| | |
Page
|
| |||
ABOUT THIS PROSPECTUS
|
| | | | ii | | |
關於前瞻性陳述的特別説明
|
| | | | iii | | |
FREQUENTLY USED TERMS
|
| | | | v | | |
PROSPECTUS SUMMARY
|
| | | | 1 | | |
THE OFFERING
|
| | | | 7 | | |
RISK FACTORS
|
| | | | 9 | | |
MARKET AND INDUSTRY DATA
|
| | | | 36 | | |
USE OF PROCEEDS
|
| | | | 37 | | |
發行價的確定
|
| | | | 38 | | |
證券和股利政策市場信息
|
| | | | 39 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 40 | | |
BUSINESS
|
| | | | 51 | | |
MANAGEMENT
|
| | | | 56 | | |
高管薪酬
|
| | | | 66 | | |
某些關係和關聯人交易
|
| | | | 80 | | |
主要股東
|
| | | | 85 | | |
出售證券持有人
|
| | | | 87 | | |
重要的美國聯邦所得税後果
|
| | | | 95 | | |
證券説明
|
| | | | 101 | | |
PLAN OF DISTRIBUTION
|
| | | | 109 | | |
LEGAL MATTERS
|
| | | | 112 | | |
EXPERTS
|
| | | | 112 | | |
您可以在哪裏找到更多信息
|
| | | | 112 | | |
財務報表索引
|
| | | | F-1 | | |
| | |
Three Months Ended March 31,
|
| |
Change $
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||
| | |
(In millions)
|
| |||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
研發(1)
|
| | | $ | 27.5 | | | | | $ | 10.1 | | | | | $ | 17.4 | | |
一般和行政(1)
|
| | | | 37.8 | | | | | | 6.6 | | | | | | 31.2 | | |
Other warrant expense
|
| | | | — | | | | | | 78.2 | | | | | | (78.2) | | |
總運營費用
|
| | | | 65.3 | | | | | | 94.9 | | | | | | (29.6) | | |
Loss from operations
|
| | | | (65.3) | | | | | | (94.9) | | | | | | 29.6 | | |
免除購買力平價貸款的收益
|
| | | | 0.9 | | | | | | — | | | | | | 0.9 | | |
Other income, net
|
| | | | 6.5 | | | | | | — | | | | | | 6.5 | | |
Interest expense, net
|
| | | | (0.4) | | | | | | — | | | | | | (0.4) | | |
Loss before income taxes
|
| | | | (59.2) | | | | | | (94.9) | | | | | | 35.7 | | |
Net loss
|
| | | $ | (59.2) | | | | | $ | (94.9) | | | | | $ | 35.7 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
研發
|
| | | $ | 5.4 | | | | | $ | 0.7 | | |
一般和行政
|
| | | | 19.1 | | | | | | 0.2 | | |
股票薪酬總支出
|
| | | $ | 24.5 | | | | | $ | 0.9 | | |
| | |
Year Ended December 31,
|
| |
Change $
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
| | |
(In millions)
|
| |||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | |
研發(1)
|
| | | $ | 64.3 | | | | | $ | 21.1 | | | | | $ | 43.2 | | |
一般和行政(1)
|
| | | | 176.7 | | | | | | 3.5 | | | | | | 173.2 | | |
Other warrant expense
|
| | | | 117.3 | | | | | | — | | | | | | 117.3 | | |
總運營費用
|
| | | | 358.3 | | | | | | 24.6 | | | | | | 333.7 | | |
Loss from operations
|
| | | | (358.3) | | | | | | (24.6) | | | | | | (333.7) | | |
免除購買力平價貸款的收益
|
| | | | 0.9 | | | | | | — | | | | | | 0.9 | | |
Other income
|
| | | | 10.6 | | | | | | — | | | | | | 10.6 | | |
Interest expense
|
| | | | (1.0) | | | | | | (0.2) | | | | | | (0.8) | | |
Loss before income taxes
|
| | | | (347.8) | | | | | | (24.8) | | | | | | (323.0) | | |
Net loss
|
| | | $ | (347.8) | | | | | $ | (24.8) | | | | | $ | (323.0) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
研發
|
| | | $ | 3.7 | | | | | $ | — | | |
一般和行政
|
| | | | 119.9 | | | | | | 0.2 | | |
股票薪酬總支出
|
| | | $ | 123.6 | | | | | $ | 0.2 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(In millions)
|
| |||||||||||||||||||||
經營活動中使用的淨現金
|
| | | $ | (36.8) | | | | | $ | (12.0) | | | | | $ | (108.4) | | | | | $ | (22.8) | | |
投資活動中使用的淨現金
|
| | | | (0.6) | | | | | | (1.1) | | | | | | (3.5) | | | | | | (1.9) | | |
融資活動提供的現金淨額
|
| | | | (2.4) | | | | | | — | | | | | | 822.2 | | | | | | 51.2 | | |
Name
|
| |
Age
|
| |
Position
|
|
執行主任 | | | | | | | |
Adam Goldstein | | |
42
|
| | 聯合創始人兼首席執行官兼董事 | |
Tom Muniz | | |
37
|
| | 首席運營官 | |
Andy Missan | | |
60
|
| | 首席法務官兼祕書 | |
Mark Mesler | | |
54
|
| | 首席財務官 | |
Tosha Perkins | | |
39
|
| | 首席人事官 | |
非員工董事 | | | | | | | |
Deborah Diaz(1)(3) | | |
64
|
| | Director | |
Fred Diaz(1)(2) | | |
56
|
| | Director | |
Oscar Munoz(2) | | |
63
|
| | Director | |
Barbara J. Pilarski(3) | | |
58
|
| | Director | |
Maria Pinelli(1)(2) | | |
59
|
| | Director | |
Michael Spellacy(3) | | |
51
|
| | Director | |
Name
|
| |
Fees Earned or
Paid in Cash ($)(1) |
| |
Stock Awards
($)(2)(3) |
| |
Total
($) |
| |||||||||
Deborah Diaz
|
| | | $ | 44,885 | | | | | $ | 240,067 | | | | | $ | 284,952 | | |
Fred M. Diaz
|
| | | | 45,385 | | | | | | 240,067 | | | | | | 285,452 | | |
Oscar Munoz
|
| | | | 41,885 | | | | | | 600,164 | | | | | | 642,049 | | |
Maria Pinelli
|
| | | | 45,635 | | | | | | 240,067 | | | | | | 285,702 | | |
Michael Spellacy
|
| | | | 41,385 | | | | | | 240,067 | | | | | | 281,452 | | |
Name
|
| |
Number of Shares
Underlying RSUs Granted in the Year Ended December 31, 2021 |
| |
Number of Shares
Underlying RSUs Held as of December 31, 2021 |
| ||||||
Deborah Diaz
|
| | | | 33,389(1) | | | | | | 33,389 | | |
Fred M. Diaz
|
| | | | 33,389(1) | | | | | | 33,389 | | |
Oscar Munoz
|
| | | | 83,472(2) | | | | | | 83,472 | | |
Maria Pinelli
|
| | | | 33,389(1) | | | | | | 33,389 | | |
Michael Spellacy
|
| | | | 33,389(1) | | | | | | 33,389 | | |
姓名和主要職務
|
| |
Fiscal
Year |
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock
Awards ($)(2) |
| |
Option
Awards ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
Adam Goldstein
首席執行官 |
| | | | 2021 | | | | | | 458,333 | | | | | | 300,000 | | | | | | 145,567,104 | | | | | | — | | | | | | 146,325,437 | | |
| | | 2020 | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | 209,627 | | | | | | 459,627 | | | ||
Andy Missan
首席法務官兼祕書 |
| | | | 2021 | | | | | | 197,917 | | | | | | 145,833 | | | | | | 7,190,000 | | | | | | — | | | | | | 7,533,750 | | |
| | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
Brett Adcock
前聯席首席執行官 |
| | | | 2021 | | | | | | 458,333 | | | | | | 300,000 | | | | | | 145,567,104 | | | | | | — | | | | | | 199,391,864 | | |
| | | 2020 | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | 209,627 | | | | | | 459,627 | | | ||
Ben Lu
前首席財務官 |
| | | | 2021 | | | | | | 208,333 | | | | | | 105,769 | | | | | | 4,314,000 | | | | | | — | | | | | | 4,628,102 | | |
| | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Name
|
| |
Grant
Date |
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
securities underlying unexercised options (#) unexercisable |
| |
Number of
