- BFLY Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1/A Filing
Butterfly Network (BFLY) S-1/AIPO registration (amended)
Filed: 12 May 21, 4:52pm
| Delaware (State or other jurisdiction of incorporation or organization) | | | 3844 (Primary Standard Industrial Classification Code Number) | | | 84-4618156 (I.R.S. Employer Identification Number) | |
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller reporting company ☒ | |
| | | | Emerging growth company ☒ | |
| CALCULATION OF REGISTRATION FEE | | |||||||||||||||||||||||||
| Title of Each Class of Security to be Registered | | | | Amount to be Registered(1) | | | | Proposed Maximum Offering Price per Security | | | | Proposed Maximum Aggregate Offering Price | | | | Amount of Registration Fee | | |||||||||
| Class A common stock, par value $0.0001 per share | | | | 128,740,887(2) | | | | | $ | 11.55 – $18.77(3) | | | | | | $ | 2,400,042,060.87(3) | | | | | | $ | 261,844.59 | | |
| Class B common stock, par value $0.0001 per share | | | | 26,426,937(4) | | | | | | — | | | | | | | — | | | | | | | —(5) | | |
| Warrants to purchase Class A common stock | | | | 6,853,333(6) | | | | | | — | | | | | | | — | | | | | | | —(7) | | |
| Total | | | | | | | | | | | | | | | | $ | 2,400,042,060.87 | | | | | | $ | 261,844.59(8) | | |
| | | | | ii | | | |
| | | | | vi | | | |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 55 | | | |
| | | | | 60 | | | |
| | | | | 91 | | | |
| | | | | 106 | | | |
| | | | | 121 | | | |
| | | | | 122 | | | |
| | | | | 125 | | | |
| | | | | 133 | | | |
| | | | | 141 | | | |
| | | | | 149 | | | |
| | | | | 155 | | | |
| | | | | 162 | | | |
| | | | | 165 | | | |
| | | | | 166 | | | |
| | | | | 167 | | | |
| | | | | F-1 | | |
| | | | | | | | | Legacy Butterfly | | | | | | | | | | | | | | | | | |||||||||||||||
| | | Longview (Historical) | | | Legacy Butterfly (Historical) | | | Legacy Butterfly Adjustments (Note 3) | | | Legacy Butterfly (Adjusted) | | | Transaction Accounting Adjustments | | | Note 4 | | | Combined Pro Forma | | ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 159 | | | | | $ | 60,206 | | | | | $ | — | | | | | $ | 60,206 | | | | | $ | 545,843 | | | | (a),(b) | | | | $ | 606,208 | | |
Accounts receivable, net | | | | | — | | | | | | 5,752 | | | | | | — | | | | | | 5,752 | | | | | | — | | | | | | | | | 5,752 | | |
Inventories | | | | | — | | | | | | 25,805 | | | | | | — | | | | | | 25,805 | | | | | | — | | | | | | | | | 25,805 | | |
Current portion of vendor advances | | | | | — | | | | | | 2,571 | | | | | | — | | | | | | 2,571 | | | | | | — | | | | | | | | | 2,571 | | |
Prepaid expenses and other current assets | | | | | 159 | | | | | | 2,960 | | | | | | — | | | | | | 2,960 | | | | | | — | | | | | | | | | 3,119 | | |
Due from related parties | | | | | — | | | | | | 38 | | | | | | — | | | | | | 38 | | | | | | — | | | | | | | | | 38 | | |
Total current assets | | | | | 318 | | | | | | 97,332 | | | | | | — | | | | | | 97,332 | | | | | | 545,843 | | | | | | | | | 643,493 | | |
Property and equipment, net | | | | | — | | | | | | 6,870 | | | | | | — | | | | | | 6,870 | | | | | | — | | | | | | | | | 6,870 | | |
Investments held in Trust Account | | | | | 414,334 | | | | | | — | | | | | | — | | | | | | — | | | | | | (414,334) | | | | (c) | | | | | — | | |
Non-current portion of vendor advances | | | | | — | | | | | | 37,390 | | | | | | — | | | | | | 37,390 | | | | | | — | | | | | | | | | 37,390 | | |
Other non-current assets | | | | | — | | | | | | 5,599 | | | | | | — | | | | | | 5,599 | | | | | | (3,711) | | | | (b) | | | | | 1,888 | | |
Total assets | | | | $ | 414,652 | | | | | $ | 147,191 | | | | | $ | — | | | | | $ | 147,191 | | | | | $ | 127,798 | | | | | | | | $ | 689,641 | | |
Liabilities, commitments and contingencies and stockholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | | | — | | | | | | 16,400 | | | | | | — | | | | | | 16,400 | | | | | | (1,029) | | | | (b) | | | | | 15,371 | | |
Deferred revenue, current | | | | | — | | | | | | 8,443 | | | | | | — | | | | | | 8,443 | | | | | | — | | | | | | | | | 8,443 | | |
Due to related parties | | | | | — | | | | | | 154 | | | | | | — | | | | | | 154 | | | | | | — | | | | | | | | | 154 | | |
Accrued purchase commitments, current | | | | | — | | | | | | 22,890 | | | | | | — | | | | | | 22,890 | | | | | | — | | | | | | | | | 22,890 | | |
Accrued expenses and other current liabilities | | | | | 2,804 | | | | | | 21,808 | | | | | | — | | | | | | 21,808 | | | | | | (4,629) | | | | (b) | | | | | 19,983 | | |
Total current liabilities | | | | | 2,804 | | | | | | 69,695 | | | | | | — | | | | | | 69,695 | | | | | | (5,657) | | | | | | | | | 66,842 | | |
Deferred revenue, non-current | | | | | — | | | | | | 2,790 | | | | | | — | | | | | | 2,790 | | | | | | — | | | | | | | | | 2,790 | | |
Convertible debt | | | | | — | | | | | | 49,528 | | | | | | 390 | | | | | | 49,918 | | | | | | (49,918) | | | | (d) | | | | | — | | |
Loan payable | | | | | — | | | | | | 4,366 | | | | | | — | | | | | | 4,366 | | | | | | (4,366) | | | | (e) | | | | | — | | |
Accrued purchase commitments, non-current | | | | | — | | | | | | 19,660 | | | | | | — | | | | | | 19,660 | | | | | | — | | | | (e) | | | | | 19,660 | | |
Other non-current liabilities | | | | | — | | | | | | 2,146 | | | | | | — | | | | | | 2,146 | | | | | | — | | | | | | | | | 2,146 | | |
Warranty liabilities | | | | | 136,105 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 136,105 | | |
Deferred underwriting fee payable | | | | | 14,490 | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,490) | | | | (b) | | | | | — | | |
Total liabilities | | | | | 153,399 | | | | | | 148,185 | | | | | | 390 | | | | | | 148,575 | | | | | | (74,331) | | | | | | | | | 227,543 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock, subject to possible redemption | | | | | 256,253 | | | | | | — | | | | | | — | | | | | | — | | | | | | (392,358) | | | | (f) | | | | | — | | |
Convertible preferred stock | | | | | — | | | | | | 360,937 | | | | | | — | | | | | | 360,937 | | | | | | (360,937) | | | | (f) | | | | | — | | |
| | | | | | | | | Legacy Butterfly | | | | | | | | | | | | | | | | | |||||||||||||||
| | | Longview (Historical) | | | Legacy Butterfly (Historical) | | | Legacy Butterfly Adjustments (Note 3) | | | Legacy Butterfly (Adjusted) | | | Transaction Accounting Adjustments | | | Note 4 | | | Combined Pro Forma | | ||||||||||||||||||
Stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | | | | | (1) | | | | (f) | | | | | — | | |
Class A common stock | | | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 17 | | | | (f) | | | | | 19 | | |
Class B common stock | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | (f) | | | | | 3 | | |
Additional paid-in capital | | | | | 137,202 | | | | | | 32,874 | | | | | | — | | | | | | 32,874 | | | | | | 698,896 | | | | (f) | | | | | 868,972 | | |
Accumulated deficit | | | | | (132,205) | | | | | | (394,806) | | | | | | (390) | | | | | | (395,196) | | | | | | (120,505) | | | | (f) | | | | | (406,896) | | |
Total stockholder’s equity (deficit) | | | | | 5,000 | | | | | | (361,931) | | | | | | (390) | | | | | | (362,321) | | | | | | 819,419 | | | | | | | | | 462,098 | | |
Total liabilities, commitments and contingencies and stockholders’ equity (deficit) | | | | $ | 414,652 | | | | | $ | 147,191 | | | | | $ | — | | | | | $ | 147,191 | | | | | $ | 127,798 | | | | | | | | $ | 689,641 | | |
|
| | | Longview (Historical) | | | Legacy Butterfly (Historical) | | | Transaction Accounting Adjustments | | | Note 4 | | | Pro Forma | | ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product | | | | $ | — | | | | | $ | 38,347 | | | | | $ | — | | | | | | | | $ | 38,347 | | |
Subscription | | | | | — | | | | | | 7,905 | | | | | | — | | | | | | | | | 7,905 | | |
Total revenue | | | | | — | | | | | | 46,252 | | | | | | — | | | | | | | | | 46,252 | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product | | | | | — | | | | | | 106,407 | | | | | | — | | | | | | | | | 106,407 | | |
Subscription | | | | | — | | | | | | 1,068 | | | | | | — | | | | | | | | | 1,068 | | |
Total cost of revenue | | | | | — | | | | | | 107,475 | | | | | | — | | | | | | | | | 107,475 | | |
Gross margin | | | | | — | | | | | | (61,223) | | | | | | — | | | | | | | | | (61,223) | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | — | | | | | | 49,738 | | | | | | — | | | | | | | | | 49,738 | | |
Sales and marketing | | | | | — | | | | | | 26,263 | | | | | | — | | | | | | | | | 26,263 | | |
General and administrative | | | | | — | | | | | | 24,395 | | | | | | 24,650 | | | | (g), (h) | | | | | 49,045 | | |
Formation and operational costs | | | | | 3,774 | | | | | | — | | | | | | — | | | | | | | | | 3,774 | | |
Total operating expenses | | | | | 3,774 | | | | | | 100,396 | | | | | | 24,650 | | | | | | | | | 128,820 | | |
Loss from operations | | | | | (3,774) | | | | | | (161,619) | | | | | | (24,650) | | | | | | | | | (190,043) | | |
Interest income | | | | | — | | | | | | 285 | | | | | | — | | | | | | | | | 285 | | |
Interest expense | | | | | — | | | | | | (1,141) | | | | | | 1,089 | | | | (i) | | | | | (52) | | |
Interest earned on marketable securities held in Trust Account | | | | | 356 | | | | | | — | | | | | | (356) | | | | (i) | | | | | — | | |
Change in fair value of warrant liabilities | | | | | (128,464) | | | | | | | | | | | | — | | | | | | | | | (128,464) | | |
Other income (expense), net | | | | | (286) | | | | | | (231) | | | | | | (286) | | | | | | | | | (231) | | |
Loss before provision for income taxes | | | | | (132,168) | | | | | | (162,706) | | | | | | (74,851) | | | | | | | | | (318,505) | | |
Provision for income taxes | | | | | 37 | | | | | | 39 | | | | | | (37) | | | | (j) | | | | | 39 | | |
Net loss | | | | $ | (132,205) | | | | | $ | (162,745) | | | | | $ | (74,814) | | | | | | | | $ | (318,554) | | |
Net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding, basic and diluted | | | | | 40,948,182 | | | | | | 5,833,164 | | | | | | | | | | (k) | | | | | 191,289,409 | | |
Basic and diluted net loss per share | | | | | 0.00 | | | | | | (27.90) | | | | | | | | | | (k) | | | | | (1.67) | | |
| | | Shares | | | Ownership, % | | | Voting rights, % | | |||||||||
Legacy Butterfly stockholders | | | | | 122,060,598 | | | | | | 63.81% | | | | | | 90.02% | | |
Public Stockholders | | | | | 41,378,811 | | | | | | 21.63% | | | | | | 5.97% | | |
Initial Stockholders | | | | | 10,350,000 | | | | | | 5.41% | | | | | | 1.49% | | |
PIPE Investors | | | | | 17,500,000 | | | | | | 9.15% | | | | | | 2.52% | | |
Total | | | | | 191,289,409 | | | | | | 100% | | | | | | 100% | | |
(in thousands) | | | Note | | | | | | | | |||
Longview cash as of December 31, 2020 – pre Business Combination | | | | | | | | | | | 159 | | |
Legacy Butterfly cash as of December 31, 2020 – pre Business Combination | | | | | | | | | | | 60,206 | | |
Total cash balance pre Business Combination | | | | | | | | | | | 60,365 | | |
Business Combination adjustments: | | | | | | | | | | | | | |
Longview cash held in Trust Account | | | | | (1) | | | | | | 414,222 | | |
PIPE Financing | | | | | (2) | | | | | | 175,000 | | |
Payment to redeeming Public Stockholders | | | | | (3) | | | | | | (212) | | |
Payment of deferred underwriting fees | | | | | (4) | | | | | | (14,490) | | |
Payment of Longview incremental transaction costs | | | | | (5) | | | | | | (14,623) | | |
Payment of Legacy Butterfly incremental transaction costs | | | | | (6) | | | | | | (9,800) | | |
Payment of PPP loan payable | | | | | (7) | | | | | | (4,366) | | |
Total Business Combination adjustments | | | | | | | | | | $ | 545,843 | | |
Post-Business Combination cash balance | | | | | | | | | | $ | 606,208 | | |
| | | Number of Shares | | | Par Value | | | Class A common stock, subject to possible redemption | | | Legacy Butterfly’s convertible preferred stock and common stock | | | Additional paid-in capital | | | Accumulated deficit | | ||||||||||||||||||||||||||||||||||||
| | | Class A common stock | | | Class B common stock | | | Class A common stock, subject to possible redemption | | | Class A common stock | | | Class B common stock | | |||||||||||||||||||||||||||||||||||||||
Longview common stock as of December 31, 2020 – pre Business Combination | | | | | 2,164,171 | | | | | | 10,350,000 | | | | | | 25,652,283 | | | | | $ | 2 | | | | | $ | 1 | | | | | $ | 256,253 | | | | | $ | — | | | | | $ | 137,202 | | | | | $ | (132,205) | | |
Butterfly equity as of December 31, 2020 – pre Business Combination, as adjusted | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 360,938 | | | | | | 32,874 | | | | | | (395,196) | | |
Equity balance prior to Business Combination | | | | | 2,164,171 | | | | | | 10,350,000 | | | | | | 25,652,283 | | | | | | 2 | | | | | | 1 | | | | | | 256,253 | | | | | | 360,938 | | | | | | 170,076 | | | | | | (527,401) | | |
