- IONQ Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1/A Filing
IonQ (IONQ) S-1/AIPO registration (amended)
Filed: 20 Oct 21, 5:09pm
Delaware | 7374 | 84-2992192 | ||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification No.) |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer | ☒ | Smaller reporting company | ☒ | |||
Emerging growth company | ☒ |
Title of Each Class of Securities To Be Registered | Amount to be Registered (1) | Proposed Maximum Aggregate Offering Price Per Security | Proposed Maximum Aggregate Offering Price | Amount of Registration Fee | ||||
Primary Offering | ||||||||
Common Stock, $0.0001 par value per share | 11,500,000 (2) | $9.465 (5) | $108,847,500 | $10,090.16 (5) | ||||
Secondary Offering | ||||||||
Common Stock, $0.0001 par value per share | 105,086,092 (3) | $9.465 (5) | $994,639,861 | $92,203.12 (5) | ||||
Warrants to purchase Common Stock | 4,000,000 (4) | — | — | — (6) | ||||
Total | 116,586,092 | $9.465 | $1,103,487,361 | $102,293.28 (7) | ||||
(1) | In the event of a stock split, stock dividend or other similar transaction involving the registrant’s common stock, in order to prevent dilution, the number of shares of common stock registered hereby shall be automatically increased to cover the additional shares of common stock in accordance with Rule 416(a) under the Securities Act. |
(2) | Consists of (i) 4,000,000 shares of common stock issuable upon the exercise of warrants issued to dMY Sponsor III, LLC in a private placement (the “ Private Warrants Public Warrants |
(3) | Consists of (i) 34,500,000 shares of common stock issued pursuant to subscription agreements entered into on March 7, 2021, (ii) up to 7,500,000 shares of common stock issued in a private placement to the dMY Initial Stockholders in connection with the initial public offering of dMY, (iii) up to 4,000,000 shares of common stock that may be issued upon exercise of the Private Warrants, (iv) up to 59,086,092 shares of common stock (including shares issuable upon exercise of convertible securities) pursuant to that certain Amended and Restated Registration Rights Agreement, dated September 30, 2021, between us and the selling securityholders granting such holders registration rights with respect to such securities. |
(4) | Represents the resale of 4,000,000 Private Warrants. |
(5) | Estimated solely for the purpose of calculating the registration fee in accordance with Rule 457(c) under the Securities Act. The price per share and aggregate offering price are based on the average of the high and low prices of the Registrant’s common stock on October 1, 2021, as reported on the New York Stock Exchange. |
(6) | In accordance with Rule 457(i), the entire registration fee for the Private Warrants is allocated to the shares of common stock underlying the Private Warrants, and no separate fee is payable for the Private Warrants. |
(7) | Paid upon the initial filing of this registration statement. |
• | the expected benefits of the Business Combination; |
• | our financial and business performance following the Business Combination, including financial projections and business metrics; |
• | changes in our strategy, future operations, financial position, estimated revenues and losses, projected costs, prospects and plans; |
• | the implementation, market acceptance and success of our business model and growth strategy; |
• | our expectations and forecasts with respect to market opportunity and market growth; |
• | the ability of our products and services to meet customers’ compliance and regulatory needs; |
• | our ability to attract and retain qualified employees and management; |
• | our ability to adapt to changes in consumer preferences, perception and spending habits and develop and expand our product offerings and gain market acceptance of our products, including in new geographies; |
• | our ability to develop and maintain our brand and reputation; |
• | developments and projections relating to our competitors and industry; |
• | the impact of health epidemics, including the COVID-19 pandemic, on our business and the actions we may take in response thereto; |
• | the impact of the COVID-19 pandemic on customer demands for cloud services; |
• | our expectations regarding our ability to obtain and maintain intellectual property protection and not infringe on the rights of others; |
• | expectations regarding the time during which we will be an emerging growth company under the JOBS Act (as defined below); |
• | our future capital requirements and sources and uses of cash; |
• | our ability to obtain funding for our operations and future growth; and |
• | our business, expansion plans and opportunities. |
Page | ||||
1 | ||||
7 | ||||
37 | ||||
38 | ||||
40 | ||||
41 | ||||
56 | ||||
74 | ||||
81 | ||||
95 | ||||
101 | ||||
103 | ||||
112 | ||||
122 | ||||
128 | ||||
131 | ||||
131 | ||||
131 | ||||
132 | ||||
F-1 |
• | We are an early stage company and have a limited operating history, which makes it difficult to forecast our future results of operations. |
• | We have a history of operating losses and expects to incur significant expenses and continuing losses for the foreseeable future. |
• | We may not be able to scale our business quickly enough to meet customer and market demand, which could result in lower profitability or cause us to fail to execute on our business strategies. |
• | Our estimates of market opportunity and forecasts of market growth may prove to be inaccurate. |
• | Even if the market in which we compete achieves the forecasted growth, our business could fail to grow at similar rates, if at all. |
• | We have identified a material weakness in our internal control over financial reporting. If we are unable to remediate this material weakness, or if we identify additional material weaknesses in the future or otherwise fail to maintain an effective system of internal control over financial reporting, this may result in material misstatements of our financial statements or cause us to fail to meet our periodic reporting obligations or cause our access to the capital markets to be impaired. |
• | We have not produced a scalable quantum computer and face significant barriers in our attempts to produce quantum computers. If we cannot successfully overcome those barriers, our business will be negatively impacted and could fail. |
• | The quantum computing industry is competitive on a global scale and we may not be successful in competing in this industry or establishing and maintaining confidence in our long-term business prospects among current and future partners and customers. |
• | Our business is currently dependent upon our relationship with our cloud providers. There are no assurances that we will be able to commercialize quantum computers from our relationships with cloud providers. |
• | Even if we are successful in developing quantum computing systems and executing our strategy, competitors in the industry may achieve technological breakthroughs which render our quantum computing systems obsolete or inferior to other products. |
• | We may be unable to reduce the cost per qubit, which may prevent us from pricing our quantum systems competitively. |
• | The quantum computing industry is in its early stages and volatile, and if it does not develop, if it develops slower than we expect, if it develops in a manner that does not require use of our quantum computing solutions, if it encounters negative publicity or if our solution does not drive commercial engagement, the growth of our business will be harmed. |
• | If our computers fail to achieve a broad quantum advantage, our business, financial condition and future prospects may be harmed. |
• | We could suffer disruptions, outages, defects and other performance and quality problems with our quantum computing systems or with the public cloud and internet infrastructure on which we rely. |
• | We may face unknown supply chain issues that could delay the introduction of our product and negatively impact our business and operating results. |
• | If we cannot successfully execute on our strategy, including in response to changing customer needs and new technologies and other market requirements, or achieve our objectives in a timely manner, our business, financial condition and results of operations could be harmed. |
• | Our products may not achieve market success, but will still require significant costs to develop. |
• | We are highly dependent on our co-founders, and our ability to attract and retain senior management and other key employees, such as quantum physicists and other key technical employees, is critical to our success. If we fail to retain talented, highly-qualified senior management, engineers and other key employees or attract them when needed, such failure could negatively impact our business. |
• | Our future growth and success depend on our ability to sell effectively to large customers. |
• | We may not be able to accurately estimate the future supply and demand for our quantum computers, which could result in a variety of inefficiencies in our business and hinder our ability to generate revenue. If we fail to accurately predict our manufacturing requirements, we could incur additional costs or experience delays. |
• | Our systems depend on the use of a particular isotope of an atomic element that provides qubits for our ion trap technology. If we are unable to procure these isotopically enriched atomic samples, or are unable to do so on a timely and cost-effective basis, and in sufficient quantities, we may incur significant costs or delays which could negatively affect our operations and business. |
• | If our quantum computing systems are not compatible with some or all industry-standard software and hardware in the future, our business could be harmed. |
• | System security and data protection breaches, as well as cyber-attacks, could disrupt our operations, which may damage our reputation and adversely affect our business. |
• | State, federal and foreign laws and regulations related to privacy, data use and security could adversely affect IonQ. |
• | We are subject to U.S. and foreign anti-corruption, anti-bribery and similar laws, and non-compliance with such laws can subject us to criminal or civil liability and harm our business. |
• | We are subject to governmental export and import controls that could impair our ability to compete in international markets due to licensing requirements and subject us to liability if we are not in compliance with applicable laws. |
• | Our operating and financial results forecast relies in large part upon assumptions and analyses we developed. If these assumptions or analyses prove to be incorrect, our actual operating results may be materially different from our forecasted results. |
• | Licensing of intellectual property is of critical importance to our business. For example, we license patents (some of which are foundational patents) and other intellectual property from the University of Maryland and Duke University on an exclusive basis. If the license agreement with these universities terminates, or if any of the other agreements under which we acquired or licensed, or will acquire or license, material intellectual property rights is terminated, we could lose the ability to develop and operate our business. |
• | Some of our in-licensed intellectual property, including the intellectual property licensed from the University of Maryland and Duke University, has been conceived or developed through government-funded research and thus may be subject to federal regulations providing for certain rights for the U.S. government or imposing certain obligations on us, such as a license to the U.S. government under such intellectual property, “march-in” rights, certain reporting requirements and a preference for U.S.-based companies, and compliance with such regulations may limit our exclusive rights and our ability to contract with non-U.S. manufacturers. |
• | Anti-takeover provisions in our governing documents could delay or prevent a change of control. |
Shares of common stock offered by us | 11,500,000 shares of common stock, consisting of (i) 4,000,000 shares of common stock that are issuable upon exercise of the Private Warrants and (ii) 7,500,000 shares of common stock that are issuable upon exercise upon the exercise of the Public Warrants. |
Shares of common stock outstanding prior to the exercise of all Warrants | 192,485,413 (as of September 30, 2021). |
Shares of common stock outstanding assuming exercise of all Warrants | 203,985,413 (based on the total shares outstanding as of September 30, 2021). |
Exercise price of the Public and Private Warrants | $11.50 per share, subject to adjustment as described herein. |
Use of proceeds | We will receive up to an aggregate of approximately $132.3 million from the exercise of the Public and Private Warrants. We expect to use the net proceeds from the exercise of the Public and Private Warrants for general corporate purposes. See “ Use of Proceeds |
Shares of common stock offered by the selling securityholders | We are registering the resale by the selling securityholders named in this prospectus, or their permitted transferees, and aggregate of 105,086,092 shares of common stock, consisting of: |
• | up to 34,500,000 PIPE Shares; |
• | up to 7,500,000 Founder Shares; |
• | up to 4,000,000 shares of common stock issuable upon the exercise of the Private Warrants; and |
• | up to 59,086,092 shares of common stock (including shares issuable upon exercise of convertible securities) pursuant to the Registration Rights Agreement. |
In addition, we are registering 7,500,000 shares of common stock issuable upon exercise of the Public Warrants that were previously registered. |
Warrants offered by the selling securityholders | Up to 4,000,000 Private Warrants. |
Redemption | The Public Warrants are redeemable in certain circumstances. See “ Description of Capital Stock—Warrants |
Terms of the offering | The selling securityholders will determine when and how they will dispose of the securities registered for resale under this prospectus. |
Lock-Up Restrictions | Certain of our securityholders that beneficially own an aggregate of 158,066,644 shares of common stock, or 82% of our common stock outstanding, are subject to certain restrictions on transfer until the termination of applicable lock-up periods. See the section titled “Certain Relationships and Related Party Transactions—Lock-Up Agreement. |
Use of proceeds | We will not receive any of the proceeds from the sale of the shares of common stock or Private Warrants by the selling securityholders, except with respect to amounts received by us due to the exercise of the Warrants. |
Risk factors | Before investing in our securities, you should carefully read and consider the information set forth in “ Risk Factors |
NYSE ticker symbols | “IONQ” and “IONQ WS.” |
• | effectively manage organizational change; |
• | design scalable processes; |
• | accelerate and/or refocus research and development activities; |
• | expand manufacturing, supply chain and distribution capacity; |
• | increase sales and marketing efforts; |
• | broaden customer-support and services capabilities; |
• | maintain or increase operational efficiencies; |
• | scale support operations in a cost-effective manner; |
• | implement appropriate operational and financial systems; |
• | and maintain effective financial disclosure controls and procedures. |
• | we lack sufficient accounting and financial reporting personnel with requisite knowledge and experience in the application of accounting principles generally accepted in the United States of America (“ U.S. GAAP |
• | our financial accounting system has limited functionality and does not facilitate effective information technology general controls relevant to financial reporting. Additionally, elements of our close process are managed and processed outside the accounting system, increasing the risk of error. |
• | adding additional qualified accounting personnel, establishing defined policies for approval of transactions and segregating duties among accounting personnel; and |
• | upgrading our financial accounting system to one that can support effective information technology general controls as well as the anticipated growth of the business. |
• | Gate fidelity, error correction and miniaturization may not commercialize from the lab and scale as hoped or at all; |
• | It could prove more challenging and take materially longer than expected to operate parallel gates within a single ion trap and maintain gate fidelity; |
• | The photonic interconnect between ion traps could prove more challenging and take longer to perfect than currently expected. This would limit our ability to scale beyond a single ion trap of approximately 22 logical qubits; |
• | It could take longer to tune the qubits in a single ion trap, as well as preserve the stability of the qubits within a trap as we seek to maximize the total number of qubits within one trap; |
• | The gate speed in our technology could prove more difficult to improve than expected; and |
• | The scaling of fidelity with qubit number could prove poorer than expected, limiting our ability to achieve larger quantum volume. |
• | large, well-established tech companies that generally compete in all of our markets, including Honeywell, Google, Microsoft, Amazon, Intel and IBM; |
• | countries such as China, Russia, Canada, Australia and the United Kingdom, and those in the European Union as of the date of this prospectus and we believe additional countries in the future; |
• | less-established public and private companies with competing technology, including companies located outside the United States; and |
• | new or emerging entrants seeking to develop competing technologies. |
• | our inability to enter into agreements with suppliers on commercially reasonable terms, or at all; |
• | difficulties of suppliers ramping up their supply of materials to meet our requirements; |
• | a significant increase in the price of one or more components, including due to industry consolidation occurring within one or more component supplier markets or as a result of decreased production capacity at manufacturers; |
• | any reductions or interruption in supply, including disruptions on our global supply chain as a result of the COVID-19 pandemic, which we have experienced, and may in the future experience; |
• | financial problems of either manufacturers or component suppliers; |
• | significantly increased freight charges, or raw material costs and other expenses associated with our business; |
• | other factors beyond our control or which we do not presently anticipate, could also affect our suppliers’ ability to deliver components to us on a timely basis; |
• | a failure to develop our supply chain management capabilities and recruit and retain qualified professionals; |
• | a failure to adequately authorize procurement of inventory by our contract manufacturers; or |
• | a failure to appropriately cancel, reschedule, or adjust our requirements based on our business needs. |
• | pricing and the perceived value of our systems relative to its cost; |
• | delays in releasing quantum computers with sufficient performance and scale to the market; |
• | failure to produce products of consistent quality that offer functionality comparable or superior to existing or new products; |
• | ability to produce products fit for their intended purpose; |
• | failures to accurately predict market or customer demands; |
• | defects, errors or failures in the design or performance of our quantum computing system; |
• | negative publicity about the performance or effectiveness of our system; |
• | strategic reaction of companies that market competitive products; and |
• | the introduction or anticipated introduction of competing technology. |
• | obtain expertise in relevant markets; |
• | obtain sales and marketing services or support; |
• | obtain equipment and facilities; |
• | develop relationships with potential future customers; and |
• | generate revenue. |
• | success and timing of development activity; |
• | customer acceptance of our quantum computing systems; |
• | breakthroughs in classical computing or other computing technologies that could eliminate the advantages of quantum computing systems rendering them less practical to customers; |
• | competition, including from established and future competitors; |
• | whether we can obtain sufficient capital to sustain and grow our business; |
• | our ability to manage our growth; |
• | our ability to retain existing key management, integrate recent hires and attract, retain and motivate qualified personnel; and |
• | the overall strength and stability of domestic and international economies. |
• | the scope of rights granted under the license agreement and other interpretation-related issues; |
• | whether and the extent to which our technology and processes infringe on intellectual property of the licensor that is not subject to the licensing agreement; |
• | our right to sublicense patent and other rights to third parties; |
