Delaware
|
7372
|
83-4599446
|
||
(State or other jurisdiction of
incorporation or organization)
|
(Primary Standard Industrial
Classification Code Number)
|
(I.R.S. Employer
Identification No.)
|
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated
filer
|
☒ | Smaller reporting company | ☒ | |||
Emerging growth company | ☒ |
|
||||||||
Title of Each Class of
Securities To Be Registered
|
|
Amount
to be
Registered(1) |
|
Proposed
Maximum
Aggregate
Offering Price
Per Security |
|
Proposed
Maximum
Aggregate
Offering Price
|
|
Amount of
Registration Fee |
Primary Offering
Common stock, $0.0001 par value per share
|
|
13,824,992 (2)
|
|
$28.59 (5)
|
|
$395,256,521.28
|
|
$43,122.49 (5)
|
Secondary Offering
Common stock, $0.0001 par value per share
|
|
64,020,756 (3)
|
|
$28.59 (5)
|
|
$1,830,353,414.04
|
|
$199,691.56 (5)
|
Warrants to purchase common stock
|
|
5,200,000 (4)
|
|
—
|
|
—
|
|
— (6)
|
Total common stock
|
|
77,845,748
|
|
$28.59
|
|
$2,225,609,935.32
|
|
$242,814.05 (7)
|
|
||||||||
|
(1)
|
In the event of a stock split, stock dividend or other similar transaction involving the registrant’s common stock, in order to prevent dilution, the number of shares of common stock registered hereby shall be automatically increased to cover the additional shares of common stock in accordance with Rule 416(a) under the Securities Act.
|
(2)
|
Consists of (i) 5,200,000 shares of common stock issuable upon the exercise of 5,200,000 warrants issued to LGL Systems Acquisition Holding Company, LLC (the “
Sponsor
Private Warrants
Public Warrants
|
(3)
|
Consists of (i) 2,904,375 shares of common stock that were exchanged for the Class B common stock, par value $0.0001 per share (“
LGL Class
B Common Stock
|
(4)
|
Represents the resale of 5,200,000 Private Warrants.
|
(5)
|
Estimated solely for the purpose of calculating the registration fee in accordance with Rule 457(c) under the Securities Act. The price per share and aggregate offering price are based on the average of the high and low prices of the Registrant’s common stock on September 15, 2021, as reported on the New York Stock Exchange.
|
(6)
|
In accordance with Rule 457(i), the entire registration fee for the Private Warrants is allocated to the shares of common stock underlying the Private Warrants, and no separate fee is payable for the Private Warrants.
|
(7)
|
Previously paid in connection with the previous filing of this Registration Statement.
|
|
•
|
|
our ability to recognize the anticipated benefits of the Business Combination, which may be affected by, among other things, competition and the ability of the combined business to grow and manage growth profitably;
|
|
•
|
|
costs related to the Business Combination;
|
|
•
|
|
our future operating or financial results;
|
|
•
|
|
future acquisitions, business strategy and expected capital spending;
|
|
•
|
|
changes in our strategy, future operations, financial position, estimated revenues and losses, projected costs, prospects and plans;
|
|
•
|
|
the implementation, market acceptance and success of our business model and growth strategy;
|
|
•
|
|
our expectations and forecasts with respect to the size and growth of the cybersecurity industry and our products and services in particular;
|
|
•
|
|
the ability of our products and services to meet customers’ compliance and regulatory needs;
|
|
•
|
|
our ability to compete with others in the cybersecurity industry;
|
|
•
|
|
our ability to retain pricing power with our products;
|
|
•
|
|
our ability to grow our market share;
|
|
•
|
|
our ability to attract and retain qualified employees and management;
|
|
•
|
|
our ability to adapt to changes in consumer preferences, perception and spending habits and develop and expand our product offerings and gain market acceptance of our products, including in new geographies;
|
|
•
|
|
developments and projections relating to our competitors and industry;
|
|
•
|
|
our ability to develop and maintain our brand and reputation;
|
|
•
|
|
developments and projections relating to our competitors and industry;
|
|
•
|
|
the impact of health epidemics, including the
COVID-19
pandemic, on our business and on the economy in general;
|
|
•
|
|
the impact of the
COVID-19
pandemic on customer demands for our products;
|
|
•
|
|
our expectations regarding our ability to obtain and maintain intellectual property protection and not infringe on the rights of others;
|
|
•
|
|
expectations regarding the time during which we will be an emerging growth company under the JOBS Act;
|
|
•
|
|
our future capital requirements and sources and uses of cash;
|
|
•
|
|
our ability to obtain funding for our operations and future growth; and
|
|
•
|
|
our business, expansion plans and opportunities.
|
|
|
Page
|
|
|
|
|
ii
|
|
|
|
|
1
|
|
|
|
|
7
|
|
|
|
|
45
|
|
|
|
|
46
|
|
|
|
|
47
|
|
|
|
|
48
|
|
|
|
|
49
|
|
|
|
|
71
|
|
|
|
|
106
|
|
|
|
|
114
|
|
|
|
|
132
|
|
|
|
|
138
|
|
|
|
|
141
|
|
|
|
|
148
|
|
|
|
|
154
|
|
|
|
|
161
|
|
|
|
|
164
|
|
|
|
|
177
|
|
|
|
|
177
|
|
|
|
|
178
|
|
|
|
|
F-i
|
|
• |
We have experienced rapid growth in recent periods, and if the we do not manage our future growth, our business and results of operations will be adversely affected.
|
• |
We have a history of losses and we may not be able to achieve or sustain profitability in the future.
|
• |
If organizations do not adopt cloud-enabled, and/or SaaS-delivered cybersecurity solutions that may be based on new and untested security concepts, our ability to grow our business and results of operations may be adversely affected.
|
• |
Competition from existing or new companies could cause us to experience downward pressure on prices, fewer customer orders, reduced margins, the inability to take advantage of new business opportunities and loss of market share.
|
• |
If our solutions fail or are perceived to fail to detect or prevent incidents or have or are perceived to have defects, errors, or vulnerabilities, our brand and reputation would be harmed, which would adversely affect the our business and results of operations.
|
• |
We rely on third-party data centers and our own colocation data centers to host and operate our platform, and any disruption of or interference with its use of these facilities may negatively affect our ability to maintain the performance and reliability of our platform, which could cause our business to suffer.
|
• |
Our future success will be substantially dependent on our ability to attract, retain, and motivate the members of our management team and other key employees throughout our organization, and the loss of one or more key employees or an inability to attract and retain highly skilled employees could harm our business.
|
• |
If we are unable to maintain successful relationships with our distribution partners, or if our distribution partners fail to perform, our ability to market, sell and distribute our platform and solutions efficiently will be limited, and our business, financial position and results of operations will be harmed.
|
• |
Our business depends, in part, on sales to government organizations, and significant changes in the contracting or fiscal policies of such government organizations could have an adverse effect on our business and results of operations.
|
• |
The success of our business will depend in part on our ability to protect and enforce our intellectual property rights.
|
• |
We subject to laws and regulations, including governmental export and import controls, sanctions, and anti-corruption laws, that could impair our ability to compete in our markets and subject us to liability if we are not in full compliance with applicable laws.
|
• |
Our management has identified material weaknesses in our internal control over financial reporting and may identify additional material weaknesses in the future or otherwise fail to maintain an effective system of internal controls, which may result in material misstatements of our financial statements or cause us to fail to meet our periodic reporting obligations
|
Shares of common stock offered by us
|
13,824,992 shares of common stock, consisting of (i) 5,200,000 shares of common stock that are issuable upon exercise of the Private Warrants and (ii) 8,624,992 shares of common stock that are issuable upon exercise upon the exercise of the Public Warrants. |
Shares of common stock outstanding prior to the exercise of all Warrants
|
84,423,567 (as of September 14, 2021) |
Shares of common stock outstanding assuming exercise of all Warrants
|
98,248,559 (based on the total shares outstanding as of September 14, 2021) |
Exercise price of warrants
|
$11.50 per share, subject to adjustment as described herein |
Use of proceeds
|
We will receive up to an aggregate of approximately $159.0 million from the exercise of the Warrants if they are exercised for cash. To the extent that Warrants are net exercised in accordance with their terms, we will not receive any net proceeds. We expect to use the net proceeds from the exercise of the Warrants, if any, for general corporate purposes. We will not receive any proceeds from the sale of shares of common stock that are issuable upon the exercise of the Private Warrants or the Public Warrants. See “Use of Proceeds.” |
Shares of common stock offered by the selling securityholders
|
We are registering the resale by the selling securityholders named in this prospectus, or their permitted transferees, an aggregate of 64,020,756 shares of common stock, consisting of: |
• |
up to 12,500,000 PIPE Shares;
|
• |
up to 2,904,375 Founder Shares;
|
• |
up to 5,200,000 shares of common stock issuable upon the exercise of the Private Warrants; and
|
• |
up to 43,416,381 shares of common stock pursuant to the Registration Rights Agreement (including up to 81,412 shares of common stock issuable pursuant to outstanding options, 7,465,923 shares of common stock issuable in connection with the vesting and settlement of restricted stock units, and 560,703 shares of common stock that were issued as Earnout Shares on September 17, 2021).
|
Warrants offered by selling securityholders
|
Up to 5,200,000 Private Warrants |
Redemption
|
The Public Warrants are redeemable in certain circumstances. See “Description of Our Securities – Warrants.” |
Lock-Up
Agreements
|
Certain of our securityholders are subject to certain restrictions on transfer until the termination of applicable
lock-up
periods. See the section titled “Certain Relationships and Related Party Transactions—IronNet Related
Agreements — Lock-Up
Agreements.”
|
Terms of the offering
|
The selling securityholders will determine when and how they will dispose of the securities registered for resale under this prospectus. |
Use of proceeds
|
We will not receive any proceeds from the sale of shares of common stock or Warrants by the selling securityholders. |
Risk factors
|
Before investing in our securities, you should carefully read and consider the information set forth in “Risk Factors” beginning on page 7. |
NYSE ticker symbols
|
“IRNT” and “IRNT.WS” |
• |
effectively attract, integrate and retain a large number of new employees, particularly members of our sales and marketing, data science, and research and development teams;
|
• |
further improve our platform and products, including our cloud modules and security capabilities, analytics, collective defense capabilities, and visualizations, and IT infrastructure, including expanding and optimizing our data centers, collection, and analytic capabilities, to support our business needs;
|
• |
enhance our information and communication systems to ensure that our employees and offices around the world are well coordinated and can effectively communicate with each other and our growing base of customers and partners; and
|
• |
improve our financial, management, and compliance systems and controls.
|
• |
product capabilities, including performance and reliability, of our platform, including our services and features particularly in the areas of analytics and collective defense, compared to those of our competitors;
|
• |
our ability, and the ability of our competitors, to improve existing products, services and features, or to develop new ones to address evolving customer needs;
|
• |
our ability to attract, retain and motivate talented employees;
|
• |
our ability to establish, capitalize on, maintain, and grow relationships with distribution and technology partners;
|
• |
the strength of our sales and marketing efforts; and
|
• |
acquisitions or consolidation within our industry, which may result in more formidable competitors.
|
• |
First generation Network Detection and Response (NDR) vendors such as DarkTrace or Vectra Networks, who offer point products based on Bayesian analysis, outlier analysis, and heuristic detection-based detection;
|
• |
Network security vendors, such as Cisco and Palo Alto Networks, Inc., who are supplementing their core network security additional behavioral-based detection with behavioral-based detection, threat intelligence and security operations solutions; and
|
• |
Legacy network infrastructure and performance monitoring companies such as ExtraHop and Arista Networks, who are adding security use cases to their infrastructure products.
|
• |
the development and maintenance of the infrastructure of the internet;
|
• |
the performance and availability of third-party providers of cloud infrastructure services with the necessary speed, data capacity, and security for providing reliable internet access and services;
|
• |
decisions by the owners and operators of the data centers where our cloud infrastructure is deployed to terminate our contracts, discontinue services, shut down operations or facilities, increase prices, change service levels, limit bandwidth, declare bankruptcy or prioritize the traffic of other parties;
|
• |
physical or electronic
break-ins,
acts of war or terrorism, human error or interference (including by disgruntled employees, former employees or contractors) and other catastrophic events;
|
• |
cyberattacks, including denial of service attacks, targeted at us, our data centers, or the infrastructure of the internet;
|
• |
failure by us to maintain and update our cloud infrastructure to meet our data capacity requirements;
|
• |
errors, defects, or performance problems in our software, including third-party or open-source software incorporated in our software;
|
• |
improper deployment or configuration of our solutions;
|
• |
the failure of its redundancy systems, in the event of a service disruption at one of our data centers, to provide failover to other data centers in our data center network;
|
• |
the failure of our disaster recovery and business continuity arrangements; and
|
• |
effects of third-party software updates with hidden malware, similar to the supply chain attack that occurred via SolarWinds.
|
Year Ended January 31,
|
||||||||
2021
|
2020
|
|||||||
Customer A
|
10 | % | * | |||||
Customer B
|
* | 14 | % | |||||
Customer C
|
* | 10 | % | |||||
Customer D
|
* | 10 | % | |||||
Customer E
|
* | 14 | % |
* |
Less than 10%
|
Six Months Ended July 31,
|
||||||||
2021
|
2020
|
|||||||
Customer A
|
* | 10 | % | |||||
Customer E
|
11 | % | * | |||||
Customer F
|
* | 10 | % | |||||
Customer G
|
11 | % | * | |||||
|
|
|
|
|||||
22 | % | 20 | % |
* |
Less than 10%
|
• |
the impact of the
COVID-19
pandemic on our operations, financial results, and liquidity and capital resources, including on customers, sales, expenses, and employees;
|
• |
our ability to attract new and retain existing customers;
|
• |
the budgeting cycles, seasonal buying patterns, and purchasing practices of customers;
|
• |
the timing and length of our sales cycles;
|
• |
changes in customer or distribution partner requirements or market needs;
|
• |
changes in the growth rate of our market;
|
• |
the timing and success of new product and service introductions by us or our competitors or any other competitive developments, including consolidation among our customers or competitors;
|
• |
the level of awareness of cybersecurity threats, particularly advanced cyberattacks, and the market adoption of our platform;
|
• |
our ability to successfully expand our business domestically and internationally;
|
• |
decisions by organizations to purchase security solutions from larger, more established security vendors or from their primary IT equipment vendors;
|
• |
changes in our pricing policies or those of our competitors;
|
• |
any disruption in our relationship with distribution partners;
|
• |
insolvency or credit difficulties confronting our customers, affecting their ability to purchase or pay for our solutions;
|
• |
significant security breaches of, technical difficulties with or interruptions to, the use of our platform;
|
• |
extraordinary expenses such as litigation or other dispute-related settlement payments or outcomes;
|
• |
general economic conditions, both in domestic and foreign markets;
|
• |
future accounting pronouncements or changes in our accounting policies or practices;
|
• |
negative media coverage or publicity;
|
• |
political events;
|
• |
the amount and timing of operating costs and capital expenditures related to the expansion of our business; and
|
• |
increases or decreases in expenses caused by fluctuations in foreign currency exchange rates.
|
• |
selling to governmental agencies can be highly competitive, expensive and time-consuming, often requiring significant upfront time and expense without any assurance that such efforts will generate a sale;
|
• |
government certification requirements applicable to our products may change and, in doing so, restrict our ability to sell into the U.S. federal government sector until it has attained the required certifications.
|
• |
government demand and payment for our platform may be impacted by public sector budgetary cycles and funding authorizations, with funding reductions or delays adversely affecting public sector demand for our platform;
|
• |
governments routinely investigate and audit government contractors’ administrative processes, and any unfavorable audit could result in the government refusing to continue buying our platform, which would adversely impact our revenue and results of operations, or institute fines or civil or criminal liability if the audit were to uncover improper or illegal activities;
|
• |
interactions with the U.S. federal government may be limited by post-employment ethics restrictions on members of our management;
|
• |
foreign governments may have concerns with purchasing security products from a company that employs former NSA employees and officials, which may negatively impact sales; and
|
• |
governments may require certain products to be manufactured, hosted, or accessed solely in their country or in other relatively high-cost manufacturing locations, and we may not manufacture all products in locations that meet these requirements, affecting its ability to sell these products to governmental agencies.
|
• |
investigations, enforcement actions and sanctions;
|
• |
mandatory changes to our platform;
|
• |
disgorgement of profits, fines and damages;
|
• |
civil and criminal penalties or injunctions;
|
• |
claims for damages by its customers or distribution partners;
|
• |
termination of contracts;
|
• |
loss of intellectual property rights; and
|
• |
temporary or permanent debarment from sales to government organizations.
|
• |
resulting in time-consuming and costly litigation;
|
• |
diverting management’s time and attention from developing our business;
|
• |
requiring us to pay monetary damages or enter into royalty and licensing agreements that we would not normally find acceptable;
|
• |
causing delays in the deployment of its platform or service offerings to our customers;
|
• |
requiring us to stop offering certain services or features of our platform;
|
• |
requiring us to redesign certain components of our platform using alternative
non-infringing
or
non-open
source technology, which could require significant effort and expense;
|
• |
requiring us to disclose its software source code and the detailed program commands for our software;
|
• |
prohibiting us from charging license fees for the proprietary software that uses certain open source; and
|
• |
requiring us to satisfy indemnification obligations to our customers.
|
• |
diversion of management time and focus from operating our business to addressing acquisition integration challenges;
|
• |
coordination of engineering, analytics, research and development, operations, and sales and marketing functions;
|
• |
integration of product and service offerings;
|
• |
retention of key employees from the acquired company;
|
• |
changes in relationships with strategic partners as a result of product acquisitions or strategic positioning resulting from the acquisition;
|
• |
cultural challenges associated with integrating employees from the acquired company into the organization;
|
• |
integration of the acquired company’s accounting, management information, human resources and other administrative systems;
|
• |
the need to implement or improve controls, procedures, and policies at a business that prior to the acquisition may have lacked sufficiently effective controls, procedures and policies;
|
• |
financial reporting, revenue recognition or other financial or control deficiencies of the acquired company that are not adequately addressed and that cause our reported results to be incorrect;
|
• |
liability for activities of the acquired company before the acquisition, including intellectual property infringement claims, violations of laws, commercial disputes, tax liabilities and other known and unknown liabilities;
|
• |
unanticipated write-offs or charges; and
|
• |
litigation or other claims in connection with the acquired company, including claims from terminated employees, customers, former stockholders or other third parties.
|
• |
greater difficulty in negotiating contracts with standard terms, enforcing contracts, and managing collections, including longer collection periods;
|
• |
higher costs of doing business internationally, including costs incurred in establishing and maintaining office space and equipment for international operations and creating international operating entities, where applicable;
|
• |
management communication and integration problems resulting from cultural and geographic dispersion;
|
• |
risks associated with trade restrictions and foreign legal requirements, including any importation, certification, and localization of our platform that may be required in foreign countries;
|
• |
greater risk of unexpected changes in applicable foreign laws, regulatory practices, tariffs, and tax laws and treaties;
|
• |
compliance with anti-bribery laws, including the U.S. Foreign Corrupt Practices Act of 1977, as amended, the U.S. Travel Act and the UK Bribery Act 2010, violations of which could lead to significant fines, penalties, and collateral consequences;
|
• |
heightened risk of unfair or corrupt business practices in certain geographies and of improper or fraudulent sales arrangements that may impact financial results and result in restatements of, or irregularities in, financial statements;
|
• |
the uncertainty of protection for intellectual property rights in some countries;
|
• |
general economic and political conditions in these foreign markets;
|
• |
foreign exchange controls or tax regulations that might prevent us from repatriating cash earned outside the United States;
|
• |
political and economic instability in some countries;
|
• |
the potential for foreign government demands for access to information or corporate property;
|
• |
double taxation of international earnings and potentially adverse tax consequences due to changes in the tax laws of the United States or the foreign jurisdictions in which we operate;
|
• |
unexpected costs for the localization of services, including translation into foreign languages and adaptation for local practices and regulatory requirements;
|
• |
requirements to comply with foreign privacy, data protection, and information security laws and regulations and the risks and costs of noncompliance;
|
• |
greater difficulty in identifying, attracting and retaining local qualified personnel, and the costs and expenses associated with such activities;
|
• |
greater difficulty identifying qualified distribution partners and maintaining successful relationships with such partners;
|
• |
differing employment practices and labor relations issues; and
|
• |
difficulties in managing and staffing international offices and increased travel, infrastructure, and legal compliance costs associated with multiple international locations.
|
• |
variations in quarterly operating results or dividends, if any, to stockholders;
|
• |
additions or departures of key management personnel;
|
• |
publication of research reports about our industry;
|
• |
litigation and government investigations;
|
• |
changes or proposed changes in laws or regulations or differing interpretations or enforcement of laws or regulations affecting our business;
|
• |
adverse market reaction to any indebtedness incurred or securities issued in the future;
|
• |
changes in market valuations of similar companies;
|
• |
adverse publicity or speculation in the press or investment community;
|
• |
announcements by competitors of significant contracts, acquisitions, dispositions, strategic partnerships, joint ventures, or capital commitments; and
|
• |
the impact of the
COVID-19
pandemic (or future pandemics) on our management, employees, partners, customers, and operating results.
|
• |
limited availability of market quotations for our securities;
|
• |
a determination that our common stock is a “penny stock” which will require brokers trading in our common stock to adhere to more stringent rules,
|
• |
possibly resulting in a reduced level of trading activity in the secondary trading market for shares of our common stock;
|
• |
a limited amount of analyst coverage; and
|
• |
a decreased ability to issue additional securities or obtain additional financing in the future.
|
• |
existing stockholders’ proportionate ownership interest in our company will decrease;
|
• |
the amount of cash available per share, including for payment of dividends in the future, may decrease;
|
• |
the relative voting strength of each share of previously outstanding common stock may be diminished; and
|
• |
the market price of our common stock may decline.
|
• |
the division of the Board into three classes and the election of each class for three-year terms;
|
• |
advance notice requirements for stockholder proposals and director nominations;
|
• |
provisions limiting stockholders’ ability to call special meetings of stockholders, to require special meetings of stockholders to be called, and to take action by written consent;
|
• |
restrictions on business combinations with interested stockholders;
|
• |
in certain cases, the approval of holders representing at least 66 2/3% of the total voting power of the shares entitled to vote generally in the election of directors will be required for stockholders to adopt, amend or repeal the bylaws, or amend or repeal certain provisions of the Charter;
|
• |
no cumulative voting; and
|
• |
the ability of the Board to designate the terms of and issue new series of preferred stock without stockholder approval, which could be used, among other things, to institute a rights plan that would have the effect of significantly diluting the stock ownership of a potential hostile acquirer, likely preventing acquisitions by such acquirer.
|
• |
continues to invest in research and development related to new technologies;
|
• |
increases its investment in marketing and advertising, as well as the sales and distribution infrastructure for its products and services;
|
• |
maintains and improves operational, financial, and management information systems;
|
• |
hires additional personnel;
|
• |
obtains, maintains, expands, and protects its intellectual property portfolio; and
|
• |
enhances internal functions to support its operations as a publicly-traded company.
|
July 31,
|
||||||||
2021
|
2020
|
|||||||
Recurring Software Customers
|
51 | 22 | ||||||
Year-over-year growth
|
132 | % | 22 | % |
January 31,
|
||||||||
2021
|
2020
|
|||||||
Recurring Software Customers
|
27 | 20 | ||||||
Year-over-year growth
|
35 | % | 43 | % |
July 31,
|
||||||||
2021
|
2020
|
|||||||
(in millions) | ||||||||
Annual recurring revenues
|
$ | 24.1 | $ | 19.5 | ||||
Year-over-year growth
|
24 | % | 21 | % |
January 31,
|
||||||||
2021
|
2020
|
|||||||
(in millions) | ||||||||
Annual recurring revenues
|
$ | 25.8 | $ | 15.0 | ||||
Year-over-year growth
|
72 | % | 37 | % |
• |
Numerator: We multiply the average total length of the contracts, measured in years or fractions thereof, by the respective revenue recognized for the last six months of each reporting period.
|
• |
Denominator: We use the revenue attributable to software and product customers for the same six month period used in the numerator. This effectively represents the revenue base that is being generated by those customers.
