Section
|
| |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 31 | | | |
| | | | 45 | | | |
| | | | 70 | | | |
| | | | 77 | | | |
| | | | 88 | | | |
| | | | 92 | | | |
| | | | 95 | | | |
| | | | 108 | | | |
| | | | 116 | | | |
| | | | 118 | | | |
| | | | 118 | | | |
| | | | 118 | | | |
| | | | F-1 | | |
| | |
Six Months Ended
June 30, 2021 |
| |
Six Months Ended
June 30, 2020 |
| |
Year Ended
December 31, |
| |||||||||||||||
|
2019
|
| |
2020
|
| ||||||||||||||||||||
| | | | | | | | | | | | |
(in thousands, except per share data)
|
| |||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Product revenue
|
| | | $ | 4,954 | | | | | $ | 73 | | | | | $ | 4,192 | | | | | $ | 1,279 | | |
Subscription revenue
|
| | | | 2,813 | | | | | | 949 | | | | | | 1,096 | | | | | | 2,637 | | |
Service revenue
|
| | | | 712 | | | | | | 267 | | | | | | 558 | | | | | | 869 | | |
Total revenue
|
| | | | 8,479 | | | | | | 1,289 | | | | | | 5,846 | | | | | | 4,785 | | |
Cost of revenues:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 4,304 | | | | | | 198 | | | | | | 4,246 | | | | | | 1,177 | | |
Cost of subscription revenue
|
| | | | 1,456 | | | | | | 702 | | | | | | 530 | | | | | | 1,824 | | |
Cost of service revenue
|
| | | | 540 | | | | | | 207 | | | | | | 518 | | | | | | 495 | | |
Total cost of revenue
|
| | | | 6,300 | | | | | | 1,107 | | | | | | 5,294 | | | | | | 3,496 | | |
Gross profit
|
| | | | 2,179 | | | | | | 182 | | | | | | 552 | | | | | | 1,289 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 4,689 | | | | | | 6,541 | | | | | | 8,496 | | | | | | 15,710 | | |
Sales and marketing
|
| | | | 8,774 | | | | | | 3,553 | | | | | | 6,589 | | | | | | 7,365 | | |
General and administrative
|
| | | | 4,179 | | | | | | 1,499 | | | | | | 3,866 | | | | | | 5,110 | | |
Total operating expenses
|
| | | | 17,642 | | | | | | 11,593 | | | | | | 18,951 | | | | | | 28,185 | | |
Loss from operations
|
| | | | (15,463) | | | | | | (11,411) | | | | | | (18,399) | | | | | | (26,896) | | |
Other expense:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 5,702 | | | | | | 123 | | | | | | (779) | | | | | | (430) | | |
Loss on extinguishment of debt
|
| | | | 11,820 | | | | | | — | | | | | | (679) | | | | | | (66) | | |
Change in fair value of derivative liability
|
| | | | 2,220 | | | | | | — | | | | | | — | | | | | | — | | |
Change in fair value of common stock warrant liability
|
| | | | 921 | | | | | | — | | | | | | — | | | | | | — | | |
Total other expense
|
| | | | 20,663 | | | | | | 123 | | | | | | (1,458) | | | | | | (496) | | |
| | |
Six Months Ended
June 30, 2021 |
| |
Six Months Ended
June 30, 2020 |
| |
Year Ended
December 31, |
| |||||||||||||||
|
2019
|
| |
2020
|
| ||||||||||||||||||||
| | | | | | | | | | | | |
(in thousands, except per share data)
|
| |||||||||||
Net loss and comprehensive loss attributable to common stockholders – basic and diluted
|
| | | $ | (36,126) | | | | | $ | (11,534) | | | | | | (19,857) | | | | | | (27,392) | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | 1.22 | | | | | $ | (0.49) | | | | | $ | (0.88) | | | | | $ | (1.16) | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 29,593,131 | | | | | | 23,491,518 | | | | | | 22,655,763 | | | | | | 23,625,483 | | |
|
| | |
June 30,
2021 |
| |
December 31,
|
| ||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||
| | | | | | |
(in thousands)
|
| |||||||||||
Total assets
|
| | | $ | 46,526 | | | | | $ | 21,355 | | | | | $ | 24,400 | | |
Total liabilities
|
| | | $ | 89,186 | | | | | $ | 30,164 | | | | | $ | 10,027 | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 46,526 | | | | | $ | 21,355 | | | | | $ | 24,400 | | |
| | |
Historical
|
| |
Historical
|
| |
Transaction
Accounting Adjustments |
| | | | |
PIPE
Transaction Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
|
(A)
Evolv |
| |
(B)
NHIC |
| | | ||||||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Cash and cash equivalents
|
| | | $ | 9,963 | | | | | $ | 181 | | | | | $ | (12,257) | | | |
5(b)
|
| | | $ | 280,114 | | | |
5(n)
|
| | | $ | 354,067 | | |
| | | | | | | | | | | | | | | | | 166,570 | | | |
5(d)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | (2,940) | | | |
5(k)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | (87,564) | | | |
5(m)
|
| | | | | | | | | | | |||||
Restricted cash
|
| | | | 400 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 400 | | |
Accounts receivable
|
| | | | 2,799 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 2,799 | | |
Inventory
|
| | | | 3,869 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 3,869 | | |
Current portion of commission asset
|
| | | | 842 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 842 | | |
Prepaid expenses and other current assets
|
| | | | 8,395 | | | | | | 145 | | | | | | — | | | | | | | | | — | | | | | | | | | 8,540 | | |
Total current assets
|
| | | | 26,268 | | | | | | 326 | | | | | | 63,809 | | | | | | | | | 280,114 | | | | | | | | | 370,517 | | |
Commission asset, noncurrent
|
| | | | 2,192 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 2,192 | | |
Property and equipment, net
|
| | | | 17,552 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 17,552 | | |
Cash and investments held in trust account
|
| | | | — | | | | | | 172,608 | | | | | | (6,038) | | | |
5(a)
|
| | | | — | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | (166,570) | | | |
5(d)
|
| | | | | | | | | | | |||||
Restricted cash, noncurrent
|
| | | | 275 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 275 | | |
Long-term contract assets
|
| | | | 239 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 239 | | |
Total assets
|
| | | $ | 46,526 | | | | | $ | 172,934 | | | | | $ | (108,799) | | | | | | | | $ | 280,114 | | | | | | | | $ | 390,775 | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Equity (Deficit)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Accounts payable
|
| | | $ | 9,798 | | | | | $ | 296 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 10,094 | | |
Accrued expenses and other current liabilities
|
| | | | 5,493 | | | | | | 7,310 | | | | | | (152) | | | |
5(f)
|
| | | | — | | | | | | | | | 12,651 | | |
Accrued income and franchise taxes
|
| | | | — | | | | | | 100 | | | | | | — | | | | | | | | | — | | | | | | | | | 100 | | |
Current portion of deferred rent
|
| | | | 163 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 163 | | |
Current portion of deferred revenue
|
| | | | 3,769 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 3,769 | | |
Current portion of long-term debt
|
| | | | 29,606 | | | | | | — | | | | | | (29,606) | | | |
5(f)
|
| | | | — | | | | | | | | | — | | |
Total current liabilities
|
| | | | 48,829 | | | | | | 7,706 | | | | | | (29,758) | | | | | | | | | — | | | | | | | | | 26,777 | | |
Deferred revenue, noncurrent
|
| | | | 681 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 681 | | |
Derivative liability
|
| | | | 20,206 | | | | | | — | | | | | | (20,206) | | | |
5(f)
|
| | | | — | | | | | | | | | — | | |
Earn-out liability
|
| | | | — | | | | | | — | | | | | | 82,799 | | | |
5(j)
|
| | | | — | | | | | | | | | 82,799 | | |
Common stock warrant liability
|
| | | | 922 | | | | | | — | | | | | | (922) | | | |
5(i)
|
| | | | — | | | | | | | | | — | | |
Warrant liability
|
| | | | — | | | | | | 25,124 | | | | | | (14,912) | | | |
5(c)
|
| | | | — | | | | | | | | | 10,212 | | |
Deferred underwriting compensation
|
| | | | — | | | | | | 6,038 | | | | | | (6,038) | | | |
5(a)
|
| | | | — | | | | | | | | | — | | |
Long-term debt, noncurrent
|
| | | | 18,548 | | | | | | — | | | | | | (3,196) | | | |
5(f)
|
| | | | — | | | | | | | | | 15,352 | | |
Total liabilities
|
| | | | 89,186 | | | | | | 38,868 | | | | | | 7,767 | | | | | | | | | — | | | | | | | | | 135,821 | | |
| | |
Historical
|
| |
Historical
|
| |
Transaction
Accounting Adjustments |
| | | | |
PIPE
Transaction Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
|
(A)
Evolv |
| |
(B)
NHIC |
| | | ||||||||||||||||||||||||||||||
NewHold common stock subject to possible
redemption |
| | | | — | | | | | | 129,066 | | | | | | (129,066) | | | |
5(m)
|
| | | | — | | | | | | | | | — | | |
Evolv convertible preferred stock; (Series A,A-1, B, and B-1)
|
| | | | 75,877 | | | | | | — | | | | | | (75,877) | | | |
5(e)
|
| | | | — | | | | | | | | | — | | |
Commitments and contingencies
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
NewHold convertible preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
NewHold Class A common stock
|
| | | | — | | | | | | — | | | | | | 100 | | | |
5(l)
|
| | | | 30 | | | |
5(n)
|
| | | | 138 | | |
| | | | | | | | | | | | | | | | | — | | | |
5(d)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | 8 | | | |
5(m)
|
| | | | | | | | | | | |||||
NewHold Class B common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
Evolv common stock
|
| | | | 35 | | | | | | — | | | | | | 217 | | | |
5(e)
|
| | | | — | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | 4 | | | |
5(f)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | 3 | | | |
5(g)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | 4 | | | |
5(i)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | (263) | | | |
5(l)
|
| | | | | | | | | | | |||||
Additional paid-in capital
|
| | | | 11,435 | | | | | | 28,620 | | | | | | (12,257) | | | |
5(b)
|
| | | | 280,084 | | | |
5(n)
|
| | | | 385,783 | | |
| | | | | | | | | | | | | | | | | 14,912 | | | |
5(c)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | — | | | |
5(d)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | 75,660 | | | |
5(e)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | 54,116 | | | |
5(f)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | (3) | | | |
5(g)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | 922 | | | |
5(h)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | (4) | | | |
5(i)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | (82,799) | | | |
5(j)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | (2,940) | | | |
5(k)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | (23,457) | | | |
5(l)
|
| | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | 41,494 | | | |
5(m)
|
| | | | | | | | | | | |||||
Accumulated deficit
|
| | | | (130,007) | | | | | | (23,620) | | | | | | (960) | | | |
5(f)
|
| | | | | | | | | | | | | (130,967) | | |
| | | | | | | | | | | | | | | | | 23,620 | | | |
5(l)
|
| | | | | | | | | | | | | | | |
Stockholders’ deficit
|
| | | | (118,537) | | | | | | 5,000 | | | | | | 88,377 | | | | | | | | | 280,114 | | | | | | | | | 254,954 | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 46,526 | | | | | $ | 172,934 | | | | | $ | (108,799) | | | | | | | | $ | 280,114 | | | | | | | | $ | 390,775 | | |
|
| | |
Historical
|
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||
| | |
(A)
Evolv |
| |
(B)
NHIC |
| ||||||||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Product revenue
|
| | | $ | 4,954 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 4,954 | | |
Subscription revenue
|
| | | | 2,813 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,813 | | |
Service revenue
|
| | | | 712 | | | | | | — | | | | | | — | | | | | | | | | | | | 712 | | |
Total revenue
|
| | | | 8,479 | | | | | | — | | | | | | — | | | | | | | | | | | | 8,479 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 4,304 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,304 | | |
Cost of subscription revenue
|
| | | | 1,456 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,456 | | |
Cost of service revenue
|
| | | | 540 | | | | | | — | | | | | | — | | | | | | | | | | | | 540 | | |
Total cost of revenue
|
| | | | 6,300 | | | | | | — | | | | | | — | | | | | | | | | | | | 6,300 | | |
Gross profit
|
| | | | 2,179 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,179 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 4,689 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,689 | | |
Sales and marketing
|
| | | | 8,774 | | | | | | — | | | | | | — | | | | | | | | | | | | 8,774 | | |
General and administrative
|
| | | | 4,179 | | | | | | 8,132 | | | | | | — | | | | | | | | | | | | 12,311 | | |
Total operating expenses
|
| | | | 17,642 | | | | | | 8,132 | | | | | | — | | | | | | | | | | | | 25,774 | | |
Loss from operations
|
| | | | (15,463) | | | | | | (8,132) | | | | | | — | | | | | | | | | | | | (23,595) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (5,702) | | | | | | — | | | | | | 5,047 | | | | |
|
6(a)
|
| | | | | (655) | | |
Loss on extinguishment of debt
|
| | | | (11,820) | | | | | | — | | | | | | — | | | | | | | | | | | | (11,820) | | |
Change in fair value of derivative liability
|
| | | | (2,220) | | | | | | — | | | | | | — | | | | | | | | | | | | (2,220) | | |
Change in fair value of warrants
|
| | | | (921) | | | | | | (3,605) | | | | | | 2,070 | | | | |
|
6(c)
|
| | | | | (1,535) | | |
| | | | | | | | | | | | | | | | | 921 | | | | |
|
6(d)
|
| | | | | 892 | | |
Interest income
|
| | | | — | | | | | | 29 | | | | | | (29) | | | | |
|
6(b)
|
| | | | | — | | |
Total other income (expense)
|
| | | | (20,663) | | | | | | (3,576) | | | | | | 8,009 | | | | | | | | | | | | (15,338) | | |
Net loss attributable to common stockholders – basic and diluted
|
| | | $ | (36,126) | | | | | $ | (11,708) | | | | | $ | 8,009 | | | | | | | | | | | $ | (38,933) | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (1.23) | | | | | $ | (2.71) | | | | | $ | (0.27) | | | | | | | | | | | | | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 29,322,119 | | | | | | 4,312,500 | | | | | | 138,845,104 | | | | | | | | | | | | 143,157,604 | | |
| | |
Historical
|
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||
| | |
(A)
Evolv |
| |
(B)
NHIC |
| ||||||||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product revenue
|
| | | $ | 1,279 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 1,279 | | |
Subscription revenue
|
| | | | 2,637 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,637 | | |
Service revenue
|
| | | | 869 | | | | | | — | | | | | | — | | | | | | | | | | | | 869 | | |
Total revenue
|
| | | | 4,785 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,785 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 1,177 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,177 | | |
Cost of subscription revenue
|
| | | | 1,824 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,824 | | |
Cost of service revenue
|
| | | | 495 | | | | | | — | | | | | | — | | | | | | | | | | | | 495 | | |
Total cost of revenue
|
| | | | 3,496 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,496 | | |
Gross profit
|
| | | | 1,289 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,289 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 15,710 | | | | | | — | | | | | | — | | | | | | | | | | | | 15,710 | | |
Sales and marketing
|
| | | | 7,365 | | | | | | — | | | | | | — | | | | | | | | | | | | 7,365 | | |
General and administrative
|
| | | | 5,110 | | | | | | 1,030 | | | | | | — | | | | | | | | | | | | 6,140 | | |
Total operating expenses
|
| | | | 28,185 | | | | | | 1,030 | | | | | | — | | | | | | | | | | | | 29,215 | | |
Loss from operations
|
| | | | (26,896) | | | | | | (1,030) | | | | | | — | | | | | | | | | | | | (27,926) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (430) | | | | | | — | | | | | | 40 | | | | |
|
7(a)
|
| | | | | (390) | | |
Loss on extinguishment of debt
|
| | | | (66) | | | | | | — | | | | | | (5,566) | | | | |
|
7(b)
|
| | | | | (5,632) | | |
Cost of issuance of public and private
warrants |
