- EMBK Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
-
ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Embark Technology (EMBK) 424B3Prospectus supplement
Filed: 14 Dec 21, 6:37am
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | vii | | | |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 47 | | | |
| | | | | 68 | | | |
| | | | | 81 | | | |
| | | | | 86 | | | |
| | | | | 102 | | | |
| | | | | 104 | | | |
| | | | | 107 | | | |
| | | | | 110 | | | |
| | | | | 118 | | | |
| | | | | 119 | | | |
| | | | | 121 | | | |
| | | | | 122 | | | |
| | | | | 123 | | |
| | | Northern Genesis Acquisition Corp (Historical) | | | Embark Trucks Inc. (Historical) | | | Transactions Accounting Adjustments | | | | | | Pro Forma Combined Balance | | ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 35 | | | | | $ | 47,886 | | | | | $ | 244,345 | | | | A | | | | $ | 292,266 | | |
Restricted cash, short-term | | | | | — | | | | | | 65 | | | | | | — | | | | | | | | | 65 | | |
Short-term investments | | | | | — | | | | | | 5,005 | | | | | | — | | | | | | | | | 5,005 | | |
Prepaid expenses and other current assets | | | | | 117 | | | | | | 6,733 | | | | | | — | | | | | | | | | 6,850 | | |
Total current assets | | | | | 152 | | | | | | 59,689 | | | | | | 244,345 | | | | | | | | | 304,186 | | |
Restricted cash, long-term | | | | | — | | | | | | 340 | | | | | | — | | | | | | | | | 340 | | |
Marketable securities held in Trust Account | | | | | 414,029 | | | | | | — | | | | | | (414,029) | | | | B | | | | | — | | |
Property, equipment, and software, net | | | | | — | | | | | | 8,529 | | | | | | — | | | | | | | | | 8,529 | | |
Long-term investments | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Other assets | | | | | — | | | | | | 3,307 | | | | | | — | | | | | | | | | 3,307 | | |
Total Assets | | | | $ | 414,181 | | | | | $ | 71,865 | | | | | $ | (169,684) | | | | | | | | $ | 316,362 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | | $ | — | | | | | $ | 3,166 | | | | | $ | — | | | | | | | | $ | 3,166 | | |
Accrued expenses and other current liabilities | | | | | 1,092 | | | | | | 6,414 | | | | | | — | | | | | | | | | 7,506 | | |
Convertible Note | | | | | — | | | | | | 20,572 | | | | | | (20,572) | | | | C | | | | | — | | |
Derivative liability | | | | | — | | | | | | 13,946 | | | | | | (13,946) | | | | D | | | | | — | | |
Promissory Note | | | | | 750 | | | | | | — | | | | | | (750) | | | | C | | | | | — | | |
Short-term notes payable | | | | | — | | | | | | 282 | | | | | | — | | | | | | | | | 282 | | |
Total current liabilities | | | | | 1,842 | | | | | | 44,380 | | | | | | (35,268) | | | | | | | | | 10,954 | | |
Long-term notes payable | | | | | — | | | | | | 549 | | | | | | — | | | | | | | | | 549 | | |
Other long-term liability | | | | | — | | | | | | 50 | | | | | | — | | | | | | | | | 50 | | |
Long-term deferred rent | | | | | — | | | | | | 167 | | | | | | — | | | | | | | | | 167 | | |
Deferred underwriting fee payable | | | | | 14,490 | | | | | | — | | | | | | (14,490) | | | | E | | | | | — | | |
FPA liability | | | | | 713 | | | | | | — | | | | | | — | | | | | | | | | 713 | | |
Warrant liability | | | | | 22,255 | | | | | | — | | | | | | 1,080 | | | | F | | | | | 23,335 | | |
Total liabilities | | | | | 39,300 | | | | | | 45,146 | | | | | | (48,678) | | | | | | | | | 35,768 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Stock subject to possible redemption | | | | | 414,000 | | | | | | — | | | | | | (414,000) | | | | G | | | | | — | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Embark Trucks Inc Preferred stock – par value | | | | | — | | | | | | 1 | | | | | | (1) | | | | H | | | | | — | | |
Embark Trucks Inc Founders Preferred Stock – par value | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Embark Trucks Inc Common Stock | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
| | | Northern Genesis Acquisition Corp (Historical) | | | Embark Trucks Inc. (Historical) | | | Transactions Accounting Adjustments | | | | | | Pro Forma Combined Balance | | ||||||||||||
Northern Genesis Corp Class A Common Stock | | | | | 1 | | | | | | — | | | | | | (1) | | | | I | | | | | — | | |
New Embark Class A Common Stock | | | | | — | | | | | | — | | | | | | 34 | | | | I | | | | | 37 | | |
New Embark Class B Common Stock | | | | | — | | | | | | — | | | | | | 9 | | | | I | | | | | 9 | | |
Additional paid-in capital | | | | | — | | | | | | 133,233 | | | | | | 286,480 | | | | J | | | | | 419,713 | | |
Accumulated other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Accumulated deficit | | | | | (39,121) | | | | | | (106,515) | | | | | | 6,471 | | | | K | | | | | (139,165) | | |
Total stockholders’ equity (deficit) | | | | | (39,121) | | | | | | 26,719 | | | | | | 292,995 | | | | | | | | | 280,594 | | |
Total liabilities and stockholders’ equity (deficit) | | | | $ | 414,181 | | | | | $ | 71,865 | | | | | $ | (169,684) | | | | | | | | $ | 316,362 | | |
|
| | | Northern Genesis Acquisition Corp (Adjusted) | | | Embark Trucks, Inc. (Historical) | | | Transactions Accounting Adjustments | | | | | | Pro Forma Combined Balance | | ||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | — | | | | | $ | 26,823 | | | | | $ | 4,381 | | | | AA | | | | $ | 31,204 | | |
General and administrative | | | | | 3,017 | | | | | | 11,585 | | | | | | 17,801 | | | | AA, AC | | | | | 32,403 | | |
Total operating expenses | | | | | 3,017 | | | | | | 38,408 | | | | | | 22,182 | | | | | | | | | 63,607 | | |
Loss from operations | | | | | (3,017) | | | | | | (38,408) | | | | | | (22,182) | | | | | | | | | (63,607) | | |
Other Income | | | | | — | | | | | | 18 | | | | | | — | | | | | | | | | 18 | | |
Change in fair value of warrant liability | | | | | 8,328 | | | | | | — | | | | | | — | | | | | | | | | 8,328 | | |
Interest income | | | | | 29 | | | | | | 83 | | | | | | (29) | | | | AB | | | | | 83 | | |
Change in fair value of derivative liability | | | | | — | | | | | | (5,782) | | | | | | 5,782 | | | | AE | | | | | — | | |
Interest expense | | | | | — | | | | | | (3,735) | | | | | | 3,735 | | | | AF | | | | | — | | |
Change in fair value of FPA liability | | | | | 253 | | | | | | — | | | | | | — | | | | | | | | | 253 | | |
Loss on initial issuance of private warrants | | | | | (267) | | | | | | — | | | | | | — | | | | | | | | | (267) | | |
Offering costs allocated to warrant and FPA liabilities | | | | | (1,148) | | | | | | — | | | | | | — | | | | | | | | | (1,148) | | |
Loss before income taxes | | | | | 4,178 | | | | | | (47,824) | | | | | | (12,694) | | | | | | | | | (56,339) | | |
Provision for income taxes | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net income (loss) | | | | $ | 4,178 | | | | | $ | (47,824) | | | | | $ | (12,694) | | | | | | | | $ | (56,339) | | |
Other Comprehensive gain (loss) | | | | | — | | | | | | (45) | | | | | | — | | | | | | | | | (45) | | |
Total comprehensive loss | | | | $ | 4,178 | | | | | $ | (47,869) | | | | | $ | (12,694) | | | | | | | | $ | (56,384) | | |
Common Stock Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted weighted average shares outstanding | | | | | 49,401,099 | | | | | | 47,677,440 | | | | | | | | | | | | | | | | | |
Earnings per share | | | | $ | 0.08 | | | | | $ | (1.00) | | | | | | | | | | | | | | | | | |
Class A Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocated Earnings | | | | | | | | | | | | | | | | | | | | | | | | | $ | (45,389) | | |
Basic and Diluted weighted average shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | 360,968,507 | | |
Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.13) | | |
Class B Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocated Earnings | | | | | | | | | | | | | | | | | | | | | | | | | $ | (10,950) | | |
Basic and Diluted weighted average shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | 87,078,982 | | |
Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.13) | | |
| | | Northern Genesis Acquisition Corp (Adjusted) | | | Embark Trucks, Inc. (Historical) | | | Transactions Accounting Adjustments | | | | | | Pro Forma Combined Balance | | ||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | — | | | | | $ | 18,831 | | | | | $ | 14,915 | | | | AA | | | | $ | 33,746 | | |
General and administrative | | | | | 1 | | | | | | 3,595 | | | | | | 76,290 | | | | AA, AC, AD, J | | | | | 79,886 | | |
Total operating expenses | | | | | 1 | | | | | | 22,426 | | | | | | 91,205 | | | | | | | | | 113,632 | | |
Loss from operations | | | | | (1) | | | | | | (22,426) | | | | | | (91,205) | | | | | | | | | (113,632) | | |
Other Income | | | | | — | | | | | | 107 | | | | | | — | | | | | | | | | 107 | | |
Interest income | | | | | — | | | | | | 788 | | | | | | — | | | | | | | | | 788 | | |
Interest expense | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Loss before income taxes | | | | | (1) | | | | | | (21,531) | | | | | | (91,205) | | | | | | | | | (112,737) | | |
Provision for income taxes | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Net income (loss) | | | | $ | (1) | | | | | $ | (21,531) | | | | | $ | (91,205) | | | | | | | | $ | (112,737) | | |
Other Comprehensive gain (loss) | | | | | — | | | | | | (24) | | | | | | — | | | | | | | | | (24) | | |
Total comprehensive loss | | | | $ | (1) | | | | | $ | (21,555) | | | | | $ | (91,205) | | | | | | | | $ | (112,761) | | |
Common Stock Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted weighted average shares outstanding | | | | | | | | | | | 46,743,539 | | | | | | | | | | | | | | | | | |
Earnings per share | | | | | | | | | | $ | (0.46) | | | | | | | | | | | | | | | | | |
Class A Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocated Earnings | | | | | | | | | | | | | | | | | | | | | | | | | $ | (92,201) | | |
Basic and Diluted weighted average shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | 360,968,507 | | |
Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.26) | | |
