- SKLZ Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Skillz (SKLZ) 424B3Prospectus supplement
Filed: 18 Mar 21, 5:20pm
| | | | | ii | | | |
| | | | | v | | | |
| | | | | 1 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 41 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 67 | | | |
| | | | | 74 | | | |
| | | | | 75 | | | |
| | | | | 78 | | | |
| | | | | 81 | | | |
| | | | | 86 | | | |
| | | | | 93 | | | |
| | | | | 95 | | | |
| | | | | 100 | | | |
| | | | | 102 | | | |
| | | | | 102 | | | |
| | | | | 103 | | | |
| | | | | F-1 | | |
| | | Year Ended December 31, 2020 | | | For the period January 15, 2020 (inception) through December 16, 2020 | | | Transaction Accounting Adjustments | | | | | | Pro Forma SKILLZ | | ||||||||||||
| | | SKILLZ | | | FEAC | | |||||||||||||||||||||
Revenue | | | | $ | 230,115 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 230,115 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | 12,281 | | | | | | — | | | | | | — | | | | | | | | | 12,281 | | |
Research and development | | | | | 23,225 | | | | | | — | | | | | | — | | | | | | | | | 23,225 | | |
Sales and marketing | | | | | 251,941 | | | | | | — | | | | | | — | | | | | | | | | 251,941 | | |
General and administrative | | | | | 42,289 | | | | | | 1,356 | | | | | | (128) | | | | (a) | | | | | 43,517 | | |
Total costs and expenses | | | | | 329,736 | | | | | | 1,356 | | | | | | (128) | | | | | | | | | 330,964 | | |
Loss from operations | | | | | (99,621) | | | | | | (1,356) | | | | | | 128 | | | | | | | | | (100,849) | | |
Interest expense, net | | | | | (1,325) | | | | | | — | | | | | | — | | | | | | | | | (1,325) | | |
Other income (expense), net | | | | | (21,400) | | | | | | — | | | | | | — | | | | | | | | | (21,400) | | |
Other income – interest on Trust Account | | | | | — | | | | | | 717 | | | | | | (717) | | | | (b) | | | | | — | | |
Loss before income taxes | | | | | (122,346) | | | | | | (639) | | | | | | (589) | | | | | | | | | (123,574) | | |
Provision for income taxes | | | | | 115 | | | | | | 65 | | | | | | (124) | | | | (c) | | | | | 56 | | |
Net loss | | | | $ | (122,461) | | | | | $ | (704) | | | | | $ | (465) | | | | | | | | $ | (123,630) | | |
Basic and diluted weighted average shares outstanding | | | | | 294,549,146 | | | | | | | | | | | | | | | | | | | | | 346,341,538 | | |
Basic and diluted net loss per share | | | | $ | (0.42) | | | | | | | | | | | | | | | | | | | | $ | (0.36) | | |
| | | Year Ended December 31, 2020 | | |||
Pro forma net loss | | | | $ | (123,630) | | |
Weighted average shares outstanding, basic and diluted | | | | | 346,341,538 | | |
Net loss per share, basic and diluted(1) | | | | $ | (0.36) | | |
Weighted average shares calculation, basic and diluted | | | | | | | |
FEAC public stockholders | | | | | 68,997,860 | | |
Holders of FEAC sponsor shares | | | | | 6,350,200 | | |
Current Skillz stockholders | | | | | 255,140,426 | | |
Private Placement | | | | | 15,853,052 | | |
| | | | | 346,341,538 | | |
| | | Historical | | |||||||||||||||
(in thousands, except for number of shares and per share amounts) | | | Year Ended December 31. | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Statements of Operations Data: | | | | | | | | | | | | | | | | | | | |
Revenue | | | | $ | 230,115 | | | | | $ | 119,872 | | | | | $ | 50,778 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | 12,281 | | | | | | 5,713 | | | | | | 2,112 | | |
Research and development | | | | | 23,225 | | | | | | 11,241 | | | | | | 7,547 | | |
Sales and marketing | | | | | 251,941 | | | | | | 111,370 | | | | | | 51,689 | | |
General and administrative | | | | | 42,289 | | | | | | 16,376 | | | | | | 14,975 | | |
Total costs and expenses | | | | | 329,736 | | | | | | 144,700 | | | | | | 76,323 | | |
Loss from operations | | | | | (99,621) | | | | | | (24,828) | | | | | | (25,545) | | |
Interest expense, net | | | | | (1,325) | | | | | | (2,497) | | | | | | (2,190) | | |
Other income (expense), net | | | | | (21,400) | | | | | | 3,720 | | | | | | (45) | | |
Loss before income taxes | | | | | (122,346) | | | | | | (23,605) | | | | | | (27,780) | | |
Provision for income taxes | | | | | 115 | | | | | | — | | | | | | — | | |
Net loss | | | | $ | (122,461) | | | | | $ | (23,605) | | | | | $ | (27,780) | | |
Net loss per share attributable to common stockholders – basic and diluted | | | | $ | (0.42) | | | | | $ | (0.09) | | | | | $ | (0.12) | | |
Weighted average common shares outstanding – basic and diluted | | | | | 294,549,146 | | | | | | 261,228,108 | | | | | | 236,040,717 | | |
| | | Historical | | |||||||||
(in thousands) | | | As of December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Total assets | | | | $ | 282,241 | | | | | $ | 38,856 | | |
Total current liabilities | | | | | 47,356 | | | | | | 10,481 | | |
Total liabilities | | | | | 47,402 | | | | | | 20,191 | | |
Working capital | | | | | 225,863 | | | | | | 24,611 | | |
Total stockholder’s equity | | | | | 235,019 | | | | | | 18,665 | | |
(in thousands) | | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Satement of Cash Flow Data: | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | |
Operating activities | | | | $ | (56,232) | | | | | $ | (21,937) | | | | | $ | (16,948) | | |
Investing activities | | | | | (3,246) | | | | | | (3,223) | | | | | | (867) | | |
