EX-99.3 5 d209362dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

Introduction

The following unaudited pro forma condensed combined financial statements of Revolution Acceleration Acquisition Corp, “RAAC”, present the combination of the financial information of RAAC and Berkshire Grey, Inc., (“Berkshire Grey”), adjusted to give effect to the Business Combination (the “Combined Company”) and consummation of the transactions contemplated by the Subscription Agreements (collectively, the “Transactions”). The following unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X.

The following unaudited pro forma condensed combined balance sheet as of June 30, 2021 assumes that the Transactions occurred on June 30, 2021. The unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2021 and year ended December 31, 2020 present pro forma effect to the Transactions as if they had been completed on January 1, 2020.

The unaudited pro forma condensed combined financial statements do not necessarily reflect what the Combined Company’s financial condition or results of operations would have been had the Transactions occurred on the dates indicated. The unaudited pro forma condensed combined financial information also may not be useful in predicting the future financial condition and results of operations of the Combined Company. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.

This information should be read together with RAAC’s and Berkshire Grey’s respective audited financial statements and related notes, the sections titled “Managements Discussion and Analysis of Financial Condition and Results of Operations of RAAC,” and “Managements Discussion and Analysis of Financial Condition and Results of Operations of Berkshire Grey,”, which are set forth in the Proxy Statement/Prospectus and are incorporated herein by reference, and other financial information included elsewhere in this Current Report on Form 8-K.

The Business Combination is accounted for as a reverse recapitalization, with no goodwill or other intangible assets recorded, in accordance with GAAP. Berkshire Grey has been determined to be the accounting acquirer based on evaluation of the following facts and circumstances:

 

   

Berkshire Grey’s stockholders will have a majority of the voting power;

 

   

The majority of the members of the existing board of directors of Berkshire Grey will comprise the majority of the members of the Combined Company Board;

 

   

Berkshire Grey’s existing management will comprise the management of the Combined Company;

 

   

Berkshire Grey will comprise the ongoing operations of the Combined Company;

 

   

Berkshire Grey is the larger entity based on historical revenues and business operations; and

 

   

Combined Company will assume Berkshire Grey’s name.

Under this method of accounting, RAAC is the “acquired” company for financial reporting purposes. Accordingly, for accounting purposes, the Business Combination is treated as the equivalent of Berkshire Grey issuing stock for the net assets of RAAC, accompanied by a recapitalization. The net assets of RAAC are stated at historical cost, with no goodwill or other intangible assets recorded.

The unaudited pro forma condensed combined financial information includes the redemption of 23,251,823 of RAAC Public Shares at a redemption price of $10.00 per share, transaction costs of approximately $27.4 million which include deferred underwriting commissions from RAAC’s IPO, 16,500,000 shares of RAAC Class A Common Stock issued pursuant to the PIPE Investment, and 196,765,903 shares of RAAC Class A Common Stock are issued as Merger Consideration.


Description of the Transactions

On February 23, 2021, RAAC entered into the Merger Agreement. Pursuant to the terms of the Merger Agreement, a business combination between RAAC and Berkshire Grey was affected through the merger of Merger Sub with and into Berkshire Grey, with Berkshire Grey surviving the merger as a wholly owned subsidiary of RAAC. At the effective time of the Business Combination, each share of Berkshire Grey preferred stock, par value $0.001 per share (“Berkshire Grey preferred stock”), and each share of Berkshire Grey common stock, par value $0.001 per share (“Berkshire Grey common stock”), was converted into the right to receive 5.87585 shares of RAAC’s Class A common stock, par value $0.0001 per share. The purchase price for the Berkshire Grey common stock and preferred stock had a cap of $2.25 billion. The consideration payable to Berkshire Grey stockholders consists of 225.0 million shares of RAAC Class A common stock at $10.00 per share (or $2.25 billion).