• | our diligence obligations with respect to the use of the licensed technology in relation to our development and commercialization of our product and technology, and what activities satisfy those diligence obligations; |
• | the ownership of inventions and know-how resulting from the joint creation or use of intellectual property by our licensors and the company; |
• | our right to transfer or assign the license; and |
• | the effects of termination. |
• | cease selling or using solutions or services that incorporate the intellectual property rights that allegedly infringe, misappropriate or violate the intellectual property of a third party; |
• | make substantial payments for legal fees, settlement payments or other costs or damages; |
• | obtain a license, which may not be available on reasonable terms or at all, to sell or use the relevant technology; |
• | redesign the allegedly infringing solutions to avoid infringement, misappropriation or violation, which could be costly, time-consuming or impossible; or |
• | indemnify organizations using our platform or third-party service providers. |
• | variations in quarterly operating results or dividends, if any, to stockholders; |
• | additions or departures of key management personnel; |
• | publication of research reports about our industry; |
• | litigation and government investigations; |
• | changes or proposed changes in laws or regulations or differing interpretations or enforcement of laws or regulations affecting our business; |
• | adverse market reaction to any indebtedness incurred or securities issued in the future; |
• | changes in market valuations of similar companies; |
• | adverse publicity or speculation in the press or investment community; |
• | announcements by competitors of significant contracts, acquisitions, dispositions, strategic partnerships, joint ventures, or capital commitments; and |
• | the impact of the COVID-19 pandemic on our management, employees, partners, customers, and operating results. |
• | labor availability and costs for hourly and management personnel; |
• | profitability of our products, especially in new markets and due to seasonal fluctuations; |
• | changes in interest rates; |
• | impairment of long-lived assets; |
• | macroeconomic conditions, both nationally and locally; |
• | negative publicity relating to products we serve; |
• | changes in consumer preferences and competitive conditions; |
• | expansion to new markets; and |
• | fluctuations in commodity prices. |
• | existing stockholders’ proportionate ownership interest in us will decrease; |
• | the amount of cash available per share, including for payment of dividends in the future, may decrease; |
• | the relative voting strength of each previously outstanding common stock may be diminished; and |
• | the market price of our common stock may decline. |
• | a classified board; |
• | advance notice for nominations of directors by stockholders and for stockholders to include matters to be considered at our annual meetings; |
• | certain limitations on convening special stockholder meetings; |
• | limiting the persons who may call special meetings of stockholders; |
• | limiting the ability of stockholders to act by written consent; |
• | restrictions on business combinations with interested stockholder; |
• | in certain cases, the approval of holders representing at least 66 2/3% of the total voting power of the shares entitled to vote generally in the election of directors will be required for stockholders to adopt, amend or repeal the bylaws, or amend or repeal certain provisions of the certificate of incorporation; |
• | no cumulative voting; |
• | the required approval of holders representing at least 66 2/3% of the total voting power of the shares entitled to vote at an election of the directors to remove directors; and |
• | the ability of the board of directors to designate the terms of and issue new series of preferred stock without stockholder approval, which could be used, among other things, to institute a rights plan that would have the effect of significantly diluting the stock ownership of a potential hostile acquirer, likely preventing acquisitions. |
• | any derivative action or proceeding brought on behalf of us; |
• | any action asserting a claim of breach of fiduciary duty owed by any director, officer, agent or other employee or stockholder to us or our stockholders; |
• | any action asserting a claim arising pursuant to any provision of the Delaware General Corporation Law (the “ DGCL |
• | any claim or cause of action seeking to interpret, apply, enforce or determine the validity of the Certificate of Incorporation or the amended and restated bylaws; or |
• | any action asserting a claim governed by the internal affairs doctrine, in each case subject to such Court of Chancery having personal jurisdiction over the indispensable parties named as defendants therein. It further provides that, unless we consent in writing to the selection of an alternative forum, the federal district courts of the United States shall, to the fullest extent permitted by law, be the sole and exclusive forum for the resolutions of any complaint asserting a cause of action arising under the Securities Act. The exclusive forum clauses described above shall not apply to suits brought to enforce a duty or liability created by the Securities Exchange Act of 1934 (the “ Exchange Act |
Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||
2021 | 2020 | 2020 | 2019 | |||||||||||||
( in thousands ) | ||||||||||||||||
Revenue | $ | 218 | �� | $ | — | $ | — | $ | 200 | |||||||
Operating costs and expenses: | ||||||||||||||||
Cost of revenue (excluding depreciation and amortization) (1) | 508 | — | 143 | 88 | ||||||||||||
Research and development (1) | 9,131 | 5,304 | 10,157 | 6,889 | ||||||||||||
Sales and marketing (1) | 1,098 | 182 | 486 | 232 | ||||||||||||
General and administrative (1) | 5,860 | 1,113 | 3,547 | 1,843 | ||||||||||||
Depreciation and amortization | 947 | 623 | 1,400 | 403 | ||||||||||||
Total operating costs and expenses | 17,544 | 7,222 | 15,733 | 9,455 | ||||||||||||
Loss from operations | (17,326 | ) | (7,222 | ) | (15,733 | ) | (9,255 | ) | ||||||||
Other income | 5 | 294 | 309 | 329 | ||||||||||||
Loss before benefit for income taxes | (17,321 | ) | (6,928 | ) | (15,424 | ) | (8,926 | ) | ||||||||
Benefit for income taxes | — | — | — | — | ||||||||||||
Net loss | $ | (17,321 | ) | $ | (6,928 | ) | $ | (15,424 | ) | $ | (8,926 | ) | ||||
(1) | Cost of revenue, research and development, sales and marketing, and general and administrative expenses for the periods include stock-based compensation expense as follows: |
Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||
2021 | 2020 | 2020 | 2019 | |||||||||||||
( in thousands ) | ||||||||||||||||
Cost of revenue | $ | 31 | $ | — | $ | — | $ | — | ||||||||
Research and development | 1,170 | 273 | 716 | 582 | ||||||||||||
Sales and marketing | 25 | — | — | — | ||||||||||||
General and administrative | 2,648 | 227 | 508 | 277 |
Six Months Ended June 30, | ||||||||||||||||
2021 | 2020 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
Revenue | $ | 218 | $ | — | $ | 218 | 100 | % |
Six Months Ended June 30, | ||||||||||||||||
2021 | 2020 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
Cost of revenue (excluding depreciation and amortization) | $ | 508 | $ | — | $ | 508 | 100 | % |
Six Months Ended June 30, | ||||||||||||||||
2021 | 2020 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
Research and development | $ | 9,131 | $ | 5,304 | $ | 3,827 | 72 | % |
Six Months Ended June 30, | ||||||||||||||||
2021 | 2020 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
Sales and marketing | $ | 1,098 | $ | 182 | $ | 916 | 503 | % |
Six Months Ended June 30, | ||||||||||||||||
2021 | 2020 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
General and administrative | $ | 5,860 | $ | 1,113 | $ | 4,747 | 427 | % |
Six Months Ended June 30, | ||||||||||||||||
2021 | 2020 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
Depreciation and amortization | $ | 947 | $ | 623 | $ | 324 | 52 | % |
Six Months Ended June 30, | ||||||||||||||||
2021 | 2020 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
Other income | $ | 5 | $ | 294 | $ | (289 | ) | -98 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
Revenue | $ | — | $ | 200 | $ | (200 | ) | -100 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
Cost of revenue (excluding depreciation and amortization) | $ | 143 | $ | 88 | $ | 55 | 63 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
Research and development | $ | 10,157 | $ | 6,889 | $ | 3,268 | 47 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
Sales and marketing | $ | 486 | $ | 232 | $ | 254 | 109 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
General and administrative | $ | 3,547 | $ | 1,843 | $ | 1,704 | 92 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
Depreciation and amortization | $ | 1,400 | $ | 403 | $ | 997 | 247 | % |
Year Ended December 31, | ||||||||||||||||
2020 | 2019 | $ Change | % Change | |||||||||||||
( in thousands ) | ||||||||||||||||
Other income | $ | 309 | $ | 329 | $ | (20 | ) | -6 | % |
Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||
2021 | 2020 | 2020 | 2019 | |||||||||||||
( in thousands ) | ||||||||||||||||
Net cash used in operating activities | $ | (9,821 | ) | $ | (5,979 | ) | $ | (12,007 | ) | $ | (7,721 | ) | ||||
Net cash used in investing activities | (3,999 | ) | (6,791 | ) | (11,676 | ) | (3,342 | ) | ||||||||
Net cash provided by financing activities | 5,392 | 15 | 276 | 62,223 |
As of December 31, 2020 | Payments Due by Period | |||||||||||||||||||
Total | Less than 1 Year | 1-3 Years | 3-5 Years | More than 5 Years | ||||||||||||||||
( in thousands ) | ||||||||||||||||||||
Contractual Obligations: | ||||||||||||||||||||
Operating lease obligation (1) | $ | 7,544 | $ | 561 | $ | 1,315 | $ | 1,522 | $ | 4,146 | ||||||||||
Total | $ | 7,544 | $ | 561 | $ | 1,315 | $ | 1,522 | $ | 4,146 | ||||||||||
As of June 30, 2021 | Payments Due by Period | |||||||||||||||||||
Total | Less than 1 Year | 1-3 Years | 3-5 Years | More than 5 Years | ||||||||||||||||
( in thousands ) | ||||||||||||||||||||
Contractual Obligations: | ||||||||||||||||||||
Operating lease obligation (1) | $ | 7,297 | $ | 634 | $ | 1,368 | $ | 1,545 | $ | 3,750 | ||||||||||
Total | $ | 7,297 | $ | 634 | $ | 1,368 | $ | 1,545 | $ | 3,750 | ||||||||||
(1) | Includes future minimum payments for an operating lease of corporate office facilities. |
• | Expected Volatility |
• | Risk-Free Interest Rate non-inflation-indexed U.S. treasury securities with contract maturities equal to the expected term. |
• | Dividend Yield |
• | Expected Term |
• | Fair Value of Common Stock. |
• | Forfeitures |
• | contemporaneous valuations performed at periodic intervals by independent, third-party specialists; |
• | our actual operating and financial performance; |
• | our current business conditions and projections; |
• | our progress on research and development efforts; |
• | our stage of development; |
• | the prices, preferences, and privileges of shares of our convertible preferred stock relative to shares of common stock; |
• | likelihood of achieving a liquidity event for the underlying equity instruments, such as a business combination, given prevailing market conditions; |
• | lack of marketability of our common stock; and |
• | macroeconomic conditions. |
• | the industry’s first Reconfigurable Multicore Quantum Architecture (RMQA) technology, which allows greatly increased qubit count and power of IonQ’s quantum computers; |
• | evaporated glass traps (EGTs), a new, IonQ-designed chipset that affords greater control of individual qubits in a quantum computer, paving the way for larger quantum computing cores; |
• | first customers running on our latest hardware; and |
• | our quantum computers now run thousands of quantum jobs routinely for customers via the cloud each week. |
• | integration with IBM’s Qiskit, making the power of our quantum computers available to over 275,000 quantum developers using Qiskit’s open-source quantum software developer tool kit (SDK), lowering barriers to entry for our platform; |
• | integration of our quantum computers with Google Cirq, a leading open-source quantum SDK designed to expand access to quantum computing to a broad audience; and |
• | the launch of the second cohort of the IonQ Research Credits Program to provide teams and individuals from qualified academic institutions with free credits to build novel quantum algorithms on IonQ’s cutting-edge hardware. |
• | a strategic partnership with a global professional services company, developing a joint commercial framework to accelerate quantum computing business applications globally and across all industries; |
• | a partnership with the Softbank Vision Fund to jointly deploy quantum-first solutions into the largest enterprises across the globe, including Softbank’s portfolio companies; |
• | a commercial deal with the University of Maryland as part of the University’s $20 million quantum computing initiative to create the National Quantum Lab at Maryland (Q-Lab); and |
• | an increase to our previously announced 2021 bookings target of $5 million, which is now projected to end the year at $15 million. |
• | Leveraging IonQ’s Technology. |
• | Offering Quantum Computing as a Service. |
intends to manufacture, own, and operate quantum computers, with compute units offered on usage basis. IonQ’s quantum computing solution is currently delivered via AWS Amazon Braket and Microsoft’s Azure Quantum. IonQ believes that by offering its quantum computing solution as service, it can accelerate the adoption of its quantum computing solutions, while efficiently promoting quantum computing across its partner ecosystems. |
• | Continuing to Enhance its Proprietary Position. |
• | Further Developing its Quantum Computing Partner Ecosystem. |
(1) | Noisy and intermediate-scale quantum (NISQ) computers |
(2) | Broad quantum advantage |
(3) | Full-scale fault tolerance |
• | Atoms |
• | Photons |
• | Spins in semiconductors: |
• | Superconducting circuits: |
• | Atomic qubits are nature’s qubits : Using atoms as qubits means that every qubit is exactly identical and perfectly quantum. This is why atomic qubits are used in the atomic clocks that do the precise timekeeping for mankind. Many other quantum systems rely upon fabricated qubits, which bring about imprecisions such that no single qubit is exactly the same as any other qubit in the system. For example, every superconducting qubit comes with a different frequency (or must be tuned to a frequency) due to manufacturing imprecision. Overall, IonQ believes that systems relying upon fabrication of their qubits are more susceptible to error. |
• | Trapped ion qubits are well-isolated from environmental influences: |
• | Lower overhead for quantum error-correction |
• | Trapped ion quantum computers can run at room temperature : -273.15° C, or-459.67° F) to minimize external interference and noise levels. Maintaining the correct temperature requires the use of large and expensive dilution refrigerators, which can hamper a system’s long-term scalability because the cooling space, and hence the system space, is limited. Trapped ion systems, on the other hand, can operate at room temperature. Instead of cooling the entire chip, as is the case in most other solid-state systems, the trapped ions can be cooled simply withlow-power lasers while they are confined in a small vacuum chamber. This also allows IonQ to minimize the system size as technology progresses, while scaling the compute power and simultaneously reducing costs. |
• | All-to-all |
• | Ion traps require no novel manufacturing capabilities : |
quantum materials. They simply provide the conditions for the ion qubits to be trapped in space, and in their current state, they can be fabricated with existing conventional and standard silicon or other micro-fabrication technologies. By contrast, solid-state qubits, such as superconducting qubits or solid-state silicon spins, require exotic materials and fabrication processes that demand atomic perfection in the structures of the qubits and their surroundings; fabrication with this level of precision is an unsolved challenge. |
• | Complex laser systems: component-by-component |
• | Ultra-high vacuum (UHV) technology |
• | Executing high fidelity gates with all-to-all |
• | Slow gate speeds: |
• | Development Stage: During the development stage, IonQ experts will assist customers in developing an algorithm to solve their business challenges. Customers may be expected to pay for quantum compute usage, in addition to an incremental amount for the consulting and development services provided in the creation of algorithms. IonQ may choose to sell this computing time to customers in a variety of ways. |
• | Application Stage: Once an algorithm is fully developed for a market, IonQ anticipates that customers would be charged to run the algorithm on IonQ’s hardware. Given the mission critical nature of the use cases IonQ anticipates quantum computing will attract, IonQ believes a usage-based revenue model will result in a steady stream of revenue while providing the incremental ability to grow with customers as their algorithm complexity and inputs scale. |
• | Co-development of quantum applications with strategic partners.co-develop end-to-end |
• | Preferred compute agreements with clients. |
• | Cloud access to quantum computing. |
• | Academic and educational partnerships. |
• | Delivery of a full-scale quantum compute platform. in-house technical expertise in quantum computing capabilities at the time quantum advantage is achieved for the customer’s application, IonQ’s preferred computer agreements and cloud offerings are expected to offer sufficient quantum computational capacity. |
• | Packaged solution offerings. in-house quantum expertise. |
• | Accelerated high-impact applications developmen |
• | David Wineland, the 2012 Nobel Laureate in physics; |
• | Umesh Vazirani, an early pioneer and leading researcher in quantum algorithms; |
• | Robert Calderbank, a world-leading information theorist and the original inventor of quantum error-correcting codes; |
• | Kenneth Brown, a current thought leader in quantum computer architectures, algorithms, and system design; and |
• | Margaret (Peg) Williams, an industry leader in high-performance computing technology. |
Name | Age* | Position | ||
Executive Officers | ||||
Peter Chapman | 60 | President & Chief Executive Officer and Director | ||
Jungsang Kim | 52 | Chief Technology Officer and Director | ||
Christopher Monroe | 55 | Chief Scientist | ||
Thomas Kramer | 51 | Chief Financial Officer | ||
Non-Employee Directors | ||||
Craig Barratt (2)(3) | 59 | Chairman of the Board | ||
Blake Byers (1)(3) | 36 | Director | ||
Ronald Bernal (2)(3) | 56 | Director | ||
Niccolo de Masi (1)(2) | 41 | Director | ||
Harry You (1) | 62 | Director |
(1) | Member of the Audit Committee. |
(2) | Member of the Compensation Committee. |
(3) | Member of the Nominating and Corporate Governance Committee. |
• | the Class I directors will be Blake Byers and Niccolo de Masi, and their terms will expire at the annual meeting of stockholders to be held in 2022; |
• | the Class II directors will be Ronald Bernal and Harry You, and their terms will expire at the annual meeting of stockholders to be held in 2023; and |
• | the Class III directors will be Craig Barratt, Peter Chapman and Jungsang Kim, and their terms will expire at the annual meeting of stockholders to be held in 2024. |
• | helping the board of directors oversee corporate accounting and financial reporting processes; |
• | managing the selection, engagement, qualifications, independence and performance of a qualified firm to serve as the independent registered public accounting firm to audit the financial statements; |
• | discussing the scope and results of the audit with the independent registered public accounting firm, and reviewing, with management and the independent accountants, the interim and year-end operating results; |
• | developing procedures for employees to submit concerns anonymously about questionable accounting or audit matters; |
• | reviewing related person transactions; |
• | obtaining and reviewing a report by the independent registered public accounting firm at least annually that describes internal quality control procedures, any material issues with such procedures and any steps taken to deal with such issues when required by applicable law; and |
• | approving or, as permitted, pre-approving, audit and permissiblenon-audit services to be performed by the independent registered public accounting firm. |
• | reviewing and approving the compensation of our chief executive officer, other executive officers and senior management; |
• | administering the equity incentive plans and other benefit programs; |
• | reviewing, adopting, amending and terminating incentive compensation and equity plans, severance agreements, profit sharing plans, bonus plans, change-of-control |