| | | | — | | | | | | (390) | | | | | | — | | | | | | | | | | | | (390) | | |
Change in fair value of warrants
|
| | | | — | | | | | | (10,571) | | | | | | 6,267 | | | | |
|
7(d)
|
| | | | | (4,304) | | |
Interest income
|
| | | | — | | | | | | 79 | | | | | | (79) | | | | |
|
7(c)
|
| | | | | — | | |
Total other income (expense)
|
| | | | (496) | | | | | | (10,882) | | | | | | 662 | | | | | | | | | | | | (10,716) | | |
Net loss attributable to common stockholders – basic and diluted
|
| | | $ | (27,392) | | | | | $ | (11,912) | | | | | $ | 662 | | | | | | | | | | | $ | (38,642) | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (1.16) | | | | | $ | (2.97) | | | | | | | | | | | | | | | | | $ | (0.27) | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 23,625,483 | | | | | | 4,007,500 | | | | | | 138,845,104 | | | | | | | | | | | | 143,157,604 | | |
Equity Capitalization Summary
|
| |
Shares
|
| |
%
|
| ||||||
Evolv Equity Holders
|
| | | | 100,351,091 | | | | | | 70.1% | | |
NHIC Public Stockholders
|
| | | | 8,494,013 | | | | | | 5.9% | | |
NHIC Sponsor(1)
|
| | | | 4,312,500 | | | | | | 3.0% | | |
PIPE Investors(2)
|
| | | | 30,000,000 | | | | | | 21.0% | | |
Total Class A common stock
|
| | | | 143,157,604 | | | | | | 100.0% | | |
| | |
Six Months Ended
June 30, 2021 |
| |||
|
(in thousands,
except share and per share data) |
| |||||
Pro forma net loss
|
| | | $ | (38,933) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 143,157,604 | | |
Net loss per share – basic and diluted
|
| | | $ | (0.27) | | |
Weighted average shares calculation – basic and diluted | | | | | | | |
NewHold weighted average public shares outstanding
|
| | | | 4,312,500 | | |
NewHold common stock subject to redemption reclassified to equity
|
| | | | 8,494,013 | | |
Issuance of NewHold common stock in connection with closing of the PIPE Transaction
|
| | | | 30,000,000 | | |
Issuance of NewHold common stock to Evolv shareholders in connection with Business Combination
|
| | | | 100,351,091 | | |
Weighted average shares outstanding
|
| | | | 143,157,604 | | |
| | |
Six Months Ended
June 30, 2021 |
| |||
Options to purchase NewHold Common Stock
|
| | | | 22,227,710 | | |
Warrants to purchase NewHold Common Stock
|
| | | | 16,746,199 | | |
| | | | | 38,973,909 | | |
| | |
Year Ended
December 31, 2020 |
| |||
|
(in thousands,
except share and per share data) |
| |||||
Pro forma net loss
|
| | | $ | (38,642) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 143,157,604 | | |
Net loss per share – basic and diluted
|
| | | $ | (0.27) | | |
Weighted average shares calculation – basic and diluted | | | | | | | |
NewHold weighted average public shares outstanding
|
| | | | 4,312,500 | | |
NewHold common stock subject to redemption reclassified to equity
|
| | | | 8,494,013 | | |
Issuance of NewHold common stock in connection with closing of the PIPE Transaction
|
| | | | 30,000,000 | | |
Issuance of NewHold common stock to Evolv shareholders in connection with Business Combination
|
| | | | 100,351,091 | | |
Weighted average shares outstanding
|
| | | | 143,157,604 | | |
| | |
Year Ended
December 31, 2020 |
| |||
Options to purchase NewHold Common Stock
|
| | | | 16,964,452 | | |
Warrants to purchase NewHold Common Stock
|
| | | | 16,821,525 | | |
| | | | | 33,785,977 | | |
| | |
Three Months Ended June 30,
|
| | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |||||||||
Revenue: | | | | | | | | | | | | | | | | | | | |
Product revenue
|
| | | $ | 2,452 | | | | | $ | 17 | | | | | $ | 2,435 | | |
Subscription revenue
|
| | | | 1,513 | | | | | | 490 | | | | | | 1,023 | | |
| | |
Three Months Ended
June 30, |
| | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |||||||||
Service revenue
|
| | | | 515 | | | | | | 142 | | | | | | 373 | | |
Total revenue
|
| | | | 4,480 | | | | | | 649 | | | | | | 3,831 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 2,075 | | | | | | 37 | | | | | | 2,038 | | |
Cost of subscription revenue
|
| | | | 861 | | | | | | 364 | | | | | | 497 | | |
Cost of service revenue
|
| | | | 413 | | | | | | 85 | | | | | | 328 | | |
Total cost of revenue
|
| | | | 3,349 | | | | | | 486 | | | | | | 2,863 | | |
Gross profit
|
| | | | 1,131 | | | | | | 163 | | | | | | 968 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 1,077 | | | | | | 2,947 | | | | | | (1,870) | | |
Sales and marketing
|
| | | | 5,090 | | | | | | 1,371 | | | | | | 3,719 | | |
General and administrative
|
| | | | 1,280 | | | | | | 869 | | | | | | 411 | | |
Total operating expenses
|
| | | | 7,447 | | | | | | 5,187 | | | | | | 2,260 | | |
Loss from operations
|
| | | | (6,316) | | | | | | (5,024) | | | | | | (1,292) | | |
Other expense: | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 3,255 | | | | | | 80 | | | | | | 3,175 | | |
Loss on extinguishment of debt
|
| | | | 11,820 | | | | | | — | | | | | | 11,820 | | |
Change in fair value of derivative liability
|
| | | | 795 | | | | | | — | | | | | | 795 | | |
Change in fair value of common stock warrant liability
|
| | | | 185 | | | | | | — | | | | | | 185 | | |
Total other expense
|
| | | | 16,055 | | | | | | 80 | | | | | | 15,975 | | |
Net loss and comprehensive loss
|
| | | $ | (22,371) | | | | | $ | (5,104) | | | | | $ | (17,267) | | |
|
| | |
Six Months Ended June 30,
|
| | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |||||||||
Revenue: | | | | | | | | | | | | | | | | | | | |
Product revenue
|
| | | $ | 4,954 | | | | | $ | 73 | | | | | $ | 4,881 | | |
Subscription revenue
|
| | | | 2,813 | | | | | | 949 | | | | | | 1,864 | | |
Service revenue
|
| | | | 712 | | | | | | 267 | | | | | | 445 | | |
Total revenue
|
| | | | 8,479 | | | | | | 1,289 | | | | | | 7,190 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 4,304 | | | | | | 198 | | | | | | 4,106 | | |
Cost of subscription revenue
|
| | | | 1,456 | | | | | | 702 | | | | | | 754 | | |
Cost of service revenue
|
| | | | 540 | | | | | | 207 | | | | | | 333 | | |
Total cost of revenue
|
| | | | 6,300 | | | | | | 1,107 | | | | | | 5,193 | | |
Gross profit
|
| | | | 2,179 | | | | | | 182 | | | | | | 1,997 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 4,689 | | | | | | 6,541 | | | | | | (1,852) | | |
Sales and marketing
|
| | | | 8,774 | | | | | | 3,553 | | | | | | 5,221 | | |
General and administrative
|
| | | | 4,179 | | | | | | 1,499 | | | | | | 2,680 | | |
Total operating expenses
|
| | | | 17,642 | | | | | | 11,593 | | | | | | 6,049 | | |
Loss from operations
|
| | | | (15,463) | | | | | | (11,411) | | | | | | (4,052) | | |
Other expense: | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 5,702 | | | | | | 123 | | | | | | 5,579 | | |
Loss on extinguishment of debt
|
| | | | 11,820 | | | | | | — | | | | | | 11,820 | | |
Change in fair value of derivative liability
|
| | | | 2,220 | | | | | | — | | | | | | 2,220 | | |
Change in fair value of common stock warrant liability
|
| | | | 921 | | | | | | — | | | | | | 921 | | |
Total other expense
|
| | | | 20,663 | | | | | | 123 | | | | | | 20,540 | | |
Net loss and comprehensive loss
|
| | | $ | (36,126) | | | | | $ | (11,534) | | | | | $ | (24,592) | | |
| | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | |
Product revenue
|
| | | $ | 1,279 | | | | | $ | 4,192 | | | | | $ | (2,913) | | |
Subscription revenue
|
| | | | 2,637 | | | | | | 1,096 | | | | | | 1,541 | | |
Service revenue
|
| | | | 869 | | | | | | 558 | | | | | | 311 | | |
Total revenue
|
| | | | 4,785 | | | | | | 5,846 | | | | | | (1,061) | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 1,177 | | | | | | 4,246 | | | | | | (3,069) | | |
Cost of subscription revenue
|
| | | | 1,824 | | | | | | 530 | | | | | | 1,294 | | |
Cost of service revenue
|
| | | | 495 | | | | | | 518 | | | | | | (23) | | |
Total cost of revenue
|
| | | | 3,496 | | | | | | 5,294 | | | | | | (1,798) | | |
Gross profit
|
| | | | 1,289 | | | | | | 552 | | | | | | 737 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 15,710 | | | | | | 8,496 | | | | | | 7,214 | | |
Sales and marketing
|
| | | | 7,365 | | | | | | 6,589 | | | | | | 776 | | |
General and administrative
|
| | | | 5,110 | | | | | | 3,866 | | | | | | 1,244 | | |
Total operating expenses
|
| | | | 28,185 | | | | | | 18,951 | | | | | | 9,234 | | |
Loss from operations
|
| | | | (26,896) | | | | | | (18,399) | | | | | | | | |
Other expense: | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (430) | | | | | | (779) | | | | | | 349 | | |
Loss on extinguishment of debt
|
| | | | (66) | | | | | | (679) | | | | | | 613 | | |
Total other expense
|
| | | | (496) | | | | | | (1,458) | | | | | | 962 | | |
Net loss and comprehensive loss
|
| | | $ | (27,392) | | | | | $ | (19,857) | | | | | $ | (7,535) | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||
Net cash used in operating activities
|
| | | $ | (16,954) | | | | | $ | (13,109) | | | | | $ | (23,254) | | | | | $ | (15,178) | | |
Net cash used in investing activities
|
| | | | (9,292) | | | | | | (2,106) | | | | | | (6,609) | | | | | | (731) | | |
Net cash provided by financing activities
|
| | | | 32,180 | | | | | | 6,057 | | | | | | 17,226 | | | | | | 27,788 | | |
Net increase (decrease) in cash and cash equivalents and restricted cash
|
| | | $ | 5,934 | | | | | $ | (9,158) | | | | | $ | (12,637) | | | | | $ | 11,879 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Executive Officers: | | | | | | | | | | |
Peter George | | | | | 62 | | | | Chief Executive Officer and Director | |
Peter Faubert | | | | | 50 | | | | Chief Financial Officer | |
Anthony John De Rosa | | | | | 48 | | | | Chief Revenue Officer | |
Anil Chitkara | | | | | 53 | | | | Head of Corporate Development | |
Michael Ellenbogen | | | | | 57 | | | | Head of Advanced Technology and Director | |
Non-Employee Directors: | | | | | | | | | | |
Alan Cohen | | | | | 60 | | | | Chairman of the Board | |
Kevin Charlton | | | | | 54 | | | | Director | |
Neil Glat | | | | | 52 | | | | Director | |
David Orfao | | | | | 62 | | | | Director | |
Merline Saintil | | | | | 44 | | | | Director | |
Mahesh Saptharishi | | | | | 43 | | | | Director | |
Kimberly Sheehy | | | | | 57 | | | | Director | |
Mark Sullivan | | | | | 66 | | | | Director | |
Bilal Zuberi | | | | | 44 | | | | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus ($)
|
| |
Option
Awards ($)(1) |
| |
Non-Equity
Incentive Plan Compensation ($)(2) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
Peter George,
Chief Executive Officer |
| | | | 2020 | | | | | | 264,423 | | | | | | 131,313 | | | | | | 453,118 | | | | | | — | | | | | | — | | | | | | 848,853 | | |
Peter Faubert
Chief Financial Officer |
| | | | 2020 | | | | | | 259,615 | | | | | | 77,355 | | | | | | 157,353 | | | | | | — | | | | | | — | | | | | | 494,322 | | |
Anil Chitkara
Co-Founder, Head of Corporate Development |
| | | | 2020 | | | | | | 220,000 | | | | | | — | | | | | | 1,834 | | | | | | 235,000 | | | | | | — | | | | | | 456,833 | | |
Named Executive Officer
|
| |
2020 Annual Base
Salary |
| |||
Peter George
|
| | | $ | 275,000 | | |
Peter Faubert
|
| | | $ | 270,000 | | |
Anil Chitkara
|
| | | $ | 228,800 | | |
Named Executive Officer
|
| |
Target Percentage
|
| |||
Peter George
|
| | | | 50% | | |
Peter Faubert
|
| | | | 30% | | |
Named Executive Officer
|
| |
Grant Date
|
| |
Number of Stock
Options Granted |
| |||
Peter George(1)
|
| |
August 17, 2020
|
| | | | 7,847,839 | | |
Peter George(1)
|
| |
August 17, 2020
|
| | | | 1,481,982 | | |
Peter George(3)
|
| |
August 17, 2020
|
| | | | 37,500 | | |
Peter Faubert(2)
|
| |
August 17, 2020
|
| | | | 3,260,361 | | |
Peter Faubert(3)
|
| |
August 17, 2020
|
| | | | 37,500 | | |
Anil Chitkara(3)
|
| |
August 17, 2020
|
| | | | 37,500 | | |
| | | | | |
Option Awards
|
| ||||||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
Peter George
|
| |
August 17, 2020(1)
|
| | | | 1,481,982 | | | | | | 0 | | | | | | — | | | | | $ | 0.16 | | | |
August 17, 2030
|
|
| | |
August 17, 2020(2)
|
| | | | 0 | | | | | | 7,847,839 | | | | | | — | | | | | $ | 0.16 | | | |
August 17, 2030
|
|
| | |
August 17, 2020(3)
|
| | | | 0 | | | | | | 37,500 | | | | | | — | | | | | $ | 0.16 | | | |
August 17, 2030
|
|
| | |
February 21, 2019(4)
|
| | | | 2,555,418 | | | | | | 1,601,250 | | | | | | — | | | | | $ | 0.15 | | | |
February 20, 2029
|
|
Peter Faubert
|
| |
August 17, 2020(5)
|
| | | | 950,938 | | | | | | 2,309,423 | | | | | | — | | | | | $ | 0.16 | | | |
August 17, 2030
|
|
| | |
August 17, 2020(3)
|
| | | | 0 | | | | | | 37,500 | | | | | | — | | | | | $ | 0.16 | | | |
August 17, 2030
|
|
Anil Chitkara
|
| |
August 17, 2020(3)
|
| | | | 0 | | | | | | 37,500 | | | | | | — | | | | | $ | 0.16 | | | |
August 17, 2030
|
|
| | |
September 15, 2017(6)
|
| | | | 4,112,500 | | | | | | 87,500 | | | | | | — | | | | | $ | 0.09 | | | |
September 13, 2027
|
|
Name of Beneficial Owner(1)
|
| |
Number of Shares of Class A
Common Stock Beneficially Owned |
| |
Percentage of Outstanding
Class A Common Stock |
| ||||||
5% Stockholders: | | | | | | | | | | | | | |
Gates Frontier, LLC(2)
|
| | | | 16,839,983 | | | | | | 11.7% | | |
Data Collective IV, L.P.(3)
|
| | | | 11,871,242 | | | | | | 8.3% | | |
General Catalyst Group V, L.P.(4)
|
| | | | 14,896,657 | | | | | | 11.7% | | |
Finback Evolv, LLC(5)
|
| | | | 17,243,342 | | | | | | 11.8% | | |
Lux Ventures III, L.P.(6)
|
| | | | 14,442,033 | | | | | | 10.4% | | |
SineWave Ventures, LLC(7)
|
| | | | 7,419,132 | | | | | | 5.8% | | |
Directors and Executive Officers: | | | | | | | | | | | | | |
Peter George(8)
|
| | | | 9,349,534 | | | | | | 6.2% | | |
Peter Faubert(9)
|
| | | | 1,808,285 | | | | | | 1.3% | | |
Anil Chitkara(10)
|
| | | | 5,661,317 | | | | | | 3.9% | | |
Michael Ellenbogen(11)
|
| | | | 15,819,627 | | | | | | 10.4% | | |
Anthony DeRosa(12)
|
| | | | 1,249,595 | | | | | | * | | |
Alan Cohen(13)
|
| | | | 1,173,687 | | | | | | * | | |
Kevin Charlton
|
| | | | — | | | | | | — | | |
Neil Glat
|
| | | | — | | | | | | — | | |
David Orfao
|
| | | | — | | | | | | — | | |
Mahesh Saptharishi
|
| | | | — | | | | | | — | | |
Merline Saintil(14)
|
| | | | 313,452 | | | | | | * | | |
Kimberly Sheehy
|
| | | | — | | | | | | — | | |
Mark Sullivan(15)
|
| | | | 357,646 | | | | | | * | | |
Bilal Zuberi
|
| | | | — | | | | | | — | | |
Directors and executive officers as a group (14 individuals)(16)
|
| | | | 33,297,615 | | | | | | 19.8% | | |
| | |
Shares and Private Placement Warrants
Beneficially Owned Prior to Offering |
| |
Shares and Private Placement Warrants
Beneficially Owned After the Offering |
| ||||||||||||||||||||||||||||||||||||
Name and Address of Beneficial
Owner(1) |
| |
Shares of
Common Stock |
| |
Private
Placement Warrants |
| |
Number of
Shares of Common Stock Being Offered |
| |
Number of
Private Placement Warrants Being Offered |
| |
Number of
Shares |
| |
Percentage of
Outstanding Common Stock Beneficially Owned |
| |
Number of
Private Placement Warrants |
| |||||||||||||||||||||
Alyeska Master Fund, L.P. c/o Maples Corporate Services Limited(2)
|
| | | | 750,000 | | | | | | — | | | | | | 750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adam Deutsch
|
| | | | 67,500 | | | | | | — | | | | | | 67,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anil Chitkara(3)
|
| | | | 1,449,599 | | | | | | — | | | | | | 1,449,599 | | | | | | — | | | | | | 1,884,461 | | | | | | 1.32% | | | | | | — | | |
The Attanasio Revocable Trust dated November 1, 1996(4)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BAR Holdings, LLC(5)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Berwind Companies, LLC(6)
|
