- RKLYQ Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
-
ETFs
- Insider
- Institutional
- Shorts
-
S-1 Filing
Rockley Photonics (RKLYQ) S-1IPO registration
Filed: 7 Oct 21, 4:48pm
Cayman Islands | 3674 | Not Applicable | ||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code No.) | (I.R.S. Employer Identification No.) |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer | ☒ | Smaller reporting company | ☒ | |||
Emerging growth company | ☒ |
Title of Each Class of Securities Being Registered | Amount Being Registered (1) | Proposed Maximum Offering Price Per Security | Proposed Maximum Aggregate Offering Price | Amount of Registration Fee (2) | ||||
Ordinary Shares, nominal value $.000004026575398 per share | 319,000 (3) | $7.41 (4) | $2,363,790 | $219.13 | ||||
Total | $219.13 (5) | |||||||
(1) | Pursuant to Rule 416 under the Securities Act of 1933, as amended (the “Securities Act”), the registrant is also registering an indeterminate number of additional securities as may be issued to prevent dilution resulting from share dividends, share splits or similar transactions. |
(2) | Determined in accordance with Section 6(b) of the Securities Act at a rate equal to $109.10 per $1,000,000 of the proposed maximum aggregate offering price. |
(3) | Consists of the resale of 319,000 Ordinary Shares issued by the registrant to certain entities in lieu of cash as payment for $3.194 million of fees payable to such entities for services provided as financial advisor and placement agent in connection with the closing of the business combination by and among the registrant, SC Health Corporation, a Cayman Islands exempted company (“SC Health”), and Rockley Photonics Limited, a company organized under the laws of England and Wales (“Rockley UK”) (the “Business Combination”), and the related private placement of Ordinary Shares by the registrant (the “PIPE financing”). |
(4) | Pursuant to Rule 457(c) under the Securities Act, and solely for the purpose of calculating the registration fee, the proposed maximum offering price is $7.41, which represents the average of the high and low trading prices of the Ordinary Shares on October 1, 2021 on the New York Stock Exchange. |
(5) | Paid herewith. |
i | ||||
i | ||||
1 | ||||
3 | ||||
5 | ||||
43 | ||||
43 | ||||
43 | ||||
44 | ||||
54 | ||||
77 | ||||
98 | ||||
108 | ||||
117 | ||||
123 | ||||
125 | ||||
127 | ||||
135 | ||||
137 | ||||
142 | ||||
142 | ||||
142 | ||||
143 | ||||
F-1 |
• | Rockley’s ability to recognize the anticipated benefits of the Business Combination, which may be affected by, among other things, competition and the ability of the combined business to grow and manage growth profitably; |
• | Rockley’s financial and business performance following the Business Combination, including anticipated financial outlook or information and business metrics; |
• | Rockley’s strategy, future operations, financial position, estimated revenue and losses, projected costs, prospects and plans; |
• | the implementation, market acceptance, and success of Rockley’s business model; |
• | developments and expectations relating to Rockley’s competitors, target markets, and industry; |
• | Rockley’s future capital requirements and sources and uses of cash; |
• | Rockley’s ability to obtain funding for its product development plans, execution of its business strategy, and its operations; |
• | Rockley’s business, product development plans, and opportunities; |
• | the outcome of any known and unknown litigation and regulatory proceedings; |
• | Rockley’s anticipated financial outlook or information, anticipated growth rate, and market opportunities; |
• | Rockley’s plans to commercialize its products and services, and anticipated timing thereof; |
• | Rockley’s expectations as to when it may generate sufficient revenue from the sale of its products and services to cover expansion plans, operating expenses, working capital, and capital expenditures; |
• | the development status and anticipated timeline for commercial production of Rockley’s products; |
• | Rockley’s plans for products under development and future products and anticipated features and benefits thereof; |
• | the status and expectations regarding Rockley’s customer and strategic partner, and potential customer and strategic partner relationships; |
• | the total addressable markets for Rockley’s products and technology; |
• | the ability of Rockley to increase market share in its existing markets or any new markets it may enter; |
• | Rockley’s ability to obtain any required regulatory approvals, including any required FDA approvals, in connection with its anticipated products and technology; |
• | Rockley’s ability to maintain an effective system of internal control over financial reporting; |
• | Rockley’s ability to maintain and protect its intellectual property; |
• | Rockley’s success in retaining or recruiting, or changes required in, officers, key employees, or directors; the ability of Rockley to manage its growth effectively; |
• | the ability of Rockley to achieve and maintain profitability in the future; |
• | the impact of the regulatory environment and complexities with compliance related to such environment; and |
• | the impact of the COVID-19 pandemic. |
• | Rockley’s ability to achieve commercial production of its products and technology, including in a timely and cost-effective manner; |
• | Rockley’s ability to achieve customer design wins, convert memoranda of understanding and development contracts into production contracts, and achieve customer acceptance of its products and technology; |
• | risks related to purchase orders, including the lack of long-term purchase commitments, the cancellation, reduction, delay, or other changes in customer purchase orders, and if and to the extent customers seek to enter into licensing arrangements in lieu of purchases; |
• | Rockley’s history of losses and need for additional capital and its ability to access additional financing to support its operations and execute on its business plan, as well as the risks associated with any future financings; |
• | legal and regulatory risks, including those related to its products and technology and any threatened or actual litigation; |
• | risks associated with its fabless manufacturing model and dependency on third-party suppliers; |
• | Rockley’s reliance on a few significant customers for a majority of its revenue and its ability to expand and diversify its customer base; |
• | Rockley’s financial performance; |
• | the impacts of COVID-19 on Rockley, its customers and suppliers, its target markets, and the economy; |
• | Rockley’s ability to successfully manage growth and its operations as a public company; |
• | fluctuations in Rockley’s stock price and Rockley’s ability to maintain the listing of its Ordinary Shares and Public Warrants on the NYSE; |
• | Rockley’s ability to anticipate and respond to industry trends and customer requirements; |
• | changes in Rockley’s current and future target markets; |
• | intellectual property risks; |
• | Rockley’s ability to compete successfully; |
• | market opportunity and market demand for, and acceptance of, Rockley’s products and technology, as well as the customer products into which Rockley’s products and technology are incorporated; |
• | risks related to international operations; |
• | risks related to cybersecurity, privacy, and infrastructure; |
• | risks related to financial and accounting matters; |
• | general economic, financial, legal, political, and business conditions and changes in domestic and foreign markets; |
• | Rockley’s ability to realize the anticipated benefits of the Business Combination and costs associated with the Business Combination; |
• | changes adversely affecting the businesses or markets in which Rockley is engaged, and |
• | other factors described under the heading “Risk Factors” beginning on page 5 of this prospectus, as well as those factors described under the heading “Item 1.A. Risk Factors” in Rockley’s quarterly report on Form 10-Q for the quarter ended June 30, 2021, and in other documents Rockley files with the SEC. |
• | If Rockley does not fully develop or commercialize its products and services, or if such products and services experience significant delays, Rockley’s business, financial condition, and results of operation will be materially and adversely affected. |
• | Rockley has a history of recurring losses and a significant accumulated deficit, which raises substantial doubt about its ability to continue as a “going concern.” Rockley expects to incur significant research and development expenses and devote substantial resources to commercializing new products, which could increase its losses and negatively impact its ability to achieve or maintain profitability. |
• | If the end products into which Rockley’s products are incorporated are not fully developed and commercialized or do not achieve widespread market acceptance, or if such products experience delays, cancellations, or reductions, or if Rockley’s products are not selected for inclusion in its customers’ end products, are not adopted in other industry verticals or use cases, or are not adopted by leading consumer and medical device companies, Rockley’s business will be materially and adversely affected. |
• | The forecasts and anticipated financial outlook or related information contained in this prospectus are based upon assumptions, analyses, and internal estimates developed by Rockley’s management. If these assumptions, analyses, or estimates prove to be incorrect or inaccurate, Rockley’s actual operating results may differ materially from those forecasted or anticipated. |
• | Rockley expects its results of operations to fluctuate on a quarterly and annual basis, which could cause Rockley’s stock price to fluctuate or decline. |
• | If Rockley is unable to manage its growth or scale its operations, its business and operating results could be materially and adversely affected. |
• | Market opportunity estimates and growth forecasts are subject to significant uncertainty and are based on assumptions and estimates that may not prove to be accurate. |
• | Rockley’s international operations expose it to operational, financial, and regulatory risks, which could harm Rockley’s business. |
• | Rockley is susceptible to supply shortages, long lead times for components, and supply changes, any of which could disrupt its supply chain and could delay deliveries of its products to customers, which in turn could adversely affect Rockley’s business, results of operations, and financial condition. |
• | If Rockley is unable to sell its products to its target customers, including large corporations with substantial negotiating power, or is unable to enter into agreements with customers and suppliers on satisfactory terms, its prospects and results of operations will be adversely affected. |
• | Rockley currently depends on a few large customers for a substantial portion of its revenue. The loss of, or a significant reduction in, orders from Rockley’s customers, or Rockley’s failure to diversify its customer base, could significantly reduce its revenue and adversely impact Rockley’s operating results. |
• | Because Rockley does not anticipate long-term purchase commitments with its customers, orders may be cancelled, reduced, or rescheduled with little or no notice, which in turn exposes Rockley to inventory risk, and may cause its business and results of operations to suffer. |
• | Rockley’s business depends substantially on the efforts of its executive officers, including its Chief Executive Officer and founder, Dr. Andrew Rickman. |
• | Rockley’s failure to comply with applicable governmental export and import control laws and regulations, including those related to the use, distribution, and sale of its products, U.S. Food and Drug Administration clearance or approval requirements, or privacy, data protection, and information security requirements in the jurisdictions in which Rockley operates could materially harm its business and operating results. |
• | Rockley may not be able to adequately protect or enforce its intellectual property rights or prevent unauthorized parties from copying or reverse engineering its products or technology. Further, Rockley’s intellectual property applications, including patent applications, may not be approved or granted. |
• | A network or data security incident or disruption or performance issues with Rockley’s network infrastructure could harm its brand, reputation, and business, as well as its operating results. |
• | Rockley’s failure to raise additional capital or generate the significant capital necessary to expand its operations could reduce its ability to compete and could harm its business. |
• | In preparing Rockley’s consolidated financial statements, Rockley makes good faith estimates and judgments that may change or turn out to be erroneous, which could adversely affect Rockley’s operating results. |
• | Any anticipated financial outlook or related information contained in this prospectus have not been prepared with a view toward compliance with published guidelines of the American Institute of Certified Public Accountants, and have not been compiled or examined by any registered public accountants nor any other independent expert or outside party. |
• | Rockley’s Ordinary Shares may not remain eligible, for listing on the NYSE. |
• | If the Business Combination’s benefits do not meet the expectations of investors or securities analysts, the market price of Rockley’s securities, may decline. |
• | Rockley may be required to take write downs or write offs, or may be subject to restructuring, impairment or other charges that could have a significant negative effect on Rockley’s financial condition, results of operations and the market price of Rockley’s Ordinary Shares. |
• | The unaudited pro forma financial information included herein may not be indicative of what the post-Business Combination company’s actual financial position or results of operations would have been. |
• | If analysts do not publish or cease publishing research or reports about Rockley or if they change their recommendations regarding Rockley’s securities, the price and trading volume of Rockley’s securities could decline. |
• | The requirements of being a public company may strain Rockley’s resources, divert management’s attention, and affect its ability to attract and retain qualified board members. |
• | The global COVID-19 pandemic could harm Rockley’s business, financial condition, results of, operations and prospects. |
• | not being required to comply with the auditor attestation requirements for the assessment of our internal control over financial reporting provided by Section 404 of the Sarbanes-Oxley Act of 2002; |
• | reduced disclosure obligations regarding executive compensation; and |
• | not being required to hold a nonbinding advisory vote on executive compensation or seek shareholder approval of any golden parachute payments not previously approved. |
Issuer | Rockley Photonics Holdings Limited |
Ordinary Shares Offered by the Selling Securityholders | Up to 319,000 Ordinary Shares. |
Ordinary Shares Outstanding | 126,667,644 shares. |
Use of Proceeds | We will not receive any proceeds from the sale of Ordinary Shares by the selling securityholders. |
Dividend Policy | We have not paid any cash dividends on our Ordinary Shares to date and have no current plans to pay cash dividends on our Ordinary Shares. See “Market Information for Ordinary Shares and Dividend Policy — Dividend Policy.” |
Market for Ordinary Shares and Warrants | Our Ordinary Shares and Public Warrants are currently traded on the NYSE under the symbols “RKLY” and “RKLY.WS,” respectively. |
Registration Rights | We are registering the offer and sale of the Ordinary Shares covered by this prospectus to satisfy certain registration rights we have granted. See “Certain Relationships and Related Party Transactions — Certain Engagements in Connection with the Business Combination and Related Transactions.” |
Risk Factors | See “Risk Factors” beginning on page 5 and other information included in this prospectus for a discussion of factors you should consider before investing in our securities. |
• | continues to invest in its technology and its silicon photonics chipsets and modules, as well as its cloud-based analytics subscription service; |
• | continues to develop innovative solutions and applications for its technology; |
• | commercializes its silicon photonics solutions; |
• | continues to invest in its sales and marketing activities and distribution channels; |
• | invests and improves its operational, financial, and management information systems; |
• | increases its headcount; |
• | expands its intellectual property portfolio; and |
• | enhances internal functions, systems, and infrastructure to support its anticipated transition to a public company. |
• | successfully commercialize its products and services, including its silicon photonics chipsets, module applications, and analytics subscription service; |
• | develop innovative applications for its silicon photonics and sensing technology; |
• | expand its sales and marketing activities and distribution channels; |
• | improve its operational, financial, and management information systems; |
• | attract, hire, integrate, and retain qualified talent to support the growth of its business. This includes increasing headcount to appropriately staff to projected growth; |
• | protect its intellectual property portfolio; |
• | enhance internal systems, functions, and infrastructure to support its anticipated transition to a public company; |
• | comply with existing and new or modified laws and regulations applicable to its business; |
• | manage capital expenditures for its current and future products, as well as its supply chain and supplier relationships; |
• | anticipate and respond to macroeconomic changes and changes in the markets in which it operates; |
• | effectively manage its growth and business operations, including the impacts of the COVID-19 pandemic on its business; and |
• | hire, integrate, and retain qualified talent to support the growth of its business. |
• | Revenue-related assumptions: |
• | Customer contracts and design wins: Rockley’s existing memoranda of understanding (“MOUs”) and development contracts may not ultimately convert into production contracts. In addition, Rockley may be unable to secure design wins from additional customers in a timely manner; |
• | Form of customer arrangement: It is possible that instead of entering into agreements with customers for the purchase of a significant amount of Rockley’s products, Rockley may be required to enter into license arrangements with certain customers, any of which would have a significant impact on the revenue Rockley has currently forecasted to achieve; |
• | Timing of launch and delivery: Rockley or Rockley’s customers may encounter delays in the launch or delivery of Rockley’s product or the customer’s end product incorporating Rockley’s product, including due to a customer’s decision to delay the launch of a product, Rockley’s ability to deliver its product in a timely manner to a customer, which in turn may result in the customer canceling a contract, technical challenges, or customer-related delays in its development program; |
• | Pricing and volume fluctuation: Rockley may experience pricing and volume fluctuations due to price negotiations, lower than anticipated unit volumes, delays in volume ramp, decreases in average selling prices due to competition or market dynamics, or other factors; and |
• | Timing and execution of customer agreements: Rockley may face difficulties in meeting customer milestones in a timely manner or achieving required technical specifications. In addition, Rockley may experience execution delays under its NRE programs, including with its largest customer, due to resource constraints or customer delay. Further, to the extent Rockley were to enter into licensing arrangements in lieu of a product sale with a customer, including its largest customer, it could have a significant negative impact on Rockley’s anticipated revenue. |
• | Production cost-related assumptions: |
• | Production volume and ramp: Rockley has in the past, and may in the future experience delays in contract execution, lower than expected manufacturing yields, manufacturing delays, and technical challenges, including if and when Rockley commences commercial production of its products, any of which could negatively impact forecasted production volume and ramp; |
• | Production cost: Rockley may be unable to secure the volume pricing or yield cost levels underlying its assumptions and indirect materials and production overhead costs may exceed forecasted amounts; and |
• | Inventory and obsolescence: Rockley’s quality, warranty, return merchandise authorization, and inventory obsolescence may exceed forecasted amounts. Rockley may also experience product recalls which are not included in Rockley’s assumptions. Further, Rockley may incur greater than expected costs in connection with its NRE programs. |
• | Operating expenses and cash utilization-related assumptions: Rockley’s cash utilization may exceed currently anticipated rates due to a variety of factors, including lower than expected revenue, revenue delays, higher than anticipated production and manufacturing costs, operating expenses, and capital expenditures, lower than anticipated average selling prices, greater than anticipated cash needs for internal resources and organic growth, and potential strategic investments and acquisitions not currently anticipated. |
• | partnering with customers and potential customers to develop and commercialize Rockley’s products; |
• | investing in research and development; |
• | investing in its workforce, including its engineering talent; |
• | expanding its sales, marketing, and distribution efforts; |
• | investing in new applications and markets for its products; |
• | partnering with third parties to develop manufacturing processes; and |
• | investing in legal, accounting, and other administrative and internal functions necessary to support its operations as a public company. |
• | the timing and magnitude of NRE services revenue in any quarter; |
• | the timing and magnitude of operating expenses incurred, including research and development expenses; |