securities underlying unexercised unearned options (#) |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| |
Number of
shares or units of stock that have not vested (#) |
| |
Market
value of shares of units of stock that have not vested ($) |
| |
Equity
incentive plan awards; Number of unearned shares, units or other rights that have not vested (#) |
| |
Equity
incentive plan awards; Market or payout value of unearned shares, units or other rights that have not vested ($)(1) |
| ||||||||||||||||||||||||||||||
Brett Adcock
|
| | | | 9/16/2021(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,006,918 | | | | | $ | 90,641,785 | | |
| | | | | 11/3/2020(3) | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 0.15 | | | | | | 11/2/2030 | | | | | | 1,275,966 | | | | | | 7,706,835 | | | | | | — | | | | | | — | | |
Adam Goldstein
|
| | | | 9/16/2021(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,006,918 | | | | | $ | 90,641,785 | | |
| | | | | 11/3/2020(3) | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 0.15 | | | | | | 11/2/2030 | | | | | | 1,275,966 | | | | | | 7,706,835 | | | | | | — | | | | | | — | | |
Andy Missan
|
| | | | 12/8/2021(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,000,000 | | | | | | 6,040,000 | | | | | | — | | | | | | — | | |
Ben Lu
|
| | | | 12/8/2021(5) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 600,000 | | | | | | 3,624,000 | | | | | | — | | | | | | — | | |
Noteholders
|
| |
Aggregate
Principal Amount |
| |||
Capri Growth LLC(1)
|
| | | $ | 300,285 | | |
Hight Drive Growth LLC(2)
|
| | | | 300,285 | | |
Stockholder
|
| |
Shares of
Series Seed Preferred Stock |
| |
Total Cash
Purchase Price |
| |
Principal &
Interest Cancelled |
| |||||||||
Capri Growth LLC(1)
|
| | | | 914,940 | | | | | $ | — | | | | | $ | 301,930 | | |
Hight Drive Growth LLC(2)
|
| | | | 914,940 | | | | | | — | | | | | | 301,930 | | |
Marc Lore
|
| | | | 15,151,515 | | | | | | 5,000,000 | | | | | | — | | |
Adam Goldstein(1)
|
| | | | 606,060 | | | | | | 200,000 | | | | | | — | | |
Brett Adcock(2)
|
| | | | 606,060 | | | | | | 200,000 | | | | | | — | | |
Noteholders
|
| |
Aggregate
Principal Amount |
| |||
Marc Lore
|
| | | $ | 3,000,000 | | |
Adam Goldstein(1)
|
| | | | 1,000,000 | | |
Brett Adcock(2)
|
| | | | 1,000,000 | | |
Stockholder
|
| |
Shares of
Series A Preferred Stock |
| |
Total Cash
Purchase Price |
| |
Principal &
Interest Cancelled |
| |||||||||
Capri Growth LLC(1)
|
| | | | 1,660,302 | | | | | $ | 2,000,000 | | | | | $ | — | | |
Hight Drive Growth LLC(2)
|
| | | | 1,660,302 | | | | | | 2,000,000 | | | | | | — | | |
Marc Lore
|
| | | | 5,675,959 | | | | | | 6,837,260 | | | | | | — | | |
Marc Lore
|
| | | | 2,633,739 | | | | | | — | | | | | | 3,172,603 | | |
Adam Goldstein
|
| | | | 880,642 | | | | | | — | | | | | | 1,060,822 | | |
Brett Adcock
|
| | | | 880,642 | | | | | | — | | | | | | 1,060,822 | | |
TCP Archer Aviation LLC
|
| | | | 7,702,468 | | | | | | 9,278,392 | | | | | | — | | |
Name of Beneficial Owner(1)
|
| |
Class A
|
| |
Class B
|
| |
% of
Combined Voting Power |
| |||||||||||||||||||||
|
Number of
Shares |
| |
%
|
| |
Number of
Shares |
| |
%
|
| ||||||||||||||||||||
5%或更大股東: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Marc Lore(2)
|
| | | | 28,086,358 | | | | | | 16.1% | | | | | | — | | | | | | * | | | | | | 3.3% | | |
方舟投資管理有限責任公司(3)
|
| | | | 11,306,020 | | | | | | 6.5% | | | | | | — | | | | | | * | | | | | | 1.3% | | |
執行幹事和董事: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adam Goldstein(4)
|
| | | | 100,000 | | | | | | * | | | | | | 34,217,931 | | | | | | 50.8% | | | | | | 40.4% | | |
Andy Missan(5)
|
| | | | 250,000 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Ben Lu(6)
|
| | | | 100,000 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Brett Adcock(7)
|
| | | | 100,000 | | | | | | * | | | | | | 31,915,625 | | | | | | 47.4% | | | | | | 37.7% | | |
Deborah Diaz
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Fred Diaz
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Oscar Munoz(8)
|
| | | | 250,000 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Barbara Pilarski
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Maria Pinelli
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Michael Spellacy(9)
|
| | | | 2,831,843 | | | | | | 1.6% | | | | | | — | | | | | | * | | | | | | * | | |
所有現任董事和高管(11人)(10)
|
| | | | 5,083,659 | | | | | | 2.9% | | | | | | 34,217,931 | | | | | | 50.8% | | | | | | 40.9% | | |
銷售證券持有人名稱
|
| |
A類普通股股份
|
| |
Warrants to Purchase
Class A Common Stock |
| ||||||||||||||||||||||||||||||||||||||||||
|
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||||
PIPE Investors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
40北緯大師基金有限公司(1)
|
| | | | 2,000,000 | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
AI Atlas Holdings LLC(2)
|
| | | | 2,000,000 | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Arena Capital Fund, LP – Series 3(3)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Arena Capital Fund, LP – Series 5(3)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
附屬於BBR合作伙伴的實體(4)
|
| | | | 10,161 | | | | | | 10,161 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
美國資本集團成長基金
Trust (US)(5) |
| | | | 27,796 | | | | | | 27,796 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Fox(6)
|
| | | | 242,581 | | | | | | 242,581 | | | | | | — | | | | | | — | | | | | | 66,528 | | | | | | 66,528 | | | | | | — | | | | | | — | | |
Eileen K. Murray(7)
|
| | | | 280,081 | | | | | | 280,081 | | | | | | — | | | | | | — | | | | | | 66,528 | | | | | | 66,528 | | | | | | — | | | | | | — | | |
安培瑞資本海外大師基金有限公司(8)
|
| | | | 103,106 | | | | | | 103,106 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Evolution VCP 18X LLC(9)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Falcon 2021 LLC(10)
|
| | | | 300,000 | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
FCA Italy S.p.A(11)
|
| | | | 7,500,000 | | | | | | 7,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
聯合愛馬仕考夫曼小型股基金
聯合愛馬仕股權投資組合 Funds(12) |
