| | | | — | | | | | | — | | | | | | — | | | | | | 724,637 | | | | | | 106,180 | | | | | | 47,881 | | | | | | — | | | | | | 121,507 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | 12,150 | | | | | | — | | |
Dr. Roland Berger
|
| | | | — | | | | | | — | | | | | | — | | | | | | 750,000 | | | | | | 106,180 | | | | | | 47,881 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | — | | | | | | — | | |
Total:
|
| | | | 10,006,457 | | | | | | 687,933 | | | | | | 2,515,361 | | | | | | 3,571,406 | | | | | | 8,514,317 | | | | | | 3,598,753 | | | | | | 3,351,688 | | | | | | 6,172,828 | | | | | | 239,405 | | | | | | — | | | | | | 572 | | | | | | 327,142 | | | | | | 617,278 | | | | | | 7,287,013 | | |
By: |
|
By: |
|
Stockholder
|
| |
Address
|
| |
Number of Shares
Held/Controlled |
| |
Percentage
|
|
BurTech LP LLC
|
| | | | | | | | | |
Burkhan Capital LLC
|
| | | | | | | | | |
[Burkhan Controlled Affiliates]5
|
| | | | | | | | | |
| (Seal) | | |
Notary Public, State of [ ]
|
|
| Warrant No. CS-1 | | |
Issue Date: December 22, 2023
Void After: December 22, 2033 |
|
By: |
|
Fax: |
|
| Name of Backstop Investor: | | | State/Country of Formation or Domicile: | |
| BurTech LP LLC | | | Delaware | |
|
By:
Name: Shahal Khan
Title: Chief Executive Officer |
| | Date: April 22, 2024 | |
| | |
Page
|
| |||
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-1 | | | |
| | | | C-4 | | | |
| | | | C-8 | | | |
| | | | C-8 | | | |
| | | | C-8 | | | |
| | | | C-8 | | | |
| | | | C-9 | | | |
| | | | C-9 | | | |
| | | | C-10 | | | |
| | | | C-10 | | | |
| | | | C-10 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-14 | | |
| | |
Page
|
| |||
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-18 | | | |
| | | | C-18 | | | |
| | | | C-18 | | | |
| | | | C-18 | | | |
| | | | C-19 | | | |
| | | | C-19 | | | |
| | | | C-19 | | | |
| | | | C-19 | | | |
| | | | C-19 | | | |
| | | | C-19 | | | |
| | | | C-20 | | | |
| | | | C-20 | | |
By: |
|
By: |
|
By: |
|
By: |
|
By: |
|
Holder
|
| |
Shares of
Common Stock |
| |
Shares of
Series Seed Shadow Preferred Stock |
| |
Shares of
Series A Shadow Preferred Stock |
| |
Shares of
Series B Shadow Preferred Stock |
| |
Shares of
Series C Shadow Preferred Stock |
| |
Shares of
Series D Shadow Preferred Stock |
| |
Shares of
Series D-1 Shadow Preferred Stock |
| |
Shares of
Series D-2 Shadow Preferred Stock |
| |
Shares of
Series D Exchange Shadow Preferred Stock |
| |
Shares of
Series D-1 Exchange Shadow Preferred Stock |
| |
Company
Warrants (Common Stock) |
| |
Company
Warrants (Series D Shadow Preferred) |
| |
Company
Warrants (Series D-2 Shadow Preferred) |
| |
Company
Options |
| ||||||||||||||||||||||||||||||||||||||||||
Anderson Investments Pte. Ltd.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,147,755 | | | | | | 1,436,437 | | | | | | 2,394,063 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
NSITEXE, Inc.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,147,755 | | | | | | — | | | | | | 957,625 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Franklin Strategic Series – Franklin Small-Mid Cap Growth Fund
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,720,949 | | | | | | — | | | | | | 1,467,659 | | | | | | 227,435 | | | | | | — | | | | | | — | | | | | | 260,815 | | | | | | 146,765 | | | | | | — | | |
Franklin Templeton Variable Insurance Products
Trust – Franklin Small-Mid Growth VIP Fund |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 194,302 | | | | | | — | | | | | | 82,758 | | | | | | 11,970 | | | | | | — | | | | | | — | | | | | | 26,474 | | | | | | 8,275 | | | | | | — | | |
Bess Ventures + Advisory, LLC
|
| | | | 6,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,167,698 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 416,769 | | | | | | — | | |
Wavemaker SEA SPV 1
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,500,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tallwood Investment Partners, L.P. (fka Entropy
Research Labs, LLC) |
| | | | 1,122,799 | | | | | | 253,906 | | | | | | 1,223,402 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
A&E Investment LLC
|
| | | | — | | | | | | 434,027 | | | | | | 629,401 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dinakar Munagala
|
| | | | 71,470 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,728,779 | | |
Ke Yin
|
| | | | 2,651,333 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,558,234 | | |
Bripa GMBH
|
| | | | — | | | | | | — | | | | | | 368,170 | | | | | | 181,159 | | | | | | 20,985 | | | | | | 19,152 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,090 | | | | | | — | | | | | | — | | |
Globe CP GmbH
|
| | | | 89,753 | | | | | | — | | | | | | 294,388 | | | | | | — | | | | | | — | | | | | | 4,788 | | | | | | — | | | | | | 5,230 | | | | | | — | | | | | | — | | | | | | 232 | | | | | | 773 | | | | | | 523 | | | | | | — | | |
BMI Estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 287,910 | | | | | | 47,881 | | | | | | — | | | | | | 46,177 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | 4,617 | | | | | | — | | |
Stefan Hambrecht
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,477 | | | | | | 4,788 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 773 | | | | | | — | | | | | | — | | |
JIH Vermögensverwaltungs GmbH
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,096,945 | | | | | | 106,180 | | | | | | 47,881 | | | | | | — | | | | | | 177,759 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | 17,775 | | | | | | — | | |
DE-4 Beteiligungs gesmbH
|
| | | | 71,102 | | | | | | — | | | | | | — | | | | | | 818,665 | | | | | | 59,461 | | | | | | 26,813 | | | | | | — | | | | | | 104,040 | | | | | | — | | | | | | — | | | | | | 340 | | | | | | 4,325 | | | | | | 10,404 | | | | | | — | | |
Milo Caroni Milo Caroni and Maria Luisa Caroni, as tenants in common Milo Caroni U/O Maria Luisa Caroni together
|
| | | | — | | | | | | — | | | | | | — | | | | | | 724,637 | | | | | | 106,180 | | | | | | 47,881 | | | | | | — | | | | | | 121,507 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | 12,150 | | | | | | — | | |
Dr. Roland Berger
|
| | | | — | | | | | | — | | | | | | — | | | | | | 750,000 | | | | | | 106,180 | | | | | | 47,881 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,723 | | | | | | — | | | | | | — | | |
Total:
|
| | | | 10,006,457 | | | | | | 687,933 | | | | | | 2,515,361 | | | | | | 3,571,406 | | | | | | 8,514,317 | | | | | | 3,598,753 | | | | | | 3,351,688 | | | | | | 6,172,828 | | | | | | 239,405 | | | | | | — | | | | | | 572 | | | | | | 327,142 | | | | | | 617,278 | | | | | | 7,287,013 | | |
By: |
|
By: |
|
By: |
|
|
Exhibit
|
| |
Description
|
|
| 10.19# | | | | |
| 10.20†# | | | | |
| 10.21†# | | | | |
| 10.22†# | | | | |
| 10.23# | | | | |
| 10.24 | | | | |
| 10.25 | | | | |
| 10.26 | | | | |
| 10.27 | | | Master ASIC Design, Manufacturing and Product Sales Agreement, effective as of October 12, 2018, between Blaize, Inc. (formerly known as Thinci, Inc.) and VeriSilicon, Inc. | |
| 10.28 | | | Satisfaction and Discharge of Indebtedness Pursuant to Underwriting Agreement Dated December 10, 2021 (incorporated by reference to Exhibit 10.1 filed with the Form 8-K filed by the Registrant on May 1, 2024). | |
| 10.29** | | | | |
| 21.1* | | | List of Subsidiaries of BurTech Acquisition Corp. | |
| 23.1* | | | Consent of Norton Rose Fulbright US LLP (included in Exhibit 5.1). | |
| 23.2** | | | | |
| 23.3** | | | | |
| 24.1 | | | | |
| 99.1* | | | Form of Preliminary Proxy Card. | |
| 99.2 | | | | |
| 99.3 | | | | |
| 99.4 | | | | |
| 99.5 | | | | |
| 99.6 | | | | |
| 107 | | | |
|
Signature
|
| |
