- SLDP Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Solid Power (SLDP) 424B3Prospectus supplement
Filed: 28 Dec 21, 4:44pm
| | | Page | | |||
| | | | iii | | | |
| | | | iii | | | |
Trademarks | | | | | iii | | |
| | | | 1 | | | |
| | | | 7 | | | |
| | | | 35 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 49 | | | |
| | | | 64 | | | |
| | | | 80 | | | |
| | | | 88 | | | |
| | | | 104 | | | |
| | | | 108 | | | |
| | | | 111 | | | |
| | | | 117 | | | |
| | | | 128 | | | |
| | | | 130 | | | |
| | | | 136 | | | |
| | | | 139 | | | |
Experts | | | | | 139 | | |
| | | | 139 | | | |
| | | | 140 | | |
| | | As of September 30, 2021 | | | | | | | | | | | | As of September 30, 2021 | | ||||||||||||
| | | DCRC (Historical) | | | Legacy Solid Power (Historical) | | | Pro Forma Adjustments | | | | | | Pro Forma Combined | | ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | — | | | | | $ | 109,272 | | | | | $ | 195,000 | | | | (A) | | | | $ | 608,267 | | |
| | | | | | | | | | | | | | | | | 350,016 | | | | (B) | | | | | | | |
| | | | | | | | | | | | | | | | | (3,523) | | | | (C) | | | | | | | |
| | | | | | | | | | | | | | | | | (41,896) | | | | (D) | | | | | | | |
| | | | | | | | | | | | | | | | | 1,500 | | | | (H) | | | | | | | |
| | | | | | | | | | | | | | | | | (2,102) | | | | (I) | | | | | | | |
Contract receivables | | | | | — | | | | | | 642 | | | | | | — | | | | | | | | | 642 | | |
Prepaid expenses and other current assets | | | | | 561 | | | | | | 1,103 | | | | | | — | | | | | | | | | 1,664 | | |
Total current assets | | | | | 561 | | | | | | 111,017 | | | | | | 498,995 | | | | | | | | | 610,573 | | |
Cash equivalent held in trust account | | | | | 350,011 | | | | | | — | | | | | | (350,011) | | | | (B) | | | | | — | | |
Property and equipment – net | | | | | — | | | | | | 13,405 | | | | | | — | | | | | | | | | 13,405 | | |
Intangible assets (net) | | | | | 270 | | | | | | 430 | | | | | | — | | | | | | | | | 700 | | |
Total assets | | | | $ | 350,842 | | | | | $ | 124,852 | | | | | $ | 148,984 | | | | | | | | $ | 624,678 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | | | 3,389 | | | | | | 1,293 | | | | | | (3,389) | | | | (C) | | | | | 1,293 | | |
Accrued compensation | | | | | — | | | | | | 1,340 | | | | | | — | | | | | | | | | 1,340 | | |
Current portion of long-term debt | | | | | — | | | | | | 1,231 | | | | | | — | | | | | | | | | 1,231 | | |
Other accrued liabilities | | | | | 134 | | | | | | 617 | | | | | | (134) | | | | (C) | | | | | 617 | | |
Total current liabilities | | | | $ | 3,523 | | | | | $ | 4,481 | | | | | $ | (3,523) | | | | | | | | $ | 4,481 | | |
Long-term debt, net of current portion | | | | | — | | | | | | 569 | | | | | | — | | | | | | | | | 569 | | |
Deferred underwriting fee payable | | | | | 12,250 | | | | | | — | | | | | | (12,250) | | | | (D) | | | | | — | | |
Warrant liabilities | | | | | 39,429 | | | | | | — | | | | | | 2,233 | | | | (H) | | | | | 41,662 | | |
Other long-term liabilities | | | | | — | | | | | | 265 | | | | | | — | | | | | | | | | 265 | | |
Deferred taxes | | | | | — | | | | | | 164 | | | | | | — | | | | | | | | | 164 | | |
Total liabilities | | | | $ | 55,202 | | | | | $ | 5,479 | | | | | $ | (13,540) | | | | | | | | $ | 47,141 | | |
Mezzanine Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Solid Power Series A-1 Preferred Stock | | | | | — | | | | | | 286,167 | | | | | | (286,167) | | | | (F) | | | | | — | | |
Solid Power Series B Preferred Stock | | | | | — | | | | | | 224,186 | | | | | | (224,186) | | | | (F) | | | | | — | | |
Class A Common stock subject to possible redemption | | | | | 350,000 | | | | | | — | | | | | | (350,000) | | | | (F) | | | | | — | | |
Stockholders’ Equity (Deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Stock | | | | | — | | | | | | 1 | | | | | | (1) | | | | (F) | | | | | — | | |
Class A Common Stock | | | | | — | | | | | | — | | | | | | 2 | | | | (A) | | | | | 16 | | |
| | | | | | | | | | | | | | | | | 13 | | | | (F) | | | | | | | |
| | | As of September 30, 2021 | | | | | | | | | | | | As of September 30, 2021 | | ||||||||||||
| | | DCRC (Historical) | | | Legacy Solid Power (Historical) | | | Pro Forma Adjustments | | | | | | Pro Forma Combined | | ||||||||||||
| | | | | | | | | | | | | | | | | 1 | | | | (G) | | | | | | | |
Class B Common Stock | | | | | 1 | | | | | | — | | | | | | (1) | | | | (G) | | | | | — | | |
Additional paid in capital | | | | | — | | | | | | — | | | | | | 194,998 | | | | (A) | | | | | 966,859 | | |
| | | | | | | | | | | | | | | | | (28,641) | | | | (D) | | | | | | | |
| | | | | | | | | | | | | | | | | (3,375) | | | | (E) | | | | | | | |
| | | | | | | | | | | | | | | | | 805,979 | | | | (F) | | | | | | | |
| | | | | | | | | | | | | | | | | (2,102) | | | | (I) | | | | | | | |
Accumulated deficit | | | | | (54,361) | | | | | | (390,981) | | | | | | 54,361 | | | | (F) | | | | | (389,338) | | |
| | | | | | | | | | | | | | | | | 5 | | | | (B) | | | | | | | |
| | | | | | | | | | | | | | | | | (1,004) | | | | (D) | | | | | | | |
| | | | | | | | | | | | | | | | | 3,375 | | | | (E) | | | | | | | |
| | | | | | | | | | | | | | | | | (733) | | | | (H) | | | | | | | |
Total Stockholders’ Equity (Deficit) | | | | | (54,360) | | | | | | (390,980) | | | | | | 1,022,877 | | | | | | | | | 577,537 | | |
Total Liabilities and Stockholders’ Equity (Deficit) | | | | $ | 350,842 | | | | | $ | 124,852 | | | | | $ | 148,984 | | | | | | | | $ | 624,678 | | |
| | | For the Nine Months Ended September 30, 2021 | | | | | | | | | | | | For the Nine Months Ended September 30, 2021 | | ||||||||||||
| | | DCRC (Historical) | | | Legacy Solid Power (Historical) | | | Pro Forma Adjustments | | | | | | Pro Forma Combined | | ||||||||||||
Collaboration and support revenue | | | | | | | ||||||||||||||||||||||
Commercial | | | | | — | | | | | | 36 | | | | | | — | | | | | | | | | 36 | | |
Governmental | | | | | — | | | | | | 1,633 | | | | | | — | | | | | | | | | 1,633 | | |
Total collaboration and support revenue | | | | | — | | | | | | 1,669 | | | | | | — | | | | | | | | | 1,669 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | — | | | | | | 10,709 | | | | | | — | | | | | | | | | 10,709 | | |
Direct costs | | | | | — | | | | | | 1,764 | | | | | | — | | | | | | | | | 1,764 | | |
Marketing and sales | | | | | — | | | | | | 1,819 | | | | | | — | | | | | | | | | 1,819 | | |
Finance and administrative | | | | | 5,038 | | | | | | 6,200 | | | | | | (5,038) | | | | (AA) | | | | | 2,825 | | |
| | | | | | | | | | | | | | | | | (3,375) | | | | (BB) | | | | | | | |
Total operating expenses | | | | | 5,038 | | | | | | 20,492 | | | | | | (8,413) | | | | | | | | | 17,117 | | |
Operating loss | | | | | (5,038) | | | | | | (18,823) | | | | | | 8,413 | | | | | | | | | (15,448) | | |
Interest expense | | | | | — | | | | | | 374 | | | | | | (263) | | | | (CC) | | | | | 111 | | |
Offering costs allocated to warrant liabilities | | | | | 957 | | | | | | — | | | | | | — | | | | | | | | | 957 | | |
Decrease in fair value of warrants | | | | | 12,429 | | | | | | — | | | | | | (733) | | | | (GG) | | | | | 11,696 | | |
Loss from change in value of embedded derivative liability | | | | | — | | | | | | 2,680 | | | | | | (2,680) | | | | (DD) | | | | | — | | |
Contract termination loss | | | | | — | | | | | | 3,102 | | | | | | (3,102) | | | | (EE) | | | | | — | | |
Interest Income | | | | | (11) | | | | | | (27) | | | | | | 11 | | | | (FF) | | | | | (32) | | |
| | | | | | | | | | | | | | | | | (5) | | | | (HH) | | | | | | | |
Pretax loss | | | | | (18,413) | | | | | | (24,952) | | | | | | 15,185 | | | | | | | | | (28,180) | | |
Income tax expense | | | | | — | | | | | | (88) | | | | | | — | | | | | | | | | (88) | | |
Net loss | | | | | (18,413) | | | | | | (24,864) | | | | | | 15,185 | | | | | | | | | (28,092) | | |
Deemed dividend related to Solid Power Series A-1 and Series B redeemable Legacy preferred stock | | | | | — | | | | | | 266,772 | | | | | | (266,772) | | | | (II) | | | | | — | | |
Net loss attributable to common stockholders | | | | $ | (18,413) | | | | | $ | (291,636) | | | | | $ | 281,957 | | | | | | | | $ | (28,092) | | |
Basic and diluted net loss per common share | | | | $ | (0.52) | | | | | $ | (34.67) | | | | | | | | | | | | | | $ | (0.17) | | |
Weighted average shares outstanding, basic and diluted | | | | | 35,717 | | | | | | 8,411 | | | | | | | | | | | | | | | 167,558 | | |
| | | For the Year Ended December 31, 2020 | | | | | | | | | | | | For the Year Ended December 31, 2020 | | ||||||||||||
| | | DCRC (Historical) | | | Legacy Solid Power (Historical) | | | Pro Forma Adjustments | | | | | | Pro Forma Combined | | ||||||||||||
Collaboration and support revenue | | | | | | | ||||||||||||||||||||||
Commercial | | | | | — | | | | | | 906 | | | | | | — | | | | | | | | | 906 | | |
Governmental | | | | | — | | | | | | 1,197 | | | | | | — | | | | | | | | | 1,197 | | |
Total collaboration and support revenue | | | | | — | | | | | | 2,103 | | | | | | — | | | | | | | | | 2,103 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | — | | | | | | 9,594 | | | | | | — | | | | | | | | | 9,594 | | |
Direct costs | | | | | — | | | | | | 1,670 | | | | | | — | | | | | | | | | 1,670 | | |
Marketing and sales | | | | | — | | | | | | 1,205 | | | | | | — | | | | | | | | | 1,205 | | |
Finance and administrative | | | | | — | | | | | | 1,227 | | | | | | — | | | | | | | | | 1,227 | | |
Total operating expenses | | | | | — | | | | | | 13,696 | | | | | | — | | | | | | | | | 13,696 | | |
Operating loss | | | | | — | | | | | | (11,593) | | | | | | — | | | | | | | | | (11,593) | | |
Interest expense | | | | | — | | | | | | 361 | | | | | | (164) | | | | (JJ) | | | | | 197 | | |
Gain on loan extinguishment | | | | | — | | | | | | (923) | | | | | | — | | | | | | | | | (923) | | |
Transaction costs related to warrant liabilities | | | | | — | | | | | | — | | | | | | 1,004 | | | | (KK) | | | | | 1,004 | | |
Loss from change in fair value of debt | | | | | — | | | | | | 437 | | | | | | (437) | | | | (LL) | | | | | — | | |
Loss from change in embedded derivative liability | | | | | — | | | | | | 2,817 | | | | | | (2,817) | | | | (MM) | | | | | — | | |
Contract termination loss | | | | | — | | | | | | — | | | | | | 3,100 | | | | (NN) | | | | | 3,100 | | |
Interest Income | | | | | — | | | | | | (28) | | | | | | — | | | | | | | | | (28) | | |
Pretax loss | | | | | — | | | | | | (14,257) | | | | | | (686) | | | | | | | | | (14,943) | | |