• | reviewing and establishing general policies relating to compensation and benefits of the employees, including the overall compensation philosophy. |
• | identifying and evaluating candidates, including the nomination of incumbent directors for reelection and nominees recommended by stockholders, to serve on the board of directors; |
• | considering and making recommendations to the board of directors regarding the composition and chairmanship of the committees of the board of directors; |
• | developing and making recommendations to the board of directors regarding corporate governance guidelines and matters, including in relation to corporate social responsibility; and |
• | overseeing periodic evaluations of the performance of the board of directors, including its individual directors and committees. |
• | for any transaction from which the director derives an improper personal benefit; |
• | for any act or omission not in good faith or that involves intentional misconduct or a knowing violation of law; |
• | for any unlawful payment of dividends or redemption of shares; or |
• | for any breach of a director’s duty of loyalty to our company or our stockholders. |
• | Peter Chapman, IonQ’s President & Chief Executive Officer; and |
• | Jungsang Kim, IonQ’s Chief Technology Officer. |
Name and Principal Position | Salary | Option Awards (1) | All Other Compensation (2) | Total | ||||||||||||
Peter Chapman President and Chief Executive Officer | $ | 350,000 | — | $ | 14,250 | $ | 364,250 | |||||||||
Jungsang Kim Chief Technology Officer | $ | 213,533 | $ | 1,177,277 | — | $ | 1,390,760 |
(1) | In accordance with SEC rules, this column reflects the aggregate grant date fair value of the option awards granted during fiscal year 2020 computed in accordance with ASC 718 for stock-based compensation transactions. Assumptions used in the calculation of these amounts are included in note 10 to our audited financial statements included elsewhere in this registration statement. These amounts do not reflect the actual economic value that will be realized by the named executive officer upon the vesting of the stock options, the exercise of the stock options, or the sale of the common stock underlying such stock options. |
(2) | Amounts in this column represent IonQ’s 401(k) matching contribution for each named executive officer. |
Name | Grant Date | Number of Securities Underlying Unexercised Options (#) Exercisable | Number of Securities Underlying Unexercised Options (#) Unexercisable | Option Exercise Price | Option Expiration Date | |||||||||||||||
Peter Chapman | 5/17/2019 | 2,563,881 | 5,532,590 | (1) (3) | $ | 0.14 | 5/16/2029 | |||||||||||||
Jungsang Kim | 11/3/2020 | 20,241 | 295,000 | (2) (3) | $ | 0.69 | 11/2/2030 |
(1) | 10% of the shares underlying this option vested on November 17, 2019, and the remaining shares underlying this option vesting in 54 equal monthly installments on the last calendar day of the month, subject to continued service at each vesting date. |
(2) | The shares underlying this option vest in 60 equal monthly installments on the last calendar day of the month, subject to continued service at each vesting date. |
(3) | If a named executive officer experiences a covered termination during a change in control period, any then outstanding unvested shares of common stock subject to this option will become fully vested and exercisable. See the section below titled “ —Change in Control Severance Plan |
• | Arrange for the assumption, continuation, or substitution of a stock award by a surviving or acquiring corporation; |
• | Arrange for the assignment of any reacquisition or repurchase rights held by IonQ to the surviving or acquiring corporation; |
• | Accelerate the vesting of the stock award and provide for its termination if not exercised (if applicable) at or before the effective time of the transaction; |
• | Arrange for the lapse of any reacquisition or repurchase rights held by IonQ; |
• | Terminate or cancel or arrange for the termination or cancellation of the stock award, to the extent not vested or not exercised before the effective time of the transaction; and |
• | Make a payment equal to the excess, if any, of (A) the value of the property the holder of the stock award would have received on exercise of the award, over (B) any exercise price payable by such holder in connection with the exercise. |
• | the amounts involved exceeded or will exceed $120,000; and |
• | any of our directors, executive officers or holders of more than 5% of IonQ’s capital stock, or any member of the immediate family of, or person sharing the household with, the foregoing persons, had or will have a direct or indirect material interest. |
Stockholder | Shares of Series B Preferred Stock | Total Purchase Price | ||||||
New Enterprise Associates 15, L.P. (1) | 4,273,809 | $ | 8,974,999 | |||||
GV 2016, L.P. (2) | 4,285,713 | 8,999,997 |
(1) | Ronald Bernal, a member of IonQ’s board of directors, is a partner of New Enterprise Associates 15, L.P., a beneficial owner of greater than 5% of IonQ’s capital stock. |
(2) | Blake Byers, a member of IonQ’s board of directors, was previously a partner of GV 2016, L.P., a beneficial owner of greater than 5% of IonQ’s capital stock. |
Stockholder | Shares of Series B-1 Preferred Stock | Total Purchase Price | ||||||
New Enterprise Associates 15, L.P. (1) | 896,748 | $ | 4,999,998 | |||||
GV 2019, L.P. (2) | 1,076,098 | 6,000,000 |
(1) | Ronald Bernal, a member of IonQ’s board of directors, is a partner of New Enterprise Associates 15, L.P., a beneficial owner of greater than 5% of IonQ’s capital stock. |
(2) | Blake Byers, a member of IonQ’s board of directors, was previously a partner of GV 2019, L.P., a beneficial owner of greater than 5% of IonQ’s capital stock. |
Stockholder | Shares of dMY common stock | Total Purchase Price | ||||||
Blake Byers (1) | 300,000 | $ | 3,000,000 | |||||
New Enterprise Associates 15, L.P. (2) | 200,000 | 2,000,000 | ||||||
GV 2016, L.P. (1) | 200,000 | 2,000,000 |
(1) | Blake Byers, a member of IonQ’s board of directors, was previously a partner of GV 2016, L.P., a beneficial owner of greater than 5% of IonQ’s capital stock. |
(2) | Ronald Bernal, a member of IonQ’s board of directors, is a partner of New Enterprise Associates 15, L.P., a beneficial owner of greater than 5% of IonQ’s capital stock. |
• | sell, offer to sell, contract or agree to sell, hypothecate, pledge, grant any option, right or warrant to purchase or otherwise transfer, dispose of or agree to transfer or dispose of, directly or indirectly, or establish or increase a put equivalent position or liquidate or decrease a call equivalent position within the meaning of the Exchange Act, and the rules and regulations of the SEC promulgated thereunder, any shares of common stock held by it immediately after closing (including common stock acquired as part of the PIPE Investment or issued in exchange for, or on conversion or exercise of, any securities issued as part of the PIPE Investment), any shares of common stock issuable upon the exercise of options to purchase shares of common stock held by it immediately after closing, or any securities convertible into or exercisable or exchangeable for common stock held by it immediately after closing (the “ Lock-Up Shares |
• | enter into any swap or other arrangement that transfers to another, in whole or in part, any of the economic consequences of ownership of any of the Lock-Up Shares, whether any such transaction is to be settled by delivery of such securities, in cash or otherwise or |
• | publicly announce any intention to effect any transaction specified in the foregoing clauses. |
• | the risks, costs, and benefits to us; |
• | the impact on a director’s independence in the event the related person is a director, immediate family member of a director or an entity with which a director is affiliated; |
• | the terms of the transaction; |
• | the availability of other sources for comparable services or products; and |
• | the terms available to or from, as the case may be, unrelated third parties. |
• | each person known by us to be the beneficial owner of more than 5% of our common stock; |
• | each of our executive officers and directors; and |
• | all of our executive officers and directors as a group. |
Name and Address of Beneficial Owner(1) | Number of Shares | Percentage of Shares | ||||||
5% and Greater Stockholders | ||||||||
New Enterprise Associates (2) | 29,277,852 | 15.2 | % | |||||
Entities affiliated with GV (3) | 21,907,038 | 11.4 | ||||||
dMY Sponsor III, LLC | 11,425,000 | 5.8 | ||||||
Executive Officers and Directors | ||||||||
Peter Chapman (4) | 3,913,501 | 2.0 | ||||||
Jungsang Kim (5) | 8,271,144 | 4.3 | ||||||
Christopher Monroe (6) | 7,050,716 | 3.7 | ||||||
Thomas Kramer | 675,464 | * | ||||||
Craig Barratt (7) | 926,347 | * | ||||||
Blake Byers | 300,000 | * | ||||||
Ronald Bernal (3) | — | — | ||||||
Niccolo de Masi (8) | — | — | ||||||
Harry L. You (8) | 11,425,000 | 5.8 | ||||||
All directors and executive officers (9 individuals) as a group | 32,562,172 | 16.2 |
* | Less than 1%. |
(1) | Unless otherwise noted, the business address of each of the beneficial owners is c/o IonQ, Inc., 4505 Campus Drive, College Park, MD 20740. |
(2) | Consists of (i) 29,229,659 shares of common stock held by New Enterprise Associates 15, L.P. (“ NEA 15 NEA Ventures NEA Partners 15 ) NEA 15 LLC Managers |
and dispositive power with regard to the securities directly held by NEA Ventures. Ron Bernal, a member of our board of directors, and a Venture Partner at New Enterprise Associates, Inc. (“ NEA |
(3) | Consists of (i) 4,556,532 shares of common stock held by GV 2019, L.P. and (ii) 17,350,506 shares of common stock held by GV 2016, L.P. GV 2019 GP, L.P. (the general partner of GV 2019, L.P.), GV 2019 GP, L.L.C., (the general partner of GV 2019 GP, L.P.), Alphabet Holdings LLC (the managing member of GV 2019 GP, L.L.C.), XXVI Holdings Inc. (the managing member of Alphabet Holdings LLC) and Alphabet Inc. (the controlling stockholder of XXVI Holdings Inc.) may each be deemed to have sole voting and investment power over the securities held by GV 2019, L.P. GV 2016 GP, L.P. (the general partner of GV 2016, L.P.), GV 2016 GP, L.L.C. (the general partner of GV 2016 GP, L.P.), Alphabet Holdings LLC (the managing member of GV 2016 GP, L.L.C.), XXVI Holdings Inc. (the managing member of Alphabet Holdings LLC) and Alphabet Inc. (the controlling stockholder of XXVI Holdings Inc.) may each be deemed to have sole voting and investment power over the securities held by GV 2016, L.P. The principal business address of GV 2019, L.P., GV 2019 GP, L.P., GV 2019 GP, L.L.C., GV 2016, L.P., GV 2016 GP, L.P., GV 2016 GP, L.L.C., Alphabet Holdings LLC, XXVI Holdings Inc. and Alphabet Inc. is 1600 Amphitheatre Parkway, Mountain View, California 94043. |
(4) | Consists of 3,913,501 shares of common stock issuable to Mr. Chapman pursuant to options exercisable within 60 days of September 30, 2021. |
(5) | Consists of (i) 6,422,352 shares of common stock held by Mr. Kim, (ii) 229,410 shares of common stock issuable to Mr. Kim pursuant to options exercisable within 60 days of September 30, 2021, and (iii) 1,619,382 shares of common stock held by the Jungsang Kim Irrevocable Trusts For Children, dated January 27, 2021. |
(6) | Consists of (i) 6,534,138 shares of common stock held by Mr. Monroe and (ii) 516,578 shares of common stock issuable to Mr. Monroe pursuant to options exercisable within 60 days of September 30, 2021. |
(7) | Consists of 926,347 shares held by the Barratt-Oakley Trust dated November 29, 2004, of which Mr. Barratt is a trustee. |
(8) | Consists of (i) 7,425,000 shares of common stock held by dMY Sponsor III, LLC (the “ Sponsor |
• | up to 34,500,000 PIPE Shares; |
• | up to 7,500,000 Sponsor Shares; |
• | up to 4,000,000 shares of common stock issuable upon the exercise of the Private Warrants; |
• | up to 59,086,092 shares of common stock pursuant to the Registration Rights Agreement (including shares of common stock issuable upon exercise of convertible securities); and |
• | up to 4,000,000 Private Warrants. |
Shares of Common Stock | Warrants to Purchase Common Stock | |||||||||||||||||||||||||||||||
Name | Number Beneficially Owned Prior to Offering | Number Registered for Sale Hereby | Number Beneficially Owned After Offering | Percent Owned After Offering | Number Beneficially Owned Prior to Offering | Number Registered For Sale Hereby | Number Beneficially Owner After Offering | Percent Owner After Offering | ||||||||||||||||||||||||
PIPE Investors | ||||||||||||||||||||||||||||||||
Accounts Managed by John Levin (1) | 337,152 | 100,000 | 237,152 | * | — | — | — | — | ||||||||||||||||||||||||
ACME Fund III, LP (2) | 3,870,442 | 240,000 | 3,630,442 | 1.9 | % | — | — | — | — | |||||||||||||||||||||||
Alyeska Master Fund, L.P. (3) | 700,000 | 700,000 | — | — | — | �� | — | — | ||||||||||||||||||||||||
Arena Capital Fund, LP (4) | 1,028,949 | 100,000 | 928,949 | * | — | — | — | — | ||||||||||||||||||||||||
Blackstone Aqua Master Sub-Fund, asub-fund of Blackstone Global Master Fund ICAV(5) | 850,753 | 300,000 | 550,753 | * | — | — | — | — | ||||||||||||||||||||||||
Blake Byers (6) | 300,000 | 300,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Breakthrough Energy Ventures II, L.P. (7) | 2,500,000 | 2,500,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Citadel Multi-Strategy Equities Master Fund Ltd. (8) | 500,000 | 500,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Funds Managed by Diameter Capital Partners LP (9) | 745,400 | 100,000 | 645,400 | * | — | — | — | — | ||||||||||||||||||||||||
Entities affiliated with Cambium Capital Partners (10) | 1,531,819 | 133,334 | 1,398,485 | * | — | — | — | — | ||||||||||||||||||||||||
Entities affiliated with GC&H Investments (11) | 514,457 | 93,333 | 421,124 | * | — | — | — | — | ||||||||||||||||||||||||
Entities affiliated with Glazer Capital (12) | 600,000 | 600,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Entities affiliated with GV (13) | 21,907,038 | 21,907,038 | — | — | — | — | — | — | ||||||||||||||||||||||||
Entities affiliated with Invus Opportunities (14) | 1,000,000 | 1,000,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Entities affiliated with Luxor Capital Group (15) | 600,000 | 600,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Entities affiliated with Magnetar Financial (16) | 100,000 | 100,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Entities affiliated with Millennium Management LLC (17) | 2,936,103 | 1,165,900 | 1,770,203 | * | — | — | — | — | ||||||||||||||||||||||||
Entities affiliated with MSD Partners, L.P. (18) | 1,562,500 | 1,562,500 | — | — | — | — | — | — | ||||||||||||||||||||||||
Entities affiliated with Northern Right (19 ) | 200,000 | 200,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Entities affiliated with Polar Asset Management Partners (20) | 600,000 | 600,000 | — | — | — | —�� | — | — | ||||||||||||||||||||||||
Entities affiliated with DSAM Partners (London) Ltd. (21) | 834,100 | 834,100 | — | — | — | — | — | — | ||||||||||||||||||||||||
Entities managed by UBS O’Connor LLC (22) | 500,000 | 500,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Eric Yeung (23) | 42,380 | 25,000 | 17,380 | * | — | — | — | — | ||||||||||||||||||||||||
Frederick Ernest Ehrsam III Living Trust | 25,000 | 25,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Funds advised by Weiss Asset Management LP (24) | 700,000 | 700,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Funds and Accounts Managed by Fidelity (25) | 7,500,000 | 7,500,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Ghisallo Master Fund LP (26) | 164,000 | 164,000 | — | — | — | — | — | — |
Shares of Common Stock | Warrants to Purchase Common Stock | |||||||||||||||||||||||||||||||
Name | Number Beneficially Owned Prior to Offering | Number Registered for Sale Hereby | Number Beneficially Owned After Offering | Percent Owned After Offering | Number Beneficially Owned Prior to Offering | Number Registered For Sale Hereby | Number Beneficially Owner After Offering | Percent Owner After Offering | ||||||||||||||||||||||||
Governors Lane Master Fund LP (27) | 1,344,099 | 600,000 | 744,099 | * | — | — | — | — | ||||||||||||||||||||||||
Hyundai Motor Company (28) | 600,000 | 600,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Fushman Trust dated March 14, 2018 | 10,000 | 10,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Jeffrey Nuechterlein (29) | 137,090 | 25,000 | 112,090 | * | — | — | — | — | ||||||||||||||||||||||||
Joseph Richard Kraus | 50,000 | 50,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Karlov Street IonQ, LLC (30) | 163,333 | 163,333 | — | — | — | — | — | — | ||||||||||||||||||||||||
Kia Corporation (31) | 400,000 | 400,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Kirin Adams Quantum LLC (32) | 20,000 | 20,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Linden Capital LP (33) | 100,000 | 100,000 | — | — | — | |||||||||||||||||||||||||||
MDC Capital Partners (Ventures) LP (34) | 4,230,442 | 600,000 | 3,630,442 | 1.9 | % | — | — | — | — | |||||||||||||||||||||||
MSD Value Investments, L.P. (35) | 2,437,500 | 2,437,500 | — | — | — | — | — | — | ||||||||||||||||||||||||
PBCAY One Limited | 1,000,000 | 1,000,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Russell C. Poole | 1,000 | 1,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Senator Global Opportunity Master Fund L.P. (36) | 600,000 | 600,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Seth G. Berman 2012 Irrevocable Trust | 50,000 | 50,000 | ||||||||||||||||||||||||||||||
SLP Indigo Aggregator, L.P. (37) | 6,000,000 | 6,000,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
The HGC Fund LP (38) | 100,000 | 100,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
The Marc R. Benioff Revocable Trust | 100,000 | 100,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Entities affiliated with New Enterprise Associates (39) | 29,277,852 | 29,277,852 | — | — | — | — | — | — | ||||||||||||||||||||||||
Two Trey LLC (40) | 100,000 | 100,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Woodline Partners Master Fund LP (41) | 500,000 | 500,000 | — | — | — | — | — | — | ||||||||||||||||||||||||
Total—PIPE Investors | 99,371,409 | 85,284,890 | 14,086,519 | 7.3 | % | — | — | — | — | |||||||||||||||||||||||
Holders of Registration Rights Pursuant to Registration Rights Agreement | ||||||||||||||||||||||||||||||||
Amazon.com NV Investment Holdings LLC (42) | 11,117,455 | 8,301,202 | 2,816,253 | 1.5 | % | — | — | — | — | |||||||||||||||||||||||
dMY Sponsor III, LLC (43) | 11,425,000 | 11,425,000 | — | — | 4,000,000 | 4,000,000 | — | — | ||||||||||||||||||||||||
Darla Anderson | 25,000 | 25,000 | — | |||||||||||||||||||||||||||||
Francesca Luthi | 25,000 | 25,000 | — | |||||||||||||||||||||||||||||
Charles E. Wert | 25,000 | 25,000 | — | |||||||||||||||||||||||||||||
Total—Holders of Registration Rights | 22,617,455 | 19,801,202 | 2,816,253 | 1.5 | % | 4,000,000 | 4,000,000 | — | — | |||||||||||||||||||||||
Total | 121,988,864 | 105,086,092 | 16,902,772 | 8.4 | % | 4,000,000 | 4,000,000 | — | — | |||||||||||||||||||||||
* | Represents less than 1%. |
(1) | Includes (i) 7,500 PIPE Shares and 25,156 shares of common stock held by Trust U/W Carl M. Loeb FBO Jean L. Troubh, (ii) 17,500 PIPE Shares and 122,027 shares of common stock held by HAL 63 Partnership, (iii) 37,500 PIPE Shares and 14,004 shares of common stock held by Trust U/W Frances L. Loeb FBO Arthur L. Loeb, and (iv) 37,500 PIPE Shares and 75,965 shares of common stock held by Trust U/W Carl. M Loeb FBO Elizabeth L. Levin. Voting and investment power over the securities held by the foregoing entities resides with John Levin, who may be deemed to be the beneficial owner of the shares. The address of the foregoing individual and entities is c/o River Partners 595 Madison Ave, 16 Floor, New York, NY 10022. |
(2) | Consists of (i) 240,000 PIPE Shares and (ii) 3,630,442 shares of common stock. The general partner of ACME Fund III, LP is ACME Fund III GP, LLC. The managers of ACME Fund III GP, LLC are Hany Nada and Scott Stanford. Hany Nada and Scott Stanford may be deemed to be the beneficial owners of shares held by ACME Fund III, LP. |
(3) | Alyeska Investment Group, L.P., the investment manager of Alyeska Master Fund, L.P. (the “ Alyeska Master KY1-1104, Cayman Islands. Alyeska Investment Group, L.P. is located at 77 W. Wacker, Suite 700, Chicago IL 60601 |
(4) | Consists of 100,000 PIPE Shares and 928,949 shares of common stock held by Arena Capital Fund, LP. Arena Capital Advisors, LLC is the general partner for the Arena Capital Fund, LP (the “ Arena Fund |