Position
|
| |
Date
|
|
|
/s/ Shahal Khan
Shahal Khan
|
| |
Chief Executive Officer and Chairman
(Principal Executive Officer) |
| |
October 10, 2024
|
|
|
*
Roman Livson
|
| |
Chief Financial Officer
(Principal Accounting and Financial Officer) |
| |
October 10, 2024
|
|
|
*
Isaac Chetrit
|
| | Director | | |
October 10, 2024
|
|
|
*
Leon Golden
|
| | Director | | |
October 10, 2024
|
|
|
*
Scott Young
|
| | Director | | |
October 10, 2024
|
|
|
*
Joseph Porrello
|
| | Director | | |
October 10, 2024
|
|
|
Signature
|
| |
Position
|
| |
Date
|
|
| Blaize, Inc. | | | | ||||
|
/s/ Dinakar Munagala
Dinakar Munagala
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
October 10, 2024
|
|
|
*
Harminder Sehmi
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
October 10, 2024
|
|
|
*
Lane Bess
|
| | Director | | |
October 10, 2024
|
|
|
*
Edward Frank
|
| | Director | | |
October 10, 2024
|
|
|
*
Juergen Hambrecht
|
| | Director | | |
October 10, 2024
|
|
|
*
Tony Cannestra
|
| | Director | | |
October 10, 2024
|
|
Exhibit 8.1
[ · ], 2024
Blaize, Inc.
4659 Golden Foothill Parkway, Suite 206
El Dorado Hills, CA 95762
Re: | Agreement and Plan of Merger, dated as of December 22, 2023 |
To the addressee set forth above:
We have acted as special tax counsel to Blaize, Inc., a Delaware corporation (the “Company”), in connection with the proposed merger (the “Merger”) of BurTech Merger Sub Inc., a Delaware corporation (“Merger Sub”) and a wholly owned subsidiary of BurTech Acquisition Corp., a Delaware corporation (“Acquiror”), with and into the Company, as contemplated by the Agreement and Plan of Merger, dated as of December 22, 2023, as amended by that certain Amendment to Agreement and Plan of Merger, dated as of April 22, 2024, by and among Company, Acquiror, Merger Sub, and for certain limited purposes, Burkhan Capital LLC, a Delaware limited liability company (the “Merger Agreement”). This opinion is being delivered in connection with the Registration Statement on Form S-4 (File No. 333-280889) (as amended through the date hereof, the “Registration Statement”) initially filed by Acquiror, including the proxy statement/prospectus forming a part thereof, relating to the transactions contemplated by the Merger Agreement. Capitalized terms not defined herein have the meanings specified in the Merger Agreement unless otherwise indicated.
In rendering our opinion, we have examined and, with your consent, are expressly relying upon (without any independent investigation or review thereof) the truth and accuracy of the factual statements, representations, covenants and warranties contained in (i) the Merger Agreement (including any exhibits and schedules thereto), (ii) the Registration Statement and the proxy statement/prospectus, (iii) the respective tax officer’s certificates of Acquiror and Company, each delivered to us for purposes of this opinion (the “Officer’s Certificates”), and (iv) such other documents and corporate records as we have deemed necessary or appropriate for purposes of our opinion.
[ · ], 2024 Page 2
![]() |
In addition, we have assumed, with your consent, that:
1. | Original documents (including signatures) are authentic, and documents submitted to us as copies conform to the original documents, and there has been (or will be by the effective time of the Merger) execution and delivery of all documents where execution and delivery are prerequisites to the effectiveness thereof; |
2. | The Merger will be consummated in the manner contemplated by, and in accordance with the provisions of, the Merger Agreement, the Registration Statement and the proxy statement/prospectus, and the Merger will be effective under the laws of the State of Delaware; |
3. | All factual statements, descriptions and representations contained in any of the documents referred to herein or otherwise made to us are true, complete and correct in all respects and will remain true, complete and correct in all respects up to and including the effective time of the Merger, and no actions have been taken or will be taken which are inconsistent with such factual statements, descriptions or representations or which make any such factual statements, descriptions or representations untrue, incomplete or incorrect at the effective time of the Merger; |
4. | Any statements made in any of the documents referred to herein “to the knowledge of” or similarly qualified are true, complete and correct in all respects and will continue to be true, complete and correct in all respects at all times up to and including the effective time of the Merger, in each case without such qualification; and |
5. | The parties have complied with and, if applicable, will continue to comply with, the covenants contained in the Merger Agreement, the Registration Statement and the proxy statement/prospectus. |
Based upon and subject to the foregoing, and subject to the qualifications, exceptions, assumptions and limitations stated in the Registration Statement and the proxy statement/prospectus constituting part of the Registration Statement, we are of the opinion that the Merger should qualify as a “reorganization” within the meaning of Section 368(a) of the Internal Revenue Code of 1986, as amended (the “Code”).
In addition to the matters set forth above, this opinion is subject to the exceptions, limitations and qualifications set forth below.
1. | This opinion represents our best judgment regarding the application of U.S. federal income tax laws arising under the Code, existing judicial decisions, administrative regulations and published rulings and procedures, but does not address all of the U.S. federal income tax consequences of the Merger. We express no opinion as to U.S. federal, state, local, foreign, or other tax consequences, other than as set forth herein. Our opinion is not binding upon the Internal Revenue Service or the courts, and there is no assurance that the Internal Revenue Service will not assert a contrary position. Furthermore, no assurance can be given that future legislative, judicial or administrative changes, on either a prospective or retroactive basis, would not adversely affect the validity of the conclusions stated herein. Nevertheless, we undertake no responsibility to advise you of any new developments in the application or interpretation of the U.S. federal income tax laws. |
[ · ], 2024 Page 3
![]() |
2. | No opinion is expressed as to any transaction other than the Merger as described in the Merger Agreement. Furthermore, no opinion is expressed as to any matter whatsoever, including the Merger, if, to the extent relevant to our opinion, any of the transactions described in the Merger Agreement is not consummated in accordance with the terms of the Merger Agreement and without waiver or breach of any provisions thereof or any of the factual statements, representations, warranties and assumptions upon which we have relied, including in the Registration Statement, the proxy statement/prospectus and the Officer’s Certificates, is not true and accurate at all relevant times. |
We are furnishing this opinion in connection with the filing of the Registration Statement and this opinion is not to be relied upon for any other purpose without our prior written consent. We consent to the filing of this opinion as an exhibit to the Registration Statement and to the reference to our firm name therein. In giving this consent, we do not admit that we are within the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended, or the rules or regulations of the Securities and Exchange Commission promulgated thereunder.