Financing activities | | | | | 296,578 | | | | | | 31,168 | | | | | | 33,330 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
| | | (in thousands, except share and per share data) | | |||||||||||||||
Revenue | | | | $ | 230,115 | | | | | $ | 119,872 | | | | | $ | 50,778 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | 12,281 | | | | | | 5,713 | | | | | | 2,112 | | |
Research and development | | | | | 23,225 | | | | | | 11,241 | | | | | | 7,547 | | |
Sales and marketing | | | | | 251,941 | | | | | | 111,370 | | | | | | 51,689 | | |
General and administrative | | | | | 42,289 | | | | | | 16,376 | | | | | | 14,975 | | |
Total costs and expenses | | | | | 329,736 | | | | | | 144,700 | | | | | | 76,323 | | |
Loss from operations | | | | | (99,621) | | | | | | (24,828) | | | | | | (25,545) | | |
Interest expense, net | | | | | (1,325) | | | | | | (2,497) | | | | | | (2,190) | | |
Other income (expense), net | | | | | (21,400) | | | | | | 3,720 | | | | | | (45) | | |
Loss before income taxes | | | | | (122,346) | | | | | | (23,605) | | | | | | (27,780) | | |
Provision for income taxes | | | | | 115 | | | | | | — | | | | | | — | | |
Net loss | | | | $ | (122,461) | | | | | $ | (23,605) | | | | | $ | (27,780) | | |
Net loss per share attributable to common stockholders – basic and diluted | | | | $ | (0.42) | | | | | $ | (0.09) | | | | | $ | (0.12) | | |
Weighted average common shares outstanding – basic and diluted | | | | | 294,549,146 | | | | | | 261,228,108 | | | | | | 236,040,717 | | |
| | | Year Ended December 31, | | | 2019 to 2020 % Change | | | 2018 to 2019 % Change | | |||||||||||||||||||||
(In thousands, except percentages) | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||||||||
Revenue | | | | $ | 230,115 | | | | | $ | 119,872 | | | | | $ | 50,778 | | | | | | 92% | | | | | | 136% | | |
| | | Year Ended December 31, | | | 2019 to 2020 % Change | | | 2018 to 2019 % Change | | |||||||||||||||||||||
(In thousands, except percentages) | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||||||||
Cost of revenue | | | | $ | 12,281 | | | | | $ | 5,713 | | | | | $ | 2,112 | | | | | | 115% | | | | | | 171% | | |
| | | Year Ended December 31, | | | 2019 to 2020 % Change | | | 2018 to 2019 % Change | | |||||||||||||||||||||
(In thousands, except percentages) | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||||||||
Research and development | | | | $ | 23,225 | | | | | $ | 11,241 | | | | | $ | 7,547 | | | | | | 107% | | | | | | 49% | | |
| | | Year Ended December 31, | | | 2019 to 2020 % Change | | | 2018 to 2019 % Change | | |||||||||||||||||||||
(In thousands, except percentages) | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||||||||
Sales and marketing | | | | $ | 251,941 | | | | | $ | 111,370 | | | | | $ | 51,689 | | | | | | 126% | | | | | | 115% | | |
| | | Year Ended December 31, | | | 2019 to 2020 % Change | | | 2018 to 2019 % Change | | |||||||||||||||||||||
(In thousands, except percentages) | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||||||||
General and administrative | | | | $ | 42,289 | | | | | $ | 16,376 | | | | | $ | 14,975 | | | | | | 158% | | | | | | 9% | | |
| | | Year Ended December 31, | | | 2019 to 2020 % Change | | | 2018 to 2019 % Change | | |||||||||||||||||||||
(In thousands, except percentages) | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||||||||
Interest expense, net | | | | $ | (1,325) | | | | | $ | (2,497) | | | | | $ | (2,190) | | | | | | (47)% | | | | | | 14% | | |
| | | Year Ended December 31, | | | 2019 to 2020 % Change | | | 2018 to 2019 % Change | | |||||||||||||||||||||
(In thousands, except percentages) | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||||||||
Other income (expense), net | | | | $ | (21,400) | | | | | $ | 3,720 | | | | | $ | (45) | | | | | | NM | | | | | | NM | | |
| | | Year Ended December 31, | | | 2019 to 2020 % Change | | | 2018 to 2019 % Change | | |||||||||||||||||||||
(In thousands, except percentages) | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||||||||
Provision for income taxes | | | | $ | 115 | | | | | $ | — | | | | | $ | — | | | | | | NM | | | | | | NM | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Net loss | | | | $ | (122,461) | | | | | $ | (23,605) | | | | | $ | (27,780) | | |
Interest expense, net | | | | | 1,325 | | | | | | 2,497 | | | | | | 2,190 | | |
Stock-based compensation | | | | | 23,757 | | | | | | 1,237 | | | | | | 6,680 | | |
Provision for income taxes | | | | | 115 | | | | | | — | | | | | | — | | |
Depreciation and amortization | | | | | 1,609 | | | | | | 711 | | | | | | 404 | | |
Other non-operating costs (income)(1)(2) | | | | | 21,400 | | | | | | (3,648) | | | | | | 46 | | |
Impairment charge(3) | | | | | 3,395 | | | | | | — | | | | | | — | | |
One-time transaction related expenses(4) | | | | | 4,747 | | | | | | — | | | | | | — | | |
Adjusted EBITDA | | | | $ | (66,113) | | | | | $ | (22,808) | | | | | $ | (18,460) | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Net cash used in operating activities | | | | $ | (56,232) | | | | | $ | (21,937) | | | | | $ | (16,948) | | |
Net cash used in investing activities | | | | | (3,246) | | | | | | (3,223) | | | | | | (867) | | |
Net cash provided by financing activities | | | | | 296,578 | | | | | | 31,168 | | | | | | 33,330 | | |
| | | Total | | | Less than 1 Year | | | 1 – 3 Years | | | 3 – 5 Years | | | More than 5 Years | | |||||||||||||||