| | | | 129,706 | | | | | | 99,524 | | | | | | 129,706 | | | | | | 99,524 | | | | | | — | | | | | | — | | | | | | — | | |
Blumar, LLC(7)
|
| | | | 389,116 | | | | | | 298,571 | | | | | | 389,116 | | | | | | 298,571 | | | | | | — | | | | | | — | | | | | | — | | |
Brian Pierre Matthis(8)
|
| | | | 67,426 | | | | | | 24,881 | | | | | | 67,426 | | | | | | 24,881 | | | | | | — | | | | | | — | | | | | | — | | |
Bronson Point Master Fund LP(9)
|
| | | | 850,000 | | | | | | — | | | | | | 850,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Shares and Private Placement Warrants
Beneficially Owned Prior to Offering |
| |
Shares and Private Placement Warrants
Beneficially Owned After the Offering |
| ||||||||||||||||||||||||||||||||||||
Name and Address of Beneficial
Owner(1) |
| |
Shares of
Common Stock |
| |
Private
Placement Warrants |
| |
Number of
Shares of Common Stock Being Offered |
| |
Number of
Private Placement Warrants Being Offered |
| |
Number of
Shares |
| |
Percentage of
Outstanding Common Stock Beneficially Owned |
| |
Number of
Private Placement Warrants |
| |||||||||||||||||||||
Charles M. B. Goldman(10)
|
| | | | 199,853 | | | | | | 49,762 | | | | | | 199,853 | | | | | | 49,762 | | | | | | — | | | | | | — | | | | | | — | | |
Charles T. O’Neill Revocable
Trust of 2006(11) |
| | | | 142,697 | | | | | | — | | | | | | 142,697 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cohen Family Trust(12)
|
| | | | 1,312,659 | | | | | | — | | | | | | 1,312,659 | | | | | | — | | | | | | 579,779 | | | | | | 0.41% | | | | | | — | | |
Constantinos G. Zioze(13)
|
| | | | 107,024 | | | | | | — | | | | | | 107,024 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Corsair Capital Partners
L.P.(14) |
| | | | 529,400 | | | | | | — | | | | | | 529,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Corsair Select, L.P.(15)
|
| | | | 970,600 | | | | | | — | | | | | | 970,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
D. E. Shaw Valence Portfolios, L.L.C.(16)
|
| | | | 225,000 | | | | | | — | | | | | | 225,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
D.E. Shaw Oculus Portfolios,
L.L.C.(17) |
| | | | 75,000 | | | | | | — | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Data Collective IV, L.P.(18)
|
| | | | 11,871,242 | | | | | | — | | | | | | 11,871,242 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Darrell Edwin Rogers(19)
|
| | | | 32,426 | | | | | | 24,881 | | | | | | 32,426 | | | | | | 24,881 | | | | | | — | | | | | | — | | | | | | — | | |
David A. Waller Revocable
Trust dated July 1, 2002(20) |
| | | | 129,706 | | | | | | 99,524 | | | | | | 129,706 | | | | | | 99,524 | | | | | | — | | | | | | — | | | | | | — | | |
Dominique Lejbrandt(21)
|
| | | | 32,426 | | | | | | 24,881 | | | | | | 32,426 | | | | | | 24,881 | | | | | | — | | | | | | — | | | | | | — | | |
Eldridge PIPE Holdings,
LLC(22) |
| | | | 3,200,000 | | | | | | — | | | | | | 3,200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Evolve 123 LLC(23)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Finback Evolv II, LLC(24)
|
| | | | 1,872,967 | | | | | | — | | | | | | 1,872,967 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Finback Evolv OBH, LLC(25)
|
| | | | 2,842,999 | | | | | | — | | | | | | 2,842,199 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Finback Evolv, LLC (26)
|
| | | | 12,527,377 | | | | | | — | | | | | | 12,527,377 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gates Frontier, LLC(27)
|
| | | | 16,839,983 | | | | | | — | | | | | | 16,839,983 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
General Catalyst Group V, L.P.(28)
|
| | | | 14,926,657 | | | | | | — | | | | | | 14,926,657 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Give Evolv LLC
|
| | | | 517,500 | | | | | | — | | | | | | 517,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Capital Master Fund, Ltd.(29)
|
| | | | 285,195 | | | | | | — | | | | | | 285,195 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Capital
Opportunity Fund, L.P.(30) |
| | | | 229,009 | | | | | | — | | | | | | 229,009 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Capital Partners, L.P.(31)
|
| | | | 38,644 | | | | | | — | | | | | | 38,644 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Institutional Partners, L.P.(32)
|
| | | | 102,739 | | | | | | — | | | | | | 102,739 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Offshore
Opportunity Master Fund, Ltd.(33) |
| | | | 194,413 | | | | | | — | | | | | | 194,413 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Greek Associates(34)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Heather Tarrant(35)
|
| | | | 6,485 | | | | | | 4,976 | | | | | | 6,485 | | | | | | 4,696 | | | | | | — | | | | | | — | | | | | | — | | |
HWK21 LLC(36)
|
| | | | 324,264 | | | | | | 248,810 | | | | | | 324,264 | | | | | | 248,810 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Shares and Private Placement Warrants
Beneficially Owned Prior to Offering |
| |
Shares and Private Placement Warrants
Beneficially Owned After the Offering |
| ||||||||||||||||||||||||||||||||||||
Name and Address of Beneficial
Owner(1) |
| |
Shares of
Common Stock |
| |
Private
Placement Warrants |
| |
Number of
Shares of Common Stock Being Offered |
| |
Number of
Private Placement Warrants Being Offered |
| |
Number of
Shares |
| |
Percentage of
Outstanding Common Stock Beneficially Owned |
| |
Number of
Private Placement Warrants |
| |||||||||||||||||||||
IAM Investments ICAV –
O/Connor Event Driven UCITS Fund(37) |
| | | | 11,437 | | | | | | — | | | | | | 11,437 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jeffrey C. Walker(38)
|
| | | | 389,116 | | | | | | 298,571 | | | | | | 389,116 | | | | | | 298,571 | | | | | | — | | | | | | — | | | | | | — | | |
Joseph P. Torre & Alice W. Torre(39)
|
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
John C. Harpole(40)
|
| | | | 12,970 | | | | | | 9,952 | | | | | | 12,970 | | | | | | 9,952 | | | | | | — | | | | | | — | | | | | | — | | |
John Charles Baynes-Reid(41)
|
| | | | 12,970 | | | | | | 9,952 | | | | | | 12,970 | | | | | | 9,952 | | | | | | — | | | | | | — | | | | | | — | | |
John Chory(42)
|
| | | | 8,945 | | | | | | — | | | | | | 8,945 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jon Eric Mattson(43)
|
| | | | 97,279 | | | | | | 74,643 | | | | | | 97,279 | | | | | | 74,643 | | | | | | — | | | | | | — | | | | | | — | | |
Kanagaratnam Manoranjan(44)
|
| | | | 15,091 | | | | | | 49,762 | | | | | | 15,091 | | | | | | 49,762 | | | | | | — | | | | | | — | | | | | | — | | |
Kathleen M. Harris(45)
|
| | | | 169,706 | | | | | | 99,524 | | | | | | 169,706 | | | | | | 99,524 | | | | | | — | | | | | | — | | | | | | — | | |
Kepos Alpha Master Fund L.P.(46)
|
| | | | 920,000 | | | | | | — | | | | | | 920,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kevin Charlton NHIC LLC(47)
|
| | | | 783,526 | | | | | | 497,618 | | | | | | 783,527 | | | | | | 497,618 | | | | | | — | | | | | | — | | | | | | — | | |
Laurel Crown Partners(48)
|
| | | | 850,000 | | | | | | — | | | | | | 850,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Linden Capital L.P(49)
|
| | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lux Co-Invest Opportunities,
L.P.(50) |
| | | | 2,203,709 | | | | | | — | | | | | | 2,203,709 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lux Ventures Cayman III, L.P.(51)
|
| | | | 433,846 | | | | | | — | | | | | | 433,846 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lux Ventures III Special Founders Fund L.P.(52)
|
| | | | 7,118 | | | | | | — | | | | | | 7,118 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lux Ventures III, L.P.(53)
|
| | | | 11,797,361 | | | | | | — | | | | | | 11,797,361 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Magnetar Financial LLC(54)
|
| | | | 4,363,175 | | | | | | 570,000 | | | | | | 4,363,175 | | | | | | 570,000 | | | | | | — | | | | | | — | | | | | | — | | |
Mallikha Samuel(55)
|
| | | | 15,091 | | | | | | 49,762 | | | | | | 15,091 | | | | | | 49,762 | | | | | | — | | | | | | — | | | | | | — | | |
Marc Saiontz(56)
|
| | | | 32,500 | | | | | | — | | | | | | 32,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mary Ellen Neylon Revocable
Trust of 2006(57) |
| | | | 142,697 | | | | | | — | | | | | | 142,697 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Matthews Headington(58)
|
| | | | 129,706 | | | | | | 99,524 | | | | | | 129,706 | | | | | | 99,524 | | | | | | — | | | | | | — | | | | | | — | | |
Michael Ellenbogen(59)
|
| | | | 5,748,791 | | | | | | — | | | | | | 5,748,791 | | | | | | — | | | | | | 2,278,580 | | | | | | 1.60% | | | | | | — | | |
Michael Ellenbogen, Trustee of the E Ventures Trust dated September 12, 2019(60)
|
| | | | 2,533,300 | | | | | | — | | | | | | 2,533,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mint Tower Capital Management B.V.(61)
|
| | | | 402,950 | | | | | | 380,000 | | | | | | 402,950 | | | | | | 380,000 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Shares and Private Placement Warrants
Beneficially Owned Prior to Offering |
| |
Shares and Private Placement Warrants
Beneficially Owned After the Offering |
| ||||||||||||||||||||||||||||||||||||
Name and Address of Beneficial
Owner(1) |
| |
Shares of
Common Stock |
| |
Private
Placement Warrants |
| |
Number of
Shares of Common Stock Being Offered |
| |
Number of
Private Placement Warrants Being Offered |
| |
Number of
Shares |
| |
Percentage of
Outstanding Common Stock Beneficially Owned |
| |
Number of
Private Placement Warrants |
| |||||||||||||||||||||
MMF LT, LLC c/o Moore Capital Management, LP(62)
|
| | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Motorola Solutions, Inc.(63)
|
| | | | 5,939,979 | | | | | | — | | | | | | 5,939,979 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Neil Douglas Glat(64)
|
| | | | 164,706 | | | | | | 99,524 | | | | | | 164,706 | | | | | | 99,524 | | | | | | — | | | | | | — | | | | | | — | | |
Newhold Enterprises LLC
|
| | | | 1,050,568 | | | | | | — | | | | | | 1,050,568 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nicholas A. Petruska(65)
|
| | | | 232,426 | | | | | | 24,881 | | | | | | 232,426 | | | | | | 24,881 | | | | | | — | | | | | | — | | | | | | — | | |
Nineteen77 Global Merger Arbitrage Master
Limited(66) |
| | | | 1,846,621 | | | | | | 285,000 | | | | | | 1,846,621 | | | | | | 285,000 | | | | | | — | | | | | | — | | | | | | — | | |
Nineteen77 Global Merger Arbitrage Opportunity Fund(67)
|
| | | | 241,220 | | | | | | — | | | | | | 241,220 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nineteen77 Global Multi-Strategy Alpha Master Limited(68)
|
| | | | 1,721,409 | | | | | | 285,000 | | | | | | 1,721,409 | | | | | | 285,000 | | | | | | — | | | | | | — | | | | | | — | | |
Pacific Premier Bank Custodian FBO James D. Kallman(69)
|
| | | | 97,279 | | | | | | 74,643 | | | | | | 97,279 | | | | | | 74,643 | | | | | | — | | | | | | — | | | | | | — | | |
Patrick John Ennis(70)
|
| | | | 166,007 | | | | | | — | | | | | | 166,007 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Peter George(71)
|
| | | | 1,287,274 | | | | | | — | | | | | | 1,287,274 | | | | | | — | | | | | | 4,980,216 | | | | | | 3.50% | | | | | | — | | |
Peyton W Manning Revocable Trust(72)
|
| | | | 75,000 | | | | | | — | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pistole Consulting, LLC(73)
|
| | | | 175,939 | | | | | | — | | | | | | 175,959 | | | | | | — | | | | | | 37,784 | | | | | | 0.03% | | | | | | — | | |
Prentice Capital/
Broadband(74) |
| | | | 2,425,000 | | | | | | — | | | | | | 2,425,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Rockledge Associates, LLC(75)
|
| | | | 453,969 | | | | | | 348,333 | | | | | | 453,969 | | | | | | 348,333 | | | | | | — | | | | | | — | | | | | | — | | |
Saointz 2011 Irrevocable Trust(76)
|
| | | | 1,297,055 | | | | | | 995,238 | | | | | | 1,297,055 | | | | | | 995,238 | | | | | | — | | | | | | — | | | | | | — | | |
Sean P. Madden(77)
|
| | | | 64,853 | | | | | | 49,762 | | | | | | 64,853 | | | | | | 49,762 | | | | | | — | | | | | | — | | | | | | — | | |
Selvakumar Buvanendaran(78)
|
| | | | 259,411 | | | | | | 199,048 | | | | | | 259,411 | | | | | | 199,048 | | | | | | — | | | | | | — | | | | | | — | | |
Senator Global Opportunity Master Fund L.P.(79)
|
| | | | 3,000,000 | | | | | | — | | | | | | 3,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sezaneh Taherian(80)
|
| | | | 64,926 | | | | | | 24,881 | | | | | | 64,926 | | | | | | 24,881 | | | | | | — | | | | | | — | | | | | | — | | |
SineWave Ventures Direct 5, L.P.(81)
|
| | | | 518,559 | | | | | | — | | | | | | 518,559 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SineWave Ventures Direct 5A, L.P.(82)
|
| | | | 1,431,865 | | | | | | — | | | | | | 1,431,865 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SineWave Ventures Direct 5B,
L.P.(83) |
| | | | 329,999 | | | | | | — | | | | | | 329,999 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Shares and Private Placement Warrants
Beneficially Owned Prior to Offering |
| |
Shares and Private Placement Warrants
Beneficially Owned After the Offering |
| ||||||||||||||||||||||||||||||||||||
Name and Address of Beneficial
Owner(1) |
| |
Shares of
Common Stock |
| |
Private
Placement Warrants |
| |
Number of
Shares of Common Stock Being Offered |
| |
Number of
Private Placement Warrants Being Offered |
| |
Number of
Shares |
| |
Percentage of
Outstanding Common Stock Beneficially Owned |
| |
Number of
Private Placement Warrants |
| |||||||||||||||||||||
SineWave Ventures Fund I L.P.(84)
|
| | | | 6,028,499 | | | | | | — | | | | | | 6,028,499 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Singapore Innovate Pte Ltd(85)
|
| | | | 123,947 | | | | | | — | | | | | | 123,947 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stanley Black & Decker,
Inc.(86) |
| | | | 3,478,216 | | | | | | — | | | | | | 3,478,216 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Susan Quinn
|
| | | | 5,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Suvretta Long Master Fund,
Ltd.(87) |
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Suvretta Master Fund Ltd.(88)
|
| | | | 1,190,000 | | | | | | — | | | | | | 1,190,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thomas J. Sullivan(89)
|
| | | | 309,411 | | | | | | 199,048 | | | | | | 309,411 | | | | | | 199,048 | | | | | | — | | | | | | — | | | | | | — | | |
Timothy K. Wilson(90)
|
| | | | 64,853 | | | | | | 49,762 | | | | | | 64,853 | | | | | | 49,762 | | | | | | — | | | | | | — | | | | | | — | | |
Todd A Dunn(91)
|
| | | | 64,853 | | | | | | 49,762 | | | | | | 64,853 | | | | | | 49,762 | | | | | | — | | | | | | — | | | | | | — | | |
Theo Epstein(92)
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Trustees of the Ellenbogen Family Horizon Trust dated December 30, 2015(93)
|
| | | | 169,413 | | | | | | — | | | | | | 169,413 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Underwood Family Trust(94)
|
| | | | 15,000 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
VP Company Investments 2018, LLC(95)
|
| | | | 8,945 | | | | | | — | | | | | | 8,945 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
XN Exponent Master Fund LP(96)
|
| | | | 1,800,000 | | | | | | — | | | | | | 1,800,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| NEWHOLD INVESTMENT CORP. | | | | | | | |
| CONSOLIDATED FINANCIAL STATEMENTS: | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| UNAUDITED CONDENSED FINANCIAL STATEMENTS: | | | | | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | |
| EVOLV TECHNOLOGIES, INC. | | | | | | | |