Income tax expense | | | | | — | | | | | | 118 | | | | | | — | | | | | | | | | 118 | | |
Net loss | | | | | — | | | | | | (14,375) | | | | | | (686) | | | | | | | | | (15,061) | | |
Deemed dividend related to Solid Power Series A-1 and Series B redeemable Legacy preferred stock | | | | | — | | | | | | 80,086 | | | | | | (80,086) | | | | (OO) | | | | | — | | |
Net loss attributable to common stockholders | | | | $ | — | | | | | $ | (94,461) | | | | | $ | 79,400 | | | | | | | | $ | (15,061) | | |
Basic and diluted net loss per common share | | | | $ | — | | | | | $ | (12.85) | | | | | | | | | | | | | | $ | (0.09) | | |
Weighted average shares outstanding, basic and diluted | | | | | — | | | | | | 7,352 | | | | | | | | | | | | | | | 167,558 | | |
(in thousands, except per share data) | | | Nine months ended September 30, 2021 | | | Year ended December 31, 2020 | | ||||||
Pro forma net loss for the nine months ended September 30, 2021 | | | | $ | (28,092) | | | | | $ | (15,061) | | |
Pro forma weighted average shares outstanding – basic and diluted(1) | | | | | 167,558 | | | | | | 167,558 | | |
Pro forma net loss per share, basic and diluted | | | | $ | (0.17) | | | | | $ | (0.09) | | |
Pro forma weighted average shares outstanding – basic and diluted | | | | | | | | | | | | | |
DCRC Class A Common Stock | | | | | 43,500 | | | | | | 43,500 | | |
DCRC Class B Common Stock | | | | | 40 | | | | | | 40 | | |
Total DCRC | | | | | 43,540 | | | | | | 43,540 | | |
Legacy Solid Power(1) | | | | | 104,518 | | | | | | 104,518 | | |
Common Stock (PIPE Investors) | | | | | 19,500 | | | | | | 19,500 | | |
Pro forma weighted average shares outstanding basic and diluted | | | | | 167,558 | | | | | | 167,558 | | |
| | | Three Months Ended September 30, | | | | | | | | | ||||||||||||||
($ in thousands) | | | 2021 | | | 2020 | | | $ Change | | | % Change | | ||||||||||||
Collaboration and support revenue | | | | | 628 | | | | | | 572 | | | | | | 56 | | | | | | 10% | | |
Cost of revenue | | | | | 709 | | | | | | 467 | | | | | | 242 | | | | | | 52% | | |
Gross margin | | | | | (81) | | | | | | 105 | | | | | | (186) | | | | | | (177)% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 4,400 | | | | | | 2,384 | | | | | | 2,016 | | | | | | 85% | | |
Sales and marketing | | | | | 729 | | | | | | 309 | | | | | | 420 | | | | | | 136% | | |
Finance and administrative | | | | | 3,271 | | | | | | 302 | | | | | | 2,969 | | | | | | 983% | | |
Total operating expenses | | | | | 8,400 | | | | | | 2,995 | | | | | | 5,405 | | | | | | 180% | | |
Loss from operations | | | | | (8,481) | | | | | | (2,890) | | | | | | (5,591) | | | | | | (193)% | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest (expense) | | | | | (14) | | | | | | (88) | | | | | | 74 | | | | | | 84% | | |
Other (expense) | | | | | (2) | | | | | | - | | | | | | (2) | | | | | | NM | | |
Total other income (expense) | | | | | (16) | | | | | | (88) | | | | | | 72 | | | | | | 82% | | |
Loss before income taxes | | | | | (8,497)) | | | | | | (2,978) | | | | | | (5,519) | | | | | | (185)% | | |
Provision for income taxes | | | | | (47) | | | | | | 25 | | | | | | (72) | | | | | | (288)% | | |
Net loss | | | | | (8,450) | | | | | | (3,003) | | | | | | (5,447) | | | | | | (181)% | | |
| | | Nine Months Ended September 30, | | | | |||||||||||||||||||
($ in thousands) | | | 2021 | | | 2020 | | | $ Change | | | % Change | | ||||||||||||
Collaboration and support revenue | | | | $ | 1,669 | | | | | $ | 1,517 | | | | | $ | 152 | | | | | | 10% | | |
Cost of revenue | | | | | 1,764 | | | | | | 1,234 | | | | | | 530 | | | | | | 43% | | |
Gross margin | | | | | (95) | | | | | | 283 | | | | | | (378) | | | | | | (134)% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 10,709 | | | | | | 7,506 | | | | | | 3,203 | | | | | | 43% | | |
Sales and marketing | | | | | 1,819 | | | | | | 926 | | | | | | 893 | | | | | | 96% | | |
Finance and administrative | | | | | 6,200 | | | | | | 935 | | | | | | 5,265 | | | | | | 563% | | |
Total operating expenses | | | | | 18,728 | | | | | | 9,367 | | | | | | 9,361 | | | | | | 100% | | |
Loss from operations | | | | | (18,823) | | | | | | (9,084) | | | | | | (9,739) | | | | | | (107)% | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest (expense) | | | | | (347) | | | | | | (239) | | | | | | (108) | | | | | | (45)% | | |
Other (expense) | | | | | (5,782) | | | | | | — | | | | | | (5,782) | | | | | | NM | | |
Total other income (expense) | | | | | (6,129) | | | | | | (239) | | | | | | (5,890) | | | | | | NM | | |
Loss before income taxes | | | | | (24,952) | | | | | | (9,323) | | | | | | (15,629) | | | | | | (168)% | | |
Provision for income taxes | | | | | (88) | | | | | | 77 | | | | | | (165) | | | | | | (214)% | | |
Net loss | | | | $ | (24,864) | | | | | $ | (9,400) | | | | | $ | (15,464) | | | | | | (165)% | | |
| | | Year Ended December 31, | | | | | | | | | | | | | | |||||||||
($ in thousands) | | | 2020 | | | 2019 | | | $ Change | | | % Change | | ||||||||||||
Collaboration and support revenue | | | | $ | 2,103 | | | | | $ | 2,276 | | | | | $ | (173) | | | | | | (8)% | | |
Cost of revenue | | | | | 1,670 | | | | | | 1,821 | | | | | | (151) | | | | | | (8)% | | |
Gross margin | | | | | 433 | | | | | | 455 | | | | | | (22) | | | | | | (5)% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 9,593 | | | | | | 7,241 | | | | | | 2,352 | | | | | | 32% | | |
Sales and marketing | | | | | 1,205 | | | | | | 1,544 | | | | | | (339) | | | | | | (22)% | | |
Finance and administrative | | | | | 1,227 | | | | | | 917 | | | | | | 311 | | | | | | 34% | | |
Total operating expenses | | | | | 12,026 | | | | | | 9,701 | | | | | | 2,325 | | | | | | 24% | | |
Loss from operations | | | | | (11,593) | | | | | | (9,247) | | | | | | (2,346) | | | | | | (25)% | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest (expense) | | | | | (361) | | | | | | (59) | | | | | | (302) | | | | | | (512)% | | |
Other income (expense) | | | | | (2,303) | | | | | | 232 | | | | | | (2,535) | | | | | | NM | | |
Total other income (expense) | | | | | (2,664) | | | | | | 173 | | | | | | (2,837) | | | | | | NM | | |
Loss before income taxes | | | | | (14,257) | | | | | | (9,074) | | | | | | (5,184) | | | | | | (57)% | | |
Provision for income taxes | | | | | 118 | | | | | | 135 | | | | | | (17) | | | | | | (13)% | | |
Net loss | | | | $ | (14,375) | | | | | $ | (9,208) | | | | | $ | (5,166) | | | | | | (56)% | | |
| | | Nine Months Ended September 30, | | |||||||||
($ in thousands) | | | 2021 | | | 2020 | | ||||||
Net cash (used in) operating activities | | | | | (18,033) | | | | | | (7,268) | | |
Net cash (used in) investing activities | | | | | (6,762) | | | | | | (972) | | |
Net cash provided by financing activities | | | | | 129,093 | | | | | | 486 | | |
| | | Year Ended December 31, | | |||||||||
($ in thousands) | | | 2020 | | | 2019 | | ||||||
Net cash (used in) operating activities | | | | $ | (9,995) | | | | | $ | (8,590) | | |
Net cash (used in) investing activities | | | | | (1,060) | | | | | | (3,112) | | |
Net cash provided by financing activities | | | | | 5,395 | | | | | | 5,890 | | |
Name | | | Age | | | Position | |
Douglas Campbell | | | 48 | | | Chief Executive Officer and Class II Director | |
David B. Jansen | | | 60 | | | President, Chair and Class III Director | |
Joshua R. Buettner-Garrett | | | 36 | | | Chief Technology Officer | |
Jon Jacobs | | | 51 | | | Chief Marketing Officer | |
Derek C. Johnson | | | 44 | | | Chief Operating Officer | |
James Liebscher | | | 41 | | | Chief Legal Officer and Secretary | |
Kevin Paprzycki | | | 51 | | | Chief Financial Officer and Treasurer | |
Erik Anderson(1) | | | 63 | | | Class I Director | |
Rainer Feurer | | | 55 | | | Class III Director | |
Steven H. Goldberg(1)(2)(3) | | | 68 | | | Class II Director | |
John Stephens(1)(2)(3) | | | 62 | | | Class III Director | |
Robert M. Tichio(3) | | | 44 | | | Class I Director | |
Name and Principal Position | | | Year | | | Salary ($) | | | Option Awards ($)(1) | | | All Other Compensation ($)(2) | | | Total ($) | | |||||||||||||||
Douglas Campbell Chief Executive Officer | | | | | 2020 | | | | | | 225,000 | | | | | | — | | | | | | 10,500 | | | | | | 235,500 | | |
Derek Johnson Chief Operating Officer | | | | | 2020 | | | | | | 196,146 | | | | | | 137,580 | | | | | | 6,375 | | | | | | 340,101 | | |
Stephen C. Fuhrman(3) Vice President, Finance and former Chief Financial Officer | | | | | 2020 | | | | | | 203,522 | | | | | | — | | | | | | 8,125 | | | | | | 211,647 | | |
Name | | | Grant Date | | | Number of Securities Underlying Options | | | Number of Securities Underlying Options | | | Option Exercise Price ($)(2) | | | Option Expiration Date | | |||||||||||||||
Douglas Campbell(3) | | | | | 02/01/2017 | | | | | | 1,600,000 | | | | | | — | | | | | | 0.1012 | | | | | | 02/01/2022 | | |
Derek Johnson(3) | | | | | 01/30/2020 | | | | | | — | | | | | | 300,000 | | | | | | 0.53 | | | | | | 01/30/2030 | | |
Stephen Fuhrman(3) | | | | | 03/09/2017 | | | | | | 66,604 | | | | | | 2,896 | | | | | | 0.092 | | | | | | 03/09/2027 | | |
Stephen Fuhrman(3) | | | | | 09/14/2018 | | | | | | 78,750 | | | | | | 61,250 | | | | | | 0.474 | | | | | | 09/14/2028 | | |
Name | | | Fees Earned or Paid in Cash ($) | | | Option Awards ($)(1) | | | All Other Compensation ($) | | | Total ($) | | ||||||||||||
Steven H. Goldberg | | | | | 1,000 | | | | | | 157,135 | | | | | | — | | | | | | 158,135 | | |
John Stephens(2) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shares of Legacy Solid Power Series A-1 Shareholder | | | Preferred Stock | | | Total Purchase Price ($ in millions) | | ||||||
Ford Motor Company | | | | | 1,660,417 | | | | | $ | 3.0 | | |
Volta SPV SPW, LLC(1) | | | | | 2,767,361 | | | | | $ | 5.0 | | |
Shareholder | | | Shares of Legacy Solid Power Series B Preferred Stock | | | Total Consideration Paid ($ in millions) | | ||||||
BMW Holding B.V.(1) | | | | | 2,746,853 | | | | | $ | 49.6 | | |
Ford Motor Company(2) | | | | | 1,662,879 | | | | | $ | 30.0 | | |
Volta(3) | | | | | 2,381,673 | | | | | $ | 43.0 | | |
Name of Beneficial Owner | | | Common Stock Beneficially Owned | | | Percentage of Common Stock Beneficially Owned | | ||||||
Greater than Five Percent Holders | | | | | | | | | | | | | |
Decarbonization Plus Acquisition Sponsor III LLC(1) | | | | | 8,390,000 | | | | | | 5.0% | | |