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
特惠資本集中管理基金有限公司(13)
|
| | | | 132,002 | | | | | | 100,000 | | | | | | 32,002 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | —— | | |
HF Fund, LP(14)
|
| | | | 234,375 | | | | | | 234,375 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
愛爾蘭資產管理有限責任公司(15)
|
| | | | 1,560,327 | | | | | | 1,560,327 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jericho Growth Fund I LP(16)
|
| | | | 750,000 | | | | | | 750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Liberty City Ventures 1815, LLC(17)
|
| | | | 5,000,000 | | | | | | 5,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Luktev GmbH(18)
|
| | | | 7,084,808 | | | | | | 400,000 | | | | | | 6,684,808 | | | | | | 3.8% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
隸屬於Magnetar的實體
Financial LLC(19) |
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Marc Lore(20)
|
| | | | 28,086,358 | | | | | | 1,000,000 | | | | | | 27,086,358 | | | | | | 15.5% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MDC Capital Partners(Ventures)LP(21)
|
| | | | 700,000 | | | | | | 700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mesa Air Group, Inc.(22)
|
| | | | 2,269,012 | | | | | | 2,269,012 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
由UBS O-Connor LLC管理的實體(23)
|
| | | | 200,000 | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SMALLCAP World Fund, Inc.(24)
|
| | | | 261,195 | | | | | | 261,195 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TBC Magnetar, L.P.(25)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
日期為
的Alex Rodriguez可撤銷信託
January 5, 1998(26) |
| | | | 2,292,887 | | | | | | 1,500,000 | | | | | | 792,887 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The Growth Fund of America(27)
|
| | | | 4,891,617 | | | | | | 4,891,617 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
託德和凱西·萊姆金於2009年12月3日簽署的信託協議(28)
|
| | | | 75,000 | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
聯合航空風險投資有限公司(29)
|
| | | | 3,047,119 | | | | | | 8,943,824 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他銷售證券持有人(30)
|
| | | | 1,322,500 | | | | | | 1,322,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total – PIPE Investors
|
| | | | 73,170,925 | | | | | | 44,471,575 | | | | | | 34,596,055 | | | | | | 19.9% | | | | | | 133,056 | | | | | | 133,056 | | | | | | — | | | | | | — | | |
Archer及其附屬實體的董事和高級職員
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售證券持有人名稱
|
| |
A類普通股股份
|
| |
Warrants to Purchase
Class A Common Stock |
| ||||||||||||||||||||||||||||||||||||||||||
|
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||||
Adam Goldstein(31)
|
| | | | 34,317,931 | | | | | | 34,317,931 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Spellacy(32)
|
| | | | 2,831,843 | | | | | | 2,831,843 | | | | | | — | | | | | | — | | | | | | 1,046,937 | | | | | | 1,046,937 | | | | | | — | | | | | | — | | |
Archer的 - 董事和官員總數及其
Affiliated Entities |
| | | | 37,149,774 | | | | | | 37,149,774 | | | | | | — | | | | | | — | | | | | | 1,046,937 | | | | | | 1,046,937 | | | | | | — | | | | | | — | | |
其他註冊權持有人 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ASJC Global LLC – Series 2(33)
|
| | | | 612,807 | | | | | | 612,807 | | | | | | — | | | | | | — | | | | | | 559.723 | | | | | | 559,723 | | | | | | — | | | | | | — | | |
Brett Adcock(34)
|
| | | | 32,015,625 | | | | | | 32,015,625 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Emanuel Pearlman(35)
|
| | | | 201,811 | | | | | | 201,811 | | | | | | — | | | | | | — | | | | | | 66,528 | | | | | | 66,528 | | | | | | — | | | | | | — | | |
FM Atlas Crest Holdings, LLC(36)
|
| | | | 441,877 | | | | | | 441,877 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gitter Enterprises, LLC(37)
|
| | | | 746,070 | | | | | | 746,070 | | | | | | — | | | | | | — | | | | | | 145,512 | | | | | | 145,512 | | | | | | — | | | | | | — | | |
莫里斯王朝投資有限責任公司(38)
|
| | | | 1,829,467 | | | | | | 1,829,467 | | | | | | — | | | | | | — | | | | | | 737,279 | | | | | | 737,279 | | | | | | — | | | | | | — | | |
Moelis & Company Group LP(39)
|
| | | | 2,976,072 | | | | | | 2,976,072 | | | | | | — | | | | | | — | | | | | | 589,823 | | | | | | 589,823 | | | | | | — | | | | | | — | | |
SVB Financial Group(40)
|
| | | | 366,140 | | | | | | 366,140 | | | | | | — | | | | | | — | | | | | | 366,140 | | | | | | 366,140 | | | | | | — | | | | | | — | | |
SVB創新信用基金VIII,L.P.(41)
|
| | | | 366,140 | | | | | | 366,140 | | | | | | — | | | | | | — | | | | | | 366,140 | | | | | | 366,140 | | | | | | — | | | | | | — | | |
- 其他註冊權持有者合計
|
| | | | 39,556,009 | | | | | | 39,556,009 | | | | | | — | | | | | | — | | | | | | 2,831,145 | | | | | | 2,831,145 | | | | | | — | | | | | | — | | |
Total | | | | | 149,876,708 | | | | | | 121,177,358 | | | | | | 34,596,055 | | | | | | 19.9% | | | | | | 4,011,138 | | | | | | 4,011,138 | | | | | | — | | | | | | — | | |
|
|
合併資產負債表
|
| | | | F-2 | | |
|
合併簡明經營報表和全面虧損
|
| | | | F-3 | | |
|
股東權益合併簡明報表
|
| | | | F-4 | | |
|
現金流量表合併簡表
|
| | | | F-5 | | |
|
合併簡明財務報表附註
|
| | | | F-6 | | |
|
獨立註冊會計師事務所報告(PCAOB ID 238)
|
| | | | F-24 | | |
|
合併資產負債表
|
| | | | F-25 | | |
|
合併經營報表和全面虧損
|
| | | | F-26 | | |
|
可贖回可轉換優先股與股東權益合併報表
|
| | | | F-27 | | |
|
現金流量表合併報表
|
| | | | F-28 | | |
|
合併財務報表附註
|
| | | | F-29 | | |
| | |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 704.2 | | | | | $ | 746.6 | | |
Restricted cash
|
| | | | 2.9 | | | | | | 0.3 | | |
Prepaid expenses
|
| | | | 9.3 | | | | | | 7.6 | | |
Other current assets
|
| | | | 0.4 | | | | | | 0.3 | | |
Total current assets
|
| | | | 716.8 | | | | | | 754.8 | | |
財產和設備,淨額
|
| | | | 5.9 | | | | | | 5.9 | | |
Intangible assets, net
|
| | | | 0.4 | | | | | | 0.5 | | |
Right-of-use assets
|
| | | | 12.7 | | | | | | 4.5 | | |
Other long-term assets
|
| | | | 2.1 | | | | | | 2.7 | | |
Total assets
|
| | | $ | 737.9 | | | | | $ | 768.4 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1.8 | | | | | $ | 3.4 | | |
租賃負債的當期部分
|
| | | | 3.6 | | | | | | 3.1 | | |
應付票據的當期部分
|
| | | | 9.5 | | | | | | 9.5 | | |
應計費用和其他流動負債
|
| | | | 19.4 | | | | | | 12.3 | | |
