| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 53 | | | |
| | | | | 63 | | | |
| | | | | 74 | | | |
| | | | | 80 | | | |
| | | | | 91 | | | |
| | | | | 100 | | | |
| | | | | 102 | | | |
| | | | | 109 | | | |
| | | | | 117 | | | |
| | | | | 122 | | | |
| | | | | 126 | | | |
| | | | | 126 | | | |
| | | | | 126 | | | |
| | | | | 127 | | | |
| | | | | F-1 | | |
| | |
Shares
|
| |
%
|
| ||||||
EV – Common Stock(1)
|
| | | | 106,318,576 | | | | | | 80.4% | | |
Public Shares(2)
|
| | | | 4,079,078 | | | | | | 3.1% | | |
Founder/ Sponsor Shares(3)
|
| | | | 2,357,333 | | | | | | 1.8% | | |
PIPE
|
| | | | 19,500,005 | | | | | | 14.7% | | |
Pro Forma common stock at December 31, 2021
|
| | |
|
132,254,992
|
| | | | | 100.0% | | |
| | |
Energy Vault
(Historical) |
| |
Novus
(Historical) |
| |
Combined
|
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 105,124,886 | | | | | $ | 396,295 | | | | | $ | 105,521,181 | | | | | $ | 287,515,823 | | | |
(B)
|
| | | $ | 299,219,686 | | |
| | | | | | | | | | | | | | | | | | | | | | | (208,913) | | | |
(D)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (41,899,235) | | | |
(I)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 195,000,050 | | | |
(A)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (246,709,220) | | | |
(K)
|
| | | | | | |
Prepaid expenses and other current assets
|
| | | | 5,537,759 | | | | | | 114,583 | | | | | | 5,652,342 | | | | | | (3,587,650) | | | |
(I)
|
| | | | 2,064,692 | | |
Total current assets
|
| | | | 110,662,645 | | | | | | 510,878 | | | | | | 111,173,523 | | | | | | 190,110,855 | | | | | | | | | 301,284,378 | | |
Marketable securities held in Trust
Account |
| | | | | | | | | | 287,515,823 | | | | | | 287,515,823 | | | | | | (287,515,823) | | | |
(B)
|
| | | | — | | |
Property, plant and equipment, net
|
| | | | 11,867,840 | | | | | | — | | | | | | 11,867,840 | | | | | | | | | | | | | | | 11,867,840 | | |
Right of use assets, net
|
| | | | 1,238,052 | | | | | | — | | | | | | 1,238,052 | | | | | | | | | | | | | | | 1,238,052 | | |
Convertible note receivable, net
|
| | | | 654,449 | | | | | | | | | | | | 654,449 | | | | | | | | | | | | | | | 654,449 | | |
Derivative Asset – conversion option
|
| | | | 350,000 | | | | | | | | | | | | 350,000 | | | | | | | | | | | | | | | 350,000 | | |
Other noncurrent assets
|
| | | | 521,436 | | | | | | — | | | | | | 521,436 | | | | | | — | | | | | | | | | 521,436 | | |
TOTAL ASSETS
|
| | | $ | 125,294,422 | | | | | $ | 288,026,701 | | | | | $ | 413,321,123 | | | | | $ | (97,404,968) | | | | | | | | $ | 315,916,155 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 1,980,597 | | | | | | 208,913 | | | | | | 2,189,510 | | | | | | (208,913) | | | |
(D)
|
| | | | 1,451,819 | | |
| | | | | | | | | | | | | | | | | | | | | | | (528,778) | | | |
(I)
|
| | | | | | |
Accrued liabilities
|
| | | | 4,704,137 | | | | | | — | | | | | | 4,704,137 | | | | | | | | | | | | | | | 4,704,137 | | |
Long term finance leases, current portion
|
| | | | 47,719 | | | | | | — | | | | | | 47,719 | | | | | | | | | | | | | | | 47,719 | | |
Long term operating leases, current
portion |
| | | | 611,714 | | | | | | — | | | | | | 611,714 | | | | | | | | | | | | | | | 611,714 | | |
Total current liabilities
|
| | | | 7,344,167 | | | | | | 208,913 | | | | | | 7,553,080 | | | | | | (737,691) | | | | | | | | | 6,815,389 | | |