Pierre Lapeyre, Jr.(2) | | | | | 13,673,415 | | | | | | 8.2% | | |
David Leuschen(2) | | | | | 13,673,415 | | | | | | 8.2% | | |
Entities affiliated with Volta Energy Technologies, LLC(3) | | | | | 17,899,807 | | | | | | 10.7% | | |
Ford Motor Company(4) | | | | | 11,632,911 | | | | | | 6.9% | | |
BMW Holding B.V.(5) | | | | | 10,488,518 | | | | | | 6.3% | | |
Directors and Named Executive Officers | | | | | | | | | | | | | |
Douglas Campbell(6) | | | | | 11,773,329 | | | | | | 6.8% | | |
David B. Jansen(7) | | | | | 2,386,485 | | | | | | 1.4% | | |
Derek C. Johnson(8) | | | | | 477,294 | | | | | | * | | |
Kevin Paprzycki | | | | | — | | | | | | — | | |
Stephen C. Fuhrman(9) | | | | | 592,377 | | | | | | * | | |
Erik Anderson(10) | | | | | — | | | | | | — | | |
Rainer Feurer | | | | | — | | | | | | — | | |
Steven H. Goldberg(11) | | | | | 585,207 | | | | | | * | | |
John Stephens | | | | | — | | | | | | — | | |
Robert M. Tichio(12) | | | | | — | | | | | | — | | |
All Directors and Executive Officers as a Group (13 Individuals)(13) | | | | | 20,858,130 | | | | | | 11.6% | | |
Name of Selling Securityholder | | | Common Stock Beneficially Owned Prior to Offering | | | Warrants Beneficially Owned Prior to Offering | | | Number of Shares of Common Stock Being Offered | | | Number of Warrants Being Offered | | | Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | | Warrants Beneficially Owned After the Offered Warrants are Sold | | ||||||||||||||||||||||||||||||
| Number | | | Percent | | | Number | | | Percent | | ||||||||||||||||||||||||||||||||||||||
Entities affiliated with Volta Energy Technologies, LLC(1) | | | | | 17,899,807 | | | | | | — | | | | | | 17,899,807 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Douglas Campbell(2) | | | | | 11,773,329 | | | | | | — | | | | | | 11,773,329 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BMW Holding B.V.(3) | | | | | 10,488,518 | | | | | | — | | | | | | 10,488,518 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Decarbonization Plus Acquisition Sponsor III, LLC(4) | | | | | 8,390,000 | | | | | | 7,367,353 | | | | | | 15,757,353 | | | | | | 7,367,353 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Spring Creek Capital, LLC(5) | | | | | 5,000,000 | | | | | | — | | | | | | 5,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SK Innovation Co., Ltd.(6) | | | | | 3,000,000 | | | | | | — | | | | | | 3,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name of Selling Securityholder | | | Common Stock Beneficially Owned Prior to Offering | | | Warrants Beneficially Owned Prior to Offering | | | Number of Shares of Common Stock Being Offered | | | Number of Warrants Being Offered | | | Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | | Warrants Beneficially Owned After the Offered Warrants are Sold | | ||||||||||||||||||||||||||||||
| Number | | | Percent | | | Number | | | Percent | | ||||||||||||||||||||||||||||||||||||||
REL Batavia Partnership, LP(7) | | | | | 2,000,000 | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | 4,798,303 | | | | | | * | | | | | | — | | | | | | — | | |
Neuberger Berman Group LLC and certain affiliates(8) | | | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Senator Global Opportunity Master Fund LP(9) | | | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Certain entities within the D. E. Shaw Group(10) | | | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BMW i Ventures SCS SICAV RAIF(11) | | | | | 1,144,393 | | | | | | — | | | | | | 1,144,393 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alyeska Master Fund, L.P.(12) | | | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CVI Investments, Inc.(13) | | | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David B. Jansen(14) | | | | | 795,495 | | | | | | — | | | | | | 795,495 | | | | | | — | | | | | | 1,590,990 | | | | | | * | | | | | | — | | | | | | — | | |
Castle Hook Master Fund Ltd.(15) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Taconic Opportunity Master Fund L.P.(16) | | | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tech Opportunities LLC(17) | | | | | 412,500 | | | | | | — | | | | | | 412,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kepos Alpha Master Fund L.P.(18) | | | | | 380,400 | | | | | | — | | | | | | 380,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
James AC McDermott(19) | | | | | 240,000 | | | | | | 199,543 | | | | | | 439,543 | | | | | | 199,543 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
FourWorld Global Opportunities Fund, Ltd.(20) | | | | | 220,000 | | | | | | — | | | | | | 220,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Meteora Capital Partners, LP(21) | | | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Walleye Opportunities Master Fund, Ltd.(22) | | | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Van Eck Global Natural Resources Portfolio, a series of Brighthouse Funds Trust II(23) | | | | | 125,000 | | | | | | — | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Boothbay Absolute Return Strategies LP(24) | | | | | 120,000 | | | | | | — | | | | | | 120,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kepos Carbon Transition Master Fund L.P.(25) | | | | | 119,600 | | | | | | — | | | | | | 119,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Van Eck Global Resources Fund(26) | | | | | 85,000 | | | | | | — | | | | | | 85,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Boothbay Diversified Alpha Master Fund LP(27) | | | | | 80,000 | | | | | | — | | | | | | 80,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cadence Hill Opportunity Fund, LP(28) | | | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
FourWorld Event Opportunities, LP(29) | | | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Van Eck VIP Global Resources Fund(30) | | | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jane Kearns(31) | | | | | 40,000 | | | | | | 33,257 | | | | | | 73,257 | | | | | | 33,257 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jeffrey Tepper(32) | | | | | 40,000 | | | | | | 33,257 | | | | | | 73,257 | | | | | | 33,257 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jennifer Aaker(33) | | | | | 40,000 | | | | | | 33,257 | | | | | | 73,257 | | | | | | 33,257 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Seven Grand Partners, LLC(34) | | | | | 37,500 | | | | | | — | | | | | | 37,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Fair Market Value of Common Stock | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Redemption Date (period to expiration of Warrants) | | | $10.00 | | | 11.00 | | | 12.00 | | | 13.00 | | | 14.00 | | | 15.00 | | | 16.00 | | | 17.00 | | | ³18.00 | | |||||||||||||||||||||||||||
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 | | |
| | | Fair Market Value of Common Stock | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Redemption Date (period to expiration of Warrants) | | | $10.00 | | | 11.00 | | | 12.00 | | | 13.00 | | | 14.00 | | | 15.00 | | | 16.00 | | | 17.00 | | | ³18.00 | | |||||||||||||||||||||||||||
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 | | |
| Solid Power, Inc. Audited Financial Statements | | | | | | | |
| | | | | F-1 | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| Solid Power, Inc. Unaudited Financial Statements | | | | | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| Decarbonization Plus Acquisition Corporation III Audited Financial Statements | | | | | | | |
| | | | | F-44 | | | |
| | | | | F-45 | | | |
| | | | | F-46 | | | |
| | | | | F-47 | | | |
| | | | | F-48 | | | |
| | | | | F-49 | | | |
| Decarbonization Plus Acquisition Corporation III Unaudited Financial Statements | | | | | | | |
| | | | | F-64 | | | |
| | | | | F-65 | | | |
| | | | | F-66 | | | |
| | | | | F-67 | | | |
| | | | | F-68 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Assets | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 4,974,485 | | | | | $ | 10,634,160 | | |
Contract receivables | | | | | 276,516 | | | | | | 28,491 | | |
Due from related party | | | | | — | | | | | | 243,676 | | |
Prepaid expenses and other current assets | | | | | 226,720 | | | | | | 250,050 | | |
Total current assets | | | | | 5,477,721 | | | | | | 11,156,377 | | |
Property and Equipment – Net | | | | | 8,480,657 | | | | | | 9,462,069 | | |
Intangible Assets – Net | | | | | 248,172 | | | | | | 216,582 | | |
Total assets | | | | $ | 14,206,550 | | | | | $ | 20,835,028 | | |
Liabilities, Mezzanine Equity and Stockholders’ Equity | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable | | | | $ | 201,763 | | | | | $ | 256,653 | | |
Current portion of long-term debt | | | | | 1,235,338 | | | | | | 676,196 | | |
Deferred revenue | | | | | 38,414 | | | | | | 459,389 | | |
Accrued and other current liabilities: | | | | | | | | | | | | | |
Accrued compensation | | | | | 294,939 | | | | | | 242,150 | | |
Accrued interest | | | | | 12,681 | | | | | | — | | |
Other accrued liabilities | | | | | 61,218 | | | | | | 49,819 | | |
Total current liabilities | | | | | 1,844,353 | | | | | | 1,684,207 | | |
Long-term Debt – Net of current portion | | | | | 1,489,056 | | | | | | 2,724,306 | | |
Convertible Notes Payable | | | | | 3,612,035 | | | | | | 3,010,274 | | |
Embedded Derivative Liability (see Note 7) | | | | | 2,817,000 | | | | | | — | | |
Other Long-term Liabilities | | | | | 320,107 | | | | | | 381,243 | | |
Deferred Taxes | | | | | 252,153 | | | | | | 134,637 | | |
Contingent Liabilities (see Note 17) | | | | | | | | | | | | | |
Mezzanine Equity (see Note 9) | | | | | | | | | | | | | |
Series A-1 convertible preferred stock, $0.0001 par value; 18,600,000 and 15,681,260 shares authorized; 14,404,018 shares issued and outstanding as of December 31, 2020 and 2019 | | | | | 109,182,457 | | | | | | 29,096,116 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 38,500,000 and 31,718,068 shares authorized; 7,558,601 and 7,213,730 shares issued and outstanding as of December 31, 2020 and 2019, respectively | | | | | 756 | | | | | | 721 | | |
Accumulated deficit | | | | | (105,311,367) | | | | | | (16,196,476) | | |
Total stockholders’ equity | | | | | (105,310,611) | | | | | | (16,195,755) | | |
Total liabilities, mezzanine equity and stockholders’ equity | | | | $ | 14,206,550 | | | | | $ | 20,835,028 | | |
| | | Years Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Collaboration and Support Revenue | | | | | | | | | | | | | |