In connection with the execution of the Merger Agreement, RAAC entered into the Subscription Agreements. Pursuant to the Subscription Agreements, the Subscribers have agreed to purchase, and RAAC agreed to sell to the Subscribers, an aggregate of 16.5 million shares of Class A common stock for a purchase price of $10.00 per share and at an aggregate purchase price of $165.0 million (collectively, the “PIPE”). The obligations to consummate the transactions contemplated by the Subscription Agreements were conditioned upon, among other things, customary closing conditions and the consummation of the transactions contemplated by the Merger Agreement. The following pro forma condensed combined financial statements presented herein reflect the actual redemptions of 23,251,823 shares of Class A common stock by RAAC’s shareholders in conjunction with the stockholder vote on the Business Combination contemplated by the Merger Agreement at a meeting held on July 20, 2021.

 

(in thousands)

   Purchase price      Shares Issued  

Share Consideration to Berkshire Grey(a)(b)

   $ 2,250,000        225,000  
  

 

 

    

 

 

 

 

(a)

The value of Class A common stock issued to Berkshire Grey included in the consideration is reflected at $10.00 per share as defined in the Merger Agreement.

(b)

The total 225.0 million consideration shares include approximately 196.8 million shares to be issued for all issued and outstanding Berkshire Grey common and preferred stock plus approximately 28.2 million shares underlying unvested and/or unexercised restricted stock and options.

The following summarizes the unaudited pro forma common stock shares outstanding under the no redemption and maximum redemption scenarios:

Ownership

 

     Shares      %  

RAAC Public Stockholders

     5,498        2.4

RAAC Sponsor and Directors

     9,583        4.2
  

 

 

    

 

 

 

Total RAAC

     15,081        6.6

Berkshire Grey(a)

     196,766        86.2

PIPE Shares

     16,500        7.2
  

 

 

    

 

 

 

Total Shares at Closing (excluding certain Berkshire Grey shares)

     228,347        100

Berkshire Grey-Remaining Consideration Shares(a)

     28,234     
  

 

 

    

Total Shares at Closing (including certain Berkshire Grey shares)

     256,581     

 

 

 

  

 

 

    


(a)

Total consideration to be issued to Berkshire Grey is $2.25 billion or 225.0 million shares ($10.00 per share price). The total shares to be issued includes Berkshire Grey common and preferred stock plus shares underlying unvested and/or unexercised restricted stock and stock options. Accordingly, the consideration shares outstanding at the closing of the Business Combination has been adjusted to exclude the portion of consideration shares that will be attributed to unvested, and/or unexercised share awards at the closing of the Business Combination.

The following unaudited pro forma condensed combined balance sheet as of June 30, 2021 and the unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2021 and year ended December 31, 2020 are based on the historical financial statements of RAAC and Berkshire Grey. The unaudited pro forma adjustments are based on information currently available, assumptions, and estimates underlying the pro forma adjustments and are described in the accompanying notes. Actual results may differ materially from the assumptions used to present the accompanying unaudited pro forma condensed combined financial information.

 


UNAUDITED PRO FORMA CONDENSED RAAC BALANCE SHEET

AS OF JUNE 30, 2021

(in thousands)

 

     RAAC
Historical
    RAAC Pro
Forma
Adjustments
    Note 3     RAAC As
Adjusted
 

ASSETS

        

CURRENT ASSETS

        

Cash and cash equivalents

     124       41,193       (A)       41,317  

Accounts receivable

     —         —           —    

Inventories

     —         —           —    

Deferred fulfillment costs

     —         —           —    

Prepaid expenses

     365       —           365  

Deferred transaction costs

        

Other current assets

     —         —           —    
  

 

 

   

 

 

     

 

 

 

Total current assets

     489       41,193         41,682  

Property and equipment - net

     —         —           —    

Restricted cash

     —         —           —    

Cash held in trust account

     287,539       (287,539     (B)       —    

Other non-current assets

     —         —           —    
  

 

 

   

 

 

     

 

 

 

Total Assets

     288,028       (246,346       41,682  
  

 

 

   

 

 

     

 

 

 

LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’

        

CURRENT LIABILITIES

        