• | Rockley’s ability to meet product development roadmaps and timelines, which in turn may be impacted by resource constraints and must meet certain technical standards; |
• | the timing and degree of success of commercialization of Rockley’s products; |
• | Rockley’s ability to attract and retain customers and successfully transition customers with which it is engaged in discussions to contracted customers with whom it has MOUs or development and supply agreements and to attract new customers; |
• | changes in terms of customer agreements; |
• | the ability of Rockley’s customers to commercialize and achieve widespread market adoption of products incorporating Rockley’s products; |
• | the timing and magnitude of orders and shipments of Rockley’s products in any quarter; |
• | the mix of product sales and licensing arrangements in lieu of product sales; |
• | the actual timing and magnitude of sales returns and warranty claims of Rockley’s products in any quarter may differ from estimate; |
• | Rockley’s ability to develop, introduce, commercialize, manufacture, and ship in a timely manner products that meet customer requirements; |
• | disruptions in Rockley’s sales channels or termination of its relationships with key channel partners; |
• | customer demand and product life cycles; |
• | the receipt, reduction, or cancellation of, or changes in the forecasts or timing of, orders by customers; |
• | fluctuations in the levels of inventories held by distributors or end customers; |
• | the gain or loss of significant customers, including Rockley’s largest customer; |
• | fluctuations in sales by customers who incorporate Rockley’s products into their products; |
• | cyclicality, seasonality, and the competitive landscape in Rockley’s target markets; |
• | fluctuations in manufacturing yields; |
• | changes in pricing, product cost, product volume, and product mix; |
• | sales of subscriptions to Rockley’s cloud-based analytics subscription service, if and when commercially launched, and in the future, the rate of renewal of subscriptions by existing customers, the extent the use of subscription offerings and related services is expanded under such subscriptions, and timing and magnitude of any such subscriptions which are not renewed; |
• | the mix of customers licensing the service on a subscription basis as compared to a perpetual license; |
• | the size, timing, and terms of its subscription agreements with new customers; |
• | supply chain disruptions, delays, shortages, and capacity limitations as a result of the COVID-19 pandemic or other reasons; |
• | the impact and duration of the global COVID-19 pandemic; |
• | the timing and rate of broader market adoption of consumer and medical devices utilizing Rockley’s products or technology across the consumer wearables, mobile device, and medical device sectors; |
• | changes in the competitive landscape in Rockley’s target markets, including industry consolidation, regulatory developments, and new market entrants; |
• | Rockley’s ability to effectively manage its third-party suppliers and manufacturing partners; |
• | changes in the source, cost, and availability of materials and components incorporated in Rockley’s products; |
• | adverse litigation, judgments, settlements or other litigation-related costs, or claims that may give rise to such costs; |
• | general economic, industry, and market conditions, including trade disputes; and |
• | Rockley’s forecasts of market growth in this prospectus may not be accurate. |
• | define, design, and regularly introduce new products that anticipate the functionality and integration needs of Rockley’s customers’ next- generation products and applications; |
• | build strong and long-lasting relationships with Rockley’s customers and other industry participants; |
• | cost-effectively develop and commercialize products which compete favorably with competitors’ products; |
• | achieve design wins; |
• | accurately estimate the effectiveness and success of Rockley’s customers’ end products incorporating Rockley’s products in their competitive end markets; |
• | expand its research and development capabilities to provide innovative solutions and maintain Rockley’s product roadmap; |
• | strengthen its sales and marketing efforts, brand awareness and reputation; |
• | deliver products in volume on a timely basis at competitive prices; |
• | withstand or respond to significant price competition; |
• | build and expand international operations in a cost-effective manner; |
• | obtain, maintain, protect, and enforce Rockley’s intellectual property rights; |
• | defend potential patent infringement claims arising from third parties; |
• | promote and support Rockley’s customers’ incorporation of Rockley’s products into their products; and |
• | retain high-level talent, including Rockley’s management team and engineers. |
• | foreign currency fluctuations, which could result in increased operating expenses and reduced revenue; |
• | political and economic instability, international terrorism, and anti-American or British sentiment, particularly in emerging markets; |
• | disadvantages of competing against companies from countries that are not subject to U.S. and U.K. laws and regulations, including the Foreign Corrupt Practices Act, Office of Foreign Assets Control regulations, and U.S. anti-money laundering regulations, as well as exposure of Rockley’s foreign operations to liability under these regulatory regimes; |
• | preference for locally branded products, and laws and business practices favoring local competition; |
• | potential consequences of, and uncertainty related to, the “Brexit” process in the United Kingdom, which could lead to additional expense and complexity in doing business there; |
• | less effective protection of intellectual property; |
• | stringent regulation of the end products incorporating Rockley’s products and stringent consumer protection and product compliance regulations, including but not limited to General Data Protection Regulation in the European Union, European competition law, the Restriction of Hazardous Substances Directive, the Waste Electrical and Electronic Equipment Directive, and the European Ecodesign Directive that are costly to comply with and may vary from country to country; |
• | difficulties and costs of staffing and managing foreign operations; |
• | foreign taxes, including withholding of payroll taxes; and |
• | the U.S. government’s and U.K. government’s restrictions on certain technology transfer to certain countries of concern. |
• | product design, development, and manufacture; |
• | laboratory, pre-clinical and clinical testing, labeling, packaging, storage, and distribution; |
• | premarketing clearance or approval; |
• | record-keeping; |
• | product marketing, promotion and advertising, sales, and distribution; and |
• | post-marketing surveillance, including reporting of deaths or serious injuries and recalls and correction and removals. |
• | actual or anticipated fluctuations in operating results; |
• | failure to meet or exceed financial estimates and projections of the investment community or that we provide to the public; |
• | issuance of new or updated research or reports by securities analysts or changed recommendations for our stock or the transportation industry in general; |
• | announcements by us or our competitors of significant acquisitions, strategic partnerships, joint ventures, collaborations or capital commitments; |
• | operating and share price performance of other companies that investors deem comparable to us; |
• | our focus on long-term goals over short-term results; |
• | the timing and magnitude of our investments in the growth of our business; |
• | actual or anticipated changes in laws and regulations affecting our business; |
• | additions or departures of key management or other personnel; |
• | disputes or other developments related to our intellectual property or other proprietary rights, including litigation; |
• | our ability to market new and enhanced products and technologies on a timely basis; |
• | sales of substantial amounts of the Ordinary Shares by the Board, executive officers or significant stockholders or the perception that such sales could occur; |
• | changes in our capital structure, including future issuances of securities or the incurrence of debt; and |
• | general economic, political and market conditions. |
• | The historical unaudited financial statements of SC Health as and for the six months ended June 30, 2021 and audited financial statements of SC Health as of and for the fiscal year ended December 31, 2020; and |
• | The historical unaudited consolidated financial statements of Rockley as of and for the six months ended June 30, 2021 and the historical audited consolidated financial statements of Rockley as of and for the fiscal year ended December 31, 2020. |
• | The board of directors of HoldCo approved and implemented a director compensation program for HoldCo’s non-employee directors (the “Director Compensation Program”). Under the Director Compensation Program, and following the filing of a registration statement on Form S-8 with respect to the 2021 Plan, HoldCo expects to grant (i) an “Initial RSU Award” to each non-employee director in connection with the closing of the Business Combination and (ii) an “Annual RSU Award” following the conclusion of each regular annual meeting of HoldCo’s shareholders commencing with the 2022 annual meeting, to each non-employee director who continues serving as a member of HoldCo’s board of directors. In addition, each eligible non-employee director will receive an annual cash retainer in connection with their service on HoldCo’s board of directors and respective committees. For additional information, including size of any cash retainers, and the size and vesting terms of the Initial RSU Award and Annual RSU Award, see “Management — Non-Employee Director Compensation Policy.” |
• | Following the filing of a registration statement on Form S-8 with respect to the 2021 Plan, the board of directors of HoldCo is also expected to approve grants of stock options and RSU awards to select members of the management team. For additional information, including the size and vesting terms application to these awards, see “Executive Compensation — Equity Compensation.” |
• | In addition, HoldCo entered into new employment agreements with its executive officers, including its named executive officers. Accordingly, the effect of the new employment arrangements with HoldCo’s executive officers has been included in the unaudited pro forma condensed combined financial information. For additional information, see “Executive Compensation —Employment Agreements.” |
• | All of the Rockley issued and outstanding convertible loan notes (other than certain convertible notes issued in connection with Rockley’s term facility with Argentum Securities Ireland plc), inclusive of interest accrued thereon, converted into Ordinary Shares of HoldCo at a conversion price of $10.00 per share, and outstanding options exercisable for Rockley Ordinary Shares converted into options exercisable for HoldCo Ordinary Shares (“Rockley UK Options”). On May 25, 2021, Rockley entered into an agreement in principle to amend the payment and maturity terms of the Argentum term facility such that 30% of the outstanding principal balance was converted to Ordinary Shares of HoldCo at the time of the Business Combination and 70% which would otherwise be redeemable after the closing of the Business Combination is expected to mature on August 31, 2022. For additional information, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Business Combination and Public Company Costs” and Note 16 to the notes to the condensed consolidated financial statements of Rockley Photonics Limited. |
SC Health | Rockley | Transaction Accounting Adjustments | Ref | Pro Forma Combined | ||||||||||||||||
Assets | ||||||||||||||||||||
Current assets | ||||||||||||||||||||
Cash and cash equivalents | 35 | $ | 35,395 | $ | 126,565 | A | $ | 161,995 | ||||||||||||
Accounts receivable | — | 2,411 | — | 2,411 | ||||||||||||||||
Other receivable | — | 23,037 | — | 23,037 | ||||||||||||||||
Prepaid expenses | 48 | 7,724 | — | 7,772 | ||||||||||||||||
Other current assets | — | 258 | — | 258 | ||||||||||||||||
Total current assets | 83 | 68,825 | 126,565 | 195,473 | ||||||||||||||||
Property, equipment and finance lease right-of-use | — | 8,170 | — | 8,170 | ||||||||||||||||
Equity method investments | — | 4,711 | — | 4,711 | ||||||||||||||||
Intangible assets | — | 3,048 | — | 3,048 | ||||||||||||||||
Cash and marketable securities held in trust account | 93,839 | — | (93,839 | ) | C | — | ||||||||||||||
Other non-current assets | — | 11,715 | (8,427 | ) | E | 3,288 | ||||||||||||||
Total assets | 93,922 | $ | 96,469 | $ | 24,299 | $ | 214,690 | |||||||||||||
Liabilities | ||||||||||||||||||||
Accounts payable and accrued expenses | 1,005 | $ | 20,796 | $ | (4,875 | ) | F | $ | 16,926 | |||||||||||
Long-term debt, current portion | — | — | 12,500 | J | 12,500 | |||||||||||||||
Other current liabilities | 1,035 | 1,020 | (1,035 | ) | K | 1,020 | ||||||||||||||
Total current liabilities | 2,040 | 21,816 | 6,590 | 30,446 | ||||||||||||||||
Long-term debt, net of current portion | — | 194,328 | (183,064 | ) | L | 11,264 | ||||||||||||||
Deferred underwriting fee payable | 6,038 | — | (6,038 | ) | F | — | ||||||||||||||
Warrant liabilities | 32,502 | — | — | 32,502 | ||||||||||||||||
Other long-term liabilities | — | 2,719 | — | 2,719 | ||||||||||||||||
Total liabilities | 40,580 | 218,863 | (182,512 | ) | 76,931 | |||||||||||||||
Class A Ordinary Shares subject to redemption | 48,342 | — | (48,342 | ) | M | — | ||||||||||||||
Shareholders’ Equity | ||||||||||||||||||||
Ordinary Shares | — | — | — | N | — | |||||||||||||||
Class A Ordinary Shares | — | — | — | N | — | |||||||||||||||
Class B Ordinary Shares | — | — | — | N | — | |||||||||||||||
Additional paid-in capital | 30,382 | 205,823 | 229,771 | N | 465,976 | |||||||||||||||
Accumulated deficit | (25,382 | ) | (328,217 | ) | 25,382 | O | (328,217 | ) | ||||||||||||
Total shareholders’ equity | 5,000 | $ | (122,394 | ) | $ | 255,153 | $ | 137,759 | ||||||||||||
Total liabilities and shareholders’ equity | 93,922 | $ | 96,469 | $ | 24,299 | $ | 214,690 | |||||||||||||
SC Health | Rockley | Transaction Accounting Adjustments | Ref | Pro Forma Combined | Ref | |||||||||||||||||
Revenue | $ | — | $ | 3,966 | $ | — | 3,966 | |||||||||||||||
Cost of revenue | — | 8,283 | — | 8,283 | ||||||||||||||||||
Gross profit | — | (4,317 | ) | — | (4,317 | ) | ||||||||||||||||
Selling, general and administrative expenses | 1,066 | 14,020 | 198 | a | ||||||||||||||||||
1,256 | b | |||||||||||||||||||||
754 | c | 17,294 | ||||||||||||||||||||
Research and development | — | 33,531 | 331 | b | 33,862 | |||||||||||||||||
Operating loss | (1,066 | ) | (51,868 | ) | (2,539 | ) | (55,473 | ) | ||||||||||||||
Interest income (expense), net | 9 | (326 | ) | (9 | ) | d | (326 | ) | ||||||||||||||
Other income | — | 2,860 | — | 2,860 | ||||||||||||||||||
Equity method investment loss | — | (760 | ) | — | (760 | ) | ||||||||||||||||
Change in fair value of debt instruments | — | (45,661 | ) | 45,661 | h | — | ||||||||||||||||
Realized and unrealized gain/loss on foreign currency | — | 631 | — | 631 | ||||||||||||||||||
Change in fair value of warrant liabilities | (13,447 | ) | — | — | (13,447 | ) | ||||||||||||||||
Gain from termination of forward purchase agreement | 2,951 | — | (2,951 | ) | e | — | ||||||||||||||||
Income (loss) before income taxes | (11,553 | ) | (95,124 | ) | 40,162 | (66,515 | ) | |||||||||||||||
Income tax expense | — | 210 | — | 210 | ||||||||||||||||||
Net income (loss) | $ | (11,553 | ) | $ | (95,334 | ) | $ | 40,162 | $ | (66,725 | ) | |||||||||||
Net loss per share | ||||||||||||||||||||||
Basic and diluted | $ | (0.53 | ) | f | ||||||||||||||||||
Weighted average shares outstanding | ||||||||||||||||||||||
Basic and diluted | 126,575,257 | g | ||||||||||||||||||||
SC Health (As Restated) | Rockley | Transaction Accounting Adjustments | Ref | Pro Forma Combined | Ref | |||||||||||||||||||
Revenue | $ | — | $ | 22,343 | $ | — | 22,343 | |||||||||||||||||
Cost of revenue | — | 24,240 | — | 24,240 | ||||||||||||||||||||
Gross profit | — | (1,897 | ) | — | (1,897 | ) | ||||||||||||||||||
Selling, general and administrative expenses | 1,736 | 20,260 | 198 | a | ||||||||||||||||||||
389 | b | |||||||||||||||||||||||
754 | c | 23,337 | ||||||||||||||||||||||
Research and development | — | 35,900 | 542 | b | 36,442 | |||||||||||||||||||
Operating loss | (1,736 | ) | (58,057 | ) | (1,883 | ) | (61,676 | ) | ||||||||||||||||
Interest income (expense), net | 644 | (189 | ) | (644 | ) | d | (189 | ) | ||||||||||||||||
Equity method investment loss | — | (1,274 | ) | — | (1,274 | ) | ||||||||||||||||||
Change in fair value of debt instruments | — | (20,163 | ) | 20,163 | h | — | ||||||||||||||||||
Realized and unrealized gain/loss on foreign currency | — | (25 | ) | — | (25 | ) | ||||||||||||||||||
Change in fair value of warrant liabilities | (5,489 | ) | — | — | (5,489 | ) | ||||||||||||||||||
Gain from termination of forward purchase agreement | (1,641 | ) | — | (1,641 | ) | e | — | |||||||||||||||||
Income (loss) before income taxes | (8,222 | ) | (79,708 | ) | 19,277 | (68,653 | ) | |||||||||||||||||
Income tax expense | — | 569 | — | 569 | ||||||||||||||||||||
Net income (loss) | $ | (8,222 | ) | $ | (80,277 | ) | $ | 19,277 | $ | (69,222 | ) | |||||||||||||
Net loss per share | ||||||||||||||||||||||||
Basic and diluted | $ | (0.55 | ) | f | ||||||||||||||||||||
Weighted average shares outstanding | ||||||||||||||||||||||||
Basic and diluted | 126,575,257 | g | ||||||||||||||||||||||
Amount | Ref | |||||
(In thousands) | ||||||
Cash inflow from PIPE financing | $ | 100,000 | B | |||
Cash inflow from SC Health’s trust account | 17,966 | C | ||||
Cash inflow from SC Health Sponsor | 50,000 | D | ||||
Payment from SC Health’s deferred IPO fees and SC Health’s accrued transaction-related liabilities | (4,392 | ) | F | |||
Payments of estimated financing fees | (25,820 | ) | G | |||
Payments of estimated transaction fees incurred by Rockley | (5,185 | ) | H | |||
Payments of estimated transaction fees incurred by SC Health | (5,569 | ) | I | |||
Settlement of SC Health promissory note | (435 | ) | J | |||
Net Pro Forma adjustment to cash | 126,565 | A | ||||
SC Health’s deferred IPO underwriting commissions | $ | 6,038 | ||
Less: IPO underwriting discount | (1,510 | ) | ||
SC Health’s deferred IPO underwriting commission paid | 4,528 | |||
SC Health’s deferred transaction fees | 1,005 | |||
Rockley’s deferred transaction fees | 5,201 | |||
Total deferred costs and accrued expenses paid at or after Business Combination close | $ | 10,734 | ||
HoldCo Par Value | SC Health Par Value | Rockley Par Value | ||||||||||||||||||
Ordinary Shares | Class A Ordinary Shares | Class B Ordinary Shares | Ordinary Shares | Additional Paid-in Capital | ||||||||||||||||
Redemption of SC Health shares to Class A Ordinary Shares | — | — | — | — | (27,532 | ) | ||||||||||||||
Conversion of SC Health Class B to Class A Ordinary Shares | — | — | — | — | — | |||||||||||||||
PIPE financing | — | — | — | — | 100,000 | |||||||||||||||
SC Health Sponsor | — | — | — | — | 50,000 | |||||||||||||||
Conversion of Rockley’s convertible loan notes to Ordinary Shares | — | — | — | — | 170,564 | |||||||||||||||
Adjustment for share issuance and conversion transaction | — | — | — | — | 293,032 | |||||||||||||||
Estimated SC Health transaction costs | — | — | — | — | (4,298 | ) | ||||||||||||||
Estimated Rockley’s transaction costs | — | — | — | — | (9,741 | ) | ||||||||||||||
Estimated financing transaction costs | — | — | — | — | (25,820 | ) | ||||||||||||||
Elimination of SC Health’s historical retained Earnings | — | — | — | — | (23,402 | ) | ||||||||||||||
Total adjustments to par value and additional paid-in capital | — | — | — | — | 229,771 | |||||||||||||||
Six Months Ended June 30, 2021 | Year Ended December 31, 2020 | |||||||
Numerator | ||||||||
Pro forma net loss | $ | (66,725 | ) | $ | (69,222 | ) | ||
Denominator | ||||||||
Current Rockley Shareholders | 103,916,607 | 103,916,607 | ||||||
SC Health Shareholders | 1,777,150 | 1,777,150 | ||||||
Sponsor Shareholders | 10,562,500 | 10,562,500 | ||||||
PIPE Investors | 10,000,000 | 10,000,000 | ||||||
Other Shareholders (1) | 319,000 | 319,000 | ||||||
Total | $ | 126,575,257 | $ | 126,575,257 | ||||
Net loss per share | ||||||||
Basic and diluted | $ | (0.53 | ) | $ | (0.55 | ) |
(1) | On September 27, 2021, the Company entered into an agreement with Cowen and Company LLC (“Cowen”) and BCW Securities LLC (“BCW”) to issue 319,000 ordinary shares at a value of $10.00 per share pursuant to a private placement exemption under Section 4(a)(2) of the Securities Act in lieu of cash payment for a portion ($3.194 million) of the fees payable to Cowen as part of the transaction costs. |
• | continue to invest in our technology and our silicon photonics solutions; |
• | continue to develop innovative solutions and applications for our technology; |
• | commercialize our silicon photonics solutions; |
• | continue to invest in our sales and marketing activities and distribution channels; |
• | invest and improve our operational, financial, and management information systems; |
• | increase our headcount; |
• | maintain and expand our intellectual property portfolio; and |
• | enhance internal functions to support our operations as a public company. |
• | Total non-recurring transaction costs estimated at approximately $44.1 million, of which the Company expects approximately $1.0 million to be expensed; and |
• | The payment of deferred legal fees, underwriting commission, and other costs in connection with the initial public offering. |
• | Rockley’s existing shareholders will hold a majority ownership interest in HoldCo, irrespective of whether or not existing shareholders of SC Health exercise their right to redeem their Ordinary Shares of SC Health; |
• | Rockley’s existing senior management team will comprise senior management of HoldCo; |
• | Rockley’s is the larger of the companies based on historical operating activity and employee base; and |
• | Rockley’s operations will comprise the ongoing operations of HoldCo. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Revenue | $ | 2,195 | $ | 7,881 | $ | 3,966 | $ | 14,544 | ||||||||
