| | | | | | | | | | | | |
| | | |
| | | | | | | | | |
Cash flows from operating activities: | | | | | | | | | | | | |
| | $ | (257,782 | ) | | $ | (68,293 | ) | | $ | (53,179 | ) |
Adjustments to reconcile net loss to cash flows used in operating activities | | | | | | | | | | | | |
| | | 39,743 | | | | 32,202 | | | | 814 | |
| | | 3,698 | | | | 3,309 | | | | 2,330 | |
Amortization of intangible assets | | | 1,629 | | | | 0 | | | | 0 | |
Inventory net realizable value write downs | | | 6,748 | | | | 0 | | | | 0 | |
| | | 1,113 | | | | 0 | | | | 0 | |
Deferred income taxes (benefit) | | | (385 | ) | | | 0 | | | | 0 | |
Gain on change in fair value of public and private placement of warrants | | | (25,681 | ) | | | 0 | | | | 0 | |
Gain on forgiveness of PPP note | | | (4,850 | ) | | | 0 | | | | 0 | |
Gain on change in fair value of contingent consideration | | | (4,700 | ) | | | 0 | | | | 0 | |
Loss on extinguishment of convertible notes | | | 131,908 | | | | 0 | | | | 0 | |
Loss on extinguishment of convertible notes attributable to related parties | | | 1,875 | | | | 0 | | | | 0 | |
Amortization of convertible note discounts | | | 315 | | | | 3,805 | | | | 409 | |
Amortization of convertible note discounts attributable to related parties | | | 55 | | | | 659 | | | | 327 | |
(Gain) loss on mark to market derivatives | | | 0 | | | | (6,639 | ) | | | 209 | |
(Gain) loss on mark to market derivatives attributable to related parties | | | 0 | | | | (1,506 | ) | | | 255 | |
Changes in operating assets and liabilities: | | | | | | | | | | | | |
Trade accounts receivable | | | (1,816 | ) | | | 0 | | | | 0 | |
| | | (12,925 | ) | | | (649 | ) | | | 0 | |
Prepaid and other current assets | | | (10,958 | ) | | | 280 | | | | (134 | ) |
| | | (570 | ) | | | 279 | | | | 110 | |
| | | 1,327 | | | | (26 | ) | | | 1,440 | |
| | | (1,156 | ) | | | 0 | | | | 0 | |
Accrued expenses and other current liabilities | | | 18,835 | | | | 3,741 | | | | (516 | ) |
Other non-current liabilities | | | (779 | ) | | | (12 | ) | | | 811 | |
Net cash used in operating activities | | $ | (114,356 | ) | | $ | (32,850 | ) | | $ | (47,124 | ) |
Cash flows from investing activities: | | | | | | | | | | | | |
Acquisition of Apollo, net of cash acquired | | | (19,360 | ) | | | 0 | | | | 0 | |
| | | (3,350 | ) | | | 0 | | | | 0 | |
Purchases of property, plant and equipment | | | (38,349 | ) | | | (2,186 | ) | | | (15,254 | ) |
Net cash used in investing activities | | $ | (61,059 | ) | | $ | (2,186 | ) | | $ | (15,254 | ) |
Cash flows from financing activities: | | | | | | | | | | | | |
Settlement of public and private placement of warrants | | | (59 | ) | | | 0 | | | | 0 | |
Proceeds from business combination and private offering, net of transaction costs of $23,337 | | | 463,648 | | | | 0 | | | | 0 | |
Borrowings on Pendrell bridge loan | | | 10,000 | | | | 0 | | | | 0 | |
Repayment on Pendrell bridge loan | | | (10,000 | ) | | | 0 | | | | 0 | |
Proceeds from issuance of Series C preferred stock | | | 30,000 | | | | 0 | | | | 0 | |
Issuance cost of Series C preferred stock | | | (94 | ) | | | 0 | | | | 0 | |
Proceeds from issuance of convertible notes | | | 0 | | | | 30,352 | | | | 18,235 | |
Proceeds from issuance of convertible notes to related parties | | | | | | | 648 | | | | 10,600 | |
| | | 0 | | | | 0 | | | | 3,000 | |
| | | (2,800 | ) | | | (200 | ) | | | 0 | |
Borrowings on equipment advances | | | 0 | | | | 0 | | | | 7,000 | |
Repayments on equipment advances | | | (3,636 | ) | | | (1,400 | ) | | | (1,964 | ) |
Borrowings on economic injury disaster loan | | | 0 | | | | 500 | | | | 0 | |
Repayments on economic injury disaster loan | | | 0 | | | | (500 | ) | | | 0 | |
Borrowings on paycheck protection program loan | | | 0 | | | | 4,850 | | | | 0 | |
Proceeds from stock issued under equity plans | | | 1,970 | | | | 878 | | | | 34 | |
Proceeds from Employee Stock Purchase Plan | | | 782 | | | | 0 | | | | 0 | |
Net cash provided by financing activities | | $ | 489,811 | | | $ | 35,128 | | | $ | 36,905 | |
| | | |
Net increase (decrease) in cash and cash equivalents | | $ | 314,396 | | | $ | 92 | | | $ | (25,473 | ) |
Cash and cash equivalents at beginning of period | | | 10,611 | | | | 10,519 | | | | 35,992 | |
Cash and cash equivalents at end of period | | $ | 325,007 | | | $ | 10,611 | | | $ | 10,519 | |
| | | |
| | | | | | | | | | | | |
Conversion of Series A, Series B, Series C, and Founders’ convertible preferred into common stock | | $ | 330,764 | | | $ | 0 | | | $ | 0 | |
Assets acquired included in accounts payable and accrued expenses and other current liabilities | | | 8,693 | | | | 448 | | | | 1,255 | |
Public and private placement of warrants acquired as part of business combination | | | 56,786 | | | | 0 | | | | 0 | |
Conversion of public and private placement of warrants into Class A common stock | | | 31,047 | | | | 0 | | | | 0 | |
Change in redemption value of Convertible Preferred Stock | | | 1,011,726 | | | | 0 | | | | 0 | |
Issuance of Class A common stock upon acquisition of Apollo Fusion, Inc. | | | 33,008 | | | | 0 | | | | 0 | |
Fair value of contingent consideration provided upon acquisition of Apollo Fusion, Inc. | | | 18,400 | | | | 0 | | | | 0 | |
Kodiak Spaceport financing obligation | | | 0 | | | | 0 | | | | 765 | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | |
| | $ | 691 | | | $ | 414 | | | $ | 359 | |