Accounts payable

     —         —           —    

Accrued expenses

     3,053       —           3,053  

Contract liabilities

     —         —           —    

Promisory Note - related party

     500           500  

Other current liabilities

     —         —           —    
  

 

 

   

 

 

     

 

 

 

Total current liabilities

     3,553       —           3,553  

Deferred underwriting fee payable

     10,063       (10,063     (C)       —    

Warrant liability

     29,603       —           29,603  

Share-based compensation liability

     —         —           —    

Other non-current liabilities

     —         —           —    
  

 

 

   

 

 

     

 

 

 

Total Liabilities

     43,219       (10,063       33,156  
  

 

 

   

 

 

     

 

 

 

MEZZANINE EQUITY

        

Redeemable convertible preferred stock

     —         —           —    

Class A common stock subject to redemption

     287,500       (287,500     (D)       —    

STOCKHOLDERS’ EQUITY (DEFICIT)

     —             —    

Class A common stock

     —         —           —    

Class B common stock

     —         —           —    

Class C common stock

     1       —           1  

Common stock

     —         1       (D)       1  

Additional paid-in capital

     24       51,216       (D)       51,240  

Accumulated deficit

     (42,716     —           (42,716

Accumulated other comprehensive income

     —         —           —    
  

 

 

   

 

 

     

 

 

 

Total stockholders’ equity (deficit)

     (42,691     51,217         8,526  
  

 

 

   

 

 

     

 

 

 

Total liabilities and stockholders’ equity (deficit)

     288,028       (246,346       41,682  
  

 

 

   

 

 

     

 

 

 


UNAUDITED PRO FORMA CONDENSED BERKSHIRE GREY BALANCE SHEET

AS OF JUNE 30, 2021

(in thousands)

 

     Berkshire
Grey
Historical
    Berkshire
Grey Pro
Forma
Adjustments
   

Note 3

   Berkshire
Grey As
Adjusted
 

ASSETS

         

CURRENT ASSETS

         

Cash and cash equivalents

     52,830       (2,200   (E)      50,630  

Accounts receivable

     2,669            2,669  

Inventories

     2,719            2,719  

Deferred fulfillment costs

     13,373            13,373  

Prepaid expenses

     2,537            2,537  

Other current assets

     2,091            2,091  
  

 

 

   

 

 

      

 

 

 

Total current assets

     76,219       (2,200        74,019  

Property and equipment - net

     10,466            10,466  

Restricted cash

     1,121            1,121  

Cash held in trust account

     —         —            —    

Deferred transaction costs

     1,770       (1,770        —    

Other non-current assets

     24            24  
  

 

 

   

 

 

      

 

 

 

Total Assets

     89,600       (3,970        85,630  
  

 

 

   

 

 

      

 

 

 

LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ DEFICIT

         

CURRENT LIABILITIES

         

Accounts payable

     5,412            5,412  

Accrued expenses

     12,339       (1,770        10,569  

Contract liabilities

     23,765            23,765  

Other current liabilities

     181            181  
  

 

 

   

 

 

      

 

 

 

Total current liabilities

     41,697       (1,770        39,927  

Deferred underwriting fee payable

     —         —            —    

Warrant liability

     —              —    

Share-based compensation liability

     21,371       (3,158   (F)      18,213  

Other non-current liabilities

     1,996            1,996  
  

 

 

   

 

 

      

 

 

 

Total Liabilities

     65,064       (4,928        60,136  
  

 

 

   

 

 

      

 

 

 

MEZZANINE EQUITY

         

Redeemable convertible preferred stock

     223,442       (223,442   (G)      —    

Class A common stock subject to redemption

     —         —            —    

STOCKHOLDERS’ EQUITY (DEFICIT)

         

Class A common stock

     —         —            —    

Class B common stock

     —         —            —    

Class C common stock

     —         —            —    

Common stock

     3       17     (G)      20  

Additional paid-in capital

     29,237       224,383     (E), (F), (G)      253,620  

Accumulated deficit

     (228,141     —            (228,141

Accumulated other comprehensive income

     (5     —            (5
  

 