Cost of revenue | 4,549 | 6,522 | 8,283 | 13,085 | ||||||||||||
Gross profit | (2,354 | ) | 1,359 | (4,317 | ) | 1,459 | ||||||||||
Operating expenses: | ||||||||||||||||
Selling, general and administrative expenses | 6,715 | 3,604 | 14,020 | 7,249 | ||||||||||||
Research and development expenses | 17,551 | 7,746 | 33,531 | 16,217 | ||||||||||||
Total operating expenses | 24,266 | 11,350 | 47,551 | 23,466 | ||||||||||||
Loss from operations | (26,620 | ) | (9,991 | ) | (51,868 | ) | (22,007 | ) | ||||||||
Other income (expense): | ||||||||||||||||
Other income, net | 2,860 | — | 2,860 | — | ||||||||||||
Interest expense, net | (179 | ) | (34 | ) | (326 | ) | (74 | ) | ||||||||
Equity method investment loss | (597 | ) | (102 | ) | (760 | ) | (252 | ) | ||||||||
Change in fair value of debt instruments | (6,008 | ) | 312 | (45,661 | ) | (2,222 | ) | |||||||||
Gain (loss) on foreign currency | 97 | (108 | ) | 631 | (1,654 | ) | ||||||||||
Total other income (expense) | (3,827 | ) | 68 | (43,256 | ) | (4,202 | ) | |||||||||
Loss before income taxes | (30,447 | ) | (9,923 | ) | (95,124 | ) | (26,209 | ) | ||||||||
Provision for income tax | 110 | 80 | 210 | 220 | ||||||||||||
Net loss and comprehensive loss | $ | (30,557 | ) | $ | (10,003 | ) | $ | (95,334 | ) | $ | (26,429 | ) | ||||
Three Months Ended June 30, | Change | Six Months Ended June 30, | Change | |||||||||||||||||||||||||||||
2021 | 2020 | $ | % | 2021 | 2020 | $ | % | |||||||||||||||||||||||||
Revenue | $ | 2,195 | $ | 7,881 | $ | (5,686 | ) | (72 | )% | $ | 3,966 | $ | 14,544 | $ | (10,578 | ) | (73 | )% |
Three Months Ended June 30, | Change | Six Months Ended June 30, | Change | |||||||||||||||||||||||||||||
2021 | 2020 | $ | % | 2021 | 2020 | $ | % | |||||||||||||||||||||||||
Cost of revenue | $ | 4,549 | $ | 6,522 | $ | (1,973 | ) | (30 | )% | $ | 8,283 | $ | 13,085 | $ | (4,802 | ) | (37 | )% | ||||||||||||||
Gross Profit | $ | (2,354 | ) | $ | 1,359 | $ | (3,713 | ) | (273 | )% | $ | (4,317 | ) | $ | 1,459 | $ | (5,776 | ) | (396 | )% | ||||||||||||
Gross Margin | (107 | )% | 17 | % | NM | NM | (109 | )% | 10 | % | NM | NM |
NM | – Not meaningful |
Three Months Ended June 30, | Change | Six Months Ended June 30, | Change | |||||||||||||||||||||||||||||
2021 | 2020 | $ | % | 2021 | 2020 | $ | % | |||||||||||||||||||||||||
Selling, general and administrative expenses | $ | 6,715 | $ | 3,604 | $ | 3,111 | 86 | % | $ | 14,020 | $ | 7,249 | $ | 6,771 | 93 | % |
Three Months Ended June 30, | Change | Six Months Ended June 30, | Change | |||||||||||||||||||||||||||||
2021 | 2020 | $ | % | 2021 | 2020 | $ | % | |||||||||||||||||||||||||
Research and development expenses | $ | 17,551 | $ | 7,746 | $ | 9,805 | 127 | % | $ | 33,531 | $ | 16,217 | $ | 17,314 | 107 | % |
Three Months Ended June 30, | Change | Six Months Ended June 30, | Change | |||||||||||||||||||||||||||||
2021 | 2020 | $ | % | 2021 | 2020 | $ | % | |||||||||||||||||||||||||
Other income, net | $ | 2,860 | — | $ | 2,860 | 100 | % | $ | 2,860 | $ | — | $ | 2,860 | 100 | % |
Three Months Ended June 30, | Change | Six Months Ended June 30, | Change | |||||||||||||||||||||||||||||
2021 | 2020 | $ | % | 2021 | 2020 | $ | % | |||||||||||||||||||||||||
Interest expense, net | $ | (179 | ) | $ | (34 | ) | $ | (145 | ) | 426 | % | $ | (326 | ) | $ | (74 | ) | $ | (252 | ) | 341 | % |
Three Months Ended June 30, | Change | Six Months Ended June 30, | Change | |||||||||||||||||||||||||||||
2021 | 2020 | $ | % | 2021 | 2020 | $ | % | |||||||||||||||||||||||||
Equity method investment loss | $ | (597 | ) | $ | (102 | ) | $ | (495 | ) | 485 | % | $ | (760 | ) | $ | (252 | ) | $ | (508 | ) | 202 | % |
Three Months Ended June 30, | Change | Six Months Ended June 30, | Change | |||||||||||||||||||||||||||||
2021 | 2020 | $ | % | 2021 | 2020 | $ | % | |||||||||||||||||||||||||
Change in fair value of debt instruments | $ | (6,008 | ) | $ | 312 | $ | (6,320 | ) | (2,026 | )% | $ | (45,661 | ) | $ | (2,222 | ) | $ | (43,439 | ) | 1,955 | % |
Three Months Ended June 30, | Change | Six Months Ended June 30, | Change | |||||||||||||||||||||||||||||
2021 | 2020 | $ | % | 2021 | 2020 | $ | % | |||||||||||||||||||||||||
Gain (loss) on foreign currency | $ | 97 | $ | (108 | ) | $ | 205 | (190 | )% | $ | 631 | $ | (1,654 | ) | $ | 2,285 | (138 | )% |
Three Months Ended June 30, | Change | Six Months Ended June 30, | Change | |||||||||||||||||||||||||||||
2021 | 2020 | $ | % | 2021 | 2020 | $ | % | |||||||||||||||||||||||||
Provision for income tax | $ | 110 | $ | 80 | $ | 30 | 38 | % | $ | 210 | $ | 220 | $ | (10 | ) | (5 | )% |
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
Consolidated Statements of Operations and Loss Data: | ||||||||
Revenue | $ | 22,343 | $ | 20,492 | ||||
Cost of revenue | 24,240 | 30,705 | ||||||
Gross Profit | (1,897 | ) | (10,213 | ) | ||||
Operating expenses: | ||||||||
Selling, general and administrative expenses | 20,260 | 13,306 | ||||||
Research and development expenses | 35,900 | 22,303 | ||||||
Operating loss | (58,057 | ) | (45,822 | ) | ||||
Other income (expense): | ||||||||
Interest income (expense), net | (189 | ) | (747 | ) | ||||
Equity method investment loss | (1,274 | ) | (1,281 | ) | ||||
Change in fair value of debt instruments | (20,163 | ) | 2,969 | ) | ||||
Gain (loss) on foreign currency | (25 | ) | 280 | |||||
Loss before provision for income tax | (79,708 | ) | (50,539 | ) | ||||
Provision for income tax | 569 | 311 | ||||||
Net loss and comprehensive loss | $ | (80,277 | ) | $ | (50,850 | ) | ||
Years Ended December 31, | Change | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
Revenue | $ | 22,343 | $ | 20,492 | $ | 1,851 | 9 | % |
Years Ended December 31, | Change | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
Cost of Revenue | $ | 24,240 | $ | 30,705 | $ | (6,465 | ) | (21 | )% | |||||||
Gross Profit | $ | (1,897 | ) | $ | (10,213 | ) | $ | 8,316 | 81 | % | ||||||
Gross Margin | (8 | )% | (50 | )% | NM | NM |
NM | – Not meaningful |
Years Ended December 31, | Change | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
Selling, general and administrative expenses | $ | 20,260 | $ | 13,306 | $ | 6,954 | 52 | % |
Years Ended December 31, | Change | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
Research and development expenses | $ | 35,900 | $ | 22,303 | $ | 13,597 | 61 | % |
Years Ended December 31, | Change | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
Interest income | $ | 30 | $ | 281 | $ | (251 | ) | (89 | )% | |||||||
Interest expense | $ | (219 | ) | $ | (1,028 | ) | $ | 809 | (79 | )% |
Years Ended December 31, | Change | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
Change in fair value of debt instruments | $ | 20,163 | $ | 2,969 | $ | 17,194 | 579 | % |
Years Ended December 31, | Change | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
Gain (loss) on foreign currency | $ | 25 | $ | (280 | ) | $ | 305 | NM |
NM | – Not meaningful |
Years Ended December 31, | Change | |||||||||||||||
2020 | 2019 | $ | % | |||||||||||||
Provision for income tax | $ | 569 | $ | 311 | $ | 258 | 83 | % |
• | EBITDA and Adjusted EBITDA exclude certain recurring, non-cash charges, such as depreciation of property and equipment and/or amortization of intangible assets. While these arenon-cash charges, we may need to replace the assets being depreciated and amortized in the future and Adjusted EBITDA and Adjusted EBITDA Margin do not reflect cash requirements for these replacements or new capital expenditure requirements. |
• | EBITDA and Adjusted EBITDA do not reflect interest expense, net, which may constitute a significant recurring expense in the future. |
• | Adjusted EBITDA excludes stock-based compensation, which may constitute a significant recurring expense in the future, as equity awards are expected to continue to be an important component of our compensation strategy. |
• | Future expenses may be similar to the non-recurring special items that are excluded from Adjusted EBITDA. |
Three Months Ended June 30 | Six Months Ended June 30 | Years Ended December 31, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | 2020 | 2019 | |||||||||||||||||||
Net Loss | $ | (30,557 | ) | $ | (10,003 | ) | $ | (95,334 | ) | $ | (26,429 | ) | �� | $ | (80,277 | ) | $ | (50,850 | ) | |||||
Interest expense, net | 179 | 34 | 326 | 74 | 189 | 747 | ||||||||||||||||||
Provision for income tax | 110 | 80 | 210 | 220 | 569 | 311 | ||||||||||||||||||
Depreciation and amortization | 1,069 | 706 | 1,999 | 1,395 | 2,787 | 1,948 | ||||||||||||||||||
EBITDA | (29,199 | ) | (9,183 | ) | (92,799 | ) | (24,740 | ) | (76,732 | ) | (47,844 | ) | ||||||||||||
Non-capitalized transaction costs* | 79 | 30 | 1,040 | 30 | 3,611 | — | ||||||||||||||||||
Stock-based compensation | 1,976 | 2,545 | 3,701 | 4,189 | 8,043 | 6,229 | ||||||||||||||||||
Equity-method investment loss | 604 | 102 | 491 | 252 | 1,274 | 1,281 | ||||||||||||||||||
Change in fair value of debt instruments | 6,008 | (312 | ) | 45,661 | 2,222 | 20,163 | 2,969 | |||||||||||||||||
Forgiveness of PPP Loan | (2,860 | ) | — | (2,860 | ) | — | — | — | ||||||||||||||||
Adjusted EBITDA | $ | (23,392 | ) | $ | (6,818 | ) | $ | (44,766 | ) | $ | (18,047 | ) | $ | (43,641 | ) | $ | (37,365 | ) |
* | Non-capitalized transaction costs includenon-recurring expense related to the issuance of convertible loan notes in 2021 and the Business Combination. |
• | Timing and the costs involved in bringing our products to market; |
• | Anticipated customer contracts and design wins may not materialize; |
• | Delay in launching our products due to technical challenges from our customers or our product development team; |
• | Pricing and the volume of sales of our products may be different from our forecast; |
• | Execution delays due to resources constraints; |
• | Assisting our fab partners with expansion of production capacity; |
• | The cost of maintaining, expanding and protecting our intellectual property portfolio, including litigation costs and liabilities; |
• | The cost of additional general and administrative talent, including accounting and finance, legal and human resources, as a result of becoming a public company; |
• | Rockley’s additional investment requirement needed for Hengtong Rockley Technology Co., Ltd. to be self-sufficient; and |
• | Other risks discussed in the section entitled “Risk Factors.” |
Six Months Ended June 30, | ||||||||
2021 | 2020 | |||||||
(in thousands) | ||||||||
Net cash used in operating activities | $ | (54,457 | ) | $ | (13,106 | ) | ||
Net cash used in investing activities | (3,322 | ) | (3,150 | ) | ||||
Net cash provided by financing activities | 73,946 | 13,915 | ||||||
Net increase (decrease) in cash and cash equivalents | $ | 16,167 | $ | (2,341 | ) | |||
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
Consolidated Statements of Cash Flow Data: | ||||||||
Net cash (used in) provided by: | ||||||||
Operating activities | $ | (48,354 | ) | $ | (36,556 | |||
Investing activities | (6,656 | ) | (2,831 | ) | ||||
Financing activities | 53,334 | 48,933 | ||||||
Net (decrease) increase in cash and cash equivalents | $ | (1,676 | ) | $ | 9,546 | |||
• | Revenue recognition; |
• | Equity valuations; |
• | Fair value of financial instruments and fair value measurements; and |
• | Income taxes |
• | Fair value of Ordinary Shares—see “ Ordinary Shares Valuations |
• | Expected Term—This is the period that the options or warrants that have been granted are expected to remain unexercised. The Company employs the average period the stock options and warrants are expected to remain outstanding; |
• | Volatility—This is a measure of the amount by which a financial variable, such as a share price, has fluctuated (historical volatility) or is expected to fluctuate (expected volatility) during a period. As the Company does not yet have sufficient history of its own volatility, management has identified several guideline comparable companies and estimates volatility based on the volatility of those companies; |
• | Risk-Free Interest Rate—This is the U.S. Treasury rate, having a term that most closely resembles the expected life of the stock option or warrant; and |
• | Dividend Yield—The Company has not and does not expect to pay dividends on its Ordinary Shares in the foreseeable future. |
• | Rockley’s historical financial results and future financial projections; |
• | The lack of marketability of Rockley’s Ordinary Shares; |
• | The likelihood of achieving a liquidity event, such as an initial public offering or business combination, given prevailing market conditions; |
• | Industry outlook; and |
• | General economic outlook, including economic growth, inflation and unemployment, interest rate environment and global economic trends. |
1 | Specifically, we believe our TAM for the wearables, mobile, and medical device markets will be approximately $48 billion by 2025, taking into account our anticipated timeline for commercial availability of our products and the market for the end products into which our products are designed to be incorporated. Our products are being designed for utilization in: (a) medical devices, including blood pressure, body temperature, blood glucose, and alcohol monitoring devices, pulse oximetry, and near infra-red (“NIR”) spectrometers, with an aggregate forecasted TAM of $15.1 billion by 2025, according to the Yole Report, and mobile cardiac telemetry/general patient monitoring patch devices, with an aggregate forecasted TAM of $2.7 billion by 2025, according to the IDtechEx Report; and (b) consumer wearables and mobile devices, including smartwatches, smart earbuds, fitness bands, and mobile phones, which, based on our internal estimates, are expected to have a TAM of $2.7 billion, $3.0 billion, $1.5 billion, and $23.5 billion, respectively, or an aggregate TAM of $30.7 billion, by 2025. We estimated our TAM in the consumer wearables and mobile device sectors by multiplying third-party forecasted total volumes in 2025 for the devices for which our products are being designed, by our currently anticipated and estimated average selling prices for these products. The volume estimate for smartwatches was based on the benchmarked figure forecasted by annual volume for smartwatches for 2022 according to the TrendForce Report. The volume estimate for smart earbuds was based a 20% volume CAGR between 2020-2025, with 2020 annual shipments estimated at 230 million units, according to the TrendForce Report. According to the Yole Report, fitness bands were forecasted to reach 89 million units by 2025. The volume estimates for smartphones were based on multiple third-party forecasted volumes for mobile phones, multiplied by the average selling price. |
• | Consumer health and wellbeing awareness. COVID-19 has had a profound impact on the way consumers perceive their need for“at-home” monitoring solutions. |
• | Chronic conditions and disease care. non-invasive monitoring solutions for chronic conditions have historically been costly and available only in a medical facility. With our potential for individual noninvasive wearable monitoring solutions, we believe we have a great opportunity to impact patients’ compliance with healthcare guidance, that will lead to better quality of life and drastic overall healthcare cost reductions.Non-invasive |
monitoring could also allow detection and prevention of potential chronic conditions and disease at a much earlier stage, resulting in reduced overall healthcare cost. |
• | Superior sensing performance. LED-based solutions based on product analysis undertaken by Rockley comparing the Rockley silicon photonics-based spectrometer chip to existingLED-based solutions. We believe our unique silicon photonics |
2 | We believe the TAM for medical devices into which our products may be incorporated will be approximately $18 billion by 2025 based on: (a) an aggregate forecasted addressable market of $15.1 billion for healthcare monitoring devices and NIR spectrometers by 2025, according to the Yole Report; and (b) mobile cardiac telemetry/general patient monitoring patch devices with an aggregate forecasted addressable market of $2.7 billion by 2025, according to the IDtechEx Report. |
technology and the entire product ecosystem we are developing will make our end-to-end LED-based sensing (PPG signals for SpO2, heart rate, heart rate variability, breath rate, and blood pressure). However, there are many biomarkers present in the body (such as in blood or interstitial fluid) that are not detectable in visible LED range. We believe the wide wavelength span ininfra-red and capability of our silicon photonics solutions to integrate many wavelengths within that range in a compact chip at high volume and low cost opens the door to addressing those biomarkers. |
• | Flexible platform architecture. |
• | Deep understanding of market opportunity and customer priorities. are developing many applications and systems with our silicon photonics solutions that are driven by industry leaders in the consumer sensors, healthcare, and data communications markets. Through our established relationships with industry leaders, we have consistently demonstrated our ability to address their technological challenges. As a result, we have signed memoranda of understanding and have contracted with several industry leaders in wearable consumer technology to establish product specifications and desirable features. We believe we are well-positioned to develop high-volume optical sensing modules and algorithms for their emerging architectures. We have ongoing, collaborative discussions with consumer wearables, healthcare, and communication companies and original equipment manufacturers (“OEM”) and module and component vendors to address their next generation product offering to end users. |
• | Fabless, scalable business model with manufacturing process expertise and ownership. |
• | Highly differentiated process. III-V actives, Integration) are unique and well suited to meeting our customers’ economic and performance needs for their applications. In particular, we believe our silicon PIC process on multi-micron thickSilicon-On-Insulator |
• | Strong intellectual property portfolio. know-how is based on over 30 years of leadership in the development and commercialization of silicon photonics and we have established strong and deep technical foundations and expertise for high-volume product delivery that would be difficult for a competitor to replicate. |
• | Established and committed foundry partner network. |
• | Extend our silicon photonics leadership. |
• | Identify and promote new and emerging applications for our technologies. end-product roadmaps and to demonstrate how our technologies can help them to devise and enable innovative solutions. |
• | Develop our product portfolio. |
• | Forming strategic partnerships in products and applications: |
• | Continue to attract and acquire new customers. |
• | Sustain margin through expansion of our products into higher-end markets. |
• | A unique and proprietary silicon photonics platform technology to address a broad set of requirements in the healthcare and wellness industries. |
• | Our custom multi-micron-waveguide photonics-optimized process with integrated III-V semiconductor actives brings multiple competitive advantages in terms of performance and manufacturability, offering lower waveguide losses, higher waveguide power handling, polarization independence, ubiquitous integration ofIII-V actives in their nativeknown-good-die form, ultra-broad-band performance, and lower sensitivity to manufacturing variations while enabling compact circuitry with high integration densities. |
• | Optical loss per unit distance is much lower than for others, enabling lower power solutions and/or larger-scale PICs. |
• | The platform provides broadband performance and is suitable for the visible, short-wave and mid-infrared bands. This is a key enabler for sensing applications that other platforms cannot serve. |
• | A larger waveguide is much less sensitive to manufacturing variations that can affect its shape and hence its refractive index, thus achieving much better center wavelength registration than small waveguides enabling accurate wavelength filters. |
• | Strong optical confinement enables tight packing of waveguides and sharp waveguide bends, hence dense layout capability and compact PICs. |
• | Our waveguides exhibit low dispersion (low signal distortion) and low polarization dependent loss (simplifying receiver architectures in particular). |
• | The platform incorporates features that enable low-loss, passively aligned fiber coupling (integrated mode size converters andv-grooves). |
• | The platform is well suited to power-efficient integration of III-V waveguide devices such as lasers and modulators that also have a multi-micron mode size. Processed, known good,III-V devices can be flip-chip bonded into recesses etched in the silicon waveguide layer to achieve edge coupling. This has the advantages of compact coupling without tapers orspot-size converters, active device processing in existingIII-V foundries,back-end integration of known good and reliableIII-V devices, and more favorable thermals. |
• | The large waveguides also offer a much higher optical power handling capability than small waveguides. |
• | Broadband optical performance enables sensing a large optical spectrum to cover a wide range of measurands. |
• | Accurate wavelength targeting enables using many finely spaced wavelengths for accurate detection. |
• | Low optical loss enables a high signal-to-noise |
• | Low-loss coupling fromIII-V to Si waveguide drives down power consumption for long battery life. |
• | Compact PIC layouts result in small chip sizes to fit within consumer device form factors and reduce product cost. |
• | Known-good-die integration of active elements improved yields, which leads to cost-effective solutions. |
• | Photonic integrated circuits in silicon with integrated III-V: “III-V” elements onto these PI Cs are the foundational competencies of Rockley. These PICs are manufactured using our proprietary and highly differentiated process flow deployed at our foundry partners. |
• | Application-specific integrated circuits (“ASICs”): |