流動負債總額
|
| | | | 34.3 | | | | | | 28.3 | | |
應付票據,扣除當期部分
|
| | | | 7.0 | | | | | | 9.3 | | |
租賃負債,扣除當期部分
|
| | | | 8.8 | | | | | | 1.2 | | |
Warrant liabilities
|
| | | | 23.8 | | | | | | 30.3 | | |
其他長期負債
|
| | | | 0.3 | | | | | | 0.4 | | |
Total liabilities
|
| | | | 74.2 | | | | | | 69.5 | | |
承付款和或有事項(注7) | | | | | | | | | | | | | |
Stockholders’ equity | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權股份1000萬股;截至2022年3月31日和2021年12月31日,沒有發行和發行股份
|
| | | | — | | | | | | — | | |
截至2022年3月31日和2021年12月31日,A類普通股,面值0.0001美元;授權股份7億股;已發行和已發行股份分別為165,201,225股和162,789,591股
|
| | | | — | | | | | | — | | |
截至2022年3月31日和2021年12月31日,B類普通股,面值0.0001美元;授權股份300,000,000股;已發行和已發行股份分別為73,579,586股和74,937,945股
|
| | | | — | | | | | | — | | |
新增實收資本
|
| | | | 1,096.5 | | | | | | 1,072.5 | | |
Accumulated deficit
|
| | | | (432.8) | | | | | | (373.6) | | |
股東權益總額
|
| | | | 663.7 | | | | | | 698.9 | | |
總負債和股東權益
|
| | | $ | 737.9 | | | | | $ | 768.4 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Operating expenses | | | | | | | | | | | | | |
研發
|
| | | $ | 27.5 | | | | | $ | 10.1 | | |
一般和行政
|
| | | | 37.8 | | | | | | 6.6 | | |
Other warrant expense
|
| | | | — | | | | | | 78.2 | | |
總運營費用
|
| | | | 65.3 | | | | | | 94.9 | | |
Loss from operations
|
| | | | (65.3) | | | | | | (94.9) | | |
Other income, net
|
| | | | 6.5 | | | | | | — | | |
Interest expense, net
|
| | | | (0.4) | | | | | | — | | |
Loss before income taxes
|
| | | | (59.2) | | | | | | (94.9) | | |
淨虧損和綜合虧損
|
| | | $ | (59.2) | | | | | $ | (94.9) | | |
每股基本和稀釋後淨虧損
|
| | | $ | (0.25) | | | | | $ | (1.70) | | |
加權平均流通股、基本流通股和稀釋後流通股
|
| | | | 239,802,805 | | | | | | 55,796,898 | | |
| | |
Common Stock
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| | | | | | | ||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Total
|
| |||||||||||||||||||||||||||
Balance as of December 31, 2021
|
| | | | 162,789,591 | | | | | $ | — | | | | | | 74,937,945 | | | | | $ | — | | | | | $ | 1,072.5 | | | | | $ | (373.6) | | | | | $ | 698.9 | | |
B類普通股轉換為A類普通股
|
| | | | 1,757,980 | | | | | | — | | | | | | (1,757,980) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
限售股發行及限售股費用
|
| | | | 300,014 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16.0 | | | | | | — | | | | | | 16.0 | | |
行使股票期權
|
| | | | 353,640 | | | | | | — | | | | | | 399,621 | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | 0.1 | | |
認股權證發行和認股權證費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.2 | | | | | | — | | | | | | 1.2 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6.7 | | | | | | — | | | | | | 6.7 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (59.2) | | | | | | (59.2) | | |
Balance as of March 31, 2022
|
| | | | 165,201,225 | | | | | $ | — | | | | | | 73,579,586 | | | | | $ | — | | | | | $ | 1,096.5 | | | | | $ | (432.8) | | | | | $ | 663.7 | | |
| | |
Common Stock
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| | |||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Total
|
| |||||||||||||||||||||||||||
Balance as of December 31, 2020
|
| | | | 49,828,517 | | | | | $ | — | | | | | | 66,714,287 | | | | | $ | — | | | | | $ | 61.7 | | | | | $ | (25.8) | | | | | $ | 35.9 | | |
行使股票期權
|
| | | | 147,319 | | | | | | — | | | | | | 525,044 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 78.2 | | | | | | — | | | | | | 78.2 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.9 | | | | | | — | | | | | | 0.9 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (94.9) | | | | | | (94.9) | | |
Balance as of March 31, 2021
|
| | | | 49,975,836 | | | | | $ | — | | | | | | 67,239,331 | | | | | $ | — | | | | | $ | 140.8 | | | | | $ | (120.7) | | | | | $ | 20.1 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動產生的現金流 | | | | | | | | | | | | | |
Net loss
|
| | | $ | (59.2) | | | | | $ | (94.9) | | |
將淨虧損與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | |
折舊及攤銷
|
| | | | 0.6 | | | | | | 0.2 | | |
債務貼現和發行成本攤銷
|
| | | | 0.2 | | | | | | — | | |
股票薪酬
|
| | | | 24.5 | | | | | | 0.9 | | |
權證負債公允價值變動
|
| | | | (6.6) | | | | | | — | | |
Non-cash lease expense
|
| | | | 0.9 | | | | | | 0.3 | | |
研發授權費用
|
| | | | 1.2 | | | | | | — | | |
Other warrant expense
|
| | | | — | | | | | | 78.2 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | (1.7) | | | | | | — | | |
Other current assets
|
| | | | (0.1) | | | | | | (0.1) | | |
Other long-term assets
|
| | | | 0.6 | | | | | | — | | |
Accounts payable
|
| | | | (1.6) | | | | | | 3.7 | | |
應計費用和其他流動負債
|
| | | | 5.3 | | | | | | — | | |
經營性租賃使用權資產和租賃負債淨額
|
| | | | (0.9) | | | | | | (0.3) | | |
經營活動中使用的淨現金
|
| | | | (36.8) | | | | | | (12.0) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購置物業和設備
|
| | | | (0.6) | | | | | | (1.1) | | |
投資活動中使用的淨現金
|
| | | | (0.6) | | | | | | (1.1) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
償還長期債務
|
| | | | (2.5) | | | | | | — | | |
行使股票期權的收益
|
| | | | 0.1 | | | | | | — | | |
用於融資活動的現金淨額
|
| | | | (2.4) | | | | | | — | | |
現金、現金等價物和受限現金淨減少
|
| | | | (39.8) | | | | | | (13.1) | | |
期初現金、現金等價物和受限現金
|
| | | | 746.9 | | | | | | 36.6 | | |
現金、現金等價物和受限現金,期末
|
| | | $ | 707.1 | | | | | $ | 23.5 | | |
補充現金流信息: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 0.3 | | | | | $ | — | | |
非現金投融資活動: | | | | | | | | | | | | | |
應付賬款中包含的財產和設備採購
|
| | | $ | — | | | | | $ | 0.1 | | |
| | |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
現金和現金等價物
|
| | | $ | 704.2 | | | | | $ | 746.6 | | |
Restricted cash
|
| | | | 2.9 | | | | | | 0.3 | | |
現金總額、現金等價物和受限現金
|
| | | $ | 707.1 | | | | | $ | 746.9 | | |
Description
|
| |
Level
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| |||||||||
| | | | | | | | |
(In millions)
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Money Market Funds
|
| | | | 1 | | | | | $ | 0.3 | | | | | $ | 0.3 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
認股權證責任 - 公共認股權證
|
| | | | 1 | | | | | $ | 15.9 | | | | | $ | 20.2 | | |
認股權證責任 - 私募認股權證
|
| | | | 3 | | | | | $ | 7.9 | | | | | $ | 10.1 | | |
Input
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
Stock price
|
| | | $ | 4.81 | | | | | $ | 6.04 | | |