Operating lease obligations | | | | $ | 26,141 | | | | | $ | 4,528 | | | | | $ | 4,866 | | | | | $ | 4,952 | | | | | $ | 11,795 | | |
| | | Securities Beneficially Owned Before this Offering | | |||||||||||||||||||||||||||
Name and Address of Beneficial Owner | | | Number of Shares of Class A Common Stock | | | % | | | Number of Shares of Class B Common Stock | | | % | | | % of Total Voting Power** | | |||||||||||||||
Directors and Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Andrew Paradise(1)(2) | | | | | — | | | | | | — | | | | | | 84,028,622 | | | | | | 98.7% | | | | | | 84.3% | | |
Casey Chafkin(1) | | | | | 16,671,813 | | | | | | 4.5% | | | | | | — | | | | | | — | | | | | | — | | |
Christopher S. Gaffney(1)(3) | | | | | 14,368,562 | | | | | | 3.9% | | | | | | — | | | | | | — | | | | | | * | | |
Harry Sloan(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jerry Bruckheimer(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kent Wakeford(1) | | | | | 1,682,655 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Vandana Mehta-Krantz(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Miriam Aguirre(1) | | | | | 2,748,256 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Scott Henry(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Directors and Executive Officers as a Group (Nine Individuals) | | | | | 35,471,286 | | | | | | 9.6% | | | | | | 84,028,622 | | | | | | 98.7% | | | | | | 86.2% | | |
Five Percent Holders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Atlas Venture Fund, IX L.P.(4) | | | | | 23,717,847 | | | | | | 6.4% | | | | | | — | | | | | | — | | | | | | 1.3% | | |
Entities Affiliated with WestCap Management LLC(5) | | | | | 22,148,502 | | | | | | 6.0% | | | | | | — | | | | | | — | | | | | | 1.2% | | |
Bonderman Family Limited Partnership(6) | | | | | 21,832,022 | | | | | | 5.9% | | | | | | — | | | | | | — | | | | | | 1.2% | | |
Morgan Stanley Investment Management Inc.(7) | | | | | 20,522,078 | | | | | | 5.5% | | | | | | — | | | | | | — | | | | | | 1.1% | | |
| | | Number of Shares Beneficially Owned Before Sale of All Shares of Class A Common Stock Offered Hereby | | | Number of Shares Sold or to be Sold in the Offering | | | Number of Shares Beneficially Owned After Sale of All Shares of Class A Common Stock Offered Hereby | | |||||||||||||||||||||
Name and Address of Beneficial Owner | | | Number | | | %(1) | | | Number | | | Number | | | % | | |||||||||||||||
Darlington Partners(2) | | | | | 1,014,817 | | | | | | * | | | | | | 850,000 | | | | | | 164,817 | | | | | | * | | |
Franklin Templeton Investment Funds — Franklin Technology Fund(3) | | | | | 3,200,000 | | | | | | * | | | | | | 2,500,000 | | | | | | 700,000 | | | | | | * | | |
Funds associated with Fidelity(4)(8) | | | | | 4,500,000 | | | | | | * | | | | | | 4,500,000 | | | | | | — | | | | | | — | | |
Neuberger Berman Group LLC and certain affiliates(5)(8) | | | | | 650,000 | | | | | | * | | | | | | 650,000 | | | | | | — | | | | | | — | | |
LH Capital Markets, LLC(6)(8) | | | | | 3,650,000 | | | | | | * | | | | | | 2,000,000 | | | | | | 1,650,000 | | | | | | * | | |
Wellington Management(7)(8) | | | | | 5,353,052 | | | | | | * | | | | | | 5,353,052 | | | | | | — | | | | | | — | | |
Name | | | Age | | | Position | |
Andrew Paradise | | | 38 | | | Chief Executive Officer and Chairman of the Board | |
Casey Chafkin | | | 36 | | | Chief Revenue Officer and Director | |
Christopher S. Gaffney | | | 58 | | | Director | |
Harry E. Sloan | | | 71 | | | Director | |
Jerry Bruckheimer | | | 77 | | | Director | |
Kent Wakeford | | | 52 | | | Director | |
Miriam Aguirre | | | 43 | | | Chief Technology Officer | |
Scott Henry | | | 56 | | | Chief Financial Officer | |
Vandana Mehta-Krantz | | | 53 | | | Director | |
Name and Position | | | Year | | | Salary ($)(1) | | | Bonus ($)(2) | | | Option Awards ($)(3) | | | Non-Equity Incentive Plan Compensation ($) | | | All Other Compensation ($)(4) | | | Total $ | | |||||||||||||||||||||
Andrew Paradise | | | | | 2020 | | | | | $ | 400,000 | | | | | $ | 3,935,000 | | | | | $ | 98,986,052 | | | | | $ | — | | | | | $ | — | | | | | $ | 103,321,052 | | |
Chief Executive Officer | | | | | 2019 | | | | | $ | 325,000 | | | | | $ | — | | | | | $ | 2,651,050 | | | | | $ | 200,000 | | | | | $ | 4,006 | | | | | $ | 3,180,056 | | |
Casey Chafkin | | | | | 2020 | | | | | $ | 300,000 | | | | | $ | 487,500 | | | | | $ | 21,408,998 | | | | | $ | — | | | | | $ | 1,409 | | | | | $ | 22,197,907 | | |
Chief Revenue Officer | | | | | 2019 | | | | | $ | 275,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 100,000 | | | | | $ | 4,006 | | | | | $ | 379,006 | | |
Scott Henry(5) | | | | | 2020 | | | | | $ | 219,847 | | | | | $ | 200,000 | | | | | $ | 23,450,208 | | | | | $ | — | | | | | $ | — | | | | | $ | 23,870,055 | | |
Chief Financial Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name | | | 2020 Base Salary ($) (Effective January 1, 2020) | | |||
Andrew Paradise | | | | $ | 400,000 | | |
Casey Chafkin | | | | $ | 300,000 | | |
Scott Henry(1) | | | | $ | 400,000 | | |