• | Photonic & electronic co-packaging: co-packaging technologies, including 2.5D and 3D integration. Such dense integration is key and enables us to achieve the energy efficiency and physical size requirements for our core use cases. We partner with specialized packaging houses to provide the capacity required for serving consumer markets. |
• | System architecture & hardware design: value-add photonic subsystems, modules and chipsets that fit seamlessly into our end product partners’ designs. |
• | Firmware/software: in-house expertise to develop the necessary firmware and software to complement our hardware offerings and facilitate system integration, testing, and monitoring by our customers. |
• | Sensing algorithms, AI & cloud analytics: |
• | Low Power and Small Footprint. |
• | Faster Time to Market. time-to-market |
Business Unit | Product | Application | ||
Health Sensing | Basic Module | • PPG sensing: Heart rate, heart rate variability breath rate, blood oxygenation, blood pressure • IR sensing: Temperature, hydration | ||
Health Sensing | Advanced Module | • PPG sensing: Heart rate, heart rate variability, breath rate, blood oxygenation, blood pressure • IR sensing: Temperature, hydration, alcohol lactate, glucose | ||
Datacomms | 400G-DR4 Chipset, 800G-2DR4 Chipset | • Intra datacenter optical communications |
• | We will target applications in the consumer health and wellness industry and expect strong customer engagement in the consumer electronics and wearables market. The Rockley Platform represents a breakthrough which will confer on consumer electronic devices, primarily including personal wearables, smartphones and homecare devices, the capacity for new powerful healthcare and wellness monitoring. Our first health monitoring product offering is expected to launch in |
2022 consists of a basic module targeting fitness tracker bands and an advanced module targeting smartwatches. |
• | The Rockley basic and advanced modules leverages existing LED based optical sensing and augments with Rockley’s proprietary infrared optical sensing to expand biomarkers sensing at the wrist. The advanced module will have the hardware and software capabilities to collect information available relevant to glucose tracking. This feature will then be enabled for our customers after we gather and analyze an appropriate amount of user data and determine the level of information we need to make available. |
• | The continuing growth in datacenter deployments and upgrades is driving demand for high-speed optical intra-datacenter network links with reaches up to 2km. Our 400G-DR4 chipset provides 400Gb/s of capacity (four lanes of 100Gb/s each) and is targeted at the market for400GBASE-DR4 Ethernet optics (pluggable transceiver modules) inQSFP-DD and OSFP form factors. This is forecast to be the largest segment within the datacenter optics market for the coming years. This chipset enables transceiver module vendors to implement a solution with lower cost and lower power than conventional discrete-optics-based approaches. The four-part chipset comprises a transmit PIC, a receive PIC, a transmit IC, and a receive IC, which have beenco-optimized for highest performance. |
• | The 800G-2DR4 chipset addresses the emerging market for 800Gb/s transceiver modules. This market is expected to take off when switch AS I Cs with 100Gb/s serdes start being deployed. This chipset essentially doubles the number of channels of the 400G-DR4 chipset from four to eight and enables a doubling of bandwidth density at the transceiver module level that will increase power efficiency, and reduce cost per capacity. |
• | Lasers: |
• | Modulators and detectors: |
• | Combiners and splitters: |
• | Fiber optic coupling: on-chip embedded interfaces to the optical fibers. These interfaces allow the fiber to be passively attached directly to the photonic IC without external light coupling elements. |
• | Free-space optics: |
• | Photonic integrated circuits: |
• | Wafer-scale processing: multi-die structures forchip-on-wafer |
• | Interface electronics: in-house design expertise for custom analog circuitry to translate high-speed data streams into signals that actuate the photonics ICs (drivers) and receive signals |
from them (amplifiers). This is complimented with our digital design capability for device control, signal processing and interfaces to our customers systems. |
• | Packaged assembly: |
• | Tissue optics design: |
• | Bio marker application: |
• | Applied data science: |
• | Raw Materials and Wafer Supply: III-V components, we have arrangements in place with the world’s leading epitaxial wafer supplier. We also have volume ready suppliers for commercialoff-the shelf-components (“COTS”) that go into the visible sensing and the overall module. |
• | Wafer Fabrication: Tier-1 global companies. The process used by NWF is wholly owned by Rockley and licensed for use by NWF only in Rockley products. The process design kit (“PDK”) for this process is developed and maintained by us and constitutes our intellectual property. |
• | Chipset and module integration: III-V active components into the silicon PICs is done at wafer scale and using passive alignment techniques that are uniquely enabled in our platform. Furthermore, we have ensured that theIII-V components are in arrays of devices (reduces amount of alignment and integration activities) and on pretested known good die (“KGD”) which ensures very high compounded yields. The process IP is developed and owned by Rockley and the integration will be performed at NWF where the PIC wafers are fabricated. |
• | Creating long-lasting, trusting, and mutually beneficial relationships with customers and partners; |
• | Establishing a full understanding of our customers’ requirements and ensuring our products and services meet their expectations; |
• | Building a team of highly trained, empowered, and accountable employees; |
• | Innovating in the creation of technology driving our products and services; and |
• | Improving the effectiveness and efficiency of our quality management system through review of results, learning, and enhancement on a continual basis. |
• | Product performance and features |
• | Power consumption meeting wearable product requirements: We believe our proprietary low-loss photonics platform in combination with electronics designed in astate-of-the-art |
• | Novel features and extended functionality: Compared with existing conventional solutions, we believe our platform supports more wavelengths in both the visible and infrared (“IR”) wavelength ranges. This in turn unlocks multiple biomarkers that can only be targeted in our |
optimized IR platform. The number of wavelengths, wavelength registration (accuracy), wavelength resolution, tunability, and stability are all key aspects in delivering such broad functionality. |
• | Application specific algorithms and AI: We plan to monetize the sensor data generated by our unique hardware capabilities by means of a cloud-based data collection and processing platform based on proprietary algorithms and AI models. We believe this will enable extraction of lower order health information, Moreover, processing the sensor data through our AI platform can extract more in-depth health information such as indications of illness or trending direction of all health-related information. |
• | Size: Our compact form factor technology enables us to meet the product requirements smart bands and smartwatch end products, |
• | End to end manufacturing ecosystem |
• | Covers all the elements needed to bring full solution together. |
• | Optimized to meet the application performance needs. |
• | Cost effective and designed to scale rapidly. |
• | Unique and not easy to replicate. |
• | Reputation and reliability: |
• | The quality of our employees is well recognized in the industry and has a strong and positive impact on our ability to develop and capitalize on our strategic operating model and business plan. |
• | Our leadership team is recognized for world-leading expertise in silicon photonics design and process, microelectronics design, packaging and test, software and Algorithms including Cloud and AI, and applications in data communications and medical sensing. |
• | We have strong relationship with our employees and have never experienced a work stoppage. |
• | Protecting the wellbeing of our employees and keeping them healthy and engaged. |
• | Making our physical workplaces safe and compliant. |
• | Building out efficient global human resource information systems and processes. |
• | Recruiting and staff retention for critical skills and competencies. |
• | Investing in the development of current and future leadership. |
• | Creating sustainable operations, while building resilience, efficiency and flexibility into everything, from strategy to work design. |
Name | Age | Position | ||
Executive Officers | ||||
Andrew Rickman, OBE | 61 | Chairman and Chief Executive Officer | ||
Mahesh Karanth | 60 | Chief Financial Officer | ||
Amit Nagra, Ph.D. | 48 | Chief Operating Officer | ||
Non-Employee Director Nominees | ||||
William Huyett (1)(2) | 65 | Lead Independent Director | ||
Brian Blaser (1) | 57 | Director | ||
Caroline Brown, Ph.D. (1)(3) | 59 | Director | ||
Karim Karti (3) | 52 | Director | ||
Michele Klein (2)(3) | 72 | Director | ||
Pamela Puryear (2) | 58 | Director |
(1) | Member of the audit committee. |
(2) | Member of the compensation committee. |
(3) | Member of the nominating and corporation governance committee. |
• | Class I: Brian Blaser and Pamela Puryear, whose terms will expire at HoldCo’s first annual meeting of shareholders to be held after the Closing; |
• | Class II: Karim Karti and Michele Klein, whose terms will expire at HoldCo’s second annual meeting of shareholders to be held after the Closing; and |
• | Class III: Andrew Rickman, William Huyett, and Caroline Brown, whose terms will expire at HoldCo’s third annual meeting of shareholders to be held after the Closing. |
• | appointing, compensating, retaining, evaluating, terminating, and overseeing HoldCo’s independent registered public accounting firm; |
• | discussing with HoldCo’s independent registered public accounting firm their independence from management; |
• | reviewing with HoldCo’s independent registered public accounting firm the scope and results of their audit; |
• | approving all audit and permissible non-audit services to be performed by HoldCo’s independent registered public accounting firm; |
• | overseeing the financial reporting process and discussing with management and HoldCo’s independent registered public accounting firm the interim and annual financial statements that HoldCo will file with the SEC; |
• | reviewing and monitoring HoldCo’s accounting principles, accounting policies, financial and accounting controls, and compliance with legal and regulatory requirements; and |
• | establishing procedures for the confidential anonymous submission of concerns regarding questionable accounting, internal controls, or auditing matters. |
• | Identifying, screening, and reviewing individuals qualified to serve as directors and recommending to the board of directors candidates for nomination for election at the annual meeting of shareholders or to fill vacancies on the board of directors; |
• | Developing, recommending to the board of directors, and overseeing implementation of HoldCo’s corporate governance guidelines; |
• | Coordinating and overseeing the annual self-evaluation of the board of directors, its committees, individual directors, and management in the governance of the Company; and |
• | Reviewing on a regular basis our overall corporate governance and recommending improvements as and when necessary. |
• | Reviewing and approving on an annual basis the corporate goals and objectives relevant to HoldCo’s chief executive officer’s compensation, evaluating HoldCo’s chief executive officer’s performance in light of such goals and objectives, and determining and approving the remuneration (if any) of HoldCo’s chief executive officer based on such evaluation; |
• | Reviewing and approving on an annual basis the compensation of all of HoldCo’s other officers; |
• | Reviewing on an annual basis HoldCo’s executive compensation policies and plans; |
• | Implementing and administering HoldCo’s incentive compensation equity-based remuneration plans; |
• | Assisting management in complying with HoldCo’s proxy statement and annual report disclosure requirements; |
• | Approving all special perquisites, special cash payments, and other special compensation and benefit arrangements for HoldCo’s officers and employees; |
• | If required, producing a report on executive compensation to be included in HoldCo’s annual proxy statement; and |
• | Reviewing, evaluating, and recommending changes, if appropriate, to the remuneration for directors. |
Name | Fees Earned or Paid in Cash ($) | Option Awards ($) (1) | All other Compensation ($) | Total ($) | ||||||||||||
Caroline Brown (2) | 50,000 | 40,063 | — | 90,063 | ||||||||||||
Markku Hirvonen (4) | 47,500 | 40,063 | (3) | 103,509 | (5) | 191,072 | ||||||||||
Robert Rickman | 40,000 | 40,063 | — | 80,063 | ||||||||||||
Sunit Rikhi | 40,000 | 40,063 | (3) | 20,247 | (6) | 100,310 | ||||||||||
John Burgess | 12,500 | (7) | — | 33,764 | (8) | 46,264 | ||||||||||
Andy Parker | — | — | — | — | ||||||||||||
Jianquiang Ma | — | — | — | — |
(1) | The amount in this column represents the aggregate grant date fair value of options granted to each of Rockley’s directors, computed in accordance with the FASB ASC Topic 718. See Note 11 to Rockley’s audited consolidated financial statements included elsewhere in this prospectus for a discussion of the assumptions Rockley made in determining the grant date fair value of Rockley’s equity awards. |
(2) | Dr. Brown served as the Audit Committee Chair in 2020 and therefore received $10,000 in additional compensation. |
(3) | Mr. Hirvonen and Mr. Rikhi entered into consulting agreements in connection with their resignation from the board of Rockley pursuant to which, among other terms, their options continue to vest after the consummation of the Business Combination. |
(4) | Mr. Hirvonen served as the Compensation Committee Chair from April 1, 2020 through December 31, 2020 and therefore received $7,500 in additional compensation. |
(5) | Paid in connection with Mr. Hirvonen’s consultancy services to Rockley. |
(6) | Paid in connection with Mr. Rikhi’s consultancy services to Rockley. |
(7) | Mr. Burgess resigned as a director and the Compensation Committee Chair on March 31, 2020 and therefore received only a prorated portion of any associated director fees. |
(8) | Paid in connection with Mr. Burgess’ consultancy services to Rockley. |
Name | Option Awards (#) | |||
Caroline Brown | 25,000 | |||
Markku Hirvonen | 168,490 | (1) | ||
Robert Rickman | 18,750 | |||
Sunit Rikhi | 72,500 | |||
John Burgess | 169,650 |
(1) | Representing options to purchase 93,620 Ordinary Shares held personally by Mr. Hirvonen and options to purchase 74,870 Ordinary Shares held by Hirvonenventures OY. |
• | Annual Retainer for all non-employee directors: $45,000 |
• | Lead Director Retainer: $23,000 |
• | Annual Committee Chair Retainer: |
• | Audit: $20,000 |
• | Nominating and Corporate Governance $10,000 |
• | Compensation: $15,000 |
• | Annual Committee Member (Non-Chair) Retainer: |
• | Audit: $10,000 |
• | Nominating and Corporate Governance: $5,000 |
• | Compensation: $7,500 |
• | Andrew Rickman, OBE, Chief Executive Officer; |
• | Mahesh Karanth, Chief Financial Officer; and |
• | Amit Nagra, Ph.D., Chief Operating Officer. |
Name and Principal Position | Salary ($) | Option Awards ($) (1) | Nonequity Incentive Plan Compensation ($) (2) | All other Compensation ($) (4) | Total ($) | |||||||||||||||
Andrew Rickman, OBE | 366,200 | 165,275 | 10,679 | 542,154 | ||||||||||||||||
Chief Executive Officer | ||||||||||||||||||||
Mahesh Karanth | 300,012 | 586,814 | 138,006 | 3,072 | 1,027,904 | |||||||||||||||
Chief Financial Officer | ||||||||||||||||||||
Amit Nagra, Ph.D. | 337,851 | 311,494 | (3) | 3,081 | 652,426 | |||||||||||||||
Chief Operating Officer |
(1) | The amount in this column represents the aggregate grant date fair value of awards granted to each named executive officer, computed in accordance with the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) Topic 718. See Note 11 to Rockley’s audited consolidated financial statements included elsewhere in this prospectus for a discussion of the assumptions Rockley made in determining the grant date fair value of Rockley’s equity awards. |
(2) | The amount in this column represents annual bonuses earned by each named executive officer in 2020 and to be paid in cash in 2021, based on the attainment of individual and company performance metrics as determined by the board of directors of Rockley in its discretion. |
(3) | The annual target bonus reflected above includes $186,494 earned in 2020 and paid in 2021. There was a one-time cash bonus payment of $125,000, paid in 2020, pursuant to Dr. Nagra’s employment agreement amendment dated November 15, 2019. |
(4) | Amounts in this column include the amounts set forth in the table below: |
Name Executive Officer | Employer Retirement Contributions ($) | AD&D Premium ($) | ||||||
Andrew Rickman, OBE | 10,679 | — | ||||||
Mahesh Karanth | 3,000 | 72 | ||||||
Amit Nagra, Ph.D. | 3,000 | 81 |
• | medical, dental, and vision benefits; |
• | medical and dependent care flexible spending accounts; |
• | short-term and long-term disability insurance; |
• | life insurance; and |
• | paid time off and paid holidays. |
Option Awards | ||||||||||||||||||||
Name | Grant Date | Number of Securities Underlying Unexercised Options Exercisable (#) | Number of Securities Underlying Unexercised Options Unexercisable (#) | Options Exercise Price ($) | Options Expiration Date | |||||||||||||||
Andrew Rickman, OBE | — | — | — | — | — | |||||||||||||||
Mahesh Karanth | 12/22/17 | (1) | 303,750 | 101,250 | 5.363 | 12/21/27 | ||||||||||||||
10/05/20 | (2) | 4,218 | 97,032 | 7.722 | 06/28/30 | |||||||||||||||
Amit Nagra, Ph.D. | 05/20/15 | (3) | 712,230 | — | 1.331 | 05/19/26 |
(1) | Option vests monthly over a 48-month period, with 25% vesting on December 20, 2018 and the remaining portion vesting in 36 equal monthly installments thereafter. All unvested options will vest in the event of a Change in Control or Sale of Assets, each as defined in the 2013 Plan. |
(2) | Option vests monthly over a 48-month period following the grant date. All unvested options will vest in the event of a Change in Control or Sale of Assets, each as defined in the 2013 Plan. |
(3) | Options vest monthly over a 48-month period, with 25% vesting on first anniversary of the grant date and the remaining portion vesting in 36 equal monthly installments thereafter. All unvested options will vest in the event of a Change in Control or Sale of Assets, each as defined in the 2013 Plan. |
• | the risks, costs, and benefits to HoldCo; |
• | the impact on a director’s independence in the event the related person is a director, immediate family member of a director or an entity with which a director is affiliated; |
• | the terms of the transaction; |
• | the availability of other sources for comparable services or products; and |
• | the terms available to or from, as the case may be, unrelated third parties. |
• | each person who is known to be the beneficial owner of more than 5% of HoldCo’s Ordinary Shares; |
• | each of HoldCo’s current executive officers and directors; and |
• | all executive officers and directors of HoldCo as a group. |
Name and Address of Beneficial Owner (1) | Number of Shares Beneficially Owned | Percentage | ||||||
5% Holders: | ||||||||
SC Health Group Limited (2) | 9,237,500 | 7.3 | % | |||||
Hengtong Optic-Electric International Co. Limited | 6,949,317 | 5.5 | % | |||||
Executive Officers and Directors: | ||||||||
Andrew Rickman (3) | 17,513,701 | 13.8 | % | |||||
Mahesh Karanth (4) | 1,072,874 | 0.8 | % | |||||
Amit Nagra (5) | 1,781,834 | 1.4 | % | |||||
William Huyett | — | — | ||||||
Brian Blaser | — | — | ||||||
Caroline Brown (6) | 36,240 | * | ||||||
Karim Karti | — | — | ||||||
Michele Klein | — | — | ||||||
Pamela Puryear | — | — | ||||||
All directors and executive officers as a group (nine individuals) (7) | 20,404,649 | 16.1 | % |
* | Less than 1% |
(1) | Unless otherwise noted, the business address of each of those listed in the table above is 3rd Floor 1 Ashley Road, Altrincham, Cheshire, United Kingdom, WA14 2DT. |
(2) | SC Health Group Limited wholly owns each of the Sponsor and SC Health II Limited. Each of SC Health Group Limited and David Sin may be deemed to beneficially own the shares held by the Sponsor and SC Health II Limited by virtue of their direct and indirect ownership, respectively, of the shares of SC Health Holdings Limited and SC Health II Limited. Each of SC Health Group Limited and David Sin disclaims beneficial ownership over any securities owned by the Sponsor and SC Health II Limited other than to the extent of any of their respective pecuniary interest therein, directly or indirectly. The beneficial ownership information reflects the transfer by the Sponsor of 1,250,000 Founder Shares to unrelated third parties to facilitate the financing of the Sponsor-affiliated entities’ purchase in the PIPE financing. Such entities |
entered into financing arrangements with unrelated third parties in exchange for the transfer of and a security interest in, the HoldCo Ordinary Shares (including shares purchased in the PIPE financing) and HoldCo warrants of the Sponsor-affiliated entities. Such third parties may have dispositive power over shares pledged as collateral, but would not have voting power unless and until such shares are sold or forfeited under such financing arrangements. In addition, Sponsor-affiliated entities have agreed to transfer shares held by such entities to Dr. Rickman in exchange for Dr. Rickman’s making available up to 6.0 million of his HoldCo Ordinary Shares to facilitate the Sponsor’s financing of its PIPE subscription commitment, with the number of shares to be transferred to be based on the price performance of HoldCo Ordinary Shares. Subject to the terms of the Sponsor PIPE financings, the Sponsor could cease to beneficially own any HoldCo equity. |
