Summary of impacts of the error on the consolidated financial statements |
The impact of the revisions is as follows (in thousands): Revised Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
As Previously Reported |
Adjustment |
As Revised |
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
307,492 |
|
$ |
— |
|
$ |
307,492 |
|
Restricted cash |
400 |
|
— |
|
400 |
|
Accounts receivable, net |
6,477 |
|
— |
|
6,477 |
|
Inventory |
5,140 |
|
(2,250) |
|
2,890 |
|
Current portion of contract assets |
1,459 |
|
— |
|
1,459 |
|
Current portion of commission asset |
1,645 |
|
— |
|
1,645 |
|
Prepaid expenses and other current assets |
11,047 |
|
(290) |
|
10,757 |
|
Total current assets |
333,660 |
|
(2,540) |
|
331,120 |
|
Restricted cash, noncurrent |
275 |
|
— |
|
275 |
|
Contract assets, noncurrent |
3,418 |
|
— |
|
3,418 |
|
Commission asset, noncurrent |
3,719 |
|
— |
|
3,719 |
|
Property and equipment, net |
21,592 |
|
2,191 |
|
23,783 |
|
|
|
|
|
Other assets |
401 |
|
141 |
|
542 |
|
Total assets |
$ |
363,065 |
|
$ |
(208) |
|
$ |
362,857 |
|
|
|
|
|
Liabilities and Stockholders’ Equity |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
6,363 |
|
$ |
(318) |
|
$ |
6,045 |
|
Accrued expenses and other current liabilities |
9,183 |
|
368 |
|
9,551 |
|
Current portion of deferred revenue |
6,690 |
|
(91) |
|
6,599 |
|
Current portion of deferred rent |
135 |
|
— |
|
135 |
|
Current portion of long-term debt |
2,000 |
|
— |
|
2,000 |
|
|
|
|
|
Total current liabilities |
24,371 |
|
(41) |
|
24,330 |
|
Deferred revenue, noncurrent |
2,475 |
|
— |
|
2,475 |
|
Deferred rent, noncurrent |
333 |
|
— |
|
333 |
|
Long-term debt, noncurrent |
7,945 |
|
— |
|
7,945 |
|
|
|
|
|
Contingent earn-out liability |
20,809 |
|
397 |
|
21,206 |
|
Contingently issuable common stock liability |
5,264 |
|
— |
|
5,264 |
|
Public warrant liability |
11,030 |
|
— |
|
11,030 |
|
Total liabilities |
72,227 |
|
356 |
|
72,583 |
|
|
|
|
|
Stockholders’ equity: |
|
|
|
Convertible preferred stock |
— |
|
— |
|
— |
|
Common stock |
14 |
|
— |
|
14 |
|
Additional paid-in capital |
395,563 |
|
501 |
|
396,064 |
|
|
|
|
|
Accumulated deficit |
(104,739) |
|
(1,065) |
|
(105,804) |
|
Stockholders’ equity |
290,838 |
|
(564) |
|
290,274 |
|
Total liabilities and stockholders’ equity |
$ |
363,065 |
|
$ |
(208) |
|
$ |
362,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
As Previously Reported |
Adjustment |
As Revised |
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
4,704 |
|
$ |
— |
|
$ |
4,704 |
|
|
|
|
|
Accounts receivable, net |
1,401 |
|
— |
|
1,401 |
|
Inventory |
2,742 |
|
(1,156) |
|
1,586 |
|
|
|
|
|
Current portion of commission asset |
562 |
|
— |
|
562 |
|
Prepaid expenses and other current assets |
900 |
|
641 |
|
1,541 |
|
Total current assets |
10,309 |
|
(515) |
|
9,794 |
|
|
|
|
|
|
|
|
|
Commission asset, noncurrent |
1,730 |
|
— |
|
1,730 |
|
Property and equipment, net |
9,316 |
|
752 |
|
10,068 |
|
|
|
|
|
Other assets |
— |
|
173 |
|
173 |
|
Total assets |
$ |
21,355 |
|
$ |
410 |
|
$ |
21,765 |
|
|
|
|
|
Liabilities and Stockholders’ Equity |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
4,437 |
|
$ |
— |
|
$ |
4,437 |
|
Accrued expenses and other current liabilities |
3,727 |
|
484 |
|
4,211 |
|
Current portion of deferred revenue |
3,717 |
|
45 |
|
3,762 |
|
Current portion of deferred rent |
11 |
|
— |
|
11 |
|
Current portion of financing obligations |
227 |
|
— |
|
227 |
|
|
|
|
|
|
|
|
|
Total current liabilities |
12,119 |
|
529 |
|
12,648 |
|
Deferred revenue, noncurrent |
480 |
|
— |
|
480 |
|
|
|
|
|
Financing obligation, noncurrent |
132 |
|
— |
|
132 |
|
Long-term debt, noncurrent |
16,432 |
|
— |
|
16,432 |
|
Derivative Liability |
1,000 |
|
— |
|
1,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock warrant liability |
1 |
|
— |
|
1 |
|
Total liabilities |
30,164 |
|
529 |
|
30,693 |
|
|
|
|
|
Stockholders’ equity: |
|
|
|
Convertible preferred stock |
75,877 |
|
— |
|
75,877 |
|
Common stock |
1 |
|
— |
|
1 |
|
Additional paid-in capital |
9,194 |
|
916 |
|
10,110 |
|
|
|
|
|
Accumulated deficit |
(93,881) |
|
(1,035) |
|
(94,916) |
|
Stockholders’ equity |
(84,686) |
|
(119) |
|
(84,805) |
|
Total liabilities and stockholders’ equity |
$ |
21,355 |
|
$ |
410 |
|
$ |
21,765 |
|
Revised Condensed Consolidated Statements of Operations and Comprehensive Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2022 |
|
As Previously Reported |
|
Adjustment |
|
As Revised |
Revenue: |
|
|
|
|
|
Product revenue |
$ |
5,194 |
|
|
$ |
— |
|
|
$ |
5,194 |
|