| CONSOLIDATED FINANCIAL STATEMENTS: | | | | | | | |
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| | | | | F-44 | | | |
| | | | | F-45 | | | |
| | | | | F-46 | | | |
| | | | | F-47 | | | |
| UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS: | | | | | | | |
| | | | | F-82 | | | |
| | | | | F-83 | | | |
| | | | | F-84 | | | |
| | | | | F-85 | | | |
| | | | | F-86 | | |
| | |
December 31, 2020
|
| |||
ASSETS | | | | | | | |
Current assets: | | | | | | | |
Cash
|
| | | $ | 1,328,000 | | |
Prepaid expenses and other assets
|
| | | | 184,000 | | |
Total current assets
|
| | | | 1,512,000 | | |
Cash and investments held in trust account
|
| | | | 172,579,000 | | |
Total assets
|
| | | $ | 174,091,000 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | |
Current liabilities: | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 677,000 | | |
Accrued income and franchise taxes
|
| | | | 83,000 | | |
Total current liabilities
|
| | | | 760,000 | | |
Other liabilities: | | | | | | | |
Warrant liability
|
| | | | 21,519,000 | | |
Deferred underwriting compensation
|
| | | | 6,038,000 | | |
Total liabilities
|
| | | | 28,317,000 | | |
Common stock subject to possible redemption; 14,077,350 shares (at approximately $10.00 per share)
|
| | | | 140,774,000 | | |
Commitments and contingencies | | | | | | | |
Stockholders’ equity: | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 authorized shares; none issued or outstanding
|
| | | | — | | |
Class A common stock, $0.0001 par value; 45,000,000 authorized shares; 3,172,650 issued and outstanding (excluding 14,077,350, subject to possible redemption)
|
| | | | — | | |
Class B common stock, $0.0001 par value, 5,000,000 authorized shares 4,312,500 shares
issued and outstanding |
| | | | — | | |
Additional paid-in-capital
|
| | | | 16,912,000 | | |
Retained earnings (accumulated deficit)
|
| | | | (11,912,000) | | |
Total stockholders’ equity
|
| | | | 5,000,000 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 174,091,000 | | |
| | |
For the Period
from January 24, 2020 (inception) to December 31, 2020 |
| |||
Revenues
|
| | | $ | — | | |
General and administrative expenses
|
| | | | 1,030,000 | | |
Loss from operations
|
| | | | (1,030,000) | | |
Other income (expense) | | | | | | | |
Income on Trust Account
|
| | | | 79,000 | | |
Cost of issuance of public and private warrants
|
| | | | (390,000) | | |
Change in fair value of warrant liability
|
| | | | (10,571,000) | | |
Total other expense, net
|
| | | | (10,882,000) | | |
Income before provision for income tax
|
| | | | (11,912,000) | | |
Provision for income tax
|
| | | | — | | |
Net loss
|
| | | $ | (11,912,000) | | |
Two Class Method for Per Share Information: | | | | | | | |
Weighted average Class A common shares outstanding – basic and diluted
|
| | | | 17,114,000 | | |
Net income per Class A common share – basic and diluted
|
| | | $ | 0.00 | | |
Weighted average Class B common shares outstanding – basic and diluted
|
| | | | 4,007,500 | | |
Net loss per Class B common share – basic and diluted
|
| | | $ | (2.97) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Stockholders’
Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
Shares |
| |
Amount
|
| |
Class B
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, January 24, 2020,
(inception) |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Sale of shares to Sponsor at
$0.006 per share |
| | | | — | | | | | | — | | | | | | 4,312,500 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
Forfeiture of 920,000 shares of Class B
common stock |
| | | | — | | | | | | — | | | | | | (920,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of 920,000 shares of Class B common stock to Anchor
investor |
| | | | — | | | | | | — | | | | | | 920,000 | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | 5,000 | | |
Sale of Units to the public at
$10.00 per Unit |
| | | | 17,250,000 | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | 172,498,000 | | | | | | — | | | | | | 172,500,000 | | |
Underwriters’ discount and offering
expenses |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,596,000) | | | | | | — | | | | | | (9,596,000) | | |
Sale of 5,700,000 Private Placement Warrants at $1.00 per warrant, at fair value, $0.77
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,364,000 | | | | | | — | | | | | | 4,364,000 | | |
Cash received in excess of fair value of
warrants |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,336,000 | | | | | | | | | | | | 1,336,000 | | |
Initial classification of warrant liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,948,000) | | | | | | | | | | | | (10,948,000) | | |
Class A common stock subject to possible redemption
|
| | | | (14,077,350) | | | | | | (2,000) | | | | | | — | | | | | | — | | | | | | (140,772,000) | | | | | | — | | | | | | (140,774,000) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,912,000) | | | | | | (11,912,000) | | |
Balance, December 31, 2020
|
| | | | 3,172,650 | | | | | $ | — | | | | | | 4,312,500 | | | | | $ | — | | | | | $ | 16,912,000 | | | | | $ | (11,912,000) | | | | | $ | 5,000,000 | | |
| | |
For the period
from January 24, 2020 (date of inception) to December 31, 2020 |
| |||
Cash flows from operating activities: | | | | | | | |
Net loss
|
| | | $ | (11,912,000) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
Income earned on the Trust Account
|
| | | | (79,000) | | |
Cost of warrant issuance included in financing activities
|
| | | | (390,000) | | |
Change in fair value of warrant liability
|
| | | | (10,571,000) | | |
Changes in operating assets and liabilities:
|
| | | | | | |
Increase in prepaid expenses and other assets
|
| | | | (184,000) | | |
Increase in accounts payable and accrued liabilities
|
| | | | 677,000 | | |
Increase in accrued income and franchise taxes and rounding
|
| | | | 83,000 | | |
Net cash used in operating activities
|
| | | | (454,000) | | |
Cash flows from investing activities: Cash deposited in Trust Account
|
| | | | (172,500,000) | | |
Cash flows from financing activities: | | | | | | | |
Proceeds from sale of stock to Sponsor and Anchor Investor
|
| | | | 30,000 | | |
Proceeds from Note payable to Sponsor
|
| | | | 47,000 | | |
Proceeds from sale of Public Offering Units
|
| | | | 172,500,000 | | |
Proceeds from sale of Private Placement Warrants
|
| | | | 5,700,000 | | |
Payment of underwriting discounts
|
| | | | (3,450,000) | | |
Payment of offering costs
|
| | | | (498,000) | | |
Payment of Note payable to Sponsor
|
| | | | (47,000) | | |
Net cash provided by financing activities
|
| | | | 174,282,000 | | |
Net increase in cash
|
| | | | 1,328,000 | | |
Cash at beginning of period
|
| | | | — | | |
Cash at end of period
|
| | | $ | 1,328,000 | | |
Supplemental disclosure of non-cash financing activities: | | | | | | | |
Deferred underwriting compensation
|
| | | $ | 6,038,000 | | |
Class A common stock subject to possible redemption – initial value
|
| | | $ | 152,368,000 | | |
Initial classification of warrant liability
|
| | | $ | 10,948,000 | | |
Change in value of Class A common stock subject to redemption
|
| | | $ | (11,594,000) | | |
| | |
As Previously
Reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
December 31, 2020
Balance sheet at December 31, 2020 (audited): |
| | | | | | | | | | | | | | | | | | |
Warrant Liability
|
| | | $ | — | | | | | $ | 10,948,000 | | | | | $ | 21,519,000 | | |
| | | | | | | | | | | 10,571,000 | | | | | | | | |
Class A common stock subject to possible redemption
|
| | | | 162,293,000 | | | | | | (10,948,000) | | | | | | 140,774,000 | | |
| | | | | | | | | | | (10,571,000) | | | | | | | | |
Additional paid-in capital
|
| | | | 5,951,000 | | | | | | 390,000 | | | | | | 16,912,000 | | |
| | | | | | | | | | | 10,571,000 | | | | | | | | |
Retained earnings (accumulated deficit)
|
| | | | (951,000) | | | | | | (390,000) | | | | | | (11,912,000) | | |
| | | | | | | | | | | (10,571,000) | | | | | | | | |
Statement of Operations for the Period from January 24, 2020 (inception) to December 31, 2020 (audited)
|
| | | | | | | | | | | | | | | | | | |
Other expense – Costs of issuance of warrants
|
| | | | — | | | | | | (390,000) | | | | | | (390,000) | | |
Other expense – Change in value of warrant liability
|
| | | | — | | | | | | (10,571,000) | | | | | | (10,571,000) | | |
Total other income (expense)
|
| | | | 79,000 | | | | | | (390,000) | | | | | | (10,882,000) | | |
| | | | | | | | | | | (10,571,000) | | | | | | | | |
Net income (loss)
|
| | | | (951,000) | | | | | | (390,000) | | | | | | (11,912,000) | | |
| | | | | | | | | | | (10,571,000) | | | | | | | | |
Net income (loss) per Class B common share, basic and diluted
|
| | | | (0.24) | | | | | | (2.73) | | | | | | (2.97) | | |
Statement of Cash Flows for the Period from January 24, 2020
(inception) to December 31, 2020 (audited) |
| | | | | | | | | | | | | | | | | | |
Cost of warrant issuance included in financing
activities |
| | | | — | | | | | | (390,000) | | | | | | (390,000) | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | (10,571,000) | | | | | | (10,571,000) | | |
September 30, 2020:
Balance sheet at September 30, 2020 (unaudited): |
| | | | | | | | | | | | | | | | | | |
Warrant Liability
|
| | | $ | — | | | | | $ | 10,948,000 | | | | | | 9,468,000 | | |
| | | | | | | | | | | (1,480,000) | | | | | | | | |
Class A common stock subject to possible
redemption |
| | | | 163,128,000 | | | | | | 9,468,000 | | | | | | 153,660,000 | | |
| | |
As Previously
Reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
Additional paid-in capital
|
| | | | 5,121,000 | | | | | | 390,000 | | | | | | 4,031,000 | | |
| | | | | | | | | | | (1,480,000) | | | | | | | | |
Retained earnings (accumulated deficit)
|
| | | | (2,000) | | | | | | (390,000) | | | | | | 969,000 | | |
| | | | | | | | | | | 1,480,000 | | | | | | | | |
Statement of Operations for the Three months ended September 30, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Other income – Change in value of warrant liability
|
| | | | — | | | | | | 1,480,000 | | | | | | 1,480,000 | | |
Other income – Costs of issuance of warrants
|
| | | | | | | | | | (390,000) | | | | | | (390,000) | | |
Net income (loss)
|
| | | | (119,000) | | | | | | 1,090,000 | | | | | | 971,000 | | |
Net income (loss) per Class B common share, basic and diluted
|
| | | | (0.03) | | | | | | 0.26 | | | | | | 0.23 | | |
Statement of Operations for the Period from January 24, 2020 (inception) to September 30, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Other income – Change in value of warrant liability
|
| | | | — | | | | | | 1,480,000 | | | | | | 1,480,000 | | |
Other income – Costs of issuance of warrants
|
| | | | — | | | | | | (390,000) | | | | | | (390,000) | | |
Other income (expense)
|
| | | | 26,000 | | | | | | 1,090,000 | | | | | | 1,116,000 | | |
Net income (loss)
|
| | | | (121,000) | | | | | | 1,480,000 | | | | | | 969,000 | | |
| | | | | | | | | | | (390,000) | | | | | | | | |
Net income (loss) per Class B common share – basic and diluted
|
| | | | (0.03) | | | | | | 0.25 | | | | | | 0.22 | | |
Statement of Cash Flows for the Period from January 24, 2020
(inception) to September 30, 2020 and for the Three months ended September 30, 2020 |
| | | | | | | | | | | | | | | | | | |
Cost of warrant issuance included in financing activities
|
| | | | — | | | | | | (390,000) | | | | | | (390,000) | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | (1,480,000) | | | | | | (1,480,000) | | |
Statement of Cash Flows for the Three months ended
September 30, 2020 |
| | | | | | | | | | | | | | | | | | |
Cost of warrant issuance included in financing activities
|
| | | | — | | | | | | (390,000) | | | | | | (390,000) | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | (1,480,000) | | | | | | (1,480,000) | | |
| | |
Three months
Ended September 30, 2020 (As Restated) |
| |
For the
Period From January 24, 2020 (date of inception) to September 30, 2020 (As Restated) |
| ||||||
Net income available to Class A common stockholders: | | | | | | | | | | | | | |
Interest income
|
| | | $ | 26,000 | | | | | $ | 26,000 | | |
Less: Income and franchise taxes
|
| | | | (26,000) | | | | | | (26,000) | | |
Net income attributable to Class A common stockholders
|
| | | $ | — | | | | | $ | — | | |
Net income available to Class B common stockholders: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (119,000) | | | | | $ | (121,000) | | |
Add: Change in warrant liability
|
| | | | 1,480,000 | | | | | | 1,480,000 | | |
Less: Costs of warrant issuance
|
| | | | — | | | | | | (390,000) | | |
Less: amount attributable to Class A common stockholders
|
| | | | — | | | | | | — | | |
Net (loss) attributable to Class B common stockholders
|
| | | $ | 1,361,000 | | | | | $ | 969,000 | | |
Description
|
| |
December 31,
2020 |
| |
Quoted
Prices in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Warrant Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | $ | 12,851,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 12,851,000 | | |
Private Placement Warrants
|
| | | $ | 8,668,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,668,000 | | |
Warrant liability at December 31, 2020
|
| | | $ | 21,519,000 | | | | | | | | | | | | | | | | | $ | 21,519,000 | | |
Description
|
| |
September 30,
2020 |
| |
Quoted
Prices in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Warrant Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | $ | 5,705,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,705,000 | | |
Private Placement Warrants
|
| | | $ | 3,763,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,763,000 | | |
Warrant liability at September 30, 2020
|
| | | $ | 9,468,000 | | | | | | | | | | | | | | | | | $ | 9,468,000 | | |
Private Placement Warrants
|
| |
At
August 4 2020 (Initial Measurement) |
| |
As of
December 31, 2020 |
| ||||||
Stock price
|
| | | $ | 9.62 | | | | | $ | 10.01 | | |
Strike price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Term (in years)
|
| | | | 5.0 | | | | | | 5.0 | | |
Volatility
|
| | | | 14.36% | | | | | | 20.66% | | |
Risk-free rate
|
| | | | 0.275% | | | | | | 0.469% | | |
Fair value of private placement warrants
|
| | | $ | 0.77 | | | | | $ | 1.52 | | |
Public Warrants
|
| |
At
August 4 2020 (Initial Measurement) |
| |
As of
December 31, 2020 |
| ||||||
Stock price
|
| | | $ | 9.63 | | | | | $ | 10.01 | | |
Strike price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Term (in years)
|
| | | | 5.0 | | | | | | 5.0 | | |
Volatility
|
| | | | 15.00% | | | | | | 15.0% | | |
Risk-free rate
|
| | | | 0.275% | | | | | | 0.469% | | |
Fair value of public warrants
|
| | | $ | 0.76 | | | | | $ | 1.49 | | |
| | |
Public
|
| |
Private
Placement |
| |
Warrant
Liabilities |
| |||||||||
Initial measurement on August 4, 2020, pro forma for overallotment
|
| | | $ | 6,584,000 | | | | | $ | 4,364,000 | | | | | $ | 10,948,000 | | |
Change in valuation inputs or other assumptions
|
| | | | 6,267,000 | | | | | | 4,304,000 | | | | | | 10,571,000 | | |
Fair value as of December 31, 2020
|
| | | $ | 12,851,000 | | | | | $ | 8,668,000 | | | | | $ | 21,519,000 | | |
Private Placement Warrants
|
| |
At
August 4 2020 (Initial Measurement) |
| |
As of
September 30, 2020 |
| ||||||
Stock price
|
| | | $ | 9.63 | | | | | $ | 9.75 | | |
Strike price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Term (in years)
|
| | | | 5.0 | | | | | | 5.0 | | |
Volatility – post announcement
|
| | | | 15.0% | | | | | | 12.68% | | |
Risk-free rate
|
| | | | 0.275% | | | | | | .351% | | |