(3) | Includes 35,973 Ordinary Shares subject to options held by Dr. Rickman exercisable within 60 days of September 30, 2021. Dr. Rickman has pledged up to 6.0 million of his HoldCo Ordinary Shares to facilitate the Sponsor’s financing of its PIPE subscription commitment, which, if forfeited in their entirety, would reduce his estimated beneficial ownership by approximately 4%. The lender may have dispositive power over such pledged shares but would not have voting power unless and until such shares are forfeited to the lender. In addition, Sponsor-affiliated entities have agreed to transfer shares held by such entities to Dr. Rickman in exchange for Dr. Rickman’s making available up to 6.0 million of his HoldCo Ordinary Shares to facilitate the Sponsor’s financing of its PIPE subscription commitment, with the number of shares to be transferred to be based on the price performance of HoldCo Ordinary Shares. |
(4) | Includes 1,067,354 Ordinary Shares subject to options held by Mr. Karanth exercisable within 60 days of September 30, 2021. |
(5) | Includes 1,748,571 Ordinary Shares subject to options held by Mr. Nagra exercisable within 60 days of September 30, 2021. |
(6) | Represents 36,240 Ordinary Shares subject to options held by Dr. Brown exercisable within 60 days of September 30, 2021. |
(7) | Includes 2,888,138 Ordinary Shares subject to options held by our current directors and executive officers exercisable within 60 days of September 30, 2021. |
Name of Selling Stockholder | Number of Ordinary Shares Owned Prior to Offering | Number of Ordinary Shares to be Offered Pursuant to this Prospectus 1 | Number of Ordinary Shares Owned After Offering 2 | |||||||||||||||||
Number | Percent | Number | Percent | |||||||||||||||||
Cowen Investments II LLC 3 | 272,758 | * | 272,758 | — | — | |||||||||||||||
BCW Securities LLC 4 | 46,242 | * | 46,242 | — | — |
* | Represents beneficial ownership of less than 1%. |
1 | Represents the number of Ordinary Shares that may be offered by the selling securityholders using this prospectus. These amounts do not represent any other Ordinary Shares that the selling securityholder may own beneficially or otherwise. |
2 | Assumes that all Ordinary Shares being registered under the registration statement of which this prospectus forms a part are sold in this offering, and that none of the selling securityholders acquire additional Ordinary Shares after the date of this prospectus and prior to completion of this offering. |
3 | As the sole member of Cowen Investments II LLC, RCG LV Pearl LLC may be deemed to beneficially own the securities owned directly by Cowen Investments II LLC. As the sole member of RCG LV Pearl LLC, Cowen Inc. may be deemed to beneficially own the securities owned directly by Cowen Investments II LLC. As Chief Executive Officer of Cowen Inc., Mr. Jeffrey Solomon may be deemed to beneficially own the securities owned directly by Cowen Investments II LLC. The business address for Cowen Investments II LLC is 599 Lexington Avenue, New York, New York 10022. Cowen Investments II LLC is an affiliate of Cowen and Company, LLC, a registered broker-dealer and FINRA member. |
4 | The business address for BCW Securities LLC is c/o Riverside Management Group 55 Post Road West, Suite 200, Westport, CT 06880. Mark Bernegger is the Chief Executive Officer of BCW Securities LLC and may be deemed to hold voting and dispositive power over such shares. BCW Securities LLC is a registered broker-dealer and FINRA member. |
• | in whole and not in part; |
• | at a price of $0.01 per HoldCo warrant; |
• | upon not less than 30 days’ prior written notice of redemption (the “30-day redemption period”) to each warrantholder; and |
• | if: and only if, the reported closing price of the HoldCo Ordinary Shares equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30 trading-day period ending three business days |
• | before HoldCo sends the notice of redemption to the warrantholders. |
• | the issuer of the securities that was formerly a shell company has ceased to be a shell company; |
• | the issuer of the securities is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act; |
• | the issuer of the securities has filed all Exchange Act reports and material required to be filed, as applicable, during the preceding 12 months (or such shorter period that the issuer was required to file such reports and materials), other than Form 8-K reports; and |
• | at least one year has elapsed from the time that the issuer filed current Form 10 type information with the SEC reflecting its status as an entity that is not a shell company. |
• | one percent (1%) of the total number of Ordinary Shares then outstanding; or |
• | the average weekly reported trading volume of the Ordinary Shares during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale. |
• | purchases by a broker-dealer as principal and resale by such broker-dealer for its own account pursuant to this prospectus; |
• | ordinary brokerage transactions and transactions in which the broker solicits purchasers; |
• | block trades in which the broker-dealer so engaged will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction; |
• | an over-the-counter |
• | through trading plans entered into by a selling securityholder pursuant to Rule 10b5-1 under the Exchange Act, that are in place at the time of an offering pursuant to this prospectus and any applicable prospectus supplement hereto that provide for periodic sales of their securities on the basis of parameters described in such trading plans; |
• | to or through underwriters or broker-dealers; |
• | in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents; |
• | in privately negotiated transactions; |
• | in options transactions; |
• | through a combination of any of the above methods of sale; or |
• | any other method permitted pursuant to applicable law. |
• | financial institutions or financial services entities, |
• | insurance companies, |
• | mutual funds, |
• | pension plans, |
• | S corporations, |
• | broker-dealers, |
• | traders in securities that elect mark-to-market treatment, |
• | regulated investment companies, |
• | real estate investment trusts, |
• | trusts and estates, |
• | tax-exempt organizations (including private foundations), |
• | passive foreign investment companies, |
• | controlled foreign corporations, |
• | governments or agencies or instrumentalities thereof, |
• | investors that hold our Ordinary Shares or Public Warrants or who will hold our Ordinary Shares or Public Warrants as part of a “straddle,” “hedge,” “conversion,” “synthetic security,” “constructive ownership transaction,” “constructive sale” or other integrated transaction for U.S. federal income tax purposes, |
• | investors subject to the alternative minimum tax provisions of the Internal Revenue Code of 1986, as amended (the “Code”), |
• | U.S. Holders that have a functional currency other than the U.S. dollar, |
• | accrual method taxpayers that file applicable financial statements as described in Section 451(b) of the Code, |
• | U.S. expatriates, |
• | investors subject to the U.S. “inversion” rules, |
• | holders owning or considered as owning (directly, indirectly, or through attribution) five percent (measured by vote or value) or more of our Ordinary Shares, |
• | persons who received any of our Ordinary Shares or warrants issued pursuant to an exercise of employee share options, in connection with employee share incentive plans or otherwise as compensation, fees or other consideration in connection with performance of services or similar arrangements. |
• | an individual who is a U.S. citizen or resident of the United States, |
• | a corporation (including an entity treated as a corporation for U.S. federal income tax purposes) created or organized (or treated as created or organized) in or under the laws of the United States, any state thereof or the District of Columbia, |
• | an estate the income of which is includible in gross income for U.S. federal income tax purposes regardless of its source, or |
• | a trust (i) the administration of which is subject to the primary supervision of a U.S. court and which has one or more U.S. persons (within the meaning of the Code) having the authority to control all substantial decisions of the trust or (ii) that has in effect a valid election under applicable Treasury Regulations to be treated as a U.S. person. |
Page | ||||
F-2 | ||||
F-3 | ||||
ROCKLEY PHOTONICS LIMITED | ||||
Condensed Consolidated Financial Statements for the Six Months Ended June 30, 2021 (Unaudited) | ||||
Page | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-7 | ||||
F-8 | ||||
Consolidated Financial Statements for the Years Ended December 31, 2020 and 2019 | ||||
Page | ||||
F-28 | ||||
F-29 | ||||
F-30 | ||||
F-31 | ||||
F-32 | ||||
F-33 | ||||
SC HEALTH CORPORATION | ||||
Page | ||||
F-62 | ||||
Condensed Consolidated Financial Statements for the Six Months Ended June 30, 2021 (Unaudited) | ||||
F-63 | ||||
F-64 | ||||
F-65 | ||||
F-66 | ||||
F-67 | ||||
Consolidated Financial Statements for the Years Ended December 31, 2020 and 2019 | ||||
F-84 | ||||
F-86 | ||||
F-87 | ||||
F-88 | ||||
F-89 | ||||
F-90 |
As of | ||||||||
June 30, 2021 | March 11, 2021 | |||||||
(Unaudited) | ||||||||
Assets | ||||||||
Current assets | ||||||||
Receivable from affiliate | $ | 50 | $ | 50 | ||||
Total current assets | 50 | 50 | ||||||
Total assets | $ | 50 | $ | 50 | ||||
Commitments and contingencies | ||||||||
Shareholder’s equity | ||||||||
Shareholder’s equity | ||||||||
Ordinary Shares and additional paid-in capital (Note 2) | $ | 50 | $ | 50 | ||||
Total Shareholder’s equity | 50 | 50 | ||||||
1. | Organization and Background |
2. | Shareholder’s Equity |
3. | Subsequent Events |
As of | ||||||||
June 30, 2021 | December 31, 2020 | |||||||
(Unaudited) | ||||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 35,395 | $ | 19,228 | ||||
Accounts receivable, net of allowance for doubtful accounts of $377 and $0 as of June 30, 2021 and December 31, 2020, respectively | 2,411 | 4,925 | ||||||
Other receivables | 23,037 | 18,024 | ||||||
Prepaid expenses | 7,724 | 1,605 | ||||||
Other current assets | 258 | 609 | ||||||
Total current assets | 68,825 | 44,391 | ||||||
Property, equipment, and finance lease right-of-use | 8,170 | 6,182 | ||||||
Equity method investment | 4,711 | 5,202 | ||||||
Intangible assets, net | 3,048 | 3,048 | ||||||
Other non-current assets | 11,715 | 1,607 | ||||||
Total assets | $ | 96,469 | $ | 60,430 | ||||
Liabilities and Shareholders’ Deficit | ||||||||
Current liabilities | ||||||||
Trade payables | $ | 8,692 | $ | 4,413 | ||||
Accrued expenses | 12,104 | 10,395 | ||||||
Other current liabilities | 1,020 | 998 | ||||||
Total current liabilities | 21,816 | 15,806 | ||||||
Long-term debt | 194,328 | 74,804 | ||||||
Other long-term liabilities | 2,719 | 1,127 | ||||||
Total liabilities | 218,863 | 91,737 | ||||||
Commitments and contingencies (Note 13) | 0 | 0 | ||||||
Shareholders’ deficit | ||||||||
Ordinary Shares, $0.00001 par value; 55,982,833 authorized as of June 30, 2021 and December 31, 2020; 33,825,620 and 33,637,762 issued and outstanding as of June 30, 2021 and December 31, 2020, respectively | — | — | ||||||
Additional paid-in-capital | 205,823 | 201,576 | ||||||
Accumulated deficit | (328,217 | ) | (232,883 | ) | ||||
Total shareholders’ deficit | (122,394 | ) | (31,307 | ) | ||||
Total liabilities and Shareholders’ deficit | $ | 96,469 | $ | 60,430 | ||||
Three Months Ended June 30 | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Revenue | $ | 2,195 | $ | 7,881 | $ | 3,966 | $ | 14,544 | ||||||||
Cost of revenue | 4,549 | 6,522 | 8,283 | 13,085 | ||||||||||||
Gross profit | (2,354 | ) | 1,359 | (4,317 | ) | 1,459 | ||||||||||
Operating expenses: | ||||||||||||||||
Selling, general and administrative expenses | 6,715 | 3,604 | 14,020 | 7,249 | ||||||||||||
Research and development expenses | 17,551 | 7,746 | 33,531 | 16,217 | ||||||||||||
Total operating expenses | 24,266 | 11,350 | 47,551 | 23,466 | ||||||||||||
Loss from operations | (26,620 | ) | (9,991 | ) | (51,868 | ) | (22,007 | ) | ||||||||
Other income (expense): | ||||||||||||||||
Forgiveness of PPP loan | 2,860 | — | 2,860 | — | ||||||||||||
Interest expense, net | (179 | ) | (34 | ) | (326 | ) | (74 | ) | ||||||||
Equity method investment loss | (597 | ) | (102 | ) | (760 | ) | (252 | ) | ||||||||
Change in fair value of debt instruments | (6,008 | ) | 312 | (45,661 | ) | (2,222 | ) | |||||||||
Gain (loss) on foreign currency | 97 | (108 | ) | 631 | (1,654 | ) | ||||||||||
Total other income (expense) | (3,827 | ) | 68 | (43,256 | ) | (4,202 | ) | |||||||||
Loss before income taxes | (30,447 | ) | (9,923 | ) | (95,124 | ) | (26,209 | ) | ||||||||
Provision for income tax | 110 | 80 | 210 | 220 | ||||||||||||
Net loss and comprehensive loss | $ | (30,557 | ) | $ | (10,003 | ) | $ | (95,334 | ) | $ | (26,429 | ) | ||||
Net loss per share: | ||||||||||||||||
Basic and diluted | $ | (0.90 | ) | $ | (0.30 | ) | $ | (2.82 | ) | $ | (0.79 | ) | ||||
Weighted-average shares outstanding: | ||||||||||||||||
Basic and diluted | 33,922,973 | 33,625,899 | 33,850,070 | 33,554,441 | ||||||||||||
Number of Ordinary Shares | Ordinary Shares and Additional Paid-in Capital | Accumulated Deficit | Total Shareholders’ Deficit | |||||||||||||
Balance, December 31, 2020 | 33,637,762 | $ | 201,576 | $ | (232,883 | ) | $ | (31,307 | ) | |||||||
Net loss | — | — | (64,777 | ) | (64,777 | ) | ||||||||||
Exercise of stock options | 87,244 | 137 | — | 137 | ||||||||||||
Exercise of warrants | 23,278 | — | — | — | ||||||||||||
Issuance of warrants | — | 263 | — | 263 | ||||||||||||
Stock-based compensation | — | 1,725 | — | 1,725 | ||||||||||||
Balance, March 31, 2021 | 33,748,284 | $ | 203,701 | $ | (297,660 | ) | $ | (93,959 | ) | |||||||
Net loss | — | — | (30,557 | ) | (30,557 | ) | ||||||||||
Exercise of stock options | 77,336 | 146 | — | 146 | ||||||||||||
Stock-based compensation | — | 1,976 | — | 1,976 | ||||||||||||
Balance, June 30, 2021 | 33,825,620 | $ | 205,823 | $ | (328,217 | ) | $ | (122,394 | ) | |||||||
Number of Ordinary Shares | Ordinary Shares and Additional Paid-in Capital | Accumulated Deficit | Total Shareholders’ Deficit | |||||||||||||
Balance, December 31, 2019 | 33,337,115 | $ | 188,865 | $ | (152,606 | ) | $ | 36,259 | ||||||||
Net loss | — | — | (16,426 | ) | (16,426 | ) | ||||||||||
Exercise of stock options | 3,730 | 20 | — | 20 | ||||||||||||
Exercise of warrants | 5,523 | 7 | — | 7 | ||||||||||||
Stock-based compensation | — | 1,644 | — | 1,644 | ||||||||||||
Ordinary share issuance, net of issuance costs | 147,432 | 2,087 | — | 2,087 | ||||||||||||
Balance, March 31, 2020 | 33,493,800 | $ | 192,623 | $ | (169,032 | ) | $ | 23,591 | ||||||||
Net loss | — | — | (10,003 | ) | (10,003 | ) | ||||||||||
Exercise of stock options | — | — | — | — | ||||||||||||
Exercise of warrants | — | — | — | — | ||||||||||||
Stock-based compensation | — | 2,545 | — | 2,545 | ||||||||||||
Ordinary share issuance, net of issuance costs | — | (126 | ) | — | (126 | ) | ||||||||||
Balance, June 30, 2020 | 33,493,800 | $ | 195,042 | $ | (179,035 | ) | $ | 16,007 | ||||||||
Six Months Ended June 30, | ||||||||
2021 | 202 0 | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (95,334 | ) | $ | (26,429 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization of property, equipment and finance lease right-of-use | $ | 1,999 | $ | 1,395 | ||||
Gain on disposal of property and equipment | $ | — | $ | (98 | ) | |||
Bad debt expense | 377 | $ | — | |||||
Stock-based compensation | $ | 3,701 | $ | 4,189 | ||||
Change in equity-method investment | $ | 491 | $ | 252 | ||||
Change in fair value of debt instrument | $ | 45,661 | $ | 2,222 | ||||
Forgiveness of Paycheck Protection Program loan | (2,860 | ) | — | |||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | $ | 2,137 | $ | (1,382 | ) | |||
Other receivables | $ | (5,013 | ) | $ | 8,602 | |||
Prepaid expenses and other current assets | $ | (5,769 | ) | $ | 1,263 | |||
Other non-current assets | $ | (1,733 | ) | $ | 357 | |||
Trade payables | $ | (130 | ) | $ | (4,347 | ) | ||
Accrued expenses | $ | 402 | $ | 1,708 | ||||
Other current and long-term liabilities | $ | 1,614 | $ | (838 | ) | |||
Net cash used in operating activities | (54,457 | ) | (13,106 | ) | ||||
Cash flows from financing activities: | ||||||||
Purchase of property and equipment | (2,822 | ) | (650 | ) | ||||
Payment for asset acquisition | (500 | ) | — | |||||
Investment in equity method investee | — | (2,500 | ) | |||||
Net cash used in investing activities | (3,322 | ) | (3,150 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from convertible loan notes | 76,723 | 12,250 | ||||||
Principal payments on long-term debt | — | (1,952 | ) | |||||
Proceeds from issuance of Ordinary Shares, net of issuance costs | — | 1,961 | ||||||
Proceeds from Paycheck Protection Program loan | — | 2,860 | ||||||
Proceeds from exercise of options | 283 | 20 | ||||||
Proceeds from the exercise of warrants | 233 | 7 | ||||||
Proceeds from issuance of warrants | 263 | — | ||||||
Debt issuance costs incurred | (3,556 | ) | — | |||||
Principal payments on finance lease | — | (1,231 | ) | |||||
Net cash provided by financing activities | 73,946 | 13,915 | ||||||
Net increase (decrease) in cash and cash equivalents | 16,167 | (2,341 | ) | |||||
Cash and cash equivalents: | ||||||||
Beginning of period | 19,228 | 20,904 | ||||||
End of period | $ | 35,395 | $ | 18,563 |
1. | Description of Business and Significant Accounting Policies |
2. | Revenue Recognition |
Three Months Ended June 30 | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
United States | $ | 2,195 | $ | 5,423 | $ | 3,966 | $ | 12,086 | ||||||||
Rest of World | $ | — | $ | 2,458 | $ | — | $ | 2,458 | ||||||||
Total revenue | $ | (2,195 | ) | $ | 7,881 | $ | 3,966 | $ | 14,544 | |||||||
Revenue | ||||||||||||||||
Three Months Ended June 30 | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Customer A | 100 | % | 69 | % | 100 | % | 83 | % | ||||||||
Customer B | 0 | % | 31 | % | 0 | % | 17 | % |
Accounts Receivable | ||||||||
As of | ||||||||
June 30, 2021 | December 31, 2020 | |||||||
Customer A | 81 | % | 33 | % | ||||
Customer B | 17 | % | 67 | % |
3. | Equity Method Investment |
June 30, 2021 | ||||
(Unaudited) | ||||
Beginning balance | $ | 5,202 | ||
Investment in HRT | 0 | |||
Remeasurement gain on HRT | 269 | |||
Share of loss of HRT | (760 | ) | ||
Ending balance | $ | 4,711 | ||
4. | Fair Value Measurements |
As of | ||||||||
June 30, 2021 | December 31, 2020 | |||||||
(Unaudited) | ||||||||
Assets | ||||||||
Cash equivalents | ||||||||
Money market funds | $ | 11,316 | $ | 11,516 | ||||
As of | ||||||||
June 30, 2021 | December 31, 2020 | |||||||
(Unaudited) | ||||||||
Financial Liabilities | ||||||||
3.00% – 2020 Convertible Notes | $ | 36,214 | $ | 32,106 | ||||
8.00% – 2020 Convertible Notes | 17,038 | 14,789 | ||||||
2020 Term Facility Loan | 39,970 | 25,049 | ||||||
5.00% – $50.0 Million Convertible Notes | 11,220 | — | ||||||
5.00% – $25.0 Million Convertible Notes | 43,070 | — | ||||||
5.00% – $30.0 Million Convertible Notes | 46,816 | — | ||||||
Total financial liabilities | $ | 194,328 | $ | 71,944 | ||||
Fair Value per share of Ordinary Shares | $ | 24.70 | ||
Risk-free interest rate | 0.03 | % | ||
Expected volatility | 55 | % | ||
Expected term, in years | 0.10 | |||
Discount yield | 48.45 | % | ||
Conversion price discount | 25 | % |
Fair value at December 31, 2020 | $ | 32,106 | ||
Plus: Loss from change in fair value | $ | 4,108 | ||
Fair value at June 30, 2021 | $ | 36,214 |
Fair Value per share of Ordinary Shares | $ | 24.70 | ||
Risk-free interest rate | 0.03 | % | ||
Expected volatility | 55 | % | ||
Expected term, in years | 0.10 | |||
Discount yield | 35 | % | ||
Conversion price discount | 40 | % |
Fair value at December 31, 2020 | $ | 14,789 | ||
Plus: Loss from change in fair value | $ | 2,249 | ||
Fair value at June 30, 2021 | $ | 17,038 |
Fair Value per share of Ordinary Shares | $ | 24.70 | ||
Risk-free interest rate | 0.03 | % | ||
Expected volatility | 55 | % | ||
Expected term, in years | 0.10 | |||
Discount yield | 35 | % |
Fair value at December 31, 2020 | $ | 25,049 | ||
Plus: Loss from change in fair value | $ | 14,921 | ||
Fair value at June 30, 2021 | $ | 39,970 |
Fair Value per share of Ordinary Shares | $ | 24.70 | ||
Risk-free interest rate | 0.03 | % | ||
Expected volatility | 55 | % | ||
Expected term, in years | 0.10 | |||
Discount yield | 48.4 | % |
Fair value at January 11, 2021 | $ | 10,274 | ||
Plus: Loss from change in fair value | $ | 946 | ||
Fair value at June 30, 2021 | $ | 11,220 |
Fair Value per share of Ordinary Shares | $ | 24.70 | ||
Risk-free interest rate | 0.03 | % | ||
Expected volatility | 55 | % | ||
Expected term, in years | 0.10 | |||
Discount yield | 48.4 | % |
Fair value at December 31, 2020 | $ | 37,592 | ||
Plus: Loss from change in fair value | $ | 5,478 | ||
Fair value at June 30, 2021 | $ | 43,070 |
Fair Value per share of Ordinary Shares | $ | 24.70 | ||
Risk-free interest rate | 0.03 | % | ||
Expected volatility | 55 | % | ||
Expected term, in years | 0.10 | |||
Discount yield | 48.4 | % |
Fair value at January 11, 2021 | $ | 38,403 | ||
Plus: Loss from change in fair value | $ | 8,413 | ||
Fair value at June 30, 2021 | $ | 46,816 |
5. | Balance Sheet Components |
As of | ||||||||
June 30, 2021 | December 31, 2020 | |||||||
(Unaudited) | ||||||||
United Kingdom | 92 | % | 96 | % | ||||
United States | 7 | % | 3 | % | ||||
Other | 1 | % | 1 | % |
As of | ||||||||
June 30, 2021 | December 31, 2020 | |||||||
(Unaudited) | ||||||||
R&D tax credit receivable | $ | 21,911 | $ | 17,412 | ||||
Grants receivable | 573 | 0 | ||||||
VAT receivable | 549 | 607 | ||||||
Other receivable | 4 | 5 | ||||||
Total other receivables | $ | 23,037 | $ | 18,024 | ||||
As of | ||||||||
June 30, 2021 | December 31, 2020 | |||||||
(Unaudited) | ||||||||
Computer equipment | $ | 1,744 | $ | 1,218 | ||||
Lab equipment | 10,081 | 7,607 | ||||||
Motor vehicles | 31 | 31 | ||||||
Furniture and fixtures | 265 | 265 | ||||||
Leasehold improvements | 704 | 704 | ||||||
Assets under construction | 561 | 27 | ||||||
Total property and equipment | $ | 13,386 | $ | 9,852 | ||||
Less: accumulated depreciation | (7,162 | ) | (5,802 | ) | ||||
Total property and equipment, net | $ | 6,224 | $ | 4,050 | ||||
As of | ||||||||
June 30, 2021 | December 31, 2020 | |||||||
(Unaudited) | ||||||||
Finance lease right-of-use | $ | 2,966 | $ | 2,966 | ||||
Less: accumulated amortization | (1,020 | ) | (834 | ) | ||||