Sincerely, | |
[DRAFT] |
Exhibit 10.29
NON-REDEMPTION AGREEMENT AND ASSIGNMENT OF ECONOMIC INTEREST
This Non-Redemption Agreement and Assignment of Economic Interest (this “Agreement”) is entered as of March [ ], 2023 by and among BurTech Acquisition Corp. (the “Company”), BurTech LP LLC (the “Sponsor”) and the undersigned investors (collectively, the “Investor”).
RECITALS
WHEREAS, the Sponsor currently holds shares of Class B common stock of the Company, which were initially purchased by the Sponsor in a private placement prior to the Company’s initial public offering (the “Founder Shares”);
WHEREAS, the Company has scheduled for March 10, 2023 a special meeting of stockholders (such scheduled meeting, including any duly approved adjournment thereof, the “Meeting”) for the purpose of seeking stockholder approval of, among other things, an amendment to the Company’s Second Amended and Restated Certificate of Incorporation (the “Charter”) to extend the date by which the Company must consummate an initial business combination (the “Initial Business Combination”) for nine additional months until December 15, 2023 (such proposed Charter amendment, as proposed to be considered and voted upon at the Meeting, the “Extension Amendment”);
WHEREAS, the Charter provides that a stockholder of the Company may redeem its Class A common stock, par value $0.0001 per share, initially sold as part of the units in the Company’s initial public offering (whether they were purchased in our initial public offering or thereafter in the open market) (the “Public Shares” and together with the Founder Shares, the “Common Stock”) in connection with the Extension Amendment, on the terms set forth in the Charter (“Redemption Rights”);
WHEREAS, subject to the terms and conditions of this Agreement, the Sponsor desires to transfer to Investor, and Investor desires to acquire from the Sponsor, that number of Founder Shares set forth opposite such Investor’s name on Exhibit A (the “Assigned Securities”), to be transferred to Investor in connection with the Company’s completion of its Initial Business Combination, and, prior to the transfer of the Assigned Securities to Investor, the Sponsor desires to assign the economic benefits of the Assigned Securities to Investor.
NOW THEREFORE, in consideration of the mutual covenants and agreements set forth herein and for good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, Investor, the Sponsor, and the Company hereby agree as follows:
1. Terms of Transfer.
1.1. (a) Upon the terms and subject to the conditions of this Agreement, the Sponsor agrees that if (a) as of 5:00 PM, New York time, on the date of the Meeting, Investor holds the Investor Shares (as defined below), (b) Investor did not exercise its Redemption Rights with respect to such Investor Shares in connection with the Meeting, and (c) the Extension Amendment is approved at the Meeting and is effected by the Company’s filing with the Secretary of the State of Delaware of an amendment to the Charter, then the Sponsor hereby agrees to (i) assign and transfer to Investor for no additional consideration the Assigned Securities set forth on Exhibit A at such time as the conditions set forth in Section 1.2 below are satisfied and (ii) assign to Investor the Economic Interest (as defined below) associated with the Assigned Securities.
(b) The term “Investor Shares” shall mean the lesser of (i) [ ] Public Shares, and (ii) 9.9% of the total number of Public Shares that will remain outstanding after giving effect to the exercise of Redemption Rights in connection with the Meeting, including those Public Shares subject to non-redemption agreements with other Company stockholders similar to this Agreement on or about the date of the Meeting; provided, however, that if the number of Investor Shares is less than 497,113, the number of Assigned Securities shall be reduced proportionately.
(c) The Sponsor agrees to provide Investor with information stating (i) the number of Public Shares elected to be redeemed pursuant to the exercise of Redemption Rights in connection with the Meeting, (ii) the number of Public Shares that will remain outstanding after the Company has effectuated such redemptions, and (iii) the resultant calculation of the definitive number of Public Shares that constitute the Investor Shares for purposes of this Agreement, in each case no later than 9:00 a.m. New York time on the first business day following the date of the Meeting, which time shall be prior to the Company effectuating any redemptions made in connection with the Meeting.
1.2. The Sponsor and Investor hereby agree that the assignment and transfer of the Assigned Securities shall be subject to the conditions that (i) the Initial Business Combination is consummated; and (ii) Investor (or one or more of its permitted transferees (as described in the Letter Agreement (the “Permitted Transferees”)) executes a joinder to that certain Letter Agreement, dated December 10, 2021 (as it exists on the date hereof, the “Letter Agreement”), by and among the Company, the Sponsor, officers and directors of the Company, and the other stockholders of the Company signatory thereto, as described in Section 1.8 hereof.
Upon the satisfaction of the foregoing conditions, the Sponsor shall promptly assign and transfer the Assigned Securities to Investor (or its Permitted Transferees). The Sponsor covenants and agrees to facilitate such transfer to Investor (or its Permitted Transferees) in accordance with the foregoing.
1.3. Adjustment to Share Amounts. If at any time the number of outstanding Founder Shares is increased or decreased by a consolidation, combination, subdivision or reclassification of the Common Stock of the Company or other similar event (other than the conversion of Founder Shares to shares of Class A common stock in accordance with the Company’s Charter), then, as of the effective date of such consolidation, combination, subdivision, reclassification or similar event, all share numbers referenced in this Agreement shall be adjusted in proportion to such increase or decrease in the Common Stock.
1.4. Merger or Reorganization, etc. If there shall occur any reorganization, recapitalization, reclassification, consolidation or merger involving the Company in which its Common Stock are converted into or exchanged for securities, cash or other property, then, following any such reorganization, recapitalization, reclassification, consolidation or merger, in lieu of common stock of the Company, the Sponsor shall transfer, with respect to each Founder Share to be transferred hereunder, upon the Sponsor’s receipt thereof, the kind and amount of securities, cash or other property into which such Assigned Securities converted or exchanged.
2
1.5. Forfeitures, Transfers, etc. Investor shall not be required to forfeit or transfer the Assigned Securities or any of its rights hereunder with respect to the Assigned Securities. Investor acknowledges that, pursuant to the Amended and Restated Limited Liability Company Agreement of the Sponsor (as it exists on the date hereof, the “Sponsor LLC Agreement”), prior to, or at the time of, the Initial Business Combination, the managing member(s) of the Sponsor (the “Managers”) have the authority to cause the Sponsor to subject the Founder Shares to earn-outs, forfeitures, transfers or other restrictions, or amend the terms under which the Founder Shares were issued or any restrictions or other provisions relating to the Founder Shares set forth in the instruments establishing the same (including voting in favor of any such amendment) or enter into any other arrangements with respect to the Founder Shares, and that the Managers are authorized to effectuate such earn-outs, forfeitures, transfers, restrictions, amendments or arrangements, including arrangements relating to the relaxation or early release of restrictions, in such amounts and pursuant to such terms as they determine in their sole and absolute discretion for any reason. Sponsor acknowledges and agrees that any such earn-outs, forfeitures, transfers, restrictions, amendments or arrangements shall apply only to the Founder Shares other than the Assigned Securities and the terms and conditions applicable to the Assigned Securities and the Economic Interest shall not be changed as a result of any such earn-outs, forfeitures, transfers, restrictions, amendments or arrangements.
1.6. Delivery of Shares; Other Documents. At the time of the transfer of the Assigned Securities hereunder, the Sponsor shall deliver the Assigned Securities to Investor by transfer of book-entry shares effected through the Company’s transfer agent. The parties to this Agreement agree to execute, acknowledge and deliver such further instruments and to do all such other acts, as may be necessary or appropriate to carry out the purposes and intent of this Agreement.