Strike price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
Term (in years)
|
| | | | 4.46 | | | | | | 4.71 | | |
Volatility
|
| | | | 51.1% | | | | | | 45.3% | | |
Risk-free rate
|
| | | | 2.43% | | | | | | 1.22% | | |
|
Balance as of December 31, 2021
|
| | | $ | 10.1 | | |
|
Change in fair value
|
| | | | (2.2) | | |
|
Balance as of March 31, 2022
|
| | | $ | 7.9 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
購買普通股的選項
|
| | | | 8,604,636 | | | | | | 11,899,579 | | |
未授予的限制性股票單位
|
| | | | 38,662,368 | | | | | | 285,361 | | |
Warrants
|
| | | | 32,268,677 | | | | | | 10,282,292 | | |
系列種子可贖回可轉換優先股
|
| | | | — | | | | | | 18,193,515 | | |
A系列可贖回可轉換優先股
|
| | | | — | | | | | | 46,267,422 | | |
Total
|
| | | | 79,535,681 | | | | | | 86,928,169 | | |
| | |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
傢俱、固定裝置和設備
|
| | | $ | 3.0 | | | | | $ | 2.8 | | |
Computer hardware
|
| | | | 2.8 | | | | | | 2.5 | | |
Computer software
|
| | | | 0.5 | | | | | | 0.5 | | |
Website design
|
| | | | 0.5 | | | | | | 0.5 | | |
租賃改進
|
| | | | 1.0 | | | | | | 1.0 | | |
施工中
|
| | | | 0.1 | | | | | | — | | |
全部物業和設備
|
| | | | 7.9 | | | | | | 7.3 | | |
減去:累計折舊
|
| | | | (2.0) | | | | | | (1.4) | | |
總財產和設備,淨額
|
| | | $ | 5.9 | | | | | $ | 5.9 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
研發
|
| | | $ | 0.4 | | | | | $ | 0.1 | | |
一般和行政
|
| | | | 0.2 | | | | | | 0.1 | | |
折舊費用合計
|
| | | $ | 0.6 | | | | | $ | 0.2 | | |
| | |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
應計專業費用
|
| | | $ | 13.7 | | | | | $ | 6.9 | | |
Accrued employee costs
|
| | | | 4.0 | | | | | | 2.6 | | |
應計部件和材料
|
| | | | 0.1 | | | | | | 0.9 | | |
Taxes payable
|
| | | | 0.6 | | | | | | 0.6 | | |
應計資本支出
|
| | | | 0.1 | | | | | | 0.4 | | |
Accrued marketing fees
|
| | | | 0.1 | | | | | | 0.3 | | |
其他流動負債
|
| | | | 0.8 | | | | | | 0.6 | | |
Total
|
| | | $ | 19.4 | | | | | $ | 12.3 | | |
| | |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
硅谷銀行(SVB)定期貸款
|
| | | $ | 17.5 | | | | | $ | 20.0 | | |
定期貸款未攤銷貼現和貸款發放成本
|
| | | | (1.0) | | | | | | (1.2) | | |
扣除貼現和貸款發放成本後的總債務
|
| | | | 16.5 | | | | | | 18.8 | | |
| | |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
減去當期部分,扣除貼現和貸款發放成本
|
| | | | (9.5) | | | | | | (9.5) | | |
長期應付票據總額,扣除貼現和貸款發行成本
|
| | | $ | 7.0 | | | | | $ | 9.3 | | |
|
|
Remaining 2022
|
| | | $ | 7.5 | | |
|
2023
|
| | | | 10.0 | | |
| | | | | $ | 17.5 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Operating lease cost
|
| | | $ | 1.1 | | | | | $ | 0.3 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
加權-平均剩餘租期(月)
|
| | | | 43 | | | | | | 27 | | |
加權平均貼現率
|
| | | | 11.36% | | | | | | 11.39% | | |
|
Remaining 2022
|
| | | $ | 3.4 | | |
|
2023
|
| | | | 3.8 | | |
|
2024
|
| | | | 2.8 | | |
|
2025
|
| | | | 2.9 | | |
|
2026
|
| | | | 2.5 | | |
|
未來租賃支付總額
|
| | | | 15.4 | | |
|
Less: imputed interest
|
| | | | (3.0) | | |
|
未來租賃付款的現值
|
| | | $ | 12.4 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營性租賃的經營性現金流出
|
| | | $ | 0.9 | | | | | $ | 0.3 | | |
以新的租賃負債換取的經營性租賃資產
|
| | | | 9.1 | | | | | | 0.8 | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Aggregate
Intrinsic Value (In millions) |
| ||||||||||||
Outstanding as of January 1, 2022
|
| | | | 9,444,221 | | | | | $ | 0.12 | | | | | | 8.66 | | | | | $ | 55.9 | | |
Exercised
|
| | | | (753,261) | | | | | | 0.12 | | | | | | | | | | | | 2.7 | | |
Expired/forfeited
|
| | | | (86,324) | | | | | | 0.13 | | | | | | | | | | | | | | |
Outstanding as of March 31, 2022
|
| | | | 8,604,636 | | | | | | 0.12 | | | | | | 8.41 | | | | | | 40.4 | | |
Exercisable as of March 31, 2022
|
| | | | 952,603 | | | | | | 0.12 | | | | | | 8.30 | | | | | | 4.5 | | |
已歸屬且預計將於2022年3月31日歸屬
|
| | | | 8,604,636 | | | | | | 0.12 | | | | | | 8.41 | | | | | | 40.4 | | |
| | |
Number of
Shares |
| |
Weighted
Average Grant Price |
| ||||||
Outstanding as of January 1, 2022
|
| | | | 36,249,396 | | | | | $ | 6.53 | | |
Granted
|
| | | | 1,462,209 | | | | | | 3.06 | | |
Vested
|
| | | | (300,014) | | | | | | 5.07 | | |
| | |
Number of
Shares |
| |
Weighted
Average Grant Price |
| ||||||
Forfeited
|
| | | | (624,223) | | | | | | 7.19 | | |
Outstanding as of March 31, 2022
|
| | | | 36,787,368 | | | | | | 6.39 | | |
|
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
研發
|
| | | $ | 5.4 | | | | | $ | 0.7 | | |
一般和行政
|
| | | | 19.1 | | | | | | 0.2 | | |
股票薪酬總支出
|
| | | $ | 24.5 | | | | | $ | 0.9 | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Aggregate
Intrinsic Value (In millions) |
| ||||||||||||
Outstanding as of January 1, 2022
|
| | | | 8,644,932 | | | | | $ | 0.01 | | | | | | 8.87 | | | | | $ | 52.1 | | |
Issued
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
Outstanding as of March 31, 2022
|
| | | | 8,644,932 | | | | | | 0.01 | | | | | | 8.87 | | | | | | 52.1 | | |
自2022年3月31日起歸屬並可行使
|
| | | | 1,775,202 | | | | | $ | 0.01 | | | | | | 3.82 | | | | | $ | 8.5 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 746.9 | | | | | $ | 36.6 | | |
Prepaid expenses
|
| | | | 7.6 | | | | | | 0.8 | | |
Other current assets
|
| | | | 0.3 | | | | | | — | | |
Total current assets
|
| | | | 754.8 | | | | | | 37.4 | | |
財產和設備,淨額
|
| | | | 5.9 | | | | | | 1.6 | | |
Intangible assets, net
|
| | | | 0.5 | | | | | | 0.5 | | |
Right-of-use assets
|
| | | | 4.5 | | | | | | 2.3 | | |
Other long-term assets
|
| | | | 2.7 | | | | | | — | | |
Total assets
|
| | | $ | 768.4 | | | | | $ | 41.8 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3.4 | | | | | $ | 2.1 | | |
租賃負債的當期部分
|
| | | | 3.1 | | | | | | 0.8 | | |
應付票據的當期部分
|
| | | | 9.5 | | | | | | 0.6 | | |
應計費用和其他流動負債
|
| | | | 12.3 | | | | | | 0.3 | | |
流動負債總額
|
| | | | 28.3 | | | | | | 3.8 | | |
應付票據,扣除當期部分
|
| | | | 9.3 | | | | | | 0.3 | | |
租賃負債,扣除當期部分
|
| | | | 1.2 | | | | | | 1.5 | | |
Warrant liabilities
|
| | | | 30.3 | | | | | | — | | |
其他長期負債
|
| | | | 0.4 | | | | | | 0.3 | | |
Total liabilities
|
| | | | 69.5 | | | | | | 5.9 | | |
承付款和或有事項(注9) | | | | | | | | | | | | | |
Stockholders’ equity | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權股份1000萬股;截至2021年12月31日和2020年12月31日,沒有發行和發行股份