Deferred pension liability
|
| | | | 733,778 | | | | | | — | | | | | | 733,778 | | | | | | | | | | | | | | | 733,778 | | |
Asset retirement obligation
|
| | | | 977,635 | | | | | | — | | | | | | 977,635 | | | | | | | | | | | | | | | 977,635 | | |
Deferred revenue
|
| | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | | | | | | | | | | 1,500,000 | | |
Long term finance leases
|
| | | | 33,677 | | | | | | — | | | | | | 33,677 | | | | | | | | | | | | | | | 33,677 | | |
Long term operating leases
|
| | | | 661,643 | | | | | | — | | | | | | 661,643 | | | | | | | | | | | | | | | 661,643 | | |
Warrant liability
|
| | | | — | | | | | | 18,437,499 | | | | | | 18,437,499 | | | | | | | | | | | | | | | 18,437,499 | | |
Total liabilities
|
| | | | 11,250,900 | | | | | | 18,646,412 | | | | | | 29,897,312 | | | | | | (737,691) | | | | | | | | | 29,159,621 | | |
Common stock subject to possible
redemption |
| | | | — | | | | | | 287,500,000 | | | | | | 287,500,000 | | | | | | (287,500,000) | | | |
(F)
|
| | | | — | | |
Preferred stock
|
| | | | 182,709,406 | | | | | | | | | | | | 182,709,406 | | | | | | (182,709,406) | | | |
(E)
|
| | | | — | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | 304 | | | | | | — | | | | | | 304 | | | | | | 1,950 | | | |
(A)
|
| | | | 13,226 | | |
| | | | | | | | | | | | | | | | | | | | | | | 1,754 | | | |
(H)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 2,641 | | | |
(F)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 719 | | | |
(J)
|
| | | | | | |
| | |
Energy Vault
(Historical) |
| |
Novus
(Historical) |
| |
Combined
|
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | (2,467) | | | |
(K)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (249) | | | |
(L)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 8,574 | | | |
(E)
|
| | | | | | |
Class B common stock
|
| | | | — | | | | | | 719 | | | | | | 719 | | | | | | (719) | | | |
(J)
|
| | | | | | |
Treasury stock
|
| | | | (2) | | | | | | | | | | | | (2) | | | | | | | | | | | | | | | (2) | | |
Additional paid-in capital
|
| | | | 713,332 | | | | | | | | | | | | 713,332 | | | | | | 194,998,100 | | | |
(A)
|
| | | | 378,593,415 | | |
| | | | | | | | | | | | | | | | | | | | | | | (18,120,430) | | | |
(C)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 182,700,832 | | | |
(E)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 287,497,359 | | | |
(F)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 3,471,406 | | | |
(G)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (25,958,926) | | | |
(I)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (246,706,753) | | | |
(K)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,754) | | | |
(H)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 249 | | | |
(L)
|
| | | | | | |
Retained earnings/(accumulated deficit)
|
| | | | (68,966,472) | | | | | | (18,120,430) | | | | | | (87,086,902) | | | | | | 18,120,430 | | | |
(C)
|
| | | | (91,437,059) | | |
| | | | | | | | | | | | | | | | | | | | | | | (3,471,406) | | | |
(G)
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (18,999,181) | | | |
(I)
|
| | | | | | |
Accumulated other comprehensive loss
|
| | | | (413,046) | | | | | | — | | | | | | (413,046) | | | | | | | | | | | | | | | (413,046) | | |
Total stockholders’ equity (deficit)