 

   

 

 

      

 

 

 

Total stockholders’ equity (deficit)

     (198,906     224,400          25,494  
  

 

 

   

 

 

      

 

 

 

Total liabilities and stockholders’ equity (deficit)

     89,600       (3,970        85,630  
  

 

 

   

 

 

      

 

 

 


UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

AS OF JUNE 30, 2021

(in thousands)

 

     RAAC as
Adjusted
    Berkshire Grey
As Adjusted
    Transaction
Accounting
Adjustments
    

Note 3

   Pro Forma Combined  

ASSETS

            

CURRENT ASSETS

            

Cash and cash equivalents

   $ 41,317     $ 50,630     $ 153,561      (A)    $ 245,508  

Accounts receivable

     —         2,669       —             2,669  

Inventories

     —         2,719       —             2,719  

Deferred fulfillment costs

     —         13,373       —             13,373  

Prepaid expenses

     365       2,537       —             2,902  

Deferred transaction costs

     —         —         —             —    

Other current assets

     —         2,091       —             2,091  
  

 

 

   

 

 

   

 

 

       

 

 

 

Total current assets

     41,682       74,019       153,561           269,262  

Property and equipment - net

     —         10,466       —             10,466  

Restricted cash

     —         1,121       —             1,121  

Cash held in trust account

     —         —         —             —    

Other non-current assets

     —         24       —             24  
  

 

 

   

 

 

   

 

 

       

 

 

 

Total Assets

   $ 41,682     $ 85,630     $ 153,561         $ 280,873  
  

 

 

   

 

 

   

 

 

       

 

 

 

LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ DEFICIT

            

CURRENT LIABILITIES

            

Accounts payable

   $ —       $ 5,412     $ —           $ 5,412  

Accrued expenses

     3,053       10,569       —             13,622  

Contract liabilities

     —         23,765       —             23,765  

Promisory Note - related party

     500               500  

Other current liabilities

     —         181       —             181  
  

 

 

   

 

 

   

 

 

       

 

 

 

Total current liabilities

     3,553       39,927       —             43,480  

Deferred underwriting fee payable

     —         —         —             —    

Warrant liability

     29,603       —         —             29,603  

Share-based compensation liability

     —         18,213       —             18,213  

Other non-current liabilities

     —         1,996       —             1,996  
  

 

 

   

 

 

   

 

 

       

 

 

 

Total Liabilities

     33,156       60,136       —             93,292  
  

 

 

   

 

 

   

 

 

       

 

 

 

MEZZANINE EQUITY

            

Redeemable convertible preferred stock

     —         —         —             —    

Class A common stock subject to redemption

     —         —         —             —    

STOCKHOLDERS’ EQUITY (DEFICIT)

            

Class A common stock

     —         —         —             —    

Class B common stock

     —         —         —             —    

Class C common stock

     1       —         —             1  

Common stock

     1       20       2      (E)      23  

Additional paid-in capital

     51,240       253,620       110,843      (D),(E)      415,703  

Accumulated deficit

     (42,716     (228,141     42,716      (E)      (228,141

Accumulated other comprehensive income

     —         (5     —             (5
  

 

 

   

 

 

   

 

 

       

 

 

 

Total stockholders’ equity (deficit)

     8,526       25,494       153,561           187,581  
  

 

 

   

 

 

   

 

 

       

 

 

 

Total liabilities and stockholders’ equity (deficit)

   $ 41,682     $ 85,630     $ 153,561         $ 280,873  
  

 

 

   

 

 

   

 

 

       

 

 

 


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE SIX MONTHS ENDED JUNE 30, 2021

(in thousands, except per share data)

 

     RAAC
Historical
    Berkshire Grey
Historical
    Pro Forma
Adjustments
    Note 3     Pro
Forma
 

Revenue

   $ —       $ 8,468     $ —         $ 8,468  

Cost of revenue

     —         9,938       —           9,938  
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit

     —         (1,470     —           (1,470

Operating expenses:

          

General and administrative

     —         8,853       1,328       (H) (I)       10,181  

Sales and marketing

     —         38,023       —           38,023  

Research and development

     —         28,051       —           28,051  

Change in fair value of warrant liability

     6,741       —         —           6,741  

Transaction costs

     —         —         —           —    

Compensation expense

     —         —         —           —    

Formation and operational costs

     4,486       —         (4,486     (I)       —    
  

 

 

   

 

 

   

 

 

     

 

 

 

Total operating expenses

     11,227       74,927       (3,158       82,996  
  

 

 

   

 

 

   

 

 

     

 

 

 

Loss from operations

     (11,227     (76,397     3,158    

 

 

 

    (84,466
  

 

 

   

 

 

   

 

 

     

 

 

 

Other income (expense):

          

Interest income

     —         14       —           14  

Other income

     —         (42     —           (42

Interest income (expense) on marketable securities held in trust account

     47       —         (47     (J)       —    

Unrealized gain (loss) on marketable securities held in trust account

     —         —         —         (K)       —    
  

 

 

   

 

 

   

 

 

     

 

 

 

Net loss before income tax

     (11,180     (76,425     3,111         (84,494

Income tax

     —         12       —           12  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net loss

     (11,180     (76,437     3,111    

 

 

 

    (84,506
  

 

 

   

 

 

   

 

 

     

 

 

 

Weighted average common shares outstanding

     10,658       3,782           228,347  

Net loss per common share - basic and diluted

   $ (1.05   $ (20.21       $ (0.37


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2020

(in thousands, except per share data)

 

     RAAC
Historical
    Berkshire Grey
Historical
    Pro Forma
Adjustments
    Note 3   Pro
Forma
 

Revenue

   $ —       $ 34,835     $ —         $ 34,835  

Cost of revenue

     —         32,009       —           32,009  
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit

     —         2,826       —           2,826  

Operating expenses:

          

General and administrative

     —         15,935       718     (H) (I)     16,653  

Sales and marketing

     —         12,910           12,910  

Research and development

     —         35,806           35,806  

Change in fair value of warrant liability

     590       —         —           590  

Transaction costs

     828       —         (828   (I)     —    

Compensation expense

     52       —         (52   (I)     —    

Formation and operational costs

     173       —         (173   (I)     —    
  

 

 

   

 

 

   

 

 

     

 

 

 

Total operating expenses

     1,643       64,651       (335       65,959  
  

 

 

   

 

 

   

 

 

     

 

 

 

Loss from operations

     (1,643     (61,825     335    

 

    (63,133
  

 

 

   

 

 

   

 

 

     

 

 

 

Other income (expense):

          

Interest income

     —         280       —           280  

Other income

     —         3,907       —           3,907  

Interest income (expense) on marketable securities held in trust account

     8       —         (8   (J)     —    

Unrealized gain (loss) on marketable securities held in trust account

     (17     —         17     (K)     —    
  

 

 

   

 

 

   

 

 

     

 

 

 

Net loss before income tax

     (1,652     (57,638     344         (58,946

Income tax

     —         5       —           5  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net loss

     (1,652     (57,643     344    

 

    (58,951
  

 

 

   

 

 

   

 

 

     

 

 

 

Weighted average common shares outstanding

     9,280       3,554           228,347  

Net loss per common share - basic and diluted

   $ (0.18   $ (16.22       $ (0.26


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

1.

Basis of Presentation

The Business Combination is accounted for as a reverse recapitalization, with no goodwill or other intangible assets recorded, in accordance with GAAP. Under this method of accounting, RAAC is treated as the “acquired” company for financial reporting purposes. Accordingly, for accounting purposes, the Business Combination is treated as the equivalent of Berkshire Grey issuing stock for the net assets of RAAC, accompanied by a recapitalization. The net assets of RAAC are stated at historical cost, with no goodwill or other intangible assets recorded.