Name(1) | | | Grant Date(2) | | | Number of Securities Underlying Unexercised Options Exercisable (#) | | | Number of Securities Underlying Unexercised Options Unexercisable (#)(3) | | | Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#)(4) | | | Option Exercise Price ($) | | | Option Expiration Date | | | Number of Shares or Units of Stock That Have Not Vested (#)(5) | | | Market Value of Shares or Units of Stock That Have Not Vested ($)(6) | | ||||||||||||||||||||||||
Andrew Paradise | | | | | 7/26/2017 | | | | | | 6,585,457 | | | | | | 439,031 | | | | | | — | | | | | $ | 0.051 | | | | | | 1/31/2027 | | | | | | — | | | | | $ | — | | |
| | | | | 4/29/2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,495,086 | | | | | $ | 29,901,720 | | |
| | | | | 4/15/2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,921,314 | | | | | $ | 198,426,280 | | |
| | | | | 12/16/2020 | | | | | | — | | | | | | — | | | | | | 9,960,000 | | | | | $ | 17.68 | | | | | | 12/16/2030 | | | | | | — | | | | | $ | — | | |
Casey Chafkin | | | | | 7/26/2017 | | | | | | 1,646,360 | | | | | | 109,758 | | | | | | — | | | | | $ | 0.051 | | | | | | 1/31/2027 | | | | | | — | | | | | $ | — | | |
| | | | | 11/5/2018 | | | | | | 577,621 | | | | | | 449,263 | | | | | | — | | | | | $ | 0.39 | | | | | | 11/4/2028 | | | | | | — | | | | | $ | — | | |
| | | | | 4/15/2020 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1.15 | | | | | | 4/15/2030 | | | | | | 1,852,695 | | | | | $ | 37,053,900 | | |
| | | | | 12/16/2020 | | | | | | — | | | | | | — | | | | | | 2,040,000 | | | | | $ | 17.68 | | | | | | 12/16/2030 | | | | | | — | | | | | $ | — | | |
Scott Henry | | | | | 8/12/2020 | | | | | | — | | | | | | 2,757,886 | | | | | | — | | | | | $ | 1.33 | | | | | | 8/11/2030 | | | | | | — | | | | | $ | — | | |
Name | | | Fees Earned or Paid in Cash ($) | | | Stock Awards | | | Option Awards | | | All Other Compensation ($) | | | Total $ | | |||||||||||||||
Kent Wakeford | | | | | — | | | | | $ | 614,981 | | | | | | — | | | | | | — | | | | | $ | 614,981 | | |
Drew Tarlow(2) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
Ryan Moore(2) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
Laurence Tosi(2) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
Vandana Mehta-Krantz(3) | | | | | — | | | | | $ | 614,981 | | | | | | — | | | | | | — | | | | | $ | 614,981 | | |
Harry E. Sloan | | | | | — | | | | | $ | 614,981 | | | | | | — | | | | | | — | | | | | $ | 614,981 | | |
Stockholder | | | Shares of Series E Preferred Stock | | | Total Purchase Price | | ||||||
Andrew Paradise | | | | | 6,497 | | | | | $ | 209,255.38 | | |
Bonderman Family Limited Partnership | | | | | 62,097 | | | | | $ | 2,000,020.18 | | |
Accomplice Skillz 2020 Investors, LLC | | | | | 93,145 | | | | | $ | 3,000,014.16 | | |
Liberty Global Ventures Group Ltd. | | | | | 119,295 | | | | | $ | 3,842,253.36 | | |
Telstra Ventures Fund II, L.P. | | | | | 130,137 | | | | | $ | 4,191,452.50 | | |
WestCap Skillz 2020, LLC | | | | | 1,295,958 | | | | | $ | 41,740,215.26 | | |
| | | Page | | |||
| | | | F-2 | | | |
Consolidated Financial Statements | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 262,728 | | | | | $ | 25,628 | | |
Prepaid expenses and other current assets | | | | | 10,491 | | | | | | 9,464 | | |
Total current assets | | | | | 273,219 | | | | | | 35,092 | | |
Property and equipment, net | | | | | 5,292 | | | | | | 3,648 | | |
Other long-term assets | | | | | 3,910 | | | | | | 116 | | |
Total assets | | | | $ | 282,421 | | | | | $ | 38,856 | | |
Liabilities and stockholders’ equity | | | | ||||||||||
Current liabilities: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 22,039 | | | | | $ | 2,944 | | |
Accrued professional fees | | | | | 5,699 | | | | | | — | | |
Other current liabilities | | | | | 19,618 | | | | | | 7,537 | | |
Total current liabilities | | | | | 47,356 | | | | | | 10,481 | | |
Long-term debt, non-current | | | | | — | | | | | | 9,628 | | |
Other long-term liabilities | | | | | 46 | | | | | | 82 | | |
Total liabilities | | | | | 47,402 | | | | | | 20,191 | | |
Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
Stockholders’ equity:(1) | | | | | | | | | | | | | |
Preferred stock $0.0001 par value; 10 million shares authorized – 0 issued and outstanding as of December 31, 2020 and 2019 | | | | | — | | | | | | — | | |
Common stock $0.0001 par value; 625 million shares authorized; Class A common stock—500 million shares authorized; 292 million and 212 million shares issued and outstanding as of December 31, 2020 and 2019, respectively; Class B common stock—125 million shares authorized; 78 million and 74 million shares issued and outstanding as of December 31, 2020 and 2019, respectively | | | | | 37 | | | | | | 29 | | |
Additional paid-in capital | | | | | 450,248 | | | | | | 108,892 | | |
Accumulated deficit | | | | | (215,266) | | | | | | (90,256) | | |
Total stockholders’ equity | | | | | 235,019 | | | | | | 18,665 | | |
Total liabilities and stockholders’ equity | | | | $ | 282,421 | | | | | $ | 38,856 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Revenue | | | | $ | 230,115 | | | | | $ | 119,872 | | | | | $ | 50,778 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | 12,281 | | | | | | 5,713 | | | | | | 2,112 | | |
Research and development | | | | | 23,225 | | | | | | 11,241 | | | | | | 7,547 | | |
Sales and marketing | | | | | 251,941 | | | | | | 111,370 | | | | | | 51,689 | | |
General and administrative | | | | | 42,289 | | | | | | 16,376 | | | | | | 14,975 | | |
Total costs and expenses | | | | | 329,736 | | | | | | 144,700 | | | | | | 76,323 | | |