(5) | Consists of 300,000 PIPE Shares and 550,753 shares of common stock held directly by Blackstone Aqua Master Sub-Fund (the “Aqua Fund sub-fund of Blackstone Global Master Fund ICAV. Blackstone Alternative Solutions L.L.C. is the investment manager of the Aqua Fund. Blackstone Holdings I L.P. is the sole member of Blackstone Alternative Solutions L.L.C. Blackstone Holdings I/II GP L.L.C. is the general partner of Blackstone Holdings I L.P. Blackstone Inc. is the sole member of Blackstone Holdings I/II GP L.L.C. Blackstone Group Management L.L.C. is the sole holder of the Series II preferred stock of Blackstone Inc. Blackstone Group Management L.L.C. is wholly owned by its senior managing directors and controlled by its founder, Stephen A. Schwarzman. Each of such Blackstone entities and Mr. Schwarzman may be deemed to beneficially own the securities beneficially owned by the Aqua Fund directly or indirectly controlled by it or him, but each (other than the Aqua Fund to the extent of its direct holdings) disclaims beneficial ownership of such securities. The address of each of the entities listed is c/o Blackstone Inc., 345 Park Avenue, New York, NY 10154. |
(6) | Blake Byers is a member of our board of directors. |
(7) | Breakthrough Energy Ventures II, L.P. is managed by its general partner, Breakthrough Energy Ventures II GP, L.P., which is managed by its general partner, Breakthrough Energy Ventures GP, LLC. Breakthrough Energy Investments, LLC is the sole member of Breakthrough Energy Ventures GP, LLC, exercises voting and investment control over the securities held by Breakthrough Energy Ventures GP, LLC through its investment committee and as such, Breakthrough Energy Investments, LLC may be deemed to have beneficial ownership over the securities. The address for each of the foregoing entities is c/o Breakthrough Energy Investments, LLC, 250 Summer Street, 4th Floor, Boston, MA 02210. |
(8) | Pursuant to a portfolio management agreement, Citadel Advisors LLC, an investment advisor registered under the U.S. Investment Advisors Act of 1940 (“ CAL CAH Griffin |
(9) | Securities offered hereby consist of 100,000 PIPE Shares held by Diameter Master Fund LP (“ DMF Investment Manager |
(10) | Consists of (i) 133,334 PIPE Shares held by Cambium Capital Partners SPV III LP, (ii) 439,613 shares of common stock held by Cambium Capital Partners LP and (iii) 958,872 shares of common stock held by Cambium Capital Partners SPV I LP. Landon Downs has voting and/or investment control over securities held by these entities. |
(11) | Consists of (i) 10,000 PIPE Shares held by GC&H Investments, L.P., (ii) 83,333 PIPE Shares held by GC&H Investments Q1, LLC, (iii) 348,519 shares of common stock held by GC&H Investments and (iv) 72,605 shares of common stock held by GC&H Investments, LLC. The business address of these entities is 3 Embarcadero Center, 20 th Floor, San Francisco, CA 94111. |
(12) | Includes (i) 30,000 PIPE Shares held by Glazer Enhanced Fund L.P., (ii) 75,000 PIPE Shares held by Glazer Enhanced Offshore Fund, Ltd., (iii) 15,000 PIPE Shares held by Highmark Limited, In Respect of Its Segregated Account, Highmark Multi-Strategy 2 and (iv) 480,000 PIPE Shares held by Glazer Special Opportunity Fund I, L.P.. Voting and investment power over the securities held by such entities resides with their investment manager, Glazer Capital, LLC. Mr. Paul J. Glazer, serves as the managing member of Glazer Capital, LLC and may be deemed to be the beneficial owner of the securities held by such entities. Mr. Glazer, however, disclaims any beneficial ownership of the securities held by such entities. The address of the foregoing individuals and entities is c/o Glazer Capital, LLC, 250 West 55 th Street, Suite 30A, New York, NY 10019. |
(13) | Consists of (i) 200,000 PIPE Shares and 4,356,532 shares of common stock held by GV 2019, L.P. and (ii) 17,350,506 shares of common stock held by GV 2016, L.P. GV 2019 GP, L.P. (the general partner of GV 2019, L.P.), GV 2019 GP, L.L.C. (the general partner of GV 2019 GP, L.P.), Alphabet Holdings LLC (the managing member of GV 2019 GP, L.L.C.), XXVI Holdings Inc. (the managing member of Alphabet Holdings LLC) and Alphabet Inc. (the controlling stockholder of XXVI Holdings Inc.), may each be deemed to have sole voting and investment power over the securities held by GV 2019, L.P. GV 2016 GP, L.P. (the general partner of GV 2016, L.P.), GV 2016 GP, L.L.C. (the general partner of GV 2016 GP, L.P.), Alphabet Holdings LLC (the managing member of GV 2016 GP, L.L.C.), XXVI Holdings Inc. (the managing member of Alphabet Holdings LLC) and Alphabet Inc. (the controlling stockholder of XXVI Holdings Inc.), may each be deemed to have sole voting and investment power over the securities held by GV 2016, L.P. The principal business address of GV 2019, L.P., GV 2019 GP, L.P., GV 2019 GP, L.L.C., GV 2016, L.P., GV 2016 GP, L.P., GV 2016 GP, L.L.C., Alphabet Holdings LLC, XXVI Holdings Inc., and Alphabet Inc. is 1600 Amphitheatre Parkway, Mountain View, California 94043. |
(14) | Consists of (i) 668,600 PIPE Shares held by InvOpps IV, L.P. (“ Invus IV Invus IV US InvOpps GP |
(15) | Consists of (i) 176,293 PIPE Shares held by Lugard Road Capital Master Fund, LP (“ Lugard Luxor Long Offshore Luxor Long Luxor Offshore Luxor Capital Luxor Wavefront Luxor Gibraltar Thebes |
(16) | Consists of (i) 18,500 PIPE Shares held by Magnetar Discovery Master Fund Ltd and (ii) 81,500 PIPE Shares held by Magnetar Capital Master Fund, Ltd. Magnetar Financial LLC (“ MFL Magnetar Funds MCP Supernova |
disclaim beneficial ownership of these securities except to the extent of their pecuniary interest in the securities. Shares shown include only the securities being registered for resale and may not incorporate all interests deemed to be beneficially held by the holders described above or by other investment funds managed or advised by MFL. |
(17) | Consists of (i) 940,900 PIPE Shares and 372,411 shares of common stock held by Integrated Core Strategies (US) LLC (“ Integrated Core Strategies Riverview Group ICS Opportunities ICS Opportunities II Millennium International Management Millennium Management Millennium Group Management Mr. Englander |
(18) | Consists of (i) 270,000 PIPE Shares held by MSD Credit Opportunity Master Fund, L.P. (“ MSDC MSDS MSDSIF MSDEIV MSD Funds MSD Partners MSDGP KY1-1104, Cayman Islands. The address of MSDS and MSDEIV is c/o MSD Partners, L.P., 645 Fifth Avenue, 21st Floor, New York, NY 10022. |
(19) | Includes 11,400, 29,290, 34,310, and 125,000 PIPE Shares directly held by each of (i) NRC SPAC Capital, LP, (ii) Anna-Maria And Stephen Kellen Foundation, Inc., (iii) NRC Partners I, LP and (iv) Northern Right Capital (QP), LP, respectively. The business address of (i) NRC SPAC Capital, LP, (ii) NRC Partners I, LP and (iii) Northern Right Capital (QP), LP is 9 Old Kings Hwy. S., 4th Fl., Darien, CT 06820. The address of the Anna-Maria and Stephen Kellen Foundation, Inc. is 1345 Ave. of the Americas, 47th Flr., New York, NY 10105. Northern Right Capital Management, LP is the investment manager of (i) NRC SPAC Capital, LP, (ii) Anna-Maria And Stephen Kellen Foundation, Inc., (iii) NRC Partners I, LP and (iv) Northern Right Capital (QP), LP and, therefore, has investment and voting power over the securities. BC Advisors, LLC, as general partner of Northern Right Capital Management, LP, has the right to exercise investment and voting power over the securities. The address of BC Advisors, LLC is 9 Old Kings Hwy. S., 4th Fl., Darien, CT 06820. |
(20) | Consists of (i) 248,594 PIPE Shares held by Polar Multi-Strategy Master Fund and (ii) 351,406 PIPE Shares held by Polar Long/Short Master Fund. These entities are under management by Polar Asset Management Partners Inc. (“ PAMPI |
(21) | Consists of (i) 218,400 PIPE Shares held by DSAM Alpha+ Master Fund; (ii) 242,000 PIPE Shares held by DSAM Co-Invest Ltd; and (iii) 373,700 PIPE Shares held by DSAM+ Master Fund. DSAM Partners (London) Ltd. (the “Investment Advisor |
Shahar. Each of the foregoing entities and Mr. Shahar disclaim beneficial ownership of the shares listed above. The address of the foregoing entities is Maples Corporate Services Limited, PO Box 309, Ugland House, Grand Cayman KY1-1104. |
(22) | Consists of (i) 229,950 PIPE Shares held by Nineteen77 Global Multi-Strategy Alpha Master Limited, (ii) 229,950 PIPE Shares held by Nineteen77 Global Merger Arbitrage Master Limited, (iii) 38,400 PIPE Shares held by Nineteen77 Global Merger Arbitrage Opportunity Fund and (iv) 1,700 PIPE Shares held by IAM Investments ICAV—O’Connor Event Driven UCITS Fund (together, the “ UBS O’Connor Entities |
(23) | Consists of 25,000 PIPE Shares and 17,380 shares of common stock. |
(24) | Consists of (i) 259,000 PIPE Shares held by Brookdale Global Opportunity Fund (“ BGO BIP |
(25) | Consists of (i) 3,200 PIPE Shares held by Fidelity Securities Fund: Fidelity Flex Large Cap Growth Fund, (ii) 3,900 PIPE Shares held by Fidelity Blue Chip Growth Institutional Trust, (iii) 8,500 PIPE Shares held by Fidelity U.S. Growth Opportunities Investment Trust, (iv) 9,308 PIPE Shares held by Fidelity Puritan Trust: Fidelity Balanced K6 Fund—Information Technology Sub-portfolio, (v) 15,000 PIPE Shares held by Fidelity Advisor Series VII: FA Semiconductors Lead Sub, (vi) 20,600 PIPE Shares held by Fidelity Advisor Series I: Fidelity Advisor Series Growth Opportunities Fund, (vii) 44,500 PIPE Shares held by Variable Insurance Products Fund IV: VIP Technology Portfolio, (viii) 50,500 PIPE Shares held by Fidelity Blue Chip Growth Commingled Pool, (ix) 71,926 PIPE Shares held by Strategic Advisers Large Cap Fund—FIAM Sector Managed Technology Sub, (x) 75,700 PIPE Shares held by Fidelity NorthStar Fund—Sub D, (xi) 82,877 PIPE Shares held by FIDELITY SPECIAL SITUATIONS FUND (xii) 85,385 PIPE Shares held by Fidelity Advisor Series I: Fidelity Advisor Balanced Fund—Information Technology Sub, (xiii) 87,900 PIPE Shares held by Variable Insurance Products Fund III: VIP Growth Opportunities Portfolio, (xiv) 92,563 PIPE Shares held by Variable Insurance Products Fund III: VIP Balanced Portfolio—Information Technology Sub, (xv) 111,600 PIPE Shares held by FIAM Target Date Blue Chip Growth Commingled Pool, (xvi) 119,300 PIPE Shares held by Fidelity Advisor Series VII: Fidelity Advisor Technology Fund, (xvii) 155,600 PIPE Shares held by Fidelity Select Portfolios: Select Semiconductors Lead Sub, (xviii) 156,200 PIPE Shares held by Fidelity Securities Fund: Fidelity Blue Chip Growth K6 Fund, (xix) 165,258 PIPE Shares held by Fidelity Mt. Vernon Street Trust : Fidelity Growth Company K6 Fund, (xx) 168,800 PIPE Shares held by Fidelity Securities Fund: Fidelity Series Blue Chip Growth Fund, (xxi) 178,883 PIPE Shares held by Strategic Advisers Fidelity U.S. Total Stock Fund—FIAM Sector Managed—Technology Sub, (xxii) 225,871 PIPE Shares held by Fidelity Mt. Vernon Street Trust: Fidelity Series Growth Company Fund, (xxiii) 236,400 PIPE Shares held by Fidelity Canadian Growth Company Fund, (xxiv) 240,500 PIPE Shares held by Fidelity Global Innovators Investment Trust, (xxv) 334,500 PIPE Shares held by Fidelity Select Portfolios: Select Technology Portfolio, (xxvi) 598,800 PIPE Shares held by Fidelity Advisor Series I: Fidelity Advisor Growth Opportunities Fund, (xxvii) 627,058 PIPE Shares held by Fidelity Puritan Trust: Fidelity Balanced Fund—Information Technology Sub, (xxviii) 1,044,713 PIPE Shares held by Fidelity Mt. Vernon Street Trust: Fidelity Growth Company Fund, (xxix) 1,064,158 PIPE Shares held by Fidelity Growth Company Commingled Pool, and (xxx) 1,420,500 PIPE Shares held by Fidelity Securities Fund: Fidelity Blue Chip Growth Fund. Each of the foregoing funds are managed by direct or indirect subsidiaries of FMR LLC. Abigail P. Johnson is a Director, the Chairman, the Chief Executive Officer and the President of FMR LLC. Members of the Johnson family, including Abigail P. Johnson, are the predominant owners, directly or through trusts, of Series B voting common shares of FMR LLC, representing 49% of the voting power of FMR LLC. The Johnson family group and all other Series B shareholders have entered into a shareholders’ voting agreement under which all Series B voting common shares will be voted in accordance with the majority vote of Series B voting common shares. Accordingly, through their ownership of voting common shares and the execution of the shareholders’ voting agreement, members of the Johnson family may be deemed, under the Investment Company Act of 1940, to form a controlling group with respect to FMR LLC. Neither FMR LLC nor Abigail P. Johnson has the sole power to vote or direct the voting of the shares owned directly by the various investment companies registered under the Investment Company Act of 1940 advised by Fidelity Management & Research Company, a wholly owned |
subsidiary of FMR LLC, which power resides with the Fidelity Funds’ Boards of Trustees. Fidelity Management & Research Company carries out the voting of the shares under written guidelines established by the Fidelity Funds’ Boards of Trustees. |
(26) | Michael Germino, as the managing member of Ghisallo Capital Management LLC, has voting and/or investment control over the securities held by Ghisallo Master Fund LP. The principal business address of the entity is c/o Walkers Corporate, 190 Elgin Avenue, George Town, Grand Cayman, Cayman Islands, KY 1-9008. |
(27) | Consists of 600,000 PIPE Shares, 744,099 shares of common stock held by Governors Lane Master Fund LP. Governors Lane LP serves as the investment advisor to Governors Lane Master Fund LP (the “ Fund |
(28) | Hyundai Motor Company is a publicly held entity listed on the Korea Exchange. |
(29) | Consists of 25,000 PIPE Shares and 112,090 shares of common stock. |
(30) | Keith Shapiro has voting and/or investment control over the securities held by Karlov Street IonQ, LLC. |
(31) | Kia Corporation is a publicly held entity listed on the Korea Exchange. |
(32) | Andrew Schoen, as the sole manager of Kirin Adams Quantum, LLC, has voting and/or investment control over the securities held by Adams Quantum, LLC. |
(33) | Consists of 100,000 PIPE Shares held by Linden Capital L.P. The securities held by Linden Capital L.P. are indirectly held by Linden Advisors LP (the investment manager of Linden Capital L.P.), Linden GP LLC (the general partner of Linden Capital L.P.), and Mr. Siu Min (Joe) Wong (the principal owner and the controlling person of Linden Advisors LP and Linden GP LLC). Linden Capital L.P., Linden Advisors LP, Linden GP LLC and Mr. Wong share voting and dispositive power with respect to the securities held by Linden Capital L.P. |
(34) | Consists of 600,000 PIPE Shares and 3,630,442 shares of common stock. MDC Capital Partners (Ventures) LP is a fund constituted in the form of a limited partnership company incorporated under the laws of the Cayman Islands. Its general partner is MDC Capital Partners (Ventures) GP, LP, the general partner of which is MDC Capital Partners (Ventures) GP, LLC. The business address of MDC Capital (Ventures) LP is 415 Mission Street, 55th Floor, San Francisco, CA. |
(35) | MSD Capital, L.P (“ MSD Capital MSDVI MSD Capital Management |
(36) | Senator Investment Group LP (“ Senator Senator LP Senator GP |
(37) | SLP VI Aggregator GP, L.L.C. (“ SLP VI GP SLTA VI SLTA VI GP SLG |
(38) | Sean Kallir is CEO and OM of HGC Investment Management Inc., the investment manager of The HGC Fund LP, and may be deemed to have voting and dispositive power of the securities held by The HGC Fund LP. The business address for The HGC Fund LP is 161 Bay St, 4th Floor, Toronto, ON, MfJ 2S8. |
(39) | Consists of (i) 200,000 PIPE Shares and 29,077,852 shares of common stock held by New Enterprise Associates 15, L.P. (“ NEA 15 NEA Ventures NEA Partners 15 NEA 15 LLC Managers |
Inc. (“ NEA |
(40) | Curtis Polk and Michael Jordan share voting and/or investment control over securities held by Two Trey LLC. |
(41) | Woodline Partners LP serves as the investment manager of Woodline Master Fund LP and may be deemed to be the beneficial owner of the shares of common stock. Woodline Partners LP disclaims any beneficial ownership of these shares. The address of Woodline Master Fund LP is 4 Embarcadero Center, Suite 3450, San Francisco, CA 94111. |
(42) | Consists of (i) 2,816,253 shares of common stock and (ii) warrant exercisable for 8,301,202 shares of common stock. Amazon.com NV Investment Holdings LLC is a wholly owned subsidiary of Amazon.com, Inc., whose address is 410 Terry Avenue North, Seattle, WA 98109. |
(43) | Consists of (i) 7,425,000 shares of common stock (the “ Sponsor Shares Sponsor |
• | in whole and not in part; |
• | at a price of $0.01 per Public Warrant; |
• | upon not less than 30 days’ prior written notice of redemption to each warrant holder; and |
• | if, and only if, the reported last sale price of the common stock equals or exceeds $18.00 per share for any 20 trading days within a 30-trading day period ending three business days before we send the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of shares determined by reference to the table below, based on the redemption date and the “fair market value” (as defined below) of the common stock except as otherwise described below; and upon a minimum of 30 days’ prior written notice of redemption; and |
• | if, and only if, the closing price of the common stock equals or exceeds $10.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant as described under the heading “—Warrants—Public Warrants—Anti-Dilution Adjustments 30-trading day period ending three trading days before we send the notice of redemption to the warrant holders. |
Redemption Date (period to expiration of warrants) | Fair Market Value of Common Stock | |||||||||||||||||||||||||||||||||||
£ 10.00 | 11.00 | 12.00 | 13.00 | 14.00 | 15.00 | 16.00 | 17.00 | ³ 18.00 | ||||||||||||||||||||||||||||
60 months | 0.261 | 0.281 | 0.297 | 0.311 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
57 months | 0.257 | 0.277 | 0.294 | 0.310 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
54 months | 0.252 | 0.272 | 0.291 | 0.307 | 0.322 | 0.335 | 0.347 | 0.357 | 0.361 | |||||||||||||||||||||||||||
51 months | 0.246 | 0.268 | 0.287 | 0.304 | 0.320 | 0.333 | 0.346 | 0.357 | 0.361 | |||||||||||||||||||||||||||
48 months | 0.241 | 0.263 | 0.283 | 0.301 | 0.317 | 0.332 | 0.344 | 0.356 | 0.361 | |||||||||||||||||||||||||||
45 months | 0.235 | 0.258 | 0.279 | 0.298 | 0.315 | 0.330 | 0.343 | 0.356 | 0.361 | |||||||||||||||||||||||||||
42 months | 0.228 | 0.252 | 0.274 | 0.294 | 0.312 | 0.328 | 0.342 | 0.355 | 0.361 | |||||||||||||||||||||||||||
39 months | 0.221 | 0.246 | 0.269 | 0.290 | 0.309 | 0.325 | 0.340 | 0.354 | 0.361 | |||||||||||||||||||||||||||
36 months | 0.213 | 0.239 | 0.263 | 0.285 | 0.305 | 0.323 | 0.339 | 0.353 | 0.361 | |||||||||||||||||||||||||||
33 months | 0.205 | 0.232 | 0.257 | 0.280 | 0.301 | 0.320 | 0.337 | 0.352 | 0.361 | |||||||||||||||||||||||||||
30 months | 0.196 | 0.224 | 0.250 | 0.274 | 0.297 | 0.316 | 0.335 | 0.351 | 0.361 | |||||||||||||||||||||||||||
27 months | 0.185 | 0.214 | 0.242 | 0.268 | 0.291 | 0.313 | 0.332 | 0.350 | 0.361 | |||||||||||||||||||||||||||
24 months | 0.173 | 0.204 | 0.233 | 0.260 | 0.285 | 0.308 | 0.329 | 0.348 | 0.361 | |||||||||||||||||||||||||||
21 months | 0.161 | 0.193 | 0.223 | 0.252 | 0.279 | 0.304 | 0.326 | 0.347 | 0.361 | |||||||||||||||||||||||||||
18 months | 0.146 | 0.179 | 0.211 | 0.242 | 0.271 | 0.298 | 0.322 | 0.345 | 0.361 | |||||||||||||||||||||||||||
15 months | 0.130 | 0.164 | 0.197 | 0.230 | 0.262 | 0.291 | 0.317 | 0.342 | 0.361 | |||||||||||||||||||||||||||
12 months | 0.111 | 0.146 | 0.181 | 0.216 | 0.250 | 0.282 | 0.312 | 0.339 | 0.361 | |||||||||||||||||||||||||||
9 months | 0.090 | 0.125 | 0.162 | 0.199 | 0.237 | 0.272 | 0.305 | 0.336 | 0.361 | |||||||||||||||||||||||||||
6 months | 0.065 | 0.099 | 0.137 | 0.178 | 0.219 | 0.259 | 0.296 | 0.331 | 0.361 | |||||||||||||||||||||||||||
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 |
• | before such date, the board of directors of the corporation approved either the business combination or the transaction that resulted in the stockholder becoming an interested stockholder; |
• | upon completion of the transaction that resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction began, excluding for purposes of determining the voting stock outstanding, but not the outstanding voting stock owned by the interested stockholder, those shares owned (1) by persons who are directors and also officers and (2) employee stock plans in which employee participants do not have the right to determine confidentially whether shares held subject to the plan will be tendered in a tender or exchange offer; or |
• | on or after such date, the business combination is approved by the board of directors and authorized at an annual or special meeting of the stockholders, and not by written consent, by the affirmative vote of at least 66 2/3 % of the outstanding voting stock that is not owned by the interested stockholder. |
• | any merger or consolidation involving the corporation and the interested stockholder; |
• | any sale, transfer, pledge or other disposition of 10% or more of the assets of the corporation involving the interested stockholder; |
• | subject to certain exceptions, any transaction that results in the issuance or transfer by the corporation of any stock of the corporation to the interested stockholder; |