Class B Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocated Earnings | | | | | | | | | | | | | | | | | | | | | | | | | $ | (20,536) | | |
Basic and Diluted weighted average shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | 87,078,982 | | |
Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.24) | | |
(in millions) | | | | | | | |
Share issuance to Embark shareholders(1) | | | | | 4,441.9 | | |
Share issuance to NGA shareholders | | | | | 115.6 | | |
Share issuance to Subscriber(s) | | | | | 200.0 | | |
Share issuance to Sponsor | | | | | 98.8 | | |
Share Consideration – at Closing | | | | | 4,856.4 | | |
| | | Number of outstanding Shares | | | Percentage of outstanding shares | | | | | | | | ||||||
Post-Combination Company shares issued to Embark stockholders(2) | | | | | 406,597,891 | | | | | | 90.7% | | | | | | | | |
Post-Combination Company shares issued to NGA public stockholders | | | | | 41,400,000 | | | | | | | | | | | | | | |
Less: shares redeemed, net of sponsor transfers(1) | | | | | (29,835,135) | | | | | | | | | | | | | | |
Total NGA shares | | | | | 11,564,865 | | | | | | 2.6% | | | | | | % | | |
Total Subscriber shares | | | | | 20,000,000 | | | | | | 4.5% | | | | | | % | | |
Total Sponsor(3) | | | | | 9,884,733 | | | | | | 2.2% | | | | | | % | | |
Pro Forma Shares Outstanding | | | | | 448,047,490 | | | | | | 100.0% | | | | | | % | | |
| Release of cash from Trust Account | | | | $ | 414,029(i) | | |
| Proceeds from Forward Purchase Agreements | | | | | 40,000(ii) | | |
| Proceeds from PIPE | | | | | 160,000(iii) | | |
| Payment of transaction expenses | | | | | (54,559)(iv) | | |
| Payment of NGA’s deferred underwriting fee | | | | | (14,490)(v) | | |
| Release of cash for redemption of shares | | | | | (299,885)(vi) | | |
| Release of payment of promissory note | | | | | (750)(vii) | | |
| Net pro forma cash flow | | | | $ | 244,345 | | |
| | | (In thousands) | | |||
Par value – Old NGA Common Stock | | | | $ | 1 | | |
Par value – Forward Purchase Agreement Shares | | | | | 0 | | |
Par value – NGA redeemable shares reclassified to permanent equity | | | | | 1 | | |
Par value – PIPE Shares | | | | | 2 | | |
Par value – Issuance to note holder | | | | | 0 | | |
Par value – Shares issued to Embark shareholders (recapitalization) | | | | | 33 | | |
Total Class A issuance | | | | $ | 37 | | |
Total Class B issuance | | | | $ | 9 | | |
| | | (In thousands) | | |||
Acquisition related transaction expenses incurred by Embark | | | | | (39,942)(A)(iv) | | |
Issuance of New Embark Class A Common Stock from Forward Purchase Agreement | | | | | 38,920(F) | | |
Reclassification of NGA redeemable Common Stock into permanent equity | | | | | 71,652(E) | | |
Issuance of New Embark Class A Common Stock from PIPE Financing | | | | | 159,998(A)(iii) | | |
Conversion of $25 million convertible notes at a discount into New Embark Class A Common Stock | | | | | 38,945(C) | | |
| | | (In thousands) | | |||
Reclassification of NGA’s historical retained earnings balance into additional paid in capital | | | | | (39,121)(i) | | |
Recapitalization of Embark preferred and Common Stock to New Embark Class A and Class B Common Stock | | | | | (40)(ii) | | |
Additional paid in capital associated with exchange of Founders’ Embark Common Stock for New Embark Class B Common Stock | | | | | 13,606(iii) | | |
Total | | | | | 286,480 | | |
| | | (In thousands) | | |||
Estimated Transaction Costs incurred by NGA | | | | | (14,616)(A)(iv) | | |
Recognition of Discount on Convertible Note upon conversion to New Embark Class A Common Stock | | | | | (4,428)(D) | | |
Elimination of historical NGA retained earnings | | | | | 39,121(J)(i) | | |
Recognition of compensation cost related to the exchange of Embark Common Stock for high voting stock of New Embark Class B Common Stock | | | | | (13,606)(J)(iii) | | |
Total | | | | | 6,471 | | |
(Net loss presented in thousands of dollars) | | | Nine months Ended September 30, 2021 | | | Twelve months Ended December 31, 2020 | | ||||||
Class A Pro Forma Basic and Diluted Loss Per Share | | | | | | | | | | | | | |
Pro Forma net loss attributable to Class A shareholders | | | | $ | (45,389) | | | | | $ | (90,826) | | |
Weighted average shares outstanding, basic and diluted | | | | | 360,968,507 | | | | | | 360,968,507 | | |
Basic and diluted net loss per Class A share | | | | $ | (0.13) | | | | | $ | (0.25) | | |
Class A Pro Forma Weighted Average Shares – Basic and Diluted | | | | | | | | | | | | | |
Class A shares issued to Embark stockholders | | | | | 315,304,904 | | | | | | 315,304,904 | | |
Class A shares issued to holder of Convertible Note | | | | | 3,571,428 | | | | | | 3,571,428 | | |
Class A shares issued to current NGA public shareholders | | | | | 11,411,502 | | | | | | 11,411,502 | | |
Class A shares issued to warrant holders | | | | | 642,577 | | | | | | 642,577 | | |
Class A shares issued to Subscribers | | | | | 20,000,000 | | | | | | 20,000,000 | | |
Class A shares issued to the Sponsor | | | | | 10,038,096 | | | | | | 10,038,096 | | |
New Embark Class A Pro Forma Weighted Average Shares – Basic and Diluted | | | | | 360,968,507 | | | | | | 360,968,507 | | |
New Embark Class B Pro Forma Basic and Diluted Loss Per Share | | | | | | | | | | | | | |
Pro Forma net loss attributable to Class B shareholders | | | | $ | (10,950) | | | | | $ | (21,911) | | |
Weighted average shares outstanding, basic and diluted | | | | | 87,078,982 | | | | | | 87,078,982 | | |
Basic and diluted net loss per Class B share | | | | $ | (0.13) | | | | | $ | (0.25) | | |
New Embark Class B Pro Forma Weighted Average Shares – Basic and Diluted | | | | | | | | | | | | | |
Class B shares issued to Embark Founders | | | | | 87,078,982 | | | | | | 87,078,982 | | |
New Embark Class B Pro Forma Weighted Average Shares – Basic and Diluted | | | | | 87,078,982 | | | | | | 87,078,982 | | |
| | | Nine Months Ended September 30, | | | $ | | | % | | |||||||||||||||
| | | 2021 | | | 2020 | | | Change | | | Change | | ||||||||||||
| | | (unaudited) | | | | | | | | | | | | | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 26,823 | | | | | $ | 13,236 | | | | | $ | 13,587 | | | | | | 102.7% | | |
General and administrative | | | | | 11,585 | | | | | | 2,509 | | | | | | 9,076 | | | | | | 361.7 | | |
Total operating expenses | | | | | 38,408 | | | | | | 15,745 | | | | | | 22,663 | | | | | | 143.9 | | |
Loss from operations | | | | | (38,408) | | | | | | (15,745) | | | | | | (22,663) | | | | | | 143.9 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liability | | | | | (5,783) | | | | | | — | | | | | | (5,783) | | | | | | 100% | | |
Other income | | | | | 18 | | | | | | 93 | | | | | | (75) | | | | | | (80.6) | | |
Interest income | | | | | 83 | | | | | | 712 | | | | | | (629) | | | | | | (88.3) | | |
Interest expense | | | | | (3,735) | | | | | | (48) | | | | | | (3,687) | | | | | | 7,681.3 | | |
Loss before provision for income taxes | | | | | (47,825) | | | | | | (14,988) | | | | | | (32,837) | | | | | | 219.1 | | |
Provision for income taxes | | | | | — | | | | | | — | | | | | | — | | | | | | N.M. | | |
Net loss | | | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (32,837) | | | | | | 219.1% | | |
| | | Years Ended December 31, | | | $ | | | % | | |||||||||||||||
| | | 2020 | | | 2019 | | | Change | | | Change | | ||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | $ | 18,831 | | | | | $ | 13,711 | | | | | $ | 5,120 | | | | | | 37.3% | | |
General and administrative | | | | | 3,595 | | | | | | 2,714 | | | | | | 881 | | | | | | 32.5 | | |
Total operating expenses | | | | | 22,426 | | | | | | 16,425 | | | | | | 6,001 | | | | | | 36.5 | | |
Loss from operations | | | | | (22,426) | | | | | | (16,425) | | | | | | (6,001) | | | | | | 36.5 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income (expense): | | | | | 107 | | | | | | 29 | | | | | | 78 | | | | | | 269.0 | | |
Interest income | | | | | 788 | | | | | | 1,086 | | | | | | (298) | | | | | | (27.4) | | |
Loss before provision for income taxes | | | | | (21,531) | | | | | | (15,310) | | | | | | (6,221) | | | | | | 40.6 | | |
Provision for income taxes | | | | | — | | | | | | — | | | | | | — | | | | | | N.M. | | |
Net loss | | | | $ | (21,531) | | | | | $ | (15,310) | | | | | $ | (6,221) | | | | | | 40.6% | | |
| | | Nine months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (unaudited) | | |||||||||
Net cash used in operating activities | | | | $ | (32,858) | | | | | $ | (12,304) | | |
Net cash provided by (used in) investing activities | | | | | 45,506 | | | | | | 15,984 | | |
Net cash provided by (used in) financing activities | | | | | 24,183 | | | | | | (171) | | |
| | | Years Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Net cash used in operating activities | | | | $ | (19,130) | | | | | $ | (14,211) | | |
Net cash provided by (used in) investing activities | | | | | 20,416 | | | | | | (77,696) | | |
Net cash provided by (used in) financing activities | | | | | (154) | | | | | | 69,760 | | |
Name | | | Age | | | Position | |
Alex Rodrigues | | | 26 | | | Chief Executive Officer, Founder and Director | |
Brandon Moak | | | 26 | | | Chief Technology Officer, Founder and Director | |
Richard Hawwa | | | 37 | | | Chief Financial Officer | |
Siddhartha Venkatesan | | | 43 | | | Chief Legal Officer | |
Elaine Chao | | | 68 | | | Director | |
Patricia Chiodo | | | 57 | | | Director | |
Pat Grady | | | 39 | | | Director | |
Ian Robertson | | | 62 | | | Director | |
Name and Principal Position | | | Year | | | Salary ($) | | | Total ($) | | |||||||||
Alex Rodrigues | | | | | 2020 | | | | | | 160,673(1) | | | | | | 160,673 | | |
Chief Executive Officer | | | | | | | | | | | | | | | | | | | |
Brandon Moak | | | | | 2020 | | | | | | 160,673(1) | | | | | | 160,673 | | |
Chief Technology Officer | | | | | | | | | | | | | | | | | | | |