Business Combination adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reclassification of Longview’s redeemable share | | | | | 39,235,829 | | | | | | — | | | | | | (25,652,283) | | | | | | 2 | | | | | | — | | | | | | (256,253) | | | | | | — | | | | | | 256,249 | | | | | | — | | |
Less: Redemption of redeemable stock | | | | | (21,189) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (212) | | | | | | — | | |
Initial Stockholders | | | | | 10,350,000 | | | | | | (10,350,000) | | | | | | — | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
PIPE Investors | | | | | 17,500,000 | | | | | | — | | | | | | — | | | | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 174,998 | | | | | | — | | |
Butterfly stockholders | | | | | 95,633,661 | | | | | | 26,426,937 | | | | | | — | | | | | | 10 | | | | | | 3 | | | | | | — | | | | | | — | | | | | | 49,905 | | | | | | — | | |
Longview transaction costs | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,016) | | | | | | — | | |
Butterfly deferred offering costs | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,711) | | | | | | — | | |
Butterfly transaction costs | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,749) | | | | | | — | | |
One time equity compensation charge | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,700 | | | | | | (11,700) | | |
Elimination of historical accumulated deficit of Longview | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (132,205) | | | | | | 132,205 | | |
Elimination of historical Butterfly convertible preferred stock and common stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (360,938) | | | | | | 360,938 | | | | | | — | | |
Total Business Combination adjustments | | | | | 162,698,301 | | | | | | 16,076,937 | | | | | | (25,652,283) | | | | | | 17 | | | | | | 2 | | | | | | (256,253) | | | | | | (360,938) | | | | | | 698,896 | | | | | | 120,505 | | |
Post-Business Combination equity balance | | | | | 164,862,472 | | | | | | 26,426,937 | | | | | | — | | | | | $ | 19 | | | | | $ | 3 | | | | | $ | — | | | | | $ | — | | | | | $ | 868,972 | | | | | $ | (406,896) | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Units fulfilled | | | | | 20,208 | | | | | | 12,941 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Subscription Mix | | | | | 17.1% | | | | | | 9.1% | | |
| | | Years ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Revenue | | | | $ | 46,252 | | | | | $ | 27,583 | | |
Cost of revenue | | | | | 107,475 | | | | | | 48,478 | | |
Gross margin | | | | $ | (61,223) | | | | | $ | (20,895) | | |
Add: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 140 | | | | | | 16 | | |
Loss on purchase commitments | | | | | 60,113 | | | | | | 9,500 | | |
Inventory write-downs | | | | | 2,570 | | | | | | — | | |
Adjusted gross margin | | | | $ | 1,600 | | | | | $ | (11,379) | | |
| | | Years ended December 31, | | |||||||||
(In thousands) | | | 2020 | | | 2019 | | ||||||
Net Loss | | | | | (162,745) | | | | | | (99,697) | | |
Interest income | | | | | (285) | | | | | | (2,695) | | |
Interest expense | | | | | 1,141 | | | | | | — | | |
Other expense, net | | | | | 231 | | | | | | 96 | | |
Provision for income taxes | | | | | 39 | | | | | | — | | |
Stock based compensation | | | | | 11,004 | | | | | | 6,038 | | |
Depreciation and amortization | | | | | 1,316 | | | | | | 758 | | |
Impairments | | | | | 1,390 | | | | | | — | | |
Loss on purchase commitments | | | | | 60,113 | | | | | | 9,500 | | |
Inventory write-downs | | | | | 2,570 | | | | | | — | | |
Adjusted EBITDA | | | | | (85,226) | | | | | | (86,000) | | |
| | | Year Ended December 31, | | |||||||||||||||||||||
| | | 2020 | | | 2019 | | ||||||||||||||||||
(in thousands) | | | | | | | | | % of revenue | | | | | | | | | % of revenue | | ||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product | �� | | | | 38,347 | | | | | | 82.9% | | | | | | 25,081 | | | | | | 90.9% | | |
Subscription | | | | | 7,905 | | | | | | 17.1% | | | | | | 2,502 | | | | | | 9.1% | | |
Total revenue: | | | | | 46,252 | | | | | | 100.0% | | | | | | 27,583 | | | | | | 100.0% | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product | | | | | 106,407 | | | | | | 230.1% | | | | | | 47,857 | | | | | | 173.5% | | |
Subscription | | | | | 1,068 | | | | | | 2.3% | | | | | | 621 | | | | | | 2.3% | | |
Total Cost of revenue: | | | | | 107,475 | | | | | | 232.4% | | | | | | 48,478 | | | | | | 175.8% | | |
Gross margin | | | | | (61,223) | | | | | | -132.4% | | | | | | (20,895) | | | | | | -75.8% | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 49,738 | | | | | | 107.5% | | | | | | 48,934 | | | | | | 177.4% | | |
Sales and Marketing | | | | | 26,263 | | | | | | 56.8% | | | | | | 14,282 | | | | | | 51.8% | | |
General and administrative | | | | | 24,395 | | | | | | 52.7% | | | | | | 18,185 | | | | | | 65.9% | | |
Total operating expenses | | | | | 100,396 | | | | | | 217.1% | | | | | | 81,401 | | | | | | 295.1% | | |
Loss from operations | | | | | (161,619) | | | | | | -349.4% | | | | | | (102,296) | | | | | | -370.9% | | |
Interest income | | | | | 285 | | | | | | 0.6% | | | | | | 2,695 | | | | | | 9.8% | | |
Interest exepnse | | | | | (1,141) | | | | | | -2.5% | | | | | | — | | | | | | 0.0% | | |
Other Income (expense), net | | | | | (231) | | | | | | -0.5% | | | | | | (96) | | | | | | -0.3% | | |
Loss before provision for income taxes | | | | | (162,706) | | | | | | -351.8% | | | | | | (99,697) | | | | | | -361.4% | | |
Provision for Income taxes | | | | | 39 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
Net loss | | | | | (162,745) | | | | | | -351.9% | | | | | | (99,697) | | | | | | -361.4% | | |
| | | Year ended December 31, | | | | | | | | | | | | | | |||||||||
(in thousands) | | | 2020 | | | 2019 | | | Change | | | % Change | | ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product | | | | | 38,347 | | | | | $ | 25,081 | | | | | $ | 13,266 | | | | | | 52.9% | | |
Subscription | | | | | 7,905 | | | | | $ | 2,502 | | | | | $ | 5,403 | | | | | | 216.0% | | |
Total revenue: | | | | $ | 46,252 | | | | | $ | 27,583 | | | | | $ | 18,669 | | | | | | 67.7% | | |
| | | Year ended December 31, | | | | | | | | | | | | | | |||||||||
(in thousands) | | | 2020 | | | 2019 | | | Change | | | % Change | | ||||||||||||
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product | | | | | 106,407 | | | | | $ | 47,857 | | | | | $ | 58,550 | | | | | | 122.3% | | |
Subscription | | | | | 1,068 | | | | | $ | 621 | | | | | $ | 447 | | | | | | 71.9% | | |
Total cost of revenue | | | | $ | 107,475 | | | | | $ | 48,478 | | | | | $ | 58,997 | | | | | | 121.7% | | |
Percentage of Revenue | | | | | 232.4% | | | | | | 175.8% | | | | | | | | | | | | | | |
| | | Year ended December 31, | | | | | | | | | | | | | | |||||||||
(in thousands) | | | 2020 | | | 2019 | | | Change | | | % Change | | ||||||||||||
Research and development | | | | $ | 49,738 | | | | | $ | 48,934 | | | | | $ | 804 | | | | | | 1.6% | | |
Percentage of Revenue | | | | | 107.5% | | | | | | 177.4% | | | | | | | | | | | | | | |
| | | Year ended December 31, | | | | | | | | | | | | | | |||||||||
(in thousands) | | | 2020 | | | 2019 | | | Change | | | % Change | | ||||||||||||
Sales and Marketing | | | | $ | 26,263 | | | | | $ | 14,282 | | | | | $ | 11,981 | | | | | | 83.9% | | |
Percentage of Revenue | | | | | 56.8% | | | | | | 51.8% | | | | | | | | | | | | | | |
| | | Year ended December 31, | | | | | | | | | | | | | | |||||||||
(in thousands) | | | 2020 | | | 2019 | | | Change | | | % Change | | ||||||||||||
General and Administrative | | | | $ | 24,395 | | | | | $ | 18,185 | | | | | $ | 6,210 | | | | | | 34.2% | | |
Percentage of Revenue | | | | | 52.7% | | | | | | 65.9% | | | | | | | | | | | | | | |
| | | Year ended December 31, | | | | | | | | | | | | | | |||||||||
(in thousands) | | | 2020 | | | 2019 | | | Change | | | % Change | | ||||||||||||
Loss from operations | | | | $ | (161,619) | | | | | $ | (102,296) | | | | | $ | (59,323) | | | | | | 58.0% | | |
Percentage of Revenue | | | | | -349.4% | | | | | | -370.9% | | | | | | | | | | | | | | |
| | | Year ended December 31, | | | | | | | | | | | | | | |||||||||
(in thousands) | | | 2020 | | | 2019 | | | Change | | | % Change | | ||||||||||||
Interest income | | | | $ | 285 | | | | | $ | 2,695 | | | | | $ | (2,410) | | | | | | -89.4% | | |
Percentage of Revenue | | | | | 0.6% | | | | | | 9.8% | | | | | | | | | | | | | | |
| | | Year ended December 31, | | | | | | | | | | | | | | |||||||||
(in thousands) | | | 2020 | | | 2019 | | | Change | | | % Change | | ||||||||||||
Interest expense | | | | $ | (1,141) | | | | | $ | — | | | | | $ | (1,141) | | | | | | 100.0% | | |
Percentage of Revenue | | | | | -2.5% | | | | | | 0.0% | | | | | | | | | | | | | | |
| | | Year ended December 31, | | | | | | | | | | | | | | |||||||||
(in thousands) | | | 2020 | | | 2019 | | | Change | | | % Change | | ||||||||||||
Other income (expense), net | | | | $ | (231) | | | | | $ | (96) | | | | | $ | (135) | | | | | | 141.0% | | |
Percentage of Revenue | | | | | -0.5% | | | | | | -0.3% | | | | | | | | | | | | | | |
| | | Year ended December 31, | | | | | | | | | | | | | | |||||||||
(in thousands) | | | 2020 | | | 2019 | | | Change | | | % Change | | ||||||||||||
Provision for income taxes | | | | $ | 39 | | | | | $ | — | | | | | $ | 39 | | | | | | 100.0% | | |
| | | Year ended December 31, | | | | | | | | | | | | | | |||||||||
(in thousands) | | | 2020 | | | 2019 | | | Change | | | % Change | | ||||||||||||
Net Loss | | | | $ | (162,745) | | | | | $ | (99,697) | | | | | $ | (63,048) | | | | | | 63.2% | | |
Percentage of Revenue | | | | | -351.9% | | | | | | -361.4% | | | | | | | | | | | | | | |
| | | Year ended December 31, | | |||||||||
(in thousands) | | | 2020 | | | 2019 | | ||||||
Net cash used in operating activities | | | | | (81,700) | | | | | | (120,432) | | |
Net cash used in investing activities | | | | | (2,376) | | | | | | (4,468) | | |
Net cash provided by financing activities | | | | | 54,280 | | | | | | 324 | | |
Net decrease in cash and cash equivalents | | | | | (29,796) | | | | | | (124,576) | | |
(in thousands) | | | Total | | | < 1 year | | | 1 – 3 Years | | | 3 – 5 Years | | | > 5 years | | |||||||||||||||
Operating leases | | | | | 16,266 | | | | | | 1,044 | | | | | | 3,977 | | | | | | 3,891 | | | | | | 7,354 | | |
Purchase obligations(1) | | | | | 169,321 | | | | | | 53,040 | | | | | | 106,080 | | | | | | 10,201 | | | | | | — | | |
Total contractual obligations | | | | | 185,587 | | | | | | 54,084 | | | | | | 110,057 | | | | | | 14,092 | | | | | | 7,354 | | |
Redemption Date (period to expiration of warrants) | | | ≤ 10.00 | | | 11.00 | | | 12.00 | | | 13.00 | | | 14.00 | | | 15.00 | | | 16.00 | | | 17.00 | | | ≥ 18.00 | | |||||||||||||||||||||||||||
57 months | | | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.365 | | |
54 months | | | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.365 | | |
51 months | | | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.365 | | |
48 months | | | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.365 | | |
45 months | | | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.365 | | |
42 months | | | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.364 | | |
39 months | | | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.364 | | |
36 months | | | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.364 | | |
33 months | | | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.364 | | |
30 months | | | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.364 | | |
27 months | | | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.364 | | |
24 months | | | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.364 | | |
21 months | | | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.364 | | |
18 months | | | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.363 | | |
15 months | | | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.363 | | |
12 months | | | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.363 | | |
9 months | | | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.362 | | |
6 months | | | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.362 | | |
3 months | | | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months | | | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
Name and Address of Beneficial Owner | | | Number of shares of Class A Common Stock | | | % | | | Number of shares Class B Common stock | | | % | | | % of Total Voting Power** | | |||||||||||||||
Directors and Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jonathan M. Rothberg, Ph.D.(1)(2) | | | | | 9,617,541 | | | | | | 5.8% | | | | | | 26,426,937 | | | | | | 100% | | | | | | 76.5% | | |
Larry Robbins(1)(3) | | | | | 21,903,179 | | | | | | 13.3% | | | | | | — | | | | | | — | | | | | | 3.2% | | |