Fair value of private placement warrants
|
| | | $ | 0.77 | | | | | $ | 0.67 | | |
Public Warrants
|
| |
At
August 4 2020 (Initial Measurement) |
| |
As of
September 30, 2020 |
| ||||||
Stock price
|
| | | $ | 9.63 | | | | | $ | 9.76 | | |
Strike price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Term (in years)
|
| | | | 5.0 | | | | | | 5.0 | | |
Volatility – post announcement
|
| | | | 15.0% | | | | | | 15.0% | | |
Risk-free rate
|
| | | | 0.275% | | | | | | .351% | | |
Fair value of public warrants
|
| | | $ | 0.77 | | | | | $ | 0.66 | | |
| | |
Public
|
| |
Private
Placement |
| |
Warrant
Liabilities |
| |||||||||
Initial measurement on August 4, 2020, pro forma for overallotment
|
| | | $ | 6,584,000 | | | | | $ | 4,364,000 | | | | | $ | 10,948,000 | | |
Change in valuation inputs or other assumptions
|
| | | | (879,000) | | | | | | (601,000) | | | | | | (1,480,000) | | |
Fair value as of September 30, 2020
|
| | | $ | 5,705,000 | | | | | $ | 3,763,000 | | | | | $ | 9,468,000 | | |
| | |
For the Period
from January 24, 2020 (date of inception) to December 31, 2020 (As restated) |
| |||
Net income available to Class A common stockholders: | | | | | | | |
Income on trust account
|
| | | $ | 79,000 | | |
Less: Income and franchise taxes to the extent of income
|
| | | | (79,000) | | |
Net income attributable to Class A common stockholders
|
| | | $ | — | | |
Net income available to Class B common stockholders: | | | | | | | |
Net loss
|
| | | $ | (11,912,000) | | |
Less: amount attributable to Class A common stockholders
|
| | | | — | | |
Net (loss) attributable to Class B common stockholders
|
| | | $ | (11,912,000) | | |
Description
|
| |
Carrying
value at December 31, 2020 |
| |
Gross
Unrealized Holding Gains |
| |
Quoted Price
Prices in Active Markets (Level 1) |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Cash and money market funds
|
| | | $ | 1,000 | | | | | $ | — | | | | | $ | 1,000 | | |
U.S. government treasury bills
|
| | | | 172,578,000 | | | | | | — | | | | | | 172,578,000 | | |
Total
|
| | | $ | 172,579,000 | | | | | $ | — | | | | | $ | 172,579,000 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 181,000 | | | | | $ | 1,328,000 | | |
Prepaid expenses and other assets
|
| | | | 145,000 | | | | | | 184,000 | | |
Total current assets
|
| | | | 326,000 | | | | | | 1,512,000 | | |
Cash and investments held in trust account
|
| | | | 172,608,000 | | | | | | 172,579,000 | | |
Total assets
|
| | | $ | 172,934,000 | | | | | $ | 174,091,000 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 296,000 | | | | | $ | 467,000 | | |
Accrued liabilities, including approximately $16,000 payable to a related party
|
| | | | 7,310,000 | | | | | | 210,000 | | |
Accrued income and franchise taxes
|
| | | | 100,000 | | | | | | 83,000 | | |
Total current liabilities
|
| | | | 7,706,000 | | | | | | 760,000 | | |
Other liabilities: | | | | | | | | | | | | | |
Warrant liability
|
| | | | 25,124,000 | | | | | | 21,519,000 | | |
Deferred underwriting compensation
|
| | | | 6,038,000 | | | | | | 6,038,000 | | |
Total liabilities
|
| | | | 38,868,000 | | | | | | 28,317,000 | | |
Common stock subject to possible redemption; 12,906,585 and 14,077,350 shares (at value of approximately $10.00 per share)
|
| | | | 129,066,000 | | | | | | 140,774,000 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 authorized shares; none issued or outstanding
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 45,000,000 authorized shares;
4,343,415 and 3,172,650, respectively, at June 30, 2021 and December 31, 2020, issued and outstanding (excluding 12,906,585 and 14,077,350, respectively, subject to possible redemption at June 30, 2021 and December 31, 2020) |
| | | | — | | | | | | — | | |
Class B common stock, $0.0001 par value, 5,000,000 authorized shares: 4,312,500 shares issued and outstanding
|
| | | | — | | | | | | — | | |
Additional paid-in-capital
|
| | | | 28,620,000 | | | | | | 16,912,000 | | |
Accumulated deficit
|
| | | | (23,620,000) | | | | | | (11,912,000) | | |
Total stockholders’ equity
|
| | | | 5,000,000 | | | | | | 5,000,000 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 172,934,000 | | | | | $ | 174,091,000 | | |
| | |
Three Months
Ended June 30, 2021 |
| |
Three Months
Ended June 30, 2020 |
| |
Six Months
Ended June 30, 2021 |
| |
For the
Period From January 24, 2020 (date of inception) to June 30, 2020 |
| ||||||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||
Revenues
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
General and administrative expenses
|
| | | | 6,677,000 | | | | | | 2,000 | | | | | | 8,132,000 | | | | | | 2,000 | | |
Loss from operations
|
| | | | (6,677,000) | | | | | | (2,000) | | | | | | (8,132,000) | | | | | | (2,000) | | |
Other income (expense) – | | | | | | | | | | | | | | | | | | | | | | | | | |
Income from Trust Account
|
| | | | 10,000 | | | | | | — | | | | | | 29,000 | | | | | | — | | |
Change in fair value of warrant liability
|
| | | | (959,000) | | | | | | — | | | | | | (3,605,000) | | | | | | — | | |
Loss before provision for income tax
|
| | | | (7,626,000) | | | | | | (2,000) | | | | | | (11,708,000) | | | | | | (2,000) | | |
Provision for income tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (7,626,000) | | | | | | (2,000) | | | | | $ | (11,708,000) | | | | | $ | (2,000) | | |
Two Class Method for Per Share Information: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average Class A common shares outstanding – basic and diluted
|
| | | | 17,250,000 | | | | | | — | | | | | | 17,250,000 | | | | | | — | | |
Net income per Class A common share – basic and diluted
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
Weighted average Class B common shares outstanding – basic and diluted
|
| | | | 4,312,500 | | | | | | 4,312,500 | | | | | | 4,312,500 | | | | | | 4,312,500 | | |
Net loss per Class B common share – basic and diluted
|
| | | $ | (1.77) | | | | | $ | (0.00) | | | | | $ | (2.71) | | | | | $ | (0.00) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
Shares |
| |
Amount
|
| |
Class B
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances, March 31, 2021, (unaudited)
|
| | | | 3,580,839 | | | | | $ | — | | | | | | 4,312,500 | | | | | $ | — | | | | | $ | 20,994,000 | | | | | $ | (15,994,000) | | | | | $ | 5,000,000 | | |
Change in Class A common stock subject to possible redemption
|
| | | | 762,576 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,626,000 | | | | | | — | | | | | | 7,626,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,626,000) | | | | | | (7,626,000) | | |
Balances, June 30, 2021
(unaudited) |
| | | | 4,343,415 | | | | | $ | — | | | | | | 4,312,500 | | | | | $ | — | | | | | $ | 28,620,000 | | | | | $ | (23,620,000) | | | | | $ | 5,000,000 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
Shares |
| |
Amount
|
| |
Class B
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances, December 31, 2020
|
| | | | 3,172,650 | | | | | $ | — | | | | | | 4,312,500 | | | | | $ | — | | | | | $ | 16,912,000 | | | | | $ | (11,912,000) | | | | | $ | 5,000,000 | | |
Change in Class A common
stock subject to possible redemption |
| | | | 1,170,765 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,708,000 | | | | | | — | | | | | | 11,708,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,708,000) | | | | | | (11,708,000) | | |
Balances, June 30, 2021
(unaudited) |
| | | | 4,343,415 | | | | | $ | — | | | | | | 4,312,500 | | | | | $ | — | | | | | $ | 28,620,000 | | | | | $ | (23,620,000) | | | | | $ | 5,000,000 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Equity |
| ||||||||||||||||||||||||||||||
|
Class A
Shares |
| |
Amount
|
| |
Class B
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balances, March 31, 2020, (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 4,312,500 | | | | | $ | — | | | | | $ | 25,000 | | | | | $ | — | | | | | $ | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,000) | | | | | | (2,000) | | |
Balances, June 30, 2020 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 4,312,500 | | | | | $ | — | | | | | $ | 25,000 | | | | | $ | (2,000) | | | | | $ | 23,000 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Equity |
| ||||||||||||||||||||||||||||||
|
Class A
Shares |
| |
Amount
|
| |
Class B
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balances, January 24, 2020, (date of inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Sale of shares to Sponsor at $0.006 per share
|
| | | | — | | | | | | — | | | | | | 4,312,500 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,000) | | | | | | (2,000) | | |
Balances, June 30, 2020 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 4,312,500 | | | | | $ | — | | | | | $ | 25,000 | | | | | $ | (2,000) | | | | | $ | 23,000 | | |
| | |
For the six
months ended June 30, 2021 |
| |
For the period
from January 24, 2020 (date of inception) to June 30,2020 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (11,708,000) | | | | | | (2,000) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Interest income earned on the Trust Account
|
| | | | (29,000) | | | | | | — | | |
Change in fair value of warrant liability
|
| | | | 3,605,000 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Decrease in prepaid expenses and other assets
|
| | | | 39,000 | | | | | | — | | |
Increase in accounts payable
|
| | | | (171,000) | | | | | | — | | |
Increase in accounts payable and accrued liabilities
|
| | | | 7,100,000 | | | | | | 2,000 | | |
Increase in accrued income and franchise taxes and rounding
|
| | | | 17,000 | | | | | | — | | |
Net cash (used in) provided by operating activities
|
| | | | (1,147,000) | | | | | | — | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from sale of Class B common stock to Sponsor
|
| | | | — | | | | | | 25,000 | | |
Proceeds from Note payable to Sponsor
|
| | | | — | | | | | | 25,000 | | |
Payment of offering costs
|
| | | | — | | | | | | (50,000) | | |
Net cash provided by financing activities
|
| | | | — | | | | | | — | | |
Net decrease in cash
|
| | | | (1,147,000) | | | | | | — | | |
Cash at beginning of period
|
| | | | 1,328,000 | | | | | | — | | |
Cash at end of period
|
| | | $ | 181,000 | | | | | $ | — | | |
Supplemental disclosure of non-cash financing activities: | | | | | | | | | | | | | |
Offering costs included in accounts payable and accrued liabilities
|
| | | $ | — | | | | | $ | 123,000 | | |
Change in value of Class A common stock subject to redemption
|
| | | $ | (11,708,000) | | | | | $ | — | | |
Cost paid directly by Sponsor and included in Notes payable to
Sponsor |
| | | $ | — | | | | | $ | 3,000 | | |
| | |
Three months
Ended June 30, 2021 |
| |
For the Period From
January 24, 2020 (date of inception) to June 30, 2020 |
| |
Six months
Ended June 30, 2021 |
| |
For the Period From
January 24, 2020 (date of inception) to June 30, 2020 |
| ||||||||||||
Net income available to Class A common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 9,000 | | | | | $ | — | | | | | $ | 29,000 | | | | | $ | — | | |
Less: Income and franchise taxes
|
| | | | (9,000) | | | | | | — | | | | | | (29,000) | | | | | | — | | |
Net income attributable to Class A common stockholders
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net income available to Class B common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (7,626,000) | | | | | $ | (2,000) | | | | | $ | (11,708,000) | | | | | $ | (2,000) | | |
Less: amount attributable to Class A
common stockholders |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net (loss) attributable to Class B common stockholders
|
| | | $ | (7,626,000) | | | | | $ | (2,000) | | | | | $ | (11,708,000) | | | | | $ | (2,000) | | |
Description
|
| |
Carrying value at
June 30, 2021 |
| |
Gross Unrealized
Holding Gains |
| |
Quoted Price
Prices in Active Markets (Level 1) |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Cash and money market funds
|
| | | $ | 172,608,000 | | | | | $ | — | | | | | $ | 172,608,000 | | |
Total
|
| | | $ | 172,608,000 | | | | | $ | — | | | | | $ | 172,608,000 | | |
Description
|
| |
Carrying value at
December 31, 2020 |
| |
Gross Unrealized
Holding Gains |
| |
Quoted Price
Prices in Active Markets (Level 1) |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
U.S. government treasury bills
|
| | | $ | 172,579,000 | | | | | $ | — | | | | | $ | 172,579,000 | | |
Total
|
| | | $ | 172,579,000 | | | | | $ | — | | | | | $ | 172,579,000 | | |
Description
|
| |
June 30,
2021 |
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Warrant Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | $ | 14,921,000 | | | | | $ | 14,921,000 | | | | | $ | — | | | | | $ | — | | |
Private Placement Warrants
|
| | | $ | 10,203,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,203,000 | | |
Description
|
| |
June 30,
2021 |
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Warrant liability at June 30, 2021
|
| | | $ | 25,124,000 | | | | | $ | 14,921,000 | | | | | | — | | | | | $ | 10,203,000 | | |
|
Description
|
| |
December 31,
2020 |
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Warrant Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | $ | 12,851,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 12,851,000 | | |
Private Placement Warrants
|
| | | | 8,668,000 | | | | | | — | | | | | | — | | | | | | 8,668,000 | | |
Warrant liability at December 31,
2020 |
| | | $ | 21,519,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,519,000 | | |
Private Warrants:
|
| |
As of
June 30, 2021) |
| |
As of
December 31, 2020 |
| ||||||
Term (in years)
|
| | | | 5.0 | | | | | | 5.0 | | |
Volatility – post announcement
|
| | | | 24.1% | | | | | | 30% | | |
Risk-free rate
|
| | | | 0.87% | | | | | | 0.47% | | |
Fair value of warrants
|
| | | $ | 1.79 | | | | | $ | 1.52 | | |
Public Warrants: | | | | | | | | | | | | | |
Simulated warrant value
|
| | | $ | 1.73 | | | | | $ | 1.49 | | |
Publicly-traded value
|
| | | $ | 1.73 | | | | | $ | 1.49 | | |
| | |
Public
|
| |
Private
Placement |
| |
Warrant
Liabilities |
| |||||||||
Fair value measurement on December 31, 2020
|
| | | $ | 12,851,000 | | | | | $ | 8,668,000 | | | | | $ | 21,519,000 | | |
Change in valuation inputs or other assumptions
|
| | | | 2,070,000 | | | | | | 1,535,000 | | | | | | 3,605,000 | | |
| | |
Public
|
| |
Private
Placement |
| |
Warrant
Liabilities |
| |||||||||
Fair value as of June 30, 2021
|
| | | $ | 14,921,000 | | | | | $ | 10,203,000 | | | | | $ | 25,124,000 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 4,704 | | | | | $ | 17,341 | | |
Accounts receivable, net
|
| | | | 1,401 | | | | | | 984 | | |
Inventory
|
| | | | 2,742 | | | | | | 1,357 | | |
Current portion of commission asset
|
| | | | 562 | | | | | | 100 | | |
Prepaid expenses and other current assets
|
| | | | 900 | | | | | | 525 | | |
Total current assets
|
| | | | 10,309 | | | | | | 20,307 | | |
Commission asset, noncurrent
|
| | | | 1,730 | | | | | | 407 | | |
Property and equipment, net
|
| | | | 9,316 | | | | | | 3,686 | | |
Total assets
|
| | | $ | 21,355 | | | | | $ | 24,400 | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 4,437 | | | | | $ | 2,522 | | |
Accrued expenses and other current liabilities
|
| | | | 3,728 | | | | | | 1,582 | | |
Current portion of deferred revenue
|
| | | | 3,717 | | | | | | 1,547 | | |
Current portion of deferred rent
|
| | | | 11 | | | | | | 34 | | |
Current portion of financing obligation
|
| | | | 227 | | | | | | 227 | | |
Current portion of long-term debt
|
| | | | — | | | | | | 3,419 | | |
Total current liabilities
|