Subscription revenue |
3,020 |
|
|
(16) |
|
|
3,004 |
|
Service revenue |
501 |
|
|
11 |
|
|
512 |
|
Total revenue |
8,715 |
|
|
(5) |
|
|
8,710 |
|
Cost of revenue: |
|
|
|
|
|
Cost of product revenue |
5,576 |
|
|
(370) |
|
|
5,206 |
|
Cost of subscription revenue |
1,065 |
|
|
477 |
|
|
1,542 |
|
Cost of service revenue |
448 |
|
|
617 |
|
|
1,065 |
|
Total cost of revenue |
7,089 |
|
|
724 |
|
|
7,813 |
|
Gross profit |
1,626 |
|
|
(729) |
|
|
897 |
|
Operating expenses: |
|
|
|
|
|
Research and development |
4,286 |
|
|
(111) |
|
|
4,175 |
|
Sales and marketing expense |
12,053 |
|
|
(2,381) |
|
|
9,672 |
|
General and administrative |
11,093 |
|
|
(276) |
|
|
10,817 |
|
Loss from impairment of property and equipment |
96 |
|
|
— |
|
|
96 |
|
Total operating expenses |
27,528 |
|
|
(2,768) |
|
|
24,760 |
|
Loss from operations |
(25,902) |
|
|
2,039 |
|
|
(23,863) |
|
Other income (expense), net: |
|
|
|
|
|
Interest expense |
(142) |
|
|
— |
|
|
(142) |
|
Interest income |
209 |
|
|
(141) |
|
|
68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of contingent earn-out liability |
4,226 |
|
|
(1,148) |
|
|
3,078 |
|
Change in fair value of contingently issuable common stock liability |
1,472 |
|
|
— |
|
|
1,472 |
|
Change in fair value of public warrant liability |
5,586 |
|
|
— |
|
|
5,586 |
|
|
|
|
|
|
|
Total other income (expense), net |
11,351 |
|
|
(1,289) |
|
|
10,062 |
|
Net loss |
$ |
(14,551) |
|
|
$ |
750 |
|
|
$ |
(13,801) |
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic and diluted |
142,878,406 |
|
|
— |
|
|
142,878,406 |
|
Net loss per share - basic and diluted |
$ |
(0.10) |
|
|
$ |
— |
|
|
$ |
(0.10) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2021 |
|
As Previously Reported |
|
Adjustment |
|
As Revised |
Revenue: |
|
|
|
|
|
Product revenue |
$ |
13,917 |
|
|
$ |
(286) |
|
|
$ |
13,631 |
|
Subscription revenue |
7,855 |
|
|
(52) |
|
|
7,803 |
|
Service revenue |
1,920 |
|
|
39 |
|
|
1,959 |
|
Total revenue |
23,692 |
|
|
(299) |
|
|
23,393 |
|
Cost of revenue: |
|
|
|
|
|
Cost of product revenue |
12,471 |
|
|
(192) |
|
|
12,279 |
|
Cost of subscription revenue |
3,644 |
|
|
857 |
|
|
4,501 |
|
Cost of service revenue |
936 |
|
|
1,648 |
|
|
2,584 |
|
Total cost of revenue |
17,051 |
|
|
2,313 |
|
|
19,364 |
|
Gross profit |
6,641 |
|
|
(2,612) |
|
|
4,029 |
|
Operating expenses: |
|
|
|
|
|
Research and development |
11,416 |
|
|
42 |
|
|
11,458 |
|
Sales and marketing expense |
27,404 |
|
|
(1,305) |
|
|
26,099 |
|
General and administrative |
20,013 |
|
|
(144) |
|
|
19,869 |
|
Loss from impairment of property and equipment |
1,869 |
|
|
— |
|
|
1,869 |
|
Total operating expenses |
60,702 |
|
|
(1,407) |
|
|
59,295 |
|
Loss from operations |
(54,061) |
|
|
(1,205) |
|
|
(55,266) |
|
Other income (expense), net: |
|
|
|
|
|
Interest expense, net |
(6,095) |
|
|
27 |
|
|
(6,068) |
|
Interest income |
— |
|
|
— |
|
|
— |
|
Loss on disposal of property and equipment |
(617) |
|
|
— |
|
|
(617) |
|
Loss on extinguishment of debt |
(12,685) |
|
|
— |
|
|
(12,685) |
|
Change in fair value of derivative liability |
(1,745) |
|
|
— |
|
|
(1,745) |
|
Change in fair value of contingent earn-out liability |
46,212 |
|
|
1,148 |
|
|
47,360 |
|
Change in fair value of contingently issuable common stock liability |
6,406 |
|
|
— |
|
|
6,406 |
|
Change in fair value of public warrant liability |
12,606 |
|
|
— |
|
|
12,606 |
|
Change in fair value of common stock warrant liability |
(879) |
|
|
— |
|
|
(879) |
|
Total other income (expense), net |
43,203 |
|
|
1,175 |
|
|
44,378 |
|
Net loss |
$ |
(10,858) |
|
|
$ |
(30) |
|
|
$ |
(10,888) |
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic and diluted |
71,662,694 |
|
|
— |
|
|
71,662,694 |
|
Net loss per share - basic and diluted |
$ |
(0.15) |
|
|
$ |
— |
|
|
$ |
(0.15) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2021 |
|
Nine Months Ended September 30, 2021 |
|
As Previously Reported |
|
Adjustment |
|
As Revised |
|
As Previously Reported |
|
Adjustment |
|
As Revised |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
Product revenue |
$ |
5,345 |
|
|
$ |
50 |
|
|
$ |
5,395 |
|
|
$ |
10,299 |
|
|
$ |
(20) |
|
|
$ |
10,279 |
|
Subscription revenue |
2,305 |
|
|
7 |
|
|
2,312 |
|
|
5,118 |
|
|
(58) |
|
|
5,060 |
|
Service revenue |
717 |
|
|
— |
|
|
717 |
|
|
1,429 |
|
|
27 |
|
|
1,456 |
|
Total revenue |
8,367 |
|
|
57 |
|
|
8,424 |
|
|
16,846 |
|
|
(51) |
|
|
16,795 |
|
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue |
2,933 |
|
|
34 |
|
|
2,967 |
|
|
7,237 |
|
|
149 |
|