|
| | | | — | | | | | | — | | |
截至2021年12月31日和2020年12月31日,A類普通股,面值0.0001美元;授權股份700,000,000股;已發行和已發行股票分別為162,789,591股和49,828,517股
|
| | | | — | | | | | | — | | |
Class B common stock, $0.0001 par value; 300,000,000 shares authorized; 74,937,945
截至2021年12月31日和2020年12月31日,已發行和已發行的股票分別為66,714,287股和66,714,287股 respectively |
| | | | — | | | | | | — | | |
新增實收資本
|
| | | | 1,072.5 | | | | | | 61.7 | | |
Accumulated deficit
|
| | | | (373.6) | | | | | | (25.8) | | |
股東權益總額
|
| | | | 698.9 | | | | | | 35.9 | | |
總負債和股東權益
|
| | | $ | 768.4 | | | | | $ | 41.8 | | |
| | |
Year Ended December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
運營費用 | | | | | | | | | | | | | | | ||
研發
|
| | | $ | 64.3 | | | | | $ | 21.1 | | | | ||
一般和行政
|
| | | | 176.7 | | | | | | 3.5 | | | | ||
Other warrant expense
|
| | | | 117.3 | | | | | | — | | | | ||
總運營費用
|
| | | | 358.3 | | | | | | 24.6 | | | | ||
Loss from operations
|
| | | | (358.3) | | | | | | (24.6) | | | | ||
免除購買力平價貸款的收益
|
| | | | 0.9 | | | | | | — | | | | ||
Other income
|
| | | | 10.6 | | | | | | — | | | | ||
Interest expense
|
| | | | (1.0) | | | | | | (0.2) | | | | ||
Loss before income taxes
|
| | | | (347.8) | | | | | | (24.8) | | | | ||
淨虧損和綜合虧損
|
| | | $ | (347.8) | | | | | $ | (24.8) | | | | ||
每股基本和稀釋後淨虧損
|
| | | $ | (3.14) | | | | | $ | (0.49) | | | | ||
加權平均流通股、基本流通股和稀釋後流通股
|
| | | | 110,836,238 | | | | | | 50,164,360 | | | |
| | |
可贖回可兑換
Preferred Stock |
| | | | | | | | | | | | | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Series Seed
|
| |
Series A
|
| | |
Common Stock
|
| |
Class A
|
| |
Class B
|
| | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31,
2020 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 49,828,517 | | | | | $ | — | | | | | | 66,714,287 | | | | | $ | — | | | | | $ | 61.7 | | | | | $ | (25.8) | | | | | $ | 35.9 | | | | | | ||||||
B類轉換為A類普通
stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 5,337,446 | | | | | | — | | | | | | (5,337,446) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
發行限制性股票
and restricted stock expense |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 20,833 | | | | | | — | | | | | | 10,004,612 | | | | | | — | | | | | | 118.1 | | | | | | — | | | | | | 118.1 | | | | | | ||||||
Exercise of stock
options |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 859,544 | | | | | | — | | | | | | 3,556,492 | | | | | | — | | | | | | 0.5 | | | | | | — | | | | | | 0.5 | | | | | | ||||||
認股權證發行和認股權證費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 124.3 | | | | | | — | | | | | | 124.3 | | | | | | ||||||
Exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 8,845,058 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | 0.1 | | | | | | ||||||
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5.5 | | | | | | — | | | | | | 5.5 | | | | | | ||||||
Issuance of Class A
common stock pursuant to the Business Combination Agreement |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 36,385,693 | | | | | | — | | | | | | — | | | | | | — | | | | | | 162.3 | | | | | | — | | | | | | 162.3 | | | | | | ||||||
PIPE financing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 61,512,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 600.0 | | | | | | — | | | | | | 600.0 | | | | | | ||||||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (347.8) | | | | | | (347.8) | | | | | | ||||||
Balance as of December 31,
2021 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 162,789,591 | | | | | $ | — | | | | | | 74,937,945 | | | | | $ | — | | | | | $ | 1,072.5 | | | | | $ | (373.6) | | | | | $ | 698.9 | | | | | |
| | |
可贖回可兑換
Preferred Stock |
| | | | | | | | | | | | | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Series Seed
|
| |
Series A
|
| | |
Common Stock
|
| |
Class A
|
| |
Class B
|
| | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of
December 31, 2019 (as previously reported) |
| | | | 18,193,515 | | | | | $ | 5.9 | | | | | | — | | | | | $ | — | | | | | | | 50,000,000 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (1.0) | | | | | $ | (1.0) | | | | | | ||||||
追溯應用
recapitalization |
| | | | (18,193,515) | | | | | | (5.9) | | | | | | — | | | | | | — | | | | | | | (50,000,000) | | | | | | — | | | | | | 15,250,985 | | | | | | — | | | | | | 53,390,228 | | | | | | — | | | | | | 5.9 | | | | | | — | | | | | | 5.9 | | | | | | ||||||
Balance as of
December 31, 2019 (as adjusted) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 15,250,985 | | | | | | — | | | | | | 53,390,228 | | | | | | — | | | | | | 5.9 | | | | | | (1.0) | | | | | | 4.9 | | | | | | ||||||
發行限制性股票
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,141,444 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
Exercise of stock
options |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 188,984 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | | | | | — | | | | | | 0.2 | | | | | | ||||||
優先股發行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 30,596,077 | | | | | | — | | | | | | 11,551,213 | | | | | | — | | | | | | 50.3 | | | | | | — | | | | | | 50.3 | | | | | | ||||||
Conversion of notes and
accrued interest to preferred stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 2,651,027 | | | | | | — | | | | | | 1,772,846 | | | | | | — | | | | | | 5.3 | | | | | | — | | | | | | 5.3 | | | | | | ||||||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24.8) | | | | | | (24.8) | | | | | | ||||||
Balance as of December 30, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 49,828,517 | | | | | $ | — | | | | | | 66,714,287 | | | | | $ | — | | | | | $ | 61.7 | | | | | $ | (25.8) | | | | | $ | 35.9 | | | | | |
| | |
Year Ended December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
經營活動產生的現金流 | | | | | | | | | | | | | | | ||
Net loss
|
| | | $ | (347.8) | | | | | $ | (24.8) | | | | ||
將淨虧損與經營活動中使用的現金淨額進行調整:
|
| | | | | | | | | | | | | | ||
折舊及攤銷
|
| | | | 1.3 | | | | | | 0.2 | | | | ||
債務貼現攤銷
|
| | | | 0.2 | | | | | | — | | | | ||
股票薪酬
|
| | | | 123.6 | | | | | | 0.2 | | | | ||
權證負債公允價值變動
|
| | | | (10.4) | | | | | | — | | | | ||