• | any transaction involving the corporation that has the effect of increasing the proportionate share of the stock or any class or series of the corporation beneficially owned by the interested stockholder; or |
• | the receipt by the interested stockholder of the benefit of any loans, advances, guarantees, pledges or other financial benefits by or through the corporation. |
• | permit our board of directors to issue up to 20,000,000 shares of preferred stock, with any rights, preferences and privileges as they may designate, which may include the right to approve an acquisition or other change of control; |
• | provide that the authorized number of directors may be changed only by resolution of our board of directors; |
• | provide that, subject to the rights of any series of preferred stock to elect directors, directors may only be removed with cause, which removal may be effected, subject to any limitation imposed by law, by the holders of at least 66 2/3 % of the voting power of all of our then-outstanding shares of the capital stock entitled to vote generally at an election of directors; |
• | provide that all vacancies, including newly created directorships, may, except as otherwise required by law, be filled by the affirmative vote of a majority of directors then in office, even if less than a quorum; |
• | require that any action to be taken by our stockholders must be effected at a duly called annual or special meeting of stockholders and not be taken by written consent or electronic transmission; |
• | provide that stockholders seeking to present proposals before a meeting of stockholders or to nominate candidates for election as directors at a meeting of stockholders must provide advance notice in writing, and also specify requirements as to the form and content of a stockholder’s notice; |
• | provide that special meetings of our stockholders may be called by the chairperson of our board of directors, our Chief Executive Officer, or by the board of directors pursuant to a resolution adopted by the majority of the Board; and |
• | not provide for cumulative voting rights, therefore allowing the holders of a majority of the shares of common stock entitled to vote in any election of directors to elect all of the directors standing for election, if they should so choose. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation, or an entity treated as a corporation for U.S. federal income tax purposes, created or organized in the United States or under the laws of the United States or of any state thereof or the District of Columbia; |
• | an estate, the income of which is subject to U.S. federal income tax regardless of its source; or |
• | a trust if (a) a U.S. court can exercise primary supervision over the trust’s administration and one or more U.S. persons have the authority to control all of the trust’s substantial decisions or (b) the trust has a valid election in effect under applicable U.S. Treasury Regulations to be treated as a U.S. person. |
• | the gain is effectively connected with the conduct of a trade or business by the non-U.S. Holder within the United States (and, if an applicable tax treaty so requires, is attributable to a U.S. permanent establishment or fixed base maintained by the non-U.S. Holder); |
• | the non-U.S. Holder is an individual who is present in the United States for 183 days or more in the taxable year of disposition and certain other conditions are met; or |
• | we are or have been a “United States real property holding corporation” for U.S. federal income tax purposes at any time during the shorter of the five-year period ending on the date of disposition or the period that the non-U.S. Holder held our common stock or Warrants and, in the case where shares of our common stock are regularly traded on an established securities market, (i) the non-U.S. Holder has owned, actually or constructively, more than 5% of our common stock at any time within the relevant period or (ii) provided that our Warrants are regularly traded on an established securities market, the non-U.S. Holder has owned, actually or constructively, more than 5% of our Warrants at any time within the within the relevant period. It is unclear how a non-U.S. Holder’s ownership of Warrants will affect the determination of whether the non-U.S. Holder owns more than 5% of our common stock. In addition, special rules may apply in the case of a disposition of warrants if our common stock is considered to be regularly traded, but our Warrants are not considered to be regularly traded. There can be no assurance that our common stock or Warrants will or will not be treated as regularly traded on an established securities market for this purpose. |
• | up to 34,500,000 PIPE Shares; |
• | up to 7,500,000 Founder Shares; |
• | up to 4,000,000 shares of common stock issuable upon the exercise of the Private Warrants; |
• | up to 59,086,092 shares of common stock pursuant to the Registration Rights Agreement (including shares issuable upon exercise of convertible securities). |
• | purchases by a broker-dealer as principal and resale by such broker-dealer for its own account pursuant to this prospectus; |
• | ordinary brokerage transactions and transactions in which the broker solicits purchasers; |
• | block trades in which the broker-dealer so engaged will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction; |
• | an over-the-counter distribution |
• | through trading plans entered into by a selling securityholder pursuant to Rule 10b5-1 under the Exchange Act, that are in place at the time of an offering pursuant to this prospectus and any applicable prospectus supplement hereto that provide for periodic sales of their securities on the basis of parameters described in such trading plans; |
• | short sales; |
• | distribution to employees, members, limited partners or stockholders of the selling securityholders; through the writing or settlement of options or other hedging transaction, whether through an options exchange or otherwise; |
• | by pledge to secured debts and other obligations; |
• | delayed delivery arrangements; |
• | to or through underwriters or broker-dealers; |
• | in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents; |
• | in privately negotiated transactions; |
• | in options transactions; |
• | through a combination of any of the above methods of sale; or |
• | any other method permitted pursuant to applicable law. |
• | Legacy IonQ stock (including holders of common stock, Series A preferred stock, Series B preferred stock, and Series B-1 preferred stock) issued and outstanding immediately prior to the Business Combination, was canceled and converted into the right to receive the number of shares of Class A Stock equal to the quotient determined by dividing (i) the Aggregate Stock Consideration by (ii) the IonQ Stock Adjusted Fully Diluted Shares (the “Exchange Ratio |
• | Each Legacy IonQ Warrant issued and outstanding immediately prior to the Business Combination ceased to represent a conditional right to purchase a number of shares of IonQ Series B-1 preferred |
stock and was converted into a conditional right to purchase a number of shares of Class A Stock equal to the product of (a) the number of shares of IonQ Series B-1 preferred stock that such IonQ Warrant had the conditional right to purchase and (b) the Exchange Ratio subject to the same terms and conditions outlined in the warrant agreement. |
• | Each Legacy IonQ Stock Option issued and outstanding immediately prior to the Business Combination was assumed by dMY and converted into an option to purchase shares of Class A Stock equal to the product of (a) the number of shares of IonQ common stock subject to such IonQ stock option agreement immediately prior to the Business Combination and (b) the Exchange Ratio subject to the same terms and conditions as were applicable to such IonQ Stock Option immediately prior to the Business Combination, including applicable vesting conditions. |
• | The Class A Stock closing share price is greater than or equal to $12.50 (as adjusted for share splits, share capitalizations, reorganizations, recapitalizations and the like) over any 20 trading days within any 30-day trading period or the Company consummates a liquidation, merger, capital stock exchange, reorganization or other similar transaction that results in all of the Company’s stockholders having the right to exchange their shares of the Company common stock for cash, securities, or other properties (“Subsequent Business Combination |
• | The Class A Stock closing share price is greater than or equal to $15.00 (as adjusted for share splits, share capitalizations, reorganizations, recapitalizations and the like) over any 20 trading days within any 30-day trading period or the Company consummates a liquidation, merger, capital stock exchange, reorganization or other similar transaction that results in Subsequent Business Combination having a value of at least $15.00 per share (as adjusted for share splits, share capitalizations, reorganizations, recapitalizations and the like). |
• | The Class A Stock closing share price is greater than or equal to $17.50 (as adjusted for share splits, share capitalizations, reorganizations, recapitalizations and the like) over any 20 trading days within any 30-day trading period or the Company consummates a liquidation, merger, capital stock exchange, reorganization or other similar transaction that results in Subsequent Business Combination having a value of at least $17.50 per share (as adjusted for share splits, share capitalizations, reorganizations, recapitalizations and the like). |
• | Legacy IonQ’s stockholders have the majority of the voting interest in the combined entity as described below with an approximate 63% voting interest. |
• | The Company’s board of directors have seven board members consisting of two board members designated by dMY, four board members retained from the Legacy IonQ board, and one additional, |
• | Legacy IonQ’s senior management comprises all of the senior management of the Company; |
• | Legacy IonQ operations comprise the ongoing operations of the Company. |
$ | Shares | % | ||||||||||
Legacy IonQ Ownership | 1,214,363 | 121,436 | 63 | |||||||||
dMY Class A Shareholders | 290,491 | 29,049 | 15 | |||||||||
dMY Founders Shares | 67,500 | 6,750 | 4 | |||||||||
PIPE Investors | 345,000 | 34,500 | 18 | |||||||||
Total Class A Shares | 1,917,354 | 191,735 | 100 | |||||||||
Legacy IonQ | dMY | Pro Forma Adjustments | Pro Forma Combined Balance Sheet | |||||||||||||
Assets | (b) | (a) | ||||||||||||||
Cash and cash equivalents | $ | 27,692 | $ | — | $ | 290,575 | (c) | $ | 588,922 | |||||||
345,000 | (d) | |||||||||||||||
(156) | (f) | |||||||||||||||
(63,689) | (j) | |||||||||||||||
(10,500) | (k) | |||||||||||||||
Investments held in Trust Account | — | 300,084 | (300,084) | (c) | — | |||||||||||
Accounts receivable | 420 | — | — | 420 | ||||||||||||
Prepaid expenses and other current assets | 4,853 | 712 | (3,241) | (m) | 2,324 | |||||||||||
Property and equipment, net | 15,558 | — | — | 15,558 | ||||||||||||
Operating lease right-of-use | 4,164 | — | — | 4,164 | ||||||||||||
Intangible assets, net | 5,110 | — | — | 5,110 | ||||||||||||
Other noncurrent assets | 2,596 | — | — | 2,596 | ||||||||||||
Total assets | $ | 60,393 | $ | 300,796 | $ | 257,905 | $ | 619,094 | ||||||||
Liabilities | ||||||||||||||||
Accounts payable | 4,635 | 314 | — | 4,949 | ||||||||||||
Accrued expenses | 1,688 | 3,550 | — | 5,238 | ||||||||||||
Current portion of operating lease liabilities | 559 | — | — | 559 | ||||||||||||
Unearned revenue | 100 | — | — | 100 | ||||||||||||
Current portion of stock option early exercise liabilities | 1,525 | — | — | 1,525 | ||||||||||||
Operating lease liabilities, net of current portion | 3,716 | — | — | 3,716 | ||||||||||||
Unearned revenue, net of current portion | 1,533 | — | — | 1,533 | ||||||||||||
Stock option early exercise liabilities, net of current portion | 3,228 | — | — | 3,228 | ||||||||||||
Franchise tax payable | — | 100 | — | 100 | ||||||||||||
Note payable to related parties | — | 156 | (156) | (f) | — | |||||||||||
Deferred underwriting commissions in connection with initial public offering | — | 10,500 | (10,500) | (k) | — | |||||||||||
Derivative warrant liabilities | — | 40,600 | — | 40,600 | ||||||||||||
Total liabilities | $ | 16,984 | $ | 55,220 | $ | (10,656) | $ | 61,548 | ||||||||
Commitments and contingencies | ||||||||||||||||
Series A convertible redeemable preferred stock | 1,925 | — | (1,925) | (i) | — | |||||||||||
Series B convertible redeemable preferred stock | 21,111 | — | (21,111) | (i) | — | |||||||||||
Series B-1 convertible redeemable preferred stock | 61,867 | — | (61,867) | (i) | — | |||||||||||
Warrants for Series B-1 convertible redeemable preferred stock | 566 | — | (566) | (i) | — | |||||||||||
Common stock subject to possible redemption | — | 240,575 | (240,575) | (g) | — |
Legacy IonQ | dMY | Pro Forma Adjustments | Pro Forma Combined Balance Sheet | |||||||||||||
Permanent Equity | ||||||||||||||||
Common stock | 1 | — | (1) | (i) | — | |||||||||||
Common stock, Class A | — | 1 | 3 | (d) | 19 | |||||||||||
1 | (e) | |||||||||||||||
12 | (l) | |||||||||||||||
2 | (g) | |||||||||||||||
Common stock, Class B | — | 1 | (1) | (e) | — | |||||||||||
Additional paid-in-capital | 14,865 | 31,171 | 344,997 | (d) | 617,649 | |||||||||||
231,064 | (g) | |||||||||||||||
(26,172) | (h) | |||||||||||||||
(3,241) | (m) | |||||||||||||||
(12) | (l) | |||||||||||||||
85,470 | (i) | |||||||||||||||
(60,493) | (j) | |||||||||||||||
Retained earnings / Accumulated deficit | (56,926 | ) | (26,172 | ) | 26,172 | (h) | (60,122 | ) | ||||||||
(3,196) | (j) | |||||||||||||||
Total stockholders’ (deficit)/equity | (42,060 | ) | 5,001 | 594,605 | 557,546 | |||||||||||
Total liabilities, convertible redeemable preferred stock, warrants and stockholder’s (deficit)/ equity | $ | 60,393 | $ | 300,796 | $ | 257,905 | $ | 619,094 | ||||||||
Legacy IonQ | dMY | Pro Forma Adjustments | Pro Forma Combined Statement of Operations | |||||||||||||
(bb) | (aa) | |||||||||||||||
Revenues | $ | — | $ | — | $ | — | $ | — | ||||||||
Expenses | ||||||||||||||||
Cost of revenue (excluding depreciation and amortization) | 143 | — | — | 143 | ||||||||||||
Research and development | 10,157 | — | — | 10,157 | ||||||||||||
Sales and marketing | 486 | — | — | 486 | ||||||||||||
General and administrative | 3,547 | 602 | — | 4,149 | ||||||||||||
Depreciation and amortization | 1,400 | — | — | 1,400 | ||||||||||||
Franchise tax expenses | — | 58 | — | 58 | ||||||||||||
Total operating costs and expenses | 15,733 | 660 | — | 16,393 | ||||||||||||
Loss from Operations | (15,733 | ) | (660 | ) | — | (16,393 | ) | |||||||||
Other income | 309 | — | — | 309 | ||||||||||||
Gain on marketable securities (net), dividends and interest, held in Trust Account | — | 31 | (31 | )(cc) | — | |||||||||||
Offering costs associated with derivative warrant liabilities | — | 700 | 3,196 | (ff) | 3,896 | |||||||||||
Loss upon issuance of private placement warrants | — | 7,360 | — | 7,360 | ||||||||||||
Change in fair value of derivative warrant liabilities | — | 7,525 | — | 7,525 | ||||||||||||
Loss before benefit (provision) for income taxes | (15,424 | ) | (16,214 | ) | (3,227 | ) | (34,865 | ) | ||||||||
Benefit for income taxes | — | — | — | — | ||||||||||||
Net loss | $ | (15,424 | ) | $ | (16,214 | ) | $ | (3,227 | ) | $ | (34,865 | ) | ||||
Weighted average shares used in computing net loss per share attributable to common stockholders – basic and diluted | 5,496,316 | 191,735,418 | (dd) | |||||||||||||
Weighted average shares outstanding of Class A common stock basic and diluted | 30,000,000 | |||||||||||||||
Weighted average shares outstanding of Class B common stock basic and diluted | 7,156,250 | |||||||||||||||
Net loss per share attributable to common stockholders—basic and diluted | $ | (2.81 | ) | $ | (0.18 | )(ee) | ||||||||||
Net loss per share, Class A common stock – basic and diluted | $ | (0.00 | ) | |||||||||||||
Net loss per share, Class B common stock – basic and diluted | $ | (1.24 | ) |
Legacy IonQ | dMY | Pro Forma Adjustments | Pro Forma Combined Statement of Operations | |||||||||||||
(bbb) | (aaa) | |||||||||||||||
Revenues | $ | 218 | $ | — | $ | — | $ | 218 | ||||||||
Expenses | ||||||||||||||||
Cost of revenue (excluding depreciation and amortization) | 508 | — | — | 508 | ||||||||||||
Research and development | 9,131 | — | — | 9,131 | ||||||||||||
Sales and marketing | 1,098 | — | — | 1,098 | ||||||||||||
General and administrative | 5,860 | 4,195 | — | 10,055 | ||||||||||||
Depreciation and amortization | 947 | — | — | 947 | ||||||||||||
Franchise tax expenses | — | 101 | — | 101 | ||||||||||||
Total operating costs and expenses | 17,544 | 4,296 | — | 21,840 | ||||||||||||
Loss from Operations | (17,326 | ) | (4,296 | ) | — | (21,622 | ) | |||||||||
Other income | 5 | — | — | 5 | ||||||||||||
Gain on marketable securities (net), dividends and interest, held in Trust Account | — | 53 | (53 | )(ccc) | — | |||||||||||
Change in fair value of derivative warrant liabilities | — | (5,715 | ) | — | (5,715 | ) | ||||||||||
Loss before benefit (provision) for income taxes | (17,321 | ) | (9,958 | ) | (53 | ) | (27,332 | ) | ||||||||
Benefit for income taxes | — | — | — | — | ||||||||||||
Net loss | $ | (17,321 | ) | $ | (9,958 | ) | $ | (53 | ) | $ | (27,332 | ) | ||||
Weighted average shares used in computing net loss per share attributable to common stockholders – basic and diluted | 6,471,023 | 191,735,418 | (ddd) | |||||||||||||
Weighted average shares outstanding of Class A common stock basic and diluted | 30,000,000 | |||||||||||||||
Weighted average shares outstanding of Class B common stock basic and diluted | 7,500,000 | |||||||||||||||
Net loss per share attributable to common stockholders—basic and diluted | $ | (2.68 | ) | $ | (0.14 | )(eee) | ||||||||||
Net loss per share, Class A common stock – basic and diluted | $ | (0.00 | ) | |||||||||||||
Net loss per share, Class B common stock – basic and diluted | $ | (1.33 | ) |
(a) | Represents dMY’s historical unaudited balance sheet as of June 30, 2021. |
(b) | Represents Legacy IonQ’s historical unaudited balance sheet as of June 30, 2021. |
(c) | Reflects the reclassification of cash and investments held in the Trust Account to the cash and cash equivalents account, subsequent to public shareholders exercising their right to redeem 950,923 Public Shares for their pro rata share of the Trust Account in the amount of $9.5 million. |
(d) | To reflect the issuance of an aggregate 34,500,000 shares of Class A Stock in the PIPE Investment at a price of $10.00 per share for an aggregate purchase price of $345.0 million. |
(e) | Represents the pro forma adjustments to reclassify Class B Stock, which will have been converted to Class A Stock issued and outstanding. |
(f) | Represents the pro forma adjustments to reflect the repayment of the note payable to related parties as noted in dMY’s unaudited June 30, 2021 financial statements. |
(g) | Represents the pro forma adjustments to reclassify common stock subject to possible redemption to permanent equity based on a par value of $0.0001 per share subsequent to public shareholders exercising their right to redeem 950,923 Public Shares for their pro rata share of the Trust Account in the amount of $9.5 million. |
(h) | Represents the pro forma adjustments to reclassify the historical retained earnings of dMY to additional paid-in-capital. |
(i) | Represents the pro forma adjustments for the cancellation of Legacy IonQ capital stock, and the issuance of Company shares to existing IonQ investors. |
(j) | Represents the pro forma adjustment to record the preliminary estimated direct and incremental transaction costs to be incurred for advisory, banking, legal, and accounting fees as well as the underwriting costs associated with the Business Combination and PIPE Investment. This amount is inclusive of $3.2 million of transaction costs that have been allocated to dMY’s public and private warrants that will be expensed upon consummation of the Business Combination, and accordingly, such amounts have been adjusted to accumulated deficit. |
(k) | Represents the pro forma adjustment to record the payment of the deferred underwriting commissions in connection with the dMY IPO. |
(l) | Represents the pro forma adjustment for the par value of preferred and common stock issued to existing IonQ equityholders based on preferred and common stock issued and outstanding of the date of the Business Combination (in thousands) and par value of $0.0001. |
Issued and Outstanding on Business Combination Date | Assumed Exchange Ratio | Pro Forma Class A Stock Issued and Outstanding | ||||||||||
Common Stock | 7,075 | |||||||||||
Series A Preferred | 2,000 | |||||||||||
Series B Preferred | 9,754 | |||||||||||
Series B-1 Preferred | 11,167 | |||||||||||
Total Shares Issued and Outstanding | 29,996 | 4.048 | 121,436 | |||||||||