Commercial | | | | $ | 905,868 | | | | | $ | 1,784,680 | | |
Governmental | | | | | 1,197,208 | | | | | | 244,873 | | |
Related party support services | | | | | — | | | | | | 246,237 | | |
Total collaboration and support revenue | | | | | 2,103,076 | | | | | | 2,275,790 | | |
Operating Expenses | | | | | | | | | | | | | |
Research and development | | | | | 9,593,474 | | | | | | 7,240,702 | | |
Direct costs | | | | | 1,670,444 | | | | | | 1,821,483 | | |
Marketing and sales | | | | | 1,204,827 | | | | | | 1,543,783 | | |
Finance and administrative | | | | | 1,227,372 | | | | | | 916,567 | | |
Total operating expenses | | | | | 13,696,117 | | | | | | 11,522,535 | | |
Operating Loss | | | | | (11,593,041) | | | | | | (9,246,745) | | |
Nonoperating Income (Expense) | | | | | | | | | | | | | |
Interest income | | | | | 28,076 | | | | | | 232,316 | | |
Interest expense | | | | | (361,272) | | | | | | (59,366) | | |
Loss from change in fair value of debt | | | | | (436,926) | | | | | | — | | |
Loss from change in fair value of embedded derivative liability | | | | | (2,817,000) | | | | | | — | | |
Gain on loan extinguishment | | | | | 922,815 | | | | | | — | | |
Total nonoperating income | | | | | (2,664,307) | | | | | | 172,950 | | |
Pretax Loss | | | | | (14,257,348) | | | | | | (9,073,795) | | |
Income tax expense | | | | | 117,516 | | | | | | 134,637 | | |
Net Loss | | | | $ | (14,374,864) | | | | | $ | (9,208,432) | | |
Deemed dividend related to Series A-1 redeemable preferred stock | | | | | (80,086,341) | | | | | | (3,076,566) | | |
Net Loss Attributable to Common Stockholders | | | | $ | (94,461,205) | | | | | $ | (12,284,998) | | |
Basic loss per share – Year to date: | | | | $ | (12.85) | | | | | $ | (1.71) | | |
Diluted loss per share – Year to date: | | | | $ | (12.85) | | | | | $ | (1.71) | | |
Basic weighted average shares outstanding – Year to date | | | | | 7,352,268 | | | | | | 7,200,808 | | |
Diluted weighted average shares outstanding – Year to date | | | | | 7,352,268 | | | | | | 7,200,808 | | |
| | | Series A-1 Redeemable Preferred Stock | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total | | |||||||||||||||
Balance – January 1, 2019 | | | | $ | 26,024,820 | | | | | $ | 716 | | | | | $ | — | | | | | $ | (4,043,085) | | | | | $ | (4,042,369) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (9,208,432) | | | | | | (9,208,432) | | |
Deemed dividend related to Series A-1 redeemable preferred stock | | | | | 3,076,566 | | | | | | — | | | | | | (131,607) | | | | | | (2,944,959) | | | | | | (3,076,566) | | |
Issuance Costs | | | | | (5,270) | | | | | | — | | | | | | 5,270 | | | | | | — | | | | | | 5,270 | | |
Stock options exercised | | | | | — | | | | | | 5 | | | | | | 7,819 | | | | | | — | | | | | | 7,824 | | |
Stock-based compensation expense | | | | | — | | | | | | — | | | | | | 118,518 | | | | | | — | | | | | | 118,518 | | |
Balance – December 31, 2019 | | | | $ | 29,096,116 | | | | | $ | 721 | | | | | $ | — | | | | | $ | (16,196,476) | | | | | $ | (16,195,755) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (14,374,864) | | | | | | (14,374,864) | | |
Bank warrant issuance | | | | | — | | | | | | — | | | | | | 15,789 | | | | | | — | | | | | | 15,789 | | |
Beneficial Conversion feature on convertible debt | | | | | — | | | | | | — | | | | | | 5,125,000 | | | | | | — | | | | | | 5,125,000 | | |
Deemed dividend related to Series A-1 redeemable preferred stock | | | | | 80,086,341 | | | | | | — | | | | | | (5,346,314) | | | | | | (74,740,027) | | | | | | (80,086,341) | | |
Stock options exercised | | | | | — | | | | | | 35 | | | | | | 23,151 | | | | | | — | | | | | | 23,186 | | |
Stock-based compensation expense | | | | | — | | | | | | — | | | | | | 182,374 | | | | | | — | | | | | | 182,374 | | |
Balance – December 31, 2020 | | | | $ | 109,182,457 | | | | | $ | 756 | | | | | | — | | | | | $ | (105,311,367) | | | | | $ | (105,310,611) | | |
| | | Years Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net loss | | | | $ | (14,374,864) | | | | | $ | (9,208,432) | | |
Adjustments to reconcile net loss to net cash and cash equivalents from operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 2,067,461 | | | | | | 1,439,488 | | |
Loss (Gain) on sale of property and equipment | | | | | 7,009 | | | | | | (6,319) | | |
(Gain) on extinguishment of debt | | | | | (922,815) | | | | | | — | | |
Stock compensation expense | | | | | 182,374 | | | | | | 118,518 | | |
Stock warrant issue | | | | | 15,789 | | | | | | — | | |
Deferred tax assets and liabilities | | | | | 117,516 | | | | | | 134,637 | | |
Accrued interest on convertible notes payable to be paid in kind | | | | | 164,835 | | | | | | 10,274 | | |
Non-cash interest expense on convertible notes payable | | | | | 436,926 | | | | | | — | | |
Loss from change in fair value of embedded derivative liability | | | | | 2,817,000 | | | | | | — | | |
Changes in operating assets and liabilities that provided (used) cash and cash equivalents: | | | | | | | | | | | | | |
Contract receivables | | | | | (248,025) | | | | | | 146,886 | | |
Due from related party | | | | | 243,676 | | | | | | (135,231) | | |
Prepaid expenses and other current assets | | | | | 23,330 | | | | | | (56,309) | | |
Accounts payable | | | | | (119,494) | | | | | | (6,726) | | |
Deferred revenue | | | | | (420,975) | | | | | | (917,863) | | |
Accrued and other liabilities | | | | | 76,869 | | | | | | (50,540) | | |
Deferred rent | | | | | (61,136) | | | | | | (58,807) | | |
Net cash and cash equivalents used in operating activities | | | | | (9,994,524) | | | | | | (8,590,424) | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (1,019,730) | | | | | | (3,085,289) | | |
Proceeds from sale of property and equipment | | | | | — | | | | | | 9,334 | | |
Purchases of intangible assets | | | | | (40,314) | | | | | | (35,624) | | |
Net cash and cash equivalents used in investing activities | | | | | (1,060,044) | | | | | | (3,111,579) | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Proceeds from debt | | | | | 922,815 | | | | | | 3,000,000 | | |
Payments of debt | | | | | (676,108) | | | | | | (118,317) | | |
Proceeds from issuance of convertible note payable | | | | | 5,125,000 | | | | | | 3,000,000 | | |
Proceeds from exercise of common stock options | | | | | 23,186 | | | | | | 7,824 | | |
Net cash and cash equivalents provided by financing activities | | | | | 5,394,893 | | | | | | 5,889,507 | | |
Net (Decrease) Increase in Cash and Cash Equivalents | | | | | (5,659,675) | | | | | | (5,812,496) | | |
Cash and Cash Equivalents – Beginning of year | | | | | 10,634,160 | | | | | | 16,446,656 | | |
Cash and Cash Equivalents – End of year | | | | $ | 4,974,485 | | | | | $ | 10,634,160 | | |
Supplemental Cash Flow Information – Cash paid for interest | | | | $ | 351,090 | | | | | $ | 56,866 | | |
Supplemental Cash Flow Information – (Gain) on extinguishment of PPP loan | | | | $ | (922,815) | | | | | $ | — | | |
| | | Depreciable Life – Years | |
Laboratory equipment | | | 5 years | |
Furniture and fixtures | | | 5 – 7 years | |
Computer equipment | | | 3 – 5 years | |
Leasehold improvements | | | 5 – 7 years | |
| | | 2020 | | | 2019 | | ||||||
Laboratory equipment | | | | $ | 7,503,736 | | | | | $ | 5,495,603 | | |
Leasehold improvements | | | | | 4,661,643 | | | | | | 4,503,133 | | |
Computer equipment | | | | | 180,736 | | | | | | 159,106 | | |
Furniture and fixtures | | | | | 167,770 | | | | | | 147,196 | | |
Construction in progress | | | | | 111,341 | | | | | | 1,235,854 | | |
Total cost | | | | | 12,625,226 | | | | | | 11,540,892 | | |
Accumulated depreciation | | | | | 4,144,569 | | | | | | 2,078,823 | | |
Net property and equipment | | | | $ | 8,480,657 | | | | | $ | 9,462,069 | | |
| | | 2020 | | | 2019 | | ||||||||||||||||||
| | | Gross Carrying Amount | | | Accumulated Amortization | | | Gross Carrying Amount | | | Accumulated Amortization | | ||||||||||||
Intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Licenses | | | | $ | 147,242 | | | | | $ | (32,522) | | | | | $ | 137,352 | | | | | $ | (23,798) | | |
Patents pending | | | | | 124,265 | | | | | | — | | | | | | 93,841 | | | | | | — | | |
Trademarks | | | | | 9,187 | | | | | | — | | | | | | 9,187 | | | | | | — | | |
Trademarks pending | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total amortized intangible assets | | | | $ | 280,694 | | | | | $ | (32,522) | | | | | $ | 240,380 | | | | | $ | (23,798) | | |
| | | 2020 | | | 2019 | | ||||||
Various equipment notes payable to banks in monthly installments ranging from $542 to $1,848, including interest at 8.25 percent to 12.18 percent maturing from April 2022 through December 2022. The notes are collateralized by the financed equipment and guaranteed by a stockholder of the Company | | | | $ | 269,849 | | | | | $ | 400,502 | | |
Note payable to a bank in monthly installments beginning on January 1, 2020 of $90,909, plus interest at the greater of 6.00 percent per annum or the prime rate plus 1.00 percent. The note is collateralized by all assets of the Company is due on March 1, 2023 | | | | | 2,454,545 | | | | | | 3,000,000 | | |
Total | | | | | 2,724,394 | | | | | | 3,400,502 | | |
Less current portion | | | | | 1,235,338 | | | | | | 676,196 | | |
Long-term portion | | | | $ | 1,489,056 | | | | | $ | 2,724,306 | | |
| | | Years Ending | | | Amount | | |||
2021 | | | | | | | $ | 1,235,338 | | |
2022 | | | | | | | | 1,216,327 | | |
2023 | | | | | | | | 272,727 | | |
2024 | | | | | | | | — | | |
Total | | | | | | | $ | 2,724,392 | | |
| | | 2020 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
2020 Convertible Promissory Notes Embedded Derivative | | | | $ | — | | | | | $ | — | | | | | $ | 2,817,000 | | | | | $ | 2,817,000 | | |
2019 Convertible Promissory Notes | | | | | — | | | | | | — | | | | | $ | 3,612,035 | | | | | $ | 3,612,035 | | |
| | | 2019 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
2020 Convertible Promissory Notes Embedded Derivative | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
2019 Convertible Promissory Notes | | | | | — | | | | | | — | | | | | $ | 3,000,000 | | | | | $ | 3,000,000 | | |
| | | December 31, 2020 | | |||||||||
| | | Principal Amount | | | Fair Value | | ||||||
APIC: | | | | | | | | | | | | | |
2020 Convertible Promissory Notes | | | | $ | 5,125,000 | | | | | $ | 7,424,039 | | |
| | | 2020 | | | 2019 | ��� | ||||||
Approximate risk-free rate | | | | | 1.29% | | | | | | 1.92% | | |