Michael Reid | | | | | 2020 | | | | | | 172,131(1) | | | | | | 172,131 | | |
Chief Operating Officer | | | | | | | | | | | | | | | | | | | |
Name and Address of Beneficial Owner(1) | | | Number of Shares of Class A Common Stock | | | % | | | Number of Shares of Class B Common Stock | | | % | | ||||||||||||
5% Holders | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities Affiliated With Sequoia Capital(2) | | | | | 53,144,138 | | | | | | 14.7% | | | | | | — | | | | | | — | | |
Data Collective IV, L.P.(3) | | | | | 63,720,154 | | | | | | 17.6% | | | | | | — | | | | | | — | | |
Entities Affiliated with YCombinator(4) | | | | | 27,913,857 | | | | | | 7.7% | | | | | | — | | | | | | — | | |
Affiliates of Tiger Global(5) | | | | | 23,293,320 | | | | | | 6.4% | | | | | | — | | | | | | — | | |
Affiliates of Maven Ventures(6) | | | | | 21,684,426 | | | | | | 5.9% | | | | | | — | | | | | | — | | |
Directors and Executive Officers | | | | | | | | | | | | | | | | | — | | | | | | — | | |
Alex Rodrigues(7) | | | | | — | | | | | | — | | | | | | 50,034,332 | | | | | | 57.5% | | |
Brandon Moak(8) | | | | | — | | | | | | — | | | | | | 37,044,649 | | | | | | 42.5% | | |
Richard Hawwa | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Siddhartha Venkatesan | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elaine Chao | | | | | 279,657 | | | | | | * | | | | | | — | | | | | | — | | |
Pat Grady(9) | | | | | 53,886,635 | | | | | | 14.9% | | | | | | — | | | | | | — | | |
Patricia Chiodo | | | | | 1,460 | | | | | | * | | | | | | — | | | | | | — | | |
Ian Robertson(10) | | | | | 18,724,763 | | | | | | 5.0% | | | | | | — | | | | | | — | | |
All directors and officers as a group (eight individuals) | | | | | 72,892,515 | | | | | | 20.0% | | | | | | 87,078,981 | | | | | | 100.0% | | |
| | | Before the Offering | | | | | | | | | | | | | | | After the Offering | | ||||||||||||||||||||||||
Name of Selling Shareholder | | | Number of Shares of Common Stock | | | Number of Warrants | | | Number of Shares of Common Stock Being Offered | | | Number of Warrants Being Offered | | | Number of Shares of Common Stock | | | Percentage of Outstanding Shares of Common Stock | | | Number of Warrants | | |||||||||||||||||||||
Alyeska Master Fund, L.P.(1) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CPP Investment Board PMI-3 Inc.(2) | | | | | 200,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Data Collective IV, L.P.(3) | | | | | 63,720,154 | | | | | | — | | | | | | 63,720,154 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with YCombinator(4) | | | | | 27,913,857 | | | | | | — | | | | | | 27,913,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Knight-Swift Transportation(5) | | | | | 2,500,000 | | | | | | — | | | | | | 2,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Maven Ventures Opportunity Fund I, L.P.(6) | | | | | 700,000 | | | | | | — | | | | | | 700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Maven Ventures Fund III, L.P.(7) | | | | | 300,000 | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MDC Capital Partners (Ventures), LP(8) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MIC Capital Partners (Public) Parallel Cayman, LP(9) | | | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thirty Fifth Investment Company LLC(10) | | | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Palantir Technologies Inc.(11) | | | | | 1,800,000 | | | | | | — | | | | | | 1,800,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
RACI PS Investments, LLC(12) | | | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Entities affiliated with Sequoia Capital(13) | | | | | 53,144,138 | | | | | | — | | | | | | 53,144,138 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tiger Global Investments, L.P.(14) | | | | | 1,350,000 | | | | | | — | | | | | | 1,350,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tiger Global Long Opportunities Master Fund, L.P.(15) | | | | | 650,000 | | | | | | — | | | | | | 650,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tiger Global PIP Eleven LLC(16) | | | | | 21,293,320 | | | | | | — | | | | | | 21,293,320 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Transform Odyssey LP(17) | | | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alberta Investment Management Corporation(18) | | | | | 500,000 | | | | | | 83,333 | | | | | | 500,000 | | | | | | 83,333 | | | | | | — | | | | | | — | | | | | | — | | |
Healthcare of Ontario Pension Plan Trust Fund(19) | | | | | 1,000,000 | | | | | | 166,666 | | | | | | 1,000,000 | | | | | | 166,666 | | | | | | — | | | | | | — | | | | | | — | | |
National Bank Financial Inc.(20) | | | | | 500,000 | | | | | | 83,333 | | | | | | 500,000 | | | | | | 83,333 | | | | | | — | | | | | | — | | | | | | — | | |
Avi Das | | | | | 5,000 | | | | | | 833 | | | | | | 5,000 | | | | | | 833 | | | | | | — | | | | | | — | | | | | | — | | |
| | | Before the Offering | | | | | | | | | | | | | | | After the Offering | | ||||||||||||||||||||||||
Name of Selling Shareholder | | | Number of Shares of Common Stock | | | Number of Warrants | | | Number of Shares of Common Stock Being Offered | | | Number of Warrants Being Offered | | | Number of Shares of Common Stock | | | Percentage of Outstanding Shares of Common Stock | | | Number of Warrants | | |||||||||||||||||||||
Ken Manget | | | | | 22,500 | | | | | | 3,750 | | | | | | 22,500 | | | | | | 3,750 | | | | | | — | | | | | | — | | | | | | — | | |
2768566 Ontario Corp.(21) | | | | | 50,000 | | | | | | 8,333 | | | | | | 50,000 | | | | | | 8,333 | | | | | | — | | | | | | — | | | | | | — | | |
Badger Power Consulting Ltd.(22) | | | | | 307,500 | | | | | | 51,250 | | | | | | 307,500 | | | | | | 51,250 | | | | | | — | | | | | | — | | | | | | — | | |
Michael Hoffman | | | | | 307,500 | | | | | | 51,250 | | | | | | 307,500 | | | | | | 51,250 | | | | | | — | | | | | | — | | | | | | — | | |
Chris Jarratt | | | | | 307,500 | | | | | | 51,250 | | | | | | 307,500 | | | | | | 51,250 | | | | | | — | | | | | | — | | | | | | — | | |
PSAM WorldArb Master Fund Ltd.(23) | | | | | 500,000 | | | | | | 83,333 | | | | | | 500,000 | | | | | | 83,333 | | | | | | — | | | | | | — | | | | | | — | | |
NBIMC Quantitative Equity Strategic Beta (2017) Fund(24) | | | | | 235,548 | | | | | | 39,258 | | | | | | 235,548 | | | | | | 39,258 | | | | | | — | | | | | | — | | | | | | — | | |
NBIMC Quantitative Equity Strategic Beta Fund – Class N(25) | | | | | 14,452 | | | | | | 2,408 | | | | | | 14,452 | | | | | | 2,408 | | | | | | — | | | | | | — | | | | | | — | | |
NBIMC Quantitative Strategies (2017) Fund(26) | | | | | 235,132 | | | | | | 39,188 | | | | | | 235,132 | | | | | | 39,188 | | | | | | — | | | | | | — | | | | | | — | | |
NBIMC Quantitative Strategies Fund – Class N(27) | | | | | 14,868 | | | | | | 2,478 | | | | | | 14,868 | | | | | | 2,478 | | | | | | — | | | | | | — | | | | | | — | | |
Alex Rodrigues(28) | | | | | 50,034,332 | | | | | | — | | | | | | 50,034,332 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brandon Moak(29) | | | | | 37,044,649 | | | | | | — | | | | | | 37,044,649 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pat Grady(30) | | | | | 742,497 | | | | | | — | | | | | | 742,497 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Northern Genesis Sponsor LLC(31) | | | | | 10,038,096 | | | | | | 8,686,667 | | | | | | 10,038,096 | | | | | | 8,686,667 | | | | | | — | | | | | | — | | | | | | — | | |
Michael Reid | | | | | 9,020,612 | | | | | | — | | | | | | 9,020,612 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | PAGE | | |||
Northern Genesis Acquisition Corp. II Audited Financial Statements — December 31, 2020 | | | | | | | |
| | | | F-2 | | | |
Financial Statements: | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | | | | |
Northern Genesis Acquisition Corp. II Audited Financial Statements — January 15, 2021 | | | | | | | |
| | | | F-18 | | | |
Financial Statements: | | | | | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
Northern Genesis Acquisition Corp. II Interim Financial Statements — September 30, 2021 | | | ��� | | | | |
Financial Statements: | | | | | | | |
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | | | | |
Embark Trucks Inc., Financial Statements | | | | | | | |
| | | | | | | |
| | | | F-57 | | | |
| | | | F-58 | | | |
| | | | F-59 | | | |
| | | | F-60 | | | |
| | | | F-61 | | | |
| | | | F-63 | | | |
| | | | F-64 | | |
| ASSETS | | | | | | | |
| Deferred offering costs | | | | $ | 249,917 | | |
| TOTAL ASSETS | | | | $ | 249,917 | | |
| LIABILITIES AND STOCKHOLDER’S EQUITY | | | | | | | |
| Current liabilities | | | | | | | |
| Accrued expenses | | | | $ | 1,450 | | |
| Accrued offering costs | | | | | 107,000 | | |
| Promissory note — related party | | | | | 117,917 | | |
| Total Current Liabilities | | | | | 226,367 | | |
| Commitments and Contingencies | | | | | | | |
| Stockholder’s Equity | | | | | | | |
| Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding | | | | | — | | |
| Common stock, $0.0001 par value; 50,000,000 shares authorized; 10,350,000 shares issued and outstanding | | | | | 1,035 | | |
| Additional paid-in capital | | | | | 23,965 | | |
| Accumulated deficit | | | | | (1,450) | | |
| Total Stockholder’s Equity | | | | | 23,550 | | |
| TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY | | | | $ | 249,917 | | |
| Formation and operating costs | | | | $ | 1,450 | | |
| Net Loss | | | | $ | (1,450) | | |
| Weighted average shares outstanding, basic and diluted | | | | | 10,350,000 | | |
| Basic and diluted net loss per common share | | | | $ | (0.00) | | |
| | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Stockholder’s Equity | | ||||||||||||||||||
| Shares | | | Amount | | ||||||||||||||||||||||||||