(m) | Represents the pro forma adjustment to record the offset of Legacy IonQ’s previously recorded deferred transaction costs for legal, accounting, and advisory fees related to the Business Combination to Additional Paid in Capital. |
(aa) | Represents dMY’s historical audited statement of operations for period of inception (September 14, 2020) through December 31, 2020. |
(bb) | Represents Legacy IonQ’s historical audited consolidated statement of operations for the year ended December 31, 2020. |
(cc) | Reflects the pro forma adjustment to eliminate the gains, dividends and interest on the cash and investments held in the Trust Account. |
(dd) | Represents weighted average shares issued and outstanding upon consummation of the Business Combination (in thousands), which exclude the impact of the following: |
• | Legacy IonQ Stock Options and Legacy IonQ Warrants issued but unvested and to be issued; |
• | Legacy dMY Warrants issued; and |
• | 750,000 shares subject to the Vesting Share provisions described above. |
Shares | ||||
Shares issued to Legacy IonQ stockholders in the Business Combination | 121,436 | |||
Class A Stock | 29,049 | |||
dMY Founders Shares | 6,750 | |||
Shares issued to PIPE Investors | 34,500 | |||
Total Class A Stock (Basic) | 191,735 | |||
(ee) | Represents net loss per common share computed by dividing net income (loss) by the weighted average number of common shares outstanding for the period as stated in note (dd). The Company has not considered the effect of Legacy IonQ’s or Legacy dMY’s options and warrants to purchase shares of Class A Stock in the calculation of diluted income per share, since their inclusion would be anti-dilutive. |
(ff) | Represents the pro forma adjustment to account for transaction costs that have been allocated to private and public warrants accounted for as a liability. |
(aaa) | Represents dMY’s historical unaudited statement of operations for the six months ended June 30, 2021. |
(bbb) | Represents Legacy IonQ’s historical unaudited consolidated statement of operations for the six months ended June 30, 2021. |
(ccc) | Reflects the pro forma adjustment to eliminate the gains, dividends and interest on the cash and investments held in the Trust Account. |
(ddd) | Represents weighted average shares issued and outstanding upon consummation of the Business Combination (in thousands), which exclude the impact of the following: |
• | Legacy IonQ Stock Options and Legacy IonQ Warrants issued but unvested and to be issued; |
• | Legacy dMY Warrants issued; and |
• | 750,000 shares subject to the Vesting Share provisions described above. |
Shares | ||||
Shares issued to Legacy IonQ stockholders in the Business Combination | 121,436 | |||
Class A Stock | 29,049 | |||
dMY Founders Shares | 6,750 | |||
Shares issued to PIPE Investors | 34,500 | |||
Total Class A Stock (Basic) | 191,735 | |||
(eee) | Represents net loss per common share computed by dividing net income (loss) by the weighted average number of common shares outstanding for the period as stated in note (ddd). The Company has not considered the effect of Legacy IonQ’s or dMY’s options and warrants to purchase shares of Class A Stock in the calculation of diluted income per share, since their inclusion would be anti- dilutive. |
Shares | ||||
Legacy IonQ Stock Options | 23,835 | |||
Legacy IonQ Warrants | 8,301 | |||
Total Class A Stock Issuable to Legacy IonQ (Dilutive) | 32,136 | |||
Shares | ||||
Vesting Shares | 750 | |||
Public Warrants | 7,500 | |||
Private Warrants | 4,000 | |||
Total Dilutive Shares | 12,250 | |||
Page | ||||
Financial Statements (unaudited) | ||||
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 |
Page | ||||
F-17 | ||||
Financial Statements | ||||
F-18 | ||||
F-19 | ||||
F-20 | ||||
F-21 | ||||
F-22 |
Page | ||||
Financial Statements (unaudited) | ||||
F-45 | ||||
F-46 | ||||
F-47 | ||||
F-48 | ||||
F-49 |
Page | ||||
F-66 | ||||
Financial Statements: | ||||
F-67 | ||||
F-68 | ||||
F-69 | ||||
F-70 | ||||
F-71 |
June 30, | December 31, | |||||||
2021 | 2020 | |||||||
Assets: | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 27,692 | $ | 36,120 | ||||
Accounts receivable | 420 | 390 | ||||||
Prepaid expenses and other current assets ($769 and $1,013 attributable to related parties) | 4,853 | 2,069 | ||||||
Total current assets | 32,965 | 38,579 | ||||||
Property and equipment, net | 15,558 | 11,988 | ||||||
Operating lease right-of-use | 4,164 | 4,296 | ||||||
Intangible assets, net | 5,110 | 2,687 | ||||||
Other noncurrent assets ($2,105 and $2,365 attributable to related parties) | 2,596 | 2,928 | ||||||
Total Assets | $ | 60,393 | $ | 60,478 | ||||
Liabilities, Convertible Redeemable Preferred Stock and Warrants, and Stockholders’ Deficit | ||||||||
Current liabilities: | ||||||||
Accounts payable ($1 and $5 attributable to related parties) | $ | 4,635 | $ | 538 | ||||
Accrued expenses | 1,688 | 608 | ||||||
Current portion of operating lease liabilities ($559 and $495 attributable to related parties) | 559 | 495 | ||||||
Unearned revenue | 100 | 240 | ||||||
Current portion of stock option early exercise liabilities | 1,525 | 0— | ||||||
Total current liabilities | 8,507 | 1,881 | ||||||
Operating lease liabilities, net of current portion ($3,716 and $3,776 attributable to related parties) | 3,716 | 3,776 | ||||||
Unearned revenue, net of current portion | 1,533 | 1,118 | ||||||
Stock option early exercise liabilities, net of current portion | 3,228 | 0— | ||||||
Total liabilities | $ | 16,984 | $ | 6,775 | ||||
Commitments and Contingencies | ||||||||
Convertible Redeemable Preferred Stock and Warrants: | ||||||||
Series A convertible redeemable preferred stock; $0.0001 par value per share; 2,000,000 shares authorized, issued and outstanding as of June 30, 2021 and December 31, 2020; aggregate liquidation preference of $2,000 as of June 30, 2021 and December 31, 2020 | 1,925 | 1,925 | ||||||
Series B convertible redeemable preferred stock; $0.0001 par value per share; 9,753,798 shares authorized, issued and outstanding as of June 30, 2021 and December 31, 2020; aggregate liquidation preference of $20,483 as of June 30, 2021 and December 31, 2020 | 21,111 | 21,111 | ||||||
Series B-1 convertible redeemable preferred stock; $0.0001 par value per share; 13,217,404 shares authorized as of June 30, 2021 and December 31, 2020; 11,166,941, shares issued and outstanding as of June 30, 2021 and December 31, 2020; aggregate liquidation preference of $61,867 as of June 30, 2021 and December 31, 2020 | 61,867 | 61,867 | ||||||
Warrants for Series B-1 convertible redeemable preferred stock | 566 | 566 | ||||||
Stockholders’ Deficit: | ||||||||
Common stock $0.0001 par value; 39,600,000 shares authorized as of June 30, 2021 and December 31, 2020; 6,635,988 and 6,262,460 shares issued, and outstanding as of June 30, 2021 and December 31, 2020, respectively | 1 | 1 | ||||||
Additional paid-in capital | 14,865 | 7,838 | ||||||
Accumulated deficit | (56,926 | ) | (39,605 | ) | ||||
Total stockholders’ deficit | (42,060 | ) | (31,766 | ) | ||||
Total Liabilities, Convertible Redeemable Preferred Stock, Warrants and Stockholders’ Deficit | $ | 60,393 | $ | 60,478 | ||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Revenue | $ | 93 | $ | — | $ | 218 | $ | — | ||||||||
Costs and expenses: | ||||||||||||||||
Cost of revenue (excluding depreciation and amortization) | 327 | — | 508 | — | ||||||||||||
Research and development | 5,477 | 2,696 | 9,131 | 5,304 | ||||||||||||
Sales and marketing | 871 | 101 | 1,098 | 182 | ||||||||||||
General and administrative | 2,904 | 609 | 5,860 | 1,113 | ||||||||||||
Depreciation and amortization | 502 | 340 | 947 | 623 | ||||||||||||
Total operating costs and expenses | 10,081 | 3,746 | 17,544 | 7,222 | ||||||||||||
Loss from operations | (9,988 | ) | (3,746 | ) | (17,326 | ) | (7,222 | ) | ||||||||
Other income | 2 | 79 | 5 | 294 | ||||||||||||
Loss before benefit for income taxes | (9,986 | ) | (3,667 | ) | (17,321 | ) | (6,928 | ) | ||||||||
Benefit for income taxes | 0 | 0 | 0 | 0 | ||||||||||||
Net loss and comprehensive loss | $ | (9,986 | ) | $ | (3,667 | ) | $ | (17,321 | ) | $ | (6,928 | ) | ||||
Net loss per share attributable to common stockholders—basic and diluted | $ | (1.53 | ) | $ | (0.68 | ) | $ | (2.68 | ) | $ | (1.31 | ) | ||||
Weighted average shares used in computing net loss per share attributable to common stockholders – basic and diluted | 6,535,917 | 5,389,336 | 6,471,023 | 5,288,692 | ||||||||||||
Convertible Redeemable Preferred Stock | Stockholders’ Deficit | |||||||||||||||||||||||||||||||||||||||||||||||
Series A | Series B | Series B-1 | Series B-1 Warrants | Common Stock | Additional Paid-in Capital | Accumulated Deficit | Total Stockholders’ Deficit | |||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Shares | Amount | Shares | Amount | |||||||||||||||||||||||||||||||||||||||||
Balance - March 31, 2020 | 2,000,000 | $ | 1,925 | 9,753,798 | $ | 21,111 | 11,166,941 | $ | 61,867 | $ | — | 5,300,370 | $ | 1 | $ | 3,526 | $ | (27,442 | ) | $ | (23,915 | ) | ||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | — | — | (3,667 | ) | (3,667 | ) | ||||||||||||||||||||||||||||||||||
Stock Options Exercised | — | — | — | — | — | — | — | 39,879 | — | 20 | — | 20 | ||||||||||||||||||||||||||||||||||||
Vesting of Restricted Common Stock | — | — | — | — | — | — | — | 187,500 | — | 73 | — | 73 | ||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | — | — | — | — | — | — | — | 202 | — | 202 | ||||||||||||||||||||||||||||||||||||
Balance – June 30, 2020 | 2,000,000 | $ | 1,925 | 9,753,798 | $ | 21,111 | 11,166,941 | $ | 61,867 | $ | — | 5,527,749 | $ | 1 | $ | 3,821 | $ | (31,109 | ) | $ | (27,287 | ) | ||||||||||||||||||||||||||
Balance - March 31, 2021 | 2,000,000 | $ | 1,925 | 9,753,798 | $ | 21,111 | 11,166,941 | $ | 61,867 | $ | 566 | 6,479,892 | $ | 1 | $ | 11,336 | $ | (46,940 | ) | $ | (35,603 | ) | ||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | — | — | (9,986 | ) | (9,986 | ) | ||||||||||||||||||||||||||||||||||
Issuance of common stock for intellectual property and research and development arrangement | — | — | — | — | — | — | — | 95,295 | — | 737 | — | 737 | ||||||||||||||||||||||||||||||||||||
Stock Options Exercised | — | — | — | — | — | — | — | 25,067 | — | 29 | — | 29 | ||||||||||||||||||||||||||||||||||||
Vesting of Restricted Common Stock | — | — | — | — | — | — | — | 35,734 | — | 231 | — | 231 | ||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | — | — | — | — | — | — | — | 2,532 | — | 2,532 | ||||||||||||||||||||||||||||||||||||
Balance - June 30, 2021 | 2,000,000 | $ | 1,925 | 9,753,798 | $ | 21,111 | 11,166,941 | $ | 61,867 | $ | 566 | 6,635,988 | $ | 1 | $ | 14,865 | $ | (56,926 | ) | $ | (42,060 | ) | ||||||||||||||||||||||||||
Balance —-December 31, 2019 | 2,000,000 | $ | 1,925 | 9,753,798 | $ | 21,111 | 11,166,941 | $ | 61,867 | $ | — | 5,098,562 | $ | 1 | $ | 3,263 | $ | (24,181 | ) | $ | (20,917 | ) | ||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | — | — | (6,928 | ) | (6,928 | ) | ||||||||||||||||||||||||||||||||||
Stock Options Exercised | — | — | — | — | — | — | — | 54,187 | — | 27 | — | 27 | ||||||||||||||||||||||||||||||||||||
Vesting of Restricted Common Stock | — | — | — | — | — | — | — | 375,000 | — | 146 | — | 146 | ||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | — | — | — | — | — | — | — | 385 | — | 385 | ||||||||||||||||||||||||||||||||||||
Balance – June 30, 2020 | 2,000,000 | $ | 1,925 | 9,753,798 | $ | 21,111 | 11,166,941 | $ | 61,867 | $ | — | 5,527,749 | $ | 1 | $ | 3,821 | $ | (31,109 | ) | $ | (27,287 | ) | ||||||||||||||||||||||||||
Balance —-December 31, 2020 | 2,000,000 | $ | 1,925 | 9,753,798 | $ | 21,111 | 11,166,941 | $ | 61,867 | $ | 566 | 6,262,460 | $ | 1 | $ | 7,838 | $ | (39,605 | ) | $ | (31,766 | ) | ||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | — | — | (17,321 | ) | (17,321 | ) | ||||||||||||||||||||||||||||||||||
Issuance of common stock for intellectual property and research and development arrangement | — | — | — | — | — | — | — | 95,295 | — | 2,381 | — | 2,381 | ||||||||||||||||||||||||||||||||||||
Stock Options Exercised | — | — | — | — | — | — | — | 223,432 | — | 223 | — | 223 | ||||||||||||||||||||||||||||||||||||
Vesting of Restricted Common Stock | — | — | — | — | — | — | — | 54,801 | — | 416 | — | 416 | ||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | — | — | — | — | — | — | — | 4,007 | — | 4,007 | ||||||||||||||||||||||||||||||||||||
Balance — June 30, 2021 | 2,000,000 | $ | 1,925 | 9,753,798 | $ | 21,111 | 11,166,941 | $ | 61,867 | $ | 566 | 6,635,988 | $ | 1 | $ | 14,865 | $ | (56,926 | ) | $ | (42,060 | ) | ||||||||||||||||||||||||||
Six Months Ended June 30, | ||||||||
2021 | 2020 | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (17,321 | ) | $ | (6,928 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization | 947 | 623 | ||||||
Non-cash research and development arrangements | 1,001 | — | ||||||
Amortization of warrant | 125 | — | ||||||
Stock-based compensation | 3,874 | 500 | ||||||
Non-cash operating lease expense | 122 | 32 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (30 | ) | 92 | |||||
Prepaid expenses and other current assets | (2,710 | ) | (435 | ) | ||||
Other noncurrent assets | (53 | ) | - | |||||
Accounts payable | 3,025 | (155 | ) | |||||
Accrued expenses | 913 | (86 | ) | |||||
Operating lease liabilities | 11 | 3 | ||||||
Unearned revenue | 275 | 375 | ||||||
Net cash used in operating activities | (9,821 | ) | (5,979 | ) | ||||
Cash flows from investing activities: | ||||||||
Purchases of property and equipment | (2,997 | ) | (6,126 | ) | ||||
Capitalized software development costs | (764 | ) | (526 | ) | ||||
Intangible asset acquisition costs | (241 | ) | (140 | ) | ||||
Proceeds from disposal of assets | 3 | 1 | ||||||
Net cash used in investing activities | (3,999 | ) | (6,791 | ) | ||||
Cash flows from financing activities | ||||||||
Proceeds from stock options exercised | 5,392 | 15 | ||||||
Net cash provided by financing activities | 5,392 | 15 | ||||||
Net change in cash and cash equivalents | (8,428 | ) | (12,755 | ) | ||||
Cash and cash equivalents at the beginning of the period | 36,120 | 59,527 | ||||||
Cash and cash equivalents at the end of the period | $ | 27,692 | $ | 46,772 | ||||
Supplemental disclosures of non-cash financing and investing activities | ||||||||
Issuance of common stock for intellectual property | $ | 1,567 | $ | — | ||||
Issuance of common stock for research and development arrangement | $ | 815 | $ | — | ||||
Property and equipment purchases in accounts payable and accrued expenses | $ | 1,121 | $ | 994 | ||||
Intangible asset purchases in accounts payable and accrued expenses | $ | 121 | $ | 73 |
June 30, 2021 | December 31, 2020 | |||||||
Billed Accounts Receivable | $ | 405 | $ | 390 | ||||
Unbilled Accounts Receivable | 15 | 0 | ||||||
Total Accounts Receivable | $ | 420 | $ | 390 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
Numerator: | 2021 | 2020 | 2021 | 2020 | ||||||||||||
Net loss available to common stockholders | $ | (9,986 | ) | $ | (3,667 | ) | $ | (17,321 | ) | $ | (6,928 | ) | ||||
Denominator: | ||||||||||||||||
Weighted average shares used in computing net loss per share attributable to common stockholders – basic and diluted | 6,535,917 | 5,389,336 | 6,471,023 | 5,288,692 | ||||||||||||
Net loss per share attributable to common stockholders – basic and diluted | $ | (1.53 | ) | $ | (0.68 | ) | $ | (2.68 | ) | $ | (1.31 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Convertible preferred stock, all series | 22,920,739 | 22,920,739 | 22,920,739 | 22,920,739 | ||||||||||||
Common stock options outstanding | 6,146,550 | 4,034,607 | 6,020,942 | 3,910,415 | ||||||||||||
Warrants to purchase Series B-1 convertible preferred stock | 2,050,463 | 2,050,463 | 2,050,463 | 2,050,463 | ||||||||||||
Unvested common stock | 536,184 | 175,272 | 377,371 | 298,146 | ||||||||||||
Total | 31,653,936 | 29,181,081 | 31,369,515 | 29,179,763 | ||||||||||||
June 30, 2021 | December 31, 2020 | |||||||
Computer equipment and acquired computer software | $ | 558 | $ | 364 | ||||
Machinery, equipment, furniture, and fixtures | 3,717 | 2,974 | ||||||
Leasehold improvements | 810 | 736 | ||||||
Quantum computing systems | 12,815 | 9,617 | ||||||
Gross Property and Equipment | 17,900 | 13,691 | ||||||
Less: accumulated depreciation | (2,342 | ) | (1,703 | ) | ||||
Net Property and Equipment | $ | 15,558 | $ | 11,988 | ||||
• | acceleration of the issuance of common stock as if exercised through the License Agreement, |
• | additional consideration equal to the consideration which a holder of one-half of one percent (0.5%) of the common stock of the Company, on a fully diluted basis, would have received in the sale to the extent it exceeds the amount UMD shall be entitled to as a result of ownership at the time of sale. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Risk- Free Interest Rate | 0 | % | 0.48 | % | 0.96 | % | 1.30 | % | ||||||||
Expected Term (in years) | — | 6.69 | 6.26 | 6.18 | ||||||||||||
Expected Volatility | 0 | % | 72.74 | % | 77.04 | % | 70.83 | % | ||||||||
Dividend Yield | 0 | % | 0 | % | 0 | % | 0 | % |
Number of Option Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value (in millions) | |||||||||||||
Outstanding as of December 31, 2019 | 3,441,798 | $ | 0.53 | 8.80 | $ | 5.00 | ||||||||||
Granted | 694,895 | $ | 1.88 | |||||||||||||
Exercised | (54,187 | ) | $ | 0.50 | ||||||||||||
Cancelled/ Forfeited | (34,667 | ) | $ | 0.49 | ||||||||||||
Outstanding as of June 30, 2020 | 4,047,839 | $ | 0.76 | 8.54 | $ | 1.48 |
Number of Option Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value (in millions) | |||||||||||||
Outstanding as of December 31, 2020 | 5,400,426 | $ | 1.39 | 8.67 | $ | 44.80 | ||||||||||
Granted | 1,603,709 | $ | 9.68 | |||||||||||||
Exercised | (800,092 | ) | $ | 6.74 | ||||||||||||
Cancelled/ Forfeited | (84,524 | ) | $ | 2.84 | ||||||||||||
Outstanding as of June 30, 2021 | 6,119,519 | $ | 2.84 | 8.44 | $ | 204.88 | ||||||||||
Exercisable as of June 30, 2021 | 1,590,507 | $ | 0.89 | 7.62 | $ | 56.40 | ||||||||||
Exercisable and expected to vest at June 30, 2021 | 6,119,519 | $ | 2.84 | 8.44 | $ | 204.88 | ||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Cost of revenue | $ | 31 | $ | 0 | $ | 31 | $ | 0 | ||||||||
Research and development | 717 | 138 | 1,170 | 273 | ||||||||||||
Sales and marketing | 25 | 0 | 25 | 0 | ||||||||||||
General and administrative | 1,670 | 117 | 2,648 | 227 | ||||||||||||
Stock-based compensation, net of amounts capitalized | 2,443 | 255 | 3,874 | 500 | ||||||||||||
Capitalized stock-based compensation – Intangibles and fixed assets | 89 | 20 | 133 | 31 | ||||||||||||
Total stock-based compensation | $ | 2,532 | $ | 275 | $ | 4,007 | $ | 531 | ||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Research and development | $ | 796 | $ | 61 | $ | 1,336 | $ | 110 | ||||||||
General and administrative | 61 | 9 | 130 | 16 |
June 30, 2021 | December 31, 2020 | |||||||
Assets | ||||||||
Prepaid expenses and other current assets | 769 | 1,013 | ||||||
Operating lease right-of-use | 4,164 | 4,296 | ||||||
Other noncurrent assets | 2,105 | 2,365 | ||||||
Liabilities | ||||||||
Accounts payable | 1 | 5 | ||||||
Current operating lease liabilities | 559 | 495 | ||||||
Non-current operating lease liabilities | 3,716 | 3,776 |
As of December 31, | ||||||||
2020 | 2019 | |||||||
Assets: | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 36,120 | $ | 59,527 | ||||
Accounts receivable | 390 | 100 | ||||||
Prepaid expenses and other current assets ($1,013 and $0 attributable to related parties) | 2,069 | 789 | ||||||
Total current assets | 38,579 | 60,416 | ||||||
Property and equipment, net | 11,988 | 3,011 | ||||||
Operating lease right-of-use | 4,296 | 636 | ||||||
Intangible assets, net | 2,687 | 1,276 | ||||||
Other noncurrent assets ($2,365 and $0 attributable to related parties) | 2,928 | 6 | ||||||
Total Assets | $ | 60,478 | $ | 65,345 | ||||
Liabilities, Convertible Redeemable Preferred Stock and Warrants, and Stockholders’ Deficit | ||||||||
Current liabilities: | ||||||||
Accounts payable ($5 and $0 attributable to related parties) | $ | 538 | $ | 441 | ||||
Accrued expenses | 608 | 234 | ||||||
Current portion of operating lease liabilities ($495 and $133 attributable to related parties) | 495 | 133 | ||||||
Unearned revenue | 240 | 0— | ||||||
Total current liabilities | 1,881 | 808 | ||||||
Operating lease liabilities, net of current portion ($3,776 and $551 attributable to related parties) | 3,776 | 551 | ||||||
Unearned revenue, net of current portion | 1,118 | 0— | ||||||
Total liabilities | $ | 6,775 | 1,359 | |||||
Commitments and Contingencies | 0 | 0 | ||||||
Convertible Redeemable Preferred Stock and Warrants: | ||||||||
Series A convertible redeemable preferred stock; $0.0001 par value per share; 2,000,000 shares authorized, issued and outstanding as of December 31, 2020 and 2019; aggregate liquidation preference of $2,000 as of December 31, 2020 and 2019 | 1,925 | 1,925 | ||||||