Volatility | | | | | 43.92% | | | | | | 41.96% | | |
Average expected life (years) | | | 6 years | | | 6 years | | ||||||
Dividend yield | | | | | 0% | | | | | | 0% | | |
Weighted-average grant date fair value | | | | $ | 0.84 | | | | | $ | 0.76 | | |
Estimated fair value of total options granted | | | | $ | 245,553 | | | | | $ | 505,620 | | |
| | | Options | | | Number of Shares | | | Weighted-average Exercise Price | | | Weighted-average Remaining Contractual Term (in years) | | |||||||||
Outstanding at January 1, 2019 | | | | | | | | 6,183,596 | | | | | | 0.14 | | | | | | 7.63 | | |
Granted | | | | | | | | 1,128,923 | | | | | | 0.52 | | | | | | | | |
Exercised | | | | | | | | (49,132) | | | | | | 0.16 | | | | | | | | |
Forfeited or expired | | | | | | | | (28,574) | | | | | | 0.09 | | | | | | | | |
Outstanding at December 31, 2019 | | | | | | | | 7,234,813 | | | | | | 0.20 | | | | | | 7.06 | | |
| | | Options | | | Number of Shares | | | Weighted-average Exercise Price | | | Weighted-average Remaining Contractual Term (in years) | | |||||||||
Outstanding at January 1, 2020 | | | | | | | | 7,234,813 | | | | | | 0.20 | | | | | | 7.06 | | |
Granted | | | | | | | | 540,468 | | | | | | 0.53 | | | | | | | | |
Exercised | | | | | | | | (344,871) | | | | | | 0.07 | | | | | | | | |
Forfeited or expired | | | | | | | | (52,603) | | | | | | 0.50 | | | | | | | | |
Outstanding at December 31, 2020 | | | | | | | | 7,377,807 | | | | | | 0.22 | | | | | | 6.53 | | |
Exercisable at December 31, 2019 | | | | | | | | 4,491,038 | | | | | | 0.10 | | | | | | 6.23 | | |
Exercisable at December 31, 2020 | | | | | | | | 5,664,314 | | | | | | 0.15 | | | | | | 5.96 | | |
| | | Years Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Net loss (attributable to common stockholders) | | | | $ | 94,461,205 | | | | | $ | 12,284,998 | | |
Weighted average shares outstanding – basic | | | | | 7,352,268 | | | | | | 7,200,808 | | |
Effect of dilutive securities: | | | | | | | | | | | | | |
Preferred stock | | | | | — | | | | | | — | | |
Warrants | | | | | — | | | | | | — | | |
Weighted average shares outstanding – diluted | | | | | 7,352,268 | | | | | | 7,200,808 | | |
Basic loss per share | | | | $ | (12.85) | | | | | $ | (1.71) | | |
Years Ending December 31 | | | Amount | | |||
2020 | | | | $ | 368,501 | | |
2021 | | | | | 379,416 | | |
2022 | | | | | 390,688 | | |
2023 | | | | | 306,243 | | |
Thereafter | | | | | — | | |
Total | | | | $ | 1,444,848 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Current income tax expense (benefit): | | | | | | | | | | | | | |
Federal | | | | $ | — | | | | | $ | — | | |
State | | | | | — | | | | | | — | | |
Deferred income tax expense (benefit): | | | | | | | | | | | | | |
Federal | | | | | 95,552 | | | | | | 110,058 | | |
State | | | | | 21,964 | | | | | | 24,579 | | |
Total income tax expense (benefit) | | | | | 117,516 | | | | | | 134,637 | | |
| | | December 31, 2020 | | |||||||||
| | | Tax Expense | | | Effective Tax Rate | | ||||||
Income tax expense at the federal statutory rate | | | | $ | (2,994,043) | | | | | | 21.00% | | |
State income taxes – net of federal income tax benefits | | | | | (422,425) | | | | | | 2.96% | | |
Permanent Differences | | | | | (154,285) | | | | | | 1.08% | | |
Permanent Differences – Related to Convertible Debt | | | | | 717,940 | | | | | | -5.04% | | |
Prior year provision to return | | | | | 4,046 | | | | | | -0.03% | | |
Net change in valuation allowance | | | | | 2,966,283 | | | | | | -20.81% | | |
Total income tax expense (benefit) | | | | | 117,516 | | | | | | -0.84% | | |
| | | December 31, 2019 | | |||||||||
| | | Tax Expense | | | Effective Tax Rate | | ||||||
Income tax expense at the federal statutory rate | | | | $ | (1,905,497) | | | | | | 21.00% | | |
State income taxes – net of federal income tax benefits | | | | | (326,847) | | | | | | 3.60% | | |
Permanent Differences | | | | | 25,008 | | | | | | -0.28% | | |
Prior year provision to return | | | | | — | | | | | | 0.00% | | |
Net change in valuation allowance | | | | | 2,341,973 | | | | | | -25.81% | | |
Total income tax expense (benefit) | | | | | 134,637 | | | | | | -1.49% | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss | | | | $ | 7,349,101 | | | | | $ | 3,912,753 | | |
Other | | | | | 19,796 | | | | | | 18,110 | | |
Total income tax expense (benefit) | | | | | 7,368,897 | | | | | | 3,930,863 | | |
Valuation allowance | | | | | (6,189,651) | | | | | | (3,223,368) | | |
Net deferred tax assets: | | | | | 1,179,246 | | | | | | 707,495 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Intangibles (non-goodwill) | | | | $ | (2,123) | | | | | $ | (1,661) | | |
Property and equipment | | | | | (1,429,276) | | | | | | (840,471) | | |
Total deferred tax liabilities | | | | | (1,431,399) | | | | | | (842,132) | | |
Total net deferred tax liability | | | | $ | (252,153) | | | | | $ | (134,637) | | |
| | | September 30, 2021 (Unaudited) | | | December 31, 2020 | | ||||||
Assets | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 109,272 | | | | | $ | 4,974 | | |
Contract receivables | | | | | 642 | | | | | | 277 | | |
Prepaid expenses and other current assets | | | | | 1,103 | | | | | | 227 | | |
Total current assets | | | | | 111,017 | | | | | | 5,478 | | |
Property and Equipment – Net | | | | | 13,405 | | | | | | 8,481 | | |
Intangible Assets – Net | | | | | 430 | | | | | | 248 | | |
Total assets | | | | $ | 124,852 | | | | | $ | 14,207 | | |
Liabilities, Mezzanine Equity and Stockholders’ Equity | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable | | | | $ | 1,293 | | | | | $ | 202 | | |
Current portion of long-term debt | | | | | 1,231 | | | | | | 1,235 | | |
Deferred revenue | | | | | 58 | | | | | | 38 | | |
Accrued and other current liabilities: | | | | | | | | | | | | | |
Accrued compensation | | | | | 1,340 | | | | | | 295 | | |
Accrued interest | | | | | 8 | | | | | | 13 | | |
Other accrued liabilities | | | | | 551 | | | | | | 61 | | |
Total current liabilities | | | | | 4,481 | | | | | | 1,844 | | |
Long-term Debt – Net of current portion | | | | | 569 | | | | | | 1,489 | | |
Convertible Notes Payable | | | | | — | | | | | | 3,612 | | |
Embedded Derivative Liability (see Note 7 and Note 8) | | | | | — | | | | | | 2,817 | | |
Other Long-term Liabilities | | | | | 265 | | | | | | 321 | | |
Deferred Taxes | | | | | 164 | | | | | | 252 | | |
Mezzanine Equity (see Note 9) | | | | | | | | | | | | | |
Series A-1 Preferred Stock, $0.0001 par value; 14,404,018 and 18,600,000 shares authorized; 14,069,187 and 14,404,018 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively | | | | | 286,167 | | | | | | 109,183 | | |
Series B Preferred Stock, $0.0001 par value, 11,500,000 and 0 shares authorized; 8,777,812 and 0 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively | | | | | 224,186 | | | | | | — | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 45,000,000 and 38,500,000 shares authorized; 9,361,526 and 7,558,601 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively | | | | | 1 | | | | | | 1 | | |
Accumulated deficit | | | | | (390,981) | | | | | | (105,312) | | |
Total stockholders’ equity | | | | | (390,980) | | | | | | (105,311) | | |
Total liabilities, mezzanine equity and stockholders’ equity | | | | $ | 124,852 | | | | | $ | 14,207 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2021 (Unaudited) | | | 2020 (Unaudited) | | | 2021 (Unaudited) | | | 2020 (Unaudited) | | ||||||||||||
Collaboration and Support Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | | | $ | — | | | | | $ | 196 | | | | | $ | 36 | | | | | $ | 732 | | |
Governmental | | | | | 628 | | | | | | 376 | | | | | | 1,633 | | | | | | 785 | | |
Total collaboration and support revenue | | | | | 628 | | | | | | 572 | | | | | | 1,669 | | | | | | 1,517 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development | | | | | 4,400 | | | | | | 2,384 | | | | | | 10,709 | | | | | | 7,506 | | |
Direct costs | | | | | 709 | | | | | | 467 | | | | | | 1,764 | | | | | | 1,234 | | |
Marketing and sales | | | | | 729 | | | | | | 309 | | | | | | 1,819 | | | | | | 926 | | |
Finance and administrative | | | | | 3,271 | | | | | | 302 | | | | | | 6,200 | | | | | | 935 | | |
Total operating expenses | | | | | 9,109 | | | | | | 3,462 | | | | | | 20,492 | | | | | | 10,601 | | |
Operating (Loss) | | | | | (8,481) | | | | | | (2,890) | | | | | | (18,823) | | | | | | (9,084) | | |
Non-operating Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | | | | 18 | | | | | | 1 | | | | | | 27 | | | | | | 27 | | |
Interest expense | | | | | (32) | | | | | | (89) | | | | | | (374) | | | | | | (266) | | |
Loss from change in fair value of embedded derivative liability | | | | | — | | | | | | — | | | | | | (2,680) | | | | | | — | | |
Other expense | | | | | (2) | | | | | | — | | | | | | (3,102) | | | | | | — | | |
Total non-operating (expense) | | | | | (16) | | | | | | (88) | | | | | | (6,129) | | | | | | (239) | | |
Pretax (Loss) | | | | | (8,497) | | | | | | (2,978) | | | | | | (24,952) | | | | | | (9,323) | | |
Income tax (benefit)/expense | | | | | (47) | | | | | | 25 | | | | | | (88) | | | | | | 77 | | |
Net (Loss) | | | | $ | (8,450) | | | | | $ | (3,003) | | | | | $ | (24,864) | | | | | $ | (9,400) | | |
Deemed dividend related to Series A-1 preferred stock and Series B preferred stock | | | | | (46,990) | | | | | | — | | | | | | (266,772) | | | | | | 3,071 | | |
Net (Loss) Attributable to Common Stockholders | | | | $ | (55,440) | | | | | $ | (3,003) | | | | | $ | (291,636) | | | | | $ | (6,329) | | |
Basic and fully diluted (loss) per share: | | | | $ | (5.94) | | | | | $ | (0.40) | | | | | $ | (34.67) | | | | | $ | (0.87) | | |
Weighted average shares outstanding – basic and diluted | | | | | 9,330,805 | | | | | | 7,414,098 | | | | | | 8,410,583 | | | | | | 7,296,365 | | ��� |
Three Months Ended September 30, 2021 | | | Mezzanine Equity | | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Stockholders’ Equity | | |||||||||||||||
Balance – June 30, 2021 | | | | $ | 463,363 | | | | | | $ | 1 | | | | | $ | — | | | | | $ | (336,331) | | | | | $ | (336,330) | | |
Net loss | | | | | — | | | | | | | — | | | | | | — | | | | | | (8,450) | | | | | | (8,450) | | |
Deemed dividend related to Series A-1 preferred stock | | | | | 36,018 | | | | | | | — | | | | | | (790) | | | | | | (35,228) | | | | | | (36,018) | | |