The unaudited pro forma condensed combined balance sheet as of June 30, 2021 assumes that the Transactions occurred on June 30, 2021. The unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2021 and year ended December 31, 2020 presents the pro forma effect of the Transactions as if they had been completed on January 1, 2020.

The unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2021 has been prepared using, and should be read in conjunction with, the following:

 

   

RAAC’s unaudited statement of operations for the six months ended June 30, 2021 and the related notes included thereto which are included elsewhere in this Quarterly Report on Form 10-Q and incorporated herein by reference; and

 

   

Berkshire Grey’s unaudited consolidated statements of operations for the six months ended June 30, 2021 and the related notes, included elsewhere in this Current Report on Form 8-K.

The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020 has been prepared using, and should be read in conjunction with, the following historical financial statements and notes thereto, which are included elsewhere in the Proxy Statement and incorporated herein by reference:

 

   

RAAC’s audited statement of operations for the year ended December 31, 2020; and

 

   

Berkshire Grey’s audited consolidated statement of operations for the year ended December 31, 2020.

The unaudited pro forma condensed combined financial information is not necessarily indicative of what the actual results of operations and financial position would have been had the Transactions taken place on the dates indicated, nor are they indicative of the future consolidated results of operations or financial position of the Combined Company. They should be read in conjunction with the historical financial statements and notes thereto of RAAC and Berkshire Grey.

 

2.

Accounting Policies

As part of the preparation of these unaudited pro forma condensed combined financial statements, certain reclassifications were made to align RAAC’s and Berkshire Grey’s financial statement presentation. Management performed a comprehensive review of RAAC’s and Berkshire Grey’s accounting policies. Based on its initial analysis, management has identified the presentation differences that would have an impact on the unaudited pro forma condensed combined financial information and recorded the necessary adjustments.

 

3.

Adjustments to Unaudited Pro Forma Condensed Combined Financial Information

The unaudited pro forma condensed combined financial information has been prepared to illustrate the effect of the Transactions and has been prepared for informational purposes only.

The following unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X, which requires the depiction of the accounting for the transaction (“Transaction Accounting Adjustments”) and presentation of the reasonably estimable synergies and other transaction effects that have occurred or are reasonably expected to occur (“Management’s Adjustments”). RAAC has elected not to present Management’s Adjustments and will only be presenting Transaction Accounting Adjustments in the following unaudited pro forma condensed combined financial information.

The unaudited pro forma condensed combined provision for income taxes does not necessarily reflect the amounts that would have resulted had the Combined Company filed consolidated income tax returns during the periods presented.

The unaudited pro forma basic and diluted earnings per share amounts presented in the unaudited pro forma condensed combined statements of operations are based upon the number of RAAC’s shares outstanding, assuming the Transactions occurred on January 1, 2020.

Adjustments to Unaudited Pro Forma Condensed Combined Balance Sheet

The adjustments included in the unaudited pro forma condensed combined balance sheet as of June 30, 2021 are as follows:

 

  (A)

Reflects the release of cash held in trust account less payment of deferred underwriting fees and RAAC transaction expenses.


The table below represents the sources and uses of funds as it relates to the Business Combination:

 

(in thousands)

   Note         

RAAC cash held in trust account

     (1)      $ 287,539  

PIPE - RAAC Investors

     (2)        64,000  

PIPE - New Investors

     (2)        101,000  

Payment to redeeming RAAC Stockholders

     (3)        (232,551

Payment of RAAC deferred underwriting commissions

     (4)        (10,063

Payment of RAAC accounting, legal and insurance fees

     (5)        (3,732

Payment of RAAC financial advisory fees

     (6)        (4,574

Payment of RAAC insurance premiums

     (7)        (790

Payment of Berkshire Grey accounting and legal fees

     (8)        (2,200

Payment of Berkshire Grey financial advisory fees

     (9)        (6,077
     

 

 

 

Excess cash to balance sheet from Business Combination

      $ 192,552  
     

 

 

 

 

(1)

Represents the amount of the restricted investments and cash held in the trust account upon consummation of the Business Combination.