Total finance lease right-of-use assets, net | $ | 1,946 | $ | 2,132 | ||||
As of | ||||||||
June 30, 2021 | December 31, 2020 | |||||||
(Unaudited) | ||||||||
In-process research and development | $ | 3,048 | �� | $ | 3,048 | |||
Total intangible assets, net | $ | 3,048 | $ | 3,048 | ||||
As of | ||||||||
June 30, 2021 | December 31, 2020 | |||||||
(Unaudited) | ||||||||
Capitalized transaction costs | $ | 8,496 | $ | 121 | ||||
Operating right of use assets | 3,219 | 1,486 | ||||||
Total other non-current assets | $ | 11,715 | $ | 1,607 | ||||
As of | ||||||||
June 30, 2021 | December 31, 2020 | |||||||
(Unaudited) | ||||||||
Accrued bonus | $ | 2,926 | $ | 3,349 | ||||
Accrued payroll and benefits | 2,191 | 1,524 | ||||||
Accrued taxes | 75 | 332 | ||||||
Accrued fabrication costs | 2,304 | 2,321 | ||||||
Share appreciation rights | 741 | 706 | ||||||
Other accrued expenses | 3,867 | 2,163 | ||||||
Total accrued expenses | $ | 12,104 | $ | 10,395 | ||||
6. | Long Term Debt |
June 30, 2021 | ||||||||||||
(Unaudited) | ||||||||||||
Principal | Fair Value Adjustment | Net | ||||||||||
3.00% – 2020 Convertible Notes | $ | 21,281 | $ | 14,933 | $ | 36,214 | ||||||
8.00% – 2020 Convertible Notes | 8,000 | 9,038 | 17,038 | |||||||||
2020 Term Facility Loan | 33,949 | 6,021 | 39,970 | |||||||||
5.00% – $50.0 Million Convertible Notes | 10,274 | 946 | 11,220 | |||||||||
5.00% – $25.0 Million Convertible Notes | 25,000 | 18,070 | 43,070 | |||||||||
5.00% – $30.0 Million Convertible Notes | 30,000 | 16,816 | 46,816 | |||||||||
Total long-term debt | $ | 128,504 | $ | 65,824 | $ | 194,328 | ||||||
Less: current portion of long-term debt | 0 | 0 | 0 | |||||||||
Long-term debt, net of current portion | $ | 128,504 | $ | 65,824 | $ | 194,328 | ||||||
December 31, 2020 | ||||||||||||
Principal | Fair Value Adjustment | Net | ||||||||||
3.00% – 2020 Convertible Notes | $ | 21,281 | $ | 10,825 | $ | 32,106 | ||||||
8.00% – 2020 Convertible Notes | 8,000 | 6,789 | 14,789 | |||||||||
2020 Term Facility Loan | 22,500 | 2,549 | 25,049 | |||||||||
Paycheck Protection Program | 2,860 | 0 | 2,860 | |||||||||
Total long-term debt | $ | 54,641 | $ | 20,163 | $ | 74,804 | ||||||
Less: current portion of long-term debt | 0 | 0 | 0 | |||||||||
Long-term debt, net of current portion | $ | 54,641 | $ | 20,163 | $ | 74,804 | ||||||
Convertible Notes | ||||
2021 (for the remaining period) | $ | 0 | ||
2022 | 0 | |||
2023 | 0 | |||
2024 | 0 | |||
2025 | 114,179 | |||
Thereafter | 50,274 | |||
Total future minimum payments | $ | 164,453 | ||
Less: current portion of debt principal | 0 | |||
Non-current portion of debt principal | $ | 164,453 | ||
7. | Income Taxes |
8. | Ordinary Shares |
9. | Earnings per Share |
Three Months Ended June 30 | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Basic and diluted | ||||||||||||||||
Net loss | $ | (30,557 | ) | $ | (10,003 | ) | $ | (95,334 | ) | $ | (26,429 | ) | ||||
Weighted average Ordinary Shares outstanding | 33,922,973 | 33,625,899 | 33,850,070 | 33,554,441 | ||||||||||||
Basic and diluted net loss per share | $ | (0.90 | ) | $ | (0.30 | ) | $ | (2.82 | ) | $ | (0.79 | ) |
Three Months Ended June 30 | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Outstanding warrants, less outstanding warrants with a $0.01 exercise price | $ | 899,698 | $ | 842,717 | $ | 899,698 | $ | 842,717 | ||||||||
Outstanding options (including performance options) | $ | 6,700,277 | $ | 6,412,668 | $ | 6,700,277 | $ | 6,412,668 | ||||||||
$ | 7,599,975 | $ | 7,255,385 | $ | 7,599,975 | $ | 7,255,385 | |||||||||
10. | Stock-Based Compensation |
Number of Options Outstanding | Average Exercise Price Per Share | Remaining Contractual Life (Years) | Intrinsic Value | |||||||||||||
(In thousands) | ||||||||||||||||
Balances as of December 31, 2020 | 7,207,044 | $ | 4.94 | 6.75 | $ | 110,552 | ||||||||||
Options granted | 0 | $ | 0 | |||||||||||||
Options exercised | (164,580 | ) | $ | 1.72 | ||||||||||||
Options forfeited | (331,068 | ) | $ | 10.30 | ||||||||||||
Options expired | (11,119 | ) | $ | 6.66 | ||||||||||||
Balances as of June 30, 2021 | 6,700,277 | $ | 4.75 | 6.16 | $ | 133,661 | ||||||||||
Options exercisable – June 30, 2021 | $ | 4,989,774 | $ | 3.56 | 5.31 | $ | 105,483 | |||||||||
Three Months Ended June 30 | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Cost of revenue | $ | 363 | $ | 870 | $ | 631 | $ | 1,341 | ||||||||
Research and development | 1,171 | 1,330 | 2,219 | 2,081 | ||||||||||||
Selling, general and administrative | 442 | 345 | 851 | 767 | ||||||||||||
Total stock-based compensation expense | $ | 1,976 | $ | 2,545 | $ | 3,701 | $ | 4,189 | ||||||||
Number of Warrants Outstanding | Weighted Average Exercise Per Shares | Weighted Average Contractual Life (Years) | ||||||||||
Balances as of December 31, 2020 | 1,013,103 | $ | 7.33 | 6.45 | ||||||||
Warrants issued | 18,694 | $ | 18.16 | |||||||||
Warrants exercised | (23,278 | ) | $ | 0.00 | ||||||||
Balances as of June 30, 2021 | 1,008,519 | $ | 7.70 | 5.78 |
11. | Related Party Transactions |
12. | Leases |
Three Months Ended June 30 | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Operating Lease Cost: | ||||||||||||||||
Fixed lease cost | $ | 292 | $ | 213 | $ | 505 | $ | 426 | ||||||||
Variable lease cost | 36 | 81 | 119 | 121 | ||||||||||||
Total operating lease cost | $ | 328 | $ | 294 | $ | 624 | $ | 547 | ||||||||
Six Months Ended June 30, | ||||||||
2021 | 2020 | |||||||
Supplemental Cash Flow Information : | ||||||||
Cash paid for amounts included in the measurement of lease liabilities: | ||||||||
Operating cash flows for operating leases | $ | 462 | $ | 454 | ||||
Operating cash flows for finance leases | $ | 0 | $ | 12 | ||||
Financing cash flows for finance leases | $ | 0 | $ | 933 | ||||
Right-of-use | ||||||||
Right-of-use | $ | 2,187 | $ | 0 | ||||
Operating Leases | ||||
2021 (for the remaining period) | $ | 582 | ||
2022 | 1,239 | |||
2023 | 931 | |||
2024 | 437 | |||
2025 | 327 | |||
Thereafter | 394 | |||
Total lease obligation | $ | 3,910 | ||
Less: Imputed interest | (408 | ) | ||
Total lease liabilities | $ | 3,502 | ||
Less: Current lease liabilities | (1,020 | ) | ||
Total non-current lease liabilities | $ | 2,482 | ||
13. | Commitments and Contingencies |
14. | Defined Contribution Plan |
15. | Supplemental Cash Flow Information |
Six Months Ended June 30, | ||||||||
2021 | 2020 | |||||||
(Unaudited) | ||||||||
Supplemental Cash Flow Information: | ||||||||
Interest paid | $ | 271 | $ | 45 | ||||
Income tax paid | $ | 210 | $ | 80 | ||||
Non-cash Operating Activities: | ||||||||
Right-of-use | $ | 2,187 | $ | 0 | ||||
$ | 2,187 | $ | 0 | |||||
Non-cash Investing Activities: | ||||||||
Unpaid property and equipment receive d | $ | 1,163 | $ | 295 | ||||
Non-cash Financing Activities: | ||||||||
Unpaid deferred transaction cost s | $ | 5,201 | $ | 0 | ||||
Forgiveness of Paycheck Protection Program loan | $ | (2,860 | ) | $ | 0 | |||
$ | 2,341 | $ | 0 | |||||
Page | ||||
Index to Audited Consolidated Financial Statements | ||||
F-28 | ||||
Financial Statements: | ||||
F-29 | ||||
F-30 | ||||
F-31 | ||||
F-32 | ||||
F-33 |
December 31, | ||||||||
2020 | 2019 | |||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 19,228 | $ | 20,904 | ||||
Accounts receivable | 4,925 | 6,383 | ||||||
Other receivables | 18,024 | 15,949 | ||||||
Prepaid expenses | 1,605 | 1,763 | ||||||
Other current assets | 609 | 1,757 | ||||||
Total current assets | 44,391 | 46,756 | ||||||
Property, equipment, and finance lease right-of-use | 6,182 | 7,280 | ||||||
Equity method investment | 5,202 | 1,486 | ||||||
Intangible asset | 3,048 | 0 | ||||||
Other non-current assets | 1,607 | 2,212 | ||||||
Total assets | $ | 60,430 | $ | 57,734 | ||||
Liabilities and Stockholders’ equity | ||||||||
Current liabilities | ||||||||
Trade payables | $ | 4,413 | $ | 7,373 | ||||
Accrued expenses | 10,395 | 6,852 | ||||||
Long term debt, current portion | 0 | 1,952 | ||||||
Other current liabilities | 998 | 3,569 | ||||||
Total current liabilities | 15,806 | 19,746 | ||||||
Long-term debt | 74,804 | 0 | ||||||
Other long-term liabilities | 1,127 | 1,729 | ||||||
Total liabilities | 91,737 | 21,475 | ||||||
Commitments and contingencies (Note 14) | 0 | 0 | ||||||
Stockholders’ (deficit) equity | ||||||||
Ordinary Shares, $0.00001 par value; 55,982,833 and 38,312,233 authorized as of December 31, 2020 and 2019, respectively; 33,637,762 and 33,337,115 issued and outstanding as of December 31, 2020 and 2019, respectively | 0 | 0 | ||||||
Additional paid-in-capital | 201,576 | 188,865 | ||||||
Accumulated deficit | (232,883 | ) | (152,606 | ) | ||||
Total stockholders’ equity (deficit) | (31,307 | ) | 36,259 | |||||
Total liabilities and stockholders’ equity | $ | 60,430 | $ | 57,734 | ||||
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
Revenue | $ | 22,343 | $ | 20,492 | ||||
Cost of revenue | 24,240 | 30,705 | ||||||
Gross profit | (1,897 | ) | (10,213 | ) | ||||
Operating expenses: | ||||||||
Selling, general and administrative expenses | 20,260 | 13,306 | ||||||
Research and development expenses | 35,900 | 22,303 | ||||||
Total operating expenses | 56,160 | 35,609 | ||||||
Loss from operations | (58,057 | ) | (45,822 | ) | ||||
Other income (expense): | ||||||||
Interest expense, net | (189 | ) | (747 | ) | ||||
Equity method investment loss | (1,274 | ) | (1,281 | ) | ||||
Change in fair value of debt instruments | (20,163 | ) | (2,969 | ) | ||||
Gain (loss) on foreign currency | (25 | ) | 280 | |||||
Total other expense | (21,651 | ) | (4,717 | ) | ||||
Loss before income taxes | (79,708 | ) | (50,539 | ) | ||||
Provision for income tax | 569 | 311 | ||||||
Net loss and comprehensive loss | $ | (80,277 | ) | $ | (50,850 | ) | ||
Net loss per share: | ||||||||
Basic and diluted | $ | (2.39 | ) | $ | (1.62 | ) | ||
Weighted-average shares outstanding: | ||||||||
Basic and diluted | 33,604,752 | 31,406,127 | ||||||
Number of Ordinary Shares | Ordinary Shares | Additional paid-in capital | Accumulated Deficit | Total Shareholders’ Equity (Deficit) | ||||||||||||||||
Balance, December 31, 2018 | 29,215,692 | $ | — | $ | 125,662 | $ | (101,756 | ) | $ | 23,906 | ||||||||||
Net loss | — | — | — | (50,850 | ) | (50,850 | ) | |||||||||||||
Exercise of stock options | 24,750 | — | 33 | — | 33 | |||||||||||||||
Exercise of warrants | 2,757 | — | 19 | — | 19 | |||||||||||||||
Issuance of warrants | — | — | 2,878 | — | 2,878 | |||||||||||||||
Stock-based compensation | — | — | 6,229 | — | 6,229 | |||||||||||||||
Non-cash warrants issued as dividends | — | — | (1,838 | ) | — | (1,838 | ) | |||||||||||||
Extinguishment of 2019 Convertible Loan Note | — | — | 18,244 | — | 18,244 | |||||||||||||||
Ordinary share issuance, net of issuance costs | 4,093,916 | — | 37,638 | — | 37,638 | |||||||||||||||
Balance, December 31, 2019 | 33,337,115 | $ | — | $ | 188,865 | $ | (152,606 | ) | $ | 36,259 | ||||||||||
Net loss | — | — | — | (80,277 | ) | (80,277 | ) | |||||||||||||
Exercise of stock options | 7,813 | — | 42 | — | 42 | |||||||||||||||
Exercise of warrants | 5,523 | — | 7 | — | 7 | |||||||||||||||
Issuance of warrants | — | — | 360 | — | 360 | |||||||||||||||
Stock-based compensation | — | — | 8,043 | — | 8,043 | |||||||||||||||
Ordinary share issuance for acquisition of in-process research and development | 139,879 | — | 2,298 | — | 2,298 | |||||||||||||||
Ordinary share issuance, net of issuance costs | 147,432 | — | 1,961 | — | 1,961 | |||||||||||||||
Balance, December 31, 2020 | 33,637,762 | $ | — | $ | 201,576 | $ | (232,883 | ) | $ | (31,307 | ) | |||||||||
Years Ended December 31 | ||||||||
2020 | 2019 | |||||||
OPERATING ACTIVITIES | ||||||||
Net loss | $ | (80,277 | ) | $ | (50,850 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization of property, equipment and finance lease right-of-use | 2,787 | 1,948 | ||||||
Gain on disposal of property and equipment | (107 | ) | (24 | ) | ||||
Amortization of debt discount and issuance costs | — | 268 | ||||||
Stock-based compensation | 8,043 | 6,229 | ||||||
Equity-method investment loss | 1,274 | 1,281 | ||||||
Change in fair value of debt instrument | 20,163 | 2,958 | ||||||
Non-cash interest on convertible loan notes | 0 | 286 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | 1,458 | (618 | ) | |||||
Other receivables | (2,074 | ) | (3,246 | ) | ||||
Prepaid expenses and other current assets | 1,307 | (1,030 | ) | |||||
Other non-current assets | 604 | (672 | ) | |||||
Trade payables | (3,126 | ) | 2,464 | |||||
Accrued expenses | 3,537 | 2,214 | ||||||
Other current and long-term liabilities | (1,943 | ) | 2,236 | |||||
Net cash used in operating activities | (48,354 | ) | (36,556 | ) | ||||
INVESTING ACTIVITIES | ||||||||
Purchase of property and equipment | (1,416 | ) | (2,973 | ) | ||||
Purchase of asset acquisition | (250 | ) | — | |||||
Proceeds from disposal of property and equipment | 0 | 142 | ||||||
Investment in equity method investee | (4,990 | ) | — | |||||
Net cash used in investing activities | (6,656 | ) | (2,831 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Proceeds from convertible loan notes | 51,781 | 15,000 | ||||||
Principal payments on long-term debt | (1,952 | ) | (3,534 | ) | ||||
Proceeds from Paycheck Protection Program | 2,860 | — | ||||||
Proceeds from issuance of Ordinary Shares, net of issuance costs | 1,961 | 38,639 | ||||||
Proceeds from exercise of options | 42 | 33 | ||||||
Proceeds from issuance of warrants | 360 | — | ||||||
Proceeds from exercise of warrants | 7 | — | ||||||
Debt issuance costs incurred | (494 | ) | — | |||||
Principal payments on finance lease | (1,231 | ) | (1,205 | ) | ||||
Net cash provided by financing activities | 53,334 | 48,933 | ||||||
Net (decrease) increase in cash and cash equivalents | (1,676 | ) | 9,546 | |||||
Cash and cash equivalents beginning of year | 20,904 | 11,358 | ||||||
Cash and cash equivalents at end of year | $ | 19,228 | $ | 20,904 | ||||
1. | Description of Business and Significant Accounting Policies |
Computer equipment | 3 years | |
Lab equipment | 3 years | |
Furnitures and fixtures | 4 years | |
Leasehold improvements | Shorter of the lease term and the useful life |
• | Identification of the contract with a customer – |
• | Identification of the performance obligations in the contract |
• | Determination of the transaction price |
• | Allocation of the transaction price to the performance obligations in the contract |
• | Recognition of revenue when or as performance obligations are satisfied |
2. | Fiscal 2020 Asset Acquisition |
3. | Revenue Recognition |
December 31, | ||||||||
2020 | 2019 | |||||||
United States | $ | 17,037 | $ | 13,783 | ||||
Rest of World | 5,306 | 6,709 | ||||||
Total revenue | $ | 22,343 | $ | 20,492 | ||||
Revenue | Accounts receivable | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2020 | 2019 | 2021 | 2020 | |||||||||||||
Customer A | 76 | % | 67 | % | 33 | % | 55 | % | ||||||||
Customer B | 24 | % | 33 | % | 67 | % | 45 | % |
4. | Investments |
December 31, | ||||||||
2020 | 2019 | |||||||
As of January 1, | $ | 1,486 | $ | 2,767 | ||||
Investment in HRT | 4,990 | — | ||||||
Share of loss of HRT | (1,274 | ) | (1,281 | ) | ||||
As of December 31, | $ | 5,202 | $ | 1,486 | ||||
5. | Fair Value Measurements |
December 31, | ||||||||
2020 | 2019 | |||||||
Assets | ||||||||
Money market funds | $ | 11,516 | $ | 12,343 |
December 31, | ||||||||
2020 | 2019 | |||||||
Liabilities | ||||||||
3.0% – 2020 Convertible Notes | $ | 32,106 | — | |||||
8.00% – 2020 Convertible Notes | 14,789 | — | ||||||
2020 Term Facility Loan | 25,049 | — | ||||||
2017 Term Loan | — | 1,952 | ||||||
Total financial liabilities | $ | 71,944 | $ | 1,952 | ||||
Fair Value per share of Ordinary Shares | $20.28 | |||
Risk-free interest rate | 0.08% - 0.10 | % | ||
Expected volatility | 55 | % | ||
Expected term, in years | 0.14 - 4.19 | |||
Discount yield | 48.4 | % | ||
Conversion price discount | 25% - 40 | % |
Fair value at March 9, 2020 | $ | 21,281 | ||
Plus: Loss from change in fair value | 10,825 | |||
Fair value at December 31, 2020 | $ | 32,106 | ||
Fair Value per share of Ordinary Shares | $20.28 | |||
Risk-free interest rate | 0.08% - 0.52 | % | ||
Expected volatility | 55 | % | ||
Expected term, in years | 0.14 - 6.14 | |||
Discount yield | 35 | % | ||
Conversion price discount | 25% - 40 | % |
Fair value at February 19, 2020 | $ | 10,415 | ||
Plus: Loss from change in fair value | 4,374 | |||
Fair value at December 31, 2020 | $ | 14,789 | ||
Fair Value per share of Ordinary Shares | $20.28 | |||
Risk-free interest rate | 0.21 | % | ||
Expected volatility | 55 | % | ||
Expected term, in years | 0.14 - 4.13 | |||
Discount yield | 35 | % |
Fair value at September 29, 2020 | $ | 23,320 | ||
Plus: Loss from change in fair value | 1,729 | |||
Fair value at December 31, 2020 | $ | 25,049 | ||
6. | Balance Sheet Components |
December 31, | ||||||||
2020 | 2019 | |||||||
United Kingdom | 96 | % | 95 | % | ||||
United States | 3 | % | 4 | % | ||||
Other | 1 | % | 1 | % |
As of December 31, | ||||||||
2020 | 2019 | |||||||
R&D tax credit receivable | $ | 17,412 | $ | 14,731 | ||||
Grants receivable | 0 | 239 | ||||||
VAT receivable | 607 | 886 | ||||||
Other receivable | 5 | 93 | ||||||
Total other receivables | $ | 18,024 | $ | 15,949 | ||||
As of December 31, | ||||||||
2020 | 2019 | |||||||
Computer equipment | $ | 1,218 | $ | 1,020 | ||||
Lab equipment | 7,607 | 5,614 | ||||||
Motor vehicles | 31 | 31 | ||||||
Furnitures and fixtures | 265 | 265 | ||||||
Leasehold improvements | 704 | 704 | ||||||
Assets under construction | 27 | 587 | ||||||
Total property and equipment | $ | 9,852 | $ | 8,221 | ||||
Less: accumulated depreciation | (5,802 | ) | (3,561 | ) | ||||
Total property and equipment, net | $ | 4,050 | $ | 4,660 | ||||
As of December 31, | ||||||||
2020 | 2019 | |||||||
Finance lease right-of-use | $ | 2,966 | $ | 3,105 | ||||
Less: accumulated amortization | (834 | ) | (485 | ) | ||||
Total finance lease right-of-use assets, net | $ | 2,132 | $ | 2,620 | ||||
As of December 31, | ||||||||
2020 | 2019 | |||||||
In-process Research and Development | $ | 3,048 | $ | 0 | ||||
Total intangible asset | $ | 3,048 | $ | 0 | ||||
As of December 31, | ||||||||
2020 | 2019 | |||||||
Accrued bonus | $ | 3,349 | $ | 2,501 | ||||
Accrued payroll and benefits | 1,524 | 602 | ||||||
Accrued taxes | 332 | 75 | ||||||
Accrued fabrication costs | 2,321 | 1,884 | ||||||
Share appreciation rights | 706 | 435 | ||||||
Other accrued expenses | 2,163 | 1,355 | ||||||
Total accrued expenses | $ | 10,395 | $ | 6,852 | ||||
7. | Long Term Debt |
December 31, 2020 | ||||||||||||
Principal | Fair Value Adjustment | Net | ||||||||||
3.0% – 2020 Convertible Notes | $ | 21,281 | $ | 10,825 | $ | 32,106 | ||||||
8.00% – 2020 Convertible Notes | 8,000 | 6,789 | 14,789 | |||||||||
2020 Term Facility Loan | 22,500 | 2,549 | 25,049 | |||||||||
Paycheck Protection Program | 2,860 | — | 2,860 | |||||||||
Total long-term debt | $ | 54,641 | $ | 20,163 | $ | 74,804 | ||||||
Less: current portion of long-term debt | 0 | 0 | 0 | |||||||||
Long-term debt, net of current portion | $ | 54,641 | $ | 20,163 | $ | 74,804 | ||||||
Convertible Notes | ||||
Year Ending December 31: | ||||
2021 | $ | 0 | ||
2022 | 0 | |||
2023 | 0 | |||
2024 | 0 | |||
2025 | 66,281 | |||
Thereafter | 10,000 | |||
Total future minimum payments | $ | 76,281 | ||
Less: current portion of debt principal | 0 | |||
Non-current portion of debt principal | $ | 76,281 | ||
(a) | if in an equity financing raised total proceeds for the Company of not less than $10.0 million then the outstanding principal amount of all notes and any unpaid accrued interest shall automatically convert into the most senior class of share at a conversion price of $11.4384, equal to a 20% discount to the Series E issuance price of $14.298 per share; or |
(b) | At an exit event, convert the outstanding principal amount of all notes and any unpaid accrued interest thereon into the most senior class of share of the Company, at a conversion price equal to the Series E issuance price of $14.298 per share. |
(c) | At the maturity date, convert into the most senior class of share at a conversion price equal to the Series E issuance price of $14.298. |
(a) | If in an equity financing raised total proceeds for the Company of not less than $10.0 million then the outstanding principal amount of all notes and any unpaid accrued interest shall automatically convert into the most senior class of equity share at a conversion price of $14.298 per share; or |
(b) | if an equity financing is not raised for the Company, then the outstanding principal amount of all notes and any unpaid accrued interest may convert into the most senior class of share at a conversion price of $14.298 per share. |
(c) | At an exit event, redeem the outstanding notes for an amount equal to the outstanding principal plus accrued interests or convert the outstanding principal amount of all notes and any unpaid accrued interest thereon into the most senior class of share of the Company, at a conversion price equal to the issuance price of $14.298 per share. |
(d) | At the maturity date, convert into the most senior class of shares at a conversion price equal to the issuance price of $14.298 per share. |
(a) | In the event of an equity financing, the outstanding principal amount of all notes and any unpaid accrued interest shall automatically convert into the most senior class of share at a conversion price being the lower of 14.298 per share or a discounted subscription price of the equity shares; or |
(b) | At an exit event, convert the outstanding principal amount of all notes and any unpaid accrued interest thereon into the most senior class of share of the Company, at a conversion price, equal to a 25% discount to the Series E issuance price of $14.298 per share. |
(c) | At the maturity date, convert into the most senior class of equity share at a conversion price of $14.298. |
8. | Income Taxes |
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
U.K. Operations | $ | (82,705 | ) | $ | (53,291 | ) | ||
Foreign operations | 2,997 | 2,752 | ||||||
Loss before income taxes | $ | (79,708 | ) | $ | (50,539 | ) | ||
Current | Deferred | Total | ||||||||||
Year ended December 31, 2020 | ||||||||||||
U.K. operations | $ | 0 | $ | 0 | $ | 0 | ||||||
Foreign jurisdictions | 569 | 0 | 569 | |||||||||
$ | 569 | $ | 0 | $ | 569 | |||||||
Current | Deferred | Total | ||||||||||