Deemed dividend related to Series B preferred stock | | | | | 10,972 | | | | | | | — | | | | | | — | | | | | | (10,972) | | | | | | (10,972) | | |
Stock options exercised | | | | | — | | | | | | | — | | | | | | 32 | | | | | | — | | | | | | 32 | | |
Stock-based compensation expense | | | | | — | | | | | | | — | | | | | | 758 | | | | | | — | | | | | | 758 | | |
Balance – September 30, 2021 | | | | $ | 510,353 | | | | | | $ | 1 | | | | | $ | — | | | | | $ | (390,980) | | | | | $ | (390,980) | | |
Nine Months Ended September 30, 2021 | | | Mezzanine Equity | | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Stockholders’ Equity | | |||||||||||||||
Balance – December 31, 2020 | | | | $ | 109,183 | | | | | | $ | 1 | | | | | $ | — | | | | | $ | (105,312) | | | | | $ | (105,311) | | |
Net loss | | | | | — | | | | | | | — | | | | | | — | | | | | | (24,864) | | | | | | (24,864) | | |
Beneficial Conversion feature on convertible debt | | | | | — | | | | | | | — | | | | | | 4,875 | | | | | | — | | | | | | 4,875 | | |
Redemption of Series A-1 preferred stock | | | | | (6,041) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Deemed dividend related to Series A-1 preferred stock | | | | | 183,026 | | | | | | | — | | | | | | (5,967) | | | | | | (177,059) | | | | | | (183,026) | | |
Issuance of Series B preferred stock | | | | | 140,439 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Deemed dividend related to Series B preferred stock | | | | | 83,746 | | | | | | | — | | | | | | — | | | | | | (83,746) | | | | | | (83,746) | | |
Warrants exercised | | | | | — | | | | | | | — | | | | | | 15 | | | | | | — | | | | | | 15 | | |
Stock options exercised | | | | | — | | | | | | | — | | | | | | 102 | | | | | | — | | | | | | 102 | | |
Stock-based compensation expense | | | | | — | | | | | | | — | | | | | | 975 | | | | | | — | | | | | | 975 | | |
Balance – September 30, 2021 | | | | $ | 510,353 | | | | | | $ | 1 | | | | | $ | — | | | | | $ | (390,981) | | | | | $ | (390,980) | | |
Three Months Ended September 30, 2020 | | | Mezzanine Equity | | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Stockholders’ Equity | | |||||||||||||||
Balance – June 30, 2020 | | | | $ | 26,025 | | | | | | $ | 1 | | | | | $ | 84 | | | | | $ | (19,522) | | | | | $ | (19,437) | | |
Net loss | | | | | — | | | | | | | — | | | | | | — | | | | | | (3,003) | | | | | | (3,003) | | |
Stock options exercised | | | | | — | | | | | | | — | | | | | | 18 | | | | | | — | | | | | | 18 | | |
Stock-based compensation expense | | | | | — | | | | | | | — | | | | | | 49 | | | | | | — | | | | | | 49 | | |
Balance – September 30, 2020 | | | | $ | 26,025 | | | | | | $ | 1 | | | | | $ | 151 | | | | | $ | (22,525) | | | | | $ | (22,373) | | |
Nine Months Ended September 30, 2020 | | | Mezzanine Equity | | | | Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Stockholders’ Equity | | |||||||||||||||
Balance – December 31, 2019 | | | | $ | 29,096 | | | | | | $ | 1 | | | | | $ | — | | | | | $ | (16,196) | | | | | $ | (16,195) | | |
Net loss | | | | | — | | | | | | | — | | | | | | — | | | | | | (9,400) | | | | | | (9,400) | | |
Deemed dividend related to Series A-1 preferred stock | | | | | (3,071) | | | | | | | — | | | | | | — | | | | | | 3,071 | | | | | | 3,071 | | |
Stock options exercised | | | | | — | | | | | | | — | | | | | | 20 | | | | | | — | | | | | | 20 | | |
Stock-based compensation expense | | | | | — | | | | | | | — | | | | | | 131 | | | | | | — | | | | | | 131 | | |
Balance – September 30, 2020 | | | | $ | 26,025 | | | | | | $ | 1 | | | | | $ | 151 | | | | | $ | (22,525) | | | | | $ | (22,373) | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2021 (Unaudited) | | | 2020 (Unaudited) | | ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net (loss) | | | | $ | (24,864) | | | | | $ | (9,400) | | |
Adjustments to reconcile net loss to net cash and cash equivalents from operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 1,673 | | | | | | 1,471 | | |
Loss on sale of property and equipment | | | | | 4 | | | | | | 7 | | |
Stock compensation expense | | | | | 975 | | | | | | 131 | | |
Deferred tax assets and liabilities | | | | | (88) | | | | | | 77 | | |
Non-cash interest expense on convertible notes payable | | | | | 263 | | | | | | 112 | | |
Loss from change in fair value of embedded derivative liability | | | | | 2,680 | | | | | | — | | |
Changes in operating assets and liabilities that provided (used) cash and cash equivalents: | | | | | | | | | | | | | |
Contract receivables | | | | | (365) | | | | | | (113) | | |
Due from related party | | | | | — | | | | | | 244 | | |
Prepaid expenses and other current assets | | | | | (876) | | | | | | (71) | | |
Accounts payable | | | | | 1,070 | | | | | | (8) | | |
Deferred revenue | | | | | 20 | | | | | | (253) | | |
Accrued and other liabilities | | | | | 1,530 | | | | | | 529 | | |
Deferred rent | | | | | (55) | | | | | | 6 | | |
Net cash and cash equivalents used in operating activities | | | | | (18,033) | | | | | | (7,268) | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (6,573) | | | | | | (938) | | |
Purchases of intangible assets | | | | | (189) | | | | | | (34) | | |
Net cash and cash equivalents used in investing activities | | | | | (6,762) | | | | | | (972) | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Proceeds from borrowing | | | | | 957 | | | | | | 926 | | |
Payments of debt | | | | | (1,883) | | | | | | (460) | | |
Proceeds from issuance of convertible note payable | | | | | 4,875 | | | | | | — | | |
Proceeds from exercise of common stock options | | | | | 102 | | | | | | 20 | | |
Proceeds from exercise of common stock warrants | | | | | 15 | | | | | | — | | |
Proceeds from issuance of Series B preferred stock | | | | | 135,579 | | | | | | — | | |
Preferred stock issuance costs | | | | | (4,511) | | | | | | — | | |
Redemption of preferred stock | | | | | (6,041) | | | | | | — | | |
Net cash and cash equivalents provided by financing activities | | | | | 129,093 | | | | | | 486 | | |
Net Increase (Decrease) in Cash and Cash Equivalents | | | | | 104,298 | | | | | | (7,754) | | |
Cash and Cash Equivalents – Beginning of period | | | | | 4,974 | | | | | | 10,634 | | |
Cash and Cash Equivalents – End of period | | | | $ | 109,272 | | | | | $ | 2,880 | | |
Supplemental Cash Flow Information – Cash paid for interest | | | | $ | 112 | | | | | $ | 140 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Laboratory equipment | | | | $ | 7,914 | | | | | $ | 7,504 | | |
Leasehold improvements | | | | | 4,674 | | | | | | 4,662 | | |
Computer equipment | | | | | 282 | | | | | | 181 | | |
Furniture and fixtures | | | | | 211 | | | | | | 168 | | |
Construction in progress | | | | | 6,138 | | | | | | 111 | | |
Total cost | | | | | 19,219 | | | | | | 12,626 | | |
Accumulated depreciation | | | | | (5,814) | | | | | | (4,145) | | |
Net property and equipment | | | | $ | 13,405 | | | | | $ | 8,481 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||||||||||||||
| | | Gross Carrying Amount | | | Accumulated Amortization | | | Gross Carrying Amount | | | Accumulated Amortization | | ||||||||||||
Intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Licenses | | | | $ | 149 | | | | | $ | (40) | | | | | $ | 147 | | | | | $ | (33) | | |
Patents pending | | | | | 312 | | | | | | — | | | | | | 125 | | | | | | — | | |
Trademarks | | | | | 9 | | | | | | — | | | | | | 9 | | | | | | — | | |
Total amortized intangible assets | | | | $ | 470 | | | | | $ | (40) | | | | | $ | 281 | | | | | $ | (33) | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Various equipment notes payable to lenders in monthly installments ranging from $1 to $2, including interest at 6.255 percent to 12.18 percent, maturing from April 2022 through December 2022. The notes are collateralized by the financed equipment and guaranteed by a stockholder of the Company. | | | | $ | 163 | | | | | $ | 270 | | |
Note payable to a bank in monthly installments beginning on January 1, 2020, of $91 plus interest at the greater of 6.00 percent per annum or the prime rate plus 1.00 percent. The note is collateralized by all assets of the Company and is due on March 1, 2023. | | | | | 1,637 | | | | | | 2,454 | | |
Total | | | | | 1,800 | | | | | | 2,724 | | |
Less current portion | | | | | 1,231 | | | | | | 1,235 | | |
Long-term portion | | | | $ | 569 | | | | | $ | 1,489 | | |
| | | December 31, 2020 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
2020 Notes Embedded Derivative | | | | $ | — | | | | | $ | — | | | | | $ | 2,817 | | | | | $ | 2,817 | | |
2019 Note | | | | | — | | | | | | — | | | | | | 3,612 | | | | | | 3,612 | | |
| | | 2021 | | | 2020 | | ||||||
Approximate risk-free rate | | | | | 0.88% | | | | | | 1.26% | | |
Volatility | | | | | 42.47% | | | | | | 41.34% | | |
Average expected life (years) | | | 6 years | | | 6 years | | ||||||
Dividend yield | | | | | 0% | | | | | | 0% | | |
Weighted-average grant date fair value per share | | | | $ | 14.71 | | | | | $ | 0.53 | | |
Estimated fair value of total options granted | | | | $ | 14,484 | | | | | $ | 113 | | |
Options | | | Number of Shares | | | Weighted-average Exercise Price Per Share | | | Weighted-average Remaining Contractual Term (in years) | | |||||||||
Outstanding on December 31, 2020 | | | | | 7,377,807 | | | | | | 0.22 | | | | | | 6.53 | | |
Granted | | | | | 2,409,596 | | | | | | 14.71 | | | | | | | | |
Exercised | | | | | (315,954) | | | | | | 0.32 | | | | | | | | |
Forfeited or expired | | | | | (42,673) | | | | | | 0.51 | | | | | | | | |
Outstanding on September 30, 2021 | | | | | 9,428,776 | | | | | | 3.92 | | | | | | 6.79 | | |
Outstanding on December 31, 2019 | | | | | 7,234,813 | | | | | | 0.20 | | | | | | 7.06 | | |
Granted | | | | | 540,468 | | | | | | 0.53 | | | | | | | | |
Exercised | | | | | (297,879) | | | | | | 0.07 | | | | | | | | |
Forfeited or expired | | | | | (31,172) | | | | | | 0.47 | | | | | | | | |
Outstanding on September 30, 2020 | | | | | 7,446,230 | | | | | | 0.23 | | | | | | 6.78 | | |
Exercisable on September 30, 2021 | | | | | 6,054,186 | | | | | | 0.17 | | | | | | 5.39 | | |
Exercisable on September 30, 2020 | | | | | 5,331,932 | | | | | | 0.14 | | | | | | 6.12 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Net loss (attributable to common stockholders) | | | | $ | (55,440) | | | | | $ | (3,003) | | | | | $ | (291,636) | | | | | $ | (6,329) | | |