|
| | | | (68,665,884) | | | | | | (18,119,711) | | | | | | (86,785,595) | | | | | | 373,542,129 | | | | | | | | | 286,756,534 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
(DEFICIT) |
| | | $ | 125,294,422 | | | | | $ | 288,026,701 | | | | | $ | 413,321,123 | | | | | $ | (97,404,968) | | | | | | | | $ | 315,916,155 | | |
|
| | |
Energy Vault
(Historical) |
| |
Novus
(Historical) |
| |
Combined
(Historical) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||
Net Revenue
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | |
Cost of revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Gross profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Formation costs
|
| | | | — | | | | | | 1,247,217 | | | | | | 1,247,217 | | | | | | | | | | | | | | | | | | 1,247,217 | | |
Selling and marketing expenses
|
| | | | 845,302 | | | | | | — | | | | | | 845,302 | | | | | | 332,578 | | | | | | (AA) | | | | | | 1,177,880 | | |
Research and development expenses
|
| | | | 7,911,548 | | | | | | — | | | | | | 7,911,548 | | | | | | 2,747,724 | | | | | | (AA) | | | | | | 10,659,272 | | |
General and administrative expenses
|
| | | | 18,055,570 | | | | | | — | | | | | | 18,055,570 | | | | | | 4,189,788 | | | | | | (AA) | | | | | | 41,244,539 | | |
| | | | | | | | | | | | | | | | | | | | | | | 18,999,181 | | | | | | (CC) | | | | | | | | |
Inventory write-down
|
| | | | 2,723,985 | | | | | | — | | | | | | 2,723,985 | | | | | | | | | | | | | | | | | | 2,723,985 | | |
Operating loss
|
| | | | (29,536,405) | | | | | | (1,247,217) | | | | | | (30,783,622) | | | | | | (26,269,271) | | | | | | | | | | | | (57,052,894) | | |
Other income (expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | — | | | | | | 15,823 | | | | | | 15,823 | | | | | | (15,823) | | | | | | (BB) | | | | | | — | | |
Interest expense
|
| | | | (7,385) | | | | | | — | | | | | | (7,385) | | | | | | | | | | | | | | | | | | (7,385) | | |
Transaction costs incurred in connection with
warrant liability |
| | | | — | | | | | | (241,311) | | | | | | (241,311) | | | | | | | | | | | | | | | | | | (241,311) | | |
Change in fair value of warrants
|
| | | | — | | | | | | (1,865,833) | | | | | | (1,865,833) | | | | | | | | | | | | | | | | | | (1,865,833) | | |
Other income (expense)
|
| | | | (1,793,671) | | | | | | — | | | | | | (1,793,671) | | | | | | | | | | | | | | | | | | (1,793,671) | | |
Loss before income taxes
|
| | | | (31,337,461) | | | | | | (3,338,538) | | | | | | (34,675,999) | | | | | | (26,285,094) | | | | | | | | | | | | (60,961,094) | | |
Income taxes
|
| | | | (1,400) | | | | | | — | | | | | | (1,400) | | | | | | | | | | | | | | | | | | (1,400) | | |
Net loss attributable to common stockholders
|
| | | $ | (31,338,861) | | | | | $ | (3,338,538) | | | | | $ | (34,677,399) | | | | | $ | (26,285,094) | | | | | | | | | | | $ | (60,962,494) | | |
Weighted average shares outstanding – Common
stock |
| | | | 1,886,798 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132,254,992 | | |
Common stock – basic and diluted
|
| | | $ | (16.61) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.46) | | |
Weighted average shares outstanding – Class A stock
|
| | | | | | | | | | 25,678,082 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock – basic and diluted
|