Non-cash interest
|
| | | | — | | | | | | 0.3 | | | | ||
Non-cash lease expense
|
| | | | 1.7 | | | | | | — | | | | ||
研發授權費用
|
| | | | 7.0 | | | | | | — | | | | ||
Other warrant expense
|
| | | | 117.3 | | | | | | — | | | | ||
免除購買力平價貸款的收益
|
| | | | (0.9) | | | | | | — | | | | ||
經營性資產和負債變動:
|
| | | | | | | | | | | | | | ||
Prepaid expenses
|
| | | | (6.8) | | | | | | (0.8) | | | | ||
Other current assets
|
| | | | (0.3) | | | | | | — | | | | ||
Other long-term assets
|
| | | | (2.7) | | | | | | — | | | | ||
Accounts payable
|
| | | | (0.8) | | | | | | 1.6 | | | | ||
應計費用和其他流動負債
|
| | | | 12.1 | | | | | | 0.2 | | | | ||
經營性租賃負債
|
| | | | (1.9) | | | | | | — | | | | ||
其他長期負債
|
| | | | — | | | | | | 0.3 | | | | ||
經營活動中使用的淨現金
|
| | | | (108.4) | | | | | | (22.8) | | | | ||
投資活動產生的現金流 | | | | | | | | | | | | | | | ||
購置物業和設備
|
| | | | (3.5) | | | | | | (1.4) | | | | ||
Purchase of domain names
|
| | | | — | | | | | | (0.5) | | | | ||
投資活動中使用的淨現金
|
| | | | (3.5) | | | | | | (1.9) | | | | ||
融資活動產生的現金流 | | | | | | | | | | | | | | | ||
發債收益
|
| | | | 20.0 | | | | | | 0.9 | | | | ||
管道融資收益
|
| | | | 600.0 | | | | | | — | | | | ||
資本重組交易
|
| | | | 257.6 | | | | | | — | | | | ||
資本重組交易成本
|
| | | | (55.8) | | | | | | — | | | | ||
行使股票期權的收益
|
| | | | 0.5 | | | | | | — | | | | ||
行使認股權證收益
|
| | | | 0.1 | | | | | | — | | | | ||
發行優先股所得淨額
|
| | | | — | | | | | | 50.3 | | | | ||
債券發行成本的支付
|
| | | | (0.2) | | | | | | — | | | | ||
融資活動提供的現金淨額
|
| | | | 822.2 | | | | | | 51.2 | | | | ||
現金和現金等價物淨增長
|
| | | | 710.3 | | | | | | 26.5 | | | | ||
期初現金和現金等價物
|
| | | | 36.6 | | | | | | 10.1 | | | | ||
現金和現金等價物,期末
|
| | | $ | 746.9 | | | | | $ | 36.6 | | | | ||
補充現金流信息: | | | | | | | | | | | | | | | ||
Cash paid for interest
|
| | | $ | 0.7 | | | | | $ | — | | | | ||
非現金投融資活動: | | | | | | | | | | | | | | | ||
應付賬款中包含的財產和設備採購
|
| | | | 2.1 | | | | | | 0.3 | | | | ||
用優先股結算的本票和利息
|
| | |
|
—
|
| | | | | 5.3 | | | | ||
將債務收益分配到認股權證
|
| | | | 1.2 | | | | | | — | | | | ||
將可轉換優先股轉換為普通股與
反向資本重組 |
| | | | 61.5 | | | | | | — | | | | ||
發行A類普通股結算管道融資發行成本
stock |
| | | | 7.0 | | | | | | — | | | | ||
通過發行A類普通股結算資本重組交易成本
|
| | | | 8.1 | | | | | | — | | | |
Description
|
| |
Level
|
| |
As of December 31,
|
| ||||||||||||
|
2021
|
| |
2020
|
| ||||||||||||||
| | | | | | | | |
(In millions)
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Money Market Funds
|
| | | | 1 | | | | | $ | 0.3 | | | | | $ | 34.4 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
認股權證責任 - 公共認股權證
|
| | | | 1 | | | | | $ | 20.2 | | | | | $ | — | | |
認股權證責任 - 私募認股權證
|
| | | | 3 | | | | | | 10.1 | | | | | | — | | |
Input
|
| |
December 31,
2021 |
| |||
Stock price
|
| | | $ | 6.04 | | |
Strike price
|
| | | $ | 11.50 | | |
Dividend yield
|
| | | | 0.00% | | |
Term (in years)
|
| | | | 4.71 | | |
Volatility
|
| | | | 45.3% | | |
Risk-free rate
|
| | | | 1.22% | | |
|
Balance as of December 31, 2020
|
| | | $ | — | | |
|
增加私募認股權證
|
| | | | 13.0 | | |
|
Change in fair value
|
| | | | (2.9) | | |
|
Balance as of December 31, 2021
|
| | | $ | 10.1 | | |
| | |
Useful Life
(In years) |
|
傢俱、固定裝置和設備
|
| |
5
|
|
Computer hardware
|
| |
3
|
|
Computer software
|
| |
3
|
|
Website design
|
| |
2
|
|
租賃改進
|
| |
Shorter of lease
term or the asset standard life |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
購買普通股的選項
|
| | | | 9,444,221 | | | | | | 12,637,099 | | |
未授予的限制性股票單位
|
| | | | 38,124,396 | | | | | | 570,722 | | |
Warrants
|
| | | | 32,519,357 | | | | | | 1,671,202 | | |
Total
|
| | | | 80,087,974 | | | | | | 14,879,023 | | |
|
Cash
|
| | | $ | 201.8 | | |
|
Warrant liability
|
| | | | (39.5) | | |
|
Net assets acquired
|
| | | $ | 162.3 | | |
| | |
Number of shares
|
| | | | |||||||||
2021年7月1日發行的A類和B類普通股
|
| | | | 52,572,374 | | | | | | | | | | ||
2021年7月1日至2021年9月16日通過期權行使發行的普通股
|
| | | | 4,738,344 | | | | | | | | | | ||
2021年7月1日至2021年9月16日期間未歸屬股份的歸屬
|
| | | | 2,540,925 | | | | | | | | | | ||
業務合併前已發行的普通股
|
| | | | | | | | | | 59,851,643 | | | | ||
優先股轉換
|
| | | | 64,884,120 | | | | | | | | | | ||
阿特拉斯的普通股
|
| | | | 36,385,693 | | | | | | | | | | ||
與反向資本重組相關的調整*
|
| | | | | | | | | | 101,269,813 | | | | ||
成交時歸屬的限制性股票單位
|
| | | | | | | | | | 10,004,612 | | | | ||
可歸因於管道融資的普通股
|
| | | | | | | | | | 61,512,500 | | | | ||
截至2021年9月16日業務合併和關聯交易結束時普通股總股份
|
| | | | | | | | |
|
232,638,568
|
| | |
| | |
As of December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
傢俱、固定裝置和設備
|
| | | $ | 2.8 | | | | | $ | 1.0 | | | | ||
Computer hardware
|
| | | | 2.5 | | | | | | 0.5 | | | | ||
Computer software
|
| | | | 0.5 | | | | | | — | | | | ||
Website design
|
| | | | 0.5 | | | | | | 0.1 | | | | ||
租賃改進
|
| | | | 1.0 | | | | | | 0.1 | | | | ||
全部物業和設備
|
| | | | 7.3 | | | | | | 1.7 | | | | ||
減去:累計折舊
|
| | | | (1.4) | | | | | | (0.1) | | | | ||
總財產和設備,淨額
|
| | | $ | 5.9 | | | | | $ | 1.6 | | | |
| | |
Year Ended December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
研發
|
| | | $ | 0.9 | | | | | $ | 0.1 | | | | ||
一般和行政
|
| | | | 0.4 | | | | | | — | | | | ||
折舊費用合計
|
| | | $ | 1.3 | | | | | $ | 0.1 | | | |
| | |
As of December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
應計專業費用
|
| | | $ | 6.9 | | | | | $ | — | | | | ||
Accrued employee costs
|
| | | | 2.6 | | | | | | 0.2 | | | | ||
應計部件和材料
|
| | | | 0.9 | | | | | | — | | | | ||
Taxes payable
|
| | | | 0.6 | | | | | | — | | | | ||
應計資本支出
|
| | | | 0.4 | | | | | | — | | | | ||
Accrued marketing fees
|
| | | | 0.3 | | | | | | — | | | | ||
其他流動負債
|
| | | | 0.6 | | | | | | 0.1 | | | | ||
Total
|
| | | $ | 12.3 | | | | | $ | 0.3 | | | |
| | |
As of December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
硅谷銀行(SVB)定期貸款
|
| | | $ | 20.0 | | | | | $ | — | | | | ||
PPP loan
|
| | | | — | | | | | | 0.9 | | | | ||
定期貸款未攤銷貸款發放費用和成本
|
| | | | (1.2) | | | | | | — | | | | ||
總債務,扣除發行成本
|
| | | | 18.8 | | | | | | 0.9 | | | | ||
扣除貸款發放費用和成本後的當期部分
|
| | | | (9.5) | | | | | | (0.6) | | | | ||
扣除貸款發行費用和成本後的應付長期票據總額
|
| | | $ | 9.3 | | | | | $ | 0.3 | | | |
|
2022
|
| | | $ | 10.0 | | |
|
2023
|
| | | | 10.0 | | |
| | | | | $ | 20.0 | | |
| | |