Loss from operations | | | | | (99,621) | | | | | | (24,828) | | | | | | (25,545) | | |
Interest expense, net | | | | | (1,325) | | | | | | (2,497) | | | | | | (2,190) | | |
Other income (expense), net | | | | | (21,400) | | | | | | 3,720 | | | | | | (45) | | |
Loss before income taxes | | | | | (122,346) | | | | | | (23,605) | | | | | | (27,780) | | |
Provision for income taxes | | | | | 115 | | | | | | — | | | | | | — | | |
Net loss | | | | $ | (122,461) | | | | | $ | (23,605) | | | | | $ | (27,780) | | |
Net loss per share attributable to common stockholders – basic and diluted(1) | | | | $ | (0.42) | | | | | $ | (0.09) | | | | | $ | (0.12) | | |
Weighted average common shares outstanding – basic and diluted(1) | | | | | 294,549,146 | | | | | | 261,228,108 | | | | | | 236,040,717 | | |
| | | Redeemable convertible preferred stock | | | | Preferred stock | | | Common stock | | | Additional paid-in capital | | | Accumulated deficit | | | Total stockholders’ equity (deficit) | | | ||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | | Shares | | | Amount | | | Shares | | | Amount | | | ||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2017 | | | | | 4,404,840 | | | | | $ | 17,040 | | | | | | | 13,621,802 | | | | | $ | 25,560 | | | | | | 126,464,480 | | | | | $ | 1 | | | | | $ | 36 | | | | | $ | (38,871) | | | | | $ | (13,274) | | | | ||
Retroactive application of recapitalization | | | | | (4,404,840) | | | | | | (17,040) | | | | | | | (13,621,802) | | | | | | (25,560) | | | | | | 102,694,176 | | | | | | 22 | | | | | | 42,578 | | | | | | — | | | | | | 17,040 | | | | ||
Balance at December 31, 2017, after effect of reverse recapitalization (Note 3) | | | �� | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 229,158,656 | | | | | | 23 | | | | | | 42,614 | | | | | | (38,871) | | | | | | 3,766 | | | | ||
Issuance of Old Skillz redeemable convertible Series D preferred stock | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 16,705,320 | | | | | | 2 | | | | | | 18,216 | | | | | | — | | | | | | 18,218 | | | | ||
Issuance of Old Skillz common stock upon exercise of stock options | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 4,036,200 | | | | | | — | | | | | | 192 | | | | | | — | | | | | | 192 | | | | ||
Stock-based compensation | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,680 | | | | | | — | | | | | | 6,680 | | | | ||
Net loss | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (27,780) | | | | | | (27,780) | | | | ||
Balance at December 31, 2018 | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 249,900,176 | | | | | | 25 | | | | | | 67,702 | | | | | | (66,651) | | | | | | 1,076 | | | | ||
Issuance of Old Skillz redeemable convertible Series D and Series D-1 preferred stock | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 23,718,385 | | | | | | 3 | | | | | | 39,757 | | | | | | — | | | | | | 39,760 | | | | ||
Issuance of Old Skillz common stock upon exercise of stock options | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 3,485,844 | | | | | | — | | | | | | 197 | | | | | | — | | | | | | 197 | | | | ||
Issuance of Old Skillz common stock upon early exercise of stock options with promissory note | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 8,970,518 | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | | | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,237 | | | | | | — | | | | | | 1,237 | | | | ||
Net loss | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,605) | | | | | | (23,605) | | | | ||
Balance at December 31, 2019 | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 286,074,923 | | | | | | 29 | | | | | | 108,892 | | | | | | (90,256) | | | | | | 18,665 | | | | ||
Issuance of Old Skillz redeemable convertible Series E preferred stock | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 17,834,808 | | | | | | 2 | | | | | | 98,303 | | | | | | — | | | | | | 98,305 | | | |
| | | Redeemable convertible preferred stock | | | | Preferred stock | | | Common stock | | | Additional paid-in capital | | | Accumulated deficit | | | Total stockholders’ equity (deficit) | | | ||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | | Shares | | | Amount | | | Shares | | | Amount | | | ||||||||||||||||||||||||||||||||||||||
Issuance of Old Skillz common stock upon exercise of stock options | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 7,642,110 | | | | | | 1 | | | | | | 1,242 | | | | | | — | | | | | | 1,243 | | | | ||
Conversion of Old Skillz preferred stock warrants | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 654 | | | | | | — | | | | | | 654 | | | | ||
Issuance of Old Skillz common stock upon early exercise of stock options with promissory note | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 12,700,358 | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | | | | |
Surrender of Old Skillz common stock upon net settlement of promissory notes | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,037,535) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Taxes paid related to net share settlement of Old Skillz equity awards | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,102,746) | | | | | | — | | | | | | (13,404) | | | | | | — | | | | | | (13,404) | | | | ||