| | | | | | | | | $ | (0.10) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding – Class B stock
|
| | | | | | | | | | 7,087,329 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class B common stock – basic and diluted
|
| | | | | | | | | $ | (0.10) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
For the Year ended
December 31, 2021 |
| |||
Pro forma net loss
|
| | | $ | (60,962,494) | | |
Weighted average shares outstanding of common stock
|
| | |
|
132,254,992
|
| |
Net loss per share (Basic and Diluted) attributable to common stockholders(1)
|
| | | $ | (0.46) | | |
Potential anti-dilutive instruments not considered | | | | | | | |
EV Earnout shares
|
| | | | 9,000,000 | | |
Sponsor Earnout shares
|
| | | | 1,617,188 | | |
Private warrants
|
| | | | 5,166,666 | | |
Public warrants
|
| | | | 9,583,333 | | |
EV Stock options
|
| | | | 1,344,540 | | |
Total | | | | | 26,711,727 | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Changes
|
| |||||||||||||||
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 845,302 | | | | | | 311,135 | | | | | | 534,167 | | | | | | 171.7% | | |
Research and development
|
| | | | 7,911,548 | | | | | | 8,519,541 | | | | | | (607,993) | | | | | | (7.1)% | | |
General and administrative
|
| | | | 18,055,570 | | | | | | 5,674,756 | | | | | | 12,380,814 | | | | | | 218.2% | | |
Inventory write-down
|
| | | | 2,723,985 | | | | | | — | | | | | | 2,723,985 | | | | | | N/A | | |
Total operating expense
|
| | | | 29,536,405 | | | | | | 14,505,432 | | | | | | 15,030,973 | | | | | | 103.6% | | |
Loss from operations
|
| | | | (29,536,405) | | | | | | (14,505,432) | | | | | | (15,030,973) | | | | | | 103.6% | | |
Other income (expenses): | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative
|
| | | | — | | | | | | (11,923,000) | | | | | | 11,923,000 | | | | | | N/A | | |
Interest expense
|
| | | | (7,385) | | | | | | (128,134) | | | | | | (120,749) | | | | | | (94.2)% | | |
Other income (expense), net
|
| | | | (1,793,671) | | | | | | 2,386,395 | | | | | | (4,180,066) | | | | | | (175.2)% | | |
Total other expenses, net
|
| | | | (1,801,056) | | | | | | (9,664,739) | | | | | | 7,863,683 | | | | | | (81.4)% | | |
Net loss before income tax
|
| | | | (31,337,461) | | | | | | (24,170,171) | | | | | | (7,167,290) | | | | | | 29.7% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net cash used in operating activities
|
| | | $ | (22,065,930) | | | | | $ | (16,700,304) | | |
Net cash used in investing activities
|
| | | | (1,169,404) | | | | | | (1,754,504) | | |
Net cash provided by financing activities
|
| | | | 116,377,818 | | | | | | 15,641,814 | | |
Effects of exchange rate changes on cash
|
| | | | 1,931,251 | | | | | | (1,795,567) | | |
Net increase (decrease) in cash
|
| | | | 95,073,735 | | | | | | (4,608,561) | | |
Cash, beginning of year
|
| | | | 10,051,151 | | | | | | 14,659,712 | | |
Cash, end of year
|
| | | $ | 105,124,886 | | | | | $ | 10,051,151 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Robert Piconi | | |
51
|
| | Chief Executive Officer and Director | |
David Hitchcock | | |
61
|
| | Interim Chief Financial Officer | |
Andrea Pedretti | | |
48
|
| | Chief Technology Officer | |
Christopher K. Wiese | | |
62
|
| | Chief Operating Officer | |
Marco Terruzzin | | |
48
|
| | Chief Product Officer | |
Goncagul Icoren | | |
46
|