Dawn Carfora(1)(4) | | | | | 12,009 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Elazer Edelman, M.D., Ph.D.(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
John Hammergren(1)(5) | | | | | 120,099 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Gianluca Pettiti(1)(6) | | | | | 18,014 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
S. Louise Phanstiel(1)(7) | | | | | 60,049 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Todd M. Fruchterman, M.D., Ph.D.(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Perri(1)(8) | | | | | 162,232 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Stephanie Fielding(1)(9) | | | | | 97,342 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Darius Shahida(1)(10) | | | | | 400,146 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Stacey Pugh(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Timothy Trodden(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mary Miller(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Directors and Executive Officers of the Company as a Group (14 Individuals)(11) | | | | | 32,390,611 | | | | | | 19.5% | | | | | | 26,426,937 | | | | | | 100% | | | | | | 80.8% | | |
Five Percent Holders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jonathan M. Rothberg, Ph.D.(1)(2) | | | | | 9,617,541 | | | | | | 5.8% | | | | | | 26,426,937 | | | | | | 100% | | | | | | 76.5% | | |
Fosun Industrial Co., Limited(12) | | | | | 10,716,630 | | | | | | 6.5% | | | | | | — | | | | | | — | | | | | | 1.5% | | |
Longview Investors LLC(3) | | | | | 21,903,179 | | | | | | 13.3% | | | | | | — | | | | | | — | | | | | | 3.2% | | |
Name and Address of Beneficial Owner | | | Number of shares of Class A Common Stock | | | % | | | Number of shares Class B Common stock | | | % | | | % of Total Voting Power** | | |||||||||||||||
Entities affiliated with Fidelity Management & Research Company, LLC(13) | | | | | 9,177,625 | | | | | | 5.6% | | | | | | — | | | | | | — | | | | | | 1.3% | | |
| | | Shares of Class A Common Stock Beneficially Owned Prior to this Offering** | | | Shares of Class B Common Stock Beneficially Owned Prior to this Offering | | | Private Placement Warrants Beneficially owned prior to this Offering | | | Number of Shares of Class A Common Stock Being Offered | | | Number of Shares of Class B Common Stock Being Offered*** | | | Number of Private Placement Warrants Being Offered | | | Shares of Class A Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold | | | Shares of Class B Common Stock Beneficially Owned After the Offered Shares of Class B Common Stock are Sold | | | Private Placement Warrants Beneficially Owned After the Offered Warrants are Sold | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares | | | Percent | | | Shares | | | Percent | | | Shares | | | Percent | | | Shares | | | Percent | | | Shares | | | Percent | | | Shares | | | Percent | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Longview Investors LLC(1) | | | | | 17,128,333 | | | | | | 9.97% | | | | | | — | | | | | | — | | | | | | 6,853,333 | | | | | | 100% | | | | | | 17,128,333 | | | | | | — | | | | | | 6,853,333 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4C Holdings I, LLC(2)(3) | | | | | 15,919,141 | | | | | | 9.47% | | | | | | 15,919,141 | | | | | | 60.24% | | | | | | — | | | | | | — | | | | | | 15,919,141 | | | | | | 15,919,141 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fosun Industrial Co., Limited(4) | | | | | 10,716,630 | | | | | | 6.50% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,716,630 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
23rd Century Capital LLC(2) | | | | | 6,202,545 | | | | | | 3.76% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,202,545 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael J. Rothberg Family Trust(2)(5) | | | | | 5,106,560 | | | | | | 3.10% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,106,563 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fidelity Concord Street Trust: Fidelity Mid-Cap Stock Fund(6) | | | | | 4,395,644 | | | | | | 2.67% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,616,474 | | | | | | — | | | | | | — | | | | | | 2,779,170 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EVP Technology Fund III GmbH & Co. KG(7) | | | | | 3,118,018 | | | | | | 1.89% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,118,018 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Henry B. Rothberg(2) | | | | | 2,963,017 | | | | | | 1.80% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,963,017 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
AJR 2012 Irrevocable Trust(2) | | | | | 2,696,851 | | | | | | 1.64% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,696,851 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4C Holdings V, LLC(2)(3) | | | | | 2,642,693 | | | | | | 1.58% | | | | | | 2,642,693 | | | | | | 10.00% | | | | | | — | | | | | | — | | | | | | 2,642,693 | | | | | | 2,642,693 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4C Holdings II, LLC(2)(3) | | | | | 2,621,701 | | | | | | 1.57% | | | | | | 2,621,701 | | | | | | 9.92% | | | | | | — | | | | | | — | | | | | | 2,621,701 | | | | | | 2,621,701 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4C Holdings III, LLC(2)(3) | | | | | 2,621,701 | | | | | | 1.57% | | | | | | 2,621,701 | | | | | | 9.92% | | | | | | — | | | | | | — | | | | | | 2,621,701 | | | | | | 2,621,701 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4C Holdings IV, LLC(2)(3) | | | | | 2,621,701 | | | | | | 1.57% | | | | | | 2,621,701 | | | | | | 9.92% | | | | | | — | | | | | | — | | | | | | 2,621,701 | | | | | | 2,621,701 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jonathan M. Rothberg, Ph.D.(2)(8) | | | | | 2,527,904 | | | | | | 1.52% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,514,747 | | | | | | — | | | | | | — | | | | | | 13,157 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eldridge Butterfly Network Holdings LLC(9) | | | | | 2,500,000 | | | | | | 1.52% | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 2,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
Gioel Molinari(2)(10) | | | | | 2,452,983 | | | | | | 1.47% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,452,983 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ridgeback Capital Management LLC(11) | | | | | 2,000,000 | | | | | | 1.21% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Deborah J. Rothberg(2) | | | | | 1,956,688 | | | | | | 1.19% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,956,688 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fidelity Mt. Vernon Street Trust: Fidelity New Millennium Fund(6) | | | | | 1,658,226 | | | | | | 1.01% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 557,178 | | | | | | — | | | | | | — | | | | | | 1,101,048 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Capital Master Fund, Ltd.(12) | | | | | 1,617,387 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,617,387 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Laurent Faracci(13) | | | | | 1,580,802 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,580,802 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Honeycomb Master Fund LP(14) | | | | | 1,340,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,340,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Capital Opportunity Fund, L.P.(12) | | | | | 1,333,067 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,333,067 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
GIJAMI Trust(2) | | | | | 1,286,156 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,286,156 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David A. Rothberg(2) | | | | | 1,212,796 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,212,796 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Offshore Opportunity Master Fund, Ltd.(12) | | | | | 1,144,874 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,144,874 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Celia R. Meadow(2) | | | | | 1,081,435 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,081,435 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Perri(2)(15) | | | | | 1,038,300 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,038,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Darius Shahida(2)(16) | | | | | 1,038,300 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,038,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
UPMC(17) | | | | | 1,000,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vanguard Health Management, Inc.(18) | | | | | 1,000,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
1997 JMR Trust Common, LLC(2) | | | | | 952,277 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 952,277 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bonnie E Gould Rothberg MD(2) | | | | | 726,696 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 726,696 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Baron Opportunity Fund(19) | | | | | 600,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 600,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hartz VC Butterfly, LLC(20) | | | | | 600,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 600,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Shares of Class A Common Stock Beneficially Owned Prior to this Offering** | | | Shares of Class B Common Stock Beneficially Owned Prior to this Offering | | | Private Placement Warrants Beneficially owned prior to this Offering | | | Number of Shares of Class A Common Stock Being Offered | | | Number of Shares of Class B Common Stock Being Offered*** | | | Number of Private Placement Warrants Being Offered | | | Shares of Class A Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold | | | Shares of Class B Common Stock Beneficially Owned After the Offered Shares of Class B Common Stock are Sold | | | Private Placement Warrants Beneficially Owned After the Offered Warrants are Sold | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares | | | Percent | | | Shares | | | Percent | | | Shares | | | Percent | | | Shares | | | Percent | | | Shares | | | Percent | | | Shares | | | Percent | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fidelity U.S. All Cap Fund(6) | | | | | 587,370 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 231,064 | | | | | | — | | | | | | — | | | | | | 356,306 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hawkes Bay Master Investors (Cayman) L.P.(21) | | | | | 554,400 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 554,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Baron Discovery Fund(19) | | | | | 527,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 527,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stephanie Fielding(2)(22) | | | | | 519,150 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 519,150 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
BEMAP Master Fund Ltd.(23) | | | | | 500,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David A. Rothberg and Nan Birdwhistell(2) | | | | | 485,836 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 485,836 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Institutional Partners, L.P.(12) | | | | | 478,298 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 478,298 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CRM 2020 GST Trust(2) | | | | | 442,934 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 442,934 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The Jeffrey S. Samberg Amended and Restated Revocable Trust Indenture(24) | | | | | 426,298 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,000 | | | | | | — | | | | | | — | | | | | | 396,298 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mary Miller(2)(25) | | | | | 415,320 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 415,320 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TBC 222 LLC(26) | | | | | 400,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 400,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fidelity Concord Street Trust: Fidelity Mid-Cap Stock K6 Fund(6) | | | | | 391,874 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,568 | | | | | | — | | | | | | — | | | | | | 356,306 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The Joseph D. Samberg Revocable Trust(24) | | | | | 348,347 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,000 | | | | | | — | | | | | | — | | | | | | 318,347 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alex Rothberg(2) | | | | | 323,463 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 323,463 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kepos Alpha Master Fund L.P. (27) | | | | | 300,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Blackstone Global Master Fund ICAV(28) | | | | | 250,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Judith Fae Laikin Rothberg Family Trust(2) | | | | | 244,862 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 244,862 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Albany Private Equity Holdings Trust(29) | | | | | 220,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 220,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elizabeth A. Whayland(2)(30) | | | | | 222,604 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 222,604 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