Issuance of Old Skillz convertible Series A, Series A-1 and Series B preferred stock upon exercise of warrants | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,860,974 | | | | | | 1 | | | | | | 1 | | | | | | — | | | | | | 2 | | | | ||
Issuance of Old Skillz common stock upon exercise of warrants | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 726,063 | | | | | | — | | | | | | 382 | | | | | | — | | | | | | 382 | | | | ||
Repurchase of Old Skillz common stock | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (468,270) | | | | | | — | | | | | | — | | | | | | (1,339) | | | | | | (1,339) | | | | ||
Repurchase of Old Skillz preferred stock | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (13,739) | | | | | | (1) | | | | | | — | | | | | | (1,210) | | | | | | (1,211) | | | | | |
Net cash contributions from Business Combination and PIPE financing | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 44,580,578 | | | | | | 4 | | | | | | 230,422 | | | | | | — | | | | | | 230,426 | | | | ||
Stock-based compensation | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,757 | | | | | | — | | | | | | 23,757 | | | | ||
Net loss | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (122,461) | | | | | | (122,461) | | | | ||
Balance at December 31, 2020 | | | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 369,797,524 | | | | | $ | 37 | | | | | $ | 450,248 | | | | | $ | (215,266) | | | | | $ | 235,019 | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Operating Activities | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (122,461) | | | | | $ | (23,605) | | | | | $ | (27,780) | | |
Adjustment to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 1,609 | | | | | | 711 | | | | | | 404 | | |
Stock-based compensation | | | | | 23,757 | | | | | | 1,237 | | | | | | 6,680 | | |
Accretion of unamortized discount and amortization of issuance costs | | | | | 558 | | | | | | 2,139 | | | | | | 1,287 | | |
Fair value adjustment of derivatives | | | | | 21,463 | | | | | | (3,649) | | | | | | 45 | | |
Impairment charges | | | | | 3,573 | | | | | | — | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | | | (7,505) | | | | | | (4,307) | | | | | | (992) | | |
Accounts payable | | | | | 10,729 | | | | | | (54) | | | | | | 1,851 | | |
Other liabilities | | | | | 12,045 | | | | | | 5,591 | | | | | | 1,557 | | |
Net cash used in operating activities | | | | | (56,232) | | | | | | (21,937) | | | | | | (16,948) | | |
Investing Activities | | | | | | | | | | | | | | | | | | | |
Purchases of property and equipment, including internal-use software | | | | | (3,246) | | | | | | (3,223) | | | | | | (867) | | |
Net cash used in investing activities | | | | | (3,246) | | | | | | (3,223) | | | | | | (867) | | |
Financing Activities | | | | | | | | | | | | | | | | | | | |
Borrowings under debt agreements, net of issuance costs | | | | | — | | | | | | 9,563 | | | | | | 19,920 | | |
Payments for issuance costs | | | | | (201) | | | | | | — | | | | | | — | | |
Payments under debt agreements | | | | | (10,000) | | | | | | (3,500) | | | | | | (5,000) | | |
Net Business Combination and Private Placement Financing | | | | | 246,484 | | | | | | — | | | | | | — | | |
Payments made toward offering costs | | | | | (1,993) | | | | | | — | | | | | | — | | |
Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs | | | | | 76,617 | | | | | | 24,908 | | | | | | 18,218 | | |
Proceeds from exercise of stock options and issuance of common stock | | | | | 1,243 | | | | | | 197 | | | | | | 192 | | |
Proceeds from exercise of common stock warrants | | | | | 382 | | | | | | — | | | | | | — | | |
Taxes paid related to net share settlement of equity awards | | | | | (13,404) | | | | | | — | | | | | | — | | |
Payments made to repurchase common stock | | | | | (1,339) | | | | | | — | | | | | | — | | |
Payments for redemption of preferred stock | | | | | (1,211) | | | | | | — | | | | | | — | | |
Net cash provided by financing activities | | | | | 296,578 | | | | | | 31,168 | | | | | | 33,330 | | |
Net change in cash, cash equivalents and restricted cash | | | | | 237,100 | | | | | | 6,008 | | | | | | 15,515 | | |
Cash, cash equivalents and restricted cash – beginning of year | | | | | 28,548 | | | | | | 22,540 | | | | | | 7,025 | | |
Cash, cash equivalents and restricted cash – end of year | | | | $ | 265,648 | | | | | $ | 28,548 | | | | | $ | 22,540 | | |
Supplemental cash flow data: | | | | | | | | | | | | | | | | | | | |
Cash paid during the period for: | | | | | | | | | | | | | | | | | | | |
Interest | | | | $ | 815 | | | | | $ | 269 | | | | | $ | 196 | | |
Noncash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
Carrying value of long-term debt and accrued interest converted to redeemable convertible preferred stock | | | | $ | — | | | | | $ | 14,852 | | | | | $ | — | | |
Settlement of the Redeemable Convertible Series E preferred stock forward contract liability | | | | $ | 21,688 | | | | | $ | — | | | | | $ | — | | |
Deferred offering costs in accounts payable and accrued liabilities | | | | $ | 14,065 | | | | | $ | — | | | | | $ | — | | |
Payment of promissory notes through surrender of shares | | | | $ | 18,673 | | | | | $ | — | | | | | $ | — | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Cash and cash equivalents | | | | $ | 262,728 | | | | | $ | 25,628 | | |
Restricted Cash included in other long-term assets and other current assets as of December 31, 2020 and 2019, respectively | | | | | 2,920 | | | | | | 2,920 | | |