|
7,386 |
|
Cost of subscription revenue |
1,086 |
|
|
191 |
|
|
1,277 |
|
|
2,542 |
|
|
538 |
|
|
3,080 |
|
Cost of service revenue |
192 |
|
|
521 |
|
|
713 |
|
|
732 |
|
|
953 |
|
|
1,685 |
|
Total cost of revenue |
4,211 |
|
|
746 |
|
|
4,957 |
|
|
10,511 |
|
|
1,640 |
|
|
12,151 |
|
Gross profit |
4,156 |
|
|
(689) |
|
|
3,467 |
|
|
6,335 |
|
|
(1,691) |
|
|
4,644 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
Research and development |
3,641 |
|
|
(29) |
|
|
3,612 |
|
|
8,330 |
|
|
69 |
|
|
8,399 |
|
Sales and marketing expense |
8,510 |
|
|
1,514 |
|
|
10,024 |
|
|
17,284 |
|
|
472 |
|
|
17,756 |
|
General and administrative |
6,983 |
|
|
552 |
|
|
7,535 |
|
|
11,162 |
|
|
896 |
|
|
12,058 |
|
Loss from impairment of property and equipment |
1,656 |
|
|
— |
|
|
1,656 |
|
|
1,656 |
|
|
— |
|
|
1,656 |
|
Total operating expenses |
20,790 |
|
|
2,037 |
|
|
22,827 |
|
|
38,432 |
|
|
1,437 |
|
|
39,869 |
|
Loss from operations |
(16,634) |
|
|
(2,726) |
|
|
(19,360) |
|
|
(32,097) |
|
|
(3,128) |
|
|
(35,225) |
|
Other income (expense), net: |
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
(286) |
|
|
(9) |
|
|
(295) |
|
|
(5,988) |
|
|
36 |
|
|
(5,952) |
|
Other expense, net |
(669) |
|
|
— |
|
|
(669) |
|
|
(669) |
|
|
— |
|
|
(669) |
|
Loss on extinguishment of debt |
(865) |
|
|
— |
|
|
(865) |
|
|
(12,685) |
|
|
— |
|
|
(12,685) |
|
Change in fair value of derivative liability |
475 |
|
|
— |
|
|
475 |
|
|
(1,745) |
|
|
— |
|
|
(1,745) |
|
Change in fair value of contingent earn-out liability |
31,818 |
|
|
791 |
|
|
32,609 |
|
|
31,818 |
|
|
791 |
|
|
32,609 |
|
Change in fair value of contingently issuable common stock liability |
5,718 |
|
|
— |
|
|
5,718 |
|
|
5,718 |
|
|
— |
|
|
5,718 |
|
Change in fair value of public warrant liability |
3,152 |
|
|
— |
|
|
3,152 |
|
|
3,152 |
|
|
— |
|
|
3,152 |
|
Change in fair value of common stock warrant liability |
42 |
|
|
— |
|
|
42 |
|
|
(879) |
|
|
— |
|
|
(879) |
|
Total other income (expense), net |
39,385 |
|
|
782 |
|
|
40,167 |
|
|
18,722 |
|
|
827 |
|
|
19,549 |
|
Net income (loss) attributable to common stockholders - basic |
$ |
22,751 |
|
|
$ |
(1,944) |
|
|
$ |
20,807 |
|
|
$ |
(13,375) |
|
|
$ |
(2,301) |
|
|
$ |
(15,676) |
|
Net income (loss) attributable to common stockholders - diluted |
$ |
23,222 |
|
|
$ |
(1,944) |
|
|
$ |
21,278 |
|
|
$ |
(13,375) |
|
|
$ |
(2,301) |
|
|
$ |
(15,676) |
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
Basic |
119,745,196 |
|
|
— |
|
|
119,745,196 |
|
|
47,772,253 |
|
|
— |
|
|
47,772,253 |
|
Diluted |
153,867,300 |
|
|
69,136 |
|
|
153,936,436 |
|
|
47,772,253 |
|
|
— |
|
|
47,772,253 |
|
Net income (loss) per share |
Basic |
$ |
0.19 |
|
|
$ |
(0.02) |
|
|
$ |
0.17 |
|
|
$ |
(0.28) |
|
|
$ |
(0.05) |
|
|
$ |
(0.33) |
|
Diluted |
$ |
0.15 |
|
|
$ |
(0.01) |
|
|
$ |
0.14 |
|
|
$ |
(0.28) |
|
|
$ |
(0.05) |
|
|
$ |
(0.33) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2021 |
|
Six Months Ended June 30, 2021 |
|
As Previously Reported |
|
Adjustment |
|
As Revised |
|
As Previously Reported |
|
Adjustment |
|
As Revised |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
Product revenue |
$ |
2,452 |
|
|
$ |
165 |
|
|
$ |
2,617 |
|
|
$ |
4,954 |
|
|
$ |
(70) |
|
|
$ |
4,884 |
|
Subscription revenue |
1,513 |
|
|
8 |
|
|
1,521 |
|
|
2,813 |
|
|
(65) |
|
|
2,748 |
|
Service revenue |
515 |
|
|
25 |
|
|
540 |
|
|
712 |
|
|
27 |
|
|
739 |
|
Total revenue |
4,480 |
|
|
198 |
|
|
4,678 |
|
|
8,479 |
|
|
(108) |
|
|
8,371 |
|
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue |
2,075 |
|
|
128 |
|
|
2,203 |
|
|
4,304 |
|
|
115 |
|
|
4,419 |
|
Cost of subscription revenue |
861 |
|
|
199 |
|
|
1,060 |
|
|
1,456 |
|
|
347 |
|
|
1,803 |
|
Cost of service revenue |
413 |
|
|
274 |
|
|
687 |
|
|
540 |
|
|
432 |
|
|
972 |
|
Total cost of revenue |
3,349 |
|
|
601 |
|
|
3,950 |
|
|
6,300 |
|
|
894 |
|
|
7,194 |
|
Gross profit |
1,131 |
|
|
(403) |
|
|
728 |
|
|
2,179 |
|
|
(1,002) |
|
|
1,177 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
Research and development |
1,077 |
|
|
(30) |
|
|
1,047 |
|
|
4,689 |
|
|
98 |
|
|
4,787 |
|
Sales and marketing expense |
5,090 |
|
|
34 |
|
|
5,124 |
|
|
8,774 |
|
|
(1,042) |
|
|
7,732 |
|
General and administrative |
1,280 |
|
|
191 |
|
|
1,471 |
|
|
4,179 |
|
|
344 |
|
|
4,523 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
7,447 |
|
|
195 |
|
|
7,642 |
|
|
17,642 |
|
|
(600) |
|
|
17,042 |
|
Loss from operations |
(6,316) |
|
|
(598) |
|
|
(6,914) |
|
|
(15,463) |
|
|
(402) |
|
|
(15,865) |
|
Other income (expense), net: |
