- BFLY Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Butterfly Network (BFLY) 424B3Prospectus supplement
Filed: 13 May 21, 4:01pm
| | | | | 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 | | |