XML 34 R22.htm IDEA: XBRL DOCUMENT v3.21.2
Stockholders'/Members' Equity (Deficit) (Tables)
9 Months Ended
Sep. 30, 2021
Equity [Abstract]  
Schedule of Stockholders Equity

The statement of members' deficit for the three months ended September 30, 2020 is as follows (in thousands, except unit amounts):

 

 

Series D Convertible
Preferred Stock

 

Class C Preferred Units

 

Class A Units

 

Common Stock

 

Additional
Paid-in

 

Accumulated

 

Noncontrolling

 

Total
Members’

 

 

Units

 

Amount

 

Units

 

Amount

 

Units

 

Amount

 

Units

 

Amount

 

Capital

 

Deficit

 

Interest

 

Deficit

 

Balance at June 30, 2020

 

 

$

 

 

23,968,178

 

$

89,345

 

 

54,600,000

 

$

750

 

 

 

$

 

$

2,295

 

$

(156,180

)

$

(47

)

$

(63,837

)

Issuance of Series D convertible preferred stock for cash, net of $4,317 of issuance costs

 

140,626,711

 

 

68,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of Series D convertible preferred stock in connection with settlement of convertible promissory notes

 

59,164,808

 

 

30,594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LLC Conversion

 

 

 

 

 

(23,968,178

)

 

(89,345

)

 

(54,600,000

)

 

(750

)

 

6,220,050

 

 

1

 

 

(3,196

)

 

93,290

 

 

 

 

 

Assumption of profits interest liability by affiliate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

991

 

 

 

 

 

 

991

 

Change in profits interest liability pushed down from affiliate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24

)

$

 

 

 

 

(24

)

Noncontrolling interest—distribution of net assets to affiliate and related deconsolidation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(66

)

$

 

 

47

 

 

(19

)

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,632

)

 

 

 

(11,632

)

Balance at September 30, 2020

 

199,791,519

 

$

98,777

 

 

 

$

 

 

 

$

 

 

6,220,050

 

$

1

 

$

 

$

(74,522

)

$

 

$

(74,521

)

 

The statement of members' deficit for the nine months ended September 30, 2020 is as follows (in thousands, except unit amounts):

 

 

Series D Convertible
Preferred Stock

 

Class C Preferred Units

 

Class A Units

 

Common Stock

 

Additional
Paid-in

 

Accumulated

 

Noncontrolling

 

Total
Members’

 

 

Units

 

Amount

 

Units

 

Amount

 

Units

 

Amount

 

Units

 

Amount

 

Capital

 

Deficit

 

Interest

 

Deficit

 

Balance at December 31, 2019

 

 

$

 

 

23,968,178

 

$

89,345

 

 

54,600,000

 

$

750

 

 

 

$

 

$

2,295

 

$

(148,354

)

$

(47

)

$

(56,011

)

Issuance of Series D convertible preferred stock for cash, net of $4,317 of issuance costs

 

140,626,711

 

 

68,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of Series D convertible preferred stock in connection with settlement of convertible promissory notes

 

59,164,808

 

 

30,594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LLC Conversion

 

 

 

 

 

(23,968,178

)

 

(89,345

)

 

(54,600,000

)

 

(750

)

 

6,220,050

 

 

1

 

 

(3,196

)

 

93,290

 

 

 

 

 

Assumption of profits interest liability by affiliate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

991

 

 

 

 

 

 

991

 

Change in profits interest liability pushed down from affiliate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24

)

 

 

 

 

 

(24

)

Noncontrolling interest—distribution of net assets to affiliate and related deconsolidation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(66

)

 

 

 

47

 

 

(19

)

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(19,458

)

 

 

 

(19,458

)

Balance at September 30, 2020

 

199,791,519

 

$

98,777

 

 

 

$

 

 

 

$

 

 

6,220,050

 

$

1

 

$

 

$

(74,522

)

$

 

$

(74,521

)

Schedule of Stock-Based Compensation Expense Stock-based compensation expense for the three and nine months ended September 30, 2021 has been reported in the consolidated statements of operations and comprehensive loss as follows (in thousands):

 

 

 

Three Months
Ended
September 30,
2021

 

 

Nine Months
Ended
September 30,
2021

 

Research and development

 

$

1,267

 

 

$

3,376

 

General and administrative

 

 

3,099

 

 

 

17,931

 

Total

 

$

4,366

 

 

$

21,307

 

Summary of Restricted Stock Units

The following table summarizes RSU activity under the 2020 Plan for the nine months ended September 30, 2021:

 

 

 

Number of
Shares

 

 

Weighted - Average
Grant Date
Fair Value

 

Outstanding at December 31, 2020

 

 

1,920,037

 

 

$

18.00

 

Vested

 

 

(327,241

)

 

$

18.00

 

Outstanding at September 30, 2021

 

 

1,592,796

 

 

$

18.00

 

 

Summary of Stock Option Activity

The following table summarizes stock option activity under the 2020 Plan for the nine months ended September 30, 2021 (in thousands, except share and per share data and years):

 

 

 

Number of
Options

 

 

Weighted - Average
Exercise
Price Per
Share

 

 

Weighted -Average
Remaining
Contractual
Term
(In Years)

 

 

Aggregate
Intrinsic
Value

 

Balance at December 31, 2020

 

 

615,106

 

 

$

18.00

 

 

 

9.95

 

 

$

9,848

 

Granted

 

 

353,043

 

 

$

42.21

 

 

 

 

 

 

 

Exercised

 

 

(7,747

)

 

$

18.00

 

 

 

 

 

 

 

Balance at September 30, 2021

 

 

960,402

 

 

$

26.83

 

 

9.39

 

 

$

6,948

 

Vested and expected to vest at September 30, 2021

 

 

960,402

 

 

$

26.83

 

 

9.39

 

 

$

6,948

 

Exercisable at September 30, 2021

 

 

-

 

 

 

 

 

 

 

 

 

 

Summary of Assumptions Used in Black-Scholes Model

The assumptions used in the Black-Scholes option pricing model to determine the fair value of stock option grants were as follows:

 

 

 

Nine Months
Ended
September 30,
2021

Expected volatility

 

74.7%

Risk-free interest rate

 

0.99%

Expected dividend yield

 

0.0%

Expected term

 

5.86 years

 

Schedule of Common Stock Warrants As of September 30, 2021 all the common stock warrants below are exercisable and expire as follows:

 

Outstanding
and Exercisable

 

Exercise Price
per Share

 

Expiration Date

 

566,586

 

$

88.25

 

December 17, 2021

 

151,088

 

$

132.37

 

March 12, 2022

 

717,674

 

 

 

 

Schedule of Common Stock Reserved for Future Issuance

Common stock reserved for future issuance are as follows in common equivalent shares:

 

 

 

September 30,
2021

 

 

December 31,
2020

 

Warrants for the purchase of common stock

 

 

717,674

 

 

 

717,674

 

Common stock options and restricted stock units issued and outstanding

 

 

2,553,198

 

 

 

2,535,143

 

Awards available for future issuance under the 2020 Plan

 

 

3,338,354

 

 

 

2,404,535

 

Awards available for future issuance under the ESPP

 

 

828,713

 

 

 

464,829

 

Total common stock reserved for future issuance

 

 

7,437,939

 

 

 

6,122,181