1.7. Assignment of Registration Rights. Concurrent with the transfer of the Assigned Securities to Investor under this Agreement, the Sponsor hereby assigns all of its rights, duties and obligations to Investor with respect to the Assigned Securities under that certain Registration Rights Agreement, dated December 10, 2021 (as it exists on the date of the Agreement, the “Registration Rights Agreement”), by and among the Company, the Sponsor, and the other stockholders of the Company signatory thereto, and hereby represents and confirms to Investor that, upon Investor’s receipt of the Assigned Securities, (i) Investor shall be a “Holder” under the Registration Rights Agreement and (ii) the Assigned Securities shall be “Registrable Securities” under the Registration Rights Agreement. The Sponsor shall provide written notice to the Company of such assignment in accordance with the Registration Rights Agreement. Investor shall provide to the Company a written agreement in accordance with the Registration Rights Agreement agreeing to be bound by the terms and provisions of the Registration Rights Agreement as a “Holder” thereunder with respect to the Assigned Securities (upon acquisition thereof) as “Registrable Securities” thereunder.
3
1.8. Joinder to Letter Agreement. In connection with the transfer of the Assigned Securities to Investor, Investor shall execute a joinder to the Letter Agreement in substantially the form attached here to as Exhibit B (the “Joinder”) pursuant to which Investor shall agree with the Company to be bound solely by Section 7 of the Letter Agreement solely with respect to the Assigned Securities and by the terms and provisions of the Registration Rights Agreement as a “Holder” thereunder with respect to the Assigned Securities (upon acquisition thereof) as “Registrable Securities” thereunder.
1.9. Termination. This Agreement and each of the obligations of the undersigned shall terminate on earlier of (a) the failure of the Company’s stockholders to approve the Extension Amendment at the Meeting, or the determination of the Company not to proceed to effect the Extension Amendment, (b) the fulfillment of all obligations of parties hereto, (c) the liquidation or dissolution of the Company, and (d) the mutual written agreement of the parties hereto, (e) if Investor exercises its Redemption Rights with respect to any Investor Shares in connection with the Meeting and such exercise is not withdrawn by the commencement of the Meeting. Notwithstanding any provision in this Agreement to the contrary, the Sponsor’s obligation to transfer the Assigned Securities to Investor shall be conditioned on (i) the satisfaction of the conditions set forth in Section 1.2 and (ii) Investor not exercising its Redemption Rights with respect to such Investor Shares in connection with the Meeting.
2. Assignment of Economic Interest.
2.1. Upon satisfaction of the conditions set forth in Section 1.1, the Sponsor hereby assigns to Investor all of its economic right, title and interest in and to that number of Assigned Securities set forth on Exhibit A (the “Economic Interest”), subject to adjustment as set forth in Section 1.3. The Economic Interest represents the Sponsor’s right to receive dividends and other distributions made by the Sponsor pursuant to the Sponsor LLC Agreement allocated to that number of Assigned Securities set forth on Exhibit A represented by the Founder Shares held directly by the Sponsor.
2.2. Investor acknowledges and agrees that it is not a member of the Sponsor, it has no right to vote on matters of the Sponsor as a result of the Assigned Securities or Economic Interest, or to vote with respect to any Assigned Securities, and it has no right to vote Assigned Securities prior to transfer of any such shares to Investor pursuant to this Agreement.
2.3. Investor acknowledges and agrees that if it has a right pursuant to its Economic Interest to receive any dividends or other distributions paid in Common Stock or other non-cash property that is subject to the transfer restrictions and/or lockup period set forth in Section 7 of the Letter Agreement, the Sponsor shall transfer all of its right, title and interest in such dividends or distributions concurrently with the transfer of the Assigned Securities to such Investor pursuant to Section 1.
2.4. If the conditions to the transfer of the Assigned Securities in Section 1 upon the consummation of an Initial Business Combination are not satisfied with respect to any Assigned Securities, then Investor at such time shall automatically assign its Economic Interest in such Assigned Securities back to the Sponsor, for no consideration.
4
3. Representations and Warranties of Investor. Investor represents and warrants to, and agrees with, the Sponsor that:
3.1. No Government Recommendation or Approval. Investor understands that no federal or state agency has passed upon or made any recommendation or endorsement of the offering of the Assigned Securities.
3.2. Accredited Investor. Investor is an “accredited investor” as such term is defined in Rule 501(a) of Regulation D under the Securities Act of 1933, as amended (the “Securities Act”), and acknowledges that the sale contemplated hereby is being made in reliance, among other things, on a private placement exemption to “accredited investors” under the Securities Act and similar exemptions under state law.
3.3. Intent. Investor is acquiring the Assigned Securities solely for investment purposes, for such Investor’s own account (and/or for the account or benefit of its members or affiliates, as permitted), and not with a view to the distribution thereof in violation of the Securities Act and Investor has no present arrangement to sell Assigned Securities to or through any person or entity except as may be permitted hereunder or contemplated by the Letter Agreement and/or the Registration Rights Agreement.
3.4. Restrictions on Transfer; Trust Account; Redemption Rights.
3.4.1. Investor acknowledges and agrees that, prior to their transfer hereunder, the Assigned Securities are, and following any transfer to Investor may continue to be, subject to the transfer restrictions and certain other restrictions as set forth in paragraph 7 of the Letter Agreement.
3.4.2. Investor acknowledges and agrees that the Assigned Securities are not entitled to, and waive any right, interest or claim of any kind in or to, any monies held in the trust account into which the proceeds of the Company’s initial public offering (“IPO”) were deposited (the “Trust Account”) or distributed as a result of any liquidation of the Trust Account.
3.4.3. Investor waives any right that it may have to elect to have the Company redeem any Investor Shares in connection with the Extension Amendment, agrees not to redeem or otherwise exercise any right to redeem the Investor Shares in connection with the Extension Amendment, and agrees to reverse and revoke any prior redemption elections made with respect to the Investor Shares in connection with the Extension Amendment. For the avoidance of doubt, nothing in this Agreement is intended to restrict or prohibit Investor’s ability, in each case in its discretion, to (i) redeem any Public Shares (other than the Investor Shares in connection with the Extension Amendment) or (ii) sell or otherwise dispose of any Public Shares (other than the Investor Shares prior to the date of the Meeting).
5
3.4.4. Investor acknowledges and understands the Assigned Securities are being offered in a transaction not involving a public offering in the United States within the meaning of the Securities Act and have not been registered under the Securities Act and, if in the future Investor decides to offer, resell, pledge or otherwise transfer Assigned Securities, such Assigned Securities may be offered, resold, pledged or otherwise transferred only (A) pursuant to an effective registration statement filed under the Securities Act, (B) pursuant to an exemption from registration under Rule 144 promulgated under the Securities Act, if available, or (C) pursuant to any other available exemption from the registration requirements of the Securities Act, and in each case in accordance with any applicable securities laws of any state or any other jurisdiction. Investor agrees that, if any transfer of the Assigned Securities or any interest therein is proposed to be made (other than pursuant to an effective registration statement or Rule 144 under the Securities Act), as a condition precedent to any such transfer, Investor may be required to deliver to the Company an opinion of counsel satisfactory to the Company that registration is not required with respect to the Assigned Securities to be transferred. Absent registration or another available exemption from registration, Investor agrees it will not transfer the Assigned Securities.
3.5. Voting. Investor agrees that it will and will cause its controlled affiliates to vote (or cause to be voted) or execute and deliver a written consent (or cause a written consent to be executed and delivered) all of the Common Stock owned, as of the applicable record date, by any of them at the Meeting in favor of the Extension Amendment and cause all such shares to be counted as present at the Meeting for purposes of establishing a quorum.