Balance — September 25, 2020 (inception) | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common stock to Sponsor | | | | | 10,350,000 | | | | | | 1,035 | | | | | | 23,965 | | | | | | — | | | | | | 25,000 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (1,450) | | | | | | (1,450) | | |
Balance — December 31, 2020 | | | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | 23,965 | | | | | $ | (1,450) | | | | | $ | 23,550 | | |
| Cash Flows from Operating Activities: | | | | | | | |
| Net loss | | | | $ | (1,450) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
| Changes in operating assets and liabilities: | | | | | | | |
| Accrued expenses | | | | | 1,450 | | |
| Net cash used in operating activities | | | | | — | | |
| Cash Flows from Financing Activities: | | | | | | | |
| Proceeds from promissory note — related party | | | | | 117,917 | | |
| Payment of offering costs | | | | | (117,917) | | |
| Net cash provided by financing activities | | | | | — | | |
| Net Change in Cash | | | | | — | | |
| Cash — Beginning | | | | | — | | |
| Cash — Ending | | | | $ | — | | |
| Non-cash investing and financing activities: | | | | | | | |
| Deferred offering costs included in accrued offering costs | | | | $ | 107,000 | | |
| Deferred offering costs paid by Sponsor in exchange for the issuance of common stock | | | | $ | 25,000 | | |
| | | Page | | |||
| | | | F-18 | | | |
| | | | F-19 | | | |
| | | | F-20 | | |
| ASSETS | | | | | | | |
| Current assets | | | | | | | |
| Cash | | | | $ | 588,820 | | |
| Due from sponsor | | | | | 1,080,000 | | |
| Prepaid expenses and other current assets | | | | | 24,400 | | |
| Total Current Assets | | | | | 1,693,220 | | |
| Cash held in Trust Account | | | | | 414,000,000 | | |
| TOTAL ASSETS | | | | $ | 415,693,220 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | |
| Current liabilities | | | | | | | |
| Accrued expenses | | | | $ | 1,450 | | |
| Accrued offering costs | | | | | 251,748 | | |
| Promissory note – related party | | | | | 117,917 | | |
| Total Current Liabilities | | | | | 371,115 | | |
| Warrant liability | | | | | 30,583,467 | | |
| Deferred underwriting payable | | | | | 14,490,000 | | |
| Total Liabilities | | | | | 45,444,582 | | |
| Commitments | | | | | | | |
| Common stock subject to possible redemption, 41,400,000 shares, at the redemption value | | | | | 414,000,000 | | |
| Stockholders’ Equity | | | | | | | |
| Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding | | | | | — | | |
| Common stock, $0.0001 par value; 100,000,000 shares authorized; 10,350,000 shares issued and outstanding | | | | | 1,035 | | |
| Additional paid-in capital | | | | | — | | |
| Accumulated deficit | | | | | (43,752,397) | | |
| Total Stockholders’ Equity | | | | | (43,751,362) | | |
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | $ | 415,693,220 | | |
Balance Sheet as of January 15, 2021 | | | As Previously Reported | | | Adjustment | | | As Restated | | |||||||||
Common stock subject to possible redemption | | | | $ | 365,248,633 | | | | | $ | 48,751,367 | | | | | $ | 414,000,000 | | |
Common stock shares | | | | $ | 1,523 | | | | | $ | (488) | | | | | $ | 1,035 | | |
Additional paid-in capital | | | | $ | 6,415,718 | | | | | $ | (6,415,718) | | | | | $ | — | | |
Accumulated deficit | | | | $ | (1,417,236) | | | | | $ | (42,335,161) | | | | | $ | (43,752,397) | | |
Total Stockholders’ Equity (Deficit) | | | | $ | 5,000,005 | | | | | $ | (48,751,367) | | | | | $ | (43,751,362) | | |
| Gross proceeds | | | | $ | 414,000,000 | | |
| Less: | | | | | | | |
| Proceeds allocated to Public Warrants | | | | $ | (20,286,000) | | |
| Class A common stock issuance costs | | | | $ | (22,073,126) | | |
| Plus: | | | | | | | |
| Accretion of carrying value to redemption value | | | | $ | 42,359,126 | | |
| Class A common stock subject to possible redemption | | | | $ | 414,000,000 | | |
| | | PAGE | | |||
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
| | | (Unaudited) | | | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash | | | | $ | 34,688 | | | | | $ | — | | |
Prepaid expenses and other current assets | | | | | 116,653 | | | | | | — | | |
Total Current Assets | | | | | 151,341 | | | | | | — | | |
Deferred offering costs | | | | | — | | | | | | 249,917 | | |
Marketable securities held in Trust Account | | | | | 414,028,694 | | | | | | — | | |
TOTAL ASSETS | | | | $ | 414,180,035 | | | | | $ | 249,917 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accrued expenses | | | | $ | 1,091,604 | | | | | $ | 1,450 | | |
Accrued offering costs | | | | | — | | | | | | 107,000 | | |
Promissory note — related party | | | | | 750,000 | | | | | | 117,917 | | |
Total Current Liabilities | | | | | 1,841,604 | | | | | | 226,367 | | |
FPA liability | | | | | 713,334 | | | | | | — | | |
Warrant liability | | | | | 22,255,067 | | | | | | — | | |
Deferred underwriting fee payable | | | | | 14,490,000 | | | | | | — | | |
Total Liabilities | | | | | 39,300,005 | | | | | | 226,367 | | |
Commitments | | | | | | | | | | | | | |
Common stock subject to possible redemption 41,400,000 and 0 shares at redemption value at September 30, 2021 and December 31, 2020, respectively | | | | | 414,000,000 | | | | | | — | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding | | | | | — | | | | | | — | | |
Common stock, $0.0001 par value; 100,000,000 shares authorized; 10,350,000 at September 30, 2021 and December 31, 2020 | | | | | 1,035 | | | | | | 1,035 | | |
Additional paid-in capital | | | | | — | | | | | | 23,965 | | |
Accumulated deficit | | | | | (39,121,005) | | | | | | (1,450) | | |
Total Stockholders’ Equity (Deficit) | | | | | (39,119,970) | | | | | | 23,550 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | $ | 414,180,035 | | | | | $ | 249,917 | | |
| | | Three Months Ended September 30, 2021 | | | For the Period from September 25, 2020 (Inception) through September 30, 2020 | | | Nine Months Ended September 30, 2021 | | |||||||||
Operating and formation costs | | | | $ | 1,554,197 | | | | | $ | 1,000 | | | | | $ | 3,016,548 | | |
Loss from operations | | | | | (1,554,197) | | | | | | (1,000) | | | | | | (3,016,548) | | |
Other income (loss): | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability | | | | | 12,701,734 | | | | | | — | | | | | | 8,328,400 | | |
Change in fair value of FPA liability | | | | | 393,333 | | | | | | — | | | | | | 253,333 | | |
Loss on initial issuance of private warrants | | | | | — | | | | | | — | | | | | | (267,467) | | |
Offering costs allocated to warrant and FPA liabilities | | | | | — | | | | | | — | | | | | | (1,148,289) | | |
Interest earned on marketable securities held in Trust Account | | | | | 5,328 | | | | | | — | | | | | | 28,694 | | |
Total other income, net | | | | | 13,100,395 | | | | | | — | | | | | | 7,194,671 | | |
Net income (loss) | | | | $ | 11,546,198 | | | | | $ | 1,000 | | | | | $ | 4,178,123 | | |
Basic and diluted weighted average shares outstanding, redeemable common stock subject to possible redemption | | | | | 41,400,000 | | | | | | — | | | | | | 39,125,275 | | |
Basic and Diluted net income (loss) per share, redeemable common stock | | | | $ | 0.22 | | | | | $ | 0.00 | | | | | $ | 0.08 | | |
Basic and diluted weighted average shares outstanding, non-redeemable common stock subject to possible redemption | | | | | 10,350,000 | | | | | | 10,350,000 | | | | | | 10,275,824 | | |
Basic and diluted net income (loss) per share, non-redeemable common stock | | | | $ | 0.22 | | | | | $ | 0.00 | | | | | $ | 0.08 | | |
| | | Common Stock | | | Additional Paid-In Capital | | | Retained Earnings / (Accumulated Deficit) | | | Total Stockholders’ Equity (Deficit) | | ||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||
Balance — January 1, 2021 | | | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | 23,965 | | | | | $ | (1,450) | | | | | $ | 23,550 | | |
Accretion for common stock subject to redemption amount | | | | | — | | | | | | — | | | | | | (23,965) | | | | | | (42,335,161) | | | | | | (42,359,126) | | |
Net Income | | | | | — | | | | | | — | | | | | | — | | | | | | 4,880,183 | | | | | | 4,880,183 | | |
Balance — March 31, 2021 | | | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | — | | | | | $ | (37,456,428) | | | | | $ | (37,455,393) | | |
Initial classification of FPA liability | | | | | — | | | | | | — | | | | | | — | | | | | | (966,667) | | | | | | (966,667) | | |
Net Loss | | | | | — | | | | | | — | | | | | | — | | | | | | (12,244,108) | | | | | | (12,244,108) | | |
Balance — June 30, 2021 | | | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | — | | | | | $ | (50,667,203) | | | | | $ | (50,666,168) | | |
Net Income | | | | | — | | | | | | — | | | | | | — | | | | | | 11,546,198 | | | | | | 11,546,198 | | |
Balance — September 30, 2021 | | | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | — | | | | | $ | (39,121,005) | | | | | $ | (39,119,970) | | |
| | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Stockholders’ Equity | | ||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||
Balance — September 25, 2020 (inception) | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common stock to Sponsor | | | | | 10,350,000 | | | | | | 1,035 | | | | | | 23,965 | | | | | | — | | | | | | 25,000 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (1,000) | | | | | | (1,000) | | |
Balance — September 30, 2020 | | | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | 23,965 | | | | | $ | (1,000) | | | | | $ | 24,000 | | |
| | | Nine Months Ended September 30, 2021 | | | For the period from September 25, 2020 (inception) through September 30, 2020 | | ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income (loss) | | | | $ | 4,182,273 | | | | | $ | (1,000) | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account | | | | | (28,694) | | | | | | — | | |
Changes in fair value of warrant liability | | | | | (8,328,400) | | | | | | — | | |
Change in fair value of FPA liability | | | | | (253,333) | | | | | | — | | |