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
(3,255) |
|
|
(8) |
|
|
(3,263) |
|
|
(5,702) |
|
|
45 |
|
|
(5,657) |
|
Interest income |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Loss on extinguishment of debt |
(11,820) |
|
|
— |
|
|
(11,820) |
|
|
(11,820) |
|
|
— |
|
|
(11,820) |
|
Change in fair value of derivative liability |
(795) |
|
|
— |
|
|
(795) |
|
|
(2,220) |
|
|
— |
|
|
(2,220) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of common stock warrant liability |
(185) |
|
|
— |
|
|
(185) |
|
|
(921) |
|
|
— |
|
|
(921) |
|
Total other income (expense), net |
(16,055) |
|
|
(8) |
|
|
(16,063) |
|
|
(20,663) |
|
|
45 |
|
|
(20,618) |
|
Net loss |
$ |
(22,371) |
|
|
$ |
(606) |
|
|
$ |
(22,977) |
|
|
$ |
(36,126) |
|
|
$ |
(357) |
|
|
$ |
(36,483) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic and diluted |
11,922,270 |
|
|
— |
|
|
11,922,270 |
|
|
11,186,204 |
|
|
— |
|
|
11,186,204 |
|
Net loss per share - basic and diluted |
$ |
(1.88) |
|
|
$ |
(0.05) |
|
|
$ |
(1.93) |
|
|
$ |
(3.23) |
|
|
$ |
(0.03) |
|
|
$ |
(3.26) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2021 |
|
As Previously Reported |
|
Adjustment |
|
As Revised |
Revenue: |
|
|
|
|
|
Product revenue |
$ |
2,502 |
|
|
$ |
(235) |
|
|
$ |
2,267 |
|
Subscription revenue |
1,300 |
|
|
(73) |
|
|
1,227 |
|
Service revenue |
197 |
|
|
2 |
|
|
199 |
|
Total revenue |
3,999 |
|
|
(306) |
|
|
3,693 |
|
Cost of revenue: |
|
|
|
|
|
Cost of product revenue |
2,229 |
|
|
(13) |
|
|
2,216 |
|
Cost of subscription revenue |
595 |
|
|
148 |
|
|
743 |
|
Cost of service revenue |
127 |
|
|
158 |
|
|
285 |
|
Total cost of revenue |
2,951 |
|
|
293 |
|
|
3,244 |
|
Gross profit |
1,048 |
|
|
(599) |
|
|
449 |
|
Operating expenses: |
|
|
|
|
|
Research and development |
3,612 |
|
|
128 |
|
|
3,740 |
|
Sales and marketing expense |
3,684 |
|
|
(1,076) |
|
|
2,608 |
|
General and administrative |
2,899 |
|
|
153 |
|
|
3,052 |
|
|
|
|
|
|
|
Total operating expenses |
10,195 |
|
|
(795) |
|
|
9,400 |
|
Loss from operations |
(9,147) |
|
|
196 |
|
|
(8,951) |
|
Other income (expense), net: |
|
|
|
|
|
Interest expense, net |
(2,447) |
|
|
53 |
|
|
(2,394) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of derivative liability |
(1,425) |
|
|
— |
|
|
(1,425) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of common stock warrant liability |
(736) |
|
|
— |
|
|
(736) |
|
Total other income (expense), net |
(4,608) |
|
|
53 |
|
|
(4,555) |
|
Net loss |
$ |
(13,755) |
|
|
$ |
249 |
|
|
$ |
(13,506) |
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic and diluted |
10,443,323 |
|
|
— |
|
|
10,443,323 |
|
Net loss per share - basic and diluted |
$ |
(1.32) |
|
|
$ |
0.03 |
|
|
$ |
(1.29) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2020 |
|
As Previously Reported |
|
Adjustment |
|
As Revised |
Revenue: |
|
|
|
|
|
Product revenue |
$ |
1,279 |
|
|
$ |
503 |
|
|
$ |
1,782 |
|
Subscription revenue |
2,637 |
|
|
93 |
|
|
2,730 |
|
Service revenue |
869 |
|
|
— |
|
|
869 |
|
Total revenue |
4,785 |
|
|
596 |
|
|
5,381 |
|
Cost of revenue: |
|
|
|
|
|
Cost of product revenue |
1,177 |
|
|
562 |
|
|
1,739 |
|
Cost of subscription revenue |
1,824 |
|
|
— |
|
|
1,824 |
|
Cost of service revenue |
495 |
|
|
1 |
|
|
496 |
|
Total cost of revenue |
3,496 |
|
|
563 |
|
|
4,059 |
|
Gross profit |
1,289 |
|
|
33 |
|
|
1,322 |
|
Operating expenses: |
|
|
|
|
|
Research and development |
15,710 |
|
|
(157) |
|
|
15,553 |
|
Sales and marketing expense |
7,365 |
|
|
919 |
|
|
8,284 |
|
General and administrative |
5,110 |
|
|
420 |
|
|
5,530 |
|
|
|
|
|
|
|
Total operating expenses |
28,185 |
|
|
1,182 |
|
|
29,367 |
|
Loss from operations |
(26,896) |
|
|
(1,149) |
|
|
(28,045) |
|
Other income (expense), net: |
|
|
|
|
|
Interest expense, net |
(430) |
|
|
114 |
|
|
(316) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on extinguishment of debt |
(66) |
|
|
— |
|
|
(66) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense), net |
(496) |
|
|
114 |
|
|
(382) |
|
Net loss |
$ |
(27,392) |
|
|
$ |
(1,035) |
|
|
$ |
(28,427) |
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic and diluted |
8,932,404 |
|
|
— |
|
|
8,932,404 |
|
Net loss per share - basic and diluted |
$ |
(3.07) |
|
|
$ |
(0.11) |
|
|
$ |
(3.18) |
|
Revised Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2022 |
|
As Previously Reported |
Adjustment |
As Revised |
Cash flows from operating activities: |
|
|
|
Net loss |
$ |
(14,551) |
|
$ |
750 |
|
$ |
(13,801) |
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