|
July 31,
|
||||||||
2021
|
2020
|
|||||||
(in years) | ||||||||
Dollar-based average contract length
|
2.8 | 3.2 |
January 31,
|
||||||||
2021
|
2020
|
|||||||
(in years) | ||||||||
Dollar-based average contract length
|
2.9 | 3.5 |
Six Months Ended July 31,
|
||||||||||||||||
2021
|
2020
|
2021 vs 2020
|
||||||||||||||
(in millions) | ||||||||||||||||
Revenue
|
$ | 12.5 | $ | 14.8 | (2.3 | ) | (16 | )% | ||||||||
Add: Total Deferred revenue, end of period
|
33.6 | 21.9 | 11.7 | 53 | ||||||||||||
Less: Total Deferred revenue, beginning of period
|
34.0 | 20.3 | 13.7 | 67 | ||||||||||||
|
|
|
|
|
|
|||||||||||
Calculated billings
|
$ | 12.1 | $ | 16.4 | $ | (4.3 | ) | (26 | )% | |||||||
|
|
|
|
|
|
Year Ended January 31,
|
||||||||||||||||
2021
|
2020
|
2021 vs 2020
|
||||||||||||||
(in millions) | ||||||||||||||||
Revenue
|
$ | 29.2 | $ | 23.2 | 6.1 | 26 | % | |||||||||
Add: Total Deferred revenue, end of period
|
34.0 | 20.3 | 13.7 | 67 | ||||||||||||
Less: Total Deferred revenue, beginning of period
|
20.3 | 20.3 | 0.0 | 0 | ||||||||||||
|
|
|
|
|
|
|||||||||||
Calculated billings
|
$ | 42.9 | $ | 23.2 | $ | 19.7 | 85 | % | ||||||||
|
|
|
|
|
|
Three Months Ended July 31,
|
||||||||||||||||||||||||
2021
|
2020
|
2021 vs 2020
|
||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Software, subscription and support revenue
|
$ | 5.8 | 95 | % | $ | 6.7 | 84 | % | $ | (0.9 | ) | -14 | % | |||||||||||
Professional services revenue
|
0.3 | 5 | % | 1.2 | 16 | % | (0.9 | ) | -75 | % | ||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total revenue
|
6.1 | 100 | % | 7.9 | 100 | % | (1.9 | ) | -24 | % | ||||||||||||||
Cost of software, subscription and support revenue
|
1.7 | 27 | % | 1.1 | 14 | % | 0.6 | 53 | % | |||||||||||||||
Cost of professional service revenue
|
0.1 | 2 | % | 0.1 | 2 | % | 0.0 | 20 | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total cost of revenue
|
1.8 | 30 | % | 1.2 | 15 | % | 0.6 | 50 | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Gross profit
|
4.3 | 70 | % | 6.7 | 85 | % | (2.5 | ) | -37 | % | ||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Research and development
|
7.6 | 125 | % | 6.9 | 86 | % | 0.7 | 10 | % | |||||||||||||||
Sales and marketing
|
7.7 | 127 | % | 7.9 | 99 | % | (0.2 | ) | -3 | % | ||||||||||||||
General and administrative
|
6.0 | 98 | % | 6.2 | 78 | % | (0.2 | ) | -3 | % | ||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total operating expenses
|
21.2 | 349 | % | 20.9 | 263 | % | 0.3 | 1 | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Operating loss
|
(17.0 | ) | -279 | % | (14.2 | ) | -179 | % | (2.8 | ) | 20 | % | ||||||||||||
Other (expense) income, net
|
(0.2 | ) | -4 | % | (0.1 | ) | -1 | % | (0.2 | ) | 208 | % | ||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Loss before provision for income taxes
|
(17.2 | ) | -283 | % | (14.3 | ) | -180 | % | (2.9 | ) | 21 | % | ||||||||||||
Provision for income taxes
|
0.0 | 1 | % | (0.0 | ) | 0 | % | 0.1 | nm | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Net loss
|
$ | (17.2 | ) | -283 | % | $ | (14.3 | ) | -180 | % | $ | (2.9 | ) | 20 | % | |||||||||
|
|
|
|
|
|
Three Months Ended July 31,
|
||||||||||||||||
2021
|
2020
|
2021 vs 2020
|
||||||||||||||
(in millions) | ||||||||||||||||
Software products margin
|
$ | 4.1 | $ | 5.6 | $ | (1.5 | ) | -27 | % | |||||||
Professional services margin
|
0.2 | 1.1 | (1.0 | ) | -86 | % | ||||||||||
|
|
|
|
|
|
|||||||||||
Total Gross profit margin
|
$ | 4.3 | $ | 6.7 | $ | (2.5 | ) | -37 | % | |||||||
|
|
|
|
|
|
|||||||||||
2021
|
2020
|
Change
|
||||||||||||||
Software products margin
|
71.1 | % | 83.7 | % | -12.6 | % | ||||||||||
Professional services margin
|
52.0 | % | 90.1 | % | -38.2 | % | ||||||||||
|
|
|
|
|
|
|||||||||||
Total Gross profit margin
|
70.1 | % | 84.7 | % | -14.6 | % |
Six Months Ended July 31,
|
||||||||||||||||||||||||
2021
|
2020
|
2021 vs 2020
|
||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Software, subscription and support revenue
|
$ | 11.9 | 96 | % | $ | 12.1 | 82 | % | $ | (0.2 | ) | -2 | % | |||||||||||
Professional services revenue
|
0.5 | 4 | % | 2.7 | 18 | % | (2.2 | ) | -80 | % | ||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total revenue
|
12.5 | 100 | % | 14.8 | 100 | % | (2.4 | ) | -16 | % | ||||||||||||||
Cost of software, subscription and support revenue
|
3.4 | 27 | % | 2.6 | 18 | % | 0.8 | 30 | % | |||||||||||||||
Cost of professional service revenue
|
0.3 | 3 | % | 0.4 | 3 | % | (0.1 | ) | -24 | % | ||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total cost of revenue
|
3.8 | 30 | % | 3.1 | 21 | % | 0.7 | 23 | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Gross profit
|
8.7 | 70 | % | 11.8 | 79 | % | (3.1 | ) | -26 | % | ||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Research and development
|
14.5 | 116 | % | 14.3 | 96 | % | 0.2 | 1 | % | |||||||||||||||
Sales and marketing
|
14.8 | 119 | % | 16.1 | 109 | % | (1.3 | ) | -8 | % | ||||||||||||||
General and administrative
|
11.7 | 94 | % | 12.0 | 81 | % | (0.3 | ) | -2 | % | ||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total operating expenses
|
41.0 | 329 | % | 42.4 | 286 | % | (1.4 | ) | -3 | % | ||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Operating loss
|
(32.3 | ) | -259 | % | (30.6 | ) | -207 | % | (1.7 | ) | 5 | % | ||||||||||||
Other (expense) income, net
|
(0.4 | ) | -3 | % | (0.1 | ) | 0 | % | (0.3 | ) | 581 | % | ||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Loss before provision for income taxes
|
(32.6 | ) | -262 | % | (30.7 | ) | -207 | % | (2.0 | ) | 6 | % | ||||||||||||
Provision for income taxes
|
(0.0 | ) | 0 | % | (0.0 | ) | 0 | % | 0.0 | nm | ||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Net loss
|
$ | (32.7 | ) | -262 | % | $ | (30.7 | ) | -207 | % | $ | (2.0 | ) | 6 | % | |||||||||
|
|
|
|
|
|
Six Months Ended July 31,
|
||||||||||||||||
2021
|
2020
|
2021 vs 2020
|
||||||||||||||
(in millions) | ||||||||||||||||
Software products margin
|
$ | 8.5 | $ | 9.5 | $ | (1.0 | ) | -10 | % | |||||||
Professional services margin
|
0.2 | 2.3 | (2.1 | ) | -91 | % | ||||||||||
|
|
|
|
|
|
|||||||||||
Total Gross profit margin
|
$ | 8.7 | $ | 11.8 | $ | (3.1 | ) | -26 | % | |||||||
|
|
|
|
|
|
|||||||||||
2021
|
2020
|
Change
|
||||||||||||||
Software products margin
|
71.3 | % | 78.3 | % | -7.0 | % | ||||||||||
Professional services margin
|
39.4 | % | 84.0 | % | -44.6 | % | ||||||||||
Total Gross profit margin
|
69.9 | % | 79.3 | % | -9.5 | % |
Year Ended January 31,
|
||||||||||||||||||||||||
2021
|
2020
|
2021 vs 2020
|
||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Products, subscription and support revenue
|
$ | 24.7 | 85 | % | $ | 19.8 | 85 | % | $ | 4.9 | 25 | % | ||||||||||||
Professional services revenue
|
4.5 | 15 | % | 3.4 | 15 | % | 1.1 | 32 | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total revenue
|
29.2 | 100 | % | 23.2 | 100 | % | 6.0 | 26 | % | |||||||||||||||
Cost of product, subscription and support revenue
|
5.4 | 18 | % | 5.9 | 25 | % | (0.5 | ) | -8 | % | ||||||||||||||
Cost of professional service revenue
|
1.6 | 5 | % | 0.7 | 3 | % | 0.9 | 129 | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total cost of revenue
|
7.0 | 24 | % | 6.6 | 29 | % | 0.4 | 6 | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Gross profit
|
22.2 | 76 | % | 16.6 | 72 | % | 5.6 | 34 | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Research and development
|
25.8 | 88 | % | 26.6 | 115 | % | (0.8 | ) | -3 | % | ||||||||||||||
Sales and marketing
|
30.4 | 104 | % | 17.9 | 77 | % | 12.5 | 70 | % | |||||||||||||||
General and administrative
|
21.3 | 73 | % | 20.5 | 88 | % | 0.8 | 4 | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Total operating expenses
|
77.5 | 265 | % | 65.0 | 280 | % | 12.5 | 19 | % | |||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Operating loss
|
(55.3 | ) | -189 | % | (48.4 | ) | -209 | % | (6.9 | ) | 14 | % | ||||||||||||
Other income, net
|
(0.0 | ) | 0 | % | 0.5 | 2 | % | (0.5 | ) | -100 | % | |||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Loss before provision for income taxes
|
(55.3 | ) | -189 | % | (47.9 | ) | -206 | % | (7.4 | ) | 15 | % | ||||||||||||
Provision for income taxes
|
(0.1 | ) | 0 | % | (0.0 | ) | 0 | % | (0.1 | ) | nm | |||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
Net loss
|
$ | (55.4 | ) | -190 | % | $ | (47.9 | ) | -206 | % | $ | (7.5 | ) | 16 | % | |||||||||
|
|
|
|
|
|
Year Ended January 31,
|
||||||||||||||||
2021
|
2020
|
2021 vs 2020
|
||||||||||||||
(in millions) | ||||||||||||||||
Software products margin
|
$ | 19.3 | $ | 13.9 | $ | 5.4 | 39 | % | ||||||||
Professional services margin
|
2.9 | 2.6 | 0.3 | 12 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Total Gross profit margin
|
$ | 22.2 | $ | 16.5 | $ | 5.7 | 35 | % | ||||||||
|
|
|
|
|
|
|||||||||||
2021
|
2020
|
Change
|
||||||||||||||
Software products margin
|
78.1 | % | 70.2 | % | 7.9 | % | ||||||||||
Professional services margin
|
64.4 | % | 79.4 | % | -15.0 | % | ||||||||||
|
|
|
|
|
|
|||||||||||
Total Gross profit margin
|
76.0 | % | 71.6 | % | 4.4 | % |
Six Months Ended July 31,
|
||||||||
2021
|
2020
|
|||||||
(in millions) | ||||||||
Net cash used in operating activities
|
$ | (31.2 | ) | $ | (28.8 | ) | ||
Net cash (used in) provided by investing activities
|
$ | (1.2 | ) | $ | 1.2 | |||
Net cash provided by financing activities
|
$ | 15.1 | $ | 47.2 |
Year Ended January 31,
|
||||||||
2021
|
2020
|
|||||||
(in millions) | ||||||||
Net cash used in operating activities
|
$ | (42.7 | ) | $ | (48.8 | ) | ||
Net cash provided by investing activities
|
$ | 0.1 | $ | 24.2 | ||||
Net cash provided by financing activities
|
$ | 63.3 | $ | 10.7 |
• |
Identification of the contract, or contracts, with a customer
|
• |
Identification of the performance obligations in the contract
|
distinct in the context of the contract, whereby the transfer of the goods or services is separately identifiable from other promises in the contract. To the extent a contract includes multiple promised goods or services, we apply judgment to determine whether promised goods or services are capable of being distinct and distinct in the context of the contract. If these criteria are not met the promised goods or services are accounted for as a combined performance obligation.
|
• |
Determination of the transaction price
|
• |
Allocation of the transaction price to the performance obligations in the contract
|
• |
Recognition of revenue when, or as, we satisfy performance obligations
|
• |
We did not design and maintain effective controls over the review of journal entries and account reconciliations. Specifically, certain personnel have the ability to both (i) create and post journal entries within IronNet’s general ledger system, and (ii) prepare and review account reconciliations.
|
• |
We did not design and maintain effective controls over information technology general controls for information systems that are relevant to the preparation of our financial statements. Specifically, we did not design and maintain: (i) program change management controls for the financial systems to ensure that information technology program and data changes affecting financial IT applications and underlying accounting records are identified, tested, authorized and implemented appropriately; (ii) appropriate user access controls to ensure appropriate segregation of duties and that adequately restrict user and privileged access to financial applications, programs and data to appropriate Company personnel; (iii) computer operations controls to ensure data backups are authorized and restorations monitored; and (iv) testing and approval controls for program development to ensure that new software development is aligned with business and IT requirements.
|
Notes: |
Represents full-year data for calendar year 2020 except for cumulative number.
|
• |
differentiated business value that includes behavioral analytics, which find threats that other tools cannot;
|
• |
real-time threat-sharing across communities; and
|
• |
value to the Collective Defense ecosystem through integrations.
|
(1) |
Summation of revenues generated from solutions for Security Information and Event Management (SIEM) Software, IDPS Equipment, Enterprise Data Loss Prevention, Threat Intelligence Software, Network Detection and Response, and Network Access Control.
|
• |
First-generation NDR vendors such as DarkTrace or Vectra Networks, who offer point products based on Bayesian analysis, outlier analysis, and heuristic detection-based detection;
|
• |
Network security vendors, such as Cisco and Palo Alto Networks, Inc., who are supplementing their core network security additional behavioral-based detection with behavioral-based detection, threat intelligence and security operations solutions; and
|
• |
Legacy network infrastructure and performance monitoring companies such as ExtraHop and Arista Networks, who are adding security use cases to their infrastructure products.
|
• |
Detect advanced network threats and to prevent security breaches;
|
• |
Anonymously correlate and share threats in real-time across a community of peer enterprises;
|
• |
Share human-intelligence across a Collective Defense community on how peer enterprises have rated and triaged similar detections; and
|
• |
Integrate with other participants in the security ecosystem.
|
• |
Time to value, price, and total cost of ownership;
|
• |
Brand awareness, reputation, and trust in our services;
|
• |
Strength of sales, marketing, and channel partner relationships; and
|
• |
Customer success, cyber hunt, and cyber advisory services.
|
Name
|
Age
|
Position
|
||||
Executive Officers
|
||||||
Gen. Keith B. Alexander (Ret.)
|
69 |
Co-Chief
Executive Officer, President and Chairman
|
||||
William E. Welch
|
54 |
Co-Chief
Executive Officer and Director
|
||||
James C. Gerber
|
61 | Chief Financial Officer | ||||
Sean Foster
|
46 | Chief Revenue Officer | ||||
Donald Closser
|
53 | Chief Product Officer | ||||
Non-Employee
Directors
|
||||||
Donald R. Dixon
(1)
|
74 | Director | ||||
Mary E. Gallagher
(1)
|
56 | Director | ||||
Gen. John M. Keane (Ret.)
(3)
|
78 | Director | ||||
Robert V. “Rob” LaPenta Jr.
(2)
|
52 | Director | ||||
Vadm. John M. McConnell (Ret.)
(2)
.
|
76 | Director | ||||
André Pienaar
(3)
|
51 | Director | ||||
Hon. Michael J. Rogers
(1)
|
58 | Director | ||||
Theodore E. Schlein
(2)
|
57 | Director | ||||
Vadm. Jan E. Tighe (Ret.)
(3)
|
59 | Director |
(1) |
Member the Audit Committee.
|
(2) |
Member of the Compensation Committee.
|
(3) |
Member of the Nominating and Corporate Governance Committee.
|
• |
the Class I directors are Donald R. Dixon, Theodore E. Schlein and André Pienaar, and their terms will expire at the annual meeting of stockholders to be held in 2022;
|
• |
the Class II directors are Vadm. John M. McConnell (Ret.), Hon. Michael J. Rogers, Gen. John M. Keane (Ret.) and Robert “Rob” LaPenta Jr., and their terms will expire at the annual meeting of stockholders to be held in 2023; and
|
• |
the Class III directors are Mary E. Gallagher, William E. Welch, Vadm. Jan E. Tighe (Ret.) and Gen. Keith B. Alexander (Ret.), and their terms will expire at the annual meeting of stockholders to be held in 2024.
|
• |
helping the Board oversee corporate accounting and financial reporting processes;
|
• |
managing the selection, engagement, qualifications, independence and performance of a qualified firm to serve as the independent registered public accounting firm to audit the financial statements;
|
• |
discussing the scope and results of the audit with the independent registered public accounting firm, and reviewing, with management and the independent accountants, the interim and
year-end
operating results;
|
• |
developing procedures for employees to submit concerns anonymously about questionable accounting or audit matters;
|
• |
reviewing related person transactions;
|
• |
obtaining and reviewing a report by the independent registered public accounting firm at least annually that describes internal quality control procedures, any material issues with such procedures and any steps taken to deal with such issues when required by applicable law; and
|
• |
approving or, as permitted,
pre-approving,
audit and permissible
non-audit
services to be performed by the independent registered public accounting firm.
|
• |
reviewing and approving the compensation of the
co-chief
executive officers, other executive officers and senior management;
|
• |
administering the equity incentive plans and other benefit programs;
|
• |
reviewing, adopting, amending and terminating incentive compensation and equity plans, severance agreements, profit sharing plans, bonus plans,
change-of-control
|
• |
reviewing and establishing general policies relating to compensation and benefits of the employees, including the overall compensation philosophy.
|
• |
identifying and evaluating candidates, including the nomination of incumbent directors for reelection and nominees recommended by stockholders, to serve on the Board;
|
• |
considering and making recommendations to the board of directors regarding the composition and chairmanship of the committees of the Board;
|
• |
developing and making recommendations to the board of directors regarding corporate governance guidelines and matters, including in relation to corporate social responsibility; and
|
• |
overseeing periodic evaluations of the performance of the Board, including its individual directors and committees.
|
• |
for any transaction from which the director derives an improper personal benefit;
|
• |
for any act or omission not in good faith or that involves intentional misconduct or a knowing violation of law;
|
• |
for any unlawful payment of dividends or redemption of shares; or
|
• |
for any breach of a director’s duty of loyalty to the corporation or its stockholders.
|
• |
Gen. Keith B. Alexander (Ret.), our Chairman, President and
Co-Chief
Executive Officer;
|
• |
William Welch, our
Co-Chief
Executive Officer; and
|
• |
Sean Foster, our Chief Revenue Officer.
|
Name and Principal Position
|
Fiscal
Year |
Salary
($) |
Non-Equity
Incentive Plan Compensation ($) |
All Other
Compensation ($)
(2)
|
Total
($)
|
|||||||||||||||
Gen. Keith B. Alexander (Ret.)
|
2021 | 339,000 | 44,350 |
(1)
|
10,680 | 394,030 | ||||||||||||||
Chairman, President and
Co-Chief
Executive Officer
|
||||||||||||||||||||
William Welch
|
2021 | 339,000 | 44,350 |
(1)
|
11,400 | 394,750 | ||||||||||||||
Co-Chief
Executive Officer
|
||||||||||||||||||||
Sean Foster
|
2021 | 383,336 |
(3)
|
88,029 |
(4)
|
11,948 | 483,313 | |||||||||||||
Chief Revenue Officer
|
(1) |
Amounts represent the amounts earned and payable under our bonus plan for the year.
|
(2) |
Amounts in this column represent primarily company 401(k) plan matching contributions.
|
(3) |
Amount consisted of $300,000 annual base salary and $83,336 in sales commissions, including
non-
recoverable draws against such commissions.
|
(4) |
Amounts represent the amount payable and earned in sales commissions.
|
Stock Awards
|
||||||||||||||||||||
Name
|
Grant Date
|
Number of
Shares of Stock That Have Not Vested (#)
(1)
|
Market
Value of
Shares of Stock That Have Not Vested
($)
(2)
|
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested
(#)
|
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights that Have Not Vested
($)
|
|||||||||||||||
William Welch
|
2/11/2019 | 5,452,200 |
(3)
|
$ | 13,685,022 | |||||||||||||||
2/11/2019 | 1,808,310 |
(4)
|
$ | 4,538,859 | ||||||||||||||||
Sean Foster
|
2/11/2019 | 1,232,000 |
(3)
|
$ | 3,092,320 |
(1) |
In addition to the time-based vesting described in the remaining footnotes to this table, each restricted stock unit grant contains a liquidity event condition that will be satisfied on the date that is six months following the closing of the Business Combination.
|
(2) |
Based on the estimated value of Legacy IronNet’s Class A common stock as of January 31, 2021, which was $2.51 per share.
|
(3) |
Subject to the liquidity-event-based performance condition described in footnote (1) above, 25% of these restricted stock units vest on the
one-year
anniversary of the grant date, with the remaining unvested restricted stock units vesting in 36 equal monthly installments through February 2023, subject to the officer’s continued service through each applicable vesting date.
|
(4) |
The vesting of these shares will be based on the achievement of specified performance conditions.
|
• |
arrange for the assumption, continuation or substitution of a stock award by an acquiring or succeeding entity or an affiliate;
|
• |
provide that an award will become exercisable, realizable or deliverable, or restrictions applicable to the award will lapse, in whole or part, prior to or upon the reorganization event (accelerate the vesting of the award);
|
• |
upon written notice to a holder of an award, provide that all of the unexercised awards will terminate immediately prior to the consummation of such reorganization event unless exercised (to the extent exercisable) within a specified period following the date of such notice;
|
• |
In the case of a reorganization event under which the holders of IronNet’s common stock will receive a cash payment for each share surrendered in such reorganization event (the acquisition price), cancel or arrange for the cancellation of the stock award in exchange for a cash payment equal to the number of shares of IronNet’s common stock subject to the vested portion of the award, multiplied by the excess of (1) the acquisition price, over (2) the exercise, measurement or purchase price otherwise payable in connection with the award; or
|
• |
any combination of the foregoing.
|
Name
|
STOCK
AWARDS ($)
(1)
|
|||
Gen. John M. Keane (Ret.)
(2)
|
150,600 | |||
Vadm. John M. McConnell (Ret.)
(2)
|
150,600 | |||
Hon. Michael J. Rogers
(2)
|
150,600 | |||
Vadm. Jan E. Tighe (Ret.)
(2)
|
150,600 |
(1) |
This column reflects the aggregate grant date fair value of restricted stock units granted during the year measured pursuant to Financial Accounting Standard Board Accounting Standards Codification Topic 718, the basis for computing stock-based compensation in IronNet’s consolidated financial statements. This calculation assumes that the director will perform the requisite service for the award to vest in full as required by SEC rules. The assumptions used in valuing options are described in Note 6 to IronNet’s consolidated financial statements included in this prospectus. These amounts do not reflect the actual economic value that will be realized by the director upon settlement of the restricted stock units or the sale of the common stock underlying such restricted stock units.
|
(2) |
The director held an aggregate of 140,000 restricted stock units as of January 31, 2021. Each restricted stock unit represented the right to acquire one share of common stock of Legacy IronNet and does not give effect to the Exchange Ratio with respect to restricted stock units assumed in the Business Combination.
|
MEMBER
ANNUAL FEE |
CHAIRMAN
ADDITIONAL ANNUAL FEE |
|||||||
Board of Directors
|
$ | 30,000 | $ | — | ||||
Audit Committee
|
8,000 | 20,000 | ||||||
Compensation Committee
|
5,000 | 12,000 | ||||||
Nominating and Corporate Governance Committee
|
3,500 | 7,500 |
• |
the amounts involved exceeded or will exceed $120,000; and
|
• |
any of our directors, executive officers or holders of more than 5% of our capital stock, or any member of the immediate family of, or person sharing the household with, the foregoing persons, had or will have a direct or indirect material interest.
|
Borrower
|
Date of
Promissory Note |
Largest Aggregate
Amount of Principal Outstanding During
the Period
|
Amount
Outstanding as
of Closing
of Business
Combination |
Annual Rate or
Amount of Interest
Payable on
the Indebtedness |
||||||||||||
James Heath
|
12/29/2018 | $ | 1,000,000 | — | 2.8 | % | ||||||||||
James Gerber
|
10/24/2019 | $ | 435,836 | — | 1.7 | % |
Stockholder
|
Shares of Series B-2
Preferred Stock Purchased |
Total Purchase Price
(in millions of dollars) |
||||||
C5 Partners, LLC
(2)
|
342,936 | $ | 25.0 | |||||
Entities affiliated with ForgePoint Capital
(3)
|
169,914 | $ | 12.4 | |||||
KPCB Holdings, Inc., as nominee
(4)
|
68,587 | $ | 5.0 |
(1) |
Each share of Series
B-2
convertible preferred stock converted into ten shares of Legacy IronNet common stock immediately prior to the consummation of the Business Combination. The numbers presented herein are expressed on an
as-converted
to Legacy IronNet common stock basis.
|
(2) |
This entity beneficially owns more than 5% of IronNet’s capital stock. André Pienaar, a member of our board of directors and that of Legacy IronNet, is an affiliate of C5 Capital.
|
(3) |
Consists of 135,597 shares purchased by ForgePoint Cybersecurity Fund I, L.P., 1,577 shares purchased by ForgePoint Cyber Affiliates Fund I, L.P. and 32,740 shares purchased by ForgePoint Cyber
Co-Investors
I-E,
L.P. Donald R. Dixon, a member of our board of directors and that of Legacy IronNet, is an affiliate of ForgePoint Capital, of which the foregoing purchasers are affiliated funds. These entities collectively beneficially own more than 5% of IronNet’s capital stock.
|
(4) |
KPCB Holdings, Inc., as nominee beneficially owns more than 5% of IronNet’s capital stock. Ted Schlein, a member of our board of directors and that of Legacy IronNet, is an affiliate of KPCB Holdings, Inc.
|
Stockholder
|
Shares of Series B-1
Preferred Stock Purchased |
Total Purchase Price
(in millions of dollars) |
||||||
C5 Partners, LLC
(2)
|
480,111 | $ | 35.0 | |||||
Entities affiliated with ForgePoint Capital
(3)
|
477,367 | $ | 34.8 | |||||
KPCB Holdings, Inc., as nominee
(4)
|
82,305 | $ | 6.0 |
(1) |
Each share of Series
B-1
convertible preferred stock converted into ten shares of Legacy IronNet common stock immediately prior to the consummation of the Business Combination. The numbers presented herein are expressed on an
as-converted
to Legacy IronNet common stock basis.
|
(2) |
This entity beneficially owns more than 5% of IronNet’s capital stock. André Pienaar, a member of our board of directors and that of Legacy IronNet, is an affiliate of C5 Capital.
|
(3) |
Consists of 142,378 shares purchased by ForgePoint Cybersecurity Fund I, L.P., 91,907 shares purchased by ForgePoint Cyber
Co-Investors
I-B,
L.P., 241,427 shares purchased by ForgePoint Cyber
Co-Investors
I-C,
L.P., and 1,655 shares purchased by ForgePoint Cyber Affiliates Fund I, L.P. Donald R. Dixon, a member of our board of directors and that of Legacy IronNet, is an affiliate of ForgePoint Capital, of which the foregoing purchasers are affiliated funds. These entities collectively beneficially own more than 5% of IronNet’s capital stock.
|
(4) |
KPCB Holdings, Inc., as nominee beneficially owns more than 5% of IronNet’s capital stock. Ted Schlein, a member of our board of directors and that of Legacy IronNet, is an affiliate of KPCB Holdings, Inc.
|
Stockholder
|
Shares of Series A
Preferred Stock Purchased |
Total Purchase Price
(in millions of dollars) |
||||||
Entities affiliated with ForgePoint Capital
(2)
|
366,300 | $ | 15.0 | |||||
KPCB Holdings, Inc., as nominee
(3)
|
366,300 | $ | 15.0 |
(1) |
Each share of Series A convertible preferred stock converted into ten shares of Legacy IronNet common stock immediately prior to the consummation of the Business Combination. The numbers presented herein are expressed on an
as-converted
to Legacy IronNet common stock basis.
|
(2) |
Consists of 183,150 shares purchased by ForgePoint Cyber
Co-Investors
I, L.P., 181,045 shares purchased by ForgePoint Cybersecurity Fund I, L.P., and 2,105 shares purchased by ForgePoint Cyber Affiliates Fund I, L.P. Donald R. Dixon, a member of our board of directors and that of Legacy IronNet, is an affiliate of ForgePoint Capital, of which the foregoing purchasers are affiliated funds. These entities collectively beneficially own more than 5% of IronNet’s capital stock.
|
(3) |
KPCB Holdings, Inc., as nominee beneficially owns more than 5% of IronNet’s capital stock. Ted Schlein, a member of our board of directors and that of IronNet, is an affiliate of KPCB Holdings, Inc.
|
• |
the risks, costs, and benefits to us;
|
• |
the impact on a director’s independence in the event the related person is a director, immediate family member of a director or an entity with which a director is affiliated;
|
• |
the terms of the transaction;
|
• |
the availability of other sources for comparable services or products; and
|
• |
the terms available to or from, as the case may be, unrelated third parties.
|
• |
each person known by us to be the beneficial owner of more than 5% of our common stock;
|
• |
each of our named executive officers and directors; and
|
• |
all of our current executive officers and directors as a group.
|
Name and Address of Beneficial Owner
(1)
|
Number of
Shares |
Percentage of
Common Stock Outstanding |
||||||
5% or Greater Stockholders
|
||||||||
Entities affiliated with ForgePoint
(2)
|
9,962,551 | 11.8 | % | |||||
LGL Systems Acquisition Holding Company, LLC
|
8,670,375 |
(3)(4)
|
9.7 | % | ||||
LGL Systems Nevada Management Partners LLC
|
8,670,375 |
(3)(4)
|
9.7 | % | ||||
Entities affiliated with C5 Partners
(5)
|
6,700,484 | 7.9 | % | |||||
Entities affiliated with Kleiner Perkins Caufield & Byers
(6)
|
5,921,414 | 7.0 | % | |||||
Named Executive Officers and Directors
|
||||||||
Gen. Keith B. Alexander (Ret.)
(7)
|
11,370,495 | 13.5 | % | |||||
William E. Welch
(8)
|
— | — | ||||||
Sean Foster
(9)
|
— | — | ||||||
Donald R. Dixon
(10)
|
10,306,783 | 12.2 | % | |||||
Mary E. Gallagher
|
— | — | ||||||
Vadm. John M. McConnell (Ret.)
(11)
|
244,232 | * | ||||||
Gen. John M. Keane (Ret.)
(12)
|
244,232 | * | ||||||
André Pienaar
(5)
|
6,700,484 | 7.9 | % | |||||
Hon. Michael J. Rogers
(13)
|
244,232 | * | ||||||
Theodore E. Schlein
(14)
|
6,021,414 | 7.1 | % | |||||
Vadm. Jan E. Tighe (Ret.)
(15)
|
— | — | ||||||
Robert V. “Rob” LaPenta Jr.