Year ended December 31, 2019 | ||||||||||||
U.K. operations | $ | 0 | $ | 0 | $ | 0 | ||||||
Foreign jurisdictions | 311 | 0 | 311 | |||||||||
$ | 311 | $ | 0 | $ | 311 | |||||||
Years Ended December 31, | ||||||||||||||||
2020 | 2019 | |||||||||||||||
U.K. Statutory Rate | $ | (15,145 | ) | 19.0 | % | $ | (9,602 | ) | 19.0 | % | ||||||
Foreign income tax | 308 | (0.4 | )% | 96 | (0.2 | )% | ||||||||||
Research & Development credit | (628 | ) | 0.8 | % | (1,086 | ) | 2.1 | % | ||||||||
Stock-based compensation | 1,293 | (1.6 | )% | 758 | (1.5 | )% | ||||||||||
Permanent differences | �� | 3,325 | (4.2 | )% | (681 | ) | 1.3 | % | ||||||||
Change in valuation allowance | 7,480 | (9.4 | )% | 2,636 | (5.2 | )% | ||||||||||
Losses not benefited | 3,999 | (5.0 | )% | 8,169 | (16.1 | )% | ||||||||||
Others, net | (63 | ) | 0.1 | % | 21 | 0 | % | |||||||||
Total | $ | 569 | (0.7 | )% | $ | 311 | (0.6 | )% | ||||||||
December 31, | ||||||||
2020 | 2019 | |||||||
Deferred tax assets: | ||||||||
Net operating loss carryforwards | $ | 15,066 | $ | 7,494 | ||||
Research and development credits | 0 | 1,217 | ||||||
Stock-based compensation | 1,476 | 1,057 | ||||||
Lease liabilities | 482 | 916 | ||||||
Accrued liabilities | 788 | 633 | ||||||
Other | 2 | 0 | ||||||
Total gross deferred tax assets | 17,814 | 11,317 | ||||||
Less valuation allowance | (16,377 | ) | (9,520 | ) | ||||
Net deferred tax assets | $ | 1,437 | $ | 1,797 | ||||
Deferred tax liabilities: | ||||||||
Right-of-use | $ | (821 | ) | $ | (1,064 | ) | ||
Property and equipment, principally due to differences in depreciation | (592 | ) | (733 | ) | ||||
Other | (24 | ) | 0 | |||||
Total gross deferred tax liabilities | (1,437 | ) | (1,797 | ) | ||||
Net deferred tax assets | $ | 0 | $ | 0 | ||||
Amount | Expiration Years | |||||||
NOLs, U.K. (gross) | $ | 79,293 | See notes below | |||||
Tax credits, Federal | $ | 0 | See notes below | |||||
Tax credits, State | $ | 0 | See notes below |
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
Balance at beginning of the year | $ | 405 | $ | 271 | ||||
Increases based on tax positions related to current year | 733 | 134 | ||||||
Increases based on tax positions related to prior years | 1,199 | 0 | ||||||
Decreases based on tax positions related to prior years | (101 | ) | 0— | |||||
Balance at end of year | $ | 2,236 | $ | 405 | ||||
9. | Ordinary Shares |
10. | Earnings Per Share |
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
Basic and diluted: | ||||||||
Net loss | $ | (80,277 | ) | $ | (50,850 | ) | ||
Weighted average Ordinary Shares outstanding | 33,604,752 | 31,406,127 | ||||||
Basic and diluted net loss per share | $ | (2.39 | ) | $ | (1.62 | ) | ||
As of December 31, | ||||||||
2020 | 2019 | |||||||
Outstanding warrants, less 132,099 outstanding warrants with a $0.01 exercise price | 881,004 | 848,240 | ||||||
Outstanding options | 7,207,044 | 5,904,413 | ||||||
Outstanding performance awards | 249,605 | 249,605 | ||||||
8,337,653 | 7,002,258 | |||||||
11. | Stock-Based Compensation |
Number of Options Outstanding | Average Exercise Price Per Share | Remaining Contractual Life | Intrinsic Value | |||||||||||||
(Years) | (In thousands) | |||||||||||||||
Balances as of December 31, 2018 | 5,565,292 | $ | 2.88 | 6.68 | $ | 59,146 | ||||||||||
Options granted | 1,135,148 | 9.29 | ||||||||||||||
Options exercised | (24,750 | ) | 1.33 | |||||||||||||
Options forfeited | (120,001 | ) | 6.65 | |||||||||||||
Options expired | (651,276 | ) | 2.78 | |||||||||||||
Balances as of December 31, 2019 | 5,904,413 | $ | 4.05 | 6.94 | $ | 54,100 | ||||||||||
Options granted | 2,328,385 | 8.67 | ||||||||||||||
Options exercised | (7,813 | ) | 5.36 | |||||||||||||
Options forfeited | (826,488 | ) | 8.62 | |||||||||||||
Options expired | (191,453 | ) | 6.92 | |||||||||||||
Balances as of December 31, 2020 | 7,207,044 | $ | 4.94 | 6.75 | $ | 110,552 | ||||||||||
Options exercisable—December 31, 2020 | 4,693,313 | $ | 3.16 | 5.51 | $ | 80,334 | ||||||||||
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
Cost of revenue | $ | 2,271 | $ | 2,230 | ||||
Research and development | 4,313 | 2,835 | ||||||
Sales and marketing | 639 | 475 | ||||||
General and administrative | 820 | 689 | ||||||
Total stock-based compensation expense | $ | 8,043 | $ | 6,229 | ||||
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
Expected term (in years) | 4.86 – 6.25 | 5.61 | ||||||
Expected volatility (%) | 50.29 – 52.45 | 50.40 – 51.37 | ||||||
Risk-free interest rate (%) | 0.30 – 1.75 | 1.42 – 1.88 | ||||||
Fair value of Ordinary Shares | $ | 10.58 – 19.96 | $ | 13.21 – 13.52 | ||||
Dividend yield | 0 | 0 |
Number of Warrants Outstanding | Weighted- Average Exercise Per Shares | Weighted- Average Contractual Life (Years) | ||||||||||
Balances as of December 31, 2018 | 678,232 | $ | 7.05 | 7.60 | ||||||||
Warrants issued | 304,864 | 7.44 | ||||||||||
Warrants exercised | (2,757 | ) | 0.00 | |||||||||
Warrants cancelled | 0 | 0 | ||||||||||
Balances as of December 31, 2019 | 980,339 | $ | 7.19 | 7.29 | ||||||||
Warrants issued | 51,859 | 10.30 | ||||||||||
Warrants exercised | (5,523 | ) | 1.26 | |||||||||
Warrants cancelled | (13,572 | ) | 11.44 | |||||||||
Balances as of December 31, 2020 | 1,013,103 | $ | 7.33 | 6.45 | ||||||||
12. | Related Party Transactions |
13. | Leases |
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
Operating Lease Cost: | ||||||||
Fixed lease cost | $ | 851 | 777 | |||||
Variable lease cost | 154 | 253 | ||||||
Total operating cost | $ | 1,005 | $ | 1,030 | ||||
Total lease cost | $ | 1,391 | $ | 1,533 | ||||
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
Supplemental Cash Flow Information: | ||||||||
Cash paid for amounts included in the measurement of lease liabilities: | ||||||||
Operating cash flows for operating leases | $ | 916 | $ | 756 | ||||
Operating cash flows for finance leases | $ | 15 | $ | 115 | ||||
Financing cash flows for finance leases | $ | 1,192 | $ | 1,215 | ||||
Right-of-use | ||||||||
Right-of-use | $ | 0 | $ | 1,158 | ||||
Operating Leases | ||||
Year Ending December 31: | ||||
2021 | $ | 682 | ||
2022 | 613 | |||
2023 | 456 | |||
2024 | 121 | |||
Total lease obligation | $ | 1,872 | ||
Less: Imputed interest | (149 | ) | ||
Total lease liabilities | $ | 1,723 | ||
Less: Current lease liabilities | (596 | ) | ||
Total non-current lease liabilities | $ | 1,127 | ||
14. | Commitments and Contingencies |
15. | Defined Contribution Plan |
16. | Supplemental Cash Flow Information |
Years Ended December 31, | ||||||||
2020 | 2019 | |||||||
Supplemental disclosure | ||||||||
Cash payments for: | ||||||||
Interest paid | $ | 47 | $ | 506 | ||||
Income tax paid | $ | 313 | $ | 352 | ||||
Schedule for noncash operating activities | ||||||||
Right-of-use | $ | 0 | $ | 1,158 | ||||
$ | 0 | $ | 1,158 | |||||
Schedule for noncash investing activities | ||||||||
Unpaid property and equipment received | $ | 166 | $ | 397 | ||||
Unpaid balance related to the Trutouch Asset Acquisition | 500 | 0 | ||||||
$ | 666 | $ | 397 | |||||
Schedule for noncash financing activities | ||||||||
Conversion of note payable to Ordinary Shares | $ | 0 | $ | 18,244 | ||||
Issuance of Ordinary Shares related to the Trutouch Asset Acquisition | 2,298 | 0 | ||||||
Non-cash equity issuance costs | 0 | 995 | ||||||
Non-cash dividend | 0 | 1,838 | ||||||
$ | 2,298 | $ | 21,077 | |||||
17. | Subsequent Events |
F-63 | ||||
F-64 | ||||
F-65 | ||||
F-66 | ||||
F-67 | ||||
F-84 | ||||
F-86 | ||||
F-87 | ||||
F-88 | ||||
F-89 | ||||
F-90 |
June 30, 2021 | December 31, 2020 | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Current Assets | ||||||||
Cash | $ | 35,244 | $ | 124,878 | ||||
Prepaid expenses | 47,876 | 122,067 | ||||||
Total Current Assets | 83,120 | 246,945 | ||||||
Marketable securities held in Trust Account | 93,838,960 | 174,542,012 | ||||||
TOTAL ASSETS | $ | 93,922,080 | $ | 174,788,957 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current liabilities | ||||||||
Account payable and accrued expenses | $ | 1,004,661 | $ | 1,037,048 | ||||
Accrued offering costs | 167 | 167 | ||||||
Promissory note – related party | 1,035,000 | 100,000 | ||||||
Total Current Liabilities | 2,039,828 | 1,137,215 | ||||||
Warrant liabilities | 32,502,932 | 19,055,750 | ||||||
Forward purchase agreement liabilities | — | 2,950,567 | ||||||
Deferred underwriting fee payable | 6,037,500 | 6,037,500 | ||||||
Total Liabilities | 40,580,260 | 29,181,032 | ||||||
Commitments and Contingencies (Note 5) | ||||||||
Class A Ordinary Shares subject to possible redemption, 4,834,181 and 14,060,762 shares at $10.00 per share as of June 30, 2021 and December 31, 2020, respectively | 48,341,810 | 140,607,920 | ||||||
Shareholders’ Equity | ||||||||
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding | — | — | ||||||
Class A Ordinary Shares, $0.0001 par value; 180,000,000 shares authorized; 4,440,334 and 3,189,208 shares issued and outstanding (excluding 4,834,181 and 14,060,762 shares subject to possible redemption) as of June 30, 2021 and December 31, 2020, respectively | 444 | 319 | ||||||
Class B Ordinary Shares, $0.00008 par value; 25,000,000 shares authorized; 5,562,500 shares issued and outstanding as of June 30, 2021 and December 31, 2020 | 445 | 445 | ||||||
Additional paid-in capital | 30,381,594 | 18,827,517 | ||||||
Accumulated deficit | (25,382,473 | ) | (13,828,276 | ) | ||||
Total Shareholders’ Equity | 5,000,010 | 5,000,005 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 93,922,080 | $ | 174,788,957 | ||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
General and operating expenses | $ | 801,896 | $ | 136,354 | $ | 1,066,438 | $ | 348,637 | ||||||||
Loss from operations | (801,896 | ) | (136,354 | ) | (1,066,438 | ) | (348,637 | ) | ||||||||
Other income (expense): | ||||||||||||||||
Interest earned on investments held in Trust Account | 3,376 | 70,520 | 8,856 | 628,159 | ||||||||||||
Change in fair value of warrant liabilities | 798,410 | (1,743,500 | ) | (13,447,182 | ) | (1,689,000 | ) | |||||||||
Change in fair value of forward purchase agreement | — | (451,927 | ) | 2,950,567 | (612,025 | ) | ||||||||||
Other income (expense), net | 801,786 | (2,124,907 | ) | (10,487,759 | ) | (1,672,866 | ) | |||||||||
Net loss | $ | (110 | ) | $ | (2,261,261 | ) | $ | (11,554,197 | ) | $ | (2,021,503 | ) | ||||
Weighted average shares outstanding of Class A redeemable Ordinary Shares | 10,501,513 | 17,250,000 | 13,857,114 | 17,250,000 | ||||||||||||
Basic and diluted net income per share, Class A | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.04 | ||||||||
Weighted average shares outstanding of Class B non-redeemable Ordinary Shares | 5,562,500 | 5,562,500 | 5,562,500 | 5,562,500 | ||||||||||||
Basic and diluted net loss per share, Class B | $ | (0.00 | ) | $ | (0.42 | ) | $ | (2.08 | ) | $ | (0.48 | ) | ||||
Class A Ordinary Shares | Class B Ordinary Shares | Additional Paid-in Capital | Accumulated Deficit | Total Shareholders’ Equity | ||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||
Balance – January 1, 2021 | 3,189,208 | $ | 319 | 5,562,500 | $ | 445 | $ | 18,827,517 | $ | (13,828,276 | ) | $ | 5,000,005 | |||||||||||||||
Change in value of Ordinary Shares subject to possible redemption | (1,155,409 | ) | 115 | — | — | 11,553,974 | — | 11,554,089 | ||||||||||||||||||||
Net loss | — | — | — | — | — | (11,554,087 | ) | (11,554,087 | ) | |||||||||||||||||||
Balance – March 31, 2021 (unaudited) | 4,344,617 | $ | 434 | 5,562,500 | $ | 445 | $ | 30,381,491 | $ | (25,382,363 | ) | $ | 5,000,007 | |||||||||||||||
Change in value of Ordinary Shares subject to possible redemption (1) | 95,717 | 10 | — | — | 103 | — | 113 | |||||||||||||||||||||
Net income | — | — | — | — | — | (110 | ) | (110 | ) | |||||||||||||||||||
Balance – June 30, 2021 (unaudited) | 4,440,334 | $ | 444 | 5,562,500 | $ | 445 | $ | 30,381,594 | $ | (25,382,473 | ) | $ | 5,000,010 | |||||||||||||||
Class A Ordinary Shares | Class B Ordinary Shares | Additional Paid in Capital | Accumulated Deficit | Total Shareholders’ Equity | ||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||
Balance – January 1, 2020 | 2,366,966 | $ | 237 | 5,562,500 | $ | 445 | $ | 10,605,179 | $ | (5,605,856 | ) | $ | 5,000,005 | |||||||||||||||
Change in value of Ordinary Shares subject to possible redemption | (23,976 | ) | (3 | ) | — | — | (239,757 | ) | — | (239,760 | ) | |||||||||||||||||
Net income | — | — | — | — | — | 239,758 | 239,758 | |||||||||||||||||||||
Balance – March 31, 2020 (unaudited) | 2,342,990 | $ | 234 | 5,562,500 | $ | 445 | $ | 10,365,422 | $ | (5,366,098 | ) | $ | 5,000,003 | |||||||||||||||
Change in value of Ordinary Shares subject to possible redemption | 226,126 | 23 | — | — | 2,261,237 | — | 2,261,260 | |||||||||||||||||||||
Net loss | — | — | — | — | — | (2,261,261 | ) | (2,261,261 | ) | |||||||||||||||||||
Balance – June 30, 2020 (unaudited) | 2,569,116 | $ | 257 | 5,562,500 | $ | 445 | $ | 12,626,659 | $ | (7,627,359 | ) | $ | 5,000,002 | |||||||||||||||
(1) | Includes the effect of the redemption of Class A Ordinary Shares on April 16, 2021. Shareholders holding 7,975,485 shares exercised their right to convert such shares into a pro-rata portion of the Trust Account (see Note 1). |
Six Months Ended June 30, | ||||||||
2021 | 2020 | |||||||
Cash Flows from Operating Activities: | ||||||||
Net loss | $ | (11,554,197 | ) | $ | (2,021,503 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Change in fair value of warrant liabilities | 13,447,182 | 1,689,000 | ||||||
Change in fair value of FPA liability | (2,950,567 | ) | 612,025 | |||||
Interest earned on marketable securities held in Trust Account | (8,856 | ) | (628,159 | ) | ||||
Changes in operating assets and liabilities: | ||||||||
Prepaid expenses | 74,191 | 70,350 | ||||||
Accounts payable and accrued expenses | (32,387 | ) | (36,509 | ) | ||||
Net cash used in operating activities | (1,024,634 | ) | (314,796 | ) | ||||
Cash Flows from Investing Activities: | ||||||||
Cash withdrawn from Trust account for redemptions | 80,711,908 | — | ||||||
Net cash provided by investing activities | 80,711,908 | — | ||||||
Cash Flows from Financing Activities: | ||||||||
Proceeds from promissory note/advances – related party | 935,000 | — | ||||||
Redemption of Class A Ordinary Shares | (80,711,908 | ) | — | |||||
Net cash used in financing activities | (79,776,908 | ) | — | |||||
Net Change in Cash | (89,634 | ) | (314,796 | ) | ||||
Cash – Beginning | 124,878 | 772,413 | ||||||
Cash – Ending | $ | 35,244 | $ | 457,617 | ||||
Non-Cash Investing and Financing Activities: | ||||||||
Change in value of Class A Ordinary Shares subject to possible redemption | $ | (11,554,202 | ) | $ | (2,021,500 | ) | ||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Redeemable Class A Ordinary Shares | ||||||||||||||||
Numerator: Earnings allocable to Redeemable Class A Ordinary Shares | ||||||||||||||||
Interest Income | $ | 3,376 | $ | 70,520 | $ | 8,856 | $ | 628,159 | ||||||||
Redeemable Net Earnings | $ | 3,376 | $ | 70,520 | $ | 8,856 | $ | 628,159 | ||||||||
Denominator: Weighted Average Redeemable Class A Ordinary Shares | ||||||||||||||||
Redeemable Class A Ordinary Shares, Basic and Diluted | 10,501,513 | 17,250,000 | 13,857,114 | 17,250,000 | ||||||||||||
Earnings/Basic and Diluted Redeemable Class A Ordinary Shares | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.04 | ||||||||
Non-Redeemable Class B Ordinary Shares | ||||||||||||||||
Numerator: Net Income (Loss) minus Redeemable Net Earnings | ||||||||||||||||
Net Income (Loss) | $ | (110 | ) | $ | (2,261,261 | ) | $ | (11,554,197 | ) | $ | (2,021,503 | ) | ||||
Less: Redeemable Net Earnings | (3,376 | ) | (70,520 | ) | (8,856 | ) | (628,159 | ) | ||||||||
Non-Redeemable Net Income (Loss) | $ | (3,486 | ) | $ | (2,331,781 | ) | $ | (11,563,053 | ) | $ | (2,649,662 | ) | ||||
Denominator: Weighted Average Non-Redeemable Class B Ordinary Shares | ||||||||||||||||
Non-Redeemable Class B Ordinary Shares, Basic and Diluted | 5,562,500 | 5,562,500 | 5,562,500 | 5,562,500 | ||||||||||||
Loss/Basic and Diluted Non-Redeemable Class B Ordinary Shares | $ | 0.00 | $ | (0.42 | ) | $ | (2.08 | ) | $ | (0.48 | ) | |||||
• | Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets; |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
• | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon not less than 30 days’ prior written notice of redemption; and |
• | if, and only if, the reported last sales price of the Company’s Class A Ordinary Shares equals or exceeds $18.00 per share for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at a price equal to a number of Class A Ordinary Shares to be determined, based on the redemption date and the fair market value of the Company’s Class A Ordinary Shares; |
• | upon a minimum of 30 days’ prior written notice of redemption; |
• | if, and only if, the last reported sale price of the Company’s Class A Ordinary Shares equals or exceeds $10.00 per share (as adjusted for share splits, share dividends, reorganizations, recapitalizations and the like) on the trading day prior to the date on which the Company sends the notice of redemption to the warrant holders; |
• | if, and only if, the Private Placement Warrants are also concurrently exchanged at the same price (equal to a number of Class A Ordinary Shares) as the outstanding Public Warrants; and |
• | if, and only if, there is an effective registration statement covering the Class A Ordinary Shares issuable upon exercise of the warrants and a current prospectus relating thereto available throughout the 30-day period after written notice of redemption is given |
Description | Level | June 30, 2021 | December 31, 2020 | |||||||||
Assets: | ||||||||||||
Marketable securities held in Trust Account – U.S. Treasury Securities Money Market Fund | 1 | $ | 93,838,960 | $ | 174,542,012 | |||||||
Liabilities: | ||||||||||||
Private Placement Warrants | 3 | $ | 14,304,182 | $ | 7,412,000 | |||||||
Public Warrants | 1 | 18,198,750 | 11,643,750 | |||||||||
Forward Purchase Agreement (FPA) | 3 | — | 2,950,567 |
Input | June 30, 2021 | December 31, 2020 | ||||||
Risk-free interest rate | 0.91 | % | 0.40 | % | ||||
Time to Maturity (Years) | 5.25 | 5.29 | ||||||
Implied volatility | 40.0 | % | 19.00 | % | ||||
Exercise price | $ | 11.50 | $ | 11.50 | ||||
Implied Stock Price | $ | 10.08 | $ | 10.25 |
Forward Purchase Agreement | Private Placement Warrants | |||||||
Fair value as of December 31, 2020 | $ | 2,950,567 | $ | 7,412,000 | ||||
Change in fair value | — | 9,588,092 | ||||||
Termination of FPA | (2,950,567 | ) | — | |||||
Fair value as of March 31, 2021 | — | $ | 17,000,092 | |||||
Change in fair value | — | (2,695,910 | ) | |||||
Fair value as of June 30, 2021 | $ | — | $ | 14,304,182 | ||||
December 31, | ||||||||
2020 | 2019 | |||||||
ASSETS | ||||||||
Current Assets | ||||||||
Cash | $ | 124,878 | $ | 772,413 | ||||
Prepaid expenses | 122,067 | 123,658 | ||||||
Total Current Assets | 246,945 | 896,071 | ||||||
Marketable securities held in Trust Account | 174,542,012 | 173,897,911 | ||||||
TOTAL ASSETS | $ | 174,788,957 | $ | 174,793,982 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current liabilities | ||||||||
Account payable and accrued expenses | $ | 1,037,048 | $ | 50,115 | ||||
Accrued offering costs | 167 | 167 | ||||||
Promissory note – related party | 100,000 | — | ||||||
Total Current Liabilities | 1,137,215 | 50,282 | ||||||
Deferred underwriting fee payable | 6,037,500 | 6,037,500 | ||||||
Warrant liabilities | 19,055,750 | 13,566,500 | ||||||
Forward Purchase Agreement liability | 2,950,567 | 1,309,355 | ||||||
Total Liabilities | 29,181,032 | 20,963,637 | ||||||
Commitments and Contingencies (Note 5) | ||||||||
Class A Ordinary Shares subject to possible redemption, 14,060,792 and 14,883,034 shares at $10.00 per share as of December 30, 2020 and 2019, respectively | 140,607,920 | 148,830,340 | ||||||
Shareholders’ Equity | ||||||||
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding | — | — | ||||||
Class A Ordinary Shares, $0.0001 par value; 180,000,000 shares authorized; 3,189,208 and 2,366,966 shares issued and outstanding (excluding 14,060,792 and 14,883,034 shares subject to possible redemption) as of December 31, 2020 and 2019, respectively | 319 | 237 | ||||||
Class B Ordinary Shares, $0.00008 par value; 25,000,000 shares authorized; 5,562,500 shares issued and outstanding as of December 31, 2020 and 2019 | 445 | 445 | ||||||
Additional paid-in capital | 18,827,517 | 10,605,179 | ||||||
(Accumulated deficit) Retained earnings | (13,828,276 | ) | (5,605,856 | ) | ||||
Total Shareholders’ Equity | 5,000,005 | 5,000,005 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 174,788,957 | $ | 174,793,982 | ||||
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Operating costs | $ | 1,736,059 | $ | 765,662 | ||||
Loss from operations | (1,736,059 | ) | ( | ) | ||||
Other income: | ||||||||
Interest earned on investments held in Trust Account | 644,101 | 1,397,911 | ||||||
Change in fair value of warrant liabilities | (5,489,250 | ) | (4,926,250 | ) | ||||
Change in fair value of FPA liability | (1,641,212 | ) | (1,309,355 | ) | ||||
Net (loss) income | $ | (8,222,420 | ) | $ | (5,603,356 | ) | ||
Weighted average shares outstanding of Class A redeemable Ordinary Shares | 17,250,000 | 17,010,355 | ||||||
Basic and diluted net income per share, Class A | $ | 0.04 | $ | 0.08 | ||||
Weighted average shares outstanding of Class B non-redeemable Ordinary Shares | 5,562,500 | 4,911,815 | ||||||
Basic and diluted net loss per share, Class B | $ | (1.59 | ) | $ | (1.43 | ) | ||
Class A Ordinary Shares | Class B Ordinary Shares | Additional Paid-in Capital | (Accumulated Deficit) Retained Earnings | Total Shareholders’ Equity | ||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||
Balance – January 1, 2019 | — | $ | — | 4,312,500 | $ | 345 | $ | 24,655 | $ | (2,500 | ) | $ | 22,500 | |||||||||||||||
Issuance of Class B Ordinary Shares to Sponsor | — | — | 1,250,000 | 100 | (100 | ) | — | — | ||||||||||||||||||||
Sale of 17,250,000 Units, net of underwriting discounts and offering costs | 17,250,000 | 1,725 | — | — | 157,323,738 | — | 157,325,463 | |||||||||||||||||||||
Contribution in excess of FV of Private Warrants | — | — | — | — | 2,085,738 | — | 2,085,738 | |||||||||||||||||||||
Class A Ordinary Shares subject to possible redemption | (14,883,034 | ) | (1,488 | ) | — | — | (148,828,852 | ) | — | (148,830,340 | ) | |||||||||||||||||