Depreciation and amortization |
948 |
|
138 |
|
1,086 |
|
Write-off of inventory |
324 |
|
— |
|
324 |
|
Adjustment to property and equipment for sales type leases |
(321) |
|
(304) |
|
(625) |
|
Loss from impairment of property and equipment |
96 |
|
— |
|
96 |
|
|
|
|
|
Stock-based compensation |
5,190 |
|
(1,263) |
|
3,927 |
|
Noncash interest expense |
5 |
|
— |
|
5 |
|
Noncash lease expense |
197 |
|
— |
|
197 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of earn-out liability |
(4,226) |
|
1,148 |
|
(3,078) |
|
Change in fair value of contingently issuable common stock |
(1,472) |
|
— |
|
(1,472) |
|
Change in fair value of public warrant liability |
(5,586) |
|
— |
|
(5,586) |
|
Changes in operating assets and liabilities |
|
|
|
Accounts receivable |
(2,112) |
|
— |
|
(2,112) |
|
Inventory |
(6,985) |
|
5,675 |
|
(1,310) |
|
Commission assets |
(351) |
|
— |
|
(351) |
|
Contract assets |
108 |
|
— |
|
108 |
|
Other assets |
— |
|
141 |
|
141 |
|
Prepaid expenses and other current assets |
(5,280) |
|
(291) |
|
(5,571) |
|
Accounts payable |
(1,867) |
|
1,012 |
|
(855) |
|
Deferred revenue |
2,778 |
|
(201) |
|
2,577 |
|
Deferred rent |
(468) |
|
468 |
|
— |
|
|
|
|
|
Accrued expenses and other current liabilities |
(2,065) |
|
(368) |
|
(2,433) |
|
Operating lease liability |
(229) |
|
(468) |
|
(697) |
|
Net cash used in operating activities |
(35,867) |
|
6,437 |
|
(29,430) |
|
Cash flows from investing activities: |
|
|
|
Development of internal-use software |
(646) |
|
(82) |
|
(728) |
|
Purchases of property and equipment |
(323) |
|
(6,366) |
|
(6,689) |
|
Net cash used in investing activities |
(969) |
|
(6,448) |
|
(7,417) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Proceeds from exercise of stock options |
216 |
|
11 |
|
227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
216 |
|
11 |
|
227 |
|
|
|
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
(36,620) |
|
— |
|
(36,620) |
|
Cash, cash equivalents and restricted cash |
|
|
|
Cash, cash equivalents and restricted cash at beginning of period |
308,167 |
|
— |
|
308,167 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
271,547 |
|
$ |
— |
|
$ |
271,547 |
|
Supplemental disclosure of non-cash activities |
|
|
|
Transfer of inventory to property and equipment |
$ |
4,620 |
|
$ |
(4,620) |
|
$ |
— |
|
Capital expenditures incurred but not yet paid |
1,693 |
|
698 |
|
2,391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2021 |
|
As Previously Reported |
Adjustment |
As Revised |
Cash flows from operating activities: |
|
|
|
Net loss |
$ |
(10,858) |
|
$ |
(30) |
|
$ |
(10,888) |
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
Depreciation and amortization |
2,895 |
|
— |
|
2,895 |
|
Write-off of inventory |
2,132 |
|
— |
|
2,132 |
|
Adjustment to property and equipment for sales type leases |
(91) |
|
— |
|
(91) |
|
Loss from impairment of property and equipment |
1,869 |
|
— |
|
1,869 |
|
Loss on disposal of property and equipment |
617 |
|
— |
|
617 |
|
Stock-based compensation |
8,511 |
|
1,085 |
|
9,596 |
|
Noncash interest expense |
5,245 |
|
— |
|
5,245 |
|
|
|
|
|
Provision recorded for allowance for doubtful accounts |
(13) |
|
— |
|
(13) |
|
Loss on extinguishment of debt |
12,685 |
|
— |
|
12,685 |
|
Change in fair value of derivative liability |
1,745 |
|
— |
|
1,745 |
|
Change in fair value of common stock warrant liability |
879 |
|
— |
|
879 |
|
Change in fair value of earn-out liability |
(46,212) |
|
(1,148) |
|
(47,360) |
|
Change in fair value of contingently issuable common stock |
(6,406) |
|
— |
|
(6,406) |
|
Change in fair value of public warrant liability |
(12,606) |
|
— |
|
(12,606) |
|
Changes in operating assets and liabilities |
|
|
|
Accounts receivable |
(5,063) |
|
— |
|
(5,063) |
|
Inventory |
(17,479) |
|
14,043 |
|
(3,436) |
|
Commission assets |
(3,072) |
|
— |
|
(3,072) |
|
Contract assets |
(4,877) |
|
— |
|
(4,877) |
|
Other assets |
— |
|
32 |
|
32 |
|
Prepaid expenses and other current assets |
(10,079) |
|
931 |
|
(9,148) |
|
Accounts payable |
(7) |
|
772 |
|
765 |
|
Deferred revenue |
4,968 |
|
(136) |
|
4,832 |
|
Deferred rent |
457 |
|
— |
|
457 |
|
Warranty reserve |
(42) |
|
— |
|
(42) |
|
Accrued expenses and other current liabilities |
5,174 |
|
(2,702) |
|
2,472 |
|
|
|
|
|
Net cash used in operating activities |
(69,628) |
|
12,847 |
|
(56,781) |
|
Cash flows from investing activities: |
|
|
|
Development of internal-use software |
(1,028) |
|
— |
|
(1,028) |
|
Purchases of property and equipment |
(3,710) |
|
(12,847) |