(3)
|
— | — | ||||||
All current directors and executive officers as a group (14 individuals)
(16)
|
35,989,755 | 42.6 | % |
* |
Less than one percent.
|
(1) |
Unless otherwise noted, the business address of each of the following entities or individuals is c/o IronNet, Inc., 7900 Tysons One Place, Suite 400, McLean, Virginia, 22102.
|
(2) |
Includes (i) 52,135 shares of company common stock held by ForgePoint Cyber Affiliates Fund I, L.P., (ii) 2,246,496 shares of company common stock held by ForgePoint Cyber
Co-Investors
I, L.P., (iii) 748,221 shares of company common stock held by ForgePoint Cyber
Co-Investors
I-B,
L.P., (iv) 1,965,474 shares of company common stock held by ForgePoint Cyber
Co-Investors
I-C,
L.P., (v) 266,539 shares of company common stock held by ForgePoint Cyber
Co-Investors
I-E,
L.P., and (vi) 4,683,686 shares of company common stock held by ForgePoint Cybersecurity Fund I, L.P. ((i) to (vi), inclusive, the “
ForgePoint Funds
Triggering Event
Co-Investors
I, L.P. became entitled to receive, (iii) 10,539 Earnout Shares that ForgePoint Cyber
Co-Investors
I-B,
L.P. became entitled to receive, (iv) 27,684 Earnout Shares that ForgePoint Cyber
Co-Investors
I-C,
L.P. became entitled to receive, (v) 3,754 Earnout Shares that ForgePoint Cyber
Co-Investors
I-E,
L.P. became entitled to receive, and (vi) 63,153 Earnout Shares that ForgePoint Cybersecurity Fund I, L.P. became entitled to receive (the Earnout Shares represented by (i) to (vi), inclusive, the “
ForgePoint Funds Earnout Shares
GP-1,
LLC, which is the general partner of each of the ForgePoint Funds and exercise shared voting, investment and dispositive rights with respect to the shares of stock held by each of the ForgePoint Funds. The address for all entities and individuals affiliated with the ForgePoint Funds is 400 S El Camino Road, Suite 300, San Mateo, CA 94402.
|
(3) |
As of the August 26, 2021, these securities were held by LGL Systems Acquisition Holding Company, LLC (the “
Sponsor
so-called
“rule of three”, if voting and dispositive decisions regarding an entity’s securities are made by three or more individuals, and a voting or dispositive decision requires the approval of a majority of those individuals, then none of the individuals is deemed a beneficial owner of the entity’s securities. Based on the foregoing, no individual manager exercises voting or dipositive control over any of the securities held by the Sponsor, even those in which he has a pecuniary interest. Accordingly, none of them are deemed to have or share beneficial ownership of the securities held by the Sponsor. The address for all entities and individuals affiliated with the Sponsor is 165 W. Liberty St., Suite 220, Reno, NV 89501. Effective September 14, 2021, the Sponsor distributed 2,532,200 Founder Shares, 551,850 PIPE Shares and 3,052,500 Private Warrants to its members (the “
Sponsor Distributions
Principal Stockholders
Selling Securityholders
|
(4) |
Includes 5,200,000 shares of company common stock underlying Warrants that will become exercisable on September 25, 2021.
|
(5) |
Excludes an aggregate of 94,377 Earnout Shares that C5 Partners LLC became entitled to receive upon satisfaction of the Triggering Event on September 10, 2021. Andre Pienaar (a director of the company), William Kilmer and James Coats are the directors of C5 Investors General Partner Limited, which acts on behalf of C5 Investors LP, the sole manager of C5 Partners LLC. C5 Capital Limited is the investment
|
manager of C5 Investors LP and exercises voting, investment and dispositive rights with respect to the shares of stock held by C5 Investors LLC. Andre Pienaar is the chief executive officer and a director of |
C5 Capital Limited together with William Kilmer and Linda Zecher. The address of the entities and individuals affiliated with C5 Capital Limited is 7 Vigo Street, London, W1S 3HF, UK. |
(6) |
Includes (i) 5,774,562 shares of company common stock held by KPCB Digital Growth Fund II, LLC (“
KPCB DGF II
DGF II Founders,
Kleiner Funds
DGF II Associates
|
(7) |
Excludes (i) an aggregate of 6,512,856 shares of company common stock held by trusts established by Gen. Alexander, as (a) each such trust is an irrevocable trust, (b) neither Gen. Alexander nor his spouse serve as trustee of any such trust, and (c) Gen. Alexander does not otherwise exercise voting, investment or dispositive control over the shares of company common stock held by the trusts; and (ii) an aggregate of 160,154 Earnout Shares that Gen. Alexander became entitled to receive upon satisfaction of the Triggering Event on September 10, 2021.
|
(8) |
Excludes an aggregate of 37,772 Earnout Shares that Mr. Welch became entitled to receive upon satisfaction of the Triggering Event on September 10, 2021.
|
(9) |
Excludes an aggregate of 8,535 Earnout Shares that Mr. Foster became entitled to receive upon satisfaction of the Triggering Event on September 10, 2021.
|
(10) |
Includes (i) the 9,962,551 shares held by the ForgePoint Funds as described in footnote (2) above, (ii) 100,000 shares of company common stock held by The Dixon Revocable Trust, of which Mr. Dixon and his spouse are
co-trustees,
and (viii) 244,232 shares of Company common stock held directly by Mr. Dixon. Excludes (i) the ForgePoint Funds Earnout Shares as described in footnote (2) above; and (ii) 3,440 Earnout Shares that Mr. Dixon became entitled to receive upon satisfaction of the Triggering Event on September 10, 2021.
|
(11) |
Excludes an aggregate of 5,045 Earnout Shares that Vadm. McConnell became entitled to receive upon satisfaction of the Triggering Event on September 10, 2021.
|
(12) |
Excludes an aggregate of 5,045 Earnout Shares that Gen. Keane became entitled to receive upon satisfaction of the Triggering Event on September 10, 2021.
|
(13) |
Excludes an aggregate of 5,045 Earnout Shares that Mr. Rogers became entitled to receive upon satisfaction of the Triggering Event on September 10, 2021.
|
(14) |
Includes (i) the 5,921,424 shares of company common stock held by funds affiliated with Kleiner Perkins Caufield & Byers, as described in footnote (6) above, and (ii) 100,000 shares of company common stock held by the Schlein Family Trust, of which Mr. Schlein is the trustee. Excludes an aggregate of 80,587 Earnout Shares that the Kleiner Funds became entitled to receive upon satisfaction of the Triggering Event on September 10, 2021 as described in footnote (6) above.
|
(15) |
Excludes an aggregate of 1,605 Earnout Shares that Vadm. Tighe became entitled to receive upon satisfaction of the Triggering Event on September 10, 2021.
|
(16) |
Includes (i) 35,908,343 shares of company common stock, and (ii) 81,412 shares of company common stock underlying options that are exercisable within 60 days of the Closing Date. Excludes an aggregate of 337,235 Earnout Shares that the current executive officers and directors of the company became entitled to receive upon satisfaction of the Triggering Event on September 10, 2021.
|
Shares of Common Stock
|
Warrants to Purchase Common Stock
|
|||||||||||||||||||||||||||||||
Name of Selling
Securityholder |
Number
Beneficially Owned Prior to Offering |
Number
Registered for Sale Hereby |
Number
Beneficially Owned After Offering |
Percent
Owned After Offering |
Number
Beneficially Owned Prior to Offering |
Number
Registered for Sale Hereby |
Number
Beneficially Owned After Offering |
Percent
Owned After Offering |
||||||||||||||||||||||||
George Anthony Bancroft II
(32)
*
|
14,566 | 14,566 | — | — | 2,500 | 2,500 | — | — | ||||||||||||||||||||||||
GGCP, Inc.
(33)
*
|
216,000 | 216,000 | — | — | 345,000 | 345,000 | — | — | ||||||||||||||||||||||||
Hendi Susanto
(34)
*
|
41,760 | 41,660 | 100 | * | * | 50 | — | 50 | — | |||||||||||||||||||||||
Jeffrey M. Illustrato
(35)
*
|
28,250 | 28,000 | 250 | ** | 125 | — | 125 | — | ||||||||||||||||||||||||
John G. Vonglis
(36)
*
|
16,000 | 16,000 | — | — | 26,000 | 26,000 | — | — | ||||||||||||||||||||||||
John S. Mega
(37)
*
|
59,320 | 59,320 | — | — | 75,000 | 75,000 | — | — | ||||||||||||||||||||||||
Jordan Lobiak
(38)
*
|
4,250 | 4,000 | 250 | ** | 125 | — | 125 | — | ||||||||||||||||||||||||
KEPOS ALPHA MASTER FUND L.P.
(39)
|
500,000 | 500,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
KPCB Digital Growth Founders Fund II, LLC
(40)
|
148,851 | 148,851 | — | — | — | — | — | — | ||||||||||||||||||||||||
KPCB Digital Growth Fund II,
LLC
(41)
|
5,853,150 | 5,853,150 | — | — | — | — | — | — | ||||||||||||||||||||||||
Leslie B. Daniels
(42)
*
|
— | — | — | — | 65,000 | 65,000 | — | — | ||||||||||||||||||||||||
LGL Systems Acquisition Holding Company, LLC
(43)
*
|
386,325 | 386,325 | — | — | 2,147,500 | 2,147,500 | — | — | ||||||||||||||||||||||||
Manjit S. Kalha
(44)
*
|
28,000 | 28,000 | — | — | 5,000 | 5,000 | — | — | ||||||||||||||||||||||||
Marc Gabelli
(45)
*
|
284,900 | 284,900 | — | — | 10,000 | 10,000 | — | — | ||||||||||||||||||||||||
Marshall Wace Investment Strategies —EUREKA FUND
(46)
|
1,001,540 | 1,001,540 | — | — | — | — | — | — | ||||||||||||||||||||||||
Marshall Wace Investment Strategies —MARKET NEUTRAL TOPS FUND
(47)
|
105,613 | 105,613 | — | — | — | — | — | — | ||||||||||||||||||||||||
Marshall Wace Investment Strategies —SYSTEMATIC ALPHA PLUS FUND
(48)
|
29,304 | 29,304 | — | — | — | — | — | — | ||||||||||||||||||||||||
Marshall Wace Investment Strategies —TOPS FUND
(49)
|
63,543 | 63,543 | — | — | — | — | — | — | ||||||||||||||||||||||||
Michael Clark Martin
(50)
*
|
2,830 | 2,830 | — | — | — | — | — | — | ||||||||||||||||||||||||
Michael Ferrantino
(51)
*
|
30,000 | 30,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
NGM Asset Management
LLC
(52)
*
|
369,800 | 369,800 | — | — | 400,000 | 400,000 | — | — | ||||||||||||||||||||||||
Patrick B. Huvane Jr.
(53)
*
|
49,415 | 49,415 | — | — | 25,000 | 25,000 | — | — | ||||||||||||||||||||||||
Robert P. Jacobson
(54)
*
|
8,430 | 8,430 | — | — | 9,000 | 9,000 | — | — | ||||||||||||||||||||||||
Robert V. LaPenta Sr.
(55)
*
|
191,000 | 191,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Schlein Family Trust dated April 20, 1999
(56)
|
100,000 | 100,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Shotfut Menayot Chul –
(57)
|
850,000 | 850,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
The Dixon Revocable Trust
(58)
|
100,000 | 100,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
The Hard Yards LLC
(59)
*
|
50,000 | 50,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
The LGL Group, Inc.
(60)
*
|
1,572,529 | 1,572,529 | — | — | 2,065,000 | 2,065,000 | — | — | ||||||||||||||||||||||||
The Phoenix Insurance Company
Ltd
(61)
|
150,000 | 150,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Timothy J. Foufas
(62)
*
|
60,000 | 60,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Woodline Partners LP
(63)
|
1,000,000 | 1,000,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Yleana Investments, LLC
(64)
|
1,250,000 | 1,250,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Total
|
64,020,756 | — | 5,200,000 | — |
* |
Reflects beneficial ownership as of September 14, 2021, the date on which the Sponsor distributed securities to its members.
|
** |
Less than one percent.
|
(1) |
Consists of 11,530,649 shares of common stock, of which 160,154 are Earnout Shares.
|
(2) |
Consists of (i) 4,438,674 RSU Shares and (ii) 37,772 Earnout Shares.
|
(3) |
Consists of (i) 788,925 shares of common stock of which 12,454 are Earnout Shares, (ii) 81,412 Option Shares, and (iii) 94,842 RSU Shares.
|
(4) |
Consists of (i) 1,043,684 RSU Shares and (ii) 8,535 Earnout Shares.
|
(5) |
Consists of (i) 773,401 RSU Shares and (ii) 5,375 Earnout Shares.
|
(6) |
Consists of (i) 659,426 RSU Shares and (ii) 3,763 Earnout Shares.
|
(7) |
Consists of 247,672 shares of common stock, of which 3,440 are Earnout Shares.
|
(8) |
Consists of 15,000 Founder Shares.
|
(9) |
Consists of (i) 249,277 shares of common stock of which 5,045 are Earnout Shares and (ii) 113,974 RSU Shares.
|
(10) |
Consists of 25,000 Founder Shares.
|
(11) |
Consists of (i) 249,277 shares of common stock of which 5,045 are Earnout Shares and (ii) 113,974 RSU Shares.
|
(12) |
Consists of (i) 249,277 shares of common stock of which 5,045 are Earnout Shares and (ii) 113,974 RSU Shares.
|
(13) |
Consists of (i) 113,974 RSU Shares and (ii) Earnout Shares.
|
(14) |
Shares registered hereby consist of 250,000 PIPE Shares held by 143 Avenue B Associates, LLC, a Connecticut limited liability company. 143 Avenue B Associates, LLC is wholly owned by the Raymond T. Dalio Revocable Trust, of which Raymond Dalio is the sole trustee.
|
(15) |
Consists of (i) 3,800 Founder Shares and (ii) 6,100 Private Warrant Shares.
|
(16) |
Consists of (i) 2,000 Founder Shares and (ii) 200 Private Warrant Shares.
|
(17) |
Consists of 250,300 PIPE Shares. Parvinder Thiara owns Athanor International Fund GP, LP, the general partner of Athanor International Master Fund, LP (“
Athanor International
st
Floor, New York, NY 10019.
|
(18) |
Consists of 749,700 PIPE Shares. Parvinder Thiara owns Athanor Capital Partners, LP, the general partner of Athanor Master Fund, LP (“
Athanor Master Fund
st
Floor, New York, NY 10019.
|
(19) |
Shares registered hereby consists of 250,000 PIPE Shares held by Bridgewater Associates, LP (“
BALP
|
(20) |
Consists of 6,794,861 shares of common stock of which 94,377 are Earnout Shares. Andre Pienaar (a director of the company), William Kilmer and James Coats are the directors of C5 Investors General Partner Limited, which acts on behalf of C5 Investors LP, the sole manager of C5 Partners LLC. C5 Capital Limited is the investment manager of C5 Investors LP and exercises voting, investment and dispositive rights with respect to the shares of stock held by C5 Investors LLC. Andre Pienaar is the chief executive officer and a director of C5 Capital Limited together with William Kilmer and Linda Zecher. The address of the entities and individuals affiliated with C5 Capital Limited is 7 Vigo Street, London, W1S 3HF, UK.
|
(21) |
Consists of (i) 4,800 Founder Shares and (ii) 7,700 Private Warrant Shares.
|
(22) |
Consists of (i) 7,000 Founder Shares and (ii) 11,000 Private Warrant Shares.
|
(23) |
Consists of (i) 3,130,000 PIPE Shares held by SMALLCAP World Fund, Inc. (“
SCWF
VISC
CRMC Stockholders
CRMC
CRGI
|
(24) |
Donald R. Dixon and Alberto Yepez are the managing members of ForgePoint Cybersecurity
GP-1,
LLC, which is the general partner of this ForgePoint fund and exercise shared voting, investment and dispositive rights with respect to the shares of stock held by this ForgePoint fund. The address for all entities and individuals affiliated with this ForgePoint fund is 400 S El Camino Road, Suite 300, San Mateo, CA 94402.
|
(25) |
Consists of 52,869 shares of common stock of which 734 shares are Earnout Shares.
|
(26) |
Consists of 2,278,138 shares of common stock of which 31,642 are Earnout Shares.
|
(27) |
Consists of 758,760 shares of common stock of which 10,539 are Earnout Shares.
|
(28) |
Consists of 1,993,158 shares of common stock of which 27,684 are Earnout Shares.
|
(29) |
Consists of 270,293 shares of common stock of which 3,754 are Earnout Shares.
|
(30) |
Consists of (i) 4,546,839 shares of common stock of which 63,153 are Earnout Shares and (ii) 200,000 PIPE Shares.
|
(31) |
Consists of (i) 370,000 PIPE Shares held by Brookdale Global Opportunity Fund (“
BGO
BIP
|
(32) |
Consists of (i) 14,000 Founder Shares, (ii) 566 PIPE Shares, and (iii) 2,500 Private Warrant Shares.
|
(33) |
Consists of (i) 216,000 Founder Shares and (ii) 345,000 Private Warrant Shares. Mario Gabelli controls GGCP, Inc. and he may be deemed to beneficially own these securities.
|
(34) |
Shares of common stock beneficially owned prior to the offering consists of (i) 36,000 Founder Shares and (ii) 5,660 PIPE Shares and (iii) 100 shares of common stock; number of shares of common stock registered hereby consists of (i) 36,000 Founder Shares and (ii) 5,660 PIPE Shares; number of shares of common stock beneficially owned after the offering consists of 100 shares of common stock and assumes such common stock is not sold; warrants beneficially owned prior to and after the offering consists of 50 Public Warrants and assumes such Public Warrants are not sold.
|
(35) |
Shares of common stock beneficially owned prior to the offering consists of 28,000 Founder Shares and 250 shares of common stock: number of shares of common stock registered hereby consists of 28,000 Founder Shares; number of shares of common stock beneficially owned after the offering consists of 250 shares of common stock and assumes such common stock is not sold; warrants beneficially owned prior to and after the offering consists of 125 Public Warrants and assumes such Public Warrants are not sold.
|
(36) |
Consists of (i) 16,000 Founder Shares and (ii) 26,000 Private Warrant Shares.
|
(37) |
Consists of (i) 48,000 Founder Shares, (ii) 11,320 PIPE Shares, and (iii) 75,000 Private Warrant Shares.
|
(38) |
Shares of common stock beneficially owned prior to the offering consists of 4,000 Founder Shares and 250 shares of common stock: number of shares of common stock registered hereby consists of 4,000 Founder Shares; number of shares of common stock beneficially owned after the offering consists of 250 shares of common stock and assumes such common stock is not sold; warrants beneficially owned prior to and after the offering consists of 125 Public Warrants and assumes such Public Warrants are not sold.
|
(39) |
Consists of 500,000 PIPE Shares. Kepos Capital LP is the investment manager of KEPOS ALPHA MASTER FUND L.P. (“
KAMF
Kepos GP
Kepos MM
|
(40) |
Consists of (i) 143,891 shares of common stock, of which 1,999 are Earnout Shares and (ii) 4,960 PIPE Shares. KPCB Digital Growth Founders Fund II, LLC’s (“
DGF II Founders
|
(41) |
Consists of (i) 5,658,110 shares of common stock, of which 78,588 are Earnout Shares and (ii) 195,040 PIPE Shares. KPCB Digital Growth Fund II, LLC’s (“
KPCB DGF II
|
(42) |
Consists of 65,000 Private Warrant Shares.
|
(43) |
Consists of (i) 372,175 Founder Shares, (ii) 14,150 PIPE Shares, and (iii) 2,147,500 Private Warrant Shares. LGL Systems Acquisition Holding Company, LLC. LGL Systems Nevada Management Partners LLC is the managing member of LGL Systems Acquisition Holding Company, LLC (the “
Sponsor
so-called
“rule of three”, if voting and dispositive decisions regarding an entity’s securities are made by three or more individuals, and a voting or dispositive decision requires the approval of a majority of those individuals, then none of the individuals is deemed a beneficial owner of the entity’s securities. Based on the foregoing, no individual manager exercises voting or dispositive control over any of the securities held by the Sponsor, even those in which he has a pecuniary interest. Accordingly, none of them are deemed to have or share beneficial ownership of the securities held by the Sponsor. The address for all entities and individuals affiliated with the Sponsor is 165 W. Liberty St., Suite 220, Reno, NV 89501.
|
(44) |
Consists of (i) 28,000 Founder Shares and (ii) 5,000 Private Warrant Shares.
|
(45) |
Consists of (i) 200,000 Founder Shares, (ii) 84,900 PIPE Shares, and (iii) 10,000 Private Warrant Shares.
|
(46) |
Consists of 1,001,540 PIPE Shares. Marshall Wace, LLP, a limited liability partnership formed in England (the “
Investment Manager
Eureka Fund
|
(47) |
Consists of 105,613 PIPE Shares. Marshall Wace, LLP, a limited liability partnership formed in England (the “
Investment Manager
MNT Fund
|
(48) |
Consists of 29,304 PIPE Shares. Marshall Wace, LLP, a limited liability partnership formed in England (the “
Investment Manager
SAP Fund
|
(49) |
Consists of 63,543 PIPE Shares. Marshall Wace, LLP, a limited liability partnership formed in England (the “
Investment Manager
TOPS Fund
|
(50) |
Consists of 2,830 PIPE Shares.
|
(51) |
Consists of 30,000 Founder Shares.
|
(52) |
Consists of (i) 200,000 Founder Shares, (ii) 169,800 PIPE Shares, and (iii) 400,000 Private Warrant Shares. Nathan G. Miller controls NGM Asset Management LLC and he may be deemed to beneficially own these securities. As of September 14, 2021, Mr. Miller also individually beneficially owned 44 Public Warrants and had dispositive power over 158,638 Public Warrants held by a fund for which he serves as portfolio manager.
|
(53) |
Consists of (i) 48,000 Founder Shares, (ii) 1,415 PIPE Shares, and (iii) 25,000 Private Warrant Shares.
|
(54) |
Consists of (i) 5,600 Founder Shares, (ii) 2,830 PIPE Shares, and (iii) 9,000 Private Warrant Shares.
|
(55) |
Consists of 191,000 Founder Shares. Mr. LaPenta Sr. is the father of Mr. LaPenta Jr., who serves on our board of directors.
|
(56) |
Consists of 100,000 PIPE Shares. Theodore E. Schlein, who serves on our board of directors, is a trustee of the Schlein Family Trust dated April 20, 1999.
|
(57) |
Consists of 850,000 PIPE Shares. Haggai Schreiber, Deputy Chief Executive Officer and Chief Investment Officer, Gilad Shamir, Chief Investment Officer and Dan Kerner, Head of Nostro, may be deemed to have voting and dispositive power with respect to the securities held by Shotfut Menayot Chul – (“
Shotfut
|
(58) |
Consists of 100,000 PIPE Shares. Donald R. Dixon, who serves on our board of directors, and his spouse, are
co-trustees
of The Dixon Revocable Trust.
|
(59) |
Consists of 50,000 Founder Shares. Jason David Lamb controls The Hard Yards LLC and he may be deemed to beneficially own these securities.
|
(60) |
Consists of (i) 1,300,000 Founder Shares, (ii) 272,529 PIPE Shares, and (iii) 2,065,000 Private Warrants. The address of the LGL Group, Inc. is 2525 Shader Rd., Orlando, Florida.
|
(61) |
Consists of 150,000 PIPE Shares. Haggai Schreiber, Deputy Chief Executive Officer and Chief Investment Officer, Gilad Shamir, Chief Investment Officer and Dan Kerner, Head of Nostro, may be deemed to have voting and dispositive power with respect to the securities held by The Phoenix Insurance Company Ltd—(“
Phoenix
|
(62) |
Consists of 60,000 Founder Shares.
|
(63) |
Consists of 1,000,000 PIPE Shares. Woodline Partners LP serves as the investment manager of Woodline Master Fund LP and may be deemed to be the beneficial owner of the shares reported on this line. Woodline Master Fund LP disclaims any beneficial ownership of these shares. The address of Woodline Master Fund LP is 4 Embarcadero Center, Suite 3450, San Francisco, CA 94111.
|
(64) |
Consists of 1,250,000 PIPE Shares. Gabriel Hammond is the managing manager of Yleana Investments, LLC and may be deemed to beneficially own these securities.
|
• |
an individual who is a citizen or resident of the United States;
|
• |
a corporation, or an entity treated as a corporation for U.S. federal income tax purposes, created or organized in the United States or under the laws of the United States or of any state thereof or the District of Columbia;
|
• |
an estate, the income of which is subject to U.S. federal income tax regardless of its source; or
|
• |
a trust if (a) a U.S. court can exercise primary supervision over the trust’s administration and one or more U.S. persons have the authority to control all of the trust’s substantial decisions or (b) the trust has a valid election in effect under applicable U.S. Treasury Regulations to be treated as a U.S. person.
|
• |
the gain is effectively connected with the conduct of a trade or business by the
non-U.S.
Holder within the United States (and, if an applicable tax treaty so requires, is attributable to a U.S. permanent establishment or fixed base maintained by the
non-U.S.
Holder);
|
• |
the
non-U.S.
Holder is an individual who is present in the United States for 183 days or more in the taxable year of disposition and certain other conditions are met; or
|
• |
we are or have been a “United States real property holding corporation” for U.S. federal income tax purposes at any time during the shorter of the five-year period ending on the date of disposition or the period that the
non-U.S.
Holder held our common stock or Warrants and, in the case where shares of our common stock are regularly traded on an established securities market, (i) the
non-U.S.
Holder has owned, actually or constructively, more than 5% of our common stock at any time within the relevant period or (ii) provided that our Warrants are regularly traded on an established securities market, the non-U.S. Holder has owned, actually or constructively, more than 5% of our Warrants at any time within the within the relevant period. It is unclear how a
non-U.S.
Holder’s ownership of Warrants will affect the determination of whether the
non-U.S.