Loss on initial issuance of private warrants | | | | | 267,467 | | | | | | — | | |
Offering costs allocable to warrant liabilities | | | | | 1,148,289 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other current assets | | | | | (116,653) | | | | | | — | | |
Accrued expenses | | | | | 1,090,154 | | | | | | 1,000 | | |
Net cash used in operating activities | | | | | (2,038,897) | | | | | | — | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investment of cash in Trust Account | | | | | (414,000,000) | | | | | | — | | |
Net cash used in investing activities | | | | | (414,000,000) | | | | | | — | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from sale of Units, net of underwriting discounts paid | | | | | 405,720,000 | | | | | | — | | |
Proceeds from sale of Private Placement Warrants | | | | | 10,030,000 | | | | | | — | | |
Proceeds from promissory note – related party | | | | | 750,000 | | | | | | 5,000 | | |
Repayment of promissory note – related party | | | | | (117,917) | | | | | | — | | |
Payment of offering costs | | | | | (308,498) | | | | | | (5,000) | | |
Net cash provided by financing activities | | | | | 416,073,585 | | | | | | — | | |
Net Change in Cash | | | | | 34,688 | | | | | | — | | |
Cash — Beginning of period | | | | | — | | | | | | — | | |
Cash — End of period | | | | $ | 34,688 | | | | | $ | — | | |
Non-Cash investing and financing activities: | | | | | | | | | | | | | |
Initial classification of common stock subject to possible redemption | | | | $ | 414,000,000 | | | | | $ | — | | |
Initial Classification of Warrant Liabilities | | | | $ | 30,583,467 | | | | | $ | — | | |
Deferred underwriting fee payable | | | | $ | 14,490,000 | | | | | $ | — | | |
| | | As Previously Reported | | | Adjustment | | | As Restated | |
Condensed Consolidated Statement of Changes in Stockholders’ Equity (Deficit) March 31, 2021 | | | | |
| | | As Previously Reported | | | Adjustment | | | As Restated | | |||||||||
Sale of 41,400,000 Units, net of underwriting discounts | | | | $ | 371,629,911 | | | | | $ | (371,629,911) | | | | | $ | — | | |
Initial value of common stock subject to possible redemption at IPO date | | | | | (365,248,633) | | | | | | 365,248,633 | | | | | | — | | |
Change in value of common stock subject to redemption | | | | | 6,295,969 | | | | | | (6,295,969) | | | | | | — | | |
Accretion for common stock to redemption amount | | | | | — | | | | | | (42,359,126) | | | | | | (42,359,126) | | |
Total stockholders’ equity (deficit) | | | | | 5,000,005 | | | | | | (42,455,398) | | | | | | (37,455,393) | | |
Condensed Consolidated Statement of Changes in Stockholders’ Equity (Deficit) June 30, 2021 | | | | | | | | | | | | | | | | | | | |
Change in value of common stock subject to redemption | | | | $ | 42,455,398 | | | | | $ | (42,455,398) | | | | | $ | — | | |
Total stockholders’ equity | | | | | (50,666,168) | | | | | | — | | | | | | (50,666,168) | | |
| | | Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption | | | Basic and diluted net loss per share, Class A common stock | | | Basic and diluted weighted average shares outstanding, Class B common stock subject to possible redemption | | | Basic and diluted net loss per share, Class B common stock | | ||||||||||||
For the three months ended, September 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
As Previously Reported | | | | | 51,750,000 | | | | | $ | 0.22 | | | | | | — | | | | | $ | — | | |
As Restated | | | | | 41,400,000 | | | | | $ | 0.22 | | | | | | 10,350,000 | | | | | $ | 0.22 | | |
For the nine months ended, September 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
As Previously Reported | | | | | 48,906,593 | | | | | $ | 0.09 | | | | | | — | | | | | $ | — | | |
As Restated | | | | | 39,125,275 | | | | | $ | 0.08 | | | | | | 10,275,824 | | | | | $ | 0.08 | | |
| Gross proceeds | | | | $ | 414,000,000 | | |
| Less: | | | | | | | |
| Proceeds allocated to Public Warrants | | | | $ | (20,286,000) | | |
| Class A common stock issuance costs | | | | $ | (22,073,126) | | |
| Plus: | | | | | | | |
| Accretion of carrying value to redemption value | | | | $ | 42,359,126 | | |
| Class A common stock subject to possible redemption | | | | $ | 414,000,000 | | |
| | | Three Months Ended September 30, 2021 | | | Nine Months Ended September 30, 2021 | | | For the Period from September 25, 2020 (Inception) Through September 30, 2020 | | |||||||||||||||||||||||||||
| Redeemable | | | Non- redeemable | | | Redeemable | | | Non- redeemable | | | Redeemable | | | Non- redeemable | | ||||||||||||||||||||
Basic and diluted net income (loss) per common share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss), as adjusted | | | | $ | 9,233,638 | | | | | $ | 2,308,410 | | | | | $ | 3,309,040 | | | | | $ | 869,083 | | | | | $ | — | | | | | $ | (1,000) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding | | | | | 41,400,000 | | | | | | 10,350,000 | | | | | | 39,125,275 | | | | | | 10,275,824 | | | | | | — | | | | | | 10,350,000 | | |
Basic and diluted net income (loss) per common share | | | | $ | 0.22 | | | | | $ | 0.22 | | | | | $ | 0.08 | | | | | $ | 0.08 | | | | | $ | — | | | | | $ | (0.00) | | |
Description | | | Level | | | September 30, 2021 | | ||||||
Assets: | | | | | | | | | | | | | |
Marketable securities held in Trust Account | | | | | 1 | | | | | $ | 414,028,694 | | |
Liabilities: | | | | | | | | | | | | | |
Warrant liability — Public Warrants | | | | | 1 | | | | | $ | 14,766,000 | | |
Warrant liability — Private Placement Warrants | | | | | 3 | | | | | $ | 7,489,067 | | |
FPA Liability | | | | | 2 | | | | | $ | 713,333 | | |
| | | Private Placement | | | Public | | | Warrant Liabilities | | |||||||||
Fair value as of September 25, 2020 (inception) | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on January 15, 2021 | | | | | 10,297,467 | | | | | | 20,286,000 | | | | | | 30,583,467 | | |
Change in valuation inputs or other assumptions | | | | | (2,808,400) | | | | | | (5,520,000) | | | | | | (8,328,400) | | |
Fair value as of September 30, 2021 | | | | $ | 7,849,067 | | | | | $ | 14,766,000 | | | | | $ | 22,255,067 | | |
| | | FPA Liability | | |||
Fair value, April 21, 2021 | | | | $ | 966,667 | | |
Loss on change in fair value | | | | | (253,333) | | |
Fair value, September 30, 2021 | | | | $ | 713,334 | | |
| | | January 15, 2021 | | | September 30, 2021 | | ||||||
Expected Volatility | | | | | 25.0% | | | | | | 17.0% | | |
Risk-free interest rate | | | | | 0.58% | | | | | | 1.02% | | |
Expected term (years) | | | | | 5.00 | | | | | | 5.00 | | |
Fair value per share of common stock | | | | $ | 9.51 | | | | | $ | 9.93 | | |
| | | September 30, 2021 | | | December 31, 2020 | | | December 31, 2019 | | |||||||||
| | | (Unaudited) | | | | | | | | | | | | | | |||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 47,886 | | | | | $ | 11,055 | | | | | $ | 9,858 | | |
Restricted cash, short-term | | | | | 65 | | | | | | 65 | | | | | | 65 | | |
Short-term investments | | | | | 5,005 | | | | | | 53,553 | | | | | | 68,322 | | |
Prepaid expenses and other current assets | | | | | 6,733 | | | | | | 1,367 | | | | | | 1,985 | | |
Total current assets | | | | | 59,689 | | | | | | 66,040 | | | | | | 80,230 | | |
Restricted cash, long-term | | | | | 340 | | | | | | 340 | | | | | | 405 | | |
Property, equipment and software, net | | | | | 8,529 | | | | | | 6,526 | | | | | | 5,092 | | |
Long-term investments | | | | | — | | | | | | — | | | | | | 7,311 | | |
Other assets | | | | | 3,307 | | | | | | 78 | | | | | | 75 | | |
Total assets | | | | $ | 71,865 | | | | | $ | 72,984 | | | | | $ | 93,113 | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | | $ | 3,166 | | | | | $ | 399 | | | | | $ | 301 | | |
Accrued expenses and other current liabilities | | | | | 6,414 | | | | | | 892 | | | | | | 436 | | |
Convertible Note | | | | | 20,572 | | | | | | — | | | | | | — | | |
Derivative liability | | | | | 13,946 | | | | | | — | | | | | | — | | |
Short-term notes payable | | | | | 282 | | | | | | 246 | | | | | | 275 | | |
Total current liabilities | | | | | 44,380 | | | | | | 1,537 | | | | | | 1,012 | | |
Long-term notes payable | | | | | 549 | | | | | | 512 | | | | | | 758 | | |
Other long-term liabilities | | | | | 50 | | | | | | — | | | | | | — | | |
Long-term deferred rent | | | | | 167 | | | | | | 130 | | | | | | 135 | | |
Total liabilities | | | | | 45,146 | | | | | | 2,179 | | | | | | 1,905 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.00001 par value. 87,355,585 shares authorized; 87,355,585 shares issued and outstanding as of September 30, 2021, December 31, 2020, and December 31, 2019 | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
Founders Preferred stock, $0.00001 par value. 1,124,856 shares authorized; 162,558 shares issued and outstanding as of September 30, 2021, December 31, 2020 and December 31, 2019 | | | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.00001 par value. 150,000,000 shares authorized; 47,895,715 shares issued and outstanding as of September 30, 2021, 47,340,305 shares as of December 31, 2020, and 47,000,134 shares as of December 31, 2019 | | | | | — | | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | 133,233 | | | | | | 129,449 | | | | | | 128,297 | | |
Accumulated other comprehensive income | | | | | | | | | | | 45 | | | | | | 69 | | |
Accumulated deficit | | | | | (106,515) | | | | | | (58,690) | | | | | | (37,159) | | |
Total stockholders’ Equity | | | | | 26,719 | | | | | | 70,805 | | | | | | 91,208 | | |
Total liabilities and stockholders’ Equity | | | | $ | 71,865 | | | | | $ | 72,984 | | | | | $ | 93,113 | | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (unaudited) | | | | | | | | | | | | | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 26,823 | | | | | | 13,236 | | | | | | 18,831 | | | | | | 13,711 | | |
General and administrative | | | | | 11,585 | | | | | | 2,509 | | | | | | 3,595 | | | | | | 2,714 | | |