| | | | 12,120 | | | | | | 9,331 | | |
Deferred revenue, noncurrent
|
| | | | 480 | | | | | | 309 | | |
Derivative liability
|
| | | | 1,000 | | | | | | — | | |
Deferred rent, noncurrent
|
| | | | — | | | | | | 11 | | |
Financing obligation, noncurrent
|
| | | | 132 | | | | | | 376 | | |
Long-term debt, noncurrent
|
| | | | 16,432 | | | | | | — | | |
Total liabilities
|
| | | | 30,164 | | | | | | 10,027 | | |
Commitments and contingencies (Note 15) | | | | | | | | | | | | | |
Convertible preferred stock; (Series A,A-1, B, and B-1), $0.001 par value;
207,390,039 shares and 201,898,140 shares authorized at December 31, 2020 and 2019, respectively; 204,703,793 shares and 196,217,618 shares issued and outstanding at December 31, 2020 and 2019 respectively; liquidation preference of $77,100 at December 31, 2020 |
| | | | 75,877 | | | | | | 72,883 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.001 par value; 305,491,899 and 300,000,000 shares authorized at
December 31, 2020 and 2019, respectively; 26,045,532 and 22,809,158 shares issued and outstanding at December 31, 2020 and 2019, respectively |
| | | | 26 | | | | | | 23 | | |
Additional paid-in capital
|
| | | | 9,169 | | | | | | 7,956 | | |
Accumulated deficit
|
| | | | (93,881) | | | | | | (66,489) | | |
Stockholders’ deficit
|
| | | | (84,686) | | | | | | (58,510) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 21,355 | | | | | $ | 24,400 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Revenue: | | | | | | | | | | | | | |
Product revenue
|
| | | $ | 1,279 | | | | | $ | 4,192 | | |
Subscription revenue
|
| | | | 2,637 | | | | | | 1,096 | | |
Service revenue
|
| | | | 869 | | | | | | 558 | | |
Total revenue
|
| | | | 4,785 | | | | | | 5,846 | | |
Cost of revenues: | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 1,177 | | | | | | 4,246 | | |
Cost of subscription revenue
|
| | | | 1,824 | | | | | | 530 | | |
Cost of service revenue
|
| | | | 495 | | | | | | 518 | | |
Total cost of revenue
|
| | | | 3,496 | | | | | | 5,294 | | |
Gross profit
|
| | | | 1,289 | | | | | | 552 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 15,710 | | | | | | 8,496 | | |
Sales and marketing
|
| | | | 7,365 | | | | | | 6,589 | | |
General and administrative
|
| | | | 5,110 | | | | | | 3,866 | | |
Total operating expenses
|
| | | | 28,185 | | | | | | 18,951 | | |
Loss from operations
|
| | | | (26,896) | | | | | | (18,399) | | |
Other expense: | | | | | | | | | | | | | |
Interest expense
|
| | | | (430) | | | | | | (779) | | |
Loss on extinguishment of debt
|
| | | | (66) | | | | | | (679) | | |
Total other expense
|
| | | | (496) | | | | | | (1,458) | | |
Net loss and comprehensive loss attributable to common stockholders – basic
and diluted |
| | | $ | (27,392) | | | | | $ | (19,857) | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (1.16) | | | | | $ | (0.88) | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 23,625,483 | | | | | | 22,655,763 | | |
| | |
Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances at December 31, 2018
|
| | | | 114,375,397 | | | | | $ | 43,441 | | | | | | | 22,499,825 | | | | | $ | 23 | | | | | $ | 8,145 | | | | | $ | (46,632) | | | | | $ | (38,464) | | |
Adoption of ASU 2018-07 and ASU 2019-08 (Note 1)
|
| | | | | | | | | | 484 | | | | | | | | | | | | | | | | | | | (484) | | | | | | | | | | | | (484) | | |
Issuance of Series B-1 convertible preferred
stock, net of issuance costs of $938 |
| | | | 63,785,925 | | | | | | 22,363 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Conversion of convertible note into Series B-1 convertible preferred stock
|
| | | | 18,056,296 | | | | | | 6,595 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of warrants to purchase common
stock |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 3 | | |
Issuance of common stock upon exercise of
stock options |
| | | | — | | | | | | — | | | | | | | 309,333 | | | | | | 0 | | | | | | 28 | | | | | | — | | | | | | 28 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 264 | | | | | | — | | | | | | 264 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (19,857) | | | | | | (19,857) | | |
Balances at December 31, 2019
|
| | | | 196,217,618 | | | | | | 72,883 | | | | | | | 22,809,158 | | | | | | 23 | | | | | | 7,956 | | | | | | (66,489) | | | | | | (58,510) | | |
Issuance of Series B-1 convertible preferred
stock, net of issuance costs of $105 |
| | | | 8,486,175 | | | | | | 2,994 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon exercise of
stock options |
| | | | — | | | | | | — | | | | | | | 3,236,374 | | | | | | 3 | | | | | | 439 | | | | | | — | | | | | | 442 | | |
Issuance of warrants to purchase common
stock |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 112 | | | | | | — | | | | | | 112 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 662 | | | | | | — | | | | | | 662 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (27,392) | | | | | | (27,392) | | | | | | | | |
Balances at December 31, 2020
|
| | | | 204,703,793 | | | | | $ | 75,877 | | | | | | | 26,045,532 | | | | | $ | 26 | | | | | $ | 9,169 | | | | | $ | (93,881) | | | | | $ | (84,686) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (27,392) | | | | | $ | (19,857) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 1,065 | | | | | | 535 | | |
Stock-based compensation
|
| | | | 662 | | | | | | 264 | | |
Noncash interest expense
|
| | | | 25 | | | | | | 498 | | |
Loss on extinguishment of debt
|
| | | | 66 | | | | | | 679 | | |
Provision recorded for allowance for doubtful accounts
|
| | | | 47 | | | | | | 16 | | |
Provision recorded for warranty accrual
|
| | | | (14) | | | | | | 55 | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (464) | | | | | | (706) | | |
Inventory
|
| | | | (1,471) | | | | | | 229 | | |
Commission assets
|
| | | | (1,785) | | | | | | (507) | | |
Prepaid expenses and other current assets
|
| | | | (375) | | | | | | 1,259 | | |
Accounts payable
|
| | | | 1,915 | | | | | | (144) | | |
Deferred revenue
|
| | | | 2,341 | | | | | | 1,372 | | |
Deferred rent
|
| | | | (34) | | | | | | (26) | | |
Accrued expenses and other current liabilities
|
| | | | 2,160 | | | | | | 1,155 | | |
Net cash used in operating activities
|
| | | | (23,254) | | | | | | (15,178) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (6,609) | | | | | | (731) | | |
Net cash used in investing activities
|
| | | | (6,609) | | | | | | (731) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of Series B-1 convertible preferred stock, net of issuance costs
|
| | | | 2,994 | | | | | | 22,366 | | |
Proceeds from exercise of stock options
|
| | | | 442 | | | | | | 28 | | |
Proceeds from financing obligations
|
| | | | — | | | | | | 723 | | |
Proceeds from long-term debt, net of issuance costs
|
| | | | 22,438 | | | | | | 5,497 | | |
Repayment of financing obligations
|
| | | | (244) | | | | | | (120) | | |
Repayment of principal on long-term debt
|
| | | | (8,404) | | | | | | (706) | | |
Net cash provided by financing activities
|
| | | | 17,226 | | | | | | 27,788 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | (12,637) | | | | | | 11,879 | | |
Cash and cash equivalents | | | | | | | | | | | | | |
Cash and cash equivalents at beginning of period
|
| | | | 17,341 | | | | | | 5,462 | | |
Cash and cash equivalents at end of period
|
| | | $ | 4,704 | | | | | $ | 17,341 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 405 | | | | | $ | 281 | | |
Cash paid for income taxes
|
| | | $ | — | | | | | $ | 2 | | |
Supplemental disclosure of non-cash activities | | | | | | | | | | | | | |
Issuance of Series B1 convertible preferred stock for the conversion of convertible notes
|
| | | $ | — | | | | | $ | 6,595 | | |
Issuance of equity classified warrants
|
| | | $ | 112 | | | | | $ | 3 | | |
Transfers of inventory to property and equipment
|
| | | $ | 86 | | | | | $ | 1,879 | | |
Issuance of a nonrecourse promissory note with officer
|
| | | $ | 350 | | | | | $ | — | | |
| | |
As of December 31, 2020
|
| |
As of December 31, 2019
|
| ||||||||||||||||||||||||||||||
| | |
As
previously reported |
| |
Adjustment
|
| |
As revised
|
| |
As
previously reported |
| |
Adjustment
|
| |
As revised
|
| ||||||||||||||||||
Convertible preferred stock
|
| | | $ | 75,393 | | | | | $ | 484 | | | | | $ | 75,877 | | | | | $ | 72,399 | | | | | $ | 484 | | | | | $ | 72,883 | | |
Additional paid-in capital
|
| | | $ | 9,921 | | | | | $ | (752) | | | | | $ | 9,169 | | | | | $ | 8,708 | | | | | $ | (752) | | | | | $ | 7,956 | | |
Accumulated deficit
|
| | | $ | (94,149) | | | | | $ | 268 | | | | | $ | (93,881) | | | | | $ | (66,757) | | | | | $ | 268 | | | | | $ | (66,489) | | |
Stockholders’ deficit
|
| | | $ | (84,202) | | | | | $ | (484) | | | | | $ | (84,686) | | | | | $ | (58,026) | | | | | $ | (484) | | | | | $ | (58,510) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Customer A
|
| | | | 10.7% | | | | | | — | | |
Customer B
|
| | | | — | | | | | | 26.6% | | |
Customer C
|
| | | | — | | | | | | 21.7% | | |
Customer D
|
| | | | — | | | | | | 11.2% | | |
| | | | | 10.7% | | | | | | 59.5% | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Customer C
|
| | | | | | | | | | 56.3% | | |
Customer E
|
| | | | 23.8% | | | | | | | | |
Customer F
|
| | | | 23.4% | | | | | | | | |
Customer G
|
| | | | | | | | | | 21.9% | | |
| | | | | 47.2% | | | | | | 78.2% | | |
| | |
Estimated Useful Life
|
|
Computers and telecommunications equipment
|
| |
3 years
|
|
Lab equipment | | |
5 years
|
|
Software | | |
4 years
|
|
Furniture and fixtures | | |
5 years
|
|
Leasehold improvements | | |
Shorter of remaining lease term or useful life
|
|
Leased equipment | | |
7 years
|
|
| | |
Less than
1 year |
| |
Greater than
1 year |
| |
Total
|
| |||||||||
Product revenue
|
| | | | — | | | | | | — | | | | | | — | | |
Subscription revenue
|
| | | | 3,636 | | | | | | 7,123 | | | | | | 10,759 | | |
Service revenue
|
| | | | — | | | | | | — | | | | | | — | | |
Maintenance revenue
|
| | | | 341 | | | | | | 744 | | | | | | 1,085 | | |
Total revenue
|
| | | $ | 3,977 | | | | | $ | 7,867 | | | | | $ | 11,844 | | |
Year Ending December 31:
|
| | | | | | |
2021
|
| | | $ | 3,636 | | |
2022
|
| | | | 3,241 | | |
2023
|
| | | | 2,528 | | |
2024
|
| | | | 1,254 | | |
2025
|
| | | | 40 | | |
Thereafter
|
| | | | 60 | | |
| | | | $ | 10,759 | | |
| Contract Liabilities | | | | | | | |
|
Balance at December 31, 2018
|
| | | $ | 484 | | |
|
Revenue recognized
|
| | | | (2,450) | | |
|
Revenue deferred
|
| | | | 3,822 | | |
|
Balance at December 31, 2019
|
| | | | 1,856 | | |
|
Revenue recognized
|
| | | | (4,629) | | |
|
Revenue deferred
|
| | | | 6,970 | | |
|
Balance at December 31, 2020
|
| | | $ | 4,197 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Product revenue
|
| | | | 1,279 | | | | | | 4,192 | | |
Subscription revenue(1)
|
| | | | 2,637 | | | | | | 1,096 | | |
Service revenue
|
| | | | 350 | | | | | | 136 | | |
Maintenance revenue
|
| | | | 519 | | | | | | 422 | | |
Total revenue
|
| | | $ | 4,785 | | | | | $ | 5,846 | | |
| | |
Fair Value Measurements as of December 31, 2019
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant Liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 1 | | | | | $ | 1 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 1 | | | | | $ | 1 | | |
| | |
Fair Value Measurements at December 31, 2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant Liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 1 | | | | | $ | 1 | | |
Derivative Liability
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | 1,000 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 1,001 | | | | | $ | 1,001 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Raw materials
|
| | | $ | 499 | | | | | $ | 1,155 | | |
Work in process
|
| | | | 188 | | | | | | 179 | | |
Finished goods
|
| | | | 2,055 | | | | | | 23 | | |
Total
|
| | | $ | 2,742 | | | | | $ | 1,357 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Computers and telecom equipment
|
| | | $ | 217 | | | | | $ | 217 | | |
Lab equipment
|
| | | | 487 | | | | | | 487 | | |
Software
|
| | | | 59 | | | | | | 59 | | |
Furniture and fixtures
|
| | | | 37 | | | | | | 37 | | |
Leasehold improvements
|
| | | | 95 | | | | | | 95 | | |
Leased equipment
|
| | | | 10,948 | | | | | | 4,252 | | |
| | | | | 11,843 | | | | | | 5,147 | | |
Less: Accumulated depreciation and amortization
|
| | | | (2,527) | | | | | | (1,461) | | |
| | | | $ | 9,316 | | | | | $ | 3,686 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Leased equipment
|
| | | $ | 10,948 | | | | | $ | 4,252 | | |
Accumulated depreciation
|
| | | | (1,649) | | | | | | (616) | | |
Leased equipment, net
|
| | | $ | 9,299 | | | | | $ | 3,636 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Accrued employee compensation and benefits expense
|
| | | $ | 2,345 | | | | | $ | 677 | | |
Accrued professional services and consulting
|
| | | | 1,327 | | | | | | 420 | | |
Other
|
| | | | 56 | | | | | | 485 | | |
| | | | $ | 3,728 | | | | | $ | 1,582 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Term loans payable
|
| | | $ | 10,000 | | | | | $ | 3,419 | | |
Revolving line of credit outstanding
|
| | | | 3,550 | | | | | | — | | |
Convertible note
|
| | | | 3,000 | | | | | | — | | |
Less: Unamortized discount
|
| | | | (118) | | | | | | — | | |
| | | | | 16,432 | | | | | | 3,419 | | |
Less: Current portion of long-term debt
|
| | | | — | | | | | | (3,419) | | |
Long-term debt, net of discount
|
| | | $ | 16,432 | | | | | $ | — | | |
Year Ending December 31:
|
| | | | | | |
2021
|
| | | $ | — | | |
2022
|
| | | | 5,883 | | |
2023
|
| | | | 7,000 | | |
2024
|
| | | | 3,667 | | |
| | | | $ | 16,550 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Preferred Stock
Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying Value
|
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series A-1 Preferred Stock
|
| | | | 67,156,152 | | | | | | 64,469,906 | | | | | $ | 17,910 | | | | | $ | 18,000 | | | | | | 64,469,906 | | |
Series A Preferred Stock
|
| | | | 9,233,677 | | | | | | 9,233,677 | | | | | | 11,321 | | | | | | 11,819 | | | | | | 18,481,789 | | |
Series B-1 Preferred Stock
|
| | | | 90,328,396 | | | | | | 90,328,396 | | | | | | 31,953 | | | | | | 32,997 | | | | | | 90,328,396 | | |
Series B Preferred Stock
|
| | | | 40,671,814 | | | | | | 40,671,814 | | | | | | 14,209 | | | | | | 14,284 | | | | | | 40,671,814 | | |
| | | | | 207,390,039 | | | | | | 204,703,793 | | | | | $ | 75,393 | | | | | $ | 77,100 | | | | | | 213,951,905 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Preferred Stock
Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying Value
|
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series A-1 Preferred Stock
|
| | | | 67,156,152 | | | | | | 64,469,906 | | | | | $ | 17,910 | | | | | $ | 18,000 | | | | | | 64,469,906 | | |
Series A Preferred Stock
|
| | | | 9,233,677 | | | | | | 9,233,677 | | | | | | 11,321 | | | | | | 11,819 | | | | | | 18,481,789 | | |
Series B-1 Preferred Stock
|
| | | | 84,836,497 | | | | | | 81,842,221 | | | | | | 28,959 | | | | | | 29,897 | | | | | | 81,842,221 | | |
Series B Preferred Stock
|
| | | | 40,671,814 | | | | | | 40,671,814 | | | | | | 14,209 | | | | | | 14,284 | | | | | | 40,671,814 | | |
| | | | | 201,898,140 | | | | | | 196,217,618 | | | | | $ | 72,399 | | | | | $ | 74,000 | | | | | | 205,465,730 | | |
December 31, 2020
|
| ||||||||||||||||||||||||
Issuance Date
|
| |
Contractual
Term (in years) |
| |
Underlying Equity
Instrument |
| |
Balance Sheet
Classification |
| |
Shares Issuable