Series B convertible redeemable preferred stock; $0.0001 par value per share; 9,753,798 shares authorized, issued and outstanding as of December 31, 2020 and 2019; aggregate liquidation preference of $20,483 as of December 31, 2020 and 2019 | 21,111 | 21,111 | ||||||
Series B-1 convertible redeemable preferred stock; $0.0001 par value per share; 13,217,404 shares authorized as of December 31, 2020 and 2019; 11,166,941, shares issued and outstanding as of December 31, 2020 and 2019; aggregate liquidation preference of $61,867 as of December 31, 2020 and 2019 | 61,867 | 61,867 | ||||||
Warrants for Series B-1 convertible redeemable preferred stock | 566 | 0— | ||||||
Stockholders’ Deficit: | ||||||||
Common stock $0.0001 par value; 39,600,000 shares authorized as of December 31, 2020 and 2019; 6,262,460 and 5,536,062 shares issued, and outstanding as of December 31, 2020 and December 31, 2019, respectively | 1 | 1 | ||||||
Additional paid-in capital | 7,838 | 3,263 | ||||||
Accumulated deficit | (39,605 | ) | (24,181 | ) | ||||
Total stockholders’ deficit | (31,766 | ) | (20,917 | ) | ||||
Total Liabilities, Convertible Redeemable Preferred Stock, Warrants and Stockholders’ Deficit | $ | 60,478 | $ | 65,345 | ||||
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Revenue | $ | 0— | $ | 200 | ||||
Costs and expenses: | ||||||||
Cost of revenue (excluding depreciation and amortization) | 143 | 88 | ||||||
Research and development | 10,157 | 6,889 | ||||||
Selling and marketing | 486 | 232 | ||||||
General and administrative | 3,547 | 1,843 | ||||||
Depreciation and amortization | 1,400 | 403 | ||||||
Total operating costs and expenses | 15,733 | 9,455 | ||||||
Loss from operations | (15,733 | ) | (9,255 | ) | ||||
Other income | 309 | 329 | ||||||
Loss before benefit for income taxes | (15,424 | ) | (8,926 | ) | ||||
Benefit for income taxes | 0 | 0 | ||||||
Net loss and comprehensive loss | $ | (15,424 | ) | $ | (8,926 | ) | ||
Net loss per share attributable to common stockholders - basic and diluted | $ | (2.81 | ) | $ | (2.24 | ) | ||
Weighted average shares used in computing net loss per share attributable to common stockholders – basic and diluted | 5,496,316 | 3,984,247 | ||||||
Convertible Redeemable Preferred Stock | Stockholders’ Deficit | |||||||||||||||||||||||||||||||||||||||||||||||
Series A | Series B | Series B-1 | Series B-1 Warrants | Common Stock | Additional Paid-in Capital | Accumulated Deficit | Total Stockholders’ Deficit | |||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Shares | Amount | Shares | Amount | |||||||||||||||||||||||||||||||||||||||||
Balance - December 31, 2018 | 2,000,000 | $ | 1,925 | 9,725,227 | $ | 21,042 | — | $ | — | — | 3,580,503 | $ | — | $ | 2,039 | $ | (15,255 | ) | $ | (13,216 | ) | |||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | — | — | (8,926 | ) | (8,926 | ) | ||||||||||||||||||||||||||||||||||
Issuance of Common Stock in consideration for Additional Patent | — | — | — | — | — | — | — | 31,765 | — | 52 | — | 52 | ||||||||||||||||||||||||||||||||||||
Issuance of Series B Convertible Redeemable Preferred Stock, net of stock issuance costs | — | — | 28,571 | 69 | — | ,- | — | — | — | (9 | ) | — | (9 | ) | ||||||||||||||||||||||||||||||||||
Issuance of Series B-1 Convertible Redeemable Preferred Stock, net of stock issuance costs | — | — | — | — | 11,166,941 | 61,867 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Stock Options Exercised | — | — | — | — | — | — | — | 736,294 | 1 | 295 | — | 296 | ||||||||||||||||||||||||||||||||||||
Vesting of Restricted Common Stock | — | — | — | — | — | — | — | 750,000 | — | 292 | — | 292 | ||||||||||||||||||||||||||||||||||||
Other Stock-based compensation | — | — | — | — | — | — | — | — | — | 594 | — | 594 | ||||||||||||||||||||||||||||||||||||
Balance - December 31, 2019 | 2,000,000 | $ | 1,925 | 9,753,798 | $ | 21,111 | 11,166,941 | $ | 61,867 | $ | — | 5,098,562 | $ | 1 | $ | 3,263 | $ | (24,181 | ) | $ | (20,917 | ) | ||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | — | — | (15,424 | ) | (15,424 | ) | ||||||||||||||||||||||||||||||||||
Issuance of Common Stock in consideration for research and development arrangement | — | — | — | — | — | — | — | 299,946 | — | 2,903 | — | 2,903 | ||||||||||||||||||||||||||||||||||||
Vesting of warrant issued to a customer | — | — | — | — | — | — | 566 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Stock Options Exercised | — | — | — | — | — | — | — | 426,452 | — | 293 | — | 293 | ||||||||||||||||||||||||||||||||||||
Vesting of Restricted Common Stock | — | — | — | — | — | — | — | 437,500 | — | 170 | — | 170 | ||||||||||||||||||||||||||||||||||||
Other Stock-based compensation | — | — | — | — | — | — | — | — | — | 1,209 | — | 1,209 | ||||||||||||||||||||||||||||||||||||
Balance - December 31, 2020 | 2,000,000 | $ | 1,925 | 9,753,798 | $ | 21,111 | 11,166,941 | $ | 61,867 | $ | 566 | 6,262,460 | $ | 1 | $ | 7,838 | $ | (39,605 | ) | $ | (31,766 | ) | ||||||||||||||||||||||||||
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Cash flows from operating activities | ||||||||
Net loss | $ | (15,424 | ) | $ | (8,926 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization | 1,400 | 403 | ||||||
Amortization of warrant | 38 | — | ||||||
Stock-based compensation | 1,224 | 859 | ||||||
Non-cash operating lease expense | 77 | 68 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (290 | ) | — | |||||
Prepaid expenses and other current assets | (699 | ) | (337 | ) | ||||
Other noncurrent assets | (11 | ) | (6 | ) | ||||
Accounts payable | 96 | 368 | ||||||
Accrued expenses | 374 | (90 | ) | |||||
Operating lease liabilities | (150 | ) | (48 | ) | ||||
Unearned revenue | 1,358 | — | ||||||
Other noncurrent liabilities | — | (12 | ) | |||||
Net cash used in operating activities | (12,007 | ) | (7,721 | ) | ||||
Cash flows from investing activities | ||||||||
Purchases of property and equipment | (10,032 | ) | (2,418 | ) | ||||
Capitalized software development costs | (1,131 | ) | (400 | ) | ||||
Intangible asset acquisition costs | (513 | ) | (524 | ) | ||||
Net cash used in investing activities | (11,676 | ) | (3,342 | ) | ||||
Cash flows from financing activities | ||||||||
Proceeds from the issuance of Series B convertible redeemable preferred stock | — | 60 | ||||||
Proceeds from the issuance of Series B-1 convertible redeemable preferred stock, net of issuance costs of $396 | — | 61,867 | ||||||
Proceeds from stock options exercised | 276 | 296 | ||||||
Net cash provided by financing activities | 276 | 62,223 | ||||||
Net change in cash and cash equivalents | (23,407 | ) | 51,160 | |||||
Cash and cash equivalents at the beginning of the period | 59,527 | 8,367 | ||||||
Cash and cash equivalents at the end of the period | $ | 36,120 | $ | 59,527 | ||||
Supplemental disclosures of non-cash financing and investing activities | ||||||||
Issuance of common stock for purchase of Additional Patents | $ | — | $ | 52 | ||||
Issuance of common stock for Research and Development Arrangement | $ | 2,903 | $ | — | ||||
Deemed dividend on Series B preferred stock | $ | — | $ | 9 | ||||
Vesting of warrants | $ | 566 | $ | — |
• | Level 1—observable inputs such as quoted prices in active markets; |
• | Level 2—inputs other than the quoted prices in active markets that are observable either directly or indirectly; |
• | Level 3—unobservable inputs of which there is little or no market data, which require the Company to develop its own assumptions. |
2020 | 2019 | |||||||
Billed Accounts Receivable | $ | 390 | $ | 0 | ||||
Unbilled Accounts Receivable | 0 | 100 | ||||||
Total | $ | 390 | $ | 100 | ||||
Computer Equipment and Acquired Computer Software | 3 – 5 years | |
Machinery, Equipment, Furniture and Fixtures | 5 – 7 years | |
Quantum Computing Systems | 2 years | |
Leasehold Improvements | Shorter of the lease-term or the estimated useful life of the related asset |
1. | Identify the contract with the customer |
2. | Identify the performance obligations |
3. | Determine the transaction price |
4. | Allocate the transaction price to the performance obligations |
5. | Recognize revenue when (or as) the entity satisfies a performance obligation |
Year Ended December 31, | ||||||||
Numerator: | 2020 | 2019 | ||||||
Net loss attributable to common stockholders | $ | (15,424 | ) | $ | (8,926 | ) | ||
Deemed dividend to preferred stockholders | 0 | (9 | ) | |||||
Net loss available to common stockholders | $ | (15,424 | ) | (8,935 | ) | |||
Denominator: | ||||||||
Weighted average shares used in computing net loss per share attributable to common stockholders—basic | 5,496,316 | 3,984,247 | ||||||
Net loss per share attributable to common stockholders—basic | $ | (2.81 | ) | $ | (2.24 | ) |
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Convertible preferred stock, all series | 22,920,739 | 14,793,450 | ||||||
Common stock options outstanding | 2,231,452 | 1,161,572 | ||||||
Warrants to purchase Series B-1 convertible preferred stock | 2,050,463 | 196,620 | ||||||
Unvested common stock | 136,644 | 828,938 | ||||||
Total | 27,339,298 | 16,980,580 |
2020 | 2019 | |||||||
Computer equipment and acquired computer software | $ | 364 | $ | 253 | ||||
Machinery, equipment, furniture and fixtures | 2,974 | 1,838 | ||||||
Leasehold improvements | 736 | 535 | ||||||
Quantum computing systems | 9,617 | 976 | ||||||
Gross Property and Equipment | 13,691 | 3,602 | ||||||
Less: accumulated depreciation | (1,703 | ) | (591 | ) | ||||
Net Property and Equipment | $ | 11,988 | $ | 3,011 | ||||
December 31, 2020 | ||||||||||||||||
Weighted Average Useful Life (Years) | Gross Carrying Amount | Accumulated Amortization | Net Amount | |||||||||||||
Patents | 20 | $ | 1,307 | $ | (10 | ) | $ | 1,297 | ||||||||
Trademark | Indefinite | 60 | — | 60 | ||||||||||||
Website and other | 10-20 | 51 | (7 | ) | 44 | |||||||||||
Internally developed software | 3 | 1,608 | (322 | ) | 1,286 | |||||||||||
Total | $ | 3,026 | $ | (339 | ) | $ | 2,687 | |||||||||
December 31, 2019 | ||||||||||||||||
Weighted Average Useful Life (Years) | Gross Carrying Amount | Accumulated Amortization | Net Amount | |||||||||||||
Patents | 20 | $ | 829 | $ | (4 | ) | $ | 825 | ||||||||
Trademark | Indefinite | 34 | — | 34 | ||||||||||||
Website and other | 10 | 41 | (2 | ) | 39 | |||||||||||
Internally developed software | 3 | 423 | (45 | ) | 378 | |||||||||||
Total | $ | 1,327 | $ | (51 | ) | $ | 1,276 | |||||||||
Year ending December 31, | ||||
2021 | $ | 550 | ||
2022 | 505 | |||
2023 | 273 | |||
2024 | 14 | |||
2025 | 14 | |||
Thereafter | 1,271 | |||
Total | $ | 2,627 | ||
• | acceleration of the issuance of common stock as if exercised through the License Agreement, |
• | additional consideration equal to the consideration which a holder of one-half of one percent (0.5%) of the common stock of the Company, on a fully-diluted basis, would have received in the sale to the extent it exceeds the amount UMD and Duke shall be entitled to as a result of ownership at the time of sale. |
2020 | 2019 | |||||||
Accrued salaries and other liabilities | $ | 46 | $ | 40 | ||||
Accrued expenses- other | 562 | 194 | ||||||
Total accrued expenses | $ | 608 | $ | 234 | ||||
• | In 2016, the Company issued 2,000,000 shares of Series A at $1.00 per share for $ 1.9 million, net of issuance cost of $75 thousand. |
• | In 2017, the Company issued 6,794,278 shares of Series B at $2.10 per share for $14.2 million, net of issuance cost of $99 thousand. |
• | In 2018, the Company issued 2,930,949 shares of Series B at $2.10 per share for $6.1 million, net of issuance cost of $22 thousand. This is further adjusted for the fair value of the contingent forward contract liability of $679 thousand on settlement date (See “Milestone Closing” below). |
• | In January 2019, the Company issued 28,571 shares of Series B at $2.10 per share for $60 thousand with 0 issuance cost. |
• | Between August 2019 and November 2019, the Company issued 11,166,941 shares of Series B-1 at $5.5757 per share for $61.9 million, net of issuance cost of $396 thousand. |
• | NaN shares were issued during the year ended December 31, 2020. |
As of December 31, | ||||||||
2020 | 2019 | |||||||
Series A | 2,000,000 | 2,000,000 | ||||||
Series B | 9,753,798 | 9,753,798 | ||||||
Series B-1 | 11,166,941 | 11,166,941 | ||||||
Stock options outstanding | 5,400,426 | 3,441,798 | ||||||
Preferred stock warrants | 2,050,463 | 2,050,463 | ||||||
Shares available for future grant | 1,801,680 | 4,186,760 | ||||||
Total common stock reserved | 32,173,308 | 32,599,760 | ||||||
At Grant Date | ||
Risk- Free Interest Rate | 1.77% | |
Expected Term (in years) | 10 | |
Expected Volatility | 70% | |
Dividend Yield | 0 % |
2020 | 2019 | |||||||
Risk- Free Interest Rate | 0.9 | % | 2.3 | % | ||||
Expected Term (in years) | 6.46 | 6.34 | ||||||
Expected Volatility | 72.5 | % | 66.1 | % | ||||
Dividend Yield | 0 | % | 0 | % |
Number of Option Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value (in millions) | |||||||||||||
Outstanding as of December 31, 2018 | 2,348,196 | $ | 0.46 | 8.58 | $ | 1.4 | ||||||||||
Granted | 2,549,791 | 0.56 | ||||||||||||||
Exercised | (736,294 | ) | 0.40 | |||||||||||||
Cancelled/ Forfeited | (719,895 | ) | 0.54 | |||||||||||||
Outstanding as of December 31, 2019 | 3,441,798 | 0.53 | 8.80 | 5.0 | ||||||||||||
Granted | 2,439,276 | 2.46 | ||||||||||||||
Exercised | (426,452 | ) | 0.69 | |||||||||||||
Cancelled/ Forfeited | (54,196 | ) | 0.51 | |||||||||||||
Outstanding as of December 31, 2020 | 5,400,426 | 1.39 | 8.67 | 44.8 | ||||||||||||
Exercisable as of December 31, 2020 | 1,262,681 | 0.66 | 7.85 | 11.3 | ||||||||||||
Exercisable and expected to vest at December 31, 2020 | 5,400,426 | 1.39 | 8.67 | 44.8 | ||||||||||||
Number of Unvested Restricted Shares | Weighted-Average Grant Date Fair Value per Share | |||||||
Unvested Balance as of December 31, 2018 | 1,187,500 | $ | 0.39 | |||||
Vested | (750,000 | ) | 0.39 | |||||
Unvested Balance as of December 31, 2019 | 437,500 | 0.39 | ||||||
Vested | (437,500 | ) | 0.39 | |||||
Unvested Balance as of December 31, 2020 | 0 | $ | 0 | |||||
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
Research and development | $ | 716 | $ | 582 | ||||
General and administrative | 508 | 277 | ||||||
Stock-based compensation, net of amounts capitalized | 1,224 | 859 | ||||||
Capitalized stock-based compensation—Intangibles and fixed assets | 110 | 27 | ||||||
Capitalized stock-based compensation—Other current assets | 45 | — | ||||||
Total stock-based compensation | $ | 1,379 | $ | 886 | ||||
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
U.S. federal statutory income tax rate | 21.00 | % | 21.00 | % | ||||
State and local income taxes | 6.31 | % | 6.25 | % | ||||
R&D tax credits | 7.18 | % | 3.89 | % | ||||
Stock- based compensation | -0.73 | % | -0.68 | % | ||||
Valuation allowance | -33.83 | % | -30.27 | % | ||||
Other | 0.07 | % | -0.19 | % | ||||
Effective tax rate | 0.00 | % | 0.00 | % |
As of December 31, | ||||||||
2020 | 2019 | |||||||
Deferred tax assets: | ||||||||
Non-qualified stock compensation | 124 | 35 | ||||||
Lease liabilities | 1,176 | 188 | ||||||
Other | 8 | 6 | ||||||
R&D credit carryforwards | 1,733 | 625 | ||||||
Net operating loss carryforwards | 13,516 | 6,758 | ||||||
Total deferred tax assets | 16,557 | 7,612 | ||||||
Valuation allowance | (11,747 | ) | (6,529 | ) | ||||
Total deferred tax assets net of valuation allowance | 4,810 | 1,083 | ||||||
Deferred tax liabilities: | ||||||||
Depreciation and amortization | (173 | ) | (142 | ) | ||||
Right of use assets | (1,135 | ) | (175 | ) | ||||
Capitalized patents | (181 | ) | (102 | ) | ||||
Internally developed software | (354 | ) | (104 | ) | ||||
Capitalized R&D expense | (2,967 | ) | (560 | ) | ||||
Total deferred tax liabilities | (4,810 | ) | (1,083 | ) | ||||
Net deferred tax assets (liabilities) | 0 | 0 | ||||||
2020 | 2019 | |||||||
Operating lease cost (1) | ||||||||
Fixed lease cost | $ | 278 | $ | 155 | ||||
Short-term lease cost | 35 | 11 | ||||||
Total operating lease cost | $ | 313 | $ | 166 | ||||
(1) | The lease costs are reflected in the Statements of Operations and Comprehensive Loss as follows (in thousands): |
Year Ended December 31 | ||||||||
2020 | 2019 | |||||||
Research and development | 263 | 133 | ||||||
General and administrative | 50 | 33 | ||||||
Total | 313 | 166 | ||||||
Year Ended December 31 | ||||||||
2020 | 2019 | |||||||
Cash payments included in the measurement of operating lease liabilities | 178 | 146 | ||||||
Operating lease right-of-use | 3,565 | 0 |
Amount | ||||
Year Ending December 31, | ||||
2021 | 561 | |||
2022 | 644 | |||
2023 | 671 | |||
2024 | 750 | |||
2025 | 772 | |||
Thereafter | 4,146 | |||
Total lease payments | 7,544 | |||
Less: imputed interest | (3,273 | ) | ||
Present value of operating lease liabilities | 4,271 | |||
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Research and development | 247 | 136 | ||||||
General and administrative | 35 | 20 |
December 31, 2020 | December 31, 2019 | |||||||
Assets | ||||||||
Other noncurrent assets | 2,365 | — | ||||||
Prepaid expenses and other current assets | 1,013 | — | ||||||
Operating lease right-of-use | 4,296 | 636 | ||||||
Liabilities | ||||||||
Accounts payable | 5 | — | ||||||
Current operating lease liabilities | 495 | 133 | ||||||
Non-current operating lease liabilities | 3,776 | 551 |
June 30, 2021 | December 31, 2020 | |||||||
(Unaudited) | ||||||||
Assets: | ||||||||
Current assets: | ||||||||
Cash | $ | 170 | $ | 1,569,739 | ||||
Prepaid assets | 711,544 | 770,285 | ||||||
Total current assets | 711,714 | 2,340,024 | ||||||
Investments held in Trust Account | 300,083,934 | 300,030,565 | ||||||
Total Assets | $ | 300,795,648 | $ | 302,370,589 | ||||
Liabilities and Stockholders’ Equity: | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 313,509 | $ | 850,442 | ||||
Accrued expenses | 3,550,285 | 512,509 | ||||||
Franchise tax payable | 100,050 | 58,132 | ||||||
Due to related parties | 156,366 | 31,366 | ||||||
Total current liabilities | 4,120,210 | 1,452,449 | ||||||
Deferred underwriting commissions in connection with the initial public offering | 10,500,000 | 10,500,000 | ||||||
Derivative warrant liabilities | 40,600,000 | 34,885,000 | ||||||
Total liabilities | 55,220,210 | 46,837,449 | ||||||
Commitments and Contingencies (Note 5) | 0 | 0 | ||||||
Class A common stock, $0.0001 par value; 380,000,000 shares authorized; 24,057,543 and 25,053,313 shares subject to possible redemption at $10.00 per share as of June 30, 2021 and December 31, 2020, respectively | 240,575,430 | 250,533,130 | ||||||
Stockholders’ Equity: | ||||||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; NaN issued and outstanding | 0 | 0 | ||||||
Class A common stock, $0.0001 par value; 380,000,000 shares authorized; 5,942,457 and 4,946,687 shares issued and outstanding (excluding 24,057,543 and 25,053,313 shares subject to possible redemption) as of June 30, 2021 and December 31, 2020, respectively | 594 | 495 | ||||||
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 7,500,000 shares issued and outstanding | 750 | 750 | ||||||
Additional paid-in capital | 31,170,964 | 21,213,363 | ||||||
Accumulated deficit | (26,172,300 | ) | (16,214,598 | ) | ||||
Total stockholders’ equity | 5,000,008 | 5,000,010 | ||||||
Total Liabilities and Stockholders’ Equity | $ | 300,795,648 | $ | 302,370,589 | ||||
For the three months ended | For the six months ended | |||||||
June 30, 2021 | June 30, 2021 | |||||||
General and administrative expenses | $ | 376,809 | $ | 4,194,577 | ||||
Franchise tax expense | 50,000 | 101,531 | ||||||
Loss from operations | (426,809 | ) | (4,296,108 | ) | ||||
Interest income earned in operating account | 4 | 37 | ||||||
Gain on marketable securities (net), dividends and interest, held in Trust Account | 6,545 | 53,369 | ||||||
Change in fair value of derivative warrant liabilities | (7,510,000 | ) | (5,715,000 | ) | ||||
Net loss | $ | (7,930,260 | ) | $ | (9,957,702 | ) | ||
Weighted average shares outstanding of Class A common stock | 30,000,000 | 30,000,000 | ||||||
Basic and diluted net income per share, Class A common stock | $ | 0 | $ | 0 | ||||
Weighted average shares outstanding of Class B common stock | 7,500,000 | 7,500,000 | ||||||
Basic and diluted net loss per share, Class B common stock | $ | (1.06) | $ | (1.33) | ||||
Common Stock | Total | |||||||||||||||||||||||||||
Class A | Class B | Additional Paid-In | Accumulated | Stockholders’ | ||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||||||||
Balance - December 31, 2020 | 4,946,687 | $ | 495 | 7,500,000 | $ | 750 | $ | 21,213,363 | $ | (16,214,598 | ) | $ | 5,000,010 | |||||||||||||||
Common stock subject to possible redemption | 202,744 | 20 | — | — | 2,027,420 | — | 2,027,440 | |||||||||||||||||||||
Net loss | — | — | — | — | — | (2,027,442 | ) | (2,027,442 | ) | |||||||||||||||||||
Balance - March 31, 2021 (Unaudited) | 5,149,431 | $ | 515 | 7,500,000 | $ | 750 | $ | 23,240,783 | $ | (18,242,040 | ) | $ | 5,000,008 | |||||||||||||||