Total operating expenses | | | | | 38,408 | | | | | | 15,745 | | | | | | 22,426 | | | | | | 16,425 | | |
Loss from operations | | | | | (38,408) | | | | | | (15,745) | | | | | | (22,426) | | | | | | (16,425) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liability | | | | | (5,783) | | | | | | — | | | | | | — | | | | | | — | | |
Other income: | | | | | 18 | | | | | | 93 | | | | | | 107 | | | | | | 29 | | |
Interest income | | | | | 83 | | | | | | 712 | | | | | | 788 | | | | | | 1,086 | | |
Interest expense | | | | | (3,735) | | | | | | (48) | | | | | | — | | | | | | — | | |
Loss before provision for income taxes | | | | | (47,825) | | | | | | (14,988) | | | | | | (21,531) | | | | | | (15,310) | | |
Provision for income taxes | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss | | | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Net loss attributable to common stockholders, basic and diluted | | | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Net loss per share attributable to common stockholders, basic and diluted: | | | | $ | (1.00) | | | | | $ | (0.32) | | | | | $ | (0.46) | | | | | $ | (0.33) | | |
Weighted-average shares used in computing net loss per share attributable to common stockholders: | | | | | 47,667,440 | | | | | | 46,603,282 | | | | | | 46,743,539 | | | | | | 45,800,696 | | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (unaudited) | | | | | | | | | | | | | | |||||||||
Net loss | | | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Other comprehensive loss (net of tax): | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized (losses) gains on available-for-sale securities, net | | | | | (45) | | | | | | 42 | | | | | | (24) | | | | | | 69 | | |
Comprehensive loss | | | | $ | (47,870) | | | | | $ | (14,946) | | | | | $ | (21,555) | | | | | $ | (15,241) | | |
| | | Preferred Stock | | | Founders Preferred Stock | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Accumulated Other Comprehensive Income (Loss) | | | Total Stockholders’ Equity | | |||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019 | | | | | 87,355,585 | | | | | | 1 | | | | | | 162,558 | | | | | | 0 | | | | | | 47,000,134 | | | | | | 0 | | | | | | 128,297 | | | | | | (37,159) | | | | | | 69 | | | | | | 91,208 | | |
Shares issued upon exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,917 | | | | | | — | | | | | | 95 | | | | | | — | | | | | | — | | | | | | 95 | | |
Shares repurchased | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (254,973) | | | | | | — | | | | | | (52) | | | | | | | | | | | | | | | | | | (52) | | |
Vesting of early exercised options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45 | | | | | | — | | | | | | — | | | | | | 45 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 655 | | | | | | — | | | | | | — | | | | | | 655 | | |
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42 | | | | | | 42 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,988) | | | | | | — | | | | | | (14,988) | | |
Balance at September 30, 2020 | | | | | 87,355,585 | | | | | | 1 | | | | | | 162,558 | | | | | $ | 0 | | | | | | 46,941,078 | | | | | $ | 0 | | | | | $ | 129,040 | | | | | $ | (52,147) | | | | | $ | 111 | | | | | $ | 77,005 | | |
Shares issued upon exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 452,459 | | | | | | — | | | | | | 90 | | | | | | — | | | | | | — | | | | | | 90 | | |
Shares repurchased | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (53,232) | | | | | | — | | | | | | (12) | | | | | | — | | | | | | — | | | | | | (12) | | |
Vesting of early exercised options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16 | | | | | | — | | | | | | — | | | | | | 16 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 316 | | | | | | — | | | | | | — | | | | | | 316 | | |
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (66) | | | | | | (66) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,543) | | | | | | — | | | | | | (6,543) | | |
Balance at December 31, 2020 | | | | | 87,355,585 | | | | | | 1 | | | | | | 162,558 | | | | | $ | 0 | | | | | | 47,340,305 | | | | | $ | 0 | | | | | $ | 129,449 | | | | | $ | (58,690) | | | | | $ | 45 | | | | | $ | 70,805 | | |
Shares issued upon exercise of stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 556,535 | | | | | | — | | | | | | 149 | | | | | | — | | | | | | — | | | | | | 149 | | |
Shares repurchased | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,125) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vesting of early exercised options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | | | | | — | | | | | | — | | | | | | 39 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,821 | | | | | | — | | | | | | — | | | | | | 1,821 | | |
Issuance of common stock warrants | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,775 | | | | | | — | | | | | | — | | | | | | 1,775 | | |
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (45) | | | | | | (45) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (47,825) | | | | | �� | — | | | | | | (47,825) | | |
Balance at September 30, 2021 | | | | | 87,355,585 | | | | | | 1 | | | | | | 162,558 | | | | | $ | — | | | | | | 47,895,715 | | | | | $ | 0 | | | | | $ | 133,233 | | | | | $ | (106,515) | | | | | $ | — | | | | | $ | 26,719 | | |
| | | Preferred Stock | | | Founders Preferred Stock | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Accumulated Other Comprehensive Income | | | Total Stockholders’ Equity | | |||||||||||||||||||||||||||||||||||||||
| Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount(1) | | ||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018 | | | | | 66,406,131 | | | | | $ | 1 | | | | | | 1,124,856 | | | | | $ | — | | | | | | 45,274,878 | | | | | $ | — | | | | | $ | 57,418 | | | | | $ | (21,849) | | | | | $ | — | | | | | $ | 35,570 | | |
Issuance of Series C Preferred Stock, net of issuance costs of $78 | | | | | 19,987,156 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 69,922 | | | | | | — | | | | | | — | | | | | | 69,922 | | |
Secondary sale of Founders Preferred Stock | | | | | 962,298 | | | | | | — | | | | | | (962,298) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shares issued upon exercise of stock options(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,725,256 | | | | | | — | | | | | | 63 | | | | | | — | | | | | | — | | | | | | 63 | | |
Vesting of early exercised stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 162 | | | | | | — | | | | | | — | | | | | | 162 | | |
Stock – based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 732 | | | | | | — | | | | | | — | | | | | | 732 | | |
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 69 | | | | | | 69 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,310) | | | | | | — | | | | | | (15,310) | | |
Balance at December 31, 2019 | | | | | 87,355,585 | | | | | $ | 1 | | | | | | 162,558 | | | | | | — | | | | | | 47,000,134 | | | | | | — | | | | | $ | 128,297 | | | | | $ | (37,159) | | | | | $ | 69 | | | | | $ | 91,208 | | |
Shares issued upon exercise of stock options(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 340,171 | | | | | | — | | | | | | 121 | | | | | | — | | | | | | — | | | | | | 121 | | |
Vesting of early exercised stock options | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61 | | | | | | — | | | | | | — | | | | | | 61 | | |
Stock – based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 970 | | | | | | — | | | | | | — | | | | | | 970 | | |
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24) | | | | | | (24) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,531) | | | | | | — | | | | | | (21,531) | | |
Balance at December 31, 2020 | | | | | 87,355,585 | | | | | $ | 1 | | | | | | 162,558 | | | | | $ | — | | | | | | 47,340,305 | | | | | $ | — | | | | | $ | 129,449 | | | | | $ | (58,690) | | | | | $ | 45 | | | | | $ | 70,805 | | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (unaudited) | | | | | | | | | | | | | | |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 756 | | | | | | 560 | | | | | | 822 | | | | | | 615 | | |
Stock-based compensation, net of amounts capitalized | | | | | 1,661 | | | | | | 570 | | | | | | 842 | | | | | | 626 | | |
Issuance of warrants for services | | | | | 1,774 | | | | | | — | | | | | | — | | | | | | — | | |
Net amortization of premiums and accretion of discounts on investments | | | | | 265 | | | | | | 145 | | | | | | 226 | | | | | | (75) | | |
Loss on disposal of property, equipment and software | | | | | — | | | | | | — | | | | | | — | | | | | | 16 | | |
Amortization of debt discount | | | | | 3,735 | | | | | | — | | | | | | — | | | | | | — | | |
Change in fair value of derivative liability | | | | | 5,783 | | | | | | — | | | | | | — | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets | | | | | (911) | | | | | | 890 | | | | | | (150) | | | | | | (574) | | |
Other assets | | | | | (3,229) | | | | | | — | | | | | | (3) | | | | | | (10) | | |
Accounts payable | | | | | 2,759 | | | | | | 82 | | | | | | 151 | | | | | | 115 | | |
Accrued expenses and other current liabilities | | | | | 2,374 | | | | | | 437 | | | | | | 513 | | | | | | 386 | | |
Net cash used in operating activities | | | | | (32,858) | | | | | | (12,304) | | | | | | (19,130) | | | | | | (14,211) | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of investments | | | | | — | | | | | | (42,264) | | | | | | (52,421) | | | | | | (79,489) | | |
Maturities of investments | | | | | 48,239 | | | | | | 59,707 | | | | | | 74,250 | | | | | | 4,000 | | |
Purchase of property, equipment and software | | | | | (2,380) | | | | | | (1,459) | | | | | | (2,181) | | | | | | (1,882) | | |
Deposit for purchase of trucks | | | | | (400) | | | | | | — | | | | | | (10) | | | | | | (325) | | |
Refund of deposit for trucks | | | | | 47 | | | | | | — | | | | | | 778 | | | | | | — | | |