| | Chief People Officer | |
Richard Espy | | |
45
|
| | Chief Information Officer, VP of Software Enablement | |
John Jung | | |
54
|
| | President of EVS | |
Laurence Alexander | | |
56
|
| | Chief Marketing Officer | |
Non-Employee Directors | | | | | | | |
Larry M. Paulson(2)(3) | | |
68
|
| | Director | |
Henry Elkus(3) | | |
26
|
| | Director | |
Bill Gross | | |
63
|
| | Director | |
Zia Huque(1)(2) | | |
54
|
| | Director | |
Thomas Ertel(1)(2) | | |
66
|
| | Director | |
Mary Beth Mandanas(1)(3) | | |
55
|
| | Director | |
| | |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(3) |
| |
Stock Awards
($)(4) |
| |
All Other
Compensation ($)(5) |
| |
Total
($) |
| ||||||||||||||||||
Robert Piconi,
Chief Executive Officer |
| | | | 2020 | | | | | | 340,312 | | | | | | 43,600 | | | | | | — | | | | | | — | | | | | | 383,912 | | |
| | | | | 2021 | | | | | | 514,824 | | | | | | 430,550 | | | | | | 3,586,359 | | | | | | 105,651 | | | | | | 4,636,934 | | |
Andrea Pedretti,
Chief Technology Officer |
| | | | 2020 | | | | | | 272,231 | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | 287,231 | | |
| | | | | 2021 | | | | | | 285,000 | | | | | | 125,000 | | | | | | 1,712,537 | | | | | | 19,064 | | | | | | 2,141,601 | | |
Marco Terruzzin,
Chief Product Officer |
| | | | 2020 | | | | | | 234,484 | | | | | | 188,500(2) | | | | | | — | | | | | | — | | | | | | 332,985 | | |
| | | | | 2021 | | | | | | 300,000 | | | | | | 180,000 | | | | | | 595,825 | | | | | | — | | | | | | 1,075,825 | | |
Name
|
| |
Type of
Award
|
| |
Number
of shares or units of stock that have not vested (#) |
| |
Market
value of shares or units of stock that have not vested ($)(4) |
| |
Purchase
Price ($) |
| |||||||||
Robert Piconi(1)
|
| |
Restricted Stock
|
| | | | 724,883 | | | | | | 48,610,654 | | | | | | 0.0025 | | |
Andrea Pedretti(2)
|
| |
RSU
|
| | | | 345,967 | | | | | | 23,200,547 | | | | | | — | | |
Marco Terruzzin(3)
|
| |
Restricted Stock
|
| | | | 90,000 | | | | | | 6,035,400 | | | | | | 0.0025 | | |
Redemption Date
(period to expiration of warrants) |
| |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
Name and Address of Beneficial Owner
|
| |
Number of
Shares of Common Stock Beneficially Owned |
| |
Percentage
of Outstanding Common Stock |
| ||||||
Named Executive Officers and Directors | | | | | | | | | | | | | |
Robert Piconi(1)
|
| | | | 14,841,504 | | | | | | 11.1% | | |
Andrea Pedretti(2)
|
| | | | 2,389,415 | | | | | | 2.6% | | |
Marco Terruzzin(3)
|
| | | | 609,615 | | | | | | * | | |
Henry Elkus(4)
|
| | | | 9,727,259 | | | | | | 7.3% | | |
Bill Gross(5)
|
| | | | 15,583,548 | | | | | | 11.7% | | |
Zia Huque(6)
|
| | | | 7,462,364 | | | | | | 5.6% | | |
Thomas Ertel
|
| | | | — | | | | | | — | | |
Mary Beth Mandanas
|
| | | | — | | | | | | — | | |
Larry M. Paulson(7)
|
| | | | 1,165,756 | | | | | | * | | |
All Directors and Executive Officers of Energy Vault as a
Group (15 individuals)(8) |
| | | | 52,185,870 | | | | | | 38.5% | | |
Five Percent Holders | | | | | | | | | | | | | |
Helena(9)
|
| | | | 9,727,259 | | | | | | 7.3% | | |
Idealab Studio, LLC(10)
|
| | | | 15,583,548 | | | | | | 11.7% | | |
NeoTribe Ventures I, L.P. for itself and as nominee for NeoTribe Associates I, L.P.(11)
|
| | | | 9,276,423 | | | | | | 6.9% | | |
Prime Movers Lab(12)
|