North River Investors (Bermuda) L.P.(21) | | | | | 204,200 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 204,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Capital Partners, L.P. (12) | | | | | 201,220 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 201,220 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fidelity Mid-Cap Stock Commingled Pool(6) | | | | | 189,741 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 59,716 | | | | | | — | | | | | | — | | | | | | 130,025 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
North River Partners, L.P.(21) | | | | | 185,400 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 185,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Micol Molinari(2) | | | | | 171,632 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 171,632 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elizabeth A. Whayland and Gregory T. Mulhern, as Joint Tenants With Right of Survivorship(2) | | | | | 156,374 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 156,374 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ana Florez(2) | | | | | 143,762 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 143,762 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel B Rothberg 2020 Irrevocable Directed Trust(2) | | | | | 132,343 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 132,343 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jason B Rothberg 2020 Irrevocable Directed Trust(2) | | | | | 132,343 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 132,343 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jason Molinari(2) | | | | | 124,960 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 124,960 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Triumph Ventures LP(1)(31) | | | | | 120,099 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 120,099 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TRATE Ventures, LLC(32) | | | | | 120,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 120,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Simone A. Meadow Trust(2) | | | | | 107,832 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 107,832 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Shares of Class A Common Stock Beneficially Owned Prior to this Offering** | | | Shares of Class B Common Stock Beneficially Owned Prior to this Offering | | | Private Placement Warrants Beneficially owned prior to this Offering | | | Number of Shares of Class A Common Stock Being Offered | | | Number of Shares of Class B Common Stock Being Offered*** | | | Number of Private Placement Warrants Being Offered | | | Shares of Class A Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold | | | Shares of Class B Common Stock Beneficially Owned After the Offered Shares of Class B Common Stock are Sold | | | Private Placement Warrants Beneficially Owned After the Offered Warrants are Sold | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares | | | Percent | | | Shares | | | Percent | | | Shares | | | Percent | | | Shares | | | Percent | | | Shares | | | Percent | | | Shares | | | Percent | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Averill L. Meadow Trust(2) | | | | | 107,822 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 107,822 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Herchel E. Meadow Trust(2) | | | | | 107,832 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 107,832 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HAS 2012 GST Trust(2) | | | | | 107,822 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 107,822 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Samantha Rothberg(2) | | | | | 71,882 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 71,882 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rebecca T. Rothberg(2) | | | | | 71,882 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 71,882 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sheila Bennett Alderman(2) | | | | | 71,882 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 71,882 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jason B. Rothberg 2012 Trust(2) | | | | | 70,224 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 70,224 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel B. Rothberg 2012 Trust(2) | | | | | 70,224 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 70,224 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jason B. Rothberg 2012 Irrevocable Trust(2) | | | | | 70,224 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 70,224 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel B. Rothberg 2012 Irrevocable Trust(2) | | | | | 70,224 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 70,224 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jason Emanuele Molinari as Cust for Sophia Alessandra Molinari UTMA GA(2) | | | | | 61,181 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61,181 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jason Molinari as Cust for William Molinari UTMA GA(2) | | | | | 61,181 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61,181 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
H.G. Phanstiel LP(2)(33) | | | | | 60,049 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60,049 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael E. Cohen(34) | | | | | 52,150 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | 2,150 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Schroder Investment Management (Luxembourg) S.A.(21) | | | | | 40,200 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 40,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Copper Beech Partners, LLC(35) | | | | | 35,109 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | 25,109 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Rothberg(2) | | | | | 34,504 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,504 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael J Rothberg Cust Justin Rothberg UTMA FL(2) | | | | | 34,504 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,504 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gianluca Pettiti(2)(36) | | | | | 31,171 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,014 | | | | | | — | | | | | | — | | | | | | 13,157 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dawn Carfora(2)(37) | | | | | 25,166 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,009 | | | | | | — | | | | | | — | | | | | | 13,157 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Westley Moore(38) | | | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Derek Cribbs(38) | | | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Randy Simpson(38) | | | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Baron Health Care Fund(19) | | | | | 22,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gioel M Molinari Cust for Max Molinari UTMA CT(2) | | | | | 17,972 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,972 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gioel M Molinari Cust for Luca S Molinari – UTMA CT(2) | | | | | 17,912 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,912 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
K2 Wellington Liquid Healthcare Master Fund Ltd.(21) | | | | | 15,800 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The Molinari Family Children’s Trust(2) | | | | | 10,112 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,112 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | 120,445,117 | | | | | | 58.44% | | | | | | 26,426,937 | | | | | | 100% | | | | | | 6,853,333 | | | | | | 100% | | | | | | 114,940,887 | | | | | | 26,426,937 | | | | | | 6,853,333 | | | | | | 5,504,230 | | | | | | 2.88% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Name | | | Age | | | Position | |
Executive Officers: | | | | | | | |
Todd M. Fruchterman, M.D., Ph.D. | | | 51 | | | President, Chief Executive Officer and Director | |
David Perri | | | 50 | | | Chief Operating Officer | |
Stephanie Fielding | | | 39 | | | Chief Financial Officer | |
Darius Shahida | | | 29 | | | Chief Strategy Officer and Chief Business Development Officer | |
Stacey Pugh | | | 48 | | | Chief Commercial Officer | |
Timothy Trodden | | | 46 | | | Chief Human Resources Officer | |
Mary Miller | | | 47 | | | General Counsel and Corporate Secretary | |
Non-Employee Directors: | | | | | | | |
Jonathan M. Rothberg, Ph.D. | | | 57 | | | Chairman of the Board | |
Larry Robbins | | | 51 | | | Director | |
Dawn Carfora | | | 49 | | | Director | |
Elazer Edelman, M.D., Ph.D. | | | 64 | | | Director | |
John Hammergren | | | 62 | | | Director | |
Gianluca Pettiti | | | 42 | | | Director | |
S. Louise Phanstiel | | | 62 | | | Director | |
Name and Position | | | Year | | | Salary ($) | | | Bonus ($) | | | Stock Awards ($) | | | Option Awards ($)(1) | | | All Other Compensation ($) | | | Total ($) | | |||||||||||||||||||||
Laurent Faracci, Former Chief Executive Officer and Director(2) | | | | | 2020 | | | | | $ | 450,000 | | | | | $ | 150,000 | | | | | | — | | | | | $ | 13,264,361(3) | | | | | $ | 321,589(4) | | | | | $ | 14,185,950 | | |
David Perri, Chief Operating Officer(5) | | | | | 2020 | | | | | $ | 305,278 | | | | | $ | 200,000 | | | | | | — | | | | | $ | 3,830,599 | | | | | | — | | | | | $ | 4,335,877 | | |
Stephanie Fielding, Chief Financial Officer(6) | | | | | 2020 | | | | | $ | 194,318 | | | | | $ | 25,000 | | | | | | —(8) | | | | | $ | 1,751,250 | | | | | | — | | | | | $ | 1,970,568 | | |
Name | | | Grant Date | | | Option Awards | | | Stock Awards | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Number of Securities Underlying Unexercised Options Exercisable (#) | | | Number of Securities Underlying Unexercised Options Unexercisable (#) | | | Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) | | | Option Exercise Price | | | Option Expiration Date | | | Number of Shares or Units That Have Not Vested | | | Market Value of Shares or Units of Stock That Have Not Vested | | | 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 | | |||||||||||||||||||||||||||||||||||
Laurent Faracci | | | | | 4/23/2020 | | | | | | — | | | | | | 4,350,000(1) | | | | | | — | | | | | $ | 5.02 | | | | | | 4/23/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 4/23/2020 | | | | | | — | | | | | | — | | | | | | 1,635,000(2) | | | | | $ | 5.02 | | | | | | 4/23/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 4/23/2020 | | | | | | — | | | | | | — | | | | | | 1,635,000(3) | | | | | $ | 5.02 | | | | | | 4/23/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Perri | | | | | 4/23/2020 | | | | | | — | | | | | | 500,000(4) | | | | | | — | | | | | $ | 5.02 | | | | | | 4/23/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 12/17/2020 | | | | | | — | | | | | | 500,000(5) | | | | | | — | | | | | $ | 9.75 | | | | | | 12/17/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stephanie Fielding | | | | | 12/17/2020 | | | | | | — | | | | | | 375,000(6) | | | | | | — | | | | | $ | 9.75 | | | | | | 12/17/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 12/17/2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 125,000(7) | | | | | $ | 1,218,750 | | |
Position | | | Retainer | | |||
Audit committee chairperson | | | | $ | 20,000 | | |
Audit committee member | | | | $ | 10,000 | | |
Compensation committee chairperson | | | | $ | 15,000 | | |
Compensation committee member | | | | $ | 7,500 | | |
Nominating and corporate governance committee chairperson | | | | $ | 10,000 | | |
Nominating and corporate governance committee member | | | | $ | 5,000 | | |
Name | | | Principal Note Amount | | | Date of Issuance | | |||
Entities affiliated with Fidelity Management & Research Company, LLC(1) | | | | $ | 17,000,000 | | | | May 21, 2020 | |
Index to Financial Statements and Financial Statement Schedules | | | Number | | |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
Index to Financial Statements and Financial Statement Schedules | | | Number | | |||
| | | | F-28 | | | |
| | | | F-29 | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-32 | | | |
| | | | F-33 | | |
| ASSETS | | | | | | | |
| Current assets | | | | | | | |
| Cash | | | | $ | 158,599 | | |
| Prepaid expenses | | | | | 159,476 | | |
| Total Current Assets | | | | | 318,075 | | |