Holder owns more than 5% of our common stock. In addition, special rules may apply in the case of a disposition of warrants if our common stock is considered to be regularly traded, but our Warrants are not considered to be publicly traded. There can be no assurance that our common stock or Warrants will or will not be treated as regularly traded on an established securities market for this purpose.
|
• |
at any time after the warrants become exercisable;
|
• |
upon not less than 30 days’ prior written notice of redemption to each warrant holder;
|
• |
if, and only if, the reported last sale price of the shares of common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations and recapitalizations), for any 20 trading days within a 30 trading day period commencing at any time after the warrants become exercisable and ending on the third trading day prior to the notice of redemption to warrant holders; and
|
• |
if, and only if, there is a current registration statement in effect with respect to the shares of common stock underlying such warrants.
|
• |
before such date, the board of directors of the corporation approved either the business combination or the transaction that resulted in the stockholder becoming an interested stockholder;
|
• |
upon completion of the transaction that resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction began, excluding for purposes of determining the voting stock outstanding, but not the outstanding voting stock owned by the interested stockholder, those shares owned (1) by persons who are directors and also officers and (2) employee stock plans in which employee participants do not have the right to determine confidentially whether shares held subject to the plan will be tendered in a tender or exchange offer; or
|
• |
on or after such date, the business combination is approved by the board of directors and authorized at an annual or special meeting of the stockholders, and not by written consent, by the affirmative vote of at least 662/3% of the outstanding voting stock that is not owned by the interested stockholder.
|
• |
any merger or consolidation involving the corporation and the interested stockholder;
|
• |
any sale, transfer, pledge or other disposition of 10% or more of the assets of the corporation involving the interested stockholder;
|
• |
subject to certain exceptions, any transaction that results in the issuance or transfer by the corporation of any stock of the corporation to the interested stockholder;
|
• |
any transaction involving the corporation that has the effect of increasing the proportionate share of the stock or any class or series of the corporation beneficially owned by the interested stockholder; or
|
• |
the receipt by the interested stockholder of the benefit of any loans, advances, guarantees, pledges or other financial benefits by or through the corporation.
|
• |
permit our board of directors to issue up to 100,000,000 shares of preferred stock, with any rights, preferences and privileges as they may designate, including the right to approve an acquisition or other change of control;
|
• |
provide that the authorized number of directors may be changed only by resolution of our board of directors;
|
• |
provide that, subject to the rights of any series of preferred stock to elect directors, directors may only be removed in the manner specified in Section 141(k) of the DGCL;
|
• |
provide that all vacancies, including newly created directorships, may, except as otherwise required by law, be filled by the affirmative vote of a majority of directors then in office, even if less than a quorum, or by the sole remaining director;
|
• |
require that any action to be taken by our stockholders must be effected at a duly called annual or special meeting of stockholders and not be taken by written consent or electronic transmission;
|
• |
provide that stockholders seeking to present proposals before a meeting of stockholders or to nominate candidates for election as directors at a meeting of stockholders must provide advance notice in writing, and also specify requirements as to the form and content of a stockholder’s notice;
|
• |
provide that special meetings of our stockholders may be called by (i) the chairperson of the board of directors, (ii) the chief executive officer or (iii) a majority vote of the board of directors; and
|
• |
not provide for cumulative voting rights, therefore allowing the holders of a majority of the shares of common stock entitled to vote in any election of directors to elect all of the directors standing for election, if they should so choose.
|
• |
1% of the total number of shares of our common stock then outstanding; or
|
• |
the average weekly reported trading volume of our common stock during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale.
|
• |
issuer of the securities that was formerly a shell company ceased to be a shell company;
|
• |
the issuer of the securities is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act;
|
• |
the issuer of the securities has filed all Exchange Act reports and material required to be filed, as applicable, during the preceding 12 months (or such shorter period that the issuer was required to file such reports and materials), other than Form
8-K
reports; and
|
• |
at least one year has elapsed from the time that the issuer filed current Form
10-type
information with the SEC reflecting its status as an entity that is not a shell company.
|
• |
purchases by a broker-dealer as principal and resale by such broker-dealer for its own account pursuant to this prospectus;
|
• |
ordinary brokerage transactions and transactions in which the broker solicits purchasers;
|
• |
block trades in which the broker-dealer so engaged will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction;
|
• |
an
over-the-counter
|
• |
through trading plans entered into by a selling securityholder pursuant to
Rule 10b5-1
under the Exchange Act, that are in place at the time of an offering pursuant to this prospectus and any applicable prospectus supplement hereto that provide for periodic sales of their securities on the basis of parameters described in such trading plans;
|
• |
short sales;
|
• |
distribution to employees, members, limited partners or stockholders of the selling securityholders;
|
• |
through the writing or settlement of options or other hedging transaction, whether through an options exchange or otherwise;
|
• |
by pledge to secure debts and other obligations;
|
• |
delayed delivery arrangements;
|
• |
to or through underwriters or broker-dealers;
|
• |
in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents;
|
• |
in privately negotiated transactions;
|
• |
in options transactions;
|
• |
through a combination of any of the above methods of sale; or
|
• |
any other method permitted pursuant to applicable law.
|
• |
the (a) historical audited financial statements of LGL for the year ended December 31, 2020 and the related notes (As Restated), which were restated on May 10, 2021 to reflect a change from LGL’s prior accounting for its public warrants issued in connection with, as well as its private warrants issued simultaneously with, its initial public offering in November 2019 as liabilities instead of components of equity, incorporated by reference, and (b) historical unaudited financial statements of LGL as of and for the six months ended June 30, 2021 and the related notes;
|
• |
the (a) historical audited financial statements of Legacy IronNet for the year ended January 31, 2021 and the related notes and (b) historical unaudited financial statements of Legacy IronNet as of and for the six months ended July 31, 2021 and the related notes, incorporated by reference;
|
• |
LGL’s Management’s Discussion and Analysis of Financial Condition and Results of Operations for the period ended June 30, 2021, included in the LGL
10-Q;
|
• |
LGL’s Management’s Discussion and Analysis of Financial Condition and Results of Operations for the year ended December 31, 2020, incorporated by reference;
|
• |
the accompanying notes to the unaudited pro forma condensed combined financial statements;
|
• |
Management’s Discussion and Analysis of Financial Condition and Results of Operations, included elsewhere in this prospectus;
|
• |
Legacy IronNet’s Management’s Discussion and Analysis of Financial Condition and Results of Operations for the year ended January 31, 2021, incorporated by reference; and
|
• |
Other information relating to LGL and Legacy IronNet contained in this prospectus.
|
• |
The conversion of all outstanding shares of Legacy IronNet convertible preferred stock into shares of Legacy IronNet common stock at the applicable conversion rate effective at the time of the Business Combination, as calculated pursuant to Legacy IronNet’s Certificate of Incorporation in effect at the time of the conversion;
|
• |
the cancellation of each issued and outstanding share of Legacy IronNet common stock (including shares of Legacy IronNet common stock resulting from the conversion of Legacy IronNet convertible preferred stock) and the conversion into the right to receive a number of shares of Combined Company Common Stock equal to the Exchange Ratio;
|
• |
the conversion of all outstanding Legacy IronNet options into options exercisable for shares of Combined Company Common Stock with the same terms except for the number of shares exercisable and the exercise price, each of which was adjusted using the Exchange Ratio;
|
• |
the conversion of all outstanding Legacy IronNet restricted stock units into an award of restricted stock units with respect to a number of shares of Combined Company Common Stock at the Exchange Ratio, which awards will continue to be governed by the same terms and conditions (including vesting terms) effective immediately prior to the Effective Time. The “Effective Time” is immediately upon the filing of the Certificate of Merger on the Closing Date; and
|
• |
during the
two-year
period following the closing date of Business Combination (the “
Earnout Period
|
• |
the sale and issuance of 12,500,000 shares of Combined Company common stock to certain accredited investors (the “
Subscription Investors
Private Placement
Sponsor
|
• |
the surrender by the Sponsor of 1,078,125 shares of common stock to LGL for no consideration, which will be used for the issuance of Earnout Shares upon the occurrence of the Earnout Triggering Event.
|
• |
On August 26, 2021, in connection with the close of the merger with LGL, the Board of Directors resolved to deem the merger as satisfying the Liquidity Event condition. The resolution resulted in a modification of the restricted stock units under ASC 718.
|
• |
Legacy IronNet stockholders comprising a majority of the voting power of the Combined Company and having the ability to determine the outcome of the election of directors of the Combined Company Board;
|
• |
Legacy IronNet’s operations prior to the acquisition comprise the only ongoing operations of the Combined Company; and
|
• |
Legacy IronNet’s senior management comprises all of the senior management of the Combined Company.
|
Pro Forma Combined
|
||||||||
Shares
|
%
|
|||||||
IronNet Securityholders
(1)
|
86,340,000 | 83.5 | % | |||||
LGL Public Stockholders
|
1,321,111 | 1.3 | % | |||||
Sponsor
(2)
|
3,800,375 | 3.7 | % | |||||
Subscription Investors, other than Sponsor
(2)
|
11,934,000 | 11.5 | % | |||||
|
|
|
|
|||||
Total
|
|
103,395,486
|
|
|
100
|
%
|
||
|
|
|
|
(1) |
Includes 18,971,549 shares of Combined Company Common Stock issuable upon exercise or settlement of Legacy IronNet stock options and restricted stock units assumed in connection with the Business Combination.
|
(2) |
Reflects the sale and issuance of 12,500,000 shares of LGL Class A common stock to the Subscription Investors in the Private Placement at $10.00 per share, of which the Sponsor agreed to purchase 566,000 of such shares.
|
LGL Systems
Acquisition
Corp.
(Historical)
|
IronNet
Cybersecurity,
Inc.
(Historical) |
Pro Forma
Transaction
Adjustments
|
Combined Pro
Forma
|
|||||||||||||||
Assets
|
||||||||||||||||||
Current assets:
|
||||||||||||||||||
Cash and cash equivalents
|
471 | 14,107 | 173,025 |
2a
|
123,632 | |||||||||||||
125,000 |
2b
|
|||||||||||||||||
(6,038 | ) |
2f
|
||||||||||||||||
(23,169 | ) |
2g
|
||||||||||||||||
(159,764 | ) |
2n
|
||||||||||||||||
Accounts receivable
|
— | 297 | — | 297 | ||||||||||||||
Unbilled receivable
|
— | 3,009 | — | 3,009 | ||||||||||||||
Related party receivables and loan receivables
|
— | 4,486 | — | 4,486 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Account and loan receivables
|
— | 7,792 | — | 7,792 | ||||||||||||||
Inventory
|
— | 2,317 | — | 2,317 | ||||||||||||||
Deferred costs
|
— | 1,712 | — | 1,712 | ||||||||||||||
Prepaid warranty
|
— | 1,018 | — | 1,018 | ||||||||||||||
Prepaid expenses and other current assets
|
45 | 2,658 | — | 2,703 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total current assets
|
|
516
|
|
|
29,604
|
|
|
109,054
|
|
|
139,174
|
|
||||||
Non-current
assets:
|
||||||||||||||||||
Deferred costs
|
— | 2,114 | — | 2,114 | ||||||||||||||
Deferred transaction costs
|
— | 1,752 | (1,752 | ) |
2o
|
— | ||||||||||||
Property and equipment, net
|
— | 3,645 | — | 3,645 | ||||||||||||||
Prepaid warranty
|
— | 660 | — | 660 | ||||||||||||||
Deposits and other assets
|
— | 357 | — | 357 | ||||||||||||||
Marketable securities held in trust
|
173,025 | — | (173,025 | ) |
2a
|
— | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total assets
|
|
173,541
|
|
|
38,132
|
|
|
(65,723
|
)
|
|
145,950
|
|
||||||
|
|
|
|
|
|
|
|
|||||||||||
Liabilities
|
||||||||||||||||||
Current liabilities:
|
||||||||||||||||||
Accounts payable
|
— | 3,051 | 9 |
2e
|
3,060 | |||||||||||||
Accrued expenses
|
— | 5,544 | 2,109 |
2e
|
7,653 | |||||||||||||
Accounts payable and accrued expenses
|
2,118 | — | (2,118 | ) |
2e
|
— | ||||||||||||
Deferred revenue
|
— | 14,726 | — | 14,726 | ||||||||||||||
Deferred rent
|
— | 147 | — | 147 | ||||||||||||||
Shor-term PPP loan
|
— | 5,580 | — | 5,580 | ||||||||||||||
Income tax payable
|
— | 101 | — | 101 | ||||||||||||||
Notes payable
|
— | 15,000 | — | 15,000 | ||||||||||||||
Other current liabilities
|
— | 690 | — | 690 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities
|
2,118 | 44,839 | — | 46,957 | ||||||||||||||
Long-term liabilities:
|
||||||||||||||||||
Deferred rent
|
— | 847 | — | 847 | ||||||||||||||
Deferred revenue
|
— | 18,857 | — | 18,857 | ||||||||||||||
Long-term PPP loan
|
— | — | — | — | ||||||||||||||
Warrant liabilities
|
25,975 | — | (15,741 | ) |
2m
|
10,234 |
LGL Systems
Acquisition
Corp.
(Historical)
|
IronNet
Cybersecurity,
Inc.
(Historical) |
Pro Forma
Transaction
Adjustments
|
Combined Pro
Forma
|
|||||||||||||||
Deferred underwriting fee payable
|
6,038 | — | (6,038 | ) |
2f
|
— | ||||||||||||
Other long-term liabilities
|
— | 689 | — | 689 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities
|
|
34,131
|
|
|
65,232
|
|
|
(21,779
|
)
|
|
77,584
|
|
||||||
|
|
|
|
|
|
|
|
|||||||||||
Commitment and contingencies
|
||||||||||||||||||
Class A common stock subject to possible redemption
|
134,410 | — | (134,410 | ) |
2c
|
— | ||||||||||||
Series A preferred stock
|
— | 32,500 | (32,500 | ) |
2h
|
— | ||||||||||||
Series B preferred stock
|
— | 146,098 | (146,098 | ) |
2h
|
— | ||||||||||||
Shareholders’ equity:
|
||||||||||||||||||
Preferred stock
|
— | — | — | — | ||||||||||||||
Class A common stock (LGL)
|
0 | — | (0 | ) |
2l
|
— | ||||||||||||
Class B convertible common stock (LGL)
|
0 | — | (0 | ) |
2j
|
— | ||||||||||||
(0 | ) |
2k
|
||||||||||||||||
Class A common stock (IronNet)
|
— | 4 | 3 |
2h
|
— | |||||||||||||
2 |
2i
|
|||||||||||||||||
(9 | ) |
2l
|
||||||||||||||||
Class B common stock (IronNet)
|
— | 2 | (2 | ) |
2i
|
— | ||||||||||||
Ironnet, Inc. common stock
|
— | — | 1 |
2b
|
9 | |||||||||||||
1 |
2c
|
|||||||||||||||||
0 |
2k
|
|||||||||||||||||
9 |
2l
|
|||||||||||||||||
(2 | ) |
2n
|
||||||||||||||||
Additional
paid-in
capital
|
19,853 | 2,585 | 124,999 |
2b
|
276,646 | |||||||||||||
134,409 |
2c
|
|||||||||||||||||
(14,853 | ) |
2d
|
||||||||||||||||
(0 | ) |
2l
|
||||||||||||||||
(23,169 | ) |
2g
|
||||||||||||||||
(159,762 | ) |
2n
|
||||||||||||||||
178,595 |
2h
|
|||||||||||||||||
0 |
2j
|
|||||||||||||||||
15,741 |
2m
|
|||||||||||||||||
(1,752 | ) |
2o
|
||||||||||||||||
Accumulated other comprehensive income
|
— | (35 | ) | — | (35 | ) | ||||||||||||
Accumulated deficit
|
(14,853 | ) | (207,706 | ) | 14,853 |
2d
|
(207,706 | ) | ||||||||||
Less: Subscription notes receivable
|
— | (548 | ) | — | (548 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total shareholders’ equity (deficit)
|
|
5,000
|
|
|
(205,698
|
)
|
|
269,064
|
|
|
68,366
|
|
||||||
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and equity
|
$
|
173,541
|
|
$
|
38,132
|
|
$
|
(65,723
|
)
|
$
|
145,950
|
|
||||||
|
|
|
|
|
|
|
|
LGL Systems
Acquisition Corp. (Historical) |
IronNet
Cybersecurity, Inc. (Historical) |
Pro Forma
Adjustments |
Combined
Pro Forma
|
|||||||||||||||||
Product, subscription and support revenue
|
— | 11,907 | — | 11,907 | ||||||||||||||||
Professional services revenue
|
— | 546 | — | 546 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenue
|
|
—
|
|
|
12,453
|
|
|
—
|
|
|
12,453
|
|
||||||||
Cost of product, subscription and support revenue
|
— | 3,422 | — | 3,422 | ||||||||||||||||
Cost of services revenue
|
— | 331 | — | 331 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total cost of revenue
|
|
—
|
|
|
3,753
|
|
|
—
|
|
|
3,753
|
|
||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Gross Profit
|
|
—
|
|
|
8,700
|
|
|
—
|
|
|
8,700
|
|
||||||||
Operating expenses
|
||||||||||||||||||||
Research and development
|
— | 14,462 | — | 14,462 | ||||||||||||||||
Sales and marketing
|
— | 14,836 | — | 14,836 | ||||||||||||||||
General and administrative
|
— | 11,685 | 2,412 |
|
3b
|
|
14,097 | |||||||||||||
Operating and formation costs
|
2,412 | — | (2,412 | ) |
|
3b
|
|
— | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total operating expenses
|
|
2,412
|
|
|
40,983
|
|
|
—
|
|
|
43,395
|
|
||||||||
Operating loss
|
(2,412 | ) | (32,283 | ) | — | (34,695 | ) | |||||||||||||
Other income, net
|
— | (361 | ) | — | (361 | ) | ||||||||||||||
Interest income
|
5 | — | (5 | ) |
|
3a
|
|
— | ||||||||||||
Change In Fair Value of Warrant Liabilities
|
(2,538 | ) | — | — | (2,538 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Loss before provision for income taxes
|
|
(4,945
|
)
|
|
(32,644
|
)
|
|
(5
|
)
|
|
(37,594
|
)
|
||||||||
Provision For Income Taxes
|
— | (23 | ) | — | (23 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss
|
|
(4,945
|
)
|
|
(32,667
|
)
|
|
(5
|
)
|
|
(37,617
|
)
|
||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Weighted average shares outstanding, basic
|
7,432,762 | 54,694,000 | — | 103,395,486 | ||||||||||||||||
Weighted average shares outstanding, diluted
|
7,432,762 | 54,694,000 | — | 103,395,486 | ||||||||||||||||
Basic net (loss) income per common share
|
$ | (0.67 | ) | $ | (0.60 | ) | $ | — | $ | (0.36 | ) | |||||||||
Diluted net (loss) income per common share
|
$ | (0.67 | ) | $ | (0.60 | ) | $ | — | $ | (0.36 | ) |
LGL Systems
Acquisition
Corp.
(Historical)
|
IronNet
Cybersecurity,
Inc.
(Historical) |
Pro Forma
Adjustments (Assuming No Redemption) |
Combined
Pro Forma
(Assuming No Redemption) |
|||||||||||||||||
(As Restated) | ||||||||||||||||||||
Product, subscription and support revenue
|
— | 24,701 | — | 24,701 | ||||||||||||||||
Professional services revenue
|
— | 4,526 | — | 4,526 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenue
|
|
—
|
|
|
29,227
|
|
|
—
|
|
|
29,227
|
|
||||||||
Cost of product, subscription and support revenue
|
— | 5,393 | — | 5,393 | ||||||||||||||||
Cost of services revenue
|
— | 1,629 | — | 1,629 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total cost of revenue
|
|
—
|
|
|
7,022
|
|
|
—
|
|
|
7,022
|
|
||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Gross Profit
|
|
—
|
|
|
22,205
|
|
|
—
|
|
|
22,205
|
|
||||||||
Operating expenses
|
||||||||||||||||||||
Research and development
|
— | 25,754 | — | 25,754 | ||||||||||||||||
Sales and marketing
|
— | 30,381 | — | 30,381 | ||||||||||||||||
General and administrative
|
— | 21,347 | 630 |
|
3c
|
|
21,977 | |||||||||||||
Formation and operating costs
|
630 | — | (630 | ) |
|
3c
|
|
— | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total operating expenses
|
|
630
|
|
|
77,482
|
|
|
—
|
|
|
78,112
|
|
||||||||
Operating loss
|
(630 | ) | (55,277 | ) | — | (55,907 | ) | |||||||||||||
Other income, net
|
— | (19 | ) | — | (19 | ) | ||||||||||||||
Interest income
|
809 | — | (809 | ) |
|
3a
|
|
— | ||||||||||||
Change In Fair Value of Warrant Liabilities
|
(8,971 | ) | — | — | (8,971 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Loss before provision for income taxes
|
|
(8,792
|
)
|
|
(55,296
|
)
|
|
(809
|
)
|
|
(64,897
|
)
|
||||||||
Provision For Income Taxes
|
(38 | ) | (77 | ) | 38 |
|
3b
|
|
(77 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss
|
|
(8,830
|
)
|
|
(55,373
|
)
|
|
(771
|
)
|
|
(64,974
|
)
|
||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Weighted average shares outstanding, basic
|
6,703,614 | 53,928,489 | — | 103,395,486 | ||||||||||||||||
Weighted average shares outstanding, diluted
|
6,703,614 | 53,928,489 | — | 103,395,486 | ||||||||||||||||
Basic net (loss) income per common share
|
$ | (1.39 | ) | $ | (1.03 | ) | $ | — | $ | (0.63 | ) | |||||||||
Diluted net (loss) income per common share
|
$ | (1.39 | ) | $ | (1.03 | ) | $ | — | $ | (0.63 | ) |
1.
|
Basis of Presentation
|
• |
Legacy IronNet stockholders comprising a majority of the voting power of the Combined Company and having the ability to determine the outcome of the election of directors of the Combined Company Board;
|
• |
Legacy IronNet’s operations prior to the acquisition comprising the only ongoing operations of the Combined Company; and
|
• |
Legacy IronNet’s senior management comprising all of the senior management of the Combined Company.
|
• |
the (a) historical audited financial statements of LGL for the year ended December 31, 2020 and the related notes (As Restated), which were restated on May 10, 2021 to reflect a change from LGL’s prior accounting for its public warrants issued in connection with, as well as its private warrants issued simultaneously with, its initial public offering in November 2019 as liabilities instead of components of equity, incorporated by reference, and (b) historical unaudited financial statements of LGL as of and for the six months ended June 30, 2021 and the related notes;
|
• |
the (a) historical audited financial statements of Legacy IronNet for the year ended January 31, 2021 and the related notes and (b) historical unaudited financial statements of Legacy IronNet as of and for the six months ended July 31, 2021 and the related notes, incorporated by reference;
|
• |
LGL’s Management’s Discussion and Analysis of Financial Condition and Results of Operations for the period ended June 30, 2021, included in the LGL
10-Q;
|
• |
LGL’s Management’s Discussion and Analysis of Financial Condition and Results of Operations for the year ended December 31, 2020, incorporated by reference;
|
• |
the accompanying notes to the unaudited pro forma condensed combined financial statements;
|
• |
Management’s Discussion and Analysis of Financial Condition and Results of Operations, included elsewhere in this prospectus;
|
• |
Legacy IronNet’s Management’s Discussion and Analysis of Financial Condition and Results of Operations for the year ended January 31, 2021, incorporated by reference; and
|
• |
Other information relating to LGL and Legacy IronNet contained in this prospectus.
|
2.
|
Unaudited Pro Forma Condensed Combined Balance Sheet Adjustments
|
a) |
Reflects the reclassification of $173.0 million of cash and cash equivalents held in LGL’s trust account that becomes available for transaction consideration, transaction expenses and the operating activities following the Business Combination. See adjustment (m) below for actual redemptions in connection with the closing of the Business Combination.
|
b) |
Reflects the gross cash proceeds from the Private Placement of 12.5 million shares of LGL common stock for $125.0 million from Subscription Investors.
|
c) |
Represents the reclassification of $134.4 million of LGL Class A common stock subject to possible redemption to permanent equity immediately prior to the closing.
|
d) |
Reflects the elimination of $14.9 million of LGL’s historical accumulated deficit.
|
e) |
Reflects the reclassification of Legacy LGL’s financial statement line items to mirror those of Legacy IronNet’s, the accounting acquirer.
|
f) |
Reflects the payment of $6.0 million of deferred underwriters’ fees incurred during LGL’s initial public offering due upon the Closing.
|
g) |
Represents the direct and incremental transaction costs of $29.2 million incurred prior to, or concurrent with the Closing, including the deferred underwriting fees related to the LGL initial public offering as described in adjustment (f). The accounting treatment of these estimated costs continue to be evaluated which may result in further allocation to recognize expense as opposed to an adjustment to additional paid in capital.
|
h) |
Reflects the conversion of Legacy IronNet convertible preferred stock into Legacy IronNet Class A Common Stock pursuant to the conversion rate effective immediately prior to the Effective Time.
|
i) |
Reflects the conversion of 17,606,830 shares of Legacy IronNet’s Class B Common Stock into shares of Legacy IronNet’s Class A Common Stock.
|
j) |
Reflects the Sponsor’s forfeiture of 1,078,125 shares of LGL common stock.
|
k) |
Reflects the conversion of the remaining 2,904,375 shares held by Sponsor after the reservation of the possible earnout into shares of LGL’s Class A Common Stock.
|
l) |
Represents the recapitalization of common shares between Legacy IronNet Class A Common Stock, LGL Class A Common Stock and Additional
Paid-In
Capital.
|
m) |
Reflects the reclassification of $15.7 million of LGL’s Public Warrants from warrant liabilities to additional
paid-in
capital.
|
n) |
Represents the cash disbursed to redeem 15,928,889 shares of LGL’s Common Stock in connection with the Business Combination at an assumed redemption price of approximately $10.03 per share based on the funds held in the trust account as of June 30, 2021.
|
o) |
Represents the reclassification of deferred transaction costs to additional
paid-in
capital.
|
3.
|
Unaudited Pro Forma Condensed Combined Statements of Operations Adjustments
|
a) |
Represents the elimination of $5.2 thousand of interest income on LGL’s trust account and unrealized gains (losses) on securities held within the trust.
|
b) |
Represent the reclassification of $2.4 million of Operating and Formation costs to General and Administrative costs.
|
a) |
Represents the elimination of $808.5 thousand of interest income on LGL’s trust account and unrealized gains (losses) on securities held within the trust.
|
b) |
Represents the income tax impact of the elimination of investment income related to the investments held in the LGL Trust Account.
|
c) |
Represent the reclassification of $629.7 thousand of Operating and Formation costs to General and Administrative costs.
|
4.
|
Loss Per Share
|
For the six months
ended July 31, 2021 |
For the year ended
January 31, 2021 |
|||||||
Pro Forma
Combined |
Pro Forma
Combined |
|||||||
In thousands, except per share data
|
||||||||
Pro forma net income attributable to common shareholders - basic
|
$ | (37,617 | ) | $ | (64,974 | ) | ||
Basic weighted average shares outstanding
|
103,395,486 | 103,395,486 | ||||||
Pro Forma Basic Earnings (Loss) Per Share
|
$
|
(0.36
|
)
|
$
|
(0.63
|
)
|
||
Pro forma net income attributable to common shareholders - diluted
|
$ | (37,617 | ) | $ | (64,974 | ) | ||
Diluted weighted average shares outstanding
|
103,395,486 | 103,395,486 | ||||||
Pro Forma Diluted Earnings (Loss) Per Share
|
$
|
(0.36
|
)
|
$
|
(0.63
|
)
|
||
Pro Forma Basic and Diluted Weighted Average Shares
|
||||||||
LGL Common Stock
|
5,121,486 | 5,121,486 | ||||||
Total LGL
|
|
5,121,486
|
|
|
5,121,486
|
|
||
Shares Issued to IronNet
(1)
|
86,340,000 | 86,340,000 | ||||||
PIPE Shareholders
|
11,934,000 | 11,934,000 | ||||||
|
|
|
|
|||||
Total Pro Forma Basic Weighted Average Shares
|
|
103,395,486
|
|
|
103,395,486
|
|
||
|
|
|
|
|||||
Total Pro Forma Diluted Weighted Average Shares
|
|
103,395,486
|
|
|
103,395,486
|
|
(1) |
Includes 18,971,549 shares of Combined Company Common Stock issuable upon exercise or settlement of Legacy IronNet stock options and restricted stock units assumed in connection with the Business Combination.