Year Ended December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Operating lease cost
|
| | | $ | 2.1 | | | | | $ | 0.1 | | | |
| | |
Year Ended December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
加權-平均剩餘租期(月)
|
| | | | 16 | | | | | | 30 | | | | ||
加權平均貼現率
|
| | | | 11.06% | | | | | | 12.17% | | | |
|
2022
|
| | | $ | 3.4 | | |
|
2023
|
| | | | 1.2 | | |
|
未來租賃支付總額
|
| | | | 4.6 | | |
|
Less: imputed interest
|
| | | | (0.3) | | |
|
未來租賃付款的現值
|
| | | $ | 4.3 | | |
| | |
Year Ended December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
經營性租賃的經營性現金流出
|
| | | $ | 1.9 | | | | | $ | 0.1 | | | | ||
以新的租賃負債換取的經營性租賃資產
|
| | | | 3.7 | | | | | | 2.3 | | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of January 1, 2021
|
| | | | 11,240,403 | | | | | $ | 0.11 | | | | | | 9.61 | | | | | $ | 137.9 | | |
Granted
|
| | | | 1,211,885 | | | | | | 0.15 | | | | | | | | | | | | | | |
Exercised
|
| | | | (3,952,203) | | | | | | 0.12 | | | | | | | | | | | | 39.1 | | |
Expired/forfeited
|
| | | | (54,464) | | | | | | 0.15 | | | | | ||||||||||
Outstanding as of December 31, 2021
|
| | | | 8,445,621 | | | | | | 0.12 | | | | | | 8.64 | | | | | | 50.0 | | |
Exercisable as of December 31, 2021
|
| | | | 620,234 | | | | | $ | 0.10 | | | | | | 8.50 | | | | | $ | 3.7 | | |
已歸屬且預計將於2021年12月31日歸屬
|
| | | | 8,445,621 | | | | | | 0.12 | | | | | | 8.64 | | | | | | 50.0 | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of January 1, 2021
|
| | | | 1,396,696 | | | | | $ | 0.15 | | | | | | 9.84 | | | | | $ | 17.1 | | |
Granted
|
| | | | 65,737 | | | | | | 0.15 | | | | | | | | | | | | | | |
Exercised
|
| | | | (463,833) | | | | | | 0.15 | | | | | | | | | | | | 5.2 | | |
Outstanding as of December 31, 2021
|
| | | | 998,600 | | | | | | 0.15 | | | | | | 8.85 | | | | | | 5.9 | | |
Exercisable as of December 31, 2021
|
| | | | 58,591 | | | | | $ | 0.15 | | | | | | 8.93 | | | | | $ | 0.3 | | |
已歸屬且預計將於2021年12月31日歸屬
|
| | | | 998,600 | | | | | | 0.15 | | | | | | 8.85 | | | | | | 5.9 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
無風險利率: | | | | | | | | | | | | | |
Employee stock options
|
| | | | 0.62% | | | | | | 0.52 – 1.52% | | |
非員工股票期權
|
| | | | 1.08% | | | | | | 0.79% | | |
Expected term (in years): | | | | | | | | | | | | | |
Employee stock options
|
| | | | 6.32 | | | | | | 6.02 – 6.32 | | |
非員工股票期權
|
| | | | 10.00 | | | | | | 10.00 | | |
預期波動率: | | | | | | | | | | | | | |
Employee stock options
|
| | | | 87.94% | | | | | | 60.00 – 70.00% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
非員工股票期權
|
| | | | 88.03% | | | | | | 60.00% | | |
Dividend yield: | | | | | | | | | | | | | |
Employee stock options
|
| | | | 0.00% | | | | | | 0.00% | | |
非員工股票期權
|
| | | | 0.00% | | | | | | 0.00% | | |
授予日期每股公允價值: | | | | | | | | | | | | | |
Employee stock options
|
| | | $ | 13.65 | | | | | $ | 0.02 – $0.08 | | |
非員工股票期權
|
| | | $ | 13.68 | | | | | $ | 0.10 | | |
| | |
Number of
Shares |
| |
Weighted
Average Grant Price |
| ||||||
Outstanding as of January 1, 2021
|
| | | | 570,722 | | | | | $ | 0.04 | | |
Granted
|
| | | | 46,283,741 | | | | | | 7.26 | | |
Vested
|
| | | | (10,596,167) | | | | | | 9.38 | | |
Forfeited
|
| | | | (8,900) | | | | | | 7.19 | | |
Outstanding as of December 31, 2021
|
| | | | 36,249,396 | | | | | | 6.53 | | |
| | |
December 31, 2021
|
| |||
Stock price
|
| | | $ | 9.92 | | |
Term (in years)
|
| | | | 7 | | |
Volatility
|
| | | | 55.00% | | |
Risk-free interest rate
|
| | | | 1.13% | | |
Dividend yield
|
| | | | 0.00% | | |
| | |
Year Ended December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
研發
|
| | | $ | 3.7 | | | | | $ | — | | | | ||
一般和行政
|
| | | | 119.9 | | | | | | 0.2 | | | | ||
股票薪酬總支出
|
| | | $ | 123.6 | | | | | $ | 0.2 | | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of January 1, 2021
|
| | | | 1,671,202 | | | | | $ | 0.01 | | | | | | 3.85 | | | | | $ | 20.7 | | |
Issued
|
| | | | 15,818,788 | | | | | | 0.01 | | | | | | | | | | | | | | |
Exercised
|
| | | | (8,845,058) | | | | | | 0.01 | | | | | | | | | | | | 85.3 | | |
Outstanding as of December 31, 2021
|
| | | | 8,644,932 | | | | | | 0.01 | | | | | | 8.87 | | | | | | 52.1 | | |
Vested as of December 31, 2021
|
| | | | 1,524,522 | | | | | $ | 0.01 | | | | | | 4.10 | | | | | $ | 9.2 | | |
| | |
Year Ended December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
聯邦所得税(福利)
|
| | | | 21.0% | | | | | | 21.0% | | | | ||
州和地方所得税(扣除聯邦福利)
|
| | | | 2.6% | | | | | | 8.8% | | | | ||
不可扣除的費用
|
| | | | (0.2)% | | | | | | (0.1)% | | | | ||
Warrant expense
|
| | | | (7.1)% | | | | | | —% | | | | ||
不可扣除的軍官薪酬
|
| | | | (6.9)% | | | | | | —% | | | | ||
Other
|
| | | | 0.8% | | | | | | —% | | | | ||
Credits
|
| | | | 1.3% | | | | | | —% | | | | ||
估值免税額變動
|
| | | | (11.5)% | | | | | | (29.7)% | | | | ||
Effective tax rate
|
| | | | 0.0% | | | | | | 0.0% | | | |
| | |
As of December 31,
|
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Deferred Tax Assets: | | | | | | | | | | | | | | | ||
淨營業虧損結轉
|
| | | $ | 22.4 | | | | | $ | 7.5 | | | | ||
Accrued expenses
|
| | | | 0.7 | | | | | | — | | | | ||
經營性租賃負債
|
| | | | 1.2 | | | | | | 0.7 | | | | ||
股票薪酬
|
| | | | 1.3 | | | | | | — | | | | ||
Warrants
|
| | | | 2.0 | | | | | | — | | | | ||
Capitalized R&D expenses
|
| | | | 14.9 | | | | | | — | | | | ||
Credits
|
| | | | 6.1 | | | | | | — | | | | ||
Other
|
| | | | 0.1 | | | | | | — | | | | ||
遞延税項總資產
|
| | | | 48.7 | | | | | | 8.2 | | | | ||
減去:估值免税額
|
| | | | (47.1) | | | | | | (7.2) | | | | ||
遞延税項資產,扣除估值免税額後的淨額
|
| | | | 1.6 | | | | | | 1.0 | | | | ||
遞延納税義務: | | | | | | | | | | | | | | | ||
折舊及攤銷
|
| | | | (0.3) | | | | | | (0.4) | | | | ||
Right-of-use assets
|
| | | | (1.3) | | | | | | (0.6) | | | | ||
遞延納税負債總額
|
| | | | (1.6) | | | | | | (1.0) | | | | ||
遞延税金淨資產合計
|
| | | $ | — | | | | | $ | — | | | |
|
Balance as of December 31, 2019
|
| | | $ | — | | |
|
與本年度納税狀況相關的增加
|
| | | | 2.0 | | |
|
Balance as of December 31, 2020
|
| | | | 2.0 | | |
|
與本年度納税狀況相關的增加
|
| | | | 0.3 | | |
|
基於與前幾年相關的納税頭寸而減少
|
| | | | (2.0) | | |
|
Balance as of December 31, 2021
|
| | | $ | 0.3 | | |