Common stock subject to possible redemption | 793,026 | 79 | — | — | 7,930,181 | — | 7,930,260 | |||||||||||||||||||||
Net loss | — | — | — | — | — | (7,930,260 | ) | (7,930,260 | ) | |||||||||||||||||||
Balance - June 30, 2021 (Unaudited) | 5,942,457 | $ | 594 | 7,500,000 | $ | 750 | $ | 31,170,964 | $ | (26,172,300 | ) | $ | 5,000,008 | |||||||||||||||
For the six months ended | ||||
June 30, 2021 | ||||
Cash Flows from Operating Activities: | ||||
Net loss | $ | (9,957,702 | ) | |
Adjustments to reconcile net loss to net cash used in operating activities: | ||||
Change in fair value of derivative warrant liabilities | 5,715,000 | |||
Gain on marketable securities (net), dividends and interest, held in Trust Account | (53,369 | ) | ||
Changes in operating assets and liabilities: | ||||
Prepaid expenses | 58,741 | |||
Accounts payable | (536,933 | ) | ||
Accrued expenses | 3,037,776 | |||
Franchise tax payable | 41,918 | |||
Net cash used in operating activities | (1,694,569 | ) | ||
Cash Flows from Financing Activities: | ||||
Proceeds from advances from related party | 125,000 | |||
Net cash provided by financing activities | 125,000 | |||
Net decrease in cash | (1,569,569 | ) | ||
Cash - beginning of the period | 1,569,739 | |||
Cash - end of the period | $ | 170 | ||
Supplemental disclosure of noncash activities: | ||||
Change value of Class A common stock subject to possible redemption | $ | 9,957,700 |
• | Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets; |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
• | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
For the Three Months Ended June 30, 2021 | For the Six Months Ended June 30, 2021 | |||||||
Class A common stock | ||||||||
Numerator: Income allocable to Class A common stock | ||||||||
Income from investments held in Trust Account | $ | 6,545 | $ | 53,369 | ||||
Less: Company’s portion available to be withdrawn to pay taxes | (6,545 | ) | (53,369 | ) | ||||
Net income attributable to Class A common stock | $ | 0 | $ | 0 | ||||
Denominator: Weighted average Class A common stock | ||||||||
Basic and diluted weighted average shares outstanding, Class A common stock | 30,000,000 | 30,000,000 | ||||||
Basic and diluted net income per share, Class A common stock | $ | 0 | $ | 0 | ||||
Class B common stock | ||||||||
Numerator: Net loss minus net income attributable to Class A common stock | ||||||||
Net loss | $ | (7,930,260 | ) | $ | (9,957,702 | ) | ||
Net income attributable to Class A common stock | 0 | 0 | ||||||
Net loss attributable to Class B common stock | $ | (7,930,260 | ) | $ | (9,957,702 | ) | ||
Denominator: Weighted average Class B common stock | ||||||||
Basic and diluted weighted average shares outstanding, Class B common stock | 7,500,000 | 7,500,000 | ||||||
Basic and diluted net loss per share, Class B common stock | $ | (1.06 | ) | $ | (1.33 | ) | ||
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption; and |
• | if, and only if, the closing price of Class A common stock equals or exceeds $18.00 per share (as adjusted) for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of shares determined by reference to an agreed table based on the redemption date and the “fair market value” (as defined below) of the Class A common stock; and |
• | if, and only if, the closing price of Class A common stock equals or exceeds $10.00 per Public Share (as adjusted) for any 20 trading days within the 30-trading day period ending three trading days before the Company sends notice of redemption to the warrant holders. |
Description | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | |||||||||
Assets: | ||||||||||||
Investments held in Trust Account - U.S. Treasury Securities (1) | $ | 300,083,544 | $ | 0 | $ | 0 | ||||||
Liabilities: | ||||||||||||
Derivative warrant liabilities | $ | 24,000,000 | $ | 0 | $ | 16,600,000 |
Description | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | |||||||||
Assets: | ||||||||||||
Investments held in Trust Account - U.S. Treasury Securities (1) | $ | 300,029,996 | $ | 0 | $ | 0 | ||||||
Liabilities: | ||||||||||||
Derivative warrant liabilities | $ | 0 | $ | 0 | $ | 34,885,000 |
As of December 31, 2020 | As of June 30, 2021 | |||||||
Exercise price | $ | 11.50 | $ | 11.50 | ||||
Stock price | $ | 10.84 | $ | 10.69 | ||||
Volatility | | 22.7% / 44.3% | | | 40.5% / 45.2% | | ||
Term | 6.42 | 5.25 | ||||||
Risk-free rate | 0.57 | % | 0.91 | % | ||||
Dividend yield | 0.0 | % | 0.0 | % |
Level 3 - Derivative warrant liabilities at December 31, 2020 | $ | 34,885,000 | ||
Transfer to Level 1 | (16,725,000 | ) | ||
Change in fair value of derivative warrant liabilities | (1,560,000 | ) | ||
Level 3 - Derivative warrant liabilities at June 30, 2021 | $ | 16,600,000 | ||
Assets: | ||||
Current assets: | ||||
Cash | $ | 1,569,739 | ||
Prepaid Assets | 770,285 | |||
Total current assets | 2,340,024 | |||
Investments held in Trust Account | 300,030,565 | |||
Total Assets | $ | 302,370,589 | ||
Liabilities and Stockholders’ Equity: | ||||
Current liabilities: | ||||
Accounts payable | $ | 850,442 | ||
Accrued expenses | 512,509 | |||
Franchise tax payable | 58,132 | |||
Note payable to related parties | 31,366 | |||
Total current liabilities | 1,452,449 | |||
Deferred underwriting commissions in connection with the initial public offering | 10,500,000 | |||
Derivative warrant liabilities | 34,885,000 | |||
Total liabilities | 46,837,449 | |||
Commitments and Contingencies (Note 5) | ||||
Class A common stock, $0.0001 par value; 380,000,000 shares authorized; 25,053,313 shares subject to possible redemption at $10.00 per share | 250,533,130 | |||
Stockholders’ Equity: | ||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; 0ne issued and outstanding | — | |||
Class A common stock, $0.0001 par value; 380,000,000 shares authorized; 4,946,687 shares issued and outstanding (excluding 25,053,313 shares subject to possible redemption) | 495 | |||
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 7,500,000 shares issued and outstanding | 750 | |||
Additional paid-in capital | 21,213,363 | |||
Accumulated deficit | (16,214,598 | ) | ||
Total stockholders’ equity | 5,000,010 | |||
Total Liabilities and Stockholders’ Equity | $ | 302,370,589 | ||
General and administrative expenses | $ | 601,705 | ||
Franchise tax expenses | 58,132 | |||
Loss from operations | (659,837 | ) | ||
Other income (expenses): | ||||
Gain on marketable securities (net), dividends and interest, held in Trust Account | 30,565 | |||
Offering costs associated with derivative warrant liabilities | (700,326 | ) | ||
Loss upon issuance of private placement warrants | (7,360,000 | ) | ||
Change in fair value of derivative warrant liabilities | (7,525,000 | ) | ||
Total other income (expenses) | (15,554,761 | ) | ||
Net loss | $ | (16,214,598 | ) | |
Weighted average shares outstanding of Class A common stock | 30,000,000 | |||
Basic and diluted net income per share, Class A common stock | $ | 0.00 | ||
Weighted average shares outstanding of Class B common stock | 7,156,250 | |||
Basic and diluted net loss per share, Class B common stock | $ | (1.24 | ) | |
Common Stock | Additional Paid- In Capital | Accumulated Deficit | Total Stockholders’ Equity | |||||||||||||||||||||||||
Class A | Class B | |||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||
Balance - September 14, 2020 (inception) | 0— | $ | 0— | 0— | $ | 0— | $ | 0— | $ | 0— | $ | 0— | ||||||||||||||||
Issuance of Class B common stock to Sponsor (1) | — | — | 7,906,250 | 791 | 24,209 | — | 25,000 | |||||||||||||||||||||
Sale of units in initial public offering, less fair value of public warrants | 30,000,000 | 3,000 | — | — | 287,997,000 | — | 288,000,000 | |||||||||||||||||||||
Offering costs | — | — | — | — | (16,277,262 | ) | — | (16,277,262 | ) | |||||||||||||||||||
Forfeiture of Class B common stock (1) | (406,250 | ) | (41 | ) | 41 | — | — | |||||||||||||||||||||
Common stock subject to possible redemption | (25,053,313 | ) | (2,505 | ) | — | — | (250,530,625 | ) | — | (250,533,130 | ) | |||||||||||||||||
Net loss | — | — | — | — | — | (16,214,598 | ) | (16,214,598 | ) | |||||||||||||||||||
Balance – December 31, 2020 | 4,946,687 | $ | 495 | 7,500,000 | $ | 750 | $ | 21,213,363 | $ | (16,214,598 | ) | $ | 5,000,010 | |||||||||||||||
(1) | This number included up to 1,031,250 shares of Class B common stock subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters. On November 17, 2020, the underwriters partially exercised their over-allotment option to purchase 2,500,000 units resulting in 625,000 shares of Class B common stock no longer being subject to forfeiture. The over-allotment option expired on December 27, 2020, resulting in 406,250 shares of Class B common stock being forfeited. (see Note 4) |
Cash Flows from Operating Activities: | ||||
Net loss | $ | (16,214,598 | ) | |
Adjustments to reconcile net loss to net cash used in operating activities: | ||||
Offering costs associated with derivative warrant liabilities | 700,326 | |||
Loss upon issuance of private placement warrants | 7,360,000 | |||
Change in fair value of derivative warrant liabilities | 7,525,000 | |||
General and administrative expenses paid by related party under note payable | 27,228 | |||
Gain on marketable securities (net), dividends and interest, held in Trust Account | (30,565 | ) | ||
Changes in operating assets and liabilities: | ||||
Prepaid expenses | (770,285 | ) | ||
Accounts payable | 487,457 | |||
Accrued expenses | 512,509 | |||
Franchise tax payable | 58,132 | |||
Net cash used in operating activities | (344,796 | ) | ||
Cash Flows from Investing Activities | ||||
Cash deposited in Trust Account | (300,000,000 | ) | ||
Net cash used in investing activities | (300,000,000 | ) | ||
Cash Flows from Financing Activities: | ||||
Proceeds from issuance of Class B common stock to Sponsor | 25,000 | |||
Proceeds received from initial public offering, gross | 300,000,000 | |||
Proceeds received from private placement | 8,000,000 | |||
Offering costs paid | (6,020,863 | ) | ||
Paydown of notes payable | (89,602 | ) | ||
Net cash provided by financing activities | 301,914,535 | |||
Net increase in cash | 1,569,739 | |||
Cash – beginning of the period | 0— | |||
Cash – end of the period | $ | 1,569,739 | ||
Supplemental disclosure of noncash activities: | ||||
Offering costs included in accounts payable | $ | 362,985 | ||
Offering costs funded with note payable | $ | 93,740 | ||
Deferred underwriting commissions in connection with the initial public offering | $ | 10,500,000 | ||
Initial value of Class A common stock subject to possible redemption | $ | 285,615,070 | ||
Change in value of Class A common stock subject to possible redemption | $ | (8,081,940 | ) |
As of December 31, 2020 | ||||||||||||
As Previously Reported | Restatement Adjustment | As Restated | ||||||||||
Balance Sheet | ||||||||||||
Total assets | $ | 302,370,589 | $ | — | $ | 302,370,589 | ||||||
Liabilities and stockholders’ equity | ||||||||||||
Total current liabilities | $ | 1,452,449 | $ | — | $ | 1,452,449 | ||||||
Deferred underwriting commissions | 10,500,000 | — | 10,500,000 | |||||||||
Derivative warrant liabilities | — | 34,885,000 | 34,885,000 | |||||||||
Total liabilities | 11,952,449 | 34,885,000 | 46,837,449 | |||||||||
Class A common stock, $0.0001 par value; shares subject to possible redemption | 285,418,130 | (34,885,000 | ) | 250,533,130 | ||||||||
Stockholders’ equity | ||||||||||||
Preferred stock - $0.0001 par value | — | — | — | |||||||||
Class A common stock - $0.0001 par value | 146 | 349 | 495 | |||||||||
Class B common stock - $0.0001 par value | 750 | — | 750 | |||||||||
Additional paid-in-capital | 5,628,386 | 15,584,977 | 21,213,363 | |||||||||
Accumulated deficit | (629,272 | ) | (15,585,326 | ) | (16,214,598 | ) | ||||||
Total stockholders’ equity | 5,000,010 | — | 5,000,010 | |||||||||
Total liabilities and stockholders’ equity | $ | 302,370,589 | $ | — | $ | 302,370,589 | ||||||
For the Period from September 14, 2020 (inception) Through December 31, 2020 | ||||||||||||
As Previously Reported | Restatement Adjustment | As Restated | ||||||||||
Statement of Operations | ||||||||||||
Loss from operations | $ | (659,837 | ) | $ | — | $ | (659,837 | ) | ||||
Other (expense) income: | ||||||||||||
Gain on marketable securities (net), dividends and interest, held in Trust Account | 30,565 | 30,565 | ||||||||||
Financing costs - derivative warrant liabilities | — | (700,326 | ) | (700,326 | ) | |||||||
Loss upon issuance of private placement warrants | — | (7,360,000 | ) | (7,360,000 | ) | |||||||
Change in fair value of derivative warrant liabilities | — | (7,525,000 | ) | (7,525,000 | ) | |||||||
Total other (expense) income | 30,565 | (15,585,326 | ) | (15,554,761 | ) | |||||||
Net loss | $ | (629,272 | ) | $ | (15,585,326 | ) | $ | (16,214,598 | ) | |||
Basic and Diluted weighted-average Class A common shares outstanding | 30,000,000 | — | 30,000,000 | |||||||||
Basic and Diluted net income per Class A common shares | $ | — | — | $ | — | |||||||
Basic and Diluted weighted-average Class B common shares outstanding | 7,156,250 | — | 7,156,250 | |||||||||
Basic and Diluted net loss per Class B common shares | $ | (0.09 | ) | — | $ | (1.24 | ) | |||||
For the Period from September 14, 2020 (inception) Through December 31, 2020 | ||||||||||||
As Previously Reported | Restatement Adjustment | As Restated | ||||||||||
Statement of Cash Flows | ||||||||||||
Net loss | $ | (629,272 | ) | $ | (15,585,326 | ) | $ | (16,214,598 | ) | |||
Adjustment to reconcile net loss to net cash used in operating activities | (3,337 | ) | (15,585,326 | ) | (15,588,663 | ) | ||||||
Changes in operating assets and liabilities | 287,813 | — | 287,813 | |||||||||
Net cash used in operating activities | (344,796 | ) | — | (344,796 | ) | |||||||
Net cash used in investing activities | (300,000,000 | ) | — | (300,000,000 | ) | |||||||
Net cash provided by financing activities | 301,914,535 | — | 301,914,535 | |||||||||
Net change in cash | $ | 1,569,739 | $ | — | $ | 1,569,739 | ||||||
• | Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets; |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
• | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption; and |
• | if, and only if, the closing price of Class A common stock equals or exceeds $18.00 per share (as adjusted) for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of shares determined by reference to an agreed table based on the redemption date and the “fair market value” (as defined below) of the Class A common stock; and |
• | if, and only if, the closing price of Class A common stock equals or exceeds $10.00 per Public Share (as adjusted) for any 20 trading days within the 30-trading day period ending three trading days before the Company sends notice of redemption to the warrant holders. |
Description | Quoted Prices in Active Markets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Unobservable Inputs (Level 3) | |||||||||
Assets: | ||||||||||||
Investments held in Trust Account - U.S. Treasury Securities (1) | $ | 300,029,996 | $ | — | $ | — | ||||||
Liabilities: | ||||||||||||
Derivative warrant liabilities | $ | — | $ | — | $ | 34,885,000 |
(1) | Excludes $569 of cash balance held within the Trust Account |
At initial issuance | As of December 31, 2020 | |||||||
Exercise price | $ | 11.50 | $ | 11.50 | ||||
Stock price | $ | 9.60 | $ | 10.84 | ||||
Volatility | 22.4%/45.5% | 22.7%/44.3% | ||||||
Term | 6.55 | 6.42 | ||||||
Dividend yield | 0.0 | % | 0.0 | % |
Derivative warrant liabilities at September 14, 2020 (inception) | $ | 0 | ||
Issuance of Public and Private Warrants | 27,360,000 | |||
Change in fair value of derivative warrant liabilities | 7,525,000 | |||
Derivative warrant liabilities at December 31, 2020 | $ | 34,885,000 | ||
Current | ||||
Federal | $ | 0 | ||
State | 0 | |||
Deferred | ||||
Federal | (3,405,066 | ) | ||
State | 0 | |||
Valuation allowance | 3,405,066 | |||
Income tax provision | $ | 0 | ||
Deferred tax assets: | ||||
Net operating loss carryforwards | $ | 3,131,639 | ||
Start-up/organizational costs | 273,426 | |||
Total deferred tax assets | 3,405,066 | |||
Valuation allowance | (3,405,066 | ) | ||
Deferred tax asset, net of allowance | $ | 0 | ||
Statutory Federal income tax rate | 21.0 | % | ||
Change in Valuation Allowance | (21.0 | )% | ||
Income Taxes Benefit | 0.0 | % | ||
Amount | ||||
SEC registration fee | $ | 102,294 | ||
Accountants’ fees and expenses | 75,000 | |||
Legal fees and expenses | 125,000 | |||
Printing fees | 75,000 | |||
Miscellaneous | 17,741 | |||
Total expenses | $ | 395,035 | ||
(1) | In September 2020, the dMY Sponsor III, LLC (the “ Sponsor |
Business Combination, each share of dMY Class B Common Stock automatically converted into a share of dMY Class A Common Stock in accordance with dMY’s certificate of incorporation, and all shares of Class A common stock were renamed common stock. |
(2) | In November 2020, the Sponsor purchased an aggregate of 4,000,000 private placement warrants at a price of $2.00 per private warrant, generating gross proceeds of $8.0 million. Each private warrant is exercisable for one share of common stock of the combined company. |
(3) | In September 2021, upon the Closing of the Business Combination, we issued an aggregate of 34,500,000 shares of common stock of the combined company for an aggregate purchase price of $345.0 million to qualified institutional buyers and accredited investors, at a purchase price of $10.00 per share. |
(a) | Exhibits. |
Incorporated by Reference | ||||||||||
Exhibit | Description | Schedule/Form | File Number | Exhibits | Filing Date | |||||
101.DEF* | Inline XBRL Taxonomy Extension Definition Linkbase Document. | |||||||||
101.LAB* | Inline XBRL Taxonomy Extension Labels Linkbase Document. | |||||||||
101.PRE* | Inline XBRL Taxonomy Extension Presentation Linkbase Document. | |||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
* | Filed herewith. |
# | Indicates a management contract or compensatory plan, contract or arrangement. |
+ | Certain of the exhibits and schedules to this Exhibit have been omitted in accordance with Regulation S-K Item 601. IonQ agrees to furnish a copy of all omitted exhibits and schedules to the SEC upon its request. |
† | Certain portions of this exhibit (indicated by asterisks) have been omitted pursuant to Item 601(b)(10) of Regulation S-K because they are both not material and are the type that IonQ treats as private or confidential. |
(1) | To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement: |
(i) | To include any prospectus required by Section 10(a)(3) of the Securities Act of 1933; |
(ii) | To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent posteffective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than 20 percent change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement; |
(iii) | To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement. |
(2) | That, for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
(3) | To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering. |
(4) | That, for the purpose of determining liability under the Securities Act of 1933 to any purchaser, each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration |
statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use. |
(5) | That, for the purpose of determining any liability under the Securities Act of 1933 to any purchaser in the initial distribution of the securities, the undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser: |
(i) | Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424; |
(ii) | Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant; |
(iii) | The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or our securities provided by or on behalf of the undersigned registrant; and |
(iv) | Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser. |
(b) | Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the undersigned pursuant to the foregoing provisions, or otherwise, the undersigned has been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the undersigned of expenses incurred or paid by a director, officer or controlling person of the undersigned in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the undersigned will, unless in the opinion of our counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue. |
IONQ, INC. | ||
By: | /s/ P ETER CHAPMAN | |
Peter Chapman | ||
President and Chief Executive Officer |
Signature | Title | Date | ||
/s/ P ETER CHAPMAN Peter Chapman | President, Chief Executive Officer, and Director (Principal Executive Officer) | October 20, 2021 | ||
/s/ T HOMAS KRAMER Thomas Kramer | Chief Financial Officer and Secretary (Principal Financial and Accounting Officer) | October 20, 2021 | ||
* Craig Barratt | Chairman of the Board | October 20, 2021 | ||
* Ronald Bernal | Director | October 20, 2021 | ||
* Blake Byers | Director | October 20, 2021 | ||
* Niccolo De Masi | Director | October 20, 2021 | ||
* Jungsang Kim | Chief Technology Officer and Director | October 20, 2021 | ||
* Harry You | Director | October 20, 2021 |
*By: | /s/ T HOMAS KRAMER | |
Thomas Kramer | ||
Attorney-in-Fact |