|
Page
|
||||
Unaudited Condensed Consolidated Financial Statements as of and for the three and six months ended July 31, 2021 and 2020
|
||||
F-1
|
||||
F-3
|
||||
F-4
|
||||
F-5
|
||||
F-7
|
||||
F-8
|
||||
Audited Consolidated Financial Statements as of and for the years ended January 31, 2021 and 2020
|
||||
F-19
|
||||
F-20
|
||||
F-21
|
||||
F-22
|
||||
F-23
|
||||
F-24
|
||||
F-25
|
Page
|
||||
Unaudited Condensed Financial Statements as of and for the three and six months ended June 30, 2021 and 2020
|
||||
F-45 | ||||
F-46 | ||||
F-47 | ||||
F-49 | ||||
F-50
|
As of
|
||||||||
July 31, 2021
|
January 31, 2021
|
|||||||
Assets
|
||||||||
Current Assets
|
||||||||
Cash and Cash Equivalents
|
$ | 14,107 | $ | 31,543 | ||||
Accounts Receivable
|
297 | 1,643 | ||||||
Unbilled Receivable
|
3,009 | 1,425 | ||||||
Related Party Receivables and Loan Receivables
|
4,486 | 3,599 | ||||||
|
|
|
|
|||||
Account and Loan Receivables
|
7,792 | 6,667 | ||||||
Inventory
|
2,317 | 2,180 | ||||||
Deferred Costs
|
1,712 | 2,068 | ||||||
Prepaid Warranty
|
1,018 | 1,037 | ||||||
Prepaid Expenses and Other Current Assets
|
2,658 | 2,172 | ||||||
|
|
|
|
|||||
Total Current Assets
|
29,604 | 45,667 | ||||||
Non-Current
Assets
|
||||||||
Deferred Costs
|
2,114 | 2,056 | ||||||
Deferred Transaction Costs
|
1,752 | — | ||||||
Property and Equipment, Net
|
3,645 | 2,792 | ||||||
Prepaid Warranty
|
660 | 878 | ||||||
Deposits and Other Assets
|
357 | 298 | ||||||
|
|
|
|
|||||
Total Assets
|
$ | 38,132 | $ | 51,691 | ||||
|
|
|
|
|||||
Liabilities, Preferred Stock, and Shareholders’ Deficit
|
||||||||
Current Liabilities
|
||||||||
Accounts Payable
|
$ | 3,051 | $ | 1,922 | ||||
Accrued Expenses
|
5,544 | 2,591 | ||||||
Deferred Revenue
|
14,726 | 12,481 | ||||||
Deferred Rent
|
147 | 134 | ||||||
Short-Term
PPP Loan
|
5,580 | 3,487 | ||||||
Income Tax Payable
|
101 | 88 | ||||||
Notes Payable
|
15,000 | — | ||||||
Other Current Liabilities
|
690 | 689 | ||||||
|
|
|
|
|||||
Total Current Liabilities
|
44,839 | 21,392 | ||||||
Long-Term
Liabilities
|
||||||||
Deferred Rent
|
847 | 928 | ||||||
Deferred Revenue
|
18,857 | 21,563 | ||||||
Long-Term
PPP Loan
|
— | 2,093 | ||||||
Other
Long-Term
Liabilities Payable
|
689 | 689 | ||||||
|
|
|
|
|||||
Total
Long-Term
Liablities
|
20,393 | 25,273 | ||||||
|
|
|
|
|||||
Total Liabilities
|
65,232 | 46,665 | ||||||
Commitments and Contingencies (Note 6)
|
||||||||
Series A preferred stock; $0.0001 par value; 793,650 shares authorized, issued and outstanding at July 31, 2021 and January 31, 2021
|
32,500 | 32,500 | ||||||
Series B preferred stock; $0.0001 par value; 2,177,998 shares authorized, 2,004,084 shares issued and outstanding at July 31, 2021 and January 31, 2021
|
146,098 | 146,098 |
As of
|
||||||||
July 31, 2021
|
January 31, 2021
|
|||||||
Shareholders’ Deficit
|
||||||||
Class A Common stock; $0.0001 par value; 109,969,809 shares authorized; 37,326,837 and 36,632,987 shares issued and outstanding at July 31, 2021 and January 31, 2021, respectively
|
$ | 4 | $ | 4 | ||||
Class B Common stock; $0.0001 par value; 20,030,191 shares authorized; 17,606,830 shares issued and outstanding at July 31, 2021 and January 31, 2021
|
2 | 2 | ||||||
Additional
Paid-In
Capital
|
2,585 | 2,257 | ||||||
Accumulated Other Comprehensive (Loss) Income
|
(35 | ) | 39 | |||||
Accumulated Deficit
|
(207,706 | ) | (175,039 | ) | ||||
Subscription Notes Receivable
|
(548 | ) | (835 | ) | ||||
|
|
|
|
|||||
Total Shareholders’ Deficit
|
(205,698 | ) | (173,572 | ) | ||||
|
|
|
|
|||||
Total Liabilities, Preferred Stock, and Shareholders’ Deficit
|
$ | 38,132 | $ | 51,691 | ||||
|
|
|
|
Three Months Ended July 31,
|
Six Months Ended July 31,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Product, subscription and support revenue
|
$ | 5,770 | $ | 6,698 | $ | 11,907 | $ | 12,090 | ||||||||
Professional services revenue
|
306 | 1,246 | 546 | 2,723 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue
|
6,076 | 7,944 | 12,453 | 14,813 | ||||||||||||
Cost of product, subscription and support revenue
|
1,668 | 1,090 | 3,422 | 2,623 | ||||||||||||
Cost of professional services revenue
|
147 | 123 | 331 | 437 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total cost of revenue
|
1,815 | 1,213 | 3,753 | 3,060 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross Profit
|
4,261 | 6,731 | 8,700 | 11,753 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses
|
||||||||||||||||
Research and development
|
7,571 | 6,862 | 14,462 | 14,278 | ||||||||||||
Sales and marketing
|
7,687 | 7,885 | 14,836 | 16,110 | ||||||||||||
General and administrative
|
5,965 | 6,171 | 11,685 | 11,975 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses
|
21,223 | 20,918 | 40,983 | 42,363 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Loss
|
(16,962 | ) | (14,187 | ) | (32,283 | ) | (30,610 | ) | ||||||||
Other (expense) income, net
|
(240 | ) | (78 | ) | (361 | ) | (53 | ) | ||||||||
Loss before income taxes
|
(17,202 | ) | (14,265 | ) | (32,644 | ) | (30,663 | ) | ||||||||
Benefit (provision) for income taxes
|
35 | (20 | ) | (23 | ) | (39 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss
|
$ | (17,167 | ) | $ | (14,285 | ) | $ | (32,667 | ) | $ | (30,702 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net loss per common share
|
(0.31 | ) | (0.27 | ) | (0.60 | ) | (0.57 | ) | ||||||||
Weighted average shares outstanding, basic and diluted
|
54,838 | 53,768 | 54,694 | 53,772 |
Three Month Ended July 31,
|
Six Months Ended July 31,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Net loss
|
$ | (17,167 | ) | $ | (14,285 | ) | $ | (32,667 | ) | $ | (30,702 | ) | ||||
Change in net unrealized gains (losses) on available for sale investments, net of tax
|
— | — | — | (2 | ) | |||||||||||
Foreign currency translations adjustment, net of tax
|
(72 | ) | 48 | (74 | ) | 51 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive loss
|
$ | (17,239 | ) | $ | (14,237 | ) | $ | (32,741 | ) | $ | (30,653 | ) | ||||
|
|
|
|
|
|
|
|
Series A
|
Series B
|
Class A
|
Class B
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Subscription
Notes
Receivable
|
Total
Stockholders’
Deficit
|
||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
|
Preferred Stock
|
Common Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||||||||||||||||||||||||||||
Balance at January 31, 2021
|
794 | $ | 32,500 | 2,004 | $ | 146,098 | 36,633 | $ | 4 | 17,607 | $ | 2 | $ | 2,257 | $ | (175,039 | ) | $ | 39 | $ | (835 | ) | $ | (173,572 | ) | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Issuance of common stock
|
— | — | — | — | 509 | — | — | — | 209 | — | — | — | 209 | |||||||||||||||||||||||||||||||||||||||
Interest earned on subscription notes receivable
|
— | — | — | — | — | — | — | — | 4 | — | — | (4 | ) | — | ||||||||||||||||||||||||||||||||||||||
Payments on subscription notes receivable
|
— | — | — | — | — | — | — | — | — | — | — | 62 | 62 | |||||||||||||||||||||||||||||||||||||||
Stock-based compensation
|
— | — | — | — | — | — | — | — | 17 | — | — | — | 17 | |||||||||||||||||||||||||||||||||||||||
Net loss
|
— | — | — | — | — | — | — | — | — | (15,500 | ) | — | — | (15,500 | ) | |||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment, net of tax of $0
|
— | — | — | — | — | — | — | — | — | — | (2 | ) | — | (2 | ) | |||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Balance at April 30, 2021
|
794 | 32,500 | 2,004 | 146,098 | 37,142 | 4 | 17,607 | 2 | 2,487 | (190,539 | ) | 37 | (777 | ) | $ | (188,786 | ) | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Issuance of common stock
|
— | — | — | — | 189 | — | — | — | 86 | — | — | — | 86 | |||||||||||||||||||||||||||||||||||||||
Interest earned on subscription notes receivable
|
— | — | — | — | — | — | — | — | 2 | — | — | (2 | ) | — | ||||||||||||||||||||||||||||||||||||||
Payments on subscription notes receivable
|
— | — | — | — | — | — | — | — | — | — | — | 231 | 231 | |||||||||||||||||||||||||||||||||||||||
Stock-based compensation
|
— | — | — | — | — | — | — | — | 10 | — | — | — | 10 | |||||||||||||||||||||||||||||||||||||||
Net loss
|
— | — | — | — | — | — | — | — | — | (17,167 | ) | — | — | (17,167 | ) | |||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment, net of tax of $0
|
— | — | — | — | — | — | — | — | — | — | (72 | ) | — | (72 | ) | |||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Balance at July 31, 2021
|
794 | 32,500 | 2,004 | 146,098 | 37,331 | $ | 4 | 17,607 | $ | 2 | $ | 2,585 | $ | (207,706 | ) | $ | (35 | ) | $ | (548 | ) | $ | (205,698 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A
|
Series B
|
Class A
|
Class B
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Subscription
Notes
Receivable
|
Total
Stockholders’
Deficit
|
||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
|
Preferred Stock
|
Common Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||||||||||||||||||||||||||||
Balance at January 31, 2020
|
794 | $ | 32,500 | 1,217 | $ | 88,711 | 36,138 | $ | 4 | 17,607 | $ | 2 | $ | 2,041 | $ | (119,666 | ) | $ | 394 | $ | (900 | ) | $ | (118,125 | ) | |||||||||||||||||||||||||||
Issuance of Series B preferred stock
|
— | — | 571 | 41,609 | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Issuance of common stock
|
— | — | — | — | 12 | — | — | — | 6 | — | — | — | 6 | |||||||||||||||||||||||||||||||||||||||
Interest earned on subscription notes receivable
|
— | — | — | — | — | — | — | — | 4 | — | — | (4 | ) | — | ||||||||||||||||||||||||||||||||||||||
Payments on subscription notes receivable
|
— | — | — | — | — | — | — | — | — | — | — | 3 | 3 | |||||||||||||||||||||||||||||||||||||||
Stock-based compensation
|
— | — | — | — | — | — | — | — | 31 | — | — | — | 31 | |||||||||||||||||||||||||||||||||||||||
Unrealized loss on investments
|
— | — | — | — | — | — | — | — | — | — | (2 | ) | — | (2 | ) | |||||||||||||||||||||||||||||||||||||
Net loss
|
— | — | — | — | — | — | — | — | — | (16,417 | ) | — | — | (16,417 | ) | |||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment, net of tax of $0
|
— | — | — | — | — | — | — | — | — | — | 3 | — | 3 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Balance at April 30, 2020
|
794 | 32,500 | 1,788 | 130,320 | 36,150 | 4 | 17,607 | 2 | 2,082 | (136,083 | ) | 395 | (901 | ) | $ | (134,501 | ) | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Issuance of common stock
|
— | — | — | — | 47 | — | — | — | 16 | — | — | — | 16 | |||||||||||||||||||||||||||||||||||||||
Interest earned on subscription notes receivable
|
— | — | — | — | — | — | — | — | 4 | — | — | (4 | ) | — | ||||||||||||||||||||||||||||||||||||||
Stock-based compensation
|
— | — | — | — | — | — | — | — | 25 | — | — | — | 25 | |||||||||||||||||||||||||||||||||||||||
Net loss
|
— | — | — | — | — | — | — | — | — | (14,285 | ) | — | — | (14,285 | ) | |||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment, net of tax of $0
|
— | — | — | — | — | — | — | — | — | — | 48 | — | 48 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Balance at July 31, 2020
|
794 | 32,500 | 1,788 | 130,320 | 36,197 | $ | 4 | 17,607 | $ | 2 | $ | 2,127 | $ | (150,368 | ) | $ | 443 | $ | (905 | ) | $ | (148,697 | ) | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended July 31,
|
||||||||
2021
|
2020
|
|||||||
Cash flows from operating activities
|
||||||||
Net loss
|
$ | (32,667 | ) | $ | (30,702 | ) | ||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
||||||||
Depreciation and amortization
|
445 | 694 | ||||||
Loss on disposal of property and equipment
|
— | 64 | ||||||
Bad debt expense
|
— | 33 | ||||||
Employee stock based compensation
|
27 | 56 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(1,164 | ) | (884 | ) | ||||
Deferred costs
|
289 | (353 | ) | |||||
Inventory
|
(137 | ) | (84 | ) | ||||
Prepaid expenses and other current assets
|
(486 | ) | (53 | ) | ||||
Deposits and other assets
|
(60 | ) | 7 | |||||
Prepaid warranty
|
234 | 154 | ||||||
Accounts payable
|
(200 | ) | 687 | |||||
Accrued expenses
|
2,951 | 61 | ||||||
Income tax payable
|
15 | 37 | ||||||
Deferred rent
|
(67 | ) | (104 | ) | ||||
Deferred revenue
|
(425 | ) | 1,627 | |||||
|
|
|
|
|||||
Net cash used in operating activities
|
(31,245 | ) | (28,760 | ) | ||||
|
|
|
|
|||||
Cash flows from investing activities
|
||||||||
Purchases of property and equipment
|
(1,232 | ) | (193 | ) | ||||
Purchases of investments
|
— | (1 | ) | |||||
Sales of investments
|
— | 751 | ||||||
Proceeds from the maturity of investments
|
— | 650 | ||||||
|
|
|
|
|||||
Net cash (used in) provided by investing activities
|
(1,232 | ) | 1,207 | |||||
|
|
|
|
|||||
Cash flows from financing activities
|
||||||||
Proceeds from the issuance of debt
|
15,000 | |||||||
Proceeds from issuance of Series B preferred stock, net
|
— | 41,609 | ||||||
Proceeds from issuance of common stock
|
295 | 21 | ||||||
Proceeds from borrowing of PPP loan
|
— | 5,580 | ||||||
Proceeds from stock subscription
|
293 | 3 | ||||||
Payment of deferred transaction costs
|
(486 | ) | — | |||||
|
|
|
|
|||||
Net cash provided by financing activities
|
15,102 | 47,213 | ||||||
|
|
|
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
(61 | ) | 17 | |||||
Net change in cash and cash equivalents
|
(17,436 | ) | 19,677 | |||||
Cash and cash equivalents
|
||||||||
Beginning of the period
|
31,543 | 10,806 | ||||||
|
|
|
|
|||||
End of the period
|
$ | 14,107 | $ | 30,483 | ||||
|
|
|
|
|||||
Supplemental disclosures of
non-cash
investing and financing activities
|
||||||||
Interest earned on subscription notes receivable
|
$ | 6 | $ | 8 | ||||
Non-cash deferred transaction costs
|
1,265 | — |
1.
|
Organization and Summary of Significant Accounting Policies
|
Three months ended July 31,
|
Six months ended July 31,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
United States
|
$ | 5,523 | $ | 7,339 | $ | 10,985 | $ | 13,950 | ||||||||
International
|
553 | 605 | 1,468 | 863 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total
|
6,076 | 7,944 | 12,453 | 14,813 | ||||||||||||
|
|
|
|
|
|
|
|
2.
|
Revenue
|
For the Six Months Ended July 31, | ||||||||
2021 | 2020 | |||||||
Customer A
|
11 | % | * | |||||
Customer B
|
* | 10 | % | |||||
Customer C
|
* | 10 | % | |||||
Customer D
|
11 | % | * | |||||
|
|
|
|
|||||
22 | % | 20 | % | |||||
|
|
|
|
|||||
* - less than 10%
|
Balance at February 1, 2021
|
$ | 2,805 | ||
Cost of revenue recognized
|
(616 | ) | ||
Costs deferred
|
341 | |||
Foreign Exchange
|
(4 | ) | ||
|
|
|||
Balance at July 31, 2021
|
$ | 2,526 | ||
|
|
|||
Balance at February 1, 2020
|
$ | 3,080 | ||
Cost of revenue recognized
|
(498 | ) | ||
Costs deferred
|
574 | |||
|
|
|||
Balance at July 31, 2020
|
$ | 3,156 | ||
|
|
Balance at February 1, 2021
|
$ | 34,044 |
|
|
Revenue recognized
|
(10,211 | ) | ||
Revenue deferred
|
9,901 | |||
Foreign exchange
|
(151 | ) | ||
|
|
|||
Balance at July 31, 2021
|
$ | 33,583 |
|
|
|
|
|||
Balance at February 1, 2020
|
$ | 20,312 |
|
|
Revenue recognized
|
(11,895 | ) | ||
Revenue deferred
|
13,520 | |||
Foreign exchange
|
— | |||
|
|
|||
Balance at July 31, 2020
|
$ | 21,937 |
|
|
|
|
Years Ending January 31,
|
||||
2022(6 mos.)
|
7,540 | |||
2023
|
10,887 | |||
2024
|
8,413 | |||
2025
|
4,986 | |||
2026
|
1,757 | |||
Thereafter
|
— | |||
|
|
|||
$ | 33,583 | |||
|
|
3.
|
Preferred Stock
|
4.
|
Stock Incentive Plan
|
Six Months Ended July 31,
|
||||||||
2021
|
2020
|
|||||||
Expected volatility
|
55.00 | % | 55.00 | % | ||||
Expected dividend yield
|
0.00 | % | 0.00 | % | ||||
Expected option term (in years)
|
2.0 | 2.0 | ||||||
Risk-free interest rate
|
0.14 | % | 0.23 | % |
Number
of Shares |
Weighted
Average Exercise Price |
Weighted
Average
Remaining Contractual Term |
Intrinsic
Value of Outstanding Options Term |
|||||||||||||
(Years)
|
(Years)
|
|||||||||||||||
Outstanding at February 1, 2021
|
2,680 | $ | 0.43 | 5.9 | 5,573 | |||||||||||
Granted
|
— | — | — | — | ||||||||||||
Exercised
|
(699 | ) | $ | 0.42 | 5.4 | 4,689 | ||||||||||
Forfeited or expired
|
(141 | ) | $ | 0.47 | 5.8 | — | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Outstanding at July 31, 2021
|
1,840 | $ | 0.43 | 5.4 | 12,348 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Exercisable at July 31, 2021
|
1,786 | $ | 0.43 | 5.4 | 11,992 | |||||||||||
|
|
|
|
|
|
|
|
Weighted
|
||||||||
Number
|
Average
|
|||||||
of
|
Grant Date
|
|||||||
Shares
|
Fair Value
|
|||||||
Non-vested
at February 1, 2021
|
11,930 | $ | 1.48 | |||||
Granted
|
2,679 | 3.87 | ||||||
Vested
|
(2,115 | ) | 1.63 | |||||
Forfeited or expired
|
(390 | ) | 2.77 | |||||
|
|
|
|
|||||
Non-vested
at July 31, 2021
|
12,104 | $ | 1.95 | |||||
|
|
|
|
5.
|
Fair Value Measurements
|
• |
Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
• |
Level 2 – Observable inputs other than quoted prices that are either directly or indirectly observable for the asset or liability.
|
• |
Level 3 – Unobservable inputs that are supported by little or no market activity.
|
July31,
|
January 31,
|
|||||||||||||||||||||||||||||||
2021
|
2021
|
|||||||||||||||||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||||||||||||
Cash equivalents
|
$ | 102 | $ | — | $ | — | $ | 102 | $ | 102 | $ | — | $ | — | $ | 102 | ||||||||||||||||
Investments
|
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total assets
|
$ | 102 | — | $ | — | $ | 102 | $ | 102 | — | $ | — | $ | 102 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.
|
Commitments and Contingencies
|
Remaining six months of fiscal 2022
|
565 | |||
2023
|
1,025 | |||
2024
|
755 | |||
2025
|
775 | |||
2026
|
775 | |||
Thereafter
|
1,455 | |||
|
|
|||
$ | 5,350 | |||
|
|
7.
|
Income Taxes
|
8.
|
Related Party Transactions
|
9.
|
Net Loss Per Share Attributable to Common Shareholders
|
Three months ended July 31,
|
Six months ended July 31,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Numerator: Net loss
|
$ | (17,167 | ) | $ | (14,285 | ) | $ | (32,667 | ) | $ | (30,702 | ) | ||||
Denominator: Weighted-average shares in computing net loss per share attributable to common stockholders
|
54,838 | 53,768 | 54,694 | 53,772 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss attributable to common shareholders—basic and diluted
|
$ | (0.31 | ) | $ | (0.27 | ) | $ | (0.60 | ) | $ | (0.57 | ) |
As of
July 31, 2021 |
As of
July 31, 2020 |
|||||||
Shares of common stock issuable from stock options
|
1,840 | 4,139 | ||||||
RSUs subject to future vesting
|
21,589 | 19,669 | ||||||
Shares of common stock issuable upon conversion from preferred shares
|
28,046 | 25,882 | ||||||
|
|
|
|
|||||
Potential common shares excluded from diluted net loss per share
|
51,475 | 49,690 |
10.
|
PPP loan
|
11.
|
Debt
|
12.
|
Subsequent Events
|
As of January 31,
|
||||||||
2021
|
2020
|
|||||||
Assets
|
||||||||
Current Assets
|
||||||||
Cash and Cash Equivalents
|
$ | 31,543 | $ | 10,806 | ||||
Accounts Receivable
|
1,643 | 1,216 | ||||||
Unbilled Receivable
|
1,425 | 386 | ||||||
Related Party Receivables and Loan Receivables
|
3,599 | 1,711 | ||||||
|
|
|
|
|||||
Account and Loan Receivables
|
6,667 | 3,313 | ||||||
Investments
|
— | 1,401 | ||||||
Inventory
|
2,180 | 1,964 | ||||||
Deferred Costs
|
2,068 | 1,081 | ||||||
Prepaid Warranty
|
1,037 | 806 | ||||||
Prepaid Expenses and Other Current Assets
|
2,172 | 1,555 | ||||||
|
|
|
|
|||||
Total Current Assets
|
45,667 | 20,926 | ||||||
|
|
|
|
|||||
Non-Current Assets
|
||||||||
Deferred Costs
|
2,056 | 2,063 | ||||||
Property and Equipment, Net
|
2,792 | 3,184 | ||||||
Prepaid Warranty
|
878 | 1,519 | ||||||
Deposits and Other Assets
|
298 | 398 | ||||||
|
|
|
|
|||||
Total Assets
|
$ | 51,691 | $ | 28,090 | ||||
|
|
|
|
|||||
Liabilities, Preferred Stock, and Stockholders’ Deficit
|
||||||||
Current Liabilities
|
||||||||
Accounts Payable
|
$ | 1,922 | $ | 1,618 | ||||
Accrued Expenses
|
2,591 | 1,844 | ||||||
Deferred Revenue
|
12,481 | 7,879 | ||||||
Deferred Rent
|
134 | 161 | ||||||
Short-Term PPP Loan
|
3,487 | — | ||||||
Income Tax Payable
|
88 | 10 | ||||||
Other current liabilities
|
689 | — | ||||||
|
|
|
|
|||||
Total Current Liabilities
|
21,392 | 11,512 | ||||||
|
|
|
|
|||||
Long-Term Liabilities
|
||||||||
Deferred Rent
|
928 | 1,059 | ||||||
Deferred Revenue
|
21,563 | 12,433 | ||||||
Long-Term PPP Loan
|
2,093 | — | ||||||
Other Long-Term Liabilities
|
689 | 0 | ||||||
|
|
|
|
|||||
Total Long-Term Liabilities
|
25,273 | 13,492 | ||||||
|
|
|
|
|||||
Total Liabilities
|
46,665 | 25,004 | ||||||
|
|
|
|
|||||
Commitments and Contingencies (Note 13)
|
||||||||
Series A preferred stock; $0.0001 par value; 793,650 shares authorized, issued and outstanding at January 31, 2021 and 2020
|
32,500 | 32,500 | ||||||
Series B preferred stock; $0.0001 par value; 2,177,998 shares and 1,806,350 shares authorized, 2,004,084 shares and 1,216,886 shares issued and outstanding at January 31, 2021 and 2020, respectively
|
146,098 | 88,711 | ||||||
Stockholders’ Deficit
|
||||||||
Class A Common stock; $0.0001 par value; 109,969,809 shares and 108,713,170 shares authorized; 36,632,987 and 36,137,827 shares issued and outstanding at January 31, 2021 and 2020, respectively
|
4 | 4 | ||||||
Class B Common stock; $0.0001 par value; 20,030,191 shares and 21,286,830 shares authorized; 17,606,830 and 17,606,830 shares issued and outstanding at January 31, 2021 and 2020, respectively
|
2 | 2 | ||||||
Additional paid-in capital
|
2,257 | 2,041 | ||||||
Accumulated other comprehensive income
|
39 | 394 | ||||||
Accumulated deficit
|
(175,039 | ) | (119,666 | ) | ||||
Subscription Notes Receivable
|
(835 | ) | (900 | ) | ||||
|
|
|
|
|||||
Total Stockholders’ Deficit
|
(173,572 | ) | (118,125 | ) | ||||
|
|
|
|
|||||
Total Liabilities, Preferred Stock, and Stockholders’ Deficit
|
$ | 51,691 | $ | 28,090 | ||||
|
|
|
|
Year Ended January 31,
|
||||||||
2021
|
2020
|
|||||||
Software, subscription, and support revenue
|
$ | 24,701 | $ | 19,798 | ||||
Professional services revenue
|
4,526 | 3,364 | ||||||
|
|
|
|
|||||
Total revenue
|
29,227 | 23,162 | ||||||
Cost of software, subscription, and support revenue
|
5,393 | 5,904 | ||||||
Cost of services revenue
|
1,629 | 726 | ||||||
|
|
|
|
|||||
Total cost of revenue
|
7,022 | 6,630 | ||||||
|
|
|
|
|||||
Gross profit
|
22,205 | 16,532 | ||||||
|
|
|
|
|||||
Operating expenses
|
||||||||
Research and development
|
25,754 | 26,587 | ||||||
Sales and marketing
|
30,381 | 17,919 | ||||||
General and administrative
|
21,347 | 20,451 | ||||||
|
|
|
|
|||||
Total operating expenses
|
77,482 | 64,957 | ||||||
|
|
|
|
|||||
Operating loss
|
(55,277 | ) | (48,425 | ) | ||||
Other (expense) income, net
|
(19 | ) | 567 | |||||
|
|
|
|
|||||
Loss before provision for income taxes
|
(55,296 | ) | (47,858 | ) | ||||
Provision for income taxes
|
(77 | ) | (11 | ) | ||||
|
|
|
|
|||||
Net loss
|
$ | (55,373 | ) | $ | (47,869 | ) | ||
|
|
|
|
|||||
Basic and diluted net loss per common share
|
$ | (1.03 | ) | $ | (0.89 | ) | ||
Weighted average shares outstanding, basic and diluted
|
53,928 | 53,609 |
Year Ended January 31,
|
||||||||
2021
|
2020
|
|||||||
Net loss
|
$ | (55,373 | ) | $ | (47,869 | ) | ||
Other comprehensive income (loss), net of tax:
|
||||||||
Change in net unrealized (losses) gains on available for sale investments, net of tax
|
(397 | ) | 175 | |||||
Foreign currency translations adjustment, net of tax
|
42 | (3 | ) | |||||
|
|
|
|
|||||
Total comprehensive loss
|
$ | (55,728 | ) | $ | (47,697 | ) | ||
|
|
|
|
Series A
Preferred Stock |
Series B
Preferred Stock |
Class A
Common Stock |
Class B
Common Stock |
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Accumulated
Other Comprehensive
Income (Loss)
|
Subscription
Notes
Receivable
|
Total
Stockholders’
(Deficit)
|
||||||||||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||||||||||||||||||||||||||||
Balance at January 31, 2019
|
794 | $ | 32,500 | 1,071 | 78,086 | 35,690 | $ | 4 | 17,607 | $ | 2 | $ | 1,675 | $ | (71,797 | ) | 222 | $ | (793 | ) | (70,687 | ) | ||||||||||||||||||||||||||||||
Issuance of Series B preferred stock
|
— | — | 146 | 10,625 | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Issuance of common stock
|
— | — | — | — | 448 | — | — | 183 | — | — | (95 | ) | 88 | |||||||||||||||||||||||||||||||||||||||
Interest earned on subscription notes receivable
|
— | — | — | — | — | — | — | — | 12 | — | — | (12 | ) | — | ||||||||||||||||||||||||||||||||||||||
Stock-based compensation
|
— | — | — | — | — | — | — | — | 171 | — | — | — | 171 | |||||||||||||||||||||||||||||||||||||||
Unrealized gain on investments
|
— | — | — | — | — | — | — | — | — | — | 175 | — | 175 | |||||||||||||||||||||||||||||||||||||||
Net loss
|
— | — | — | — | — | — | — | — | — | (47,869 | ) | — | — | (47,869 | ) | |||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment, net of tax of $0
|
(3 | ) | (3 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Balance at January 31, 2020
|
794 | 32,500 | 1,217 | 88,711 | 36,138 | 4 | 17,607 | 2 | 2,041 | (119,666 | ) | 394 | (900 | ) | (118,125 | ) | ||||||||||||||||||||||||||||||||||||
Issuance of Series B preferred stock
|
— | — | 787 | 57,387 | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Issuance of common stock
|
— | — | — | — | 495 | — | — | 206 | — | — | — | 206 | ||||||||||||||||||||||||||||||||||||||||
Interest earned on subscription notes receivable
|
— | — | — | — | — | — | — | — | 16 | — | — | (16 | ) | — | ||||||||||||||||||||||||||||||||||||||
Payments on subscription notes receivable
|
— | — | — | — | — | — | — | — | — | — | — | 81 | 81 | |||||||||||||||||||||||||||||||||||||||
Stock-based compensation
|
— | — | — | — | — | — | — | — | (6 | ) | — | — | — | (6 | ) | |||||||||||||||||||||||||||||||||||||
Unrealized gain on investments
|
— | — | — | — | — | — | — | — | — | — | (397 | ) | — | (397 | ) | |||||||||||||||||||||||||||||||||||||
Net loss
|
— | — | — | — | — | — | — | — | — | (55,373 | ) | — | — | (55,373 | ) | |||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment, net of tax of $0
|
— | — | — | — | — | — | — | — | — | — | 42 | — | 42 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Balance at January 31, 2021
|
794 | $ | 32,500 | 2,004 | $ | 146,098 | 36,633 | $ | 4 | 17,607 | $ | 2 | $ | 2,257 | $ | (175,039 | ) | $ | 39 | $ | (835 | ) | $ | (173,572 | ) | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended January 31,
|
||||||||
2021
|
2020
|
|||||||
Operating Activities
|
||||||||
Net loss
|
$ | (55,373 | ) | $ | (47,869 | ) | ||
Adjustments to reconcile net loss to net cash:
|
||||||||
Provided by (Used in) Operating Activities:
|
||||||||
Depreciation and amortization
|
1,162 | 1,026 | ||||||
Loss on disposal of property and equipment
|
219 | 7 | ||||||
Bad debt expense
|
33 | — | ||||||
Employee stock based compensation
|
(6 | ) | 171 | |||||
Changes in Operating Assets and Liabilities:
|
||||||||
Accounts receivable
|
(3,356 | ) | (170 | ) | ||||
Deferred costs
|
(1,038 | ) | 611 | |||||
Inventory
|
(217 | ) | (1,469 | ) | ||||
Prepaid expenses and other current assets
|
(610 | ) | (190 | ) | ||||
Deposits and other assets
|
104 | (77 | ) | |||||
Contract assets
|
424 | (305 | ) | |||||
Accounts payable
|
1,628 | (1,191 | ) | |||||
Accrued expenses
|
751 | 754 | ||||||
Income tax payable
|
76 | 7 | ||||||
Deferred rent
|
(158 | ) | (106 | ) | ||||
Deferred revenue
|
13,711 | 38 | ||||||
|
|
|
|
|||||
Net cash used in operating activities
|
(42,650 | ) | (48,763 | ) | ||||
|
|
|
|
|||||
Investing Activities
|
||||||||
Purchases of property and equipment
|
(952 | ) | (1,054 | ) | ||||
Proceeds from the sale of fixed assets
|
61 | 22 | ||||||
Purchases of investments
|
— | (11,153 | ) | |||||
Sales of investments
|
— | 19,386 | ||||||
Proceeds from the maturity of investments
|
1,003 | 16,963 | ||||||
|
|
|
|
|||||
Net cash provided by investing activities
|
112 | 24,164 | ||||||
|
|
|
|
|||||
Financing Activities
|
||||||||
Proceeds from issuance of series B preferred stock, net
|
57,387 | 10,625 | ||||||
Proceeds from issuance of common stock
|
206 | 88 | ||||||
Proceeds from borrowing of PPP loan
|
5,580 | — | ||||||
Proceeds from stock subscription
|
81 | — | ||||||
|
|
|
|
|||||
Net cash provided by financing activities
|
63,254 | 10,713 | ||||||
|
|
|
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
21 | (2 | ) | |||||
Net change in cash and cash equivalents
|
20,737 | (13,888 | ) | |||||
Cash and Cash Equivalents
|
||||||||
Beginning of the period
|
10,806 | 24,694 | ||||||
|
|
|
|
|||||
End of the period
|
$ | 31,543 | $ | 10,806 | ||||
|
|
|
|
|||||
Supplemental disclosures of non-cash investing and financing activities
|
||||||||
Issuance of common stock under subscription note receivable arrangements
|
$ | — | $ | 95 | ||||
Interest earned on subscription notes receivable
|
$ | 16 | $ | 12 |
1.