|
(16,557) |
|
Net cash used in investing activities |
(4,738) |
|
(12,847) |
|
(17,585) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Proceeds from exercise of stock options |
915 |
|
— |
|
915 |
|
Proceeds from issuance of common stock from the PIPE Investment |
300,000 |
|
— |
|
300,000 |
|
Proceeds from the closing of the Merger |
84,945 |
|
— |
|
84,945 |
|
Payment of offering costs from the closing of the Merger and PIPE Investment |
(34,132) |
|
— |
|
(34,132) |
|
Repayment of financing obligations |
(359) |
|
— |
|
(359) |
|
Proceeds from long-term debt, net of issuance costs |
31,882 |
|
— |
|
31,882 |
|
Repayment of principal on long-term debt |
(5,422) |
|
— |
|
(5,422) |
|
Net cash provided by financing activities |
377,829 |
|
— |
|
377,829 |
|
|
|
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
303,463 |
|
— |
|
303,463 |
|
Cash, cash equivalents and restricted cash |
|
|
|
Cash, cash equivalents and restricted cash at beginning of period |
4,704 |
|
— |
|
4,704 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
308,167 |
|
$ |
— |
|
$ |
308,167 |
|
Supplemental disclosure of non-cash activities |
|
|
|
Transfer of inventory to property and equipment |
$ |
12,949 |
|
$ |
(12,949) |
|
$ |
— |
|
Capital expenditures incurred but not yet paid |
347 |
|
2,589 |
|
2,936 |
|
Issuance of equity classified warrants |
1 |
|
(1) |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred offering costs included in accounts payable |
1,932 |
|
11 |
|
1,943 |
|
Conversion of convertible preferred stock to common stock |
75,877 |
|
— |
|
75,877 |
|
Initial fair value of contingent earn-out liability recognized in connection with the closing of the Merger |
67,021 |
|
— |
|
67,021 |
|
Initial fair value of contingently issuable common stock liability recognized in connection with the closing of the Merger |
11,670 |
|
— |
|
11,670 |
|
Conversion of common stock warrants to common stock in connection with the closing of the Merger |
880 |
|
— |
|
880 |
|
Initial fair value of public warrants in connection with the closing of the Merger |
23,636 |
|
— |
|
23,636 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2021 |
|
As Previously Reported |
Adjustment |
As Revised |
Cash flows from operating activities: |
|
|
|
Net loss |
$ |
(13,375) |
|
$ |
(2,301) |
|
$ |
(15,676) |
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
Depreciation and amortization |
1,948 |
|
— |
|
1,948 |
|
Write-off of inventory |
400 |
|
— |
|
400 |
|
|
|
|
|
Loss from impairment of property and equipment |
1,656 |
|
— |
|
1,656 |
|
Loss on disposal of property and equipment |
659 |
|
— |
|
659 |
|
Stock-based compensation |
4,013 |
|
2,019 |
|
6,032 |
|
Noncash interest expense |
5,561 |
|
— |
|
5,561 |
|
|
|
|
|
Provision recorded for allowance for doubtful accounts |
(63) |
|
— |
|
(63) |
|
Loss on extinguishment of debt |
12,685 |
|
— |
|
12,685 |
|
Change in fair value of derivative liability |
1,745 |
|
— |
|
1,745 |
|
Change in fair value of common stock warrant liability |
879 |
|
— |
|
879 |
|
Change in fair value of earn-out liability |
(31,818) |
|
(791) |
|
(32,609) |
|
Change in fair value of contingently issuable common stock |
(5,718) |
|
— |
|
(5,718) |
|
Change in fair value of public warrant liability |
(3,152) |
|
— |
|
(3,152) |
|
Changes in operating assets and liabilities |
|
|
|
Accounts receivable |
(5,866) |
|
— |
|
(5,866) |
|
Inventory |
(10,836) |
|
10,100 |
|
(736) |
|
Commission assets |
(1,102) |
|
— |
|
(1,102) |
|
Contract assets |
(2,582) |
|
(895) |
|
(3,477) |
|
Other assets |
— |
|
23 |
|
23 |
|
Prepaid expenses and other current assets |
(12,772) |
|
1,237 |
|
(11,535) |
|
Accounts payable |
2,264 |
|
(2,024) |
|
240 |
|
Deferred revenue |
2,459 |
|
(107) |
|
2,352 |
|
Deferred rent |
397 |
|
— |
|
397 |
|
Warranty reserve |
(42) |
|
— |
|
(42) |
|
Accrued expenses and other current liabilities |
2,183 |
|
651 |
|
2,834 |
|
|
|
|
|
Net cash used in operating activities |
(50,477) |
|
7,912 |
|
(42,565) |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Purchases of property and equipment |
(3,082) |
|
(7,912) |
|
(10,994) |
|
Net cash used in investing activities |
(3,082) |
|
(7,912) |
|
(10,994) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Proceeds from exercise of stock options |
777 |
|
— |
|
777 |
|
Proceeds from issuance of common stock from the PIPE Investment |
300,000 |
|
— |
|
300,000 |
|
Proceeds from the closing of the Merger |
84,945 |
|
— |
|
84,945 |
|
Payment of offering costs from the closing of the Merger and PIPE Investment |