Net cash provided by (used in) investing activities | | | | | 45,506 | | | | | | 15,984 | | | | | | 20,416 | | | | | | (77,696) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash proceeds received from convertible note payable | | | | | 25,001 | | | | | | — | | | | | | — | | | | | | — | | |
Payment towards notes payable | | | | | (140) | | | | | | (214) | | | | | | (275) | | | | | | (225) | | |
Proceeds from issuance of Series C preferred stock, net of issuance costs of $78 | | | | | — | | | | | | — | | | | | | — | | | | | | 69,922 | | |
Deferred offering costs | | | | | (827) | | | | | | — | | | | | | — | | | | | | — | | |
Proceeds from exercise of stock options | | | | | 149 | | | | | | 43 | | | | | | 121 | | | | | | 63 | | |
Net cash provided by (used in) financing activities | | | | | 24,183 | | | | | | (171) | | | | | | (154) | | | | | | 69,760 | | |
Net increase (decrease) in cash, cash equivalents and restricted cash | | | | | 36,831 | | | | | | 3,510 | | | | | | 1,132 | | | | | | (22,147) | | |
Cash, cash equivalents and restricted cash at beginning of period | | | | | 11,460 | | | | | | 10,328 | | | | | | 10,328 | | | | | | 32,475 | | |
Cash, cash equivalents and restricted cash at end of period | | | | $ | 48,291 | | | | | $ | 13,838 | | | | | $ | 11,460 | | | | | $ | 10,328 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash paid during the year for interest | | | | $ | — | | | | | $ | 33 | | | | | $ | 62 | | | | | $ | 50 | | |
Supplemental schedule of noncash investing and financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of property, equipment and software in accounts payable | | | | $ | 71 | | | | | $ | 47 | | | | | $ | 64 | | | | | $ | 118 | | |
Acquisition of trucks by assuming notes payable | | | | | 278 | | | | | | — | | | | | | — | | | | | | 922 | | |
Deferred offering costs in accrued liability | | | | | 3,275 | | | | | | — | | | | | | — | | | | | | — | | |
Reclassification of truck deposits to property and equipment | | | | | — | | | | | | — | | | | | | — | | | | | | 300 | | |
Stock-based compensation capitalized into internally developed software | | | | | 160 | | | | | | 102 | | | | | | 128 | | | | | | 106 | | |
Vesting of early exercised stock options | | | | | 39 | | | | | | 45 | | | | | | 61 | | | | | | 162 | | |
| | | September 30, | | | December 31, | | ||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
| | | (unaudited) | | | | | | | | | | | | | | |||
Cash and cash equivalents | | | | $ | 47,886 | | | | | $ | 11,055 | | | | | $ | 9,858 | | |
Restricted cash, short-term | | | | | 65 | | | | | | 65 | | | | | | 65 | | |
Restricted cash, long-term | | | | | 340 | | | | | | 340 | | | | | | 405 | | |
Cash, cash equivalents and restricted cash | | | | $ | 49,291 | | | | | $ | 11,460 | | | | | $ | 10,328 | | |
| | | As of September 30, 2021 (in thousands) | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
| | | (unaudited) | | |||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
United States money market funds | | | | $ | 26,318 | | | | | | — | | | | | | — | | | | | $ | 26,318 | | |
Short-term investments | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities | | | | | — | | | | | | 5,005 | | | | | | — | | | | | | 5,005 | | |
Long-term investments | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability | | | | $ | — | | | | | | — | | | | | | 13,946 | | | | | $ | 13,946 | | |
| | | As of December 31, 2020 (in thousands) | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
United States money market funds | | | | $ | 7,586 | | | | | | — | | | | | | — | | | | | $ | 7,586 | | |
Marketable securities | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities | | | | | — | | | | | | 53,553 | | | | | | — | | | | | | 53,553 | | |
Long-term investments | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | |
| | | As of December 31, 2019 (in thousands) | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
United States money market funds | | | | $ | 7,160 | | | | | | — | | | | | | — | | | | | $ | 7,160 | | |
Short-term investments | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities | | | | | — | | | | | | 68,322 | | | | | | — | | | | | | 68,322 | | |
Marketable securities | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities | | | | $ | — | | | | | | 7,311 | | | | | | — | | | | | $ | 7,311 | | |
Property, Equipment and Software | | | Useful life (years) | |
Machinery and equipment | | | 5 years | |
Electronic equipment | | | 3 years | |
Vehicles and vehicle hardware | | | 3 – 7 years | |
Leasehold improvements | | | Shorter of useful life or lease term | |
Developed software | | | 2 – 4 years | |
As of September 30, 2021 (unaudited) | | | Cost or Amortized Cost | | | Unrealized Gains | | | Fair Value | | |||||||||
U.S government securities | | | | $ | 5,005 | | | | | $ | 0 | | | | | $ | 5,005 | | |
| | | | $ | 5,005 | | | | | $ | 0 | | | | | $ | 5,005 | | |
As of December 31, 2020 | | | Cost or Amortized Cost | | | Unrealized Gains | | | Fair Value | | |||||||||
U.S government securities | | | | $ | 53,508 | | | | | $ | 45 | | | | | $ | 53,553 | | |
| | | | $ | 53,508 | | | | | $ | 45 | | | | | $ | 53,553 | | |
As of December 31, 2019 | | | Cost or Amortized Cost | | | Unrealized Gains | | | Fair Value | | |||||||||
U.S government securities | | | | $ | 68,266 | | | | | $ | 56 | | | | | $ | 68,322 | | |
| | | | $ | 68,266 | | | | | $ | 56 | | | | | $ | 68,322 | | |
As of December 31, 2019 | | | Cost or Amortized Cost | | | Unrealized Gains | | | Fair Value | | |||||||||
U.S government securities | | | | $ | 7,298 | | | | | $ | 13 | | | | | $ | 7,311 | | |
| | | | $ | 7,298 | | | | | $ | 13 | | | | | $ | 7,311 | | |
| | | As of September 30, 2021 | | | As of December 31, | | ||||||||||||
| | | 2020 | | | 2019 | | ||||||||||||
| | | (unaudited) | | | | | | | | | | | | | | |||
Prepaid Insurance | | | | $ | 211 | | | | | $ | 138 | | | | | $ | 186 | | |
Accrued interest and dividends | | | | | 26 | | | | | | 201 | | | | | | 328 | | |
Prepaid Software | | | | | 876 | | | | | | 279 | | | | | | 33 | | |
Prepaid Hardware | | | | | 53 | | | | | | — | | | | | | — | | |
Income tax receivable | | | | | 494 | | | | | | 494 | | | | | | 497 | | |
Short-term deposits | | | | | 423 | | | | | | 55 | | | | | | 783 | | |
Deferred transaction costs | | | | | 4,102 | | | | | | — | | | | | | — | | |
Other prepaid expenses | | | | | 512 | | | | | | 176 | | | | | | 135 | | |
Other current assets | | | | | 36 | | | | | | 24 | | | | | | 23 | | |
Total prepaid expenses and other current assets | | | | $ | 6,733 | | | | | $ | 1,367 | | | | | $ | 1,985 | | |
| | | As of September 30, 2021 | | | As of December 31, | | ||||||||||||
| | | 2020 | | | 2019 | | ||||||||||||
| | | (unaudited) | | | | | | | | | | | | | | |||
Machinery and equipment | | | | $ | 340 | | | | | $ | 207 | | | | | $ | 108 | | |
Electronic equipment | | | | | 331 | | | | | | 130 | | | | | | 75 | | |
Vehicles and vehicle hardware | | | | | 5,295 | | | | | | 4,144 | | | | | | 3,684 | | |
Leasehold improvements | | | | | 119 | | | | | | 119 | | | | | | 119 | | |
Developed software | | | | | 4,955 | | | | | | 3,709 | | | | | | 2,066 | | |
Other | | | | | 27 | | | | | | 0 | | | | | | 0 | | |
Property, equipment and software, gross | | | | | 11,067 | | | | | | 8,309 | | | | | | 6,052 | | |
Less: accumulated depreciation and amortization | | | | | (2,238) | | | | | | (1,783) | | | | | | (960) | | |
Total property, equipment and software, net | | | | $ | 8,529 | | | | | $ | 6,526 | | | | | $ | 5,092 | | |
| | | September 30, 2021 | | | December 31, 2020 | | | December 31, 2019 | | |||||||||
| | | (unaudited) | | | | | | | | | | | | | | |||
Intangibles Assets | | | | $ | 3 | | | | | $ | 3 | | | | | $ | — | | |
Long-term deposits | | | | | 3,304 | | | | | | 75 | | | | | | 75 | | |
Total Other Assets | | | | $ | 3,307 | | | | | $ | 78 | | | | | $ | 75 | | |
| | | September 30, 2021 | | | December 31, | | ||||||||||||
| | | 2020 | | | 2019 | | ||||||||||||
| | | (unaudited) | | | | | | | | | | | | | | |||
Accrued Credit Card Liability | | | | | 276 | | | | | | 157 | | | | | | — | | |
Accrued payroll expenses | | | | | 1,111 | | | | | | 259 | | | | | | — | | |
Accrued general expenses | | | | | 116 | | | | | | 367 | | | | | | 150 | | |
Accrued legal expenses | | | | | 2,700 | | | | | | — | | | | | | — | | |
Accrued software expenses | | | | | 1,505 | | | | | | — | | | | | | — | | |
Accrued consultant expenses | | | | | 593 | | | | | | — | | | | | | — | | |
Short-term deferred rent | | | | | (17) | | | | | | 51 | | | | | | 121 | | |
Early Exercise Liability | | | | | 81 | | | | | | 11 | | | | | | 118 | | |
Income Tax Payable | | | | | 47 | | | | | | 47 | | | | | | 47 | | |
Other | | | | | 2 | | | | | | — | | | | | | — | | |
Total accrued expenses and other current liabilities | | | | $ | 6,414 | | | | | $ | 892 | | | | | $ | 436 | | |
| | | Shares Authorized | | | Shares Issued and Outstanding | | | Cash Raised | | | Issue Price per Share | | | Per Share Liquidation Preference | | |||||||||||||||
Founders Preferred Stock | | | | | 1,124,856 | | | | | | 162,558 | | | | | $ | — | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
Series A-1 Preferred Stock | | | | | 3,654,873 | | | | | | 3,654,873 | | | | | | 375 | | | | | | 0.10 | | | | | | 0.10 | | |
Series A-2 Preferred Stock | | | | | 5,372,703 | | | | | | 5,372,703 | | | | | | 735 | | | | | | 0.14 | | | | | | 0.14 | | |
Series A-3 Preferred Stock | | | | | 2,485,296 | | | | | | 2,485,296 | | | | | | 425 | | | | | | 0.17 | | | | | | 0.17 | | |
Series A-4 Preferred Stock | | | | | 590,688 | | | | | | 590,688 | | | | | | 100 | | | | | | 0.17 | | | | | | 0.17 | | |
Series A-5 Preferred Stock | | | | | 2,680,236 | | | | | | 2,680,236 | | | | | | 550 | | | | | | 0.21 | | | | | | 0.21 | | |
Series A-6 Preferred Stock | | | | | 3,647,817 | | | | | | 3,647,817 | | | | | | 2,390 | | | | | | 0.66 | | | | | | 0.66 | | |