|
Organization and Summary of Significant Accounting Policies
|
• |
Identification of the contract, or contracts, with a customer
|
party’s rights regarding the goods or services to be transferred and identifies the payment terms related to these goods or services, (ii) the contract has commercial substance and the parties are committed to perform, and (iii) the Company determines that collection of substantially all consideration to which it will be entitled in exchange for goods or services that will be transferred is probable based on the customer’s intent and ability to pay the promised consideration.
|
• |
Identification of the performance obligations in the contract
|
• |
Determination of the transaction price
|
• |
Allocation of the transaction price to the performance obligations in the contract
|
• |
Recognition of revenue when, or as, we satisfy performance obligations
|
Computer and other equipment | 3-5 years | |
Leasehold improvements | Shorter of life of lease or life of asset | |
Furniture and fixtures | 7 years | |
Software | 3 years |
2.
|
Revenue
|
Year Ended January 31,
|
||||||||
2021
|
2020
|
|||||||
Customer A
|
10% | * | ||||||
Customer B
|
* | 14% | ||||||
Customer C
|
* | 10% | ||||||
Customer D
|
* | 10% | ||||||
Customer E
|
* | 14% | ||||||
|
|
|
|
|||||
10 | % | 48 | % | |||||
|
|
|
|
Balance at February 1, 2019
|
$ | 3,754 | ||
Cost of revenue recognized
|
(1,541 | ) | ||
Costs deferred
|
867 | |||
|
|
|||
Balance at January 31, 2020
|
3,080 | |||
|
|
|||
Balance at February 1, 2020
|
3,080 | |||
Cost of revenue recognized
|
(1,151 | ) | ||
Costs deferred
|
876 | |||
|
|
|||
Balance at January 31, 2021
|
$ | 2,805 | ||
|
|
Balance at February 1, 2019
|
$ | 20,274 | ||
Revenue recognized
|
(15,746 | ) | ||
Revenue deferred
|
15,785 | |||
Foreign exchange
|
(1 | ) | ||
|
|
|||
Balance at January 31, 2020
|
$ | 20,312 | ||
|
|
|||
Balance at February 1, 2020
|
$ | 20,312 | ||
Revenue recognized
|
(25,271 | ) | ||
Revenue deferred
|
38,940 | |||
Foreign exchange
|
63 | |||
|
|
|||
Balance at January 31, 2021
|
$ | 34,044 | ||
|
|
Years Ending January 31,
|
||||
2022
|
$ | 12,481 | ||
2023
|
9,565 | |||
2024
|
6,862 | |||
2025
|
4,150 | |||
2026
|
986 | |||
Thereafter
|
— | |||
|
|
|||
$ | 34,044 | |||
|
|
3.
|
Prepaid Expenses and Other Current Assets
|
2021
|
2020
|
|||||||
Prepaid expenses
|
$ | 2,046 | $ | 1,507 | ||||
Other assets
|
126 | 48 | ||||||
|
|
|
|
|||||
$ | 2,172 | $ | 1,555 | |||||
|
|
|
|
4.
|
Property and Equipment
|
2021
|
2020
|
|||||||
Computer and other equipment
|
$ | 3,701 | $ | 3,665 | ||||
Leasehold improvements
|
1,582 | 1,582 | ||||||
Furniture and fixtures
|
386 | 969 | ||||||
Software
|
629 | — | ||||||
|
|
|
|
|||||
6,298 | 6,216 | |||||||
Less: Accumulated depreciation and amortization
|
(3,506 | ) | (3,032 | ) | ||||
|
|
|
|
|||||
$ | 2,792 | $ | 3,184 | |||||
|
|
|
|
5.
|
Retirement Plan
|
6.
|
Stock Incentive Plan
|
2021
|
2020
|
|||||||
Expected volatility
|
55.0 | % | 50.0 | % | ||||
Expected dividend yield
|
0.0 | % | 0.0 | % | ||||
Expected option term (in years)
|
2.0 | 2.0 | ||||||
Risk-free interest rate
|
0.23 | % | 2.27 | % |
Number of
Shares |
Weighted
Average Exercise Price |
Average
Remaining Contractual Term (Years) |
Intrinsic
Value of Outstanding Options |
|||||||||||||
Outstanding at February 1, 2019
|
|
5,173
|
|
$
|
0.44
|
|
|
6.8
|
|
$
|
4,431
|
|
||||
Granted
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Exercised
|
|
(448
|
)
|
$
|
0.41
|
|
|
6.4
|
|
$
|
397
|
|
||||
Forfeited or expired
|
|
(301
|
)
|
$
|
0.52
|
|
|
6.9
|
|
|||||||
|
|
|
|
|
|
|
|
|||||||||
Outstanding at January 31, 2020
|
|
4,424
|
|
$
|
0.44
|
|
|
6.9
|
|
$
|
4,088
|
|
||||
|
|
|
|
|
|
|
|
|||||||||
Exercisable at January 31, 2020
|
|
3,240
|
|
$
|
0.41
|
|
|
6.7
|
|
$
|
3,069
|
|
||||
|
|
|
|
|
|
|
|
|||||||||
Outstanding at February 1, 2020
|
|
4,424
|
|
$
|
0.44
|
|
|
5.9
|
|
$
|
4,088
|
|
||||
Granted
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Exercised
|
|
(495
|
)
|
$
|
0.42
|
|
|
5.2
|
|
$
|
468
|
|
||||
Forfeited or expired
|
|
(1,249
|
)
|
$
|
0.46
|
|
|
6.1
|
|
|||||||
|
|
|
|
|
|
|
|
|||||||||
Outstanding at January 31, 2021
|
|
2,680
|
|
$
|
0.43
|
|
|
5.9
|
|
$
|
5,573
|
|
||||
|
|
|
|
|
|
|
|
|||||||||
Exercisable at January 31, 2021
|
|
2,450
|
|
$
|
0.42
|
|
|
5.8
|
|
$
|
5,116
|
|
||||
|
|
|
|
|
|
|
|
Number
of
Shares
|
Weighted
Average Grant Date Fair Value |
|||||||
Non-vested at February 1, 2019
|
1,956 | $ | 1.29 | |||||
Granted
|
17,159 | 1.33 | ||||||
Vested
|
(1,117 | ) | 1.33 | |||||
Forfeited or expired
|
(314 | ) | 1.32 | |||||
|
|
|
|
|||||
Non-vested at January 31, 2020
|
17,684 | $ | 1.32 | |||||
|
|
|
|
|||||
Non-vested at February 1, 2020
|
17,684 | $ | 1.32 | |||||
Granted
|
2,492 | 2.51 | ||||||
Vested
|
(6,252 | ) | 1.38 | |||||
Forfeited or expired
|
(1,994 | ) | 1.68 | |||||
|
|
|
|
|||||
Non-vested at January 31, 2021
|
11,930 | $ | 1.48 | |||||
|
|
|
|
7.
|
Preferred Stock and Stockholders’ Deficit
|
8.
|
Fair Value Measurements
|
• |
Level 1—Quoted prices (unadjusted) for identical assets or liabilities in active markets;
|
• |
Level 2—Observable inputs other than quoted prices that are either directly or indirectly observable for the asset or liability;
|
• |
Level 3—Unobservable inputs that are supported by little or no market activity.
|
2021
|
2020
|
|||||||||||||||||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||||||||||||
Cash equivalents
|
$ | 102 | $ | — | $ | — | $ | 102 | $ | 784 | $ | — | $ | — | $ | 784 | ||||||||||||||||
Investments
|
— | — | — | — | 1,401 | 1,401 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total assets
|
$ | 102 | $ | — | $ | — | $ | 102 | $ | 784 | $ | 1,401 | $ | — | $ | 2,185 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.
|
Income Taxes
|
2021
|
2020
|
|||||||
Current income taxes
|
||||||||
Federal
|
$ | — | $ | — | ||||
State
|
8 | 8 | ||||||
Foreign
|
69 | 3 | ||||||
Deferred income taxes
|
— | — | ||||||
|
|
|
|
|||||
Total income tax expense
|
$ | 77 | $ | 11 | ||||
|
|
|
|
2021
|
2020
|
|||||||||||||||
Income tax expense computed at U.S. federal statutory income tax rate
|
$ | (11,628 | ) | 21.0 | % | $ | (10,050 | ) | 21.0 | % | ||||||
State income taxes
|
(2,257 | ) | 4.1 | % | (1,951 | ) | 4.1 | % | ||||||||
Permanent items
|
321 | -0.6 | % | 943 | -2.0 | % | ||||||||||
Valuation Allowance
|
13,632 | -24.6 | % | 11,617 | -24.3 | % | ||||||||||
Other
|
9 | 0.0 | % | (548 | ) | 1.2 | % | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income tax expense computed at U.S. federal statutory income tax rate
|
$
|
77
|
|
|
-0.1
|
%
|
$
|
11
|
|
|
0.0
|
%
|
2021
|
2020
|
|||||||
Deferred tax assets
|
||||||||
Net operating loss carryforward
|
$ | 38,933 | $ | 25,296 | ||||
Accruals and other
|
757 | 463 | ||||||
Intangibles
|
136 | 135 | ||||||
Depreciation and amortization
|
70 | — | ||||||
Deferred Revenue
|
2,754 | 3,094 | ||||||
|
|
|
|
|||||
Gross deferred tax assets
|
42,650 | 28,988 | ||||||
Valuation allowance
|
(41,849 | ) | (28,214 | ) | ||||
|
|
|
|
|||||
Net deferred tax asset
|
801 | 774 | ||||||
Deferred tax liabilities
|
||||||||
Depreciation and amortization
|
— | (23 | ) | |||||
Deferred costs
|
(801 | ) | (751 | ) | ||||
|
|
|
|
|||||
Net deferred tax assets (liabilities)
|
$ | — | $ | — | ||||
|
|
|
|
Deferred tax asset valuation allowance
|
Beginning
Balance |
Charged
to Costs & Expenses |
Deductions
|
Ending
Balance |
||||||||||||
Year Ended
|
||||||||||||||||
January 31, 2021
|
$ | 28,214 | 13,635 | — | $ | 41,849 | ||||||||||
January 31, 2020
|
$ | 16,598 | 11,616 | — | $ | 28,214 |
10.
|
Geographic Information
|
2021
|
2020
|
|||||||
(in thousands)
|
||||||||
United States
|
$ | 27,147 | $ | 23,123 | ||||
International
|
2,080 | 39 | ||||||
|
|
|
|
|||||
Total
|
$ | 29,227 | $ | 23,162 | ||||
|
|
|
|
11.
|
Other Accrued Expenses
|
12.
|
PPP loan
|
13.
|
Commitments and Contingencies
|
Years Ending January 31,
|
||||
2022
|
$ | 1,303 | ||
2023
|
1,036 | |||
2024
|
755 | |||
2025
|
775 | |||
2026
|
797 | |||
Thereafter
|
658 | |||
|
|
|||
$ | 5,324 | |||
|
|
14.
|
Net Loss Per Share Attributable to Common Shareholders
|
Year ended
|
||||||||
2021
|
2020
|
|||||||
Numerator: Net loss
|
(55,373 | ) | (47,869 | ) | ||||
Denominator: Weighted-average shares used in computing net loss per share attributable to common stockholders
|
53,928 | 53,609 | ||||||
|
|
|
|
|||||
Net loss attributable to common shareholders - basic and diluted
|
$ | (1.03 | ) | $ | (0.89 | ) |
Year ended
|
||||||||
2021
|
2020
|
|||||||
Shares of common stock issuable from stock options
|
2,680 | 4,424 | ||||||
RSUs subject to future vesting
|
19,299 | 18,801 | ||||||
Shares of common stock issuable upon conversion from preferred shares
|
28,046 | 20,174 | ||||||
|
|
|
|
|||||
Potential common shares excluded from diluted net loss per share
|
50,025 | 43,399 |
15.
|
Related Party Transactions
|
16.
|
Subsequent Events
|
June 30,
2021 |
December 31,
2020 |
|||||||
(Unaudited) | ||||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash
|
$ | 471,185 | $ | 789,497 | ||||
Prepaid expenses
|
44,207 | 95,403 | ||||||
|
|
|
|
|||||
Total Current Assets
|
515,392 | 884,900 | ||||||
Marketable securities held in Trust Account
|
173,025,088 | 173,192,131 | ||||||
|
|
|
|
|||||
Total Assets
|
$
|
173,540,480
|
|
$
|
174,077,031
|
|
||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable and accrued expenses
|
$ | 2,118,073 | $ | 237,196 | ||||
Income taxes payable
|
|
—
|
|
10,289 | ||||
|
|
|
|
|||||
Total current liabilities
|
2,118,073 | 247,485 | ||||||
|
|
|
|
|||||
Warrant liabilities
|
25,974,745 | 23,436,500 | ||||||
Deferred underwriting fee payable
|
6,037,500 | 6,037,500 | ||||||
|
|
|
|
|||||
Total Liabilities
|
|
34,130,318
|
|
|
29,721,485
|
|
||
|
|
|
|
|||||
Commitments and Contingencies (Note 6)
|
||||||||
Class A common stock subject to possible redemption, 13,401,775 and 13,888,079 shares at redemption value as of June 30, 2021 and December 31, 2020, respectively
|
134,410,161 | 139,355,545 | ||||||
Stockholders’ Equity
|
||||||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding
|
— | — | ||||||
Class A common stock, $0.0001 par value; 75,000,000 shares authorized; 3,848,225 and 3,361,921 shares issued and outstanding (excluding 13,401,775 and 13,888,079 shares subject to possible redemption) as of June 30, 2021 and December 31, 2020, respectively
|
385 | 336 | ||||||
Class B convertible common stock, $0.0001 par value; 10,000,000 shares authorized; 4,312,500 shares issued and outstanding as of June 30, 2021 and December 31, 2020
|
431 | 431 | ||||||
Additional
paid-in
capital
|
19,853,416 | 14,908,082 | ||||||
Accumulated deficit
|
(14,854,231 | ) | (9,908,848 | ) | ||||
|
|
|
|
|||||
Total Stockholders’ Equity
|
|
5,000,001
|
|
|
5,000,001
|
|
||
|
|
|
|
|||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
173,540,480
|
|
$
|
174,077,031
|
|
||
|
|
|
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Operating and formation costs
|
$ | 1,278,433 | $ | 139,094 | $ | 2,412,310 | $ | 315,386 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from operations
|
|
(1,278,433
|
)
|
|
(139,094
|
)
|
|
(2,412,310
|
)
|
|
(315,386
|
)
|
||||
Other income (loss):
|
||||||||||||||||
Change in fair value of warrant liabilities
|
(8,399,245 | ) | 657,000 | (2,538,245 | ) | 1,780,750 | ||||||||||
Interest income
|
2,614 | 180,961 | 5,172 | 789,622 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other income (loss)
|
(8,396,631 | ) | 837,961 | (2,533,073 | ) | 2,570,372 | ||||||||||
Income (loss) before provision for income taxes
|
(9,675,064 | ) | 698,867 | (4,945,383 | ) | 2,254,986 | ||||||||||
Provision for income taxes
|
(53,820 | ) | (8,792 | ) | — | (99,590 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss)
|
$
|
(9,728,884
|
)
|
$
|
690,075
|
|
$
|
(4,945,383
|
)
|
$
|
2,155,396
|
|
||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstanding of common stock subject to redemption, basic and diluted
|
14,368,742 | 14,922,926 | 14,129,738 | 14,870,724 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net income(loss) per share, common stock subject to redemption
|
$
|
0.00
|
|
$
|
0.01
|
|
$
|
0.00
|
|
$
|
0.03
|
|
||||
Weighted average shares outstanding of common stock, basic and diluted
|
7,193,758 | 6,639,574 | 7,432,762 | 6,691,776 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted net income(loss) per share, common stock
|
$
|
(1.35
|
)
|
$
|
0.09
|
|
$
|
(0.67
|
)
|
$
|
0.25
|
|
Class A
|
Class B
|
Additional
|
(Accumulated
Deficit)/ |
Total
|
||||||||||||||||||||||||
Common Stock
|
Common Stock
|
Paid-in
|
Retained
|
Stockholders’
|
||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Earnings
|
Equity
|
||||||||||||||||||||||
Balance – January 1, 2021
|
|
3,361,921
|
|
$
|
336
|
|
|
4,312,500
|
|
$
|
431
|
|
$
|
14,908,082
|
|
$
|
(9,908,848
|
)
|
$
|
5,000,001
|
|
|||||||
Common stock subject to redemption
|
(480,663 | ) | (48 | ) | — | — | (4,783,453 | ) |
|
—
|
|
(4,783,501 | ) | |||||||||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
4,783,501 | 4,783,501 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance – March 31, 2021
|
|
2,881,258
|
|
$
|
288
|
|
|
4,312,500
|
|
$
|
431
|
|
$
|
10,124,629
|
|
$
|
(5,125,347
|
)
|
$
|
5,000,001
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Common stock subject to redemption
|
966,967 | 97 | — | — | 9,728,787 |
|
—
|
|
9,728,884 | |||||||||||||||||||
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
(9,728,884 | ) | (9,728,884 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance – June 30, 2021
|
|
3,848,225
|
|
$
|
385
|
|
|
4,312,500
|
|
$
|
431
|
|
$
|
19,853,416
|
|
$
|
(14,854,231
|
)
|
$
|
5,000,001
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A
|
Class B
|
Additional
|
(Accumulated
Deficit)/ |
Total
|
||||||||||||||||||||||||
Common Stock
|
Common Stock
|
Paid-in
|
Retained
|
Stockholders’
|
||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Earnings
|
Equity
|
||||||||||||||||||||||
Balance – January 1, 2020
|
|
2,431,477
|
|
$
|
243
|
|
|
4,312,500
|
|
$
|
431
|
|
$
|
6,078,490
|
|
$
|
(1,079,160
|
)
|
$
|
5,000,004
|
|
|||||||
Common stock subject to redemption
|
(104,403 | ) | (10 | ) | — | — | (1,465,314 | ) |
|
—
|
|
(1,465,324 | ) | |||||||||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
1,465,321 | 1,465,321 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance – March 31, 2020
|
|
2,327,074
|
|
$
|
233
|
|
|
4,312,500
|
|
$
|
431
|
|
$
|
4,613,176
|
|
$
|
386,161
|
|
$
|
5,000,001
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Common stock subject to redemption
|
(58,234 | ) | (6 | ) | — | — | (690,069 |
|
—
|
|
(690,075 | ) | ||||||||||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
690,075 | 690,075 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance – June 30, 2020
|
|
2,268,841
|
|
$
|
227
|
|
|
4,312,500
|
|
$
|
431
|
|
$
|
3,923,107
|
|
$
|
1,076,236
|
|
$
|
5,000,001
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months
Ended June 30, 2021 |
Six Months
Ended June 30, 2020 |
|||||||
Cash Flows from Operating Activities:
|
||||||||
Net (loss) income
|
$ | (4,945,383 | ) | $ | 2,155,396 | |||
Adjustments to reconcile net (loss) income to net cash used in operating activities:
|
||||||||
Change in fair value of warrant liabilities
|
2,538,245 | (1,780,750 | ) | |||||
Interest earned on marketable securities held in Trust Account
|
(5,172 | ) | (789,622 | ) | ||||
Deferred tax provision
|
— | 27,275 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Prepaid expenses
|
51,196 | 73,031 | ||||||
Accounts payable and accrued expenses
|
1,880,877 | (70,152 | ) | |||||
Income taxes payable
|
(10,289 | ) | 72,315 | |||||
|
|
|
|
|||||
Net cash used in operating activities
|
|
(490,526
|
)
|
|
(312,507
|
)
|
||
|
|
|
|
|||||
Cash Flows from Investing Activities:
|
||||||||
Cash withdrawn from Trust Account to pay franchise taxes
|
172,214 | 188,762 | ||||||
|
|
|
|
|||||
Net cash provided by investing activities
|
|
172,214
|
|
|
188,762
|
|
||
|
|
|
|
|||||
Net Change in Cash
|
|
(318,312
|
)
|
|
(123,745
|
)
|
||
Cash - Beginning
|
789,497 | 1,021,216 | ||||||
|
|
|
|
|||||
Cash - Ending
|
$
|
471,185
|
|
$
|
897,471
|
|
||
|
|
|
|
|||||
Supplemental disclosure of
non-cash
activities:
|
||||||||
Change in value of common stock subject to possible redemption
|
$ | (4,945,383 | ) | $ | 2,155,398 | |||
|
|
|
|
Three Months
Ended June 30, 2021 |
Three Months
Ended June 30, 2020 |
|||||||
Net (loss) income
|
$ | (9,728,884 | ) | $ | 690,075 | |||
Less: (Loss) income attributable to shares subject to possible redemption (1)
|
0 | 106,101 | ||||||
|
|
|
|
|||||
Adjusted net (loss) income attributable to common stock not subject to redemption
|
$ | (9,728,884 | ) | 583,975 | ||||
|
|
|
|
|||||
Weighted average shares outstanding of common stock, basic and diluted
|
7,193,758 | 6,639,574 | ||||||
|
|
|
|
|||||
Basic and diluted net (loss) income per common share
|
$ | (1.35 | ) | $ | 0.09 | |||
|
|
|
|
|||||
(Loss) income attributable to shares subject to possible redemption (1)
|
$ | 0 | $ | 106,101 | ||||
Weighted average shares outstanding and subject to possible redemption, basic and diluted
|
14,368,742 | 14,922,926 | ||||||
|
|
|
|
|||||
Basic and diluted net (loss) income per common share
|
$ | 0.00 | $ | 0.01 | ||||
|
|
|
|
(1) |
– includes interest income from cash held in the trust account; net of taxes paid or payable.
|
Six Months
Ended June 30, 2021 |
Six Months
Ended June 30, 2020 |
|||||||
Net (loss) income
|
$ | (4,945,383 | ) | $ | 2,155,396 | |||
Less: (Loss) income attributable to shares subject to possible redemption (1)
|
0 | 512,427 | ||||||
|
|
|
|
|||||
Adjusted net (loss) income attributable to common stock not subject to redemption
|
$ | (4,945,383 | ) | $ | 1,642,969 | |||
|
|
|
|
|||||
Weighted average shares outstanding of common stock, basic and diluted
|
7,432,762 | 6,691,776 | ||||||
|
|
|
|
|||||
Basic and diluted net (loss) income per common share
|
$ | (0.67 | ) | $ | 0.25 | |||
|
|
|
|
|||||
(Loss) income attributable to shares subject to possible redemption (1)
|
$ | 0 | $ | 512,427 | ||||
Weighted average shares outstanding and subject to possible redemption, basic and diluted
|
14,129,738 | 14,870,724 | ||||||
|
|
|
|
|||||
Basic and diluted net (loss) income per common share
|
$ | 0.00 | $ | 0.03 | ||||
|
|
|
|
• |
Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;
|
• |
Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
|
• |
Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
|
|
•
|
|
in whole and not in part;
|
|
•
|
|
at a price of $0.01 per warrant;
|
|
•
|
|
upon not less than 30 days’ prior written notice of redemption;
|
|
•
|
|
if, and only if, the reported last sale price of the Company’s common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like
|
and subject to adjustment as described below) for any 20 trading days within a
30-trading
day period ending on the third business day prior to the notice of redemption to the warrant holders; and
|
• |
If, and only if, there is a current registration statement in effect with respect to the shares of common stock underlying the warrants.
|
Level 1: |
Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
|
Level 2: |
Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.
|
Level 3: |
Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability.
