DILUTION
Our net tangible book value as of September 30, 2024 was approximately $467.4 million, or approximately $1.22 per share of Class A common stock based on 383,787,268 shares outstanding. Net tangible book value per share is determined by dividing our net tangible book value, which consists of tangible assets less total liabilities, by the number of shares of Class A common stock outstanding on that date.
After giving effect to the sale and issuance of 35,500,000 shares in this offering at an offering price of $8.50 per share of Class A common stock, and after deducting placement agent fees and estimated expenses, we would have had a net tangible book value as of September 30, 2024 of approximately $757.2 million, or $1.81 per share of Class A common stock. This represents an immediate increase in the net tangible book value of $0.59 per share to our existing stockholders and an immediate dilution in net tangible book value of $6.69 per share to the investors in this offering. The following table illustrates this per share dilution:
| Offering price per share of Class A common stock | | | | | | | | | | $ | 8.50 | | |
| Net tangible book value per share of Class A common stock as of September 30, 2024 | | | | $ | 1.22 | | | | | | | | |
| Increase in net tangible book value per share of Class A common stock attributable to the offering | | | | $ | 0.59 | | | | | | | | |
| As adjusted net tangible book value per share of Class A common stock after giving effect to the offering | | | | | | | | | | $ | 1.81 | | |
| Dilution in net tangible book value per share to new investors | | | | | | | | | | $ | 6.69 | | |
The foregoing table excludes:
•
36,110,992 shares of Class A common stock issued upon the automatic conversion of each share of our Class B common stock on December 31, 2024;
•
25,398,947 shares of Class A common stock issuable upon the exercise of public and private warrants outstanding as of September 30, 2024, with a weighted-average exercise price of $11.50;
•
20,845,297 shares of Class A common stock issuable upon the exercise of private warrants outstanding as of September 30, 2024, with a weighted-average exercise price of $0.01;
•
19,364,575 shares of Class A common stock issuable upon the vesting and settlement of restricted stock units outstanding under our 2021 Plan as of September 30, 2024;
•
868,378 shares of Class A common stock issuable upon the vesting and settlement of performance-based restricted stock units outstanding under our 2021 Plan as of September 30, 2024;
•
750,000 shares of Class A common stock issuable upon the vesting and settlement of performance-based restricted stock units issued under our 2021 Plan after September 30, 2024;
•
2,340,360 shares of Class A common stock issuable upon the exercise of stock options outstanding under our 2019 Plan as of September 30, 2024, which have a weighted-average exercise price of $0.13 per share;
•
15,006,918 shares of Class A common stock issuable upon the vesting and settlement of performance stock units outstanding under our 2019 Plan as of September 30, 2024;
•
2,368,270 shares of Class A common stock issuable upon the vesting and settlement of restricted stock units issued under our 2021 Plan after September 30, 2024;
•
61,148,561 shares of Class A common stock reserved for future issuance as of September 30, 2024, under our stock-based compensation plans, consisting of (i) 17,347,278 shares of Class A common stock reserved for under our 2019 Plan; (ii) 34,756,649 shares of Class A common stock reserved for future issuance under our 2021 Plan, and (iii) 9,044,634 shares of Class A common stock reserved for future issuance under our 2021 ESPP;
•
305,474 shares of Class A common stock issued in satisfaction of payment to certain service providers for services rendered after September 30, 2024;
•
751,879 shares of Class A common stock reserved for issuance pursuant to a subscription agreement, dated December 11, 2024, by and between us and Stellantis;