| Cash and held to maturity securities held in Trust Account | | | | | 414,333,909 | | |
| Total Assets | | | | $ | 414,651,984 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | |
| Current liabilities | | | | | | | |
| Accounts payable and accrued expenses | | | | $ | 2,789,052 | | |
| Income taxes payable | | | | | 14,632 | | |
| Total Current Liabilities | | | | | 2,803,684 | | |
| Warrant liability | | | | | 136,105,464 | | |
| Deferred underwriting fee payable | | | | | 14,490,000 | | |
| Total Liabilities | | | | | 153,399,148 | | |
| Commitments and contingencies | | | | | | | |
| Class A common stock, $0.0001 par value, 25,625,283 shares subject to possible redemption at $10.00 per share | | | | | 256,252,830 | | |
| 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; 200,000,000 shares authorized; 15,774,717 issued and outstanding (excluding 25,625,283 shares subject to possible redemption) | | | | | 1,577 | | |
| Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 10,350,000 shares issued and outstanding(1) | | | | | 1,035 | | |
| Additional paid-in capital | | | | | 137,202,162 | | |
| Accumulated deficit | | | | | (132,204,768) | | |
| Total Stockholders’ Equity | | | | | 5,000,006 | | |
| Total Liabilities and Stockholders’ Equity | | | | $ | 414,651,984 | | |
| Formation and operational costs | | | | $ | 3,774,125 | | |
| Loss from operations | | | | | (3,774,125) | | |
| Other income / (expense) | | | | | | | |
| Change in fair value of warrants | | | | | (128,463,731) | | |
| Transaction costs allocated to warrant liability | | | | | (286,189) | | |
| Interest earned on marketable securities held in Trust Account | | | | | 355,909 | | |
| Loss before provision for income taxes | | | | | (132,168,136) | | |
| Provision for income taxes | | | | | (36,632) | | |
| Net loss | | | | $ | (132,204,768) | | |
| Weighted average shares outstanding of Class A redeemable common stock | | | | | 40,948,182 | | |
| Basic and diluted income per share, Class A redeemable common stock | | | | $ | — | | |
| Weighted average shares outstanding of Class B non-redeemable common stock(1) | | | | | 9,839,969 | | |
| Basic and diluted net loss per share, Class B non-redeemable common stock | | | | $ | (13.45) | | |
| | | Class A Common Stock | | | Class B Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Stockholders’ Equity | | |||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance – February 4, 2020 (Inception) | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B common stock to initial stockholders(1) | | | | | — | | | | | | — | | | | | | 10,350,000 | | | | | | 1,035 | | | | | | 23,965 | | | | | | — | | | | | | 25,000 | | |
Sale of 41,400,000 Units, net of offering costs and net of fair value allocated to warrants classified as a liability | | | | | 41,400,000 | | | | | | 4,140 | | | | | | — | | | | | | — | | | | | | 385,684,197 | | | | | | — | | | | | | 385,688,337 | | |
Sale of 6,853,333 Private Placement Units, net of fair value allocated to warrants classified as a liability | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,744,267 | | | | | | — | | | | | | 7,744,267 | | |
Common stock subject to possible redemption | | | | | (39,235,829) | | | | | | (2,563) | | | | | | — | | | | | | — | | | | | | (256,250,267) | | | | | | — | | | | | | (256,252,830) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (132,204,768) | | | | | | (132,204,768) | | |
Balance – December 31, 2020 | | | | | 15,774,717 | | | | | $ | 1,577 | | | | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | 137,202,162 | | | | | $ | (132,204,768) | | | | | $ | 5,000,006 | | |
| Cash Flows from Operating Activities: | | | | | | | |
| Net loss | | | | $ | (132,204,768) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
| Change in fair value of warrants | | | | | 128,463,731 | | |
| Transaction costs allocated to warrant liability | | | | | 286,189 | | |
| Interest earned on marketable securities held in Trust Account | | | | | (355,909) | | |
| Changes in operating assets and liabilities: | | | | | | | |
| Prepaid expenses | | | | | (159,476) | | |
| Accounts payable and accrued expenses | | | | | 2,789,052 | | |
| Income taxes payable | | | | | 14,632 | | |
| Net cash used in operating activities | | | | | (1,166,549) | | |
| Cash Flows from Investing Activities: | | | | | | | |
| Investment of cash into Trust Account | | | | | (414,000,000) | | |
| Cash withdrawn from Trust Account to pay taxes | | | | | 22,000 | | |
| Net cash used in investing activities | | | | | (413,978,000) | | |
| Cash Flows from Financing Activities: | | | | | | | |
| Proceeds from issuance of Class B common stock to Sponsor | | | | | 25,000 | | |
| Proceeds from sale of Units, net of underwriting discounts paid | | | | | 405,720,000 | | |
| Proceeds from sale of Private Placement Warrants | | | | | 10,280,000 | | |
| Proceeds from promissory note – related party | | | | | 191,000 | | |
| Repayment of promissory note – related party | | | | | (191,000) | | |
| Payment of offering costs | | | | | (721,852) | | |
| Net cash provided by financing activities | | | | | 415,303,148 | | |
| Net Change in Cash | | | | | 158,599 | | |
| Cash – Beginning of period | | | | | — | | |
| Cash – End of period | | | | $ | 158,599 | | |
| Supplementary cash flow information: | | | | | | | |
| Cash paid for income taxes | | | | $ | 22,000 | | |
| Non-Cash financing activities: | | | | | | | |
| Initial classification of Class A common stock subject to possible redemption | | | | $ | 395,812,140 | | |
| Change in value of Class A common stock subject to possible redemption | | | | $ | (139,559,310) | | |
| Deferred underwriting fee payable | | | | | 14,490,000 | | |
| | | As of December 31, 2020 | | |||||||||||||||
Balance Sheet | | | As Previously Reported | | | Restatement Adjustment | | | As Restated | | |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash | | | | $ | 158,599 | | | | | | — | | | | | $ | 158,599 | | |
Prepaid expenses | | | | | 159,476 | | | | | | — | | | | | | 159,476 | | |
Total Current Assets | | | | | 318,075 | | | | | | — | | | | | | 318,075 | | |
Cash and held to maturity securities held in Trust Account | | | | | 414,333,909 | | | | | | — | | | | | | 414,333,909 | | |
Total Assets | | | | $ | 414,651,984 | | | | | | — | | | | | $ | 414,651,984 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | | | $ | 2,789,052 | | | | | | — | | | | | $ | 2,789,052 | | |
Income taxes payable | | | | | 14,632 | | | | | | — | | | | | | 14,632 | | |
Total Current Liabilities | | | | | 2,803,684 | | | | | | — | | | | | | 2,803,684 | | |
Warrant liability | | | | | — | | | | | | 136,105,464 | | | | | | 136,105,464 | | |
Deferred underwriting fee payable | | | | | 14,490,000 | | | | | | — | | | | | | 14,490,000 | | |
Total Liabilities | | | | | 17,293,684 | | | | | | 136,105,464 | | | | | | 153,399,148 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | |
Class A common stock, $0.0001 par value, 25,625,283 shares subject to possible redemption at $10.00 per share | | | | | 392,358,290 | | | | | | (136,105,460) | | | | | | 256,252,830 | | |
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; 200,000,000 shares authorized; 15,774,717 issued and outstanding (excluding 25,625,283 shares subject to possible redemption) | | | | | 216 | | | | | | 1,361 | | | | | | 1,577 | | |
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 10,350,000 shares issued and outstanding | | | | | 1,035 | | | | | | — | | | | | | 1,035 | | |
Additional paid-in capital | | | | | 8,453,607 | | | | | | 128,748,555 | | | | | | 137,202,162 | | |
Accumulated deficit | | | | | (3,454,848) | | | | | | (128,749,920) | | | | | | (132,204,768) | | |
Total Stockholders’ Equity | | | | | 5,000,010 | | | | | | (4) | | | | | | 5,000,006 | | |
Total Liabilities and Stockholders’ Equity | | | | $ | 414,651,984 | | | | | | — | | | | | $ | 414,651,984 | | |
| | | For the Period from February 4, 2020 (inception) through December 31, 2020 | | |||||||||||||||
Statement of Operations | | | As Previously Reported | | | Restatement Adjustment | | | As Restated | | |||||||||
Loss from operations | | | | | (3,774,125) | | | | | | — | | | | | | (3,774,125) | | |
Other income/ (expense): | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrants | | | | | — | | | | | | (128,463,731) | | | | | | (128,463,731) | | |
Transaction costs | | | | | — | | | | | | (286,189) | | | | | | (286,189) | | |
Interest earned on marketable securities held in Trust Account | | | | | 355,909 | | | | | | — | | | | | | 355,909 | | |
Loss before provision for income taxes | | | | | (3,418,216) | | | | | | (128,749,920) | | | | | | (132,168,136) | | |
Provision for income taxes | | | | | (36,632) | | | | | | — | | | | | | (36,632) | | |
Net loss | | | | $ | (3,454,848) | | | | | | (128,749,920) | | | | | | (132,204,768) | | |
Weighted average shares outstanding of Class A redeemable common stock | | | | | 40,948,182 | | | | | | — | | | | | | 40,948,182 | | |
Basic and diluted income per share, Class A redeemable common stock | | | | $ | — | | | | | | — | | | | | | — | | |
Weighted average shares outstanding of Class B non-redeemable common stock(1) | | | | | 9,839,969 | | | | | | — | | | | | | 9,839,969 | | |
Basic and diluted net loss per share, Class B non-redeemable common stock | | | | $ | (0.37) | | | | | | (13.08) | | | | | | (13.45) | | |
| | | For the Period from February 4, 2020 (inception) through December 31, 2020 | | |||||||||||||||
Statement of Cash Flows | | | As Previously Reported | | | Restatement Adjustment | | | As Restated | | |||||||||
Net loss | | | | $ | (3,454,848) | | | | | | (128,749,920) | | | | | | (132,204,768) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrants | | | | | — | | | | | | 128,463,731 | | | | | | 128,463,731 | | |
Transaction costs allocated to warrant liability | | | | | — | | | | | | 286,189 | | | | | | 286,189 | | |
Net cash used in operating activities | | | | | (1,166,549) | | | | | | — | | | | | | (1,166,549) | | |
Net cash used in investing activities | | | | | (413,978,000) | | | | | | — | | | | | | (413,978,000) | | |
Net cash provided by financing activities | | | | | 415,303,148 | | | | | | — | | | | | | 415,303,148 | | |
| | | As of September 30, 2020 | | | |||||||||||||||||
Unaudited Balance Sheet | | | As Previously Reported | | | Restatement Adjustment | | | As Restated | | | |||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | ||
Current assets | | | | | | | | | | | | | | | | | | | | | ||
Cash | | | | $ | 759,102 | | | | | | — | | | | | $ | 759,102 | | | | ||
Prepaid expenses | | | | | 240,602 | | | | | | — | | | | | | 240,602 | | | | ||
Total Current Assets | | | | | 999,704 | | | | | | — | | | | | | 999,704 | | | | | |
Cash and held to maturity securities held in Trust Account | | | | | 414,222,151 | | | | | | — | | | | | | 414,222,151 | | | | ||
Total Assets | | | | $ | 415,221,855 | | | | | | — | | | | | $ | 415,221,855 | | | | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | ||
Current liabilities | | | | | | | | | | | | | | | | | | | | | ||
Accounts payable and accrued expenses | | | | $ | 280,690 | | | | | | — | | | | | $ | 280,690 | | | | ||
Income taxes payable | | | | | 29,152 | | | | | | — | | | | | | 29,152 | | | | ||
Total Current Liabilities | | | | | 309,842 | | | | | | — | | | | | | 309,842 | | | | ||
Warrant liability | | | | | — | | | | | | 20,033,733 | | | | | | 20,033,733 | | | | ||
Deferred underwriting fee payable | | | | | 14,490,000 | | | | | | — | | | | | | 14,490,000 | | | | ||
Total Liabilities | | | | | 14,799,842 | | | | | | 20,033,733 | | | | | | 34,833,575 | | | | ||
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | ||
Class A common stock, $0.0001 par value, 37,538,827 shares subject to possible redemption at $10.00 per share | | | | | 395,422,010 | | | | | | (20,033,740) | | | | | | 375,388,270 | | | | ||
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; 200,000,000 shares authorized; 3,861,173 issued and outstanding (excluding 37,538,827 shares subject to possible redemption) | | | | | 186 | | | | | | — | | | | | | 186 | | | | ||
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 10,350,000 shares issued and outstanding | | | | | 1,035 | | | | | | — | | | | | | 1,035 | | | | ||
Additional paid-in capital | | | | | 5,389,917 | | | | | | 12,678,196 | | | | | | 18,068,113 | | | | ||
Accumulated deficit | | | | | (391,135) | | | | | | (12,678,189) | | | | | | (13,069,324) | | | | ||
Total Stockholders’ Equity | | | | | 5,000,003 | | | | | | 7 | | | | | | 5,000,010 | | | | ||
Total Liabilities and Stockholders’ Equity | | | | $ | 415,221,855 | | | | | | — | | | | | $ | 415,221,855 | | | |
| | | For the Three Months Ended September 30, 2020 | | |||||||||||||||