|
Description
|
Level
|
June 30,
2021 |
December 31,
2020 |
|||||||||
Assets:
|
||||||||||||
Marketable securities held in Trust Account
|
1 | $ | 173,025,088 | $ | 173,192,131 | |||||||
Liabilities:
|
||||||||||||
Warrant liabilities – Public Warrants
|
1 | $ | 15,740,625 | $ | 13,972,500 | |||||||
Warrant liabilities – Private Warrants
|
3 | $ | 10,234,120 | $ | 9,464,000 | |||||||
|
|
|
|
|||||||||
Total Warrant Liabilities
|
$ | 25,974,745 | $ | 23,436,500 | ||||||||
|
|
|
|
June 30,
2021 |
December 31,
2020 |
|||||||
Stock price
|
$ | 9.99 | $ | 10.12 | ||||
Term until business combination (in years)
|
0.21 | 0.35 | ||||||
Volatility
|
||||||||
Pre-merger
|
0.0 | % | 0.0 | % | ||||
Post-merger
|
27.64 | % | 36.01 | % | ||||
Risk-free rate
|
0.91 | % | 0.41 | % | ||||
Dividend yield
|
— | — | ||||||
Probability of completing a business combination
|
95.0 | % | 65.0 | % |
For the Three Months and Six Months Ended
|
||||||||||||
June 30, 2021
|
||||||||||||
Public Warrants
|
Private Warrants
|
Total
|
||||||||||
Warrant liabilities at January 1,
|
$ | 13,972,500 | $ | 9,464,000 | $ | 23,436,500 | ||||||
|
|
|
|
|
|
|||||||
Change in fair value of warrant liabilities
|
(3,105,000 | ) | (2,756,000 | ) | (5,861,000 | ) | ||||||
|
|
|
|
|
|
|||||||
Warrant liabilities at March 31,
|
$ | 10,867,500 | $ | 6,708,000 | $ | 17,575,500 | ||||||
Change in fair value of warrant liabilities
|
4,873,125 | 3,526,120 | 8,399,245 | |||||||||
|
|
|
|
|
|
|||||||
Warrant liabilities at June 30,
|
$ | 15,740,625 | $ | 10,234,120 | $ | 25,974,745 | ||||||
|
|
|
|
|
|
For the Three Months and Six Months Ended
|
||||||||||||
June 30, 2020
|
||||||||||||
Public Warrants
|
Private Warrants
|
Total
|
||||||||||
Warrant liabilities at January 1,
|
$ | 8,797,500 | $ | 5,668,000 | $ | 14,465,500 | ||||||
|
|
|
|
|
|
|||||||
Change in fair value of warrant liabilities
|
(603,750 | ) | (520,000 | ) | (1,123,750 | ) | ||||||
|
|
|
|
|
|
|||||||
Warrant liabilities at March 31,
|
$ | 8,193,750 | $ | 5,148,000 | $ | 13,341,750 | ||||||
Change in fair value of warrant liabilities
|
(345,000 | ) | (312,000 | ) | (657,000 | ) | ||||||
|
|
|
|
|
|
|||||||
Warrant liabilities at June 30,
|
$ | 7,848,750 | $ | 4,836,000 | $ | 12,684,750 | ||||||
|
|
|
|
|
|
December 31,
2020 (As Restated- Note 2) |
December 31,
2019 (As Restated- Note 2) |
|||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash
|
$ | 789,497 | $ | 1,021,216 | ||||
Prepaid expenses
|
95,403 | 227,125 | ||||||
|
|
|
|
|||||
Total current assets
|
884,900 | 1,248,341 | ||||||
Deferred tax asset
|
— | 27,275 | ||||||
Marketable securities held in Trust Account
|
173,192,131 | 172,626,688 | ||||||
|
|
|
|
|||||
Total Assets
|
$
|
174,077,031
|
|
$
|
173,902,304
|
|
||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Current Liabilities:
|
||||||||
Accounts payable and accrued expenses
|
$ | 237,196 | $ | 214,071 | ||||
Income tax payable
|
10,289 | — | ||||||
Total current liabilities
|
247,485 | 214,071 | ||||||
Warrant liabilities
|
23,436,500 | 14,465,500 | ||||||
Deferred underwriting fee payable
|
6,037,500 | 6,037,500 | ||||||
|
|
|
|
|||||
Total Liabilities
|
|
29,721,485
|
|
|
20,717,071
|
|
||
|
|
|
|
|||||
Commitments
|
||||||||
Class A common stock subject to possible redemption, 13,888,079 and 14,818,523 shares at redemption value at December 31, 2020 and December 31, 2019, respectively
|
139,355,545 | 148,185,229 | ||||||
Stockholders’ Equity
|
||||||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding
|
— | — | ||||||
Class A common stock, $0.0001 par value; 75,000,000 shares authorized; 3,361,921 and 2,431,477 shares issued and outstanding (excluding 13,888,079 and 14,818,523 shares subject to possible redemption) at December 31, 2020 and 2019, respectively
|
336 | 243 | ||||||
Class B convertible common stock, $0.0001 par value; 10,000,000 shares authorized; 4,312,500 shares issued and outstanding at December 31, 2020 and 2019
|
431 | 431 | ||||||
Additional
paid-in
capital
|
14,908,082 | 6,078,490 | ||||||
Accumulated deficit
|
(9,908,848 | ) | (1,079,160 | ) | ||||
|
|
|
|
|||||
Total Stockholders’ Equity
|
|
5,000,001
|
|
|
5,000,004
|
|
||
|
|
|
|
|||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
174,077,031
|
|
$
|
173,902,304
|
|
||
|
|
|
|
Year Ended
December 31, 2020 (as Restated- Note 2) |
April 30, 2019
(inception) through December 31, 2019 (as Restated- Note 2) |
|||||||
Operating and formation costs
|
$ | 629,651 | $ | 724,568 | ||||
|
|
|
|
|||||
Loss from operations
|
|
(629,651
|
)
|
|
(724,568
|
)
|
||
|
|
|
|
|||||
Other income (expense):
|
||||||||
Interest income
|
808,527 | 126,688 | ||||||
Change in fair value of warrant liabilities
|
(8,971,000 | ) | — | |||||
Offering costs associated with warrants recorded as liabilities
|
— | (508,555 | ) | |||||
|
|
|
|
|||||
Other income expense
|
(8,162,473 | ) | (381,867 | ) | ||||
|
|
|
|
|||||
Loss before provision for income taxes
|
(8,792,124 | ) | (1,106,435 | ) | ||||
Income tax benefit (provision)
|
(37,564 | ) | 27,275 | |||||
|
|
|
|
|||||
Net loss
|
$
|
(8,829,688
|
)
|
$
|
(1,079,160
|
)
|
||
|
|
|
|
|||||
Weighted average shares outstanding of common stock subject to redemption, basic and diluted
|
14,858,886 | 2,965,735 | ||||||
|
|
|
|
|||||
Basic and diluted net income per share, common stock subject to redemption
|
$ | 0.03 | $ | 0.01 | ||||
|
|
|
|
|||||
Weighted average shares outstanding of common stock, basic and diluted
|
6,703,614 | 4,346,765 | ||||||
|
|
|
|
|||||
Basic and diluted net loss per share, common stock
|
$ | (1.39 | ) | $ | (0.25 | ) | ||
|
|
|
|
Class A Common Stock
|
Class B Common
Stock |
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Total
Stockholders’
Equity
|
||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||||||||
Balance—April 30, 2019
(Inception) |
— |
$
|
— |
$
|
$
|
$
|
$
|
|||||||||||||||||||||
Issuance of Founder Shares to sponsor
|
— |
|
—
|
|
4,312,500 | 431 | 24,569 | — | 25,000 | |||||||||||||||||||
Sale of 17,250,000 Units, net of underwriting discounts and offering expenses
|
17,250,000 | 1,725 | — | — | 154,237,668 | — | 154,239,393 | |||||||||||||||||||||
Common stock subject to possible redemption
|
(14,818,523 | ) | (1,482 | ) | — | — | (148,183,747 | ) | — | (148,185,229 | ) | |||||||||||||||||
Net loss
|
— | — | — | — | — | (1,079,160 | ) | (1,079,160 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance—December 31, 2019
|
|
2,431,477
|
|
$
|
243
|
|
|
4,312,500
|
|
$
|
431
|
|
$
|
6,078,490
|
|
$
|
(1,079,160
|
)
|
$
|
5,000,004
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Common stock subject to possible redemption
|
930,444 | 93 | — | — | 8,829,592 | — | 8,829,684 | |||||||||||||||||||||
Net loss
|
— | — | — | — | — | (8,829,688 | ) | (8,289,688 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance—December 31, 2020
|
|
3,361,921
|
|
$
|
336
|
|
|
4,312,500
|
|
$
|
431
|
|
$
|
14,908,082
|
|
$
|
(9,908,848
|
)
|
$
|
5,000,001
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended
December 31, 2020 |
Period from
April 30, 2019 to December 31, 2019 |
|||||||
Cash Flows from Operating Activities:
|
||||||||
Net loss
|
$ | (8,829,688 | ) | $ | (1,079,160 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Interest earned on securities held in Trust Account
|
(808,527 | ) | (126,688 | ) | ||||
Warrant issuance costs
|
— | 508,555 | ||||||
Change in fair value of warrant liabilities
|
8,971,000 | — | ||||||
Compensation expense
|
— | 468,000 | ||||||
Deferred tax benefit
|
27,275 | (27,275 | ) | |||||
Changes in operating assets and liabilities:
|
— | — | ||||||
Prepaid expenses
|
131,722 | (227,125 | ) | |||||
Security Deposit
|
— | — | ||||||
Accrued expenses
|
23,126 | 214,070 | ||||||
Income taxes payable
|
10,289 | — | ||||||
|
|
|
|
|||||
Net cash used in operating activities
|
|
(474,803
|
)
|
|
(269,623
|
)
|
||
|
|
|
|
|||||
Cash Flows from Investing Activities:
|
||||||||
Investment of cash in trust
|
— | (172,500,000 | ) | |||||
Cash withdrawn for tax payments
|
243,084 | — | ||||||
|
|
|
|
|||||
Net cash provided by (used in) investing activities
|
|
243,084
|
|
|
(172,500,000
|
)
|
||
|
|
|
|
|||||
Cash Flows from Financing Activities:
|
||||||||
Proceeds from sale of Units, net of underwriting discounts paid
|
— | 169,050,000 | ||||||
Proceeds from sale of private placement warrants
|
— | 5,200,000 | ||||||
Proceeds from promissory notes
|
— | 137,843 | ||||||
Repayment of promissory notes
|
— | (137,843 | ) | |||||
Payment of offering costs
|
— | (459,161 | ) | |||||
|
|
|
|
|||||
Net cash provided by financing activities
|
|
—
|
|
|
173,790,839
|
|
||
|
|
|
|
|||||
Net Change in Cash
|
|
(231,719
|
)
|
|
1,021,216
|
|
||
Cash—Beginning
|
1,021,216 | — | ||||||
|
|
|
|
|||||
Cash—Ending
|
$
|
789,497
|
|
$
|
1,021,216
|
|
||
|
|
|
|
|||||
Non-cash
investing and financing activities:
|
||||||||
Initial classification of common stock subject to possible redemption
|
— | 148,286,749 | ||||||
Change in value of common stock subject to possible redemption
|
|
(8,829,684
|
)
|
(101,524 | ) | |||
Initial classification of warrants issued
|
— | 14,465,500 | ||||||
Deferred underwriting fee payable
|
— | 6,037,500 | ||||||
Deferred offering costs paid directly by Sponsor from proceeds from issuance of Class B common stock to Sponsor
|
— | 25,000 |
Previously
Reported |
Adjustments | As Restated | ||||||||||
Balance sheet as of November 12, 2019 (audited)
|
||||||||||||
Total Assets
|
174,051,002 | — | 174,051,002 | |||||||||
|
|
|
|
|
|
|||||||
Liabilities and stockholders’ equity
|
||||||||||||
Liabilities
|
||||||||||||
Accounts payable and accrued expenses
|
261,246 | — | 261,246 | |||||||||
Income tax payable
|
— | — | — | |||||||||
Warrant liabilities
|
— | 14,465,500 | 14,465,500 | |||||||||
Deferred underwriting fee payable
|
6,037,500 | — | 6,037,500 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities
|
6,298,746 | 14,465,500 | 20,764,246 | |||||||||
Common stock subject to possible redemption
|
162,752,250 | (14,465,501 | ) | 148,286,749 | ||||||||
Stockholders’ equity
|
||||||||||||
Common stock
|
528 | 145 | 673 | |||||||||
Additional
paid-in
capital
|
5,000,560 | 976,411 | 5,976,971 | |||||||||
Accumulated deficit
|
(1,082 | ) | (976,555 | ) | (977,637 | ) | ||||||
|
|
|
|
|
|
|||||||
Total stockholders’ equity
|
5,000,006 | 1 | 5,000,007 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and stockholders’ equity
|
174,051,002 | — | 174,051,002 | |||||||||
|
|
|
|
|
|
|||||||
Balance sheet as of December 31, 2019 (audited)
|
||||||||||||
Total Assets
|
173,902,304 | — | 173,902,304 | |||||||||
|
|
|
|
|
|
|||||||
Liabilities and stockholders’ equity
|
||||||||||||
Liabilities
|
||||||||||||
Accounts payable and accrued expenses
|
214,070 | 1 | 214,071 | |||||||||
Warrant liabilities
|
— | 14,465,500 | 14,465,500 | |||||||||
Deferred underwriting fee payable
|
6,037,500 | — | 6,037,500 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities
|
6,251,570 | 14,465,501 | 20,717,071 |
Previously
Reported |
Adjustments | As Restated | ||||||||||
Common stock subject to possible redemption
|
162,650,730 | (14,465,501 | ) | 148,185,229 | ||||||||
Stockholders’ equity
|
||||||||||||
Common stock
|
529 | 145 | 674 | |||||||||
Additional
paid-in
capital
|
5,102,079 | 976,411 | 6,078,490 | |||||||||
|
|
|
|
|
|
|||||||
Accumulated deficit
|
(102,604 | ) | (976,556 | ) | (1,079,160 | ) | ||||||
|
|
|
|
|
|
|||||||
Total stockholders’ equity
|
5,000,004 | — | 5,000,004 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and stockholders’ equity
|
173,902,304 | — | 173,902,304 | |||||||||
|
|
|
|
|
|
|||||||
Statement of operations
|
||||||||||||
Period from April 30, 2019 (inception) to December 31, 2019 (audited)
|
||||||||||||
Loss from operations
|
(256,567 | ) | (468,001 | ) | (724,568 | ) | ||||||
Other income (expense):
|
||||||||||||
Interest income
|
126,688 | — | 126,688 | |||||||||
Change in fair value of warrant liabilities
|
— | — | — | |||||||||
Offering costs associated with warrants recorded as liabilities
|
— | (508,555 | ) | (508,555 | ) | |||||||
|
|
|
|
|
|
|||||||
Total other income (expense)
|
126,688 | (508,555 | ) | (381,867 | ) | |||||||
Income (loss) before provision for income taxes
|
(129,879 | ) | (976,556 | ) | (1,106,435 | ) | ||||||
|
|
|
|
|
|
|||||||
Income tax (provision) benefit
|
27,275 | 27,275 | ||||||||||
|
|
|
|
|
|
|||||||
Net income (loss)
|
(102,604 | ) | (976,556 | ) | (1,079,160 | ) | ||||||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding of common stock, basic and diluted
|
4,057,455 | 289,310 | 4,376,765 | |||||||||
Basic and diluted net loss per share, common shares
|
(0.03 | ) | (0.22 | ) | (0.25 | ) | ||||||
Weighted average shares outstanding and subject to possible redemption, basic and diluted
|
3,255,045 | (289,310 | ) | 2,965,735 | ||||||||
Basic and diluted net loss per share subject to possible redemption
|
0.01 | (0.00 | ) | 0.01 | ||||||||
Statement of cash flows
|
||||||||||||
Period from April 30, 2019 (inception) to December 31, 2019 (audited)
|
||||||||||||
Net loss
|
(102,604 | ) | (976,556 | ) | (1,079,160 | ) | ||||||
Adjustments to reconcile net loss to net cash used in operating activities:
|
(167,018 | ) | 976,555 | 809,537 | ||||||||
Net cash used in operating activities
|
(269,622 | ) | (1 | ) | (269,623 | ) | ||||||
Net cash used in investing activities
|
(172,500,000 | ) | — | (172,500,000 | ) | |||||||
Net cash provided by financing activities
|
173,790,838 | 1 | 173,790,839 | |||||||||
Non-cash investing and financing activities
|
— | — | — | |||||||||
Initial classification of common stock subject to possible redemption
|
162,752,250 | (14,465,501 | ) | 148,286,749 | ||||||||
Change in value of common stock subject to possible redemption
|
(101,520 | ) | — | (101,520 | ) | |||||||
Initial classification of warrants issued
|
— | 14,465,500 | 14,465,500 | |||||||||
Deferred underwriting fee payable
|
6,037,500 | — | 6,037,500 | |||||||||
Deferred offering costs paid directly by Sponsor from proceeds from issuance of Class B common stock to Sponsor
|
25,000 | — | 25,000 |
Previously
Reported |
Adjustments | As Restated | ||||||||||
Balance sheet as of March 31, 2020 (unaudited)
|
||||||||||||
Total Assets
|
174,254,141 | — | 174,254,141 | |||||||||
|
|
|
|
|
|
|||||||
Liabilities and stockholders’ equity
|
||||||||||||
Liabilities
|
||||||||||||
Accounts payable and accrued expenses
|
160,813 | 1 | 160,814 | |||||||||
Income tax payable
|
63,523 | — | 63,523 | |||||||||
Warrant liabilities
|
— | 13,341,750 | 13,341,750 | |||||||||
Deferred underwriting fee payable
|
6,037,500 | — | 6,037,500 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities
|
6,261,836 | 13,341,751 | 19,603,587 | |||||||||
Common stock subject to possible redemption
|
162,992,304 | (13,341,751 | ) | 149,650,553 | ||||||||
Stockholders’ equity
|
||||||||||||
Common stock
|
531 | 133 | 664 | |||||||||
Additional
paid-in
capital
|
4,760,503 | (147,327 | ) | 4,613,176 | ||||||||
Retained Earnings
|
238,967 | 147,194 | 386,161 | |||||||||
|
|
|
|
|
|
|||||||
Total stockholders’ equity
|
5,000,001 | — | 5,000,001 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and stockholders’ equity
|
174,254,141 | — | 174,254,141 | |||||||||
|
|
|
|
|
|
|||||||
Statement of operations
|
||||||||||||
Three months ended March 31, 2020 (unaudited)
|
||||||||||||
Loss from operations
|
(176,292 | ) | — | (176,292 | ) | |||||||
Other income (expense):
|
||||||||||||
Interest income
|
608,661 | — | 608,661 | |||||||||
Change in fair value of warrant liabilities
|
— | 1,123,750 | 1,123,750 | |||||||||
|
|
|
|
|
|
|||||||
Total other income (expense)
|
608,661 | 1,123,750 | 1,732,411 | |||||||||
Income (loss) before provision for income taxes
|
432,369 | 1,123,750 | 1,556,119 | |||||||||
|
|
|
|
|
|
|||||||
Income tax (provision) benefit
|
(90,798 | ) | (90,798 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net income (loss)
|
341,571 | 1,123,750 | 1,465,321 | |||||||||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding of common stock, basic and diluted
|
5,297,427 | 1,446,550 | 6,743,977 | |||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share, common shares
|
(0.02 | ) | 0.18 | 0.16 | ||||||||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding and subject to possible redemption, basic and diluted
|
16,265,073 | (1,446,550 | ) | 14,818,523 | ||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share subject to possible redemption
|
0.03 | 0.00 | 0.03 | |||||||||
|
|
|
|
|
|
|||||||
Statement of cash flows
|
||||||||||||
Three months ended March 31, 2020 (unaudited)
|
||||||||||||
Net loss
|
341,571 | 1,123,750 | 1,465,321 | |||||||||
Adjustments to reconcile net loss to net cash used in operating activities:
|
(536,267 | ) | (1,123,750 | ) | (1,660,017 | ) | ||||||
Net cash used in operating activities
|
(194,696 | ) | — | (194,696 | ) | |||||||
Net cash used in investing activities
|
134,835 | — | 134,835 | |||||||||
Net cash provided by financing activities
|
— | — | — | |||||||||
Non-cash investing and financing activities:
|
||||||||||||
Change in value of common stock subject to possible
redemption
|
341,574 | 1,123,750 | 1,465,324 |
Previously
Reported |
Adjustments | As Restated | ||||||||||
Balance sheet as of June 30, 2020 (unaudited)
|
||||||||||||
Total Assets
|
174,279,113 | — | 174,279,113 | |||||||||
|
|
|
|
|
|
|||||||
Liabilities and stockholders’ equity
|
||||||||||||
Liabilities
|
||||||||||||
Accounts payable and accrued expenses
|
143,918 | 1 | 143,919 | |||||||||
Income tax payable
|
72,315 | — | 72,315 | |||||||||
Warrant liabilities
|
— | 12,684,750 | 12,684,750 | |||||||||
Deferred underwriting fee payable
|
6,037,500 | — | 6,037,500 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities
|
6,253,733 | 12,684,751 | 18,938,484 | |||||||||
Common stock subject to possible redemption
|
163,025,379 | (12,684,752 | ) | 150,340,627 | ||||||||
Stockholders’ equity
|
||||||||||||
Common stock
|
531 | 127 | 658 | |||||||||
Additional
paid-in
capital
|
4,727,428 | (804,320 | ) | 3,923,108 | ||||||||
Retained Earnings
|
272,042 | 804,194 | 1,076,236 | |||||||||
|
|
|
|
|
|
|||||||
Total stockholders’ equity
|
5,000,001 | 1 | 5,000,002 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and stockholders’ equity
|
174,279,113 | — | 174,279,113 | |||||||||
|
|
|
|
|
|
|||||||
Statement of operations
|
||||||||||||
Three months ended June 30, 2020 (unaudited)
|
||||||||||||
Loss from operations
|
(139,094 | ) | — | (139,094 | ) | |||||||
Other income (expense):
|
||||||||||||
Interest income
|
180,961 | — | 180,961 | |||||||||
Change in fair value of warrant liabilities
|
— | 657,000 | 657,000 | |||||||||
|
|
|
|
|
|
|||||||
Total other income (expense)
|
180,961 | 657,000 | 837,961 | |||||||||
Income (loss) before provision for income taxes
|
41,867 | 657,000 | 698,867 | |||||||||
|
|
|
|
|
|
|||||||
Income tax (provision) benefit
|
(8,792 | ) | (8,792 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net income (loss)
|
33,075 | 657,000 | 690,075 | |||||||||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding of common stock, basic and diluted.
|
5,309,155 | 1,330,419 | 6,639,574 | |||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share, common shares
|
(0.02 | ) | 0.10 | 0.09 | ||||||||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding and subject to possible redemption, basic and diluted
|
16,253,345 | (1,330,419 | ) | 14,922,926 | ||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share subject to possible redemption
|
0.01 | 0.00 | 0.01 | |||||||||
|
|
|
|
|
|
|||||||
Statement of operations
|
||||||||||||
Six months ended June 30, 2020 (unaudited)
|
||||||||||||
Loss from operations
|
(315,386 | ) | — | (315,386 | ) | |||||||
Other income (expense):
|
||||||||||||
Interest income
|
789,622 | — | 789,622 | |||||||||
Change in fair value of warrant liabilities
|
— | 1,780,750 | 1,780,750 | |||||||||
|
|
|
|
|
|
|||||||
Total other income (expense)
|
789,622 | 1,780,750 | 2,570,372 | |||||||||
Income (loss) before provision for income taxes
|
474,236 | 1,780,750 | 2,254,986 | |||||||||
|
|
|
|
|
|
|||||||
Income tax (provision) benefit
|
(99,590 | ) | — | (99,590 | ) | |||||||
|
|
|
|
|
|
|||||||
Net income (loss)
|
374,646 | 1,780,750 | 2,155,396 | |||||||||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding of common stock, basic and diluted.