3.6. Sophisticated Investor. Investor is sophisticated in financial matters and able to evaluate the risks and benefits of the investment in the Assigned Securities.
3.7. Risk of Loss. Investor is aware that an investment in the Assigned Securities is highly speculative and subject to substantial risks. Investor is cognizant of and understands the risks related to the acquisition of the Assigned Securities, including those restrictions described or provided for in this Agreement, the Sponsor LLC Agreement and the Letter Agreement pertaining to transferability. Investor is able to bear the economic risk of its investment in the Assigned Securities for an indefinite period of time and able to sustain a complete loss of such investment.
3.8. Independent Investigation. Investor has relied upon an independent investigation of the Company and has not relied upon any information or representations made by any third parties or upon any oral or written representations or assurances, express or implied, from the Sponsor or any representatives or agents of the Sponsor, other than as set forth in this Agreement. Investor is familiar with the business, operations and financial condition of the Company and has had an opportunity to ask questions of, and receive answers from the Company’s management concerning the Company and the terms and conditions of the proposed sale of the Assigned Securities and has had full access to such other information concerning the Company as Investor has requested. Investor confirms that all documents that it has requested have been made available and that Investor has been supplied with all of the additional information concerning this investment which Investor has requested.
3.9. Organization and Authority. If an entity, Investor is duly organized and existing under the laws of the jurisdiction in which it was organized and it possesses all requisite power and authority to acquire the Assigned Securities, enter into this Agreement and perform all the obligations required to be performed by Investor hereunder.
6
3.10. Non-U.S. Investor. If Investor is not a United States person (as defined by Section 7701(a)(30) of the U.S. Internal Revenue Code of 1986, as amended, and the regulations promulgated thereunder (collectively, the “Code”)), Investor hereby represents that it has satisfied itself as to the full observance of the laws of its jurisdiction in connection with any invitation to subscribe for the Assigned Securities or any use of this Agreement, including (i) the legal requirements within its jurisdiction for the acquisition of the Assigned Securities, (ii) any foreign exchange restrictions applicable to such acquisition, (iii) any governmental or other consents that may need to be obtained, and (iv) the income tax and other tax consequences, if any, that may be relevant to the acquisition, holding, redemption, sale, or transfer of the Assigned Securities. Investor’s subscription and payment for and continued beneficial ownership of the Assigned Securities will not violate any applicable securities or other laws of Investor’s jurisdiction.
3.11. Authority. This Agreement has been validly authorized, executed and delivered by Investor and (assuming due authorization, execution and delivery by the Sponsor and the Company) is a valid and binding agreement of Investor enforceable against Investor in accordance with its terms, except as such enforceability may be limited by applicable bankruptcy, insolvency, fraudulent conveyance, moratorium, reorganization, or similar laws relating to, or affecting generally the enforcement of, creditors’ rights and remedies or by equitable principles of general application and except as enforcement of rights to indemnity and contribution may be limited by federal and state securities laws or principles of public policy.
3.12. No Conflicts. The execution, delivery and performance of this Agreement and the consummation by Investor of the transactions contemplated hereby do not violate, conflict with or constitute a default under (i) Investor’s organizational documents, (ii) any agreement or instrument to which Investor is a party or (iii) any law, statute, rule or regulation to which Investor is subject, or any order, judgment or decree to which Investor is subject, in the case of clauses (ii) and (iii), that would reasonably be expected to prevent Investor from fulfilling its obligations under this Agreement.
3.13. No Advice from Sponsor. Investor has had the opportunity to review this Agreement and the transactions contemplated by this Agreement and the Letter Agreement with Investor’s own legal counsel and investment and tax advisors. Except for any statements or representations of the Sponsor explicitly made in this Agreement, Investor is relying solely on such counsel and advisors and not on any statements or representations, express or implied, of the Sponsor or any of its representatives or agents for any reason whatsoever, including without limitation for legal, tax or investment advice, with respect to this investment, the Sponsor, the Company, the Assigned Securities, the transactions contemplated by this Agreement or the securities laws of any jurisdiction.
3.14. Reliance on Representations and Warranties. Investor understands that the Assigned Securities are being offered and sold to Investor in reliance on exemptions from the registration requirements under the Securities Act, and analogous provisions in the laws and regulations of various states, and that the Sponsor is relying upon the truth and accuracy of the representations, warranties, agreements, acknowledgments and understandings of Investor set forth in this Agreement in order to determine the applicability of such provisions.
7
3.15. No General Solicitation. Assuming the accuracy of the Sponsor’s representations and warranties in Section 4.5, Investor is not subscribing for Assigned Securities as a result of or subsequent to any general solicitation or general advertising within the meaning of Regulation D under the Securities Act, including but not limited to any advertisement, article, notice or other communication published in any newspaper, magazine, or similar media or broadcast over television or radio or any seminar or meeting whose attendees have been invited by any general solicitation or general advertising.
3.16. Brokers. No broker, finder or intermediary has been paid or is entitled to a fee or commission from or by Investor in connection with the acquisition of the Assigned Securities nor is Investor entitled to or will accept any such fee or commission.
4. Representations and Warranties of Sponsor. The Sponsor represents and warrants to, and agrees with, the Investor that:
4.1. Power and Authority. The Sponsor is a limited liability company duly formed and validly existing and in good standing as a limited liability company under the laws of the State of Delaware and possesses all requisite limited liability company power and authority to enter into this Agreement and to perform all of the obligations required to be performed by the Sponsor hereunder, including the assignment, sale and transfer the Assigned Securities.
4.2. Authority. All corporate action on the part of the Sponsor and its officers, directors and members necessary for the authorization, execution and delivery of this Agreement and the performance of all obligations of the Sponsor required pursuant hereto has been taken. This Agreement has been duly executed and delivered by the Sponsor and (assuming due authorization, execution and delivery by Investor) constitutes the Sponsor’s legal, valid and binding obligation, enforceable against the Sponsor in accordance with its terms, except as such enforceability may be limited by applicable bankruptcy, insolvency, fraudulent conveyance, moratorium, reorganization, or similar laws relating to, or affecting generally the enforcement of, creditors’ rights and remedies or by equitable principles of general application and except as enforcement of rights to indemnity and contribution may be limited by federal and state securities laws or principles of public policy.
4.3. Title to Securities. The Sponsor is the record and beneficial owner of, and has good and marketable title to, the Assigned Securities and will, immediately prior to the transfer of the Assigned Securities to Investor, be the record and beneficial owner of the Assigned Securities, in each case, free and clear of all liens, pledges, security interests, charges, claims, encumbrances, agreements, options, voting trusts, proxies and other arrangements or restrictions of any kind (other than transfer restrictions and other terms and conditions that apply to the Founder Shares generally and applicable securities laws). The Assigned Securities to be transferred, when transferred to Investor as provided herein, will be free and clear of all liens, pledges, security interests, charges, claims, encumbrances, agreements, options, voting trusts, proxies and other arrangements or restrictions of any kind (other than transfer restrictions and other terms and conditions that apply to the Founder Shares generally, under the Letter Agreement and applicable securities laws). The Assigned Securities are duly authorized, fully paid, and non-assessable.