Unaudited Statement of Operations | | | As Previously Reported | | | Restatement Adjustment | | | As Restated | | |||||||||
Loss from operations | | | | $ | (462,905) | | | | | | — | | | | | $ | (462,905) | | |
Other income/ (expense): | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrants | | | | | — | | | | | | (7,848,267) | | | | | | (7,848,267) | | |
Interest earned on marketable securities held in Trust Account | | | | | 165,021 | | | | | | — | | | | | | 165,021 | | |
Loss before provision for income taxes | | | | | (297,884) | | | | | | (7,848,267) | | | | | | (8,146,151) | | |
Provision for income taxes | | | | | (29,152) | | | | | | — | | | | | | (29,152) | | |
Net loss | | | | $ | (327,036) | | | | | $ | (7,848,267) | | | | | $ | (8,175,303) | | |
Weighted average shares outstanding of Class A redeemable common stock | | | | | 41,400,000 | | | | | | — | | | | | | 41,400,000 | | |
Basic and diluted income per share, Class A redeemable common stock | | | | $ | — | | | | | | — | | | | | | — | | |
Weighted average shares outstanding of Class B non-redeemable common stock(1) | | | | | 10,350,000 | | | | | | — | | | | | | 10,350,000 | | |
Basic and diluted net loss per share, Class B non-redeemable common stock | | | | $ | (0.03) | | | | | $ | (0.77) | | | | | $ | (0.80) | | |
| | | For the Period from February 4, 2020 (inception) through September 30, 2020 | | |||||||||||||||
Unaudited Statement of Operations | | | As Previously Reported | | | Restatement Adjustment | | | As Restated | | |||||||||
Loss from operations | | | | $ | (584,134) | | | | | $ | — | | | | | $ | (584,134) | | |
Other income/ (expense): | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrants | | | | | — | | | | | | (12,392,000) | | | | | | (12,392,000) | | |
Transaction costs | | | | | — | | | | | | (286,189) | | | | | | (286,189) | | |
Interest earned on marketable securities held in Trust Account | | | | | 222,151 | | | | | | — | | | | | | 222,151 | | |
Loss before provision for income taxes | | | | | (361,983) | | | | | | (12,678,189) | | | | | | (13,040,172) | | |
Provision for income taxes | | | | | (29,152) | | | | | | — | | | | | | (29,152) | | |
Net loss | | | | $ | (391,135) | | | | | $ | (12,678,189) | | | | | $ | (13,069,324) | | |
Weighted average shares outstanding of Class A redeemable common stock | | | | | 40,617,323 | | | | | | — | | | | | | 40,617,323 | | |
Basic and diluted income per share, Class A redeemable common stock | | | | $ | — | | | | | | — | | | | | | — | | |
Weighted average shares outstanding of Class B non-redeemable common stock(1) | | | | | 10,350,000 | | | | | | — | | | | | | 10,350,000 | | |
Basic and diluted net loss per share, Class B non-redeemable common stock | | | | $ | (0.04) | | | | | $ | (1.23) | | | | | | (1.27) | | |
| | | For the Period from February 4, 2020 (inception) through September 30, 2020 | | |||||||||||||||
Unaudited Statement of Cash Flows | | | As Previously Reported | | | Restatement Adjustment | | | As Restated | | |||||||||
Net loss | | | | $ | (391,135) | | | | | | (12,678,189) | | | | | | (13,069,324) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrants | | | | | — | | | | | | 12,392,000 | | | | | | 12,392,000 | | |
Transaction costs allocated to warrant liability | | | | | — | | | | | | 286,189 | | | | | | 286,189 | | |
Net cash used in operating activities | | | | | (544,046) | | | | | | — | | | | | | (544,046) | | |
Net cash used in investing activities | | | | | (414,000,000) | | | | | | — | | | | | | (414,000,000) | | |
Net cash provided by financing activities | | | | | 415,303,148 | | | | | | — | | | | | | 415,303,148 | | |
| | | As of June 30, 2020 | | |||||||||||||||
Unaudited Balance Sheet | | | As Previously Reported | | | Restatement Adjustment | | | As Restated | | |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash | | | | $ | 909,187 | | | | | $ | — | | | | | $ | 909,187 | | |
Prepaid expenses | | | | | 340,399 | | | | | | — | | | | | | 340,399 | | |
Total Current Assets | | | | | 1,249,586 | | | | | | — | | | | | | 1,249,586 | | |
Cash and held to maturity securities held in Trust Account | | | | | 414,057,130 | | | | | | — | | | | | | 414,057,130 | | |
Total Assets | | | | $ | 415,306,716 | | | | | | — | | | | | $ | 415,306,716 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | | | $ | 67,667 | | | | | | — | | | | | $ | 67,667 | | |
Income taxes payable | | | | | — | | | | | | — | | | | | | — | | |
Total Current Liabilities | | | | | 67,667 | | | | | | — | | | | | | 67,667 | | |
Warrant liability | | | | | — | | | | | | 12,185,466 | | | | | | 12,185,466 | | |
Deferred underwriting fee payable | | | | | 14,490,000 | | | | | | — | | | | | | 14,490,000 | | |
Total Liabilities | | | | | 14,557,667 | | | | | | 12,185,466 | | | | | | 26,743,133 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | |
Class A common stock, $0.0001 par value, subject to possible redemption, 38,356,358 shares at $10.00 per share | | | | | 395,749,040 | | | | | | (12,185,460) | | | | | | 383,563,580 | | |
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; 200,000,000 shares authourized; 3,043,642 issued or outstanding (excluding 38,356,325 shares subject to possible redemption) | | | | | 183 | | | | | | — | | | | | | 183 | | |
Class B common stock, $0.0001 par value; 20,000,000 shares authourized; 10,350,000 issued or outstanding | | | | | 1,035 | | | | | | — | | | | | | 1,035 | | |
Additional paid-in capital | | | | | 5,062,890 | | | | | | 4,829,917 | | | | | | 9,892,807 | | |
Accumulated deficit | | | | | (64,099) | | | | | | (4,829,923) | | | | | | (4,894,022) | | |
Total Stockholders’ Equity | | | | | 5,000,009 | | | | | | (6) | | | | | | 5,000,003 | | |
Total Liabilities and Stockholders’ Equity | | | | $ | 415,306,716 | | | | | $ | — | | | | | $ | 415,306,716 | | |
| | | For the Three Months Ended June 30, 2020 | | |||||||||||||||
Unaudited Statement of Operations | | | As Previously Reported | | | Restatement Adjustment | | | As Restated | | |||||||||
Loss from operations | | | | $ | (120,229) | | | | | $ | — | | | | | $ | (120,229) | | |
Other income/ (expense): | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrants | | | | | — | | | | | | (4,543,733) | | | | | | (4,543,733) | | |
Transaction costs | | | | | — | | | | | | (286,189) | | | | | | (286,189) | | |
Interest earned on marketable securities held in Trust Account | | | | | 57,130 | | | | | | — | | | | | | 57,130 | | |
Loss before provision for income taxes | | | | | (63,099) | | | | | | (4,829,922) | | | | | | (4,893,021) | | |
Provision for income taxes | | | | | — | | | | | | — | | | | | | — | | |
Net loss | | | | $ | (63,099) | | | | | $ | (4,829,922) | | | | | $ | (4,893,021) | | |
Weighted average shares outstanding of Class A redeemable common stock | | | | | 38,560,000 | | | | | | — | | | | | | 38,560,000 | | |
Basic and diluted income per share, Class A redeemable common stock | | | | $ | — | | | | | | — | | | | | | — | | |
Weighted average shares outstanding of Class B non-redeemable common stock(1) | | | | | 10,350,000 | | | | | | — | | | | | | 10,350,000 | | |
Basic and diluted net loss per share, Class B non-redeemable common stock | | | | $ | (0.01) | | | | | $ | (0.47) | | | | | $ | (0.48) | | |
| | | For the Period from February 4, 2020 (inception) through June 30, 2020 | | |||||||||||||||
Unaudited Statement of Operations | | | As Previously Reported | | | Restatement Adjustment | | | As Restated | | |||||||||
Loss from operations | | | | $ | (121,229) | | | | | $ | — | | | | | $ | (121,229) | | |
Other income/ (expense): | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrants | | | | | — | | | | | | (4,543,733) | | | | | | (4,543,733) | | |
Transaction costs | | | | | — | | | | | | (286,189) | | | | | | (286,189) | | |
Interest earned on marketable securities held in Trust Account | | | | | 57,130 | | | | | | — | | | | | | 57,130 | | |
Loss before provision for income taxes | | | | | (64,099) | | | | | | (4,829,922) | | | | | | (4,894,021) | | |
Provision for income taxes | | | | | — | | | | | | — | | | | | | — | | |
Net loss | | | | $ | (64,099) | | | | | $ | (4,829,922) | | | | | $ | (4,894,021) | | |
Weighted average shares outstanding of Class A redeemable common stock | | | | | 38,560,000 | | | | | | — | | | | | | 38,560,000 | | |
Basic and diluted income per share, Class A redeemable common stock | | | | $ | — | | | | | | — | | | | | | — | | |
Weighted average shares outstanding of Class B non-redeemable common stock | | | | | 10,350,000 | | | | | | — | | | | | | 10,350,000 | | |
Basic and diluted net loss per share, Class B non-redeemable common stock | | | | $ | (0.01) | | | | | $ | (0.47) | | | | | $ | (0.48) | | |
| | | For the Period from February 4, 2020 (inception) through June 30, 2020 | | |||||||||||||||
Unaudited Statement of Cash Flows | | | As Previously Reported | | | Restatement Adjustment | | | As Restated | | |||||||||
Net loss | | | | $ | (64,099) | | | | | | (4,829,922) | | | | | | (4,894,021) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrants | | | | | — | | | | | | 4,543,733 | | | | | | 4,543,733 | | |
Transaction costs allocated to warrant liability | | | | | — | | | | | | 286,189 | | | | | | 286,189 | | |
Net cash used in operating activities | | | | | (393,961) | | | | | | — | | | | | | (393,961) | | |
Net cash used in investing activities | | | | | (414,000,000) | | | | | | — | | | | | | (414,000,000) | | |
Net cash provided by financing activities | | | | | 415,303,148 | | | | | | — | | | | | | 415,303,148 | | |
| | | Inception date of warrants | | |||
Fair value of common stock | | | | $ | 9.88 | | |
Conversion price | | | | $ | 11.50 | | |
Risk free interest rate | | | 0.4% | | |||
Expected dividend yield | | | 0% | | |||
Expected term | | | 5 years | | |||
Expected volatility | | | 9.2% | |
| | | For the Period From February 4, 2020 (inception) Through December 31, 2020 (As Restated) | | |||
Redeemable Class A Common Stock | | | | | | | |
Numerator: Earnings allocable to Redeemable Class A Common Stock | | | | | | | |
Interest Income | | | | $ | 355,909 | | |
Income and Franchise Tax | | | | | (218,103) | | |
Net Earnings | | | | $ | 137,806 | | |
Denominator: Weighted Average Redeemable Class A Common Stock | | | | | | | |
Redeemable Class A Common Stock, Basic and Diluted | | | | | 40,948,182 | | |
Earnings/Basic and Diluted Redeemable Class A Common Stock | | | | $ | — | | |
Non-Redeemable Class A and B Common Stock | | | | | | | |
Numerator: Net Loss minus Redeemable Net Earnings | | | | | | | |
Net Loss | | | | $ | (132,204,768) | | |
Redeemable Net Earnings | | | | | (137,806) | | |
Non-Redeemable Net Loss | | | | $ | (132,342,574) | | |
Denominator: Weighted Average Non-Redeemable Class B Common Stock | | | | | | | |
Non-Redeemable Class A and B Common Stock, Basic and Diluted (1) | | | | | 9,839,969 | | |
Loss/Basic and Diluted Non-Redeemable Class B Common Stock | | | | $ | (13.45) | | |
| | | December 31, 2020 | | |||
Deferred tax asset | | | | | | | |
Net operating loss carryforward | | | | $ | — | | |
Organizational costs/Startup expenses | | | | | 754,457 | | |
Total deferred tax asset | | | | | 754,457 | | |
Valuation allowance | | | | | (754,457) | | |
Deferred tax asset, net of allowance | | | | $ | — | | |
| | | December 31, 2020 | | |||
Federal | | | | | | | |
Current | | | | $ | 36,632 | | |
Deferred | | | | | (754,457) | | |
State | | | | | | | |
Current | | | | $ | — | | |
Deferred | | | | | — | | |
Change in valuation allowance | | | | | 754,457 | | |
Income tax provision | | | | $ | 36,632 | | |
| | | December 31, 2020 (As Restated) | | |||
Statutory federal income tax rate | | | | | 21.0% | | |
State taxes, net of federal tax benefit | | | | | 0.0% | | |
Permanent difference – warrant liability | | | | | -20.46% | | |
Change in valuation allowance | | | | | -0.57% | | |
Income tax provision | | | | | -0.03% | | |
Held-To-Maturity | | | Level | | | Amortized Cost | | | Gross Holding Gain | | | Fair Value | | ||||||||||||
U.S. Treasury Securities (Matured on 1/19/2021) | | | | | 1 | | | | | $ | 414,279,198 | | | | | $ | 7,516 | | | | | $ | 414,286,714 | | |
Description | | | Level | | | December 31, 2020 | | ||||||
Assets: | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury Securities Money Market Fund | | | | | 1 | | | | | $ | 54,000 | | |
Liabilities: | | | | ||||||||||
Public Warrants | | | | | 1 | | | | | | 90,942,000 | | |
Private Placement Warrants | | | | | 2 | | | | | $ | 45,163,464 | | |
| Level 3 roll-forward | | | | | | | |
| Warrant Liabilities at February 4, 2020 (inception) | | | | $ | — | | |
| Issuance of Public and Private Warrants | | | | | 7,641,733 | | |
| Change in fair value of warrant liabilities | | | | | 12,392,000 | | |
| Transfer to Level 1 | | | | | (13,386,000) | | |
| Transfer to Level 2 | | | | | (6,647,733) | | |