Cash, cash equivalents and restricted cash | | | | $ | 265,648 | | | | | $ | 28,548 | | |
Property and Equipment | | | Useful Life | |
Computer equipment and servers | | | 3 years | |
Capitalized internal-use software | | | 3 years | |
Office equipment and other | | | 5 years | |
Leased equipment and leasehold improvements | | | Lesser of estimated useful life or remaining lease term | |
| | | Recapitalization | | |||
Cash – FEAC trust and cash, net of redemptions | | | | $ | 689,979 | | |
Cash – Private Placement Financing | | | | | 158,531 | | |
Non-cash net assets assumed from FEAC | | | | | — | | |
Less: cash consideration paid to Old Skillz stockholders | | | | | (566,204) | | |
Less: transaction costs and advisory fees | | | | | (35,822) | | |
Net Business Combination and Private Placement Financing | | | | | 246,484 | | |
Less: non-cash net assets assumed from FEAC | | | | | — | | |
Less: accrued transaction costs and advisor fees | | | | | (16,058) | | |
Net cash contributions from Business Combination and PIPE Financing | | | | $ | 230,426 | | |
| | | Recapitalization | | |||
Common stock, outstanding prior to Business Combination | | | | | 69,000,000 | | |
Less: redemption of FEAC shares | | | | | (2,140) | | |
Common stock of FEAC | | | | | 68,997,860 | | |
FEAC sponsor shares | | | | | 6,350,200 | | |
Earnout shares | | | | | 10,000,000 | | |
Shares issued in Private Placement Financing | | | | | 15,853,052 | | |
Business Combination and Private Placement Financing shares – Class A common stock | | | | | 101,201,112 | | |
Old Skillz shares converted to New Skillz Class A common stock(1) | | | | | 191,932,861 | | |
Old Skillz shares converted to New Skillz Class B common stock(2) | | | | | 76,663,551 | | |
Total shares of common stock immediately after Business Combination | | | | | 369,797,524 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Credit card processing reserve | | | | $ | 5,854 | | | | | $ | 2,650 | | |
Prepaid expenses | | | | | 3,772 | | | | | | 2,460 | | |
Other current assets | | | | | 865 | | | | | | 4,354 | | |
Prepaid expenses and other current assets | | | | $ | 10,491 | | | | | $ | 9,464 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Capitalized internal-use software | | | | $ | 6,167 | | | | | $ | 3,554 | | |
Computer equipment and servers | | | | | 631 | | | | | | 458 | | |
Furniture and fixtures | | | | | 184 | | | | | | 238 | | |
Leasehold improvements | | | | | 114 | | | | | | 143 | | |
Construction in progress | | | | | 1,037 | | | | | | 519 | | |
Total property and equipment | | | | | 8,133 | | | | | | 4,912 | | |
Accumulated depreciation and amortization | | | | | (2,841) | | | | | | (1,264) | | |
Property and equipment, net | | | | $ | 5,292 | | | | | $ | 3,648 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Accrued sales and marketing expenses | | | | $ | 7,204 | | | | | $ | 1,630 | | |
Accrued compensation | | | | | 3,825 | | | | | | 2,531 | | |
End-user liability, net | | | | | 2,789 | | | | | | 1,418 | | |
Accrued developer revenue share | | | | | 907 | | | | | | 540 | | |
Other accrued expenses | | | | | 4,893 | | | | | | 1,418 | | |
Other current liabilities | | | | $ | 19,618 | | | | | $ | 7,537 | | |
| | | Fair Value as of September 10, 2020 | | | Valuation Technique | | | Unobservable Input Description | | | Input | | ||||||
Redeemable Convertible Series E preferred stock forward contract liability | | | | $ | 21,688 | | | | Discounted cash flow | | | Fair value of | | | | $ | 9.17 | | |
| | | | | | | | | | | | Redeemable Convertible Series E preferred stock | | | | | | | |
| | | Series E forward contract liability | | |||
Fair value as of December 31, 2019 | | | | $ | — | | |
Issuance of the Redeemable convertible Series E preferred stock forward contract liability | | | | | — | | |
Change in fair value | | | | | 21,688 | | |
Settlement of the Redeemable convertible Series E preferred stock forward contract liability | | | | | (21,688) | | |
Fair value as of December 31, 2020 | | | | $ | — | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
2019 Mezzanine Term Loan | | | | $ | — | | | | | $ | 10,000 | | |
Unamortized debt discount | | | | | — | | | | | | (372) | | |
Net carrying amount | | | | $ | — | | | | | $ | 9,628 | | |
| | | Operating Lease Commitments | | |||
Year ended December 31, | | | | | | | |
2021 | | | | $ | 4,528 | | |
2022 | | | | | 2,498 | | |
2023 | | | | | 2,368 | | |
2024 | | | | | 2,439 | | |
2025 | | | | | 2,513 | | |
Thereafter | | | | | 11,795 | | |
Future minimum lease payments | | | | $ | 26,141 | | |
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Research and development | | | | $ | 6,110 | | | | | $ | 181 | | | | | $ | 361 | | |
Sales and marketing | | | | | 4,505 | | | | | | 111 | | | | | | 114 | | |
General and administrative | | | | | 13,142 | | | | | | 945 | | | | | | 6,205 | | |
Total stock-based compensation expense | | | | $ | 23,757 | | | | | $ | 1,237 | | | | | $ | 6,680 | | |
| | | Options Outstanding | | | Restricted Stock Units | | ||||||||||||||||||||||||||||||||||||
| | | Number of Shares Available for Issuance Under the Plan | | | Number of Shares Outstanding Under the Plan | | | Weighted- Average Exercise Price | | | Weighted- Average Remaining Contractual Term (Years) | | | Aggregate Intrinsic Value | | | Number of Plan shares outstanding | | | Weighted- Average Grant Date Fair Value per share | | |||||||||||||||||||||