Net loss | — | — | — | — | — | (5,603,356 | ) | (5,603,356 | ) | |||||||||||||||||||
Balance – December 31, 2019 | 2,366,966 | 237 | 5,562,500 | 445 | 10,605,179 | (5,605,856 | ) | 5,000,005 | ||||||||||||||||||||
Change in value of Class A Ordinary Shares subject to possible redemption | 822,242 | 82 | — | — | 8,222,338 | — | 8,222,420 | |||||||||||||||||||||
Net loss | — | — | — | — | — | (8,222,420 | ) | (8,222,420 | ) | |||||||||||||||||||
Balance – December 31, 2020 | 3,189,208 | $ | 319 | 5,562,500 | $ | 445 | $ | 18,827,517 | $ | (13,828,276 | ) | $ | 5,000,005 | |||||||||||||||
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Cash Flows from Operating Activities: | ||||||||
Net (loss) income | $ | (8,222,240 | ) | $ | (5,603,356 | ) | ||
Adjustments to reconcile net (loss) income to net cash used in operating activities: | ||||||||
Interest earned on marketable securities held in Trust Account | (644,101 | ) | (1,397,911 | ) | ||||
Change in fair value of warrant liabilities | 5,489,250 | 4,926,250 | ||||||
Change in fair value of FPA liability | 1,641,212 | 1,309,355 | ||||||
Transaction costs allocable to warrant liabilities | — | 325,858 | ||||||
Changes in operating assets and liabilities: | ||||||||
Prepaid expenses | 1,591 | (123,658 | ) | |||||
Accounts payable and accrued expenses | 986,933 | 47,615 | ||||||
Net cash used in operating activities | (747,535 | ) | (515,847 | ) | ||||
Cash Flows from Investing Activities: | ||||||||
Investment of cash in Trust Account | — | (172,500,000 | ) | |||||
Net cash used in investing activities | — | (172,500,000 | ) | |||||
Cash Flows from Financing Activities: | ||||||||
Proceeds from sale of Units, net of underwriting discounts paid | — | 169,050,000 | ||||||
Proceeds from sale of Private Placement Warrants | — | 5,450,000 | ||||||
Proceeds from promissory note – related party | 100,000 | — | ||||||
Repayment of promissory note – related party | — | (254,595 | ) | |||||
Payments of offering costs | — | (489,458 | ) | |||||
Net cash provided by financing activities | 100,000 | 173,755,947 | ||||||
Net Change in Cash | (647,535 | ) | 740,100 | |||||
Cash – Beginning | 772,413 | 32,313 | ||||||
Cash – Ending | $ | 124,878 | $ | 772,413 | ||||
Non-Cash Investing and Financing Activities: | ||||||||
Payment of offering costs through promissory note | $ | — | $ | 222,282 | ||||
Conversion of advances to promissory note | $ | — | $ | 32,313 | ||||
Initial classification of Class A Ordinary Shares subject to possible redemption | $ | — | $ | 154,107,480 | ||||
Change in value of Class A Ordinary Shares subject to possible redemption | $ | (8,222,420 | ) | $ | (5,277,140 | ) | ||
Initial classification of warrant liabilities | — | $ | 13,729,000 | |||||
Deferred underwriting fee payable | $ | — | $ | 6,037,500 | ||||
Balance Sheet as of July 16, 2019 | As Reported | Period Adjustment | As Restated | |||||||||
Warrant Liabilities | $ | — | $ | 7,675,000 | $ | 7,675,000 | ||||||
Total Liabilities | 5,996,720 | 7,675,000 | 13,671,720 | |||||||||
Ordinary Shares subject to redemption | 141,035,230 | (7,675,000 | ) | 133,360,230 | ||||||||
Class A Ordinary Shares | 90 | 76 | 166 | |||||||||
Additional paid-in capital | $ | 5,002,328 | $ | 288,038 | $ | 5,290,366 | ||||||
Retained earnings (Accumulated deficit) | (2,856 | ) | (288,114 | ) | (290,970 | ) | ||||||
Total Stockholders’ Equity | $ | 5,000,007 | $ | — | $ | 5,000,007 | ||||||
Number of shares subject to possible redemption | 14,103,523 | (767,500 | ) | 13,336,023 |
Balance Sheet as of September 30, 2019 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Warrant Liabilities | $ | — | $ | 16,944,500 | $ | 16,944,500 | ||||||
FPA Liability | — | 1,325,333 | 1,325,333 | |||||||||
Total Liabilities | 6,075,351 | 18,269,833 | 24,345,184 | |||||||||
Ordinary Shares subject to redemption | 163,320,810 | (18,269,830 | ) | 145,050,980 | ||||||||
Class A Ordinary Shares | 92 | 182 | 274 | |||||||||
Additional paid-in capital | $ | 4,429,246 | $ | 9,955,256 | $ | 14,384,502 | ||||||
Retained earnings (Accumulated deficit) | 570,225 | (9,955,441 | ) | (9,385,216 | ) | |||||||
Total Stockholders’ Equity | $ | 5,000,008 | $ | (3 | ) | $ | 5,000,005 | |||||
Number of shares subject to possible redemption | 16,332,081 | (1,826,983 | ) | 14,505,098 |
Balance Sheet as of December 31, 2019 | As Reported | Period Adjustment | As Restated | |||||||||
Warrant Liabilities | $ | — | $ | 13,566,500 | $ | 13,566,500 | ||||||
FPA Liability | — | 1,309,355 | 1,309,355 | |||||||||
Total Liabilities | 6,087,782 | 14,875,855 | 20,963,637 | |||||||||
Ordinary Shares subject to redemption | 163,706,190 | (14,875,850 | ) | 148,830,340 | ||||||||
Class A Ordinary Shares | 88 | 149 | 237 | |||||||||
Additional paid-in capital | $ | 4,043,870 | $ | 6,561,309 | $ | 10,605,179 | ||||||
Retained earnings (Accumulated deficit) | $ | 955,607 | $ | (6,561,463 | ) | $ | (5,605,856 | ) | ||||
Total Stockholders’ Equity | $ | 5,000,010 | $ | (5 | ) | $ | 5,000,005 | |||||
Number of shares subject to possible redemption | 16,370,619 | (1,487,585 | ) | 14,883,034 |
Statement of Operations for the three months ended September 30, 2019 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Transaction costs allocable to warrant liabilities | $ | — | $ | (325,858 | ) | $ | (325,858 | ) | ||||
Change in fair value of warrant liabilities | — | (8,304,250 | ) | (8,304,250 | ) | |||||||
Change in fair value of FPA liability | — | (1,325,333 | ) | (1,325,333 | ) | |||||||
Net income | $ | 572,845 | $ | (9,955,441 | ) | $ | (9,382,596 | ) | ||||
Basic and diluted net loss per share, Class B | $ | (0.02 | ) | $ | (1.83 | ) | $ | (1.85 | ) |
Statement of Operations for the nine months ended September 30, 2019 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Transaction costs allocable to warrant liabilities | $ | — | $ | (325,858 | ) | $ | (325,858 | ) | ||||
Change in fair value of warrant liabilities | — | (8,304,250 | ) | (8,304,250 | ) | |||||||
Change in fair value of FPA liability | — | (1,325,333 | ) | (1,325,333 | ) | |||||||
Net income | $ | 572,725 | $ | (9,955,441 | ) | $ | (9,382,716 | ) | ||||
Basic and diluted net loss per share, Class B | $ | (0.03 | ) | $ | (2.12 | ) | $ | (2.15 | ) |
Statement of Operations for the year ended December 31, 2019 | As Reported | Period Adjustment | As Restated | |||||||||
Transaction costs allocable to warrant liabilities | $ | — | $ | (325,858 | ) | $ | (325,858 | ) | ||||
Change in fair value of warrant liabilities | — | (4,926,250 | ) | (4,926,250 | ) | |||||||
Change in fair value of FPA liability | — | (1,309,355 | ) | (1,309,355 | ) | |||||||
Net income | $ | 958,107 | $ | (6,561,463 | ) | $ | (5,603,356 | ) | ||||
Basic and diluted net loss per share, Class B | $ | (0.09 | ) | $ | (1.34 | ) | $ | (1.43 | ) |
Statement of Cash Flows for the period ended September 30, 2019 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Change in fair value of warrant liabilities | $ | — | $ | 8,304,250 | $ | 8,304,250 | ||||||
Change in fair value of FPA liability | — | 1,325,333 | 1,325,333 | |||||||||
Transaction costs allocable to warrant liabilities | — | 325,858 | 325,858 | |||||||||
Net income (loss) | $ | 572,725 | $ | (9,955,441 | ) | $ | (9,382,716 | ) | ||||
Initial classification of warrant liabilities | $ | — | $ | 8,640,250 | $ | 8,640,250 | ||||||
Initial classification of Ordinary Shares subject to possible redemption | $ | 162,747,730 | $ | (8,640,250 | ) | $ | 154,107,480 | |||||
Change in Ordinary Shares subject to possible redemption | $ | 958,460 | $ | (6,235,600 | ) | $ | (5,277,140 | ) |
Statement of Cash Flows for the year ended December 31, 2019 | As Reported | Period Adjustment | As Restated | |||||||||
Change in fair value of warrant liabilities | $ | — | $ | 4,926,250 | $ | 4,926,250 | ||||||
Change in fair value of FPA liability | — | 1,309,355 | 1,309,355 | |||||||||
Transaction costs allocable to warrant liabilities | — | 325,858 | 325,858 | |||||||||
Net income (loss) | $ | 958,107 | $ | (6,561,463 | ) | $ | (5,603,356 | ) | ||||
Initial classification of warrant liabilities | $ | — | $ | 8,640,250 | $ | 8,640,250 | ||||||
Initial classification of Ordinary Shares subject to possible redemption | $ | 162,747,730 | $ | (8,640,250 | ) | $ | 154,107,480 | |||||
Change in Ordinary Shares subject to possible redemption | $ | 958,460 | $ | (6,235,600 | ) | $ | (5,277,140 | ) |
Balance Sheet as of March 31, 2020 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Warrant Liabilities | $ | — | $ | 13,512,000 | $ | 13,512,000 | ||||||
FPA Liability | — | 1,469,453 | 1,469,453 | |||||||||
Total Liabilities | 6,162,362 | 14,981,453 | 21,143,815 | |||||||||
Ordinary Shares subject to redemption | 164,051,550 | (14,981,450 | ) | 149,070,100 | ||||||||
Class A Ordinary Shares | 84 | 150 | 234 | |||||||||
Additional paid-in capital | $ | 3,698,514 | $ | 6,666,908 | $ | 10,365,422 | ||||||
Retained earnings | $ | 1,300,963 | $ | (6,667,061 | ) | $ | (5,366,098 | ) | ||||
Total Stockholders’ Equity | $ | 5,000,006 | $ | (3 | ) | $ | 5,000,003 | |||||
Number of shares subject to possible redemption | 16,405,155 | (1,498,145 | ) | 14,907,010 |
Balance Sheet as of June 30, 2020 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Warrant Liabilities | $ | — | $ | 15,255,500 | $ | 15,255,500 | ||||||
FPA Liability | — | 1,921,380 | 1,921,380 | |||||||||
Total Liabilities | 6,051,273 | 17,176,880 | 23,228,153 | |||||||||
Ordinary Shares subject to redemption | 163,985,720 | (17,176,880 | ) | 146,808,840 | ||||||||
Class A Ordinary Shares | 85 | 172 | 257 | |||||||||
Additional paid-in capital | $ | 3,764,343 | $ | 8,862,316 | $ | 12,626,659 | ||||||
Retained earnings (Accumulated deficit) | $ | 1,235,129 | $ | (8,862,488 | ) | $ | (7,627,359 | ) | ||||
Total Stockholders’ Equity | $ | 5,000,002 | $ | — | $ | 5,000,002 | ||||||
Number of shares subject to possible redemption | 16,398,572 | (1,717,688 | ) | 14,680,884 |
Balance Sheet as of September 30, 2020 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Warrant Liabilities | $ | — | $ | 16,240,750 | $ | 16,240,750 | ||||||
FPA Liability | — | 1,843,590 | 1,843,590 | |||||||||
Total Liabilities | 6,059,256 | 18,084,340 | 24,143,596 | |||||||||
Ordinary Shares subject to redemption | 163,764,550 | (18,084,340 | ) | 145,680,210 | ||||||||
Class A Ordinary Shares | 87 | 181 | 268 | |||||||||
Additional paid-in capital | $ | 3,985,511 | $ | 9,769,767 | $ | 13,755,278 | ||||||
Retained earnings (Accumulated deficit) | $ | 1,013,967 | $ | (9,769,948 | ) | $ | (8,755,981 | ) | ||||
Total Stockholders’ Equity | $ | 5,000,010 | $ | — | $ | 5,000,010 | ||||||
Number of shares subject to possible redemption | 16,376,455 | (1,808,434 | ) | 14,568,021 |
Balance Sheet as of December 31, 2020 | As Reported | Period Adjustment | As Restated | |||||||||
Warrant Liabilities | $ | — | $ | 19,055,750 | $ | 19,055,750 | ||||||
FPA Liability | — | 2,950,567 | 2,950,567 | |||||||||
Total Liabilities | 7,174,715 | 22,006,317 | 29,181,032 | |||||||||
Ordinary Shares subject to redemption | 162,614,240 | (22,006,320 | ) | 140,607,920 | ||||||||
Class A Ordinary Shares | 99 | 220 | 319 | |||||||||
Additional paid-in capital | $ | 5,135,809 | $ | 13,691,708 | $ | 18,827,517 | ||||||
Retained earnings (Accumulated deficit) | $ | (136,351 | ) | $ | (13,691,925 | ) | $ | (13,828,276 | ) | |||
Total Stockholders’ Equity | $ | 5,000,002 | $ | 3 | $ | 5,000,005 | ||||||
Number of shares subject to possible redemption | 16,261,424 | (2,200,632 | ) | 14,060,792 |
Statement of Operations for the three months ended March 31, 2020 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Change in fair value of warrant liabilities | $ | — | $ | 54,500 | $ | 54,500 | ||||||
Change in fair value of FPA liability | — | (160,098 | ) | (160,098 | ) | |||||||
Net income (loss) | $ | 346,594 | $ | (105,598 | ) | $ | 239,758 | |||||
Basic and diluted net loss per share, Class B | $ | (0.04 | ) | $ | 0.27 | $ | (0.06 | ) |
Statement of Operations for the six months ended June 30, 2020 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Change in fair value of warrant liabilities | $ | — | $ | (1,689,000 | ) | $ | (1,689,000 | ) | ||||
Change in fair value of FPA liability | — | (612,025 | ) | (612,025 | ) | |||||||
Net income (loss) | $ | 279,522 | $ | (2,301,025 | ) | $ | (2,021,503 | ) | ||||
Basic and diluted net loss per share, Class B | $ | (0.06 | ) | $ | (0.42 | ) | $ | (0.48 | ) |
Statement of Operations for the three months ended June 30, 2020 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Change in fair value of warrant liabilities | $ | — | $ | (1,743,500 | ) | $ | (1,743,500 | ) | ||||
Change in fair value of FPA liability | — | (451,927 | ) | (451,927 | ) | |||||||
Net income (loss) | $ | (65,834 | ) | $ | (2,195,427 | ) | $ | (2,261,261 | ) | |||
Basic and diluted net loss per share, Class B | $ | (0.02 | ) | $ | (0.40 | ) | $ | (0.42 | ) |
Statement of Operations for the nine months ended September 30, 2020 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Change in fair value of warrant liabilities | $ | — | $ | (2,674,250 | ) | $ | (2,674,250 | ) | ||||
Change in fair value of FPA liability | — | (534,235 | ) | (534,235 | ) | |||||||
Net income (loss) | $ | 58,360 | $ | (3,208,485 | ) | $ | (3,150,125 | ) | ||||
Basic and diluted net loss per share, Class B | $ | (0.10 | ) | $ | (0.58 | ) | $ | (0.68 | ) |
Statement of Operations for the three months ended September 30, 2020 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Change in fair value of warrant liabilities | $ | — | $ | (985,250 | ) | $ | (985,250 | ) | ||||
Change in fair value of FPA liability | — | 77,790 | 77,790 | |||||||||
Net income (loss) | $ | (221,162 | ) | $ | (907,460 | ) | $ | (1,128,622 | ) | |||
Basic and diluted net loss per share, Class B | $ | (0.04 | ) | $ | (0.16 | ) | $ | (0.20 | ) |
Statement of Operations for the year ended December 31, 2020 | As Reported | Period Adjustment | As Restated | |||||||||
Change in fair value of warrant liabilities | $ | — | $ | (5,489,250 | ) | $ | (5,489,250 | ) | ||||
Change in fair value of FPA liability | — | (1,641,212 | ) | (1,641,212 | ) | |||||||
Net income (loss) | $ | (1,091,958 | ) | $ | (3,921,977 | ) | $ | (8,222,420 | ) | |||
Basic and diluted net loss per share, Class B | $ | (0.31 | ) | $ | (1.28 | ) | $ | (1.59 | ) |
Statement of Cashflows for the period ended March 31, 2020 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Change in fair value of warrant liabilities | $ | — | $ | (54,500 | ) | $ | (54,500 | ) | ||||
Change in fair value of FPA liability | — | 160,098 | 160,098 | |||||||||
Net income (loss) | $ | 346,594 | $ | (105,598 | ) | $ | 239,758 |
Statement of Cashflows for the period ended June 30, 2020 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Change in fair value of warrant liabilities | $ | — | $ | 1,689,000 | $ | 1,689,000 | ||||||
Change in fair value of FPA liability | — | 612,025 | 612,025 | |||||||||
Net income (loss) | $ | 279,522 | $ | (2,301,025 | ) | $ | (2,021,503 | ) |
Statement of Cashflows for the period ended September 30, 2020 (unaudited) | As Reported | Period Adjustment | As Restated | |||||||||
Change in fair value of warrant liabilities | $ | — | $ | 2,674,250 | $ | 2,674,250 | ||||||
Change in fair value of FPA liability | — | 534,235 | 534,235 | |||||||||
Net income (loss) | $ | 58,360 | $ | (3,208,485 | ) | $ | (3,150,125 | ) |
Statement of Cashflows for the year ended December 31, 2020 | As Reported | Period Adjustment | As Restated | |||||||||
Change in fair value of warrant liabilities | $ | — | $ | 5,489,250 | $ | 5,489,250 | ||||||
Change in fair value of FPA liability | — | 1,641,212 | 1,641,212 | |||||||||
Net income (loss) | $ | (1,091,958 | ) | $ | (7,130,462 | ) | $ | (8,222,420 | ) |
Year Ended December 31, | ||||||||
2020 | 2019 | |||||||
Redeemable Class A Ordinary Shares | ||||||||
Numerator: Earnings allocable to Redeemable Class A Ordinary Shares | ||||||||
Interest Income | $ | 644,101 | $ | 1,397,911 | ||||
Net Earnings | $ | 644,101 | $ | 1,397,911 | ||||
Denominator: Weighted Average Redeemable Class A Ordinary Shares | ||||||||
Redeemable Ordinary Shares, Basic and Diluted | 17,250,000 | 17,010,355 | ||||||
Earnings/Basic and Diluted Redeemable Class A Ordinary Shares | $ | 0.04 | $ | 0.08 | ||||
Non-Redeemable Class B Ordinary Shares | ||||||||
Numerator: Net (Loss) Income minus Redeemable Net Earnings | ||||||||
Net (Loss) Income | $ | (8,222,420 | ) | $ | (5,603,356 | ) | ||
Redeemable Net Earnings | (644,101 | ) | (1,397,911 | ) | ||||
Non-Redeemable Net Loss | $ | (8,866,521 | ) | $ | (7,001,267 | ) | ||
Denominator: Weighted Average Non-Redeemable Class B Ordinary Shares | ||||||||
Non-Redeemable Class B Ordinary Shares, Basic and Diluted | 5,562,500 | 4,911,815 | ||||||
Loss/Basic and Diluted Non-Redeemable Class B Ordinary Shares | $ | (1.59 | ) | $ | (1.43 | ) |
• | Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets; |
• | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
• | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon not less than 30 days’ prior written notice of redemption; and |
• | if, and only if, the reported last sales price of the Company’s Class A Ordinary Shares equals or exceeds $18.00 per share for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at a price equal to a number of Class A Ordinary Shares to be determined, based on the redemption date and the fair market value of the Company’s Class A Ordinary Shares; |
• | upon a minimum of 30 days’ prior written notice of redemption; |
• | if, and only if, the last reported sale price of the Company’s Class A Ordinary Shares equals or exceeds $10.00 per share (as adjusted for share splits, share dividends, reorganizations, recapitalizations and the like) on the trading day prior to the date on which the Company sends the notice of redemption to the warrant holders; |
• | if, and only if, the Private Placement Warrants are also concurrently exchanged at the same price (equal to a number of Class A Ordinary Shares) as the outstanding Public Warrants; and |
• | if, and only if, there is an effective registration statement covering the Class A Ordinary Shares issuable upon exercise of the warrants and a current prospectus relating thereto available throughout the 30-day period after written notice of redemption is given |
Description | Level | December 31, 2020 | December 31, 2019 | |||||||||
Assets: | ||||||||||||
Marketable securities held in Trust Account – U.S. Treasury Securities Money Market Fund | 1 | $ | 174,542,012 | $ | 173,897,911 | |||||||
Liabilities: | ||||||||||||
Private Placement Warrants | 3 | $ | 7,412,000 | $ | 5,286,500 | |||||||
Public Warrants | 1 | 11,643,750 | 8,280,000 | |||||||||
Forward Purchase Agreement Liability | 3 | 2,950,567 | 1,309,355 |
Input | July 16, 2019 (Initial Measurement) | |||
Risk-free interest rate | 1.92 | % | ||
Time to Maturity (Years) | 5.75 | |||
Implied volatility | 14.00 | % | ||
Exercise price | $ | 11.50 | ||
Implied Stock Price | $ | 9.51 |
Input | July 16, 2019 (Initial Measurement) | |||
Risk-free interest rate | 1.92 | % | ||
Time to Maturity (Years) | 5.75 | |||
Implied volatility | 15.00 | % | ||
SPAC comparable volatility | 10.00 | % | ||
Exercise price | $ | 11.50 | ||
Implied Stock Price | $ | 9.51 |
Input | July 16, 2019 (Initial Measurement) | |||
Risk-free interest rate | 1.92 | % | ||
Volatility Range | 5 – 14 | % | ||
Time to Maturity (Years) | 5.75 | |||
Forward Purchase Price | $ | 10.00 | ||
Implied Stock Price Range | $ | 9.53 – 9.86 |
Forward Purchase Agreement | Private Placement Warrants | Public Warrants | Total Warrant Liabilities | |||||||||||||
Fair value as of December 10, 2018 (Inception) | $ | — | $ | — | $ | — | $ | — | ||||||||
Initial measurement on July 16, 2019 (IPO) | — | 3,100,000 | 4,575,000 | 7,675,000 | ||||||||||||
Measurement on August 2, 2019 (Over-Allotment) | — | 279,000 | 686,250 | 965,250 | ||||||||||||
Change in valuation inputs or other assumptions | 1,309,355 | 1,907,500 | 3,018,750 | 4,926,250 | ||||||||||||
Fair value as of December 31, 2019 | 1,309,355 | 5,286,500 | 8,280,000 | 13,566,500 | ||||||||||||
Change in valuation inputs or other assumptions | 1,641,212 | 2,125,500 | 3,363,750 | 5,489,250 | ||||||||||||
Fair value as of December 31, 2020 | $ | 2,950,567 | $ | 7,412,000 | $ | 11,643,750 | $ | 19,055,750 | ||||||||
Amount | ||||
SEC registration fee | $ | 219.13 | ||
Legal fees and expenses | $ | 40,000 | ||
Accounting fees and expenses | $ | 45,000 | ||
Miscellaneous | $ | 100,000 | ||
Total | $ | 185,219.13 | ||
• | for any transaction from which the director derives an improper personal benefit; |
• | for any act or omission not in good faith or that involves intentional misconduct or a knowing violation of law; |
• | for any unlawful payment of dividends or redemption of shares; or |
• | for any breach of a director’s duty of loyalty to the corporation or its shareholders. |
Exhibit Number | Description | |
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |
104 | The Cover Page Interactive Data File, formatted in Inline XBRL (included within the Exhibit 101 attachments). |
# | The schedules and exhibits to this agreement have been omitted pursuant to Item 601(a)(5) of Regulation S-K. A copy of any omitted schedule and/or exhibit will be furnished to the SEC upon request. |
+ | Indicates management contract or compensatory plan or arrangement. |
ROCKLEY PHOTONICS HOLDINGS LIMITED |
/s/ Andrew Rickman |
Name: Andrew Rickman |
Title: President and Chief Executive Officer |
Signature | Title | Date | ||
/s/ Dr. Andrew Rickman | President, Chief Executive Officer and Director | October 7, 2021 | ||
Dr. Andrew Rickman | (Principal Executive Officer) | |||
/s/ Mahesh Karanth | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | October 7, 2021 | ||
Mahesh Karanth | ||||
/s/ William Huyett | Lead Independent Director | October 7, 2021 | ||
William Huyett | ||||
/s/ Dr. Caroline Brown | Director | October 7, 2021 | ||
Dr. Caroline Brown | ||||
/s/ Karim Karti | Director | October 7, 2021 | ||
Karim Karti | ||||
/s/ Michele Klein | Director | October 7, 2021 | ||
Michele Klein |
Signature | Title | Date | ||
/s/ Pamela Puryear | Director | October 7, 2021 | ||
Dr. Pamela Puryear | ||||
/s/ Brian Blaser | Director | October 7, 2021 | ||
Brian Blaser |