(33,968) |
|
— |
|
(33,968) |
|
Repayment of financing obligations |
(359) |
|
— |
|
(359) |
|
Proceeds from long-term debt, net of issuance costs |
31,882 |
|
— |
|
31,882 |
|
|
|
|
|
Net cash provided by financing activities |
383,277 |
|
— |
|
383,277 |
|
|
|
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
329,718 |
|
— |
|
329,718 |
|
Cash, cash equivalents and restricted cash |
|
|
|
Cash, cash equivalents and restricted cash at beginning of period |
4,704 |
|
— |
|
4,704 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
334,422 |
|
$ |
— |
|
$ |
334,422 |
|
Supplemental disclosure of non-cash activities |
|
|
|
Transfer of inventory to property and equipment |
$ |
9,648 |
|
$ |
(9,648) |
|
$ |
— |
|
Capital expenditures incurred but not yet paid |
— |
|
3,123 |
|
3,123 |
|
|
|
|
|
Deferred offering costs included in accounts payable |
1,760 |
|
10 |
|
1,770 |
|
Conversion of convertible preferred stock to common stock |
75,877 |
|
— |
|
75,877 |
|
Initial fair value of contingent earn-out liability recognized in connection with the closing of the Merger |
66,845 |
|
176 |
|
67,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial fair value of contingently issuable common stock liability recognized in connection with the closing of the Merger |
11,670 |
|
— |
|
11,670 |
|
Conversion of common stock warrants to common stock in connection with the closing of the Merger |
880 |
|
— |
|
880 |
|
Initial fair value of public warrants in connection with the closing of the Merger |
23,636 |
|
— |
|
23,636 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2021 |
|
As Previously Reported |
Adjustment |
As Revised |
Cash flows from operating activities: |
|
|
|
Net loss |
$ |
(36,126) |
|
$ |
(357) |
|
$ |
(36,483) |
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
Depreciation and amortization |
1,102 |
|
— |
|
1,102 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
1,617 |
|
(241) |
|
1,376 |
|
Noncash interest expense |
5,455 |
|
— |
|
5,455 |
|
|
|
|
|
Provision recorded for allowance for doubtful accounts |
(63) |
|
— |
|
(63) |
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities |
|
|
|
Accounts receivable |
(1,335) |
|
— |
|
(1,335) |
|
Inventory |
(1,173) |
|
720 |
|
(453) |
|
Commission assets |
(742) |
|
— |
|
(742) |
|
Contract assets |
(239) |
|
— |
|
(239) |
|
Other assets |
— |
|
13 |
|
13 |
|
Prepaid expenses and other current assets |
(7,495) |
|
208 |
|
(7,287) |
|
Accounts payable |
5,361 |
|
(1,862) |
|
3,499 |
|
Deferred revenue |
253 |
|
(100) |
|
153 |
|
Deferred rent |
152 |
|
— |
|
152 |
|
Warranty reserve |
(42) |
|
— |
|
(42) |
|
Accrued expenses and other current liabilities |
1,360 |
|
281 |
|
1,641 |
|
|
|
|
|
Net cash used in operating activities |
(16,954) |
|
(1,338) |
|
(18,292) |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Purchases of property and equipment |
(9,292) |
|
1,338 |
|
(7,954) |
|
Net cash used in investing activities |
(9,292) |
|
1,338 |
|
(7,954) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Proceeds from exercise of stock options |
657 |
|
— |
|
657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of financing obligations |
(359) |
|
— |
|
(359) |
|
Proceeds from long-term debt, net of issuance costs |
31,882 |
|
— |
|
31,882 |
|
|
|
|
|
Net cash provided by financing activities |
32,180 |
|
— |
|
32,180 |
|
|
|
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
5,934 |
|
— |
|
5,934 |
|
Cash, cash equivalents and restricted cash |
|
|
|
Cash, cash equivalents and restricted cash at beginning of period |
4,704 |
|
— |
|
4,704 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
10,638 |
|
$ |
— |
|
$ |
10,638 |
|
Supplemental disclosure of non-cash activities |
|
|
|
Transfer of inventory to property and equipment |
$ |
46 |
|
$ |
— |
|
$ |
46 |
|
Capital expenditures incurred but not yet paid |
— |
|
2,962 |
|
2,962 |
|
Capitalization of stock compensation |
— |
|
27 |
|
27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2021 |
|
As Previously Reported |
Adjustment |
As Revised |
Cash flows from operating activities: |
|
|
|
Net loss |
$ |
(13,755) |
|
$ |
249 |
|
$ |
(13,506) |
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
Depreciation and amortization |
452 |
|
— |
|
452 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
1,082 |
|
(773) |
|
309 |
|
Noncash interest expense |
2,344 |
|
— |
|
2,344 |
|
|
|
|
|
Provision recorded for allowance for doubtful accounts |
(63) |
|
— |
|
(63) |
|
|
|
|
|
Change in fair value of derivative liability |
1,425 |
|
— |
|
1,425 |