(2)

Represents the aggregate gross proceeds of the PIPE Investment.

(3)

Represents the payment to RAAC stockholders who are exercised redemption rights.

(4)

Represents the payment of deferred RAAC IPO underwriting commissions by RAAC upon consummation of the Business Combination.

(5)

Represents the aggregate of the estimated payments of accounting, legal, financial advisory and placement agent fees by RAAC upon consummation of the Business Combination.

(6)

Represents payment of financial advisory fees by RAAC calculated as $4,500,000 plus approximately $74,000 in reimbursements.

(7)

Represents payment of six year “tail” director and officer insurance premiums by RAAC.

(8)

Represents payment of legal and accounting fees by Berkshire Grey.

(9)

Represents payment of financial advisory fees by Berkshire Grey calculated as $5,000,000 plus and creditable against 2.75% of the sum of the cash held in the Trust Account net of redemptions and the PIPE Investment Amount.

 

  (B)

Reflects the release of cash held in trust account upon consummation of the Business Combination at closing (See Note 3(A)(1)).

 

  (C)

Reflects the payment of deferred RAAC IPO underwriting commissions by RAAC in the amount of approximately $10.1 million (see Note 3(A)(4)). The unaudited pro forma condensed combined balance sheet reflects payment of these costs as a reduction of cash, with a corresponding decrease in deferred underwriting commission liability.

 

  (D)

Post-Business Combination Class C common stock and warrant liabilities are classified as equity and liabilities, respectively. The following table represents the impact of the Business Combination and PIPE Investment on the number of shares of RAAC Class A common stock and represents the equity section:


    Common Stock                          
    Number of Shares     Par Value                          
(in thousands)   Class A
Stock
    Class B
Stock
    Class C
Stock
    Class A
Stock
    Class B
Stock
    Class C
Stock
    Berkshire Grey
Stock
    Additional
paid-in
capital
    Accumulated
deficit
    Accumulated
Other
Comprehensive
Income
 

Pre-Business Combination - RAAC stockholders

    —         3,833       5,750     $ —       $ —       $ 1     $ —       $ 24     $ (42,716   $ —    

Pre-Business Combination - Berkshire Grey

    —         —         —         3       —         —         223,442       29,237       (228,141     (5

Conversion of Class B common stock to Class A common stock

    3,833       (3,833     —         —         —         —         —         —         —         —    

Reclassification of redeemable stock to Class A common stock

    28,750       —         —         3       —         —         —         287,497       —         —    

Less: Redemption of redeemable shares

    (23,252     —         —         (2     —         —         —         (232,549     —         —    

Reclassification of Berkshire Grey liability classified Stock awards to Equity

    —         —         —         —         —         —         —         3,158       —         —    

Berkshire Grey Stockholders

    196,766       —         —         20       —         —         —         (20     —         —    

PIPE - RAAC Shareholders

    6,400       —         —         1       —         —         —         64,000       —         —    

PIPE - New Investors

    10,100       —         —         1       —         —         —         101,000       —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances after share transactions of Combined Entity

    222,597       —         5,750       26       —         1       223,442     $ 252,347       (270,857     (5
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Estimated transaction costs

    —         —         —         —         —         —         —         (17,373     —         —    

Elimination of historical accumulated deficit of RAAC

    —         —         —         —         —         —         —         (42,716     42,716       —    

Elimination of historical par amounts for Class A, Class B

    —         —         —         —         —         —         —         —         —         —    

Elimination of historical stock of Berkshire Grey

    —         —         —         (3     —         —         (223,442     223,445       —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Post-Business Combination

    222,597       —         5,750     $ 23     $ —       $ 1     $ —       $ 415,703     $ (228,141   $ (5
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

  (E)

Reflects payment of Berkshire Grey related transaction expenses, including a reduction of deferred transaction costs and accrued liabilities.

 

  (F)

Share-based compensation liability reflects restricted stock awards issued to an executive officer, who purchased the awards using the proceeds received from the partial recourse secured promissory note issued by the Company. In conjunction with the Transactions, the promissory note was settled through the repurchase of 174,243 shares of vested common stock. The pro forma adjustments recorded reduces the share-based liability to account for the repurchase of shares described above.