Balance at December 31, 2019 | | | | | 3,855,385 | | | | | | 38,794,307 | | | | | $ | 0.14 | | | | | | 7.67 | | | | | $ | 13,056 | | | | | ||||||||||
Recapitalization Impact | | | | | (975,027) | | | | | | (9,811,081) | | | | | | 0.05 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2019 | | | | | 2,880,358 | | | | | | 28,983,226 | | | | | $ | 0.19 | | | | | | 7.67 | | | | | $ | 13,056 | | | | | | — | | | | | $ | — | | |
Additional shares authorized | | | | | 62,903,028 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options and restricted stock units granted | | | | | (36,074,010) | | | | | | 35,732,754 | | | | | | 6.70 | | | | | | | | | | | | | | | | | | 341,256 | | | | | | 17.68 | | |
Options exercised(1) and restricted stock units released | | | | | — | | | | | | (20,138,817) | | | | | | 0.78 | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
Options and restricted stock units canceled | | | | | 5,791,227 | | | | | | (6,172,670) | | | | | | 0.51 | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
Balance at December 31, 2020 | | | | | 35,500,603 | | | | | | 38,404,493 | | | | | | 5.89 | | | | | | 8.27 | | | | | | 542,074 | | | | �� | | 341,256 | | | | | $ | 17.68 | | |
Exercisable at December 31, 2019 | | | | | | | | | | | 15,225,162 | | | | | $ | 0.08 | | | | | | 6.85 | | | | | $ | 8,492 | | | | | | | | | | | | | | |
Exercisable at December 31, 2020 | | | | | | | | | | | 14,248,234 | | | | | $ | 0.18 | | | | | | 6.45 | | | | | $ | 282,364 | | | | | | | | | | | | | | |
Unvested at December 31, 2019 | | | | | | | | | | | 13,758,064 | | | | | $ | 0.31 | | | | | | 8.58 | | | | | $ | 4,564 | | | | | | | | | | | | | | |
Unvested at December 31, 2020 | | | | | | | | | | | 24,156,259 | | | | | $ | 9.25 | | | | | | 9.34 | | | | | $ | 259,710 | | | | | | | | | | | | | | |
| | | 2020 | | | 2019 | | | 2018 | |
Expected volatility | | | 45.00% – 50.00% | | | 47.17% – 55.47% | | | 47.69% – 49.17% | |
Risk-free interest rate | | | 0.27% – 1.44% | | | 1.57% – 2.64% | | | 2.60% – 3.06% | |
Expected term (in years) | | | 4.14 – 6.25 | | | 5.00 – 6.86 | | | 5.49 – 6.13 | |
Expected dividend yield | | | — | | | — | | | — | |
Weighted average estimated fair value of stock options granted during the year | | | $5.06 | | | $0.21 | | | $0.11 | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Current: | | | | | | | | | | | | | | | | | | | |
Federal | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
State | | | | | 115 | | | | | | — | | | | | | — | | |
Total Current | | | | | 115 | | | | | | — | | | | | | — | | |
Deferred: | | | | | | | | | | �� | | | | | | | | | |
Federal | | | | | — | | | | | | — | | | | | | — | | |
State | | | | | — | | | | | | — | | | | | | — | | |
Total Deferred | | | | | — | | | | | | — | | | | | | — | | |
Provision for income taxes | | | | $ | 115 | | | | | $ | — | | | | | $ | — | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
U.S. Federal provision (benefit) | | | | | | | | | | | | | | | | | | | |
At statutory rate | | | | $ | (25,693) | | | | | $ | (5,956) | | | | | $ | (5,608) | | |
State taxes | | | | | 90 | | | | | | — | | | | | | — | | |
Valuation allowance | | | | | 26,245 | | | | | | 6,320 | | | | | | 5,671 | | |
Stock based compensation | | | | | (7,257) | | | | | | (182) | | | | | | (141) | | |
Permanent differences | | | | | 6,730 | | | | | | (182) | | | | | | 78 | | |
Total | | | | $ | 115 | | | | | $ | — | | | | | $ | — | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards | | | | $ | 47,864 | | | | | $ | 21,309 | | |
Stock-based compensation | | | | | 2,492 | | | | | | 1,646 | | |
Reserves and accruals | | | | | 1,239 | | | | | | 513 | | |
Other | | | | | 291 | | | | | | 2 | | |
Total deferred tax assets | | | | $ | 51,886 | | | | | $ | 23,470 | | |
Less: valuation allowance | | | | | (51,859) | | | | | | (23,455) | | |
Deferred tax assets, net of valuation allowance | | | | $ | 27 | | | | | $ | 15 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Fixed assets | | | | | (27) | | | | | | (15) | | |
Total deferred tax liabilities | | | | $ | (27) | | | | | $ | (15) | | |
Net deferred tax assets | | | | $ | — | | | | | $ | — | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Net loss – Basic and diluted | | | | $ | (122,461) | | | | | $ | (23,605) | | | | | $ | (27,780) | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding – Basic and diluted | | | | | 294,549,146 | | | | | | 261,228,108 | | | | | | 236,040,717 | | |
Net loss per share attributable to common stockholders –Basic and diluted | | | | $ | (0.42) | | | | | $ | (0.09) | | | | | $ | (0.12) | | |
| | | Number of Securities Outstanding at December 31, | | |||||||||||||||
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Convertible promissory notes | | | | | — | | | | | | — | | | | | | 12,099,120 | | |
Common and preferred stock warrants | | | | | 22,314,778 | | | | | | 3,635,180 | | | | | | 3,087,307 | | |
Common stock options | | | | | 51,735,883 | | | | | | 37,206,199 | | | | | | 30,911,188 | | |
Restricted stock units | | | | | 341,256 | | | | | | — | | | | | | — | | |
Earnout shares | | | | | 10,000,000 | | | | | | — | | | | | | — | | |
Total | | | | | 84,391,917 | | | | | | 40,841,379 | | | | | | 46,097,615 | | |