| Level 3 amounts at December 31, 2020 | | | | $ | — | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 60,206 | | | | | $ | 90,002 | | |
Accounts receivable, net | | | | | 5,752 | | | | | | 1,951 | | |
Inventories | | | | | 25,805 | | | | | | 9,441 | | |
Current portion of vendor advances | | | | | 2,571 | | | | | | 5,239 | | |
Prepaid expenses and other current assets | | | | | 2,960 | | | | | | 1,793 | | |
Due from related parties | | | | | 38 | | | | | | 829 | | |
Total current assets | | | | $ | 97,332 | | | | | $ | 109,255 | | |
Property and equipment, net | | | | | 6,870 | | | | | | 5,325 | | |
Non-current portion of vendor advances | | | | | 37,390 | | | | | | 46,940 | | |
Other assets – related party | | | | | — | | | | | | 1,661 | | |
Other non-current assets | | | | | 5,599 | | | | | | 1,956 | | |
Total assets | | | | $ | 147,191 | | | | | $ | 165,137 | | |
Liabilities, convertible preferred stock, and stockholders’ deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 16,400 | | | | | $ | 5,168 | | |
Deferred revenue, current | | | | | 8,443 | | | | | | 3,200 | | |
Due to related parties | | | | | 154 | | | | | | 6 | | |
Accrued purchase commitments, current | | | | | 22,890 | | | | | | — | | |
Accrued expenses and other current liabilities | | | | | 21,808 | | | | | | 6,951 | | |
Total current liabilities | | | | $ | 69,695 | | | | | $ | 15,325 | | |
Deferred revenue, non-current | | | | $ | 2,790 | | | | | $ | 587 | | |
Convertible debt | | | | | 49,528 | | | | | | — | | |
Loan payable | | | | | 4,366 | | | | | | — | | |
Accrued purchase commitments, non-current | | | | | 19,660 | | | | | | — | | |
Other non-current liabilities | | | | | 2,146 | | | | | | 566 | | |
Total liabilities | | | | $ | 148,185 | | | | | $ | 16,478 | | |
Commitments and contingencies (Note 17) | | | | | | | | | | | | | |
Convertible preferred stock: | | | | | | | | | | | | | |
Convertible preferred stock (Series A, B, C and D) $.0001 par value with an aggregate liquidation preference of $383,829; 103,242,914 shares authorized, issued and outstanding | | | | | 360,937 | | | | | | 360,937 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock $.0001 par value; 112,000,000 and 112,000,000 shares authorized at December 31, 2020 and 2019, respectively; 6,350,083 and 5,720,842 shares issued and outstanding at December 31, 2020 and 2019, respectively | | | | | 1 | | | | | | 1 | | |
Special-voting common stock, $.0001 par value; 25,952,123 shares authorized; 0 shares issued and outstanding | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | 32,874 | | | | | | 19,782 | | |
Accumulated deficit | | | | | (394,806) | | | | | | (232,061) | | |
Total stockholders’ deficit | | | | $ | (361,931) | | | | | $ | (212,278) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit | | | | $ | 147,191 | | | | | $ | 165,137 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Revenue: | | | | | | | | | | | | | |
Product | | | | $ | 38,347 | | | | | $ | 25,081 | | |
Subscription | | | | | 7,905 | | | | | | 2,502 | | |
Total revenue | | | | $ | 46,252 | | | | | $ | 27,583 | | |
Cost of revenue: | | | | | | | | | | | | | |
Product (including losses on purchase commitments of $60.1 million and $9.5 million, respectively) | | | | $ | 106,407 | | | | | $ | 47,857 | | |
Subscription | | | | | 1,068 | | | | | | 621 | | |
Total cost of revenue | | | | $ | 107,475 | | | | | $ | 48,478 | | |
Gross margin | | | | $ | (61,223) | | | | | $ | (20,895) | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development | | | | $ | 49,738 | | | | | $ | 48,934 | | |
Sales and marketing | | | | | 26,263 | | | | | | 14,282 | | |
General and administrative | | | | | 24,395 | | | | | | 18,185 | | |
Total operating expenses | | | | | 100,396 | | | | | | 81,401 | | |
Loss from operations | | | | $ | (161,619) | | | | | $ | (102,296) | | |
Interest income | | | | $ | 285 | | | | | $ | 2,695 | | |
Interest expense | | | | | (1,141) | | | | | | — | | |
Other income (expense), net | | | | | (231) | | | | | | (96) | | |
Loss before provision for income taxes | | | | $ | (162,706) | | | | | $ | (99,697) | | |
Provision for income taxes | | | | | 39 | | | | | | — | | |
Net loss and comprehensive loss | | | | $ | (162,745) | | | | | $ | (99,697) | | |
Net loss per common share attributable to common stockholders, basic and diluted | | | | $ | (27.90) | | | | | $ | (17.73) | | |
Weighted-average shares used to compute net loss per share attributable to common stockholders, basic and diluted | | | | | 5,833,164 | | | | | | 5,622,752 | | |
| | | Convertible Preferred Stock | | | | Common Stock | | | Additional Paid-In Capital | | | Accumulated Deficit | | | Total Stockholders’ deficit | | |||||||||||||||||||||||||||
| | | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
January 1, 2019 | | | | | 103,242,914 | | | | | $ | 360,937 | | | | | | | 5,549,112 | | | | | $ | 1 | | | | | $ | 13,420 | | | | | $ | (132,364) | | | | | $ | (118,943) | | |
Net loss | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (99,697) | | | | | | (99,697) | | |
Common stock issued upon exercise of stock options | | | | | — | | | | | | — | | | | | | | 171,730 | | | | | | — | | | | | | 324 | | | | | | — | | | | | | 324 | | |
Stock-based compensation expense | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 6,038 | | | | | | — | | | | | | 6,038 | | |
December 31, 2019 | | | | | 103,242,914 | | | | | $ | 360,937 | | | | | | | 5,720,842 | | | | | $ | 1 | | | | | $ | 19,782 | | | | | $ | (232,061) | | | | | $ | (212,278) | | |
Net loss | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (162,745) | | | | | | (162,745) | | |
Common stock issued upon exercise of stock options | | | | | — | | | | | | — | | | | | | | 629,241 | | | | | | — | | | | | | 2,009 | | | | | | — | | | | | | 2,009 | | |
Stock-based compensation expense | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 11,083 | | | | | | — | | | | | | 11,083 | | |
December 31, 2020 | | | | | 103,242,914 | | | | | $ | 360,937 | | | | | | | 6,350,083 | | | | | $ | 1 | | | | | $ | 32,874 | | | | | $ | (394,806) | | | | | $ | (361,931) | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (162,745) | | | | | $ | (99,697) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 1,316 | | | | | | 758 | | |
Provision for bad debt | | | | | 576 | | | | | | — | | |
Write-down of other assets – related party | | | | | 1,390 | | | | | | — | | |
Write-down of vendor advance | | | | | 10,560 | | | | | | 9,500 | | |
Non-cash interest expense on convertible debt | | | | | 1,047 | | | | | | — | | |
Write-down of inventories | | | | | 7,123 | | | | | | 2,711 | | |
Stock-based compensation expense | | | | | 11,004 | | | | | | 6,038 | | |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable | | | | | (4,377) | | | | | | (1,195) | | |
Inventories | | | | | (23,487) | | | | | | (1,390) | | |
Prepaid expenses and other current assets | | | | | (1,082) | | | | | | (31) | | |
Vendor advances | | | | | 1,658 | | | | | | (48,488) | | |
Due from related parties | | | | | 791 | | | | | | 877 | | |
Other assets – related party | | | | | 271 | | | | | | 85 | | |
Accounts payable | | | | | 11,175 | | | | | | 2,549 | | |
Deferred revenue | | | | | 7,446 | | | | | | 3,497 | | |
Due to related parties | | | | | 148 | | | | | | (871) | | |
Accrued purchase commitments | | | | | 42,550 | | | | | | — | | |
Accrued expenses and other liabilities | | | | | 12,936 | | | | | | 5,225 | | |
Net cash used in operating activities | | | | $ | (81,700) | | | | | $ | (120,432) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (2,376) | | | | | | (4,468) | | |
Net cash used in investing activities | | | | $ | (2,376) | | | | | $ | (4,468) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from exercise of stock options | | | | | 2,038 | | | | | | 324 | | |
Proceeds from loan payable | | | | | 4,366 | | | | | | — | | |
Proceeds from issuance of convertible debt | | | | | 50,000 | | | | | | — | | |
Payments of deferred offering costs | | | | | (657) | | | | | | — | | |
Payments of debt issuance costs | | | | | (1,467) | | | | | | — | | |
Net cash provided by financing activities | | | | $ | 54,280 | | | | | $ | 324 | | |
Net (decrease) increase in cash and cash equivalents | | | | $ | (29,796) | | | | | | (124,576) | | |
Cash and cash equivalents, beginning of year | | | | | 90,002 | | | | | | 214,578 | | |
Cash and cash equivalents, end of year | | | | $ | 60,206 | | | | | $ | 90,002 | | |
Supplemental disclosure of non-cash investing and financing activities | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | 564 | | | | | | 75 | | |
Deferred offering costs and debt issuance costs | | | | | 3,106 | | | | | | — | | |
(in thousands) | | | Fair Value | | |||
Allowance for doubtful accounts as of December 31, 2019 | | | | $ | — | | |
Additions | | | | | 576 | | |
Deductions – write offs | | | | | — | | |
Allowance for doubtful accounts as of December 31, 2020 | | | | $ | 576 | | |
Property and Equipment | | | Estimated Useful Life | |
Software | | | 3 years | |
Machinery and equipment | | | 3 – 5 years | |
Furnitures and fixtures | | | 5 – 7 years | |
Leasehold improvements | | | Lesser of estimated useful life or remaining lease term | |
| | | Pattern of Recognition | | | 2020 | | | 2019 | | ||||||
By Product Type: | | | | | | | | | | | | | | | | |
Devices and accessories | | | Point-in-time | | | | $ | 38,347 | | | | | $ | 25,081 | | |
Subscription services and other services | | | Over time | | | | | 7,905 | | | | | | 2,502 | | |
Total revenue | | | | | | | $ | 46,252 | | | | | $ | 27,583 | | |
By Geographical Market: | | | | | | | | | | | | | | | | |
United States | | | | | | | $ | 33,237 | | | | | $ | 23,997 | | |
International | | | | | | | | 13,015 | | | | | | 3,586 | | |
Total revenue | | | | | | | $ | 46,252 | | | | | $ | 27,583 | | |
| | | December 31, 2020 | | | December 31, 2019 | | ||||||
Accounts receivable, net | | | | $ | 5,752 | | | | | $ | 1,951 | | |
Deferred revenue, current | | | | | 8,443 | | | | | | 3,200 | | |
Deferred revenue, non-current | | | | | 2,790 | | | | | | 587 | | |
| | | 2020 | | | 2019 | | ||||||
Raw materials | | | | $ | 7,688 | | | | | | 843 | | |
Work-in-progress | | | | | 865 | | | | | | 4,788 | | |
Finished goods | | | | | 17,252 | | | | | | 3,810 | | |
Total inventories | | | | $ | 25,805 | | | | | $ | 9,441 | | |
| | | 2020 | | | 2019 | | ||||||
Security deposits | | | | $ | 1,888 | | | | | $ | 1,956 | | |
Deferred offering costs | | | | | 3,711 | | | | | | — | | |
Total other non-current assets | | | | $ | 5,599 | | | | | $ | 1,956 | | |
| | | 2020 | | | 2019 | | ||||||
Machinery and equipment | | | | $ | 5,102 | | | | | $ | 4,485 | | |
Leasehold improvements | | | | | 4,166 | | | | | | 1,424 | | |
Software | | | | | 888 | | | | | | 182 | | |
Construction in progress | | | | �� | 70 | | | | | | 1,311 | | |
Other | | | | | 42 | | | | | | 28 | | |
| | | | | 10,268 | | | | | | 7,430 | | |
Less: accumulated depreciation and amortization | | | | | (3,398) | | | | | | (2,105) | | |
Property and equipment, net | | | | $ | 6,870 | | | | | $ | 5,325 | | |
| | | 2020 | | | 2019 | | ||||||
Employee compensation | | | | $ | 5,968 | | | | | $ | 2,208 | | |
Customer deposits | | | | | 1,171 | | | | | | 1,171 | | |
Accrued warranty liability | | | | | 646 | | | | | | 876 | | |
Non-income tax | | | | | 3,695 | | | | | | 1,646 | | |
Professional fees | | | | | 5,432 | | | | | | 484 | | |
Vendor settlements | | | | | 2,975 | | | | | | — | | |
Other | | | | | 1,921 | | | | | | 566 | | |
Total other current liabilities | | | | $ | 21,808 | | | | | $ | 6,951 | | |
| | | 2020 | | | 2019 | | ||||||
Balance, beginning of period | | | | $ | 876 | | | | | $ | 133 | | |
Warranty provision charged to operations | | | | | 2,498 | | | | | | 2,203 | | |
Warranty claims | | | | | (1,548) | | | | | | (1,460) | | |
Balance, end of period | | | | $ | 1,826 | | | | | $ | 876 | | |
Class | | | Year of Issuance | | | Issuance Price Per Share | | | Shares Authorized, Issued and Outstanding | | | Total Proceeds or Exchange Value | | | Issuance Costs | | | Net Carrying Value | | | Initial Liquidation Price Per Share | | ||||||||||||||||||
Series A | | | 2012 | | | | $ | 0.04 | | | | | | 25,952,123 | | | | | $ | 1,038 | | | | | $ | 11 | | | | | $ | 1,027 | | | | | $ | 0.80 | | |
Series B | | | 2014 | | | | | 0.80 | | | | | | 25,000,000 | | | | | | 20,000 | | | | | | 99 | | | | | | 19,901 | | | | | | 0.80 | | |
Series C | | | 2014 – 2015 | | | | | 3.33 | | | | | | 27,948,045 | | | | | | 93,067 | | | | | | 246 | | | | | | 92,821 | | | | | | 3.33 | | |
Series D | | | 2018 | | | | | 10.27 | | | | | | 24,342,746 | | | | | | 250,000 | | | | | | 2,812 | | | | | | 247,188 | | | | | | 10.27 | | |