Weighted average shares outstanding – basic and diluted | | | | | 9,330,805 | | | | | | 7,414,098 | | | | | | 8,410,583 | | | | | | 7,296,365 | | |
Basic and fully diluted loss per share | | | | $ | (5.94) | | | | | $ | (0.40) | | | | | $ | (34.67) | | | | | $ | (0.87) | | |
| | | September 30, 2021 | | | September 30, 2020 | | ||||||
Series A-1 Preferred Stock | | | | | 14,069,187 | | | | | | 14,404,018 | | |
Series B Preferred Stock | | | | | 8,777,812 | | | | | | — | | |
Warrant Common Stock | | | | | 590,316 | | | | | | 276,000 | | |
2014 Equity Incentive Plan | | | | | 9,428,776 | | | | | | 7,446,230 | | |
Total potentially dilutive securities | | | | | 32,866,091 | | | | | | 22,126,248 | | |
| | | June 30, 2021 | | |||
ASSETS: | | | | | | | |
Current Assets: | | | | | | | |
Cash | | | | $ | — | | |
Short term prepaid insurance | | | | | 560,596 | | |
Total Current Assets | | | | | 560,596 | | |
Cash equivalents held in Trust Account | | | | | 350,005,400 | | |
Long term prepaid insurance | | | | | 411,616 | | |
Total assets | | | | $ | 350,977,612 | | |
Liabilities and Stockholders’ Equity (Deficit) | | | | | | | |
Current liabilities: | | | | | | | |
Accounts payable | | | | $ | 625,004 | | |
Franchise tax payable | | | | | 83,288 | | |
Total current liabilities | | | | | 708,292 | | |
Warrant liabilities | | | | | 48,166,668 | | |
Deferred underwriting fee payable | | | | | 12,250,000 | | |
Total liabilities | | | | | 61,124,960 | | |
Commitments and Contingencies | | | | | | | |
Class A common stock subject to possible redemption, 35,000,000 shares at $10.00 per share | | | | | 350,000,000 | | |
Stockholders’ Equity (Deficit) | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding | | | | | — | | |
Class A common stock, $0.0001 par value; 250,000,000 shares authorized; none issued and outstanding | | | | | — | | |
Class B common stock, $0.0001 par value, 20,000,000 shares authorized, 8,750,000 shares issued and outstanding | | | | | 875 | | |
Additional paid-in capital | | | | | — | | |
Accumulated deficit | | | | | (60,148,223) | | |
Total stockholders’ equity (deficit) | | | | | (60,147,348) | | |
Total liabilities and stockholders’ equity (deficit) | | | | $ | 350,977,612 | | |
| | | For the period from January 29, 2021 (inception) to June 30, 2021 | | |||
Operating expenses: | | | | | | | |
General and administrative expenses | | | | $ | 1,998,954 | | |
Franchise tax expense | | | | | 83,288 | | |
Loss from operations | | | | | (2,082,242) | | |
Other income (expense): | | | | | | | |
Interest earned on cash equivalents held in Trust Account | | | | | 5,400 | | |
Offering costs allocated to warrant liabilities | | | | | (956,584) | | |
Change in fair value of warrant liabilities | | | | | (21,166,668) | | |
Net Loss | | | | $ | (24,200,094) | | |
Weighted average shares outstanding of Class A common stock, basic and diluted | | | | | 35,000,000 | | |
Basic and diluted net income per common share, Class A redeemable common stock | | | | $ | — | | |
Weighted average shares outstanding of Class B non-redeemable common stock, basic and diluted | | | | | 8,750,000 | | |
Basic and diluted net loss per common share, Class B non-redeemable common stock | | | | $ | (2.77) | | |
| | | Class A Common Stock | | | Class B Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Stockholders’ Equity (Deficit) | | |||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance as of January 29, 2021 (inception) | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Class B Common Stock issued to Sponsor | | | | | — | | | | | | — | | | | | | 10,062,500 | | | | | | 1,006 | | | | | | 23,994 | | | | | | — | | | | | | 25,000 | | |
Forfeiture of Founder Shares | | | | | — | | | | | | — | | | | | | (1,312,500) | | | | | | (131) | | | | | | 131 | | | | | | — | | | | | | — | | |
Accretion for Class A common stock to redemption amount | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,125) | | | | | | (35,948,129) | | | | | | (35,972,254) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,200,094) | | | | | | (24,200,094) | | |
Balance as of June 30, 2021 | | | | | — | | | | | | — | | | | | | 8,750,000 | | | | | $ | 875 | | | | | | — | | | | | $ | (60,148,223) | | | | | $ | (60,147,348) | | |
| Cash flow from operating activities: | | | | | | | |
| Net loss | | | | $ | (24,200,094) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
| Change in fair value of warrant liabilities | | | | | 21,166,668 | | |
| Offering costs allocated to warrant liabilities | | | | | 956,584 | | |
| Interest earned on cash equivalents held in Trust Account | | | | | (5,400) | | |
| Changes in operating assets and liabilities: | | | | | | | |
| Accounts payable | | | | | 625,004 | | |
| Franchise tax payable | | | | | 83,288 | | |
| Prepaid insurance | | | | | (972,212) | | |
| Net cash used in operating activities | | | | | (2,346,162) | | |
| Cash flows from investing activities: | | | | | | | |
| Investment of cash in Trust Account | | | | | (350,000,000) | | |
| Net cash used in investing activities | | | | | (350,000,000) | | |
| Cash flows from financing activities: | | | | | | | |
| Proceeds from sale of Units, net of underwriting discounts paid | | | | | 343,000,000 | | |
| Proceeds from sale of Private Placement Warrants | | | | | 10,000,000 | | |
| Proceeds from sale of Class B Common Stock to Sponsor | | | | | 25,000 | | |
| Payment of offering costs | | | | | (678,838) | | |
| Net cash provided by financing activities | | | | | 352,346,162 | | |
| Net decrease in cash | | | | | — | | |
| Cash at beginning of period | | | | | — | | |
| Cash at end of period | | | | $ | — | | |
| Supplemental disclosure of non-cash financing activities: | | | | | | | |
| Deferred underwriting compensation | | | | | 12,250,000 | | |
| | | January 29, 2021 (inception) to June 30, 2021 | | |||
Class A Redeemable Common Stock | | | | | | | |
Numerator: Earnings allocable to Class A Redeemable Common Stock | | | | | | | |
Interest Income | | | | | 5,400 | | |
Franchise Taxes | | | | | (5,400) | | |
Net Income (Loss) | | | | | — | | |
Denominator: Weighted Average Class A Redeemable Common Stock | | | | | | | |
Class A Redeemable Common Stock, Basic and Diluted | | | | | 35,000,000 | | |
Earnings/Basic and Diluted Class A Redeemable Common Stock | | | | | — | | |
Class B Non-Redeemable Common Stock | | | | | | | |
Numerator: Net Income minus Redeemable Net Earnings | | | | | | | |
Net Income (Loss) | | | | | (24,200,094) | | |
Redeemable Net Income | | | | | — | | |
Non-Redeemable Net Loss | | | | | (24,200,094) | | |
Denominator: Weighted Average Class B Non-Redeemable Common Stock | | | | | | | |
Class B Non-Redeemable Common Stock, Basic and Diluted | | | | | 8,750,000 | | |
Loss/Basic and Diluted Class B Non-Redeemable Common Stock | | | | $ | (2.77) | | |
| | | June 30, 2021 | | |||
Deferred tax asset | | | | | | | |
Organizational costs/Startup expenses | | | | $ | 385,893 | | |
Net operating loss carryforward | | | | | 50,244 | | |
Total deferred tax asset | | | | | 436,137 | | |
Valuation allowance | | | | | (436,137) | | |
Deferred tax asset, net of allowance | | | | $ | — | | |
| | | June 30, 2021 | | |||
Federal | | | | | | | |
Current | | | | $ | — | | |
Deferred | | | | | (436,137) | | |
State | | | | | | | |
Current | | | | $ | — | | |
Deferred | | | | | — | | |
Change in valuation allowance | | | | | 436,137 | | |
Income tax provision | | | | $ | — | | |
| Statutory federal income tax rate | | | | | 21.0% | | |
| State taxes, net of federal tax benefit | | | | | 0.0% | | |
| Change in fair value of warrant liabilities | | | | | (18.4)% | | |
| Non-deductible transaction costs | | | | | (0.8)% | | |
| Change in valuation allowance | | | | | (1.8)% | | |
| Income tax provision | | | | | 0.0% | | |
| | | Description | | | Amount at Fair Value | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||
June 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account – U.S. Treasury Securities Money Market Fund | | | | | | | $ | 350,005,400 | | | | | $ | 350,005,400 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability – Public Warrants | | | | | | | $ | 29,633,334 | | | | | $ | 29,633,334 | | | | | $ | — | | | | | $ | — | | |
Warrant liability – Private Placement Warrants | | | | | | | $ | 18,533,334 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,533,334 | | |
| | | As of June 30, 2021 | | |||
Stock price | | | | $ | 10.37 | | |
Strike price | | | | $ | 11.50 | | |
Term (in years) | | | | | 5.3 | | |
Volatility | | | | | 32.0% | | |
Risk-free rate | | | | | 0.92% | | |
Dividend yield | | | | | 0.0% | | |
Fair value of warrants | | | | | 2.54 – 2.78 | | |
| | | Level 3 Private Placement | | |||
Beginning balance as of January 29, 2021 (inception) | | | | $ | — | | |
Initial measurement at March 26, 2021 | | | | | 10,200,000 | | |
Change in value inputs or other assumptions | | | | | 8,333,334 | | |
Fair value as of June 30, 2021 | | | | $ | 18,533,334 | | |
| | | September 30, 2021 | | |||
ASSETS: | | | | | | | |
Current Assets: | | | | | | | |
Cash | | | | $ | — | | |
Short term prepaid insurance | | | | | 560,596 | | |
Total Current Assets | | | | | 560,596 | | |
Cash equivalents held in Trust Account | | | | | 350,010,686 | | |
Long term prepaid insurance | | ��� | | | 270,315 | | |
Total assets | | | | $ | 350,841,597 | | |
Liabilities and Stockholders’ Deficit | | | | | | | |
Current liabilities: | | | | | | | |
Accounts payable | | | | $ | 3,389,025 | | |
Franchise tax payable | | | | | 133,699 | | |
Total current liabilities | | | | | 3,522,723 | | |
Warrant liabilities | | | | | 39,429,306 | | |
Deferred underwriting fee payable | | | | | 12,250,000 | | |
Total liabilities | | | | | 55,202,030 | | |
Commitments and Contingencies | | | | | | | |
Class A common stock subject to possible redemption, 35,000,000 shares at $10.00 per share | | | | | 350,000,000 | | |
Stockholders’ Deficit | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding | | | | | — | | |
Class A common stock, $0.0001 par value; 250,000,000 shares authorized; none issued and outstanding (excluding 35,000,000 shares subject to redemption) | | | | | — | | |
Class B common stock, $0.0001 par value, 20,000,000 shares authorized, 8,750,000 shares issued and outstanding | | | | | 875 | | |
Additional paid-in capital | | | | | 131 | | |
Accumulated deficit | | | | | (54,361,439) | | |
Total stockholders’ deficit | | | | | (54,360,433) | | |