Upon Exercise of Warrant |
| |
Weighted
Average Exercise Price |
| |||||||||
March 17, 2014
|
| | | | 10 | | | |
Common stock
|
| |
Liability
|
| | | | 250,000 | | | | | $ | 0.09 | | |
September 28, 2016
|
| | | | 10 | | | |
Preferred Stock
|
| |
Temporary Equity
|
| | | | 2,686,246 | | | | | $ | 0.001 | | |
July 5, 2017
|
| | | | 10 | | | |
Common stock
|
| |
Equity
|
| | | | 375,000 | | | | | $ | 0.09 | | |
February 12, 2019
|
| | | | 10 | | | |
Common stock
|
| |
Equity
|
| | | | 75,000 | | | | | $ | 0.09 | | |
March 30, 2020
|
| | | | 10 | | | |
Common stock
|
| |
Equity
|
| | | | 740,991 | | | | | $ | 0.15 | | |
December 3, 2020
|
| | | | 10 | | | |
Common stock
|
| |
Equity
|
| | | | 1,000,000 | | | | | $ | 0.16 | | |
| | | | | | | | | | | | | | | | | 5,127,237 | | | | | | | | |
December 31, 2019
|
| ||||||||||||||||||||||||
Issuance Date
|
| |
Contractual
Term (in years) |
| |
Underlying Equity
Instrument |
| |
Balance Sheet
Classification |
| |
Shares Issuable
Upon Exercise of Warrant |
| |
Weighted
Average Exercise Price |
| |||||||||
March 17, 2014
|
| | | | 10 | | | |
Common stock
|
| |
Liability
|
| | | | 250,000 | | | | | $ | 0.09 | | |
September 28, 2016
|
| | | | 10 | | | |
Preferred Stock
|
| |
Temporary Equity
|
| | | | 2,686,246 | | | | | $ | 0.001 | | |
July 5, 2017
|
| | | | 10 | | | |
Common stock
|
| |
Equity
|
| | | | 375,000 | | | | | $ | 0.09 | | |
February 12, 2019
|
| | | | 10 | | | |
Common stock
|
| |
Equity
|
| | | | 75,000 | | | | | $ | 0.09 | | |
| | | | | | | | | | | | | | | | | 3,386,246 | | | | | | | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Risk-free interest rate
|
| | | | 0.4% | | | | | | 2.5% | | |
Expected term (in years)
|
| | | | 5.68 | | | | | | 5.95 | | |
Expected volatility
|
| | | | 31.4% | | | | | | 27.9% | | |
Expected dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
Number of Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted Average
Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | | | | | | | | | | | | | |
(in years)
|
| | | | | | | |||
Outstanding as of December 31, 2019
|
| | | | 29,488,684 | | | | | $ | 0.12 | | | | | | 7.90 | | | | | $ | 1,149 | | |
Granted
|
| | | | 24,558,325 | | | | | | 0.16 | | | | | | 9.63 | | | | | | — | | |
Exercised
|
| | | | (3,236,374) | | | | | | 0.14 | | | | | | 6.60 | | | | | | 75 | | |
Forfeited
|
| | | | (1,131,081) | | | | | | 0.15 | | | | | | — | | | | | | 14 | | |
Outstanding as of December 31, 2020
|
| | | | 49,679,554 | | | | | $ | 0.14 | | | | | | 8.24 | | | | | $ | 1,073 | | |
Vested and expected to vest as of December 31,
2019 |
| | | | 29,488,684 | | | | | $ | 0.12 | | | | | | 7.90 | | | | | $ | 1,149 | | |
Options exercisable as of December 31, 2019
|
| | | | 15,663,415 | | | | | $ | 0.11 | | | | | | 7.28 | | | | | $ | 817 | | |
Vested and expected to vest as of December 31,
2020 |
| | | | 49,679,554 | | | | | $ | 0.14 | | | | | | 8.24 | | | | | $ | 1,073 | | |
Options exercisable as of December 31, 2020
|
| | | | 26,519,727 | | | | | $ | 0.12 | | | | | | 7.12 | | | | | $ | 1,224 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cost of revenue
|
| | | $ | 10 | | | | | $ | 2 | | |
Sales and marketing
|
| | | | 104 | | | | | | 170 | | |
General and administrative
|
| | | | 370 | | | | | | 74 | | |
Research and development
|
| | | | 178 | | | | | | 18 | | |
Total stock-based compensation expense
|
| | | $ | 662 | | | | | $ | 264 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
United States
|
| | | $ | (27,066) | | | | | $ | (19,238) | | |
Foreign
|
| | | | (326) | | | | | | (619) | | |
Loss before income tax provision
|
| | | $ | (27,392) | | | | | $ | (19,857) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Federal statutory income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State income taxes, net of federal benefit
|
| | | | 3.9 | | | | | | 1.9 | | |
Federal and state research and development tax credits
|
| | | | 7.3 | | | | | | 5.0 | | |
Change in valuation allowance
|
| | | | (33.7) | | | | | | (23.2) | | |
Change in tax rate
|
| | | | 1.3 | | | | | | (3.0) | | |
Permanent differences
|
| | | | (0.3) | | | | | | (1.4) | | |
Other
|
| | | | 0.5 | | | | | | (0.3) | | |
Effective income tax rate
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net loss carryforwards
|
| | | $ | 13,996 | | | | | $ | 10,404 | | |
Research and development tax credit carryforwards
|
| | | | 3,857 | | | | | | 1,861 | | |
Capitalized research and development costs
|
| | | | 7,274 | | | | | | 4,146 | | |
Accrued expenses
|
| | | | 334 | | | | | | 56 | | |
Deferred revenue
|
| | | | 1,049 | | | | | | 434 | | |
Other
|
| | | | 304 | | | | | | 40 | | |
Total deferred tax assets
|
| | | | 26,814 | | | | | | 16,941 | | |
Valuation allowance
|
| | | | (26,005) | | | | | | (16,767) | | |
Total deferred tax assets, net of valuation allowance
|
| | | | 809 | | | | | | 174 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Depreciation
|
| | | | (542) | | | | | | (174) | | |
Other
|
| | | | (267) | | | | | | | | |
Total deferred tax liabilities
|
| | | | (809) | | | | | | (174) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Valuation allowance as of beginning of year
|
| | | $ | 16,767 | | | | | $ | 12,157 | | |
Additions (deductions) charged to provision for income taxes
|
| | | | 9,233 | | | | | | 4,611 | | |
Currency translation and other
|
| | | | 5 | | | | | | (1) | | |
Valuation allowance as of end of year
|
| | | $ | 26,005 | | | | | $ | 16,767 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to common stockholders – basic and diluted
|
| | | $ | (27,392) | | | | | $ | (19,857) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 23,625,483 | | | | | | 22,655,763 | | |
Net loss per share attributable common stockholders – basic and diluted
|
| | | $ | (1.16) | | | | | $ | (0.88) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Options to purchase common stock
|
| | | | 49,679,554 | | | | | | 29,488,684 | | |
Warrants to purchase common stock
|
| | | | 2,440,991 | | | | | | 700,000 | | |
Convertible preferred stock (as converted to common stock)
|
| | | | 213,951,905 | | | | | | 205,465,730 | | |
Warrants to purchase preferred stock (as converted to warrants to purchase common stock)
|
| | | | 2,686,246 | | | | | | 2,686,246 | | |
Convertible notes (as converted to common stock)
|
| | | | 16,289,000 | | | | | | — | | |
| | | | | 285,047,696 | | | | | | 238,340,660 | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||
|
2021
|
| |
2020
|
| ||||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 9,963 | | | | | $ | 4,704 | | |
Restricted cash
|
| | | | 400 | | | | | $ | — | | |
Accounts receivable, net
|
| | | | 2,799 | | | | | | 1,401 | | |
Inventory
|
| | | | 3,869 | | | | | | 2,742 | | |
Current portion of commission asset
|
| | | | 842 | | | | | | 562 | | |
Prepaid expenses and other current assets
|
| | | | 8,395 | | | | | | 900 | | |
Total current assets
|
| | | | 26,268 | | | | | | 10,309 | | |
Commission asset, noncurrent
|
| | | | 2,192 | | | | | | 1,730 | | |
Property and equipment, net
|
| | | | 17,552 | | | | | | 9,316 | | |
Restricted cash, noncurrent
|
| | | | 275 | | | | | | — | | |
Long-term contract assets
|
| | | | 239 | | | | | | — | | |
Total assets
|
| | | $ | 46,526 | | | | | $ | 21,355 | | |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 9,798 | | | | | $ | 4,437 | | |
Accrued expenses and other current liabilities
|
| | | | 5,493 | | | | | | 3,727 | | |
Current portion of deferred revenue
|
| | | | 3,769 | | | | | | 3,717 | | |
Current portion of deferred rent
|
| | | | 163 | | | | | | 11 | | |
Current portion of financing obligation
|
| | | | — | | | | | | 227 | | |
Current portion of long-term debt
|
| | | | 29,606 | | | | | | — | | |
Total current liabilities
|
| | | | 48,829 | | | | | | 12,119 | | |
Deferred revenue, noncurrent
|
| | | | 681 | | | | | | 480 | | |
Common stock warrant liability
|
| | | | 922 | | | | | | 1 | | |
Derivative liability
|
| | | | 20,206 | | | | | | 1,000 | | |
Financing obligation, noncurrent
|
| | | | — | | | | | | 132 | | |
Long-term debt, noncurrent
|
| | | | 18,548 | | | | | | 16,432 | | |
Total liabilities
|
| | | | 89,186 | | | | | | 30,164 | | |
Commitments and contingencies (Note 16) | | | | | | | | | | | | | |
Convertible preferred stock; (Series A,A-1, B, and B-1), $0.001 par value; 207,390,039 shares authorized
at June 30, 2021 and December 31, 2020; 204,703,793 shares issued and outstanding at June 30, 2021 and December 31, 2020; liquidation preference of $77,100 at June 30, 2021 |
| | | | 75,877 | | | | | | 75,877 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.001 par value; 325,991,899 and 305,491,899 shares authorized at June 30, 2021 and
December 31, 2020, respectively; 35,342,394 and 26,045,532 shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively |
| | | | 35 | | | | | | 26 | | |
Additional paid-in capital
|
| | | | 11,435 | | | | | | 9,169 | | |
Accumulated deficit
|
| | | | (130,007) | | | | | | (93,881) | | |
Stockholders’ deficit
|
| | | | (118,537) | | | | | | (84,686) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 46,526 | | | | | $ | 21,355 | | |
Revenue:
|
| |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Product revenue
|
| | | $ | 2,452 | | | | | $ | 17 | | | | | $ | 4,954 | | | | | $ | 73 | | |
Subscription revenue
|
| | | | 1,513 | | | | | | 490 | | | | | | 2,813 | | | | | | 949 | | |
Service revenue
|
| | | | 515 | | | | | | 142 | | | | | | 712 | | | | | | 267 | | |
Total revenue
|
| | | | 4,480 | | | | | | 649 | | | | | | 8,479 | | | | | | 1,289 | | |
Cost of revenues:
|
| | | | | | | | | | — | | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 2,075 | | | | | | 37 | | | | | | 4,304 | | | | | | 198 | | |
Cost of subscription revenue
|
| | | | 861 | | | | | | 364 | | | | | | 1,456 | | | | | | 702 | | |
Cost of service revenue
|
| | | | 413 | | | | | | 85 | | | | | | 540 | | | | | | 207 | | |
Total cost of revenue
|
| | | | 3,349 | | | | | | 486 | | | | | | 6,300 | | | | | | 1,107 | | |
Gross profit
|
| | | | 1,131 | | | | | | 163 | | | | | | 2,179 | | | | | | 182 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 1,077 | | | | | | 2,947 | | | | | | 4,689 | | | | | | 6,541 | | |
Sales and marketing
|
| | | | 5,090 | | | | | | 1,371 | | | | | | 8,774 | | | | | | 3,553 | | |
General and administrative
|
| | | | 1,280 | | | | | | 869 | | | | | | 4,179 | | | | | | 1,499 | | |
Total operating expenses
|
| | | | 7,447 | | | | | | 5,187 | | | | | | 17,642 | | | | | | 11,593 | | |
Loss from operations
|
| | | | (6,316) | | | | | | (5,024) | | | | | | (15,463) | | | | | | (11,411) | | |
Other expense:
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Interest expense
|
| | | | 3,255 | | | | | | 80 | | | | | | 5,702 | | | | | | 123 | | |
Loss on extinguishment of debt
|
| | | | 11,820 | | | | | | — | | | | | | 11,820 | | | | | | — | | |
Change in fair value of derivative liability
|
| | | | 795 | | | | | | — | | | | | | 2,220 | | | | | | — | | |
Change in fair value of common stock warrant liability
|
| | | | 185 | | | | | | — | | | | | | 921 | | | | | | — | | |
Total other expense
|
| | | | 16,055 | | | | | | 80 | | | | | | 20,663 | | | | | | 123 | | |
Net loss and comprehensive loss attributable to common stockholders – basic and diluted
|
| | | $ | (22,371) | | | | | $ | (5,104) | | | | | $ | (36,126) | | | | | $ | (11,534) | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (0.71) | | | | | $ | (0.22) | | | | | $ | (1.22) | | | | | $ | (0.49) | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 31,540,397 | | | | | | 23,568,291 | | | | | | 29,593,131 | | | | | | 23,491,518 | | |
| | |
Convertible
Preferred Stock
|
| | |
Common Stock
|
| |
Additional
Paid-in
|
| |
Accumulated
|
| |
Total
Stockholders’
|
| |||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Capital
|
| |
Deficit
|
| |
Deficit
|
| |||||||||||||||||||||||
Balances at December 31, 2020
|
| | | | 204,703,793 | | | | | $ | 75,877 | | | | | | | 26,045,532 | | | | | $ | 26 | | | | | $ | 9,169 | | | | | $ | (93,881) | | | | | $ | (84,686) | | |
Issuance of warrants to purchase common stock
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Issuance of common stock upon exercise
of stock options |
| | | | — | | | | | | — | | | | | | | 4,137,451 | | | | | | 4 | | | | | | 451 | | | | | | — | | | | | | 455 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,082 | | | | | | — | | | | | | 1,082 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,755) | | | | | | (13,755) | | |
Balances at March 31, 2021
|
| | | | 204,703,793 | | | | | | 75,877 | | | | | | | 30,182,983 | | | | | | 30 | | | | | | 10,703 | | | | | | (107,636) | | | | | | (96,903) | | |
Issuance of common stock upon exercise
of stock options |
| | | | — | | | | | | — | | | | | | | 5,159,411 | | | | | | 5 | | | | | | 197 | | | | | | — | | | | | | 202 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 535 | | | | | | — | | | | | | 535 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,371) | | | | | | (22,371) | | |
Balances at June 30, 2021
|
| | | | 204,703,793 | | | | | $ | 75,877 | | | | | | | 35,342,394 | | | | | $ | 35 | | | | | $ | 11,435 | | | | | $ | (130,007) | | | | | $ | (118,537) | | |
Balances at December 31, 2019
|
| | | | 196,217,618 | | | | | | 72,883 | | | | | | | 22,809,158 | | | | | | 23 | | | | | | 7,956 | | | | | | (66,489) | | | | | | (58,510) | | |
Issuance of Series B-1 convertible
preferred stock, net of issuance costs of $106 |
| | | | 8,486,175 | | | | | | 2,994 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of warrant to purchase common
stock |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 45 | | | | | | — | | | | | | 45 | | |
Issuance of common stock upon exercise
of stock options |
| | | | — | | | | | | — | | | | | | | 744,710 | | | | | | 1 | | | | | | 66 | | | | | | — | | | | | | 67 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 62 | | | | | | — | | | | | | 62 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,430) | | | | | | (6,430) | | |
Balances at March 31, 2020
|
| | | | 204,703,793 | | | | | | 75,877 | | | | | | | 23,553,868 | | | | | | 24 | | | | | | 8,129 | | | | | | (72,919) | | | | | | (64,766) | | |
Issuance of common stock upon exercise
of stock options |
| | | | — | | | | | | — | | | | | | | 29,166 | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 3 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 60 | | | | | | — | | | | | | 60 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (5,104) | | | | | | (5,104) | | | | | | | | |
Balances at June 30, 2020
|
| | | | 204,703,793 | | | | | $ | 75,877 | | | | | | | 23,583,034 | | | | | $ | 24 | | | | | $ | 8,192 | | | | | $ | (78,023) | | | | | $ | (69,807) | | |
| | |
Six Months Ended
June 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (36,126) | | | | | $ | (11,534) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 1,102 | | | | | | 394 | | |
Stock-based compensation
|
| | | | 1,617 | | | | | | 122 | | |
Noncash interest expense
|
| | | | 5,455 | | | | | | — | | |
Provision recorded for allowance for doubtful accounts
|
| | | | (63) | | | | | | (16) | | |
Loss on extinguishment of debt
|
| | | | 11,820 | | | | | | — | | |
Change in fair value of derivative liability
|
| | | | 2,220 | | | | | | — | | |
Change in fair value of common stock warrant liability
|
| | | | 921 | | | | | | — | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (1,335) | | | | | | (130) | | |
Inventory
|
| | | | (1,173) | | | | | | (855) | | |
Commission assets
|
| | | | (742) | | | | | | (676) | | |