 

  (G)

Reflects conversion of preferred stock, payment of transaction expenses (see note 3(E) and settlement of promissory note (see note 3(F)).

Adjustments to Unaudited Pro Forma Condensed Combined Statements of Operations

The pro forma adjustments included in the unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2021 and year ended December 31, 2020 are as follows:

 

  (H)

In conjunction with the Transactions, a partial recourse promissory note issued to an executive officer, the proceeds of which were used to purchase restricted stock awards, was settled through the repurchase of 174,243 shares of vested common stock. This adjustment reflects a corresponding reduction in stock-based compensation expense as a result of fewer outstanding shares associated with the stock award of approximately $3.3 million and $0.4 million for the six months ended June 30, 2021 and year ended December 31, 2020, respectively. The adjustment assumes the promissory note is settled via repurchase of at the time pro forma adjustment occurred.

 

  (I)

Reflects the reclassification of transaction costs, compensation expense and formation and operational costs incurred by RAAC of approximately $3.3 million and $1.0 million for the six months ended June 30, 2021 and year ended December 31, 2020, respectively, to General and Administrative expenses on the condensed combined statements of operations.

 

  (J)

Reflects the elimination of interest income earned on marketable securities held in the RAAC trust account.


  (K)

Reflects the elimination of unrealized loss on marketable securities held in the RAAC trust account.

 

4.

Loss Per Share

Net loss per share calculated using the historical weighted average shares outstanding, and the issuance of additional shares in connection with the Transactions, assuming the shares were outstanding since January 1, 2020. As the Transactions are being reflected as if they had occurred at the beginning of the periods presented, the calculation of weighted average shares outstanding for basic and diluted net loss per share assumes that the shares issuable relating to the Transactions have been outstanding for the entire periods presented. This calculation is retroactively adjusted to eliminate redeemed shares for the entire periods.

The unaudited pro forma condensed combined financial information has been prepared for the six months ended June 30, 2021 and year ended December 31, 2020:

 

(in thousands, except per share amounts)

   Six Months Ended
June 30, 2021
     Year Ended
December 31, 2020
 

Pro forma net loss

   $ (84,506    $ (58,951

Pro forma weighted average shares outstanding-basic and diluted

     228,347        226,527  

Pro forma net loss per share-basic and diluted

   $ (0.37    $ (0.26

Pro forma weighted average shares outstanding-basic and diluted

     

RAAC public stockholders

     5,498        5,498  

RAAC Sponsor

     9,583        9,583  
  

 

 

    

 

 

 

Total RAAC

     15,082        15,082  

Berkshire Grey(a)

     196,766        194,945  

PIPE Shares

     16,500        16,500  
  

 

 

    

 

 

 

Pro forma weighted average shares outstanding-basic and diluted (b)

     228,348        226,527  
  

 

 

    

 

 

 

 

(a)

Excludes approximately 28.2 million and 33.6 million Berkshire consideration shares for the six months ended June 30, 2021 and for year ended December 31 2020, respectively, that will be issued upon the occurrence of future events (i.e., exercise of stock options). Total consideration to be issued to Berkshire Grey is $2.25 billion or 225 million shares ($10 per share price). The total shares to be issued includes all issued and outstanding Berkshire Grey common and preferred stock plus shares underlying unvested stock options. Accordingly, the weighted average pro forma shares outstanding at close has been adjusted to exclude the portion of consideration shares that will be unvested, unissued, and/or unexercised at the closing of the Business Combination.

(b)

For the purposes of applying the if converted method for calculating diluted earnings per share, it was assumed that all Berkshire Grey stock options are exchanged for Class A common stock. However, since this results in anti-dilution, the effect of such exchange was not included in calculation of diluted loss per share. Shares underlying these instruments include approximately 30.9 million Berkshire consideration shares for unvested, unissued, and/or unexercised stock options.