Total liabilities and stockholders’ deficit | | | | $ | 350,841,597 | | |
| | | Three Months ending September 30, 2021 | | | For the period from January 29, 2021 (inception) to September 30, 2021 | | ||||||
Operating expenses: | | | | | | | | | | | | | |
General and administrative expenses | | | | $ | 2,905,322 | | | | | $ | 4,904,276 | | |
Franchise tax expense | | | | | 50,411 | | | | | | 133,699 | | |
Loss from operations | | | | | (2,955,733) | | | | | | (5,037,975) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest earned on cash equivalents held in Trust Account | | | | | 5,286 | | | | | | 10,686 | | |
Offering costs allocated to warrant liabilities | | | | | — | | | | | | (956,584) | | |
Change in fair value of warrant liabilities | | | | | 8,737,362 | | | | | | (12,429,306) | | |
Net Income (Loss) | | | | $ | 5,786,915 | | | | | $ | (18,413,179) | | |
Weighted average number of Class A redeemable common stock, basic and diluted | | | | | 35,000,000 | | | | | | 26,967,213 | | |
Basic and diluted net income (loss) per common share, Class A redeemable common stock | | | | $ | 0.13 | | | | | $ | (0.52) | | |
Weighted average shares outstanding of Class B non-redeemable common stock, basic and diluted | | | | | 8,750,000 | | | | | | 8,750,000 | | |
Basic and diluted net income (loss) per common share, Class B non- redeemable common stock | | | | $ | 0.13 | | | | | $ | (0.52) | | |
| | | Class A Common Stock | | | Class B Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Stockholders’ Deficit | | |||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance as of January 29, 2021 (inception) | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Class B common stock issued to Sponsor | | | | | — | | | | | | — | | | | | | 10,062,500 | | | | | | 1,006 | | | | | | 23,994 | | | | | | — | | | | | | 25,000 | | |
Accretion for Class A common stock to redemption | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,994) | | | | | | (35,948,260) | | | | | | (35,972,254) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,045,232) | | | | | | (1,045,232) | | |
Balance as of March 31, 2021 (as restated see Note 2) | | | | | — | | | | | | — | | | | | | 10,062,500 | | | | | | 1,006 | | | | | | — | | | | | | (36,993,492) | | | | | | (36,992,486) | | |
Forfeiture of Founder Shares | | | | | — | | | | | | — | | | | | | (1,312,500) | | | | | | (131) | | | | | | 131 | | | | | | — | | | | | | — | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,154,862) | | | | | | (23,154,862) | | |
Balance as of June 30, 2021 (as restated see Note 2) | | | | | — | | | | | | — | | | | | | 8,750,000 | | | | | | 875 | | | | | | 131 | | | | | | (60,148,354) | | | | | | (60,147,348) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,786,915 | | | | | | 5,786,915 | | |
Balance as of September 30, 2021 | | | | | — | | | | | $ | — | | | | | | 8,750,000 | | | | | $ | 875 | | | | | $ | 131 | | | | | $ | (54,361,439) | | | | | $ | (54,360,433) | | |
| Cash flow from operating activities: | | | | | | | |
| Net loss | | | | $ | (18,413,179) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
| Change in fair value of warrant liabilities | | | | | 12,429,306 | | |
| Offering costs allocated to warrant liabilities | | | | | 956,584 | | |
| Interest earned on cash held in Trust Account | | | | | (10,686) | | |
| Changes in operating assets and liabilities: | | | | | | | |
| Accounts payable | | | | | 3,389,025 | | |
| Franchise tax payable | | | | | 133,699 | | |
| Prepaid insurance | | | | | (830,911) | | |
| Net cash used in operating activities | | | | | (2,346,162) | | |
| Cash flows from investing activities: | | | | | | | |
| Investment of cash in Trust Account | | | | | (350,000,000) | | |
| Net cash used in investing activities | | | | | (350,000,000) | | |
| Cash flows from financing activities: | | | | | | | |
| Proceeds from sale of Units, net of underwriting discounts paid | | | | | 343,000,000 | | |
| Proceeds from sale of Private Placement Warrants | | | | | 10,000,000 | | |
| Proceeds from sale of Class B common stock to Sponsor | | | | | 25,000 | | |
| Payment of offering costs | | | | | (678,838) | | |
| Net cash provided by financing activities | | | | | 352,346,162 | | |
| Net change in cash | | | | | — | | |
| Cash at beginning of period | | | | | — | | |
| Cash at end of period | | | | $ | — | | |
| Supplemental disclosure of non-cash financing activities: | | | | | | | |
| Deferred underwriting compensation | | | | $ | 12,250,000 | | |
| | | March 26, 20211 | | | March 31, 2021 | | | June 30, 2021 | | |||||||||
| | | | | | | | | Unaudited | | | Unaudited | | ||||||
Class A common stock subject to possible redemption | | | | | | | | | | | | | | | | | | | |
As Previously Reported | | | | $ | 307,899,890 | | | | | $ | 308,007,510 | | | | | $ | 284,852,650 | | |
Adjustment | | | | $ | 42,100,110 | | | | | $ | 41,992,490 | | | | | $ | 65,147,350 | | |
As Restated | | | | $ | 350,000,000 | | | | | $ | 350,000,000 | | | | | $ | 350,000,000 | | |
Class A common stock | | | | | | | | | | | | | | | | | | | |
As Previously Reported | | | | $ | 421 | | | | | $ | 420 | | | | | $ | 652 | | |
Adjustment | | | | $ | (421) | | | | | $ | (420) | | | | | $ | (652) | | |
As Restated | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Additional paid-in capital | | | | | | | | | | | | | | | | | | | |
As Previously Reported | | | | $ | 6,165,789 | | | | | $ | 6,043,810 | | | | | $ | 29,198,438 | | |
Adjustment | | | | $ | (6,165,789) | | | | | $ | (6,043,810) | | | | | $ | (29,198,438) | | |
As Restated | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Accumulated deficit | | | | | | | | | | | | | | | | | | | |
As Previously Reported | | | | $ | (1,167,215) | | | | | $ | (1,045,232) | | | | | $ | (24,200,094) | | |
Adjustment | | | | $ | (35,933,900) | | | | | $ | (35,948,260) | | | | | $ | (35,948,260) | | |
As Restated | | | | $ | (37,101,115) | | | | | $ | (36,933,492) | | | | | $ | (60,148,354) | | |
Total stockholders’ (deficit) equity | | | | | | | | | | | | | | | | | | | |
As Previously Reported | | | | $ | 5,000,001 | | | | | $ | 5,000,004 | | | | | $ | 5,000,002 | | |
Adjustment | | | | $ | (42,100,110) | | | | | $ | (41,992,490) | | | | | $ | (65,147,350) | | |
As Restated | | | | $ | (37,100,109) | | | | | $ | (36,992,486) | | | | | $ | (60,147,348) | | |
| | | Period from January 29, 2021 (Inception) to March 31, 2021 | | | Three Months Ended June 30, 2021 | | | Period from January 29, 2021 (Inception) to June 30, 2021 | | |||||||||
| | | Unaudited | | | Unaudited | | | Unaudited | | |||||||||
Basic and diluted weighted average shares outstanding, Class A common stock subject to redemption | | | | | | | | | | | | | | | | | | | |
As Previously Reported | | | | | 2,868,852 | | | | | | 35,000,000 | | | | | | 35,000,000 | | |
Adjustment | | | | | — | | | | | | — | | | | | | (12,810,458) | | |
As Restated | | | | | 2,868,852 | | | | | | 35,000,000 | | | | | | 22,189,542 | | |
Basic and diluted net income (loss) per share, Class A common stock subject to possible redemption | | | | | | | | | | | | | | | | | | | |
As Previously Reported | | | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
Adjustment | | | | $ | (0.09) | | | | | $ | (0.53) | | | | | $ | (0.78) | | |
As Restated | | | | $ | (0.09) | | | | | $ | (0.53) | | | | | $ | (0.78) | | |
Basic and diluted weighted average shares outstanding, Class B non-redeemable common stock | | | | | | | | | | | | | | | | | | | |
As Previously Reported | | | | | 9,072,746 | | | | | | 10,062,500 | | | | | | 9,613,014 | | |
Adjustment | | | | | (322,746) | | | | | | (1,312,500) | | | | | | (863,014) | | |
As Restated | | | | | 8,750,000 | | | | | | 8,750,000 | | | | | | 8,750,000 | | |
Basic and diluted net income (loss) per share, Class B non-redeemable common stock | | | | | | | | | | | | | | | | | | | |
As Previously Reported | | | | $ | (0.12) | | | | | $ | (2.30) | | | | | $ | (2.52) | | |
Adjustment | | | | $ | 0.03 | | | | | $ | 1.77 | | | | | $ | 1.74 | | |
As Restated | | | | $ | (0.09) | | | | | $ | (0.53) | | | | | $ | (0.78) | | |
| | | Period from January 29, 2021 (Inception) to March 31, 2021 | | | Period from January 29, 2021 (Inception) to June 30, 2021 | | ||||||
| | | Unaudited | | | Unaudited | | ||||||
Initial classification of common stock subject to possible redemption | | | | | | | | | | | | | |
As Previously Reported | | | | $ | 307,899,890 | | | | | $ | 307,899,890 | | |
Adjustment | | | | $ | (307,899,890) | | | | | $ | (307,899,890) | | |
As Restated | | | | $ | — | | | | | $ | — | | |
Change in value of common stock subject to possible redemption | | | | | | | | | | | | | |
As Previously Reported | | | | $ | 117,620 | | | | | $ | (23,037,240) | | |
Adjustment | | | | $ | (117,620) | | | | | $ | 23,037,240 | | |
As Restated | | | | $ | — | | | | | $ | — | | |
| Gross Proceeds | | | | $ | 350,000,000 | | |
| Proceeds allocated to Public Warrants | | | | $ | (16,800,000) | | |
| Class A shares offering costs | | | | $ | (19,172,254) | | |
| Accretion of carrying value to redemption value | | | | $ | 35,972,254 | | |
| Class A common stock subject to possible redemption | | | | $ | 350,000,000 | | |
Description | | | Amount at Fair Value | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||
September 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account – U.S. Treasury Securities Money Market Fund | | | | $ | 350,010,686 | | | | | $ | 350,010,686 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability – Public Warrants | | | | $ | 24,539,764 | | | | | $ | 24,539,764 | | | | | $ | — | | | | | $ | — | | |
Warrant liability – Private Placement Warrants | | | | $ | 14,889,542 | | | | | $ | — | | | | | $ | — | | | | | $ | 14,889,542 | | |
| | | As of September 30, 2021 | | |||
Stock price | | | | $ | 10.05 | | |
Strike price | | | | $ | 11.50 | | |
Term (in years) | | | | | 5.2 | | |
Volatility | | | | | 28.3% | | |
Risk-free rate | | | | | 1.00% | | |
Dividend yield | | | | | 0.0% | | |
Fair value of warrants | | | | | 2.10 – 2.23 | | |
| | | Level 3 Private Placement | | |||
Beginning balance as of January 29, 2021 (inception) | | | | $ | — | | |
Initial measurement at March 26, 2021 | | | | | 27,000,000 | | |
Transfer Public Warrants to Level 1 | | | | | (16,800,000) | | |
Change in value inputs or other assumptions | | | | | 4,689,542 | | |
Fair value as of September 30, 2021 | | | | $ | 14,889,542 | | |