Contract assets
|
| | | | (239) | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | (7,495) | | | | | | (467) | | |
Accounts payable
|
| | | | 5,361 | | | | | | (696) | | |
Deferred revenue
|
| | | | 253 | | | | | | 1,087 | | |
Deferred rent
|
| | | | 152 | | | | | | (14) | | |
Warranty Reserve
|
| | | | (42) | | | | | | (56) | | |
Accrued expenses and other current liabilities
|
| | | | 1,360 | | | | | | (268) | | |
Net cash provided (used in) operating activities
|
| | | | (16,954) | | | | | | (13,109) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (9,292) | | | | | | (2,106) | | |
Net cash used in investing activities
|
| | | | (9,292) | | | | | | (2,106) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of Series B-1 convertible preferred stock, net of issuance costs
|
| | | | — | | | | | | 2,994 | | |
Proceeds from exercise of stock options
|
| | | | 657 | | | | | | 70 | | |
Repayment of financing obligations
|
| | | | (359) | | | | | | (161) | | |
Proceeds from long-term debt, net of issuance costs
|
| | | | 31,882 | | | | | | 3,154 | | |
Net cash provided by financing activities
|
| | | | 32,180 | | | | | | 6,057 | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | 5,934 | | | | | | (9,158) | | |
Cash, cash equivalents and restricted cash | | | | | | | | | | | | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 4,704 | | | | | | 17,341 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 10,638 | | | | | $ | 8,183 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 247 | | | | | $ | 123 | | |
Supplemental disclosure of non-cash activities | | | | | | | | | | | | | |
Issuance of equity classified warrants
|
| | | | — | | | | | | 45 | | |
Transfer of inventory to property and equipment
|
| | | $ | 46 | | | | | | 86 | | |
| | |
As of December 31, 2020
|
| |
As of December 31, 2019
|
| ||||||||||||||||||||||||||||||
|
As previously
reported |
| |
Adjustment
|
| |
Revised
|
| |
As previously
reported |
| |
Adjustment
|
| |
Revised
|
| ||||||||||||||||||||
Convertible preferred stock
|
| | | $ | 75,393 | | | | | $ | 484 | | | | | $ | 75,877 | | | | | $ | 72,399 | | | | | $ | 484 | | | | | $ | 72,883 | | |
Additional paid-in capital
|
| | | $ | 9,921 | | | | | $ | (752) | | | | | $ | 9,169 | | | | | $ | 8,708 | | | | | $ | (752) | | | | | $ | 7,956 | | |
Accumulated deficit
|
| | | $ | (94,149) | | | | | $ | 268 | | | | | $ | (93,881) | | | | | $ | (66,757) | | | | | $ | 268 | | | | | $ | (66,489) | | |
Stockholders’ deficit
|
| | | $ | (84,202) | | | | | $ | (484) | | | | | $ | (84,686) | | | | | $ | (58,026) | | | | | $ | (484) | | | | | $ | (58,510) | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Customer A
|
| | | | — | | | | | | 11.0% | | | | | | — | | | | | | 11.0% | | |
Customer B
|
| | | | 17.0% | | | | | | — | | | | | | — | | | | | | — | | |
Customer C
|
| | | | — | | | | | | — | | | | | | 14.0% | | | | | | — | | |
| | | | | 17.0% | | | | | | 11.0% | | | | | | 14.0% | | | | | | 11.0 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Customer B
|
| | | | 11.80% | | | | | | — | | |
Customer C
|
| | | | 18.30% | | | | | | — | | |
Customer D
|
| | | | — | | | | | | 23.8% | | |
Customer E
|
| | | | — | | | | | | 23.4% | | |
| | | | | 30.1% | | | | | | 47.2% | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Cash and cash equivalents
|
| | | $ | 9,963 | | | | | $ | 4,704 | | |
Restricted cash
|
| | | | 675 | | | | | | — | | |
Total cash, cash equivalents, and restricted cash
|
| | | $ | 10,638 | | | | | $ | 4,704 | | |
| | |
Estimated Useful Life
|
|
Computers and telecommunications equipment | | |
3 years
|
|
Lab equipment | | |
5 years
|
|
Software | | |
4 years
|
|
| | |
Estimated Useful Life
|
|
Furniture and fixtures | | |
5 years
|
|
Leasehold improvements | | |
Shorter of remaining lease term or useful life
|
|
Leased equipment | | |
7 years
|
|
| | |
Less than 1 year
|
| |
Greater than 1 year
|
| |
Total
|
| |||||||||
Product revenue
|
| | | $ | 156 | | | | | $ | 181 | | | | | $ | 337 | | |
Subscription revenue
|
| | | | 7,089 | | | | | | 15,326 | | | | | | 22,415 | | |
Service revenue
|
| | | | — | | | | | | — | | | | | | — | | |
Maintenance revenue
|
| | | | 849 | | | | | | 2,008 | | | | | | 2,857 | | |
Total revenue
|
| | | $ | 8,094 | | | | | $ | 17,515 | | | | | $ | 25,609 | | |
Quarter Ending June 30, 2021:
|
| ||||||
2021
|
| | | $ | 3,627 | | |
2022
|
| | | | 6,869 | | |
2023
|
| | | | 6,224 | | |
2024
|
| | | | 4,356 | | |
Quarter Ending June 30, 2021:
|
| ||||||
2025
|
| | | | 1,130 | | |
Thereafter
|
| | | | 209 | | |
| | | | $ | 22,415 | | |
|
Contract Liabilities
|
| | | | | | |
Balance at December 31, 2020
|
| | | $ | 4,197 | | |
Revenue recognized
|
| | | | (3,740) | | |
Revenue deferred
|
| | | | 3,993 | | |
Balance at June 30, 2021
|
| | | $ | 4,450 | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Product revenue
|
| | | $ | 2,452 | | | | | $ | 18 | | | | | $ | 4,954 | | | | | $ | 73 | | |
Subscription revenue (1)
|
| | | | 1,513 | | | | | | 490 | | | | | | 2,813 | | | | | | 949 | | |
Service revenue
|
| | | | 291 | | | | | | — | | | | | | 356 | | | | | | 5 | | |
Maintenance revenue
|
| | | | 224 | | | | | | 141 | | | | | | 356 | | | | | | 262 | | |
Total revenue
|
| | | $ | 4,480 | | | | | $ | 649 | | | | | $ | 8,479 | | | | | $ | 1,289 | | |
| | |
Fair Value Measurements at June 30, 2021
|
| |||||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 7,982 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,982 | | |
Total assets measured at fair value
|
| | | $ | 7,982 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,982 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 922 | | | | | $ | 922 | | |
Derivative liability
|
| | | | — | | | | | | — | | | | | | 20,206 | | | | | | 20,206 | | |
Total liabilities measured at fair value
|
| | | $ | — | | | | | $ | — | | | | | $ | 21,128 | | | | | $ | 21,128 | | |
| | |
Fair Value Measurements as of December 31, 2020
|
| |||||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 1 | | | | | $ | 1 | | |
Derivative liability
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | 1,000 | | |
Total liabilities measured at fair value
|
| | | | — | | | | | | — | | | | | | 1,001 | | | | | | 1,001 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 1,001 | | | | | $ | 1,001 | | |
|
Balance at December 31, 2020
|
| | | $ | 1 | | |
|
Change in fair value
|
| | | | 921 | | |
|
Balance at June 30, 2021
|
| | | $ | 922 | | |
|
Balance at December 31, 2020
|
| | | $ | 1,000 | | |
|
Initial fair value of the embedded derivative
|
| | | | 16,986 | | |
|
Change in fair value
|
| | | | 2,220 | | |
|
Balance at June 30, 2021
|
| | | $ | 20,206 | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||
|
2021
|
| |
2020
|
| ||||||||
Raw materials
|
| | | $ | 459 | | | | | $ | 499 | | |
Work in process
|
| | | | — | | | | | | 188 | | |
Finished goods
|
| | | | 3,410 | | | | | | 2,055 | | |
Total
|
| | | $ | 3,869 | | | | | $ | 2,742 | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||
|
2021
|
| |
2020
|
| ||||||||
Prepaid deposits
|
| | | $ | 2,949 | | | | | $ | — | | |
Deferred transaction costs
|
| | | | 2,875 | | | | | | — | | |
Short-term contract assets
|
| | | | 2,034 | | | | | | — | | |
Prepaid subscriptions
|
| | | | 314 | | | | | | 594 | | |
Other
|
| | | | 223 | | | | | | 306 | | |
Total
|
| | | $ | 8,395 | | | | | $ | 900 | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||
|
2021
|
| |
2020
|
| ||||||||
Computers and telecom equipment
|
| | | $ | 217 | | | | | $ | 217 | | |
Lab equipment
|
| | | | 494 | | | | | | 487 | | |
Software
|
| | | | 59 | | | | | | 59 | | |
Furniture and fixtures
|
| | | | 37 | | | | | | 37 | | |
Leasehold improvements
|
| | | | 553 | | | | | | 95 | | |
Leased equipment
|
| | | | 19,821 | | | | | | 10,948 | | |
| | | | | 21,181 | | | | | | 11,843 | | |
Less: Accumulated depreciation and amortization
|
| | | | (3,629) | | | | | | (2,527) | | |
| | | | $ | 17,552 | | | | | $ | 9,316 | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||
|
2021
|
| |
2020
|
| ||||||||
Leased equipment
|
| | | $ | 19,821 | | | | | $ | 10,948 | | |
Accumulated depreciation
|
| | | | (2,724) | | | | | | (1,649) | | |
Leased equipment, net
|
| | | $ | 17,097 | | | | | $ | 9,299 | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||
|
2021
|
| |
2020
|
| ||||||||
Accrued employee compensation and benefits expense
|
| | | $ | 1,846 | | | | | $ | 2,345 | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||
|
2021
|
| |
2020
|
| ||||||||
Accrued professional services and consulting
|
| | | | 2,597 | | | | | | 1,327 | | |
Accrued interest
|
| | | | 347 | | | | | | — | | |
Other
|
| | | | 703 | | | | | | 55 | | |
| | | | $ | 5,493 | | | | | $ | 3,727 | | |
|
| | |
June 30,
|
| |
December 31,
|
| ||||||
|
2021
|
| |
2020
|
| ||||||||
Term loans payable
|
| | | $ | 10,000 | | | | | $ | 10,000 | | |
Revolving line of credit outstanding
|
| | | | 5,422 | | | | | | 3,550 | | |
Convertible note
|
| | | | 32,802 | | | | | | 3,000 | | |
Less: Unamortized discount
|
| | | | (70) | | | | | | (118) | | |
| | | | | 48,154 | | | | | | 16,432 | | |
Less: Current portion of long-term debt
|
| | | | 29,606 | | | | | | — | | |
Long-term debt, net of discount
|
| | | $ | 18,548 | | | | | $ | 16,432 | | |
Year Ending December 31,
|
| | | | | | |
2021 (remaining six months)
|
| | | $ | 29,606 | | |
2022
|
| | | | 7,421 | | |
2023
|
| | | | 7,197 | | |
2024
|
| | | | 4,000 | | |
| | | | $ | 48,224 | | |
| | |
June 30, 2021 and December 31, 2020
|
| |||||||||||||||||||||||||||
|
Preferred Stock
Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying Value
|
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||||
Series A-1 Preferred Stock
|
| | | | 67,156,152 | | | | | | 64,469,906 | | | | | $ | 18,394 | | | | | $ | 18,000 | | | | | | 64,469,906 | | |
Series A Preferred Stock
|
| | | | 9,233,677 | | | | | | 9,233,677 | | | | | | 11,321 | | | | | | 11,819 | | | | | | 18,481,789 | | |
| | |
June 30, 2021 and December 31, 2020
|
| |||||||||||||||||||||||||||
|
Preferred Stock
Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying Value
|
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||||
Series B-1 Preferred Stock
|
| | | | 90,328,396 | | | | | | 90,328,396 | | | | | | 31,953 | | | | | | 32,997 | | | | | | 90,328,396 | | |
Series B Preferred Stock
|
| | | | 40,671,814 | | | | | | 40,671,814 | | | | | | 14,209 | | | | | | 14,284 | | | | | | 40,671,814 | | |
| | | | | 207,390,039 | | | | | | 204,703,793 | | | | | $ | 75,877 | | | | | $ | 77,100 | | | | | | 213,951,905 | | |
|
June 30, 2021 and December 31, 2020
|
| ||||||||||||||||||||||||
Issuance Date
|
| |
Contractual Term
(in years) |
| |
Underlying Equity
Instrument |
| |
Balance Sheet
Classification |
| |
Shares Issuable Upon
Exercise of Warrant |
| |
Weighted Average
Exercise Price |
| |||||||||
March 17, 2014
|
| | | | 10 | | | |
Common stock
|
| |
Liability
|
| | | | 250,000 | | | | | $ | 0.09 | | |
September 28, 2016
|
| | | | 10 | | | |
Preferred Stock
|
| |
Temporary Equity
|
| | | | 2,686,246 | | | | | $ | 0.001 | | |
July 5, 2017
|
| | | | 10 | | | |
Common stock
|
| |
Equity
|
| | | | 375,000 | | | | | $ | 0.09 | | |
February 12, 2019
|
| | | | 10 | | | |
Common stock
|
| |
Equity
|
| | | | 75,000 | | | | | $ | 0.09 | | |
March 30, 2020
|
| | | | 10 | | | |
Common stock
|
| |
Equity
|
| | | | 740,991 | | | | | $ | 0.15 | | |
December 3, 2020
|
| | | | 10 | | | |
Common stock
|
| |
Equity
|
| | | | 1,000,000 | | | | | $ | 0.16 | | |
| | | | | | | | | | | | | | | | | 5,127,237 | | | | | | | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Risk-free interest rate
|
| | | | 0.7% | | | | | | N/A | | |
Expected term (in years)
|
| | | | 6.0 | | | | | | N/A | | |
Expected volatility
|
| | | | 31.4% | | | | | | N/A | | |
Expected dividend yield
|
| | | | 0.0% | | | | | | N/A | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of December 31, 2020
|
| | | | 49,679,554 | | | | | $ | 0.14 | | | | | | 8.24 | | | | | $ | 1,073 | | |
Granted
|
| | | | 17,130,123 | | | | | | 0.16 | | | | | | 9.53 | | | | | | 49,335 | | |
Exercised
|
| | | | (5,523,538) | | | | | | 0.12 | | | | | | 5.43 | | | | | | 16,132 | | |
Exercised upon settlement of related party note
|
| | | | (3,888,889) | | | | | | 0.09 | | | | | | 7.21 | | | | | | 272 | | |
Forfeited
|
| | | | (223,875) | | | | | | 0.15 | | | | | | — | | | | | | 646 | | |
Outstanding as of June 30, 2021
|
| | | | 57,173,375 | | | | | | 0.15 | | | | | | 8.46 | | | | | $ | 165,295 | | |
Vested and expected to vest as of June 30,
2021 |
| | | | 57,173,375 | | | | | $ | 0.15 | | | | | | 8.46 | | | | | $ | 165,295 | | |
Options exercisable as of June 30, 2021
|
| | | | 23,914,233 | | | | | $ | 0.14 | | | | | | 7.45 | | | | | $ | 69,461 | | |
| | |
Number of
Shares |
| |
Grant Date
Fair Value |
| ||||||
Outstanding as of December 31, 2020
|
| | | | — | | | | | | — | | |
Granted
|
| | | | 765,000 | | | | | $ | 3.04 | | |
Vested
|
| | | | — | | | | | | — | | |
Cancelled
|
| | | | — | | | | | | — | | |
Outstanding as of June 30, 2021
|
| | | | 765,000 | | | | | $ | 3.04 | | |
|
Risk-free interest rate
|
| | | | 0.4% | | |
|
Expected term (in years)
|
| | | | 3.0 | | |
|
Expected volatility
|
| | | | 23.9% | | |
|
Expected dividend yield
|
| | | | 0.0% | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
2Cost of revenue
|
| | | $ | 5 | | | | | $ | 2 | | | | | $ | 10 | | | | | $ | 4 | | |
Sales and marketing
|
| | | | 375 | | | | | | 19 | | | | | | 1,308 | | | | | | 40 | | |
General and administrative
|
| | | | 102 | | | | | | 19 | | | | | | 196 | | | | | | 38 | | |
Research and development
|
| | | | 53 | | | | | | 20 | | | | | | 103 | | | | | | 40 | | |
Total stock-based compensation expense
|
| | | $ | 535 | | | | | $ | 60 | | | | | $ | 1,617 | | | | | $ | 122 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Stock options
|
| | | $ | 264 | | | | | $ | 60 | | | | | $ | 467 | | | | | $ | 122 | | |
Warrants
|
| | | | 197 | | | | | | — | | | | | | 1,004 | | | | | | — | | |
RSU’s
|
| | | | 74 | | | | | | — | | | | | | 146 | | | | | | — | | |
Total stock-based compensation expense
|
| | | $ | 535 | | | | | $ | 60 | | | | | $ | 1,617 | | | | | $ | 122 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss attributable to common stockholders – basic and diluted
|
| | | $ | (22,371) | | | | | $ | (5,104) | | | | | $ | (36,126) | | | | | $ | (11,534) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 31,540,397 | | | | | | 23,568,291 | | | | | | 29,593,131 | | | | | | 23,491,518 | | |
Net loss per share attributable common stockholders – basic and diluted
|
| | | $ | (0.71) | | | | | $ | (0.22) | | | | | $ | (1.22) | | | | | $ | (0.49) | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Options to purchase common stock
|
| | | | 57,173,375 | | | | | | 28,348,557 | | |
Warrants to purchase common stock
|
| | | | 2,789,589 | | | | | | 1,440,991 | | |
Convertible preferred stock (as converted to common stock)
|
| | | | 213,951,905 | | | | | | 213,951,905 | | |
Warrants to purchase preferred stock (as converted to warrants to purchase common stock)
|
| | | | 2,686,246 | | | | | | 2,686,246 | | |
Unvested restricted stock units
|
| | | | 765,000 | | | | | | — | | |
Convertible notes (as converted to common stock)
|
| | | | 10,028,000* | | | | | | — | | |
| | | | | 287,394,115 | | | | | | 246,427,699 | | |
Year Ending December 31:
|
| | | | | | |
2021 (remaining six months)
|
| | | $ | 185 | | |
2022
|
| | | | 1,116 | | |
2023
|
| | | | 1,150 | | |
2024
|
| | | | 981 | | |
| | | | $ | 3,432 | | |