Series A-7 Preferred Stock | | | | | 15,139,917 | | | | | | 15,139,917 | | | | | | 12,399 | | | | | | 0.82 | | | | | | 0.82 | | |
Series B Preferred Stock | | | | | 32,834,601 | | | | | | 32,834,601 | | | | | | 30,000 | | | | | | 0.91(1) | | | | | | 0.93 | | |
Series C Preferred Stock | | | | | 20,949,454 | | | | | | 20,949,454 | | | | | | 70,001 | | | | | | 3.34(1) | | | | | | 3.50 | | |
Total | | | | | 88,480,441 | | | | | | 87,518,143 | | | | | $ | 116,975 | | | | | | | | | | | | | | |
Issue Date | | | Underlying Security | | | Reason for Grant | | | Warrants Outstanding | | | Exercise Price per Share | | | Expiration | | |||||||||
March 12, 2021 | | | Common Stock | | | | | Services | | | | | | 285,714 | | | | | $ | 3.50 | | | | March 12, 2026 | |
March 15, 2021 | | | Common Stock | | | | | Services | | | | | | 571,428 | | | | | $ | 3.50 | | | | March 15, 2026 | |
| Risk – free interest rate | | | 0.84 – 0.85% | |
| Expected term (in years) | | | 5.00 | |
| Expected dividend yield | | | 0% | |
| Expected volatility | | | 38.02 – 38.14% | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | |
| | | (unaudited) | | | | | | | | |||
Risk-free interest rate | | | 0.55 – 1.09% | | | 0.29 – 1.63% | | | 0.29 – 1.63% | | | 1.64 – 2.63% | |
Expected term (in years) | | | 5.47 – 6.07 | | | 5.82 – 6.05 | | | 5.66 – 6.28 | | | 5.71 – 6.28 | |
Expected dividend yield . | | | 0% | | | 0% | | | 0% | | | 0% | |
Expected volatility | | | 36.88 – 51.52% | | | 31.29 – 36.38% | | | 31.29 – 36.85% | | | 31.00 – 31.50% | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (unaudited) | | | | | | | | | | | | | | |||||||||
Research and development | | | | $ | 1,126 | | | | | $ | 614 | | | | | $ | 743 | | | | | $ | 585 | | |
General, and administrative | | | | | 695 | | | | | | 57 | | | | | | 99 | | | | | | 41 | | |
Total stock-based compensation expense | | | | $ | 1,821 | | | | | $ | 671 | | | | | $ | 842 | | | | | $ | 626 | | |
| | | Number of Options Outstanding | | | Weighted Average Exercise Price Per Share | | | Weighted Average Remaining Contractual Term (years) | | | Aggregate Intrinsic Value (in thousands) | | ||||||||||||
Outstanding at December 31, 2018 | | | | | 8,268,978 | | | | | $ | 0.15 | | | | | | 9.04 | | | | | $ | 4,118 | | |
Granted . | | | | | 2,214,000 | | | | | | 0.38 | | | | | | | | | | | | | | |
Exercised | | | | | 1,834,756 | | | | | | 0.19 | | | | | | | | | | | | 1,290 | | |
Cancelled | | | | | 873,781 | | | | | | 0.17 | | | | | | | | | | | | | | |
Outstanding at December 31, 2019 | | | | | 7,774,441 | | | | | $ | 0.20 | | | | | | 8.29 | | | | | $ | 9,469 | | |
Granted . | | | | | 2,275,328 | | | | | | 0.85 | | | | | | | | | | | | | | |
Exercised | | | | | 648,376 | | | | | | 0.22 | | | | | | | | | | | | 1,226 | | |
Cancelled | | | | | 880,670 | | | | | | 0.29 | | | | | | | | | | | | | | |
Outstanding at December 31, 2020 | | | | | 8,520,723 | | | | | $ | 0.37 | | | | | | 7.68 | | | | | $ | 15,194 | | |
Granted . | | | | | 1,056,750 | | | | | | 2.34 | | | | | | | | | | | | | | |
Exercised | | | | | 556,535 | | | | | | 0.43 | | | | | | | | | | | | 5,079 | | |
Cancelled | | | | | 465,116 | | | | | | 0.64 | | | | | | | | | | | | | | |
Outstanding at September 30, 2021 . | | | | | 8,555,822 | | | | | $ | 0.59 | | | | | | 7.15 | | | | | $ | 208,320 | | |
Vested and exercisable as of September 30, 2021 . | | | | | 5,614,819 | | | | | $ | 0.27 | | | | | | 6.32 | | | | | $ | 138,515 | | |
| | | RSUs Outstanding | | |||||||||
| | | (unaudited) | | | | | | | | |||
| | | Number of RSUs | | | Weighted Average Grant date Fair Value Per Share | | ||||||
| | | (in thousands) | | | | | | | | |||
Balance as of March 31, 2021 | | | | | — | | | | | | — | | |
RSUs granted | | | | | 2,842 | | | | | $ | 24.94 | | |
RSUs vested | | | | | — | | | | | | — | | |
RSUs forfeited | | | | | — | | | | | | — | | |
Balance as of September 30, 2021 . | | | | | 2,842 | | | | | $ | 24.94 | | |
| | | Years Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
U.S. federal tax benefit at statutory rate | | | | | 21.00% | | | | | | 21.00% | | |
State income taxes, net of federal benefit | | | | | 7.84% | | | | | | 7.40% | | |
Non-deductible expenses and other | | | | | (0.16)% | | | | | | (1.04)% | | |
Share-based compensation | | | | | (0.95)% | | | | | | (1.01)% | | |
Research and development credits | | | | | 0.79% | | | | | | 1.07% | | |
Change in valuation allowance, net | | | | | (28.52)% | | | | | | (27.42)% | | |
Effective tax rate | | | | | —% | | | | | | —% | | |
(in thousands) Valuation Allowance | | | Balance at beginning of period | | | Charges to expenses | | | Deductions | | | Balance at end of period | | ||||||||||||
Year ended December 31, 2020 | | | | $ | (7,278) | | | | | $ | (6,147) | | | | | $ | — | | | | | $ | (13,425) | | |
Year ended December 31, 2019 | | | | | (3,096) | | | | | | (4,182) | | | | | | — | | | | | | (7,278) | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss | | | | $ | 12,798 | | | | | $ | 6,961 | | |
Stock based compensation | | | | | — | | | | | | — | | |
Other accruals | | | | | 77 | | | | | | 73 | | |
Credit carryforwards | | | | | 1,426 | | | | | | 796 | | |
Total deferred tax assets | | | | | 14,301 | | | | | | 7,830 | | |
Valuation Allowance | | | | | (13,425) | | | | | | (7,278) | | |
Total deferred tax assets after valuation allowance | | | | $ | 876 | | | | | $ | 552 | | |
Deferred tax liability | | | | | | | | | | | | | |
Fixed Assets and liability | | | | | (876) | | | | | | (552) | | |
Net deferred tax assets | | | | $ | — | | | | | $ | — | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Unrecognized tax benefits, beginning of year | | | | $ | 614 | | | | | $ | 225 | | |
Increases related to prior year tax provisions | | | | | — | | | | | | — | | |
Increase related to current year tax provisions | | | | | 414 | | | | | | 389 | | |
Unrecognized tax benefits, end of year | | | | $ | 1,028 | | | | | $ | 614 | | |
| Fiscal year | | | | | | | |
| Remaining three months of 2021 | | | | $ | 70 | | |
| 2022 | | | | | 25,282 | | |
| 2023 | | | | | 237 | | |
| 2024 | | | | | 113 | | |
| 2025 and thereafter | | | | | 128 | | |
| Total future payments | | | | $ | 25,830 | | |
| Fiscal year | | | | | | | |
| 2021 | | | | $ | 246 | | |
| 2022 | | | | | 246 | | |
| 2023 | | | | | 202 | | |
| 2024 and thereafter | | | | | 64 | | |
| Total future payments | | | | $ | 758 | | |
| | | September 30, 2021 | |
| | | (unaudited) | |
Term in years | | | 0.08 – 0.54 | |
Risk premium | | | 56.89% | |
Option adjusted spread | | | 6.54% | |
Risk free rate | | | 0.05% – 0.07% | |
| | | September 30, 2021 | | |||
| | | (unaudited) | | |||
Fair value of instrument | | | | $ | 35,010 | | |
Fair value of straight debt component | | | | | 21,064 | | |
Fair value of embedded unit | | | | | 13,946 | | |
| | | September 30, 2021 | | |||
| | | (unaudited) | | |||
Balance – December 31, 2020 | | | | $ | — | | |
Add: Derivative liability on date of issuance of convertible note | | | | | 8,163 | | |
Change in fair market value of derivative liability | | | | | 5,783 | | |
Balance – September 30, 2021 | | | | | 13,946 | | |
| | | Lease Payments | | |||
Remaining three months of 2021 | | | | $ | 275 | | |
2022 | | | | | 875 | | |
2023 | | | | | 901 | | |
2024 | | | | | 928 | | |
Total | | | | $ | 2,979 | | |
Years Ended December 31, | | | Lease Payments | | |||
2021 | | | | $ | 1,205 | | |
2022 | | | | | 875 | | |
2023 | | | | | 901 | | |
2024 | | | | | 928 | | |
Total | | | | $ | 3,909 | | |
| | | Nine Months Ended September 30, | | | Years Ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (unaudited) | | | | | | | | | | | | | | |||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Net loss attributable to ordinary shareholders | | | | $ | (47,825) | | | | | $ | (14,988) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average ordinary shares outstanding | | | | | 47,677,440 | | | | | | 46,603,282 | | | | | | 46,743,539 | | | | | | 45,800,696 | | |
Net loss per share attributable to common stockholders, basic and diluted | | | | $ | (1.00) | | | | | $ | (0.32) | | | | | $ | (0.46) | | | | | $ | (0.33) | | |
| | | September 30, | | | December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (unaudited) | | | | | | | | | | | | | | |||||||||
Founders Preferred shares | | | | | 162,558 | | | | | | 162,558 | | | | | | 162,558 | | | | | | 162,558 | | |
Series A-1 convertible preferred shares | | | | | 3,654,873 | | | | | | 3,654,873 | | | | | | 3,654,873 | | | | | | 3,654,873 | | |
Series A-2 convertible preferred shares | | | | | 5,372,703 | | | | | | 5,372,703 | | | | | | 5,372,703 | | | | | | 5,372,703 | | |
Series A-3 convertible preferred shares | | | | | 2,485,296 | | | | | | 2,485,296 | | | | | | 2,485,296 | | | | | | 2,485,296 | | |
Series A-4 convertible preferred shares | | | | | 590,688 | | | | | | 590,688 | | | | | | 590,688 | | | | | | 590,688 | | |
Series A-5 convertible preferred shares | | | | | 2,680,236 | | | | | | 2,680,236 | | | | | | 2,680,236 | | | | | | 2,680,236 | | |
Series A-6 convertible preferred shares | | | | | 3,647,817 | | | | | | 3,647,817 | | | | | | 3,647,817 | | | | | | 3,647,817 | | |
Series A-7 convertible preferred shares | | | | | 15,139,917 | | | | | | 15,139,917 | | | | | | 15,139,917 | | | | | | 15,139,917 | | |
Series B convertible preferred shares | | | | | 32,834,601 | | | | | | 32,834,601 | | | | | | 32,834,601 | | | | | | 32,834,601 | | |
Series C convertible preferred shares | | | | | 20,949,454 | | | | | | 20,949,454 | | | | | | 20,949,454 | | | | | | 20,949,454 | | |
Options issued and outstanding | | | | | 11,397,560 | | | | | | 8,129,294 | | | | | | 8,520,723 | | | | | | 7,774,441 | | |
Warrants issued and outstanding | | | | | 857,142 | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | 99,772,845 | | | | | | 95,647,437 | | | | | | 96,038,866 | | | | | | 95,292,584 | | |