| | | | | | | | | | | | | | 103,242,914 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Number of Options | | | Weighted Average Exercise Price | | | Weighted Average Remaining Contractual Term | | | Aggregate Intrinsic Value | | ||||||||||||
Outstanding at January 1, 2019 | | | | | 13,673,551 | | | | | | 2.10 | | | | | | 7.74 | | | | | | 30,252 | | |
Granted | | | | | 1,785,056 | | | | | | 4.31 | | | | | | | | | | | | | | |
Exercised | | | | | (171,730) | | | | | | 1.89 | | | | | | | | | | | | | | |
Forfeited | | | | | (594,544) | | | | | | 2.68 | | | | | | | | | | | | | | |
Outstanding at December 31, 2019 | | | | | 14,692,333 | | | | | | 2.35 | | | | | | 6.94 | | | | | | 47,820 | | |
Granted | | | | | 13,957,917 | | | | | | 5.77 | | | | | | | | | | | | | | |
Exercised | | | | | (629,241) | | | | | | 3.19 | | | | | | | | | | | | | | |
Forfeited | | | | | (2,297,410) | | | | | | 2.60 | | | | | | | | | | | | | | |
Outstanding at December 31, 2020 | | | | | 25,723,599 | | | | | | 4.18 | | | | | | 7.06 | | | | | | 143,338 | | |
Options exercisable at December 31, 2019 | | | | | 9,788,082 | | | | | | 1.90 | | | | | | 6.39 | | | | | | 36,207 | | |
Options exercisable at December 31, 2020 | | | | | 11,126,920 | | | | | | 2.38 | | | | | | 6.01 | | | | | | 82,033 | | |
Vested and expected to vest at December 31, 2019 | | | | | 13,559,748 | | | | | | 2.27 | | | | | | 6.85 | | | | | | 45,138 | | |
Vested and expected to vest at December 31, 2020 | | | | | 22,320,862 | | | | | | 3.97 | | | | | | 6.94 | | | | | | 129,047 | | |
| | | 2020 | | | 2019 | |
Risk free interest rate | | | 0.4% – 1.7% | | | 2.3% – 2.5% | |
Expected dividend yield | | | 0% | | | 0% | |
Expected term | | | 5.9 years – 6.3 years | | | 6 years – 6.1 years | |
Expected volatility | | | 50% | | | 50% | |
| | | 2020 | | | 2019 | |
Risk free interest rate | | | 0.4% – 1.7% | | | 1.5% – 2.7% | |
Expected dividend yield | | | 0% | | | 0% | |
Expected term | | | 1.1 years – 6.1 years | | | 8.1 years to 10 years | |
Expected volatility | | | 50% | | | 50% | |
| | | 2020 | | | 2019 | | ||||||
Cost of revenue – Subscription | | | | $ | 697 | | | | | $ | 15 | | |
Research and development | | | | | 3,869 | | | | | | 3,693 | | |
Sales and marketing | | | | | 2,591 | | | | | | 1,041 | | |
General and administrative | | | | | 3,847 | | | | | | 1,289 | | |
Total stock-based compensation expense | | | | $ | 11,004 | | | | | $ | 6,038 | | |
| | | 2020 | | | 2019 | | ||||||
Numerator: | | | | | | | | | | | | | |
Net loss | | | | $ | (162,745) | | | | | $ | (99,697) | | |
Numerator for Basic and Dilutive EPS – Loss available to common stockholders | | | | $ | (162,745) | | | | | $ | (99,697) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common shares outstanding | | | | | 5,833,164 | | | | | | 5,622,752 | | |
Denominator for Basic and Dilutive EPS – Weighted-average common stock | | | | | 5,833,164 | | | | | | 5,622,752 | | |
Basic and dilutive loss per share | | | | $ | (27.90) | | | | | $ | (17.73) | | |
| | | 2020 | | | 2019 | | ||||||
Outstanding options to purchase common stock | | | | | 26,742,256 | | | | | | 14,692,333 | | |
Outstanding Convertible Preferred Stock (Series A through D) | | | | | 103,242,914 | | | | | | 103,242,914 | | |
Total anti-dilutive common equivalent shares | | | | | 129,985,170 | | | | | | 117,935,247 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Federal | | | | $ | (162,876) | | | | | $ | (98,833) | | |
Foreign | | | | | 170 | | | | | | (864) | | |
Loss before provision for income taxes | | | | $ | (162,706) | | | | | $ | (99,697) | | |
| | | Year Ended December 31, | | |||||||||
(In Thousands) | | | 2020 | | | 2019 | | ||||||
Income at US Statutory Rate | | | | | 21.00% | | | | | | 21.00% | | |
State Taxes, net of Federal benefit | | | | | 3.18% | | | | | | 3.30% | | |
Permanent Differences | | | | | (0.70)% | | | | | | (0.44)% | | |
Tax Credits | | | | | 0.86% | | | | | | 1.32% | | |
Foreign Rate Differential | | | | | 0.00% | | | | | | (0.01)% | | |
Valuation Allowance | | | | | (24.35)% | | | | | | (25.04)% | | |
Other | | | | | (0.01)% | | | | | | (0.13)% | | |
| | | | | (0.02)% | | | | | | 0.00% | | |
| | | Year Ended December 31, | | |||||||||
(In Thousands) | | | 2020 | | | 2019 | | ||||||
Deferred tax assets | | | | | | | | | | | | | |
Net operating loss carryforwards | | | | $ | 83,058 | | | | | $ | 52,717 | | |
Tax Credits | | | | | 6,582 | | | | | | 5,271 | | |
Stock Compensation | | | | | 4,088 | | | | | | 2,346 | | |
Accruals & Reserves | | | | | 7,293 | | | | | | 1,785 | | |
Other | | | | | 853 | | | | | | 154 | | |
Total Deferred tax assets | | | | $ | 101,874 | | | | | $ | 62,273 | | |
Valuation Allowance | | | | | (101,773) | | | | | | (62,157) | | |
Total Deferred tax assets | | | | $ | 101 | | | | | $ | 116 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Depreciation | | | | | (101) | | | | | | (116) | | |
Net deferred tax assets | | | | $ | — | | | | | $ | — | | |
| Years ending December 31: | | | | | | | |
| 2021 | | | | $ | 1,044 | | |
| 2022 | | | | | 2,043 | | |
| 2023 | | | | | 1,934 | | |
| 2024 | | | | | 1,904 | | |
| 2025 | | | | | 1,987 | | |
| Thereafter | | | | | 7,354 | | |
| Total future minimum rental payments | | | | $ | 16,266 | | |
Expense | | | Estimated Amount | | |||
Securities and Exchange Commission registration fee | | | | $ | 261,844.59 | | |
Accounting fees and expenses | | | | | * | | |
Legal fees and expenses | | | | | * | | |
Financial printing and miscellaneous expenses | | | | | * | | |
Total | | | | $ | * | | |
Exhibit Number | | | Exhibit Description | | | Filed Herewith | | | Incorporated by Reference herein from Form or Schedule | | | Filing Date | | | SEC File/ Reg. Number | |
2.1† | | | | | | | | Form 8-K (Exhibit 2.1) | | | 11/23/2020 | | | 001-39292 | | |
3.1 | | | | | | | | Form 8-K (Exhibit 3.1) | | | 2/16/2021 | | | 001-39292 | | |
3.2 | | | | | | | | Form 8-K (Exhibit 3.2) | | | 2/16/2021 | | | 001-39292 | | |
4.1 | | | | | | | | Form 8-K (Exhibit 4.1) | | | 2/16/2021 | | | 001-39292 | | |
4.2 | | | | | | | | Form 8-K (Exhibit 4.1) | | | 5/27/2020 | | | 001-39292 | | |
5.1 | | | | | X | | | | | | | | | | | |
10.1 | | | | | | | | Form 8-K (Exhibit 10.1) | | | 11/23/2020 | | | 001-39292 | | |
10.2 | | | Butterfly Transaction Support Agreement, dated November 20, 2020, by and among Butterfly Network, Inc. (formerly Longview Acquisition Corp.), Dr. Jonathan Rothberg and certain stockholders of BFLY Operations, Inc. (formerly Butterfly Network, Inc.) named therein. | | | | | | Form 8-K (Exhibit 10.2) | | | 11/23/2020 | | | 001-39292 | |
10.3 | | | | | | | | Form 8-K (Exhibit 10.3) | | | 11/23/2020 | | | 001-39292 | | |
10.4 | | | | | | | | Form 8-K (Exhibit 10.7) | | | 5/27/2020 | | | 001-39292 | |
Exhibit Number | | | Exhibit Description | | | Filed Herewith | | | Incorporated by Reference herein from Form or Schedule | | | Filing Date | | | SEC File/ Reg. Number | |
10.4.1 | | | Amendment No. 1 to Forward Purchase Agreement, dated as of November 19, 2020, by and among Butterfly Network, Inc. (formerly Longview Acquisition Corp.), Glenview Capital Management, LLC and certain entities affiliated with Glenview Capital Management, LLC. | | | | | | Form 8-K (Exhibit 10.4) | | | 11/23/2020 | | | 001-39292 | |
10.5.1@ | | | | | | | | Form S-4 (Exhibit 10.13.1) | | | 11/27/2020 | | | 333-250995 | | |
10.5.2@ | | | Amendment No. 1, made effective as of April 23, 2019, to Exclusive (Equity) Agreement, dated as of June 28, 2013, by and between BFLY Operations, Inc. (formerly Butterfly Network, Inc.) and the Board of Trustees of the Leland Stanford Junior University. | | | | | | Form S-4 (Exhibit 10.13.2) | | | 11/27/2020 | | | 333-250995 | |
10.6.1@ | | | | | | | | Form S-4 (Exhibit 10.14.1) | | | 11/27/2020 | | | 333-250995 | | |
10.6.2@ | | | | | | | | Form S-4 (Exhibit 10.14.2) | | | 11/27/2020 | | | 333-250995 | | |
10.6.3@ | | | | | | | | Form 10-K/A (Exhibit 10.6.3) | | | 5/12/2021 | | | 001-39292 | | |
10.7@ | | | | | | | | Form S-4 (Exhibit 10.15) | | | 11/27/2020 | | | 333-250995 | | |
10.8.1@ | | | | | | | | Form S-4/A (Exhibit 10.17.1) | | | 1/6/2021 | | | 333-250995 | |
Exhibit Number | | | Exhibit Description | | | Filed Herewith | | | Incorporated by Reference herein from Form or Schedule | | | Filing Date | | | SEC File/ Reg. Number | |
10.8.2@ | | | Amendment No. 1, made effective as of October 1, 2020, to Foundry Service Agreement, dated March 31, 2019, by and between BFLY Operations, Inc. (formerly Butterfly Network, Inc.) and Taiwan Semiconductor Manufacturing Company Limited. | | | | | | Form S-4/A (Exhibit 10.17.2) | | | 1/6/2021 | | | 333-250995 | |
10.9 | | | | | | | | Form S-4/A (Exhibit 10.18) | | | 1/6/2021 | | | 333-250995 | | |
10.10+ | | | | | | | | Form S-4/A (Exhibit 10.14) | | | 1/26/2021 | | | 333-250995 | | |
10.11+ | | | | | | | | Form S-4/A (Exhibit 10.11) | | | 1/6/2021 | | | 333-250995 | | |
10.12+ | | | | | | | | Form S-4/A (Exhibit 10.12) | | | 1/6/2021 | | | 333-250995 | | |
10.13+ | | | | | | | | Form S-4/A (Exhibit 10.10) | | | 1/6/2021 | | | 333-250995 | | |
10.14+ | | | | | | | | Form S-4/A (Exhibit 10.13) | | | 1/6/2021 | | | 333-250995 | | |
10.15+ | | | | | | | | Form S-4 (Exhibit 10.18) | | | 11/27/2020 | | | 333-250995 | |
Exhibit Number | | | Exhibit Description | | | Filed Herewith | | | Incorporated by Reference herein from Form or Schedule | | | Filing Date | | | SEC File/ Reg. Number | |
10.16+ | | | | | | | | Form S-4/A (Exhibit 10.8.2) | | | 1/26/2021 | | | 333-250995 | | |
10.17+ | | | | | | | | Form 10-K (Exhibit 10.18) | | | 3/29/2021 | | | 001-39292 | | |
10.18.1+ | | | | | | | | Form 10-K (Exhibit 10.19.1) | | | 3/29/2021 | | | 001-39292 | | |
10.18.2+ | | | | | | | | Form 8-K (Exhibit 10.15.2) | | | 2/16/2021 | | | 001-39292 | | |
10.18.3+ | | | | | | | | Form 8-K (Exhibit 10.15.3) | | | 2/16/2021 | | | 001-39292 | | |
10.19.1+ | | | | | | | | Form 10-K (Exhibit 10.20.1) | | | 3/29/2021 | | | 001-39292 | | |
10.19.2+ | | | | | | | | Form 8-K (Exhibit 10.16.2) | | | 2/16/2021 | | | 001-39292 | | |
10.19.3+ | | | | | | | | Form 8-K (Exhibit 10.16.3) | | | 2/16/2021 | | | 001-39292 | | |
10.20+ | | | | | | | | Form 8-K (Exhibit 10.17) | | | 2/16/2021 | | | 001-39292 | | |
10.21+ | | | | | X | | | | | | | | | | | |
10.22+ | | | | | | | | Form 8-K (Exhibit 10.18) | | | 2/16/2021 | | | 001-39292 | | |
10.23 | | | | | | | | Form 8-K (Exhibit 10.19) | | | 2/16/2021 | | | 001-39292 | | |
10.24 | | | | | | | | Form 8-K (Exhibit 10.20) | | | 2/16/2021 | | | 001-39292 | | |
10.25 | | | | | | | | Form 10-K (Exhibit 10.25) | | | 3/29/2021 | | | 001-39292 | | |
21.1 | | | | | | | | Form 8-K (Exhibit 21.1) | | | 2/16/2021 | | | 001-39292 | |
Exhibit Number | | | Exhibit Description | | | Filed Herewith | | | Incorporated by Reference herein from Form or Schedule | | | Filing Date | | | SEC File/ Reg. Number | |
23.1 | | | Consent of WithumSmith+Brown, PC, independent registered public accounting firm of Butterfly Network Inc. (formerly Longview Acquisition Corp.) | | | X | | | | | | | | | | |
23.2 | | | Consent of Deloitte & Touche LLP, independent registered public accounting firm of BFLY Operations Inc. (formerly Butterfly Network, Inc.) | | | X | | | | | | | | | | |
23.3 | | | Consent of Mintz, Levin, Cohn, Ferris, Glovsky and Popeo, P.C. (included in Exhibit 5.1) | | | | | | | | | | | | | |
24.1 | | | Power of Attorney (included on the signature page to the initial Registration Statement) | | | | | | | | | | | | | |
101.INS | | | XBRL Instance Document | | | | | | | | | | | | ||
101.SCH | | | XBRL Taxonomy Extension Schema Document | | | | | | | | | | | | ||
101.CAL | | | XBRL Taxonomy Extension Calculation Linkbase Document | | | | | | | | | | | | ||
101.DEF | | | XBRL Taxonomy Extension Definition Linkbase Document | | | | | | | | | | ||||
101.LAB | | | XBRL Taxonomy Extension Label Linkbase Document | | | | | | | | | | | | ||
101.PRE | | | XBRL Taxonomy Extension Presentation Linkbase Document | | | | | | | | | | | |
| Signature | | | Title | | | Date | | |||
| /s/ Todd M. Fruchterman, M.D. Todd M. Fruchterman, M.D. | | | President, Chief Executive Officer and Director (Principal Executive Officer) | | | May 12, 2021 | | |||
| /s/ Stephanie Fielding Stephanie Fielding | | | Chief Financial Officer (Principal Financial and Accounting Officer) | | | May 12, 2021 | | |||
| * Jonathan M. Rothberg, Ph.D. | | | Chairman | | | May 12, 2021 | | |||
| * Dawn Carfora | | | Director | | | May 12, 2021 | | |||
| * Elazer Edelman, M.D., Ph.D. | | | Director | | | May 12, 2021 | | |||
| * John Hammergren | | | Director | | | May 12, 2021 | | |||
| * Gianluca Pettiti | | | Director | | | May 12, 2021 | | |||
| * S. Louise Phanstiel | | | Director | | | May 12, 2021 | | |||
| * Larry Robbins | | | Director | | | May 12, 2021 | | |||
| *By: | | | /s/ Todd M. Fruchterman, M.D., Ph.D. Todd M. Fruchterman, M.D., Ph.D., Attorney-in-Fact | | | | | | | |