8
4.4. No Conflicts. The execution, delivery and performance of this Agreement and the consummation by the Sponsor of the transactions contemplated hereby do not violate, conflict with or constitute a default under (i) the certificate of formation or the Sponsor LLC Agreement, (ii) any agreement or instrument to which the Sponsor is a party or by which it is bound (including the Letter Agreement and the Sponsor LLC Agreement) or (iii) any law, statute, rule or regulation to which the Sponsor is subject or any order, judgment or decree to which the Sponsor is subject. The Sponsor is not required under federal, state or local law, rule or regulation to obtain any consent, authorization or order of, or make any filing or registration with, any court or governmental agency or self-regulatory entity in order for it to perform any of its obligations under this Agreement or transfer the Assigned Securities in accordance with the terms hereof.
4.5. No General Solicitation. The Sponsor has not offered the Assigned Securities by means of any general solicitation or general advertising within the meaning of Regulation D of the Securities Act, including but not limited to any advertisement, article, notice or other communication published in any newspaper, magazine, or similar media or broadcast over television or radio or any seminar or meeting whose attendees have been invited by any general solicitation or general advertising.
4.6. Brokers. No broker, finder or intermediary has been paid or is entitled to a fee or commission from or by the Sponsor in connection with the sale of the Assigned Securities nor is the Sponsor entitled to or will accept any such fee or commission.
4.7. Transfer Restrictions. Until termination of this Agreement, the Sponsor shall not transfer any of the Assigned Securities or any economic benefit of the Assigned Securities other than any transfer pursuant to the Sponsor LLC Agreement in connection with an Initial Business Combination.
4.8. Reliance on Representations and Warranties. The Sponsor understands and acknowledges that Investor is relying upon the truth and accuracy of the representations, warranties, agreements, acknowledgments and understandings of the Sponsor set forth in this Agreement.
5. Trust Account.
5.1 Until the earlier of (a) the consummation of the Company’s Initial Business Combination; (b) the liquidation of the Trust Account; and (c) 24 months from consummation of the Company’s initial public offering or such later time as the stockholders of the Company may approve in accordance with the Charter, the Company will maintain the investment of funds held in the Trust Account in interest-bearing United States government securities within the meaning of Section 2(a)(16) of the Investment Company Act of 1940, as amended, having a maturity of 185 days or less, or in money market funds meeting the conditions of paragraphs (d)(1), (d)(2), (d)(3) and (d)(4) of Rule 2a-7 promulgated under the Investment Company Act of 1940, as amended, which invest only in direct U.S. government treasury obligations, or maintain such funds in cash in an interest-bearing demand deposit account at a bank. The Company further confirms that, in order to mitigate the current uncertainty surrounding the implementation of the Inflation Reduction Act of 2022, funds held in the Trust Account, including any interest thereon, will not be used to pay for any excise tax liabilities with respect to any future redemptions prior to or in connection with the Extension Amendment, an Initial Business Combination or liquidation of the Company.
9
5.2 Trust Account Waiver. Investor acknowledges that the Company established the Trust Account containing the proceeds of the Company’s IPO (including interest accrued from time to time thereon) for the benefit of its public shareholders and certain other parties (including the underwriters of the IPO). For good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Investor hereby agrees (on its own behalf and on behalf of its related parties) that it does not now and shall not at any time hereafter have any right, title, interest or claim of any kind in or to any assets held in the Trust Account, and it shall not make any claim against the Trust Account, arising as a result of, in connection with or relating in any way to this Agreement (any and all such claims are collectively referred to hereafter as the “Released Claims”); provided, that, for the sake of clarity, the Released Claims shall not include any rights or claims of the Shareholder or any of its related parties as a shareholder of the Company to the extent related to or arising from any shares of the Company.
6. Governing Law; Jurisdiction; Waiver of Jury Trial. This Agreement shall be governed by and construed and enforced in accordance with the laws of the State of New York, without giving effect to its principles or rules of conflict of laws to the extent such principles or rules would require or permit the application of the laws of another jurisdiction. The parties hereto hereby waive any right to a jury trial in connection with any litigation pursuant to this Agreement and the transactions contemplated hereby. With respect to any suit, action or proceeding relating to the transactions contemplated hereby, the undersigned irrevocably submit to the jurisdiction of the United States District Court or, if such court does not have jurisdiction, the New York state courts located in the Borough of Manhattan, State of New York, which submission shall be exclusive.
7. Assignment; Entire Agreement; Amendment.
7.1. Assignment. Any assignment of this Agreement or any right, remedy, obligation or liability arising hereunder by either the Sponsor or Investor shall require the prior written consent of the other party; provided, that no such consent shall be required for any such assignment to one or more affiliates of the assigning party.
7.2. Entire Agreement. This Agreement sets forth the entire agreement and understanding between the parties as to the subject matter thereof and merges and supersedes all prior discussions, agreements and understandings of any and every nature among them.
7.3. Amendment. Except as expressly provided in this Agreement, neither this Agreement nor any term hereof may be amended, waived, discharged or terminated other than by a written instrument signed by the party against whom enforcement of any such amendment, waiver, discharge or termination is sought.
7.4. Binding upon Successors. This Agreement shall be binding upon and inure to the benefit of the parties hereto and to their respective heirs, legal representatives, successors and permitted assigns.
10
8. Notices. Unless otherwise provided herein, any notice or other communication to a party hereunder shall be sufficiently given if in writing and personally delivered or sent by facsimile or other electronic transmission with copy sent in another manner herein provided or sent by courier (which for all purposes of this Agreement shall include Federal Express or another recognized overnight courier) or mailed to said party by certified mail, return receipt requested, at its address provided for herein or such other address as either may designate for itself in such notice to the other. Communications shall be deemed to have been received when delivered personally, on the scheduled arrival date when sent by next day or 2nd-day courier service, or if sent by facsimile upon receipt of confirmation of transmittal or, if sent by mail, then three days after deposit in the mail. If given by electronic transmission, such notice shall be deemed to be delivered (a) if by electronic mail, when directed to an electronic mail address at which the party has provided to receive notice; and (b) if by any other form of electronic transmission, when directed to such party.
9. Counterparts. This Agreement may be executed in two or more counterparts, all of which when taken together shall be considered one and the same agreement and shall become effective when counterparts have been signed by each party and delivered to the other party, it being understood that both parties need not sign the same counterpart. Counterparts may be delivered via facsimile, electronic mail (including any electronic signature covered by the U.S. federal ESIGN Act of 2000, Uniform Electronic Transactions Act, the Electronic Signatures and Records Act or other applicable law, e.g., www.docusign.com) or other transmission method and any counterpart so delivered shall be deemed to have been duly and validly delivered and be valid and effective for all purposes.
10. Survival; Severability
10.1. Survival. The representations, warranties, covenants and agreements of the parties hereto shall survive the closing of the transactions contemplated hereby.
10.2. Severability. In the event that any provision of this Agreement becomes or is declared by a court of competent jurisdiction to be illegal, unenforceable or void, this Agreement shall continue in full force and effect without said provision; provided that no such severability shall be effective if it materially changes the economic benefit of this Agreement to any party.
11. Headings. The titles and subtitles used in this Agreement are used for convenience only and are not to be considered in construing or interpreting this Agreement.