|
Change in fair value of common stock warrant liability |
736 |
|
— |
|
736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities |
|
|
|
Accounts receivable |
(874) |
|
— |
|
(874) |
|
Inventory |
(433) |
|
(47) |
|
(480) |
|
Commission assets |
(391) |
|
— |
|
(391) |
|
Contract assets |
(119) |
|
— |
|
(119) |
|
Other assets |
— |
|
7 |
|
7 |
|
Prepaid expenses and other current assets |
(4,104) |
|
377 |
|
(3,727) |
|
Accounts payable |
1,194 |
|
(235) |
|
959 |
|
Deferred revenue |
(621) |
|
(185) |
|
(806) |
|
Deferred rent |
(11) |
|
— |
|
(11) |
|
|
|
|
|
Accrued expenses and other current liabilities |
1,100 |
|
206 |
|
1,306 |
|
|
|
|
|
Net cash used in operating activities |
(12,038) |
|
(401) |
|
(12,439) |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Purchases of property and equipment |
(2,522) |
|
401 |
|
(2,121) |
|
Net cash used in investing activities |
(2,522) |
|
401 |
|
(2,121) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Proceeds from exercise of stock options |
455 |
|
— |
|
455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of financing obligations |
(359) |
|
— |
|
(359) |
|
Proceeds from long-term debt, net of issuance costs |
31,882 |
|
— |
|
31,882 |
|
|
|
|
|
Net cash provided by financing activities |
31,978 |
|
— |
|
31,978 |
|
|
|
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
17,418 |
|
— |
|
17,418 |
|
Cash, cash equivalents and restricted cash |
|
|
|
Cash, cash equivalents and restricted cash at beginning of period |
4,704 |
|
— |
|
4,704 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
22,122 |
|
$ |
— |
|
$ |
22,122 |
|
Supplemental disclosure of non-cash activities |
|
|
|
|
|
|
|
Capital expenditures incurred but not yet paid |
— |
|
1,335 |
|
1,335 |
|
Issuance of equity classified warrants |
1 |
|
— |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2020 |
|
As Previously Reported |
Adjustment |
As Revised |
Cash flows from operating activities: |
|
|
|
Net loss |
$ |
(27,392) |
|
$ |
(1,035) |
|
$ |
(28,427) |
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
Depreciation and amortization |
1,065 |
|
— |
|
1,065 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
662 |
|
917 |
|
1,579 |
|
Noncash interest expense |
25 |
|
— |
|
25 |
|
|
|
|
|
Provision recorded for allowance for doubtful accounts |
47 |
|
— |
|
47 |
|
Loss on extinguishment of debt |
66 |
|
— |
|
66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities |
|
|
|
Accounts receivable |
(464) |
|
— |
|
(464) |
|
Inventory |
(1,471) |
|
1,156 |
|
(315) |
|
Commission assets |
(1,785) |
|
— |
|
(1,785) |
|
|
|
|
|
Other assets |
— |
|
(173) |
|
(173) |
|
Prepaid expenses and other current assets |
(375) |
|
(641) |
|
(1,016) |
|
Accounts payable |
1,915 |
|
(1,100) |
|
815 |
|
Deferred revenue |
2,341 |
|
45 |
|
2,386 |
|
Deferred rent |
(34) |
|
— |
|
(34) |
|
Warranty reserve |
(14) |
|
— |
|
(14) |
|
Accrued expenses and other current liabilities |
2,160 |
|
483 |
|
2,643 |
|
Operating lease liability |
— |
|
— |
|
— |
|
Net cash used in operating activities |
(23,254) |
|
(348) |
|
(23,602) |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Purchases of property and equipment |
(6,609) |
|
348 |
|
(6,261) |
|
Net cash used in investing activities |
(6,609) |
|
348 |
|
(6,261) |
|
Cash flows from financing activities: |
|
|
|
Proceeds from issuance of Series B-1 convertible preferred stock, net of issuance costs |
2,994 |
|
— |
|
2,994 |
|
Proceeds from exercise of stock options |
442 |
|
— |
|
442 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of financing obligations |
(244) |
|
— |
|
(244) |
|
Proceeds from long-term debt, net of issuance costs |
22,438 |
|
— |
|
22,438 |
|
Repayment of principal on long-term debt |
(8,404) |
|
— |
|
(8,404) |
|
Net cash provided by financing activities |
17,226 |
|
— |
|
17,226 |
|
|
|
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
(12,637) |
|
— |
|
(12,637) |
|
Cash, cash equivalents and restricted cash |
|
|
|
Cash, cash equivalents and restricted cash at beginning of period |
17,341 |
|
— |
|
17,341 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
4,704 |
|
$ |
— |
|
$ |
4,704 |
|
Supplemental disclosure of non-cash activities |
|
|
|
Transfer of inventory to property and equipment |
$ |
86 |
|
$ |
— |
|
$ |
86 |
|
Capital expenditures incurred but not yet paid |
— |
|
1,100 |
|
1,100 |
|
Issuance of equity classified warrants |
112 |
|
— |
|
112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of a nonrecourse promissory note with officer |
350 |
|
— |
|
350 |
|
|