|
5,303,291 | 1,388,485 | 6,691,776 | |||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share, common shares
|
(0.03 | ) | 0.28 | 0.25 | ||||||||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding and subject to possible redemption, basic and diluted
|
16,259,209 | (1,388,485 | ) | 14,870,724 | ||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share subject to possible redemption
|
0.03 | 0.00 | 0.03 | |||||||||
|
|
|
|
|
|
Previously
Reported |
Adjustments | As Restated | ||||||||||
Statement of cash flows
|
||||||||||||
Six months ended June 30, 2020 (unaudited)
|
||||||||||||
Net loss
|
374,646 | 1,780,750 | 2,155,396 | |||||||||
Adjustments to reconcile net loss to net cash used in operating activities:
|
(687,153 | ) | (1,780,750 | ) | (2,467,903 | ) | ||||||
Net cash used in operating activities
|
(312,507 | ) | — | (312,507 | ) | |||||||
Net cash used in investing activities
|
188,763 | — | 188,763 | |||||||||
Net cash provided by financing activities
|
— | — | — | |||||||||
Non-cash investing and financing activities:
|
||||||||||||
Change in value of common stock subject to possible redemption
|
374,649 | 1,780,749 | 2,155,398 | |||||||||
Balance sheet as of September 30, 2020 (unaudited)
|
||||||||||||
Total Assets
|
174,227,854 | — | 174,227,854 | |||||||||
|
|
|
|
|
|
|||||||
Liabilities and stockholders’ equity
|
||||||||||||
Liabilities
|
||||||||||||
Accounts payable and accrued expenses
|
222,604 | 1 | 222,605 | |||||||||
Income tax payable
|
45,026 | — | 45,026 | |||||||||
Warrant liabilities
|
— | 15,277,250 | 15,277,250 | |||||||||
Deferred underwriting fee payable
|
6,037,500 | — | 6,037,500 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities
|
6,305,130 | 15,277,251 | 21,582,381 | |||||||||
Common stock subject to possible redemption
|
162,922,723 | (15,277,250 | ) | 147,645,473 | ||||||||
Stockholders’ equity
|
||||||||||||
Common stock
|
532 | 153 | 685 | |||||||||
Additional
paid-in
capital
|
4,830,083 | 1,788,152 | 6,618,235 | |||||||||
Retained Earnings (accumulated deficit)
|
169,386 | (1,788,306 | ) | (1,618,920 | ) | |||||||
|
|
|
|
|
|
|||||||
Total stockholders’ equity
|
5,000,001 | (1 | ) | 5,000,000 | ||||||||
|
|
|
|
|
|
|||||||
Total liabilities and stockholders’ equity
|
174,227,854 | — | 174,227,854 | |||||||||
|
|
|
|
|
|
|||||||
Statement of operations
|
||||||||||||
Three months ended September 30, 2020 (unaudited)
|
||||||||||||
Loss from operations
|
(145,615 | ) | — | (145,615 | ) | |||||||
Other income (expense):
|
||||||||||||
Interest income
|
15,670 | — | 15,670 | |||||||||
Change in fair value of warrant liabilities
|
— | (2,592,500 | ) | (2,592,500 | ) | |||||||
|
|
|
|
|
|
|||||||
Total other income (expense)
|
15,670 | (2,592,500 | ) | (2,576,830 | ) | |||||||
Income (loss) before provision for income taxes
|
(129,945 | ) | (2,592,500 | ) | (2,722,445 | ) | ||||||
|
|
|
|
|
|
|||||||
Income tax (provision) benefit
|
27,289 | 27,289 | ||||||||||
|
|
|
|
|
|
|||||||
Net income (loss)
|
(102,656 | ) | (2,592,500 | ) | (2,695,156 | ) | ||||||
|
|
|
|
|
|
|||||||
Net income (loss) per share
|
(0.02 | ) | (0.39 | ) | (0.41 | ) | ||||||
Weighted average shares outstanding of common stock, basic and diluted
|
5,317,329 | 1,264,011 | 6,581,340 | |||||||||
|
|
|
|
|
|
|||||||
Net income (Basic and diluted net loss) per share, common shares
|
(0.02 | ) | (0.39 | ) | (0.41 | ) | ||||||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding and subject to possible redemption, basic and diluted
|
16,245,171 | (1,264,011 | ) | 14,981,160 | ||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share subject to possible redemption
|
(0.00 | ) | 0.00 | (0.00 | ) | |||||||
|
|
|
|
|
|
Previously
Reported |
Adjustments | As Restated | ||||||||||
Statement of operations
|
||||||||||||
Nine months ended September 30, 2020 (unaudited)
|
||||||||||||
Loss from operations
|
(461,001 | ) | — | (461,001 | ) | |||||||
Other income (expense):
|
||||||||||||
Interest income
|
805,292 | — | 805,292 | |||||||||
Change in fair value of warrant liabilities
|
— | (811,750 | ) | (811,750 | ) | |||||||
|
|
|
|
|
|
|||||||
Total other income (expense)
|
805,292 | (811,750 | ) | (6,458 | ) | |||||||
Income (loss) before provision for income taxes
|
344,291 | (811,750 | ) | (467,459 | ) | |||||||
|
|
|
|
|
|
|||||||
Income tax (provision) benefit
|
(72,301 | ) | (72,301 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net income (loss)
|
271,990 | (811,750 | ) | (539,760 | ) | |||||||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding of common stock, basic and diluted
|
5,308,004 | 1,346,691 | 6,654,695 | |||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share, common shares
|
(0.05 | ) | (0.10 | ) | (0.16 | ) | ||||||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding and subject to possible redemption, basic and diluted
|
16,254,496 | (1,346,691 | ) | 14,907,805 | ||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share subject to possible redemption
|
0.03 | (0.00 | ) | 0.03 | ||||||||
|
|
|
|
|
|
|||||||
Statement of cash flows
|
||||||||||||
Nine months ended September 30, 2020 (unaudited)
|
||||||||||||
Net loss
|
271,990 | (811,750 | ) | (539,760 | ) | |||||||
Adjustments to reconcile net loss to net cash used in operating activities:
|
(616,868 | ) | 811,750 | 194,882 | ||||||||
Net cash used in operating activities
|
(344,878 | ) | — | (344,878 | ) | |||||||
Net cash used in investing activities
|
188,762 | — | 188,762 | |||||||||
Net cash provided by financing activities
|
— | — | — | |||||||||
Non-cash investing and financing activities:
|
||||||||||||
Change in value of common stock subject to possible redemption
|
271,993 | (811,749 | ) | (539,756 | ) | |||||||
Balance sheet as of December 31, 2020 (audited)
|
||||||||||||
Total Assets
|
174,077,031 | — | 174,077,031 | |||||||||
|
|
|
|
|
|
|||||||
Liabilities and stockholders’ equity
|
||||||||||||
Liabilities
|
||||||||||||
Accounts payable and accrued expenses
|
237,196 | 1 | 237,197 | |||||||||
Income tax payable
|
10,289 | — | 10,289 | |||||||||
Warrant liabilities
|
23,436,500 | 23,436,500 | ||||||||||
Deferred underwriting fee payable
|
6,037,500 | — | 6,037,500 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities
|
6,284,985 | 23,436,501 | 29,721,486 | |||||||||
Common stock subject to possible redemption
|
162,792,045 | (23,436,500 | ) | 139,355,545 | ||||||||
Stockholders’ equity
|
||||||||||||
Common stock
|
534 | 233 | 767 | |||||||||
Additional
paid-in
capital
|
4,960,759 | 9,947,322 | 14,908,081 | |||||||||
Retained Earnings (accumulated deficit)
|
38,708 | (9,947,556 | ) | (9,908,848 | ) | |||||||
|
|
|
|
|
|
|||||||
Total stockholders’ equity
|
5,000,001 | (1 | ) | 5,000,000 | ||||||||
|
|
|
|
|
|
|||||||
Total liabilities and stockholders’ equity
|
174,077,031 | — | 174,077,031 | |||||||||
|
|
|
|
|
|
Previously
Reported |
Adjustments | As Restated | ||||||||||
Statement of operations
|
||||||||||||
Twelve months ended December 31, 2020 (unaudited)
|
||||||||||||
Loss from operations
|
(629,651 | ) | — | (629,651 | ) | |||||||
Other income (expense):
|
||||||||||||
Interest income
|
808,527 | — | 808,527 | |||||||||
Change in fair value of warrant liabilities
|
— | (8,971,000 | ) | (8,971,000 | ) | |||||||
Offering costs associated with warrants recorded as liabilities
|
— | — | — | |||||||||
Loss on sale of private placement warrants
|
— | — | — | |||||||||
|
|
|
|
|
|
|||||||
Total other income (expense)
|
808,527 | (8,971,000 | ) | (8,162,473 | ) | |||||||
Income (loss) before provision for income taxes
|
178,876 | (8,971,000 | ) | (8,792,124 | ) | |||||||
|
|
|
|
|
|
|||||||
Income tax (provision) benefit
|
(37,564 | ) | (37,564 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net income (loss)
|
141,312 | (8,971,000 | ) | (8,829,688 | ) | |||||||
|
|
|
|
|
|
|||||||
Net income (loss) per share
|
(0.07 | ) | (1.31 | ) | (1.39 | ) | ||||||
Weighted average shares outstanding of common stock, basic and diluted
|
— | — | — | |||||||||
Net income (Basic and diluted net loss) per share, common shares
|
(0.07 | ) | (1.31 | ) | (1.39 | ) | ||||||
Weighted average shares outstanding and subject to possible redemption, basic and diluted
|
— | — | — | |||||||||
Basic and diluted net loss per share subject to possible redemptions
|
— | — | — | |||||||||
Statement of cash flows
|
||||||||||||
Twelve months ended December 31, 2020 (audited)
|
||||||||||||
Net loss
|
141,312 | (8,971,000 | ) | (8,829,688 | ) | |||||||
Adjustments to reconcile net loss to net cash used in operating activities:
|
(616,115 | ) | 8,971,000 | 8,354,885 | ||||||||
Net cash used in operating activities
|
(474,803 | ) | — | (474,803 | ) | |||||||
Net cash used in investing activities
|
243,084 | — | 243,084 | |||||||||
Net cash provided by financing activities
|
— | — | — | |||||||||
Non-cash investing and financing activities:
|
||||||||||||
Change in value of common stock subject to possible redemption
|
141,315 | (8,970,999 | ) | (8,829,684 | ) |
For the
Year Ended December 31, 2020 (As Restated) |
For the
Period From April 30, 2019 (Inception) to December 31, 2019 (As Restated) |
|||||||
Net loss
|
$ | (8,829,688 | ) | $ | (1,079,160 | ) | ||
Less: Income attributable to shares subject to possible redemption
(1)
|
459,686 | 16,423 | ||||||
|
|
|
|
|||||
Net loss attributable to common stock not subject to possible redemption
|
$ | (9,289,374 | ) | $ | (1,095,583 | ) | ||
|
|
|
|
|||||
Weighted average shares outstanding of common stock, basic and diluted
|
6,703,614 | 4,346,765 | ||||||
|
|
|
|
|||||
Basic and diluted net loss per share, common share
|
$ | (1.39 | ) | $ | (0.25 | ) | ||
|
|
|
|
|||||
Income attributable to shares subject to possible redemption
(1)
|
$ | 459,686 | $ | 16,423 | ||||
Weighted average shares outstanding and subject to possible redemption, basic and diluted
|
14,858,886 | 2,965,735 | ||||||
|
|
|
|
|||||
Basic and diluted net loss per share, subject to possible redemption
|
$ | 0.03 | $ | 0.01 | ||||
|
|
|
|
(1) |
– includes interest income from cash held in trust account; net of taxes paid or payable.
|
• |
in whole and not in part;
|
• |
at a price of $0.01 per warrant;
|
• |
upon not less than 30 days’ prior written notice of redemption;
|
• |
if, and only if, the reported last sale price of the Company’s common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like and subject to adjustment as described below) for any 20 trading days within a
30-trading
day period ending on the third business day prior to the notice of redemption to the warrant holders; and
|
• |
If, and only if, there is a current registration statement in effect with respect to the shares of common stock underlying the warrants.
|
December 31,
2020 |
December 31,
2019 |
|||||||
Deferred tax asset
|
||||||||
Net operating loss carryforward
|
$ | — | $ | 27,275 | ||||
Valuation allowance
|
— | — | ||||||
|
|
|
|
|||||
Deferred tax asset
|
$ | — | $ | 27,275 | ||||
|
|
|
|
Year Ended
December 31, 2020 |
For the
Period from April 30, 2019 (inception) through December 31, 2019 |
|||||||
Federal
|
||||||||
Current
|
$ | 10,289 | $ | — | ||||
Deferred
|
27,275 | (27,275 | ) | |||||
State
|
||||||||
Current
|
$ | — | $ | — | ||||
Deferred
|
— | — | ||||||
Change in valuation allowance
|
— | — | ||||||
|
|
|
|
|||||
Income tax provision (benefit)
|
$ | 37,564 | $ | (27,275 | ) | |||
|
|
|
|
December 31,
2020 (As Restated) |
December 31,
2019 (As Restated) |
|||||||
Statutory federal income tax rate
|
21.0 | % | 21.0 | % | ||||
State taxes, net of federal tax benefit
|
0.0 | % | 0.0 | % | ||||
Offering costs associated with warrants recorded as liabilities
|
0.0 | % | (9.6 | )% | ||||
Change in fair value of warrant liabilities
|
(21.4 | )% | (8.9 | )% | ||||
|
|
|
|
|||||
Effective income tax rate
|
(0.4 | )% | 2.5 | % | ||||
|
|
|
|
Level 1: |
Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
|
Level 2: |
Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.
|
Level 3: |
Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability.
|
Description
|
December 31,
|
|||||||||||
Level
|
2020
(As Restated) |
2019
(As Restated) |
||||||||||
Assets:
|
||||||||||||
Marketable securities held in Trust Account
|
1 | $ | 173,192,131 | $ | 172,626,688 | |||||||
Liabilities:
|
||||||||||||
Warrant liabilities—Public Warrants
|
2 | $ | 13,972,500 | $ | — | |||||||
Warrant liabilities—Public Warrants
|
3 | $ | $ | 8,797,500 | ||||||||
Warrant liabilities—Private Warrants
|
3 | $ | 9,464,000 | $ | 5,668,000 |
November 12,
2019 |
December 31,
2019 |
|||||||
Stock price
|
$ | 9.49 | $ | 9.49 | ||||
Term until business combination (in years)
|
1.50 | 1.35 | ||||||
Volatility
|
||||||||
Pre-merger
|
0.0 | % | 0.0 | % | ||||
Post-merger
|
25.0 | % | 25.0 | % | ||||
Risk-free rate
|
1.8 | % | 1.79 | % | ||||
Dividend yield
|
— | — | ||||||
Probability of completing a business combination
|
65.0 | % | 65.0 | % |
March 31,
2020 |
June 30,
2020 |
|||||||
Stock price
|
$ | 9.52 | $ | 9.92 | ||||
Term until business combination (in years)
|
1.10 | 0.85 | ||||||
Volatility
|
||||||||
Pre-merger
|
0.0 | % | 0.0 | % | ||||
Post-merger
|
25.0 | % | 21.86 | % | ||||
Risk-free rate
|
0.47 | % | 0.38 | % | ||||
Dividend yield
|
— | — | ||||||
Probability of completing a business combination
|
65.0 | % | 65.0 | % |
September 30,
2020 |
December 31,
2020 |
|||||||
Stock price
|
$ | 10.02 | $ | 9.92 | ||||
Term until business combination (in years)
|
0.60 | 0.35 | ||||||
Volatility
|
||||||||
Pre-merger
|
0.0 | % | 0.0 | % | ||||
Post-merger
|
24.92 | % | 36.01 | % | ||||
Risk-free rate
|
0.34 | % | 0.41 | % | ||||
Dividend yield
|
— | — | ||||||
Probability of completing a business combination
|
65.0 | % | 65.0 | % |
Public
Warrants |
Private
Warrants |
Total
|
||||||||||
Warrant liabilities at April 30, 2019 (inception of Company)
|
$ | 0 | $ | 0 | $ | 0 | ||||||
Warrant liabilities at November 12, 2019 (date of issuance)
|
8,797,500 | 5,668,000 | 14,465,500 | |||||||||
Change in fair value of warrant liabilities
|
0 | 0 | 0 | |||||||||
|
|
|
|
|
|
|||||||
Warrant liabilities at December 31, 2019
|
$ | 8,797,500 | $ | 5,668,000 | $ | 14,465,500 | ||||||
|
|
|
|
|
|
|||||||
Change in fair value of warrant liabilities
|
(603,750 | ) | (520,000 | ) | (1,123,750 | ) | ||||||
|
|
|
|
|
|
|||||||
Warrant liabilities at March 31, 2020
|
$ | 8,193,750 | $ | 5,148,000 | $ | 13,341,750 | ||||||
Change in fair value of warrant liabilities
|
(345,000 | ) | (312,000 | ) | (657,000 | ) | ||||||
|
|
|
|
|
|
|||||||
Warrant liabilities at June 30, 2020
|
$ | 7,848,750 | $ | 4,836,000 | $ | 12,684,750 | ||||||
Change in fair value of warrant liabilities
|
1,552,500 | 1,040,000 | 2,592,500 | |||||||||
|
|
|
|
|
|
|||||||
Warrant liabilities at September 30, 2020
|
$ | 9,401,250 | $ | 5,876,000 | $ | 15,277,250 | ||||||
Change in fair value of warrant liabilities
|
4,571,250 | 3,588,000 | 8,159,250 | |||||||||
|
|
|
|
|
|
|||||||
Warrant liabilities at December 31, 2020
|
$ | 13,972,500 | $ | 9,464,000 | $ | 23,436,500 | ||||||
|
|
|
|
|
|
Amount
|
||||
SEC registration fee
|
$ | 242,815 | ||
Accountants’ fees and expenses
|
150,000 | |||
Legal fees and expenses
|
200,000 | |||
Printing fees
|
150,000 | |||
Miscellaneous
|
7,185 | |||
|
|
|||
Total expenses
|
$ | 750,000 | ||
|
|
(1) |
On April 30, 2019, the Sponsor purchased 3,593,750 shares of Class B common stock for an aggregate purchase price of $25,000, or approximately $0.007 per share, in connection with LGL’s organization. In November, 2019, LGL effected a stock dividend of 0.2 shares for each share of LGL Class B common stock outstanding, resulting in the Sponsor holding an aggregate of 4,312,500 shares of LGL Class B common stock, 1,078,125 shares of which were forfeited upon closing of the Business
|
Combination. Upon the closing of the Business Combination, each share of LGL Class B common stock outstanding automatically converted into a share of LGL Class A common stock in accordance with LGL’s certificate of incorporation. |
(2) |
In November, 2019, Sponsor purchased an aggregate of 5,200,000 warrants at a price of $1.00 per warrant generating gross proceeds of $5.2 million. Each warrant is exercisable for one share of our common stock at an exercise price of $11.50 per share.
|
(3) |
In August 2021, upon the closing of the Business Combination, we issued an aggregate of 12,500,000 shares of Class A Common Stock for an aggregate purchase price of $125.0 million to qualified institutional buyers and accredited investors, at a purchase price of $10.00 per share.
|
(4) |
Between January 2020 and December 2020, Legacy IronNet sold an aggregate of 932,945 shares of its Series
B-2
convertible preferred stock at a purchase price of $72.90 per share for an aggregate amount of $68.0 million, on an
as-converted
to Legacy IronNet common stock basis.
|
(5) |
Since April 30, 2019, Legacy IronNet has granted to certain employees, directors and consultants of Legacy IronNet and its subsidiaries RSUs, net of forfeitures and cancellations, representing (i) 9,995,785 shares of Legacy IronNet common stock under the 2014 Plan and (ii) 1,600,000 shares of Legacy IronNet common stock outside of the 2014 Plan, for an aggregate of 11,595,785 shares of Legacy IronNet common stock. Upon the closing of the Business Combination, such RSUs were automatically and without any required action on the part of any holder or beneficiary thereof, assumed by us and converted into RSUs to purchase an aggregate of 9,439,955 shares of our common stock.
|
Incorporated by Reference
|
||||||||||
Exhibit
Number |
Description
|
Schedule/
Form |
File No.
|
Exhibit
|
Filing Date
|
|||||
2.1 | Agreement and Plan of Reorganization and Merger, dated March 15, 2021, by and among the registrant, LGL Systems Merger Sub Inc. and IronNet Cybersecurity, Inc. |
S-4/A
|
333-256129
|
2.1 | August 6, 2021 | |||||
2.2 | Amendment No. 1 to Agreement and Plan of Reorganization and Merger, dated August 6, 2021, by and among the registrant, LGL Systems Merger Sub Inc. and IronNet Cybersecurity, Inc. |
S-4/A
|
333-256129
|
2.2 | August 6, 2021 | |||||
3.1 | Amended and Restated Certificate of Incorporation of the registrant |
8-K
|
001-39125
|
3.1 | September 1, 2021 |
Incorporated by Reference
|
||||||||||
Exhibit
Number |
Description
|
Schedule/
Form |
File No.
|
Exhibit
|
Filing Date
|
|||||
101.INS | Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because iXBRL tags are embedded within the Inline XBRL document). | |||||||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |||||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document | |||||||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | |||||||||
101.LAB | Inline XBRL Taxonomy Extension Labels Linkbase Document | |||||||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |||||||||
104 | Cover Page Interactive Data File, formatted in Inline XBRL (included within the Exhibit 101 attachments) |
* |
Filed herewith.
|
+ |
Indicates a management contract or compensatory plan, contract or arrangement.
|
# |
Previously filed.
|
(a) |
The undersigned registrant hereby undertakes as follows:
|
(1) |
To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement:
|
(i) |
To include any prospectus required by Section 10(a)(3) of the Securities Act of 1933;
|
(ii) |
To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than 20 percent change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement;
|
(iii) |
To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement.
|
(2) |
That, for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.
|
(3) |
To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering.
|
(4) |
That, for the purpose of determining liability under the Securities Act of 1933 to any purchaser, each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness; provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use.
|
(5) |
That, for the purpose of determining any liability under the Securities Act of 1933 to any purchaser in the initial distribution of the securities, the undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser:
|
(i) |
Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424;
|
(ii) |
Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant;
|
(iii) |
The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or our securities provided by or on behalf of the undersigned registrant; and
|
(iv) |
Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.
|
(b) |
Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the undersigned pursuant to the foregoing provisions, or otherwise, the undersigned has been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the undersigned of expenses incurred or paid by a director, officer or controlling person of the undersigned in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the undersigned will, unless in the opinion of our counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue.
|
IRONNET, INC.
|
||
By: | /s/ James C. Gerber | |
Name: James C. Gerber | ||
Title: Chief Financial Officer |
Signature | Title | Date | ||
/s/ Keith B. Alexander
Gen. Keith B. Alexander (Ret.)
|
Co-Chief
Executive Officer, President and Chairman (Principal Executive Officer)
|
September 28, 2021 | ||
*
William W. Welch
|
Co-Chief
Executive Officer and Director
|
September 28, 2021 | ||
/s/ James C. Gerber
James C. Gerber
|
Chief Financial Officer (Principal Financial and Accounting Officer) | September 28, 2021 | ||
*
Donald R. Dixon
|
Director
|
September 28, 2021 | ||
*
Mary E. Gallagher
|
Director
|
September 28, 2021 | ||
*
Gen. John M. Keane (Ret.)
|
Director
|
September 28, 2021 | ||
*
Robert V. LaPenta Jr.
|
Director
|
September 28, 2021 | ||
*
Vadm. John M. McConnell (Ret.)
|
Director
|
September 28, 2021 | ||
*
André Pienaar
|
Director
|
September 28, 2021 | ||
*
Michael J. Rogers
|
Director
|
September 28, 2021 | ||
*
Theodore E. Schlein
|
Director
|
September 28, 2021 |
*
Vadm. Jan E. Tighe (Ret.)
|
Director
|
September 28, 2021 |
*By: | /s/ James C. Gerber | |
James C. Gerber | ||
Attorney-in-Fact |
Exhibit 5.1
Brian F. Leaf T: +1 703 456 8053 bleaf@cooley.com |
September 28, 2021
IronNet, Inc.
900 Tysons One Place, Suite 400
McLean, Virginia, 22102
Re: |
IronNet, Inc. Registration Statement on Form S-1 |
Ladies and Gentlemen:
We have acted as counsel to IronNet, Inc., a Delaware corporation (the Company), with respect to certain matters in connection with the filing by the Company of a Registration Statement on Form S-1 (the Registration Statement) with the Securities and Exchange Commission, including a related prospectus filed with the Registration Statement (the Prospectus), covering the registration of (a) the issuance of shares of common stock, par value of $0.0001 per share (the Common Stock), of the Company upon the exercise of warrants issued by the Company, and (b) the resale of Common Stock and warrants issued by the Company held by certain stockholders and holders of outstanding warrants of the Company, as follows:
(i) |
the issuance of 5,200,000 shares of Common Stock (the Private Warrant Shares) upon the exercise of certain outstanding warrants (the Private Warrants) by the holders thereof; |
(ii) |
the issuance of 8,624,992 shares of Common Stock (the Public Warrant Shares and, together with the Private Warrant Shares, the Warrant Shares) upon the exercise of certain outstanding warrants (the Public Warrants and, together with the Private Warrants, the Warrants) by the holders thereof; |
(iii) |
the resale of up to 64,020,756 shares of Common Stock (the Selling Stockholder Shares), consisting of: |
|
up to 12,500,000 shares of Common Stock issued in a private placement pursuant to subscription agreements entered into on March 15, 2021; |
|
up to 5,200,000 Private Warrant Shares; |
|
up to 81,412 shares of Common Stock (the Option Shares) issuable upon the exercise of stock options (the Stock Options); |
|
up to 7,465,923 shares of Common Stock (the RSU Shares) issuable in connection with the vesting and settlement of restricted stock units (the RSUs); |
|
up to 2,904,375 shares of Common Stock issued in a private placement to LGL Systems Acquisition Holding Company, LLC in connection with the initial public offering of LGL Systems Acquisition Corp. (LGL) on November 12, 2019; and |
One Freedom Square, Reston Town Center, 11951 Freedom Drive, Reston, VA 20190-5656 T: (703) 456-8000 F: (703) 456-8100 www.cooley.com
IronNet, Inc.
September 28, 2021
Page Two
|
up to 35,869,046 shares of Common Stock issued pursuant to that certain Agreement and Plan of Reorganization and Merger, dated March 15, 2021, as amended on August 6, 2021, by and among LGL, LGL Systems Merger Sub Inc., and IronNet Cybersecurity, Inc. (the Business Combination Agreement), (including up to 560,703 shares of Common Stock issued in accordance with the earnout provisions of the Business Combination Agreement); and |
(iv) |
the resale of up to 5,200,000 Private Warrants (the Resale Warrants). |
The Warrants were issued pursuant to a Warrant Agreement, dated November 6, 2019, between LGL and Continental Stock Transfer & Trust Company, as warrant agent (Warrant Agreement).
In connection with this opinion, we have examined and relied upon (a) the Registration Statement and the Prospectus, (b) the Companys certificate of incorporation and bylaws, each as currently in effect, (c) the Warrant Agreement, and (d) originals, or copies certified to our satisfaction, of such records, documents, certificates, memoranda and other instruments as in our judgment are necessary or appropriate to enable us to render the opinion expressed below. We have assumed the genuineness of all signatures; the authenticity of all documents submitted to us as originals; the conformity to originals of all documents submitted to us as copies; and the accuracy, completeness and authenticity of certificates of public officials and the due authorization, execution and delivery of all documents by all persons other than the Company where authorization, execution and delivery are prerequisites to the effectiveness thereof. As to certain factual matters, we have relied upon a certificate of an officer of the Company and have not independently verified such matters.
With respect to the Warrants and the Warrant Shares, we express no opinion to the extent that future issuances of securities of the Company, including the Warrant Shares, and/or antidilution adjustments to outstanding securities of the Company, including the Warrants, may cause the Warrants to be exercisable for more shares of Common Stock than the number of shares of Common Stock that then remain authorized but unissued. Further, we have assumed the exercise price of the Warrants will not be adjusted to an amount below the par value per share of Common Stock.
Our opinion herein is expressed solely with respect to the General Corporation Law of the State of Delaware and the laws of the State of New York. We express no opinion to the extent that any other laws are applicable to the subject matter hereof and express no opinion and provide no assurance as to compliance with any federal or state securities law, rule or regulation.
With regard to our opinion concerning the Warrants constituting valid and binding obligations of the Company:
(i) Our opinion is subject to, and may be limited by, (a) applicable bankruptcy, reorganization, insolvency, moratorium, fraudulent conveyance, debtor and creditor, and similar laws which relate to or affect creditors rights generally, and (b) general principles of equity (including, without limitation, concepts of materiality, reasonableness, good faith and fair dealing) regardless of whether considered in a proceeding in equity or at law.
(ii) Our opinion is subject to the qualification that the availability of specific performance, an injunction or other equitable remedies is subject to the discretion of the court before which the request is brought.
One Freedom Square, Reston Town Center, 11951 Freedom Drive, Reston, VA 20190-5656 T: (703) 456-8000 F: (703) 456-8100 www.cooley.com
IronNet, Inc.
September 28, 2021
Page Three
(iii) We express no opinion as to any provision of the Warrants that: (a) provides for liquidated damages, buy-in damages, monetary penalties, prepayment or make-whole payments or other economic remedies to the extent such provisions may constitute unlawful penalties, (b) relates to advance waivers of claims, defenses, rights granted by law, or notice, opportunity for hearing, evidentiary requirements, statutes of limitations, trial by jury, or procedural rights, (c) restricts non-written modifications and waivers, (d) provides for the payment of legal and other professional fees where such payment is contrary to law or public policy, (e) relates to exclusivity, election or accumulation of rights or remedies, (f) authorizes or validated conclusive or discretionary determinations, or (g) provides that provisions of the Warrants are severable to the extent an essential part of the agreed exchange is determined to be invalid and unenforceable.
(iv) We express no opinion as to whether a state court outside of the State of New York or a federal court of the United States would give effect to the choice of New York law provided for in the Warrants.
On the basis of the foregoing, and in reliance thereon, we are of the opinion that:
1. |
The Warrant Shares, when issued and paid for upon exercise of the Warrants in accordance with the terms of the Warrants, will be validly issued, fully paid and non-assessable. |
2. |
The Resale Warrants constitute valid and binding obligations of the Company. |
3. |
The Selling Stockholder Shares, other than any Warrant Shares, Option Shares or RSU Shares included in the Selling Stockholder Shares, are validly issued, fully paid and non-assessable. Any Warrant Shares, Option Shares or RSU Shares included in the Selling Stockholder Shares, when issued and, if applicable, paid for in accordance with the terms of the Warrants, the Stock Options or the RSUs, will be validly issued, fully paid and non-assessable. |
Our opinion is limited to the matters stated herein and no opinion is implied or may be inferred beyond the matters expressly stated. Our opinion is based on these laws as in effect on the date hereof, and we disclaim any obligation to advise you of facts, circumstances, events or developments which hereafter may be brought to our attention and which may alter, affect or modify the opinion expressed herein.
We hereby consent to the reference to our firm under the caption Legal Matters in the Prospectus and to the filing of this opinion as an exhibit to the Registration Statement.
Sincerely, | ||
COOLEY LLP | ||
By: |
/s/ Brian F. Leaf |
|
Brian F. Leaf |
One Freedom Square, Reston Town Center, 11951 Freedom Drive, Reston, VA 20190-5656 T: (703) 456-8000 F: (703) 456-8100 www.cooley.com
Exhibit 23.1
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRMS CONSENT
We consent to the inclusion in this Registration Statement of IronNet, Inc. (formerly LGL Systems Acquisition Corp.) on Amendment No. 1 to Form S-1 (File No. 333-259731) of our report dated March 3, 2021, except for the merger agreement disclosed in Note 12 and for the effects of the restatement discussed in Notes 2, 8, 9, 10, and 11, as to which the date is May 10, 2021, with respect to our audits of the financial statements of LGL Systems Acquisition Corp. as of December 31, 2020 and 2019, for the year ended December 31, 2020 and for the period from April 30, 2019 (inception) through December 31, 2019, which report appears in the Prospectus, which is part of this Registration Statement. We were dismissed as auditors on August 27, 2021 and, accordingly, we have not performed any audit or review procedures with respect to any financial statements appearing in such Prospectus for the periods after the date of our dismissal. We also consent to the reference to our Firm under the heading Experts in such Prospectus.
/s/ Marcum LLP
Marcum LLP
Houston, Texas
September 28, 2021
Exhibit 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in this Registration Statement on Form S-1 of IronNet, Inc. of our report dated May 14, 2021 relating to the financial statements of IronNet Cybersecurity, Inc., which appears in this Registration Statement. We also consent to the reference to us under the heading Experts in such Registration Statement.
/s/ PricewaterhouseCoopers LLP
Baltimore, Maryland
September 28, 2021