11
12. Disclosure; Waiver. As soon as practicable, but in no event later than one business day, after execution of this Agreement, the Company will file a Current Report on Form 8-K under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) (the “Form 8-K”), disclosing, to the extent not previously disclosed, (a) the material terms of this Agreement and (b) any other material non-public information that the Sponsor, the Company, or any person acting on behalf of either has provided to Investor at any time prior to the filing of the Form 8-K. The parties to this Agreement shall cooperate with one another to assure that such disclosure is accurate. The Company agrees that the name of the investor shall not be included in any public disclosures related to this Agreement unless required by applicable law, regulation or stock exchange rule. Investor (i) acknowledges that the Sponsor may possess or have access to material non-public information which has not been communicated to the Investor; (ii) hereby waives any and all claims, whether at law, in equity or otherwise, that he, she, or it may now have or may hereafter acquire, whether presently known or unknown, against the Sponsor or any of the Company’s officers, directors, employees, agents, affiliates, subsidiaries, successors or assigns relating to any failure to disclose any non-public information in connection with the transaction contemplated by this Agreement, including any potential business combination involving the Company, including without limitation, any claims arising under Rule 10-b(5) of the Exchange Act; and (iii) is aware that the Sponsor is relying on the truth of the representations set forth in Section 3 of this Agreement and the foregoing acknowledgement and waiver in this Section 12, in connection with the transactions contemplated by this Agreement. The Sponsor and the Company acknowledge and represent that upon the filing of the Form 8-K, Investor shall not be in possession of any material non-public information received from the Sponsor, the Company, or any person acting on behalf of either.
13. Independent Nature of Rights and Obligations. Nothing contained herein, and no action taken by any party pursuant hereto, shall be deemed to constitute Investor and the Sponsor as, and the Sponsor acknowledges that Investor and the Sponsor do not so constitute, a partnership, an association, a joint venture or any other kind of entity, or create a presumption that Investor and the Sponsor are in any way acting in concert or as a group with respect to such obligations or the transactions contemplated by this Agreement or any matters, and the Sponsor acknowledges that Investor and the Sponsor are not acting in concert or as a group, and the Sponsor shall not assert any such claim, with respect to such obligations or the transactions contemplated by this Agreement.
14. Most Favored Nation. In the event the Sponsor has entered or enters into one or more other non-redemption agreements before or after the execution of this Agreement in connection with the Meeting (each, an “Other Agreement” and, the Company stockholder party thereto, an “Other Investor”), the Sponsor represents and covenants that the terms of such Other Agreement are not or will not be materially more favorable to such Other Investor than the terms of this Agreement are in respect of Investor. In the event that any Other Investor is afforded any materially more favorable terms than Investor, the Sponsor shall promptly inform Investor of such more favorable terms in writing, and Investor shall have the right to elect to have such more favorable terms included herein, in which case the parties hereto shall promptly amend this Agreement to effect the same.
12
IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be duly executed as of the date first above written.
INVESTOR | ||
On behalf of the entities listed on Exhibit A | ||
By: | ||
Name: | ||
Title: |
[Signature Page to Non-Redemption Agreement]
13
SPONSOR: | ||
BURTECH LP LLC | ||
By: | ||
Name: Shahal Khan | ||
Title: CEO | ||
COMPANY: | ||
BURTECH ACQUISITION CORP. | ||
By: | ||
Name: Shahal Khan | ||
Title: CEO |
[Signature Page to Non-Redemption Agreement]
14
Exhibit A
Investor | Assigned Securities / Economic Interest Assigned |
Number of Public Shares to be Held as Investor Shares |
||
15
EXHIBIT B
FORM OF JOINDER TO LETTER AGREEMENT AND REGISTRATION RIGHTS AGREEMENT
[ ], 2023
Reference is made to that certain Non-Redemption Agreement and Assignment of Economic Interest, dated as of March [ ], 2023 (the “Agreement”), by and among [ ], as representative of the Investors listed on Schedule A attached hereto (“Investor”), BurTech Acquisition Corp. (the “Company”) and BurTech LP LLC (the “Sponsor”), pursuant to which Investor shall be entitled to acquire securities of the Company from the Sponsor. Capitalized terms used and not otherwise defined herein shall have the meanings given to such terms in the Agreement.
By executing this joinder, Investor hereby agrees, as of the date first set forth above, that Investor (i) shall become a party to that certain Letter Agreement, dated December 10, 2021 (as it exists on the date of the Agreement, the “Letter Agreement”), by and among the Company, the Sponsor, officers and directors of the Company, and the other stockholders of the Company signatory thereto, solely with respect to Section 7 of the Letter Agreement, and shall be bound by, and shall be subject to the restrictions set forth under, the terms and provisions of such section of the Letter Agreement as an Insider (as defined therein) solely with respect to its Assigned Securities; and (ii) shall become a party to that certain Registration Rights Agreement, dated December 10, 2021 (as it exists on the date of the Agreement, the “Registration Rights Agreement”), by and among the Company, the Sponsor, and the other stockholders of the Company signatory thereto, and shall be bound by the terms and provisions of the Registration Rights Agreement as an Investor (as defined therein) and entitled to the rights of an Investor under the Registration Rights Agreement and the Assigned Securities (together with any other equity security of the Company issued or issuable with respect to any such Assigned Securities by way of a share dividend or share subdivision or in connection with a combination of shares, recapitalization, merger, consolidation or reorganization) shall be “Registrable Securities” thereunder.
For the purposes of clarity, it is expressly understood and agreed that each provision contained herein, in the Letter Agreement (to the extent applicable to Investor) and the Registration Rights Agreement is between the Company and Investor, solely, and not between and among Investor and the other stockholders of the Company signatory thereto.
16
This joinder may be executed in two or more counterparts, and by facsimile, all of which shall be deemed an original and all of which together shall constitute one instrument.
[ ]
On behalf of the entities listed on Schedule A | ||
By: | ||
Name: | ||
Title: |
17
ACKNOWLEDGED AND AGREED: | ||
BURTECH ACQUISITION CORP. | ||
By: | ||
Name: | ||
Title: |
18
Exhibit 23.2
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM’S CONSENT
We consent to the inclusion in this Registration Statement of BurTech Acquisition Corp. on Amendment No. 2 to Form S-4 (File No. 333-280889) of our report on the financial statements of BurTech Acquisition Corp. and Subsidiary (the “Company”) dated May 7, 2024, which includes an explanatory paragraph as to the Company’s ability to continue as a going concern, with respect to our audits of the consolidated financial statements of the Company as of December 31, 2023 and 2022 and for the two years in the period ended December 31, 2023, which report appears in the Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
/s/ Marcum LLP
Marcum LLP
New York, NY
October 10, 2024
-1-
Exhibit 23.3
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM’S CONSENT
We consent to the inclusion in this Registration Statement of BurTech Acquisition Corp. on Amendment No. 2 to Form S-4 of our report dated June 11, 2024, except notes 2, 14 and 17 as to which the date is September 5, 2024 which includes an explanatory paragraph as to Blaize, Inc. and Subsidiaries’ ability to continue as a going concern, with respect to our audits of the consolidated financial statements of Blaize, Inc. and Subsidiaries as of December 31, 2023 and 2022 and for the years then ended. We also consent to the reference to our Firm under the heading “Experts” in such Registration Statement.
/s/ UHY LLP
Melville, NY
October 9, 2024
An Independent Member of Urbach Hacker Young International
Exhibit 107
Calculation of Filing Fee Tables
FORM S-4/A
(Form Type)
BURTECH ACQUISITION CORP.
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered and Carry Forward Securities
Security Type | Security Class Title |
Fee Calculation or Carry Forward Rule |
Amount Registered(1)(2) |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate | Amount of Registration Fee | |
Fees to be paid | Equity | Class A common stock, par value $0.0001 per share | 457(f)(1) | 13,162,663(3) | $11.30(7) | $148,738,091.90(7) | 0.00015310 | $22,771.80 |
Fees previously paid | Equity | Class A common stock, par value $0.0001 per share | 457(f)(1) | 132,118,349(4) | $11.23(8) | $1,483,689,059.27(8) | 0.00014760 | $218,992.51 |
Fees previously paid | Equity | Warrants | 457(c), 457(f)(1), 457(i) | 29,648,250 (5) | ---(9) | ---(9) | ||
Fees previously paid | Equity | Class A common stock underlying Warrants | 457(c), 457(f)(1), 457(i) | 29,648,250 (6) | $11.70 | $346,884,525.00(10) | 0.00014760 | $51,200.16 |
Total Offering Amounts | $1,979,311,676.17 | $292,964.46 | ||||||
Total Fees Previously Paid | $270,192.66(11) | |||||||
Total Fee Offsets | - | |||||||
Net Fee Due | $22,771.80 |
(1) All securities being registered represents the estimated number of shares of Class A Common Stock to be issued by BurTech Acquisition Corp., a Delaware corporation (“BurTech”), in connection with the proposed business combination pursuant to that certain Agreement and Plan of Merger by and among BurTech, BurTech Merger Sub Inc., a Delaware corporation and a direct wholly owned subsidiary of BurTech, Blaize, Inc., a Delaware corporation (“Blaize”) and, solely for the limited purposes set forth therein, Burkhan Capital LLC, a Delaware limited liability company (“Burkhan”) (as amended from time to time, the “Merger Agreement”) (the “Business Combination”) and the 15,162,663 shares of New Blaize Common Stock issuable on the Closing Date upon reclassification of the BurTech Class A Common Stock that were originally issued in the SPAC’s initial public offering and outstanding as of the Record Date on a one-to-one basis, minus the 2,000,000 BurTech Class A Common Stock that will be forfeited as part of the Sponsor Forfeiture Agreement at Closing, less any shares that are redeemed. In connection with the Business Combination, (a) BurTech will change its name to “Blaize Holdings, Inc.” (“New Blaize”); (b) each share of Blaize common stock, par value $0.00001 per share (the “Blaize Common Stock”) issued and outstanding immediately prior to the Effective Time (but excluding any (x) shares of Blaize Common Stock subject to Blaize RSUs and Blaize Option, (y) shares of Blaize Common Stock held by Blaize as treasury stock, and (z) shares the holders of which perfect rights of appraisal under Delaware law) will be cancelled and converted into the right to receive a number of shares of BurTech Class A Common Stock (rounded up to the nearest whole share) equal to the quotient obtained by dividing (i) the Company Base Merger Consideration, by (ii) the Aggregate Company Shares (as defined in the Merger Agreement); (c) each Blaize Option that is outstanding and unexercised immediately prior to the Effective Time shall automatically be converted into an option to purchase shares of Common Stock of New Blaize (“New Blaize Common Stock”) as set forth in the Merger Agreement; (d) each award of Blaize RSUs that is outstanding and unsettled immediately prior to the Effective Time shall automatically be converted into an award of restricted stock units relating to shares of New Blaize Common Stock as set forth in the Merger Agreement; and (e) Blaize stockholders and holders of Blaize Options and Blaize RSUs will also receive up to an aggregate of 15,000,000 earnout shares of New Blaize Common Stock (the “Company Earnout Shares”) and Burkhan will receive up to an aggregate of 2,600,000 earnout shares (the “Burkhan Earnout Shares”) upon certain triggering events within five years post-closing.
(2) Pursuant to Rule 416(a), there are also being registered an indeterminable number of additional securities as may be issued to prevent dilution resulting from share subdivisions, share dividends or similar transactions.
(3) Represents the 15,162,663 shares of BurTech Class A Common Stock outstanding on the Record Date (as defined in the Merger Agreement) that will be reclassified as shares of New Blaize Common Stock at the Closing on a one-to-one basis, minus the 2,000,000 BurTech Class A Common Stock that will be forfeited as part of the Sponsor Forfeiture Agreement at Closing, less any shares that are redeemed.
(4) Represents the aggregate maximum number of shares of BurTech Class A Common Stock that may be issued in connection with the Business Combination, estimated solely for the purpose of calculating the registration fee, and is based on an amount equal to the sum of (i) 83,700,000 shares of Class A Common Stock to be issued to the equityholders of Blaize equal to (a) the quotient (such quotient, the “Company Base Merger Consideration”) obtained by dividing (A) the sum of (x) the Base Purchase Price of $767,000,000, plus (y) $70,000,000, by (B) $10.00, (ii) 5,642,836 shares of Class A Common Stock issuable to Burkan and/or its Affiliates and/or nominees in connection with the Business Combination, in exchange for the shares of Blaize Common Stock issuable upon the conversion or exercise of the Burkhan Instruments (as defined in the Merger Agreement), (iii) 25,175,513 shares of Class A Common Stock issuable in connection with the Business Combination, in exchange for the shares of Blaize Common Stock issuable upon the conversion or exercise of convertible notes and warrants to purchase shares of Blaize Common Stock issued by Blaize on or after April 22, 2024, and (iv) up to 15,000,000 Company Earnout Shares that Blaize stockholders and holders of Blaize Options and Blaize RSUs have the right to receive and up to 2,600,000 Burkhan Earnout Shares upon certain triggering events.
(5) Represents 898,250 Private Placement Warrants and 28,750,000 public warrants of BurTech issued and outstanding, all of which warrants will be assumed by New Blaize in connection with the Business Combination and converted into warrants to acquire the same number of shares of New Blaize Common Stock at the same price and on the same terms set forth in the BurTech Warrant Agreement.
(6) Represents the maximum number of shares of BurTech Class A Common Stock issuable upon exercise of warrants pursuant to their terms. Each whole warrant will entitle the warrant holder to purchase one share of BurTech Class A Common Stock at a price of $11.50 per share.
(7) Pursuant to Rules 457(c) and 457(f)(1) promulgated under the Securities Act and solely for the purpose of calculating the registration fee, the proposed aggregate maximum offering price is $11.30, based on the average of the high ($11.32) and low ($11.28) prices of the shares of BurTech Class A Common Stock on The Nasdaq Global Market on October 4, 2024 (such date being within five business days of the date that this proxy statement/prospectus was filed with the SEC).
(8) Pursuant to Rules 457(c) and 457(f)(1) promulgated under the Securities Act and solely for the purpose of calculating the registration fee, the proposed aggregate maximum offering price is $11.23, based on the average of the high ($11.23) and low ($11.22) prices of the shares of BurTech Class A Common Stock on The Nasdaq Global Market on September 3, 2024 (such date being within five business days of the date that the Amendment No. 1 to the registration statement on Form S-4 (File Number: 333-280889) was filed with the SEC).
(9) No separate registration fee is required pursuant to Rule 457(g) of the Securities Act.
(10) Pursuant to Rule 457(g) of the Securities Act and solely for the purpose of calculating the registration fee, the proposed maximum aggregate offering price of the Class A Common Stock underlying the warrants is calculated on the basis of (a) the exercise price of $11.50 per share, plus (b) $0.20, which is the average of the high ($0.23) and low ($0.17) prices of the BurTech warrants on The Nasdaq Global Market on September 3, 2024 (such date being within five business days of the date that the Amendment No. 1 to the registration statement on Form S-4 (File Number: 333-280889) was filed with the SEC). Consistent with the response to Question 240.06 of the Securities Act Rules Compliance and Disclosure Interpretations, the registration fee with respect to the warrants has been allocated to the New Blaize Class A Common Stock issuable upon exercise of the BurTech warrants and included in the registration fee paid in respect of such shares of New Blaize Class A Common Stock.
(11) Represents the fee previously paid in connection with the registration statement on Form S-4 (File Number: 333-280889), filed on September 6, 2024.