| | | | 7,462,364 | | | | | | 5.6% | | |
SoftBank Vision Fund (AIV M2) L.P. acting by its manager, SB Investment Advisers (UK) Limited(13)
|
| | | | 18,535,631 | | | | | | 13.9% | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Common Stock Offered Hereby |
| |
Number of
Shares of Common Stock to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Common Stock Offered Hereby |
| |||||||||||||||||||||
| | |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
Novus Selling Securityholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Korea Zinc Co., Ltd.(2)
|
| | | | 5,000,000 | | | | | | 3.7% | | | | | | 5,000,000 | | | | | | — | | | | | | — | | |
Atlas Renewable LLC(3)
|
| | | | 5,000,000 | | | | | | 3.7% | | | | | | 5,000,000 | | | | | | — | | | | | | — | | |
Adage Capital Advisors, L.L.C. (Adage Capital Partners, L.P.)(4)
|
| | | | 2,400,000 | | | | | | 1.8% | | | | | | 900,000 | | | | | | 1,500,000 | | | | | | 1.1% | | |
Cemex Ventures B.V.(5)
|
| | | | 1,730,095 | | | | | | 1.3% | | | | | | 300,000 | | | | | | 1,430,095 | | | | | | 1.1% | | |
Alternate Ventures LLC(6)
|
| | | | 1,667,133 | | | | | | 1.2% | | | | | | 700,000 | | | | | | 967,133 | | | | | | * | | |
Inteligo Bank Ltd.(7)
|
| | | | 1,667,134 | | | | | | 1.2% | | | | | | 700,000 | | | | | | 967,134 | | | | | | * | | |
Palantir Technologies Inc.(8)
|
| | | | 850,000 | | | | | | * | | | | | | 850,000 | | | | | | — | | | | | | — | | |
Uppsala LP(9)
|
| | | | 547,772 | | | | | | * | | | | | | 230,000 | | | | | | 317,772 | | | | | | * | | |
LightVC, Ltd.(10)
|
| | | | 500,000 | | | | | | * | | | | | | 500,000 | | | | | | — | | | | | | — | | |
Victory Global Energy Transition Fund(11)
|
| | | | 428,035 | | | | | | * | | | | | | 179,725 | | | | | | 248,310 | | | | | | * | | |
DNE SPAC AH LLC(12)
|
| | | | 285,277 | | | | | | * | | | | | | 100,000 | | | | | | 185,277 | | | | | | * | | |
True VC, LLC – Series 15(13)
|
| | | | 220,000 | | | | | | * | | | | | | 220,000 | | | | | | — | | | | | | — | | |
ESK Partners LLC(14)
|
| | | | 200,000 | | | | | | * | | | | | | 200,000 | | | | | | — | | | | | | — | | |
Jay D. Stein Ten Year Grantor Retained Annuity Trust(15)
|
| | | | 174,206 | | | | | | * | | | | | | 100,000 | | | | | | 74,206 | | | | | | * | | |
The Trustees of the University of Pennsylvania(16)
|
| | | | 137,088 | | | | | | * | | | | | | 57,560 | | | | | | 79,528 | | | | | | * | | |
Crown Property Management II,L.L.C.(17)
|
| | | | 90,000 | | | | | | * | | | | | | 50,000 | | | | | | 40,000 | | | | | | * | | |
Other Selling Securityholders(18)
|
| | | | 1,253,268 | | | | | | * | | | | | | 817,720 | | | | | | 435,548 | | | | | | * | | |
Energy Vault, Inc. Securityholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Helena(19)
|
| | | | 9,727,259 | | | | | | 7.3% | | | | | | 9,727,259 | | | | | | — | | | | | | — | | |
Idealab Studio, LLC(20)
|
| | | | 15,583,548 | | | | | | 11.7% | | | | | | 15,583,548 | | | | | | — | | | | | | — | | |
NeoTribe Ventures I, L.P. for itself and as nominee for NeoTribe Associates I, L.P(21)
|
| | | | 9,276,423 | | | | | | 6.9% | | | | | | 9,276,423 | | | | | | — | | | | | | — | | |
Prime Movers Lab(22)
|
| | | | 7,462,364 | | | | | | 5.6% | | | | | | 7,462,365 | | | | | | — | | | | | | — | | |
SoftBank Vision Fund (AIV M2) L.P. acting by its manager, SB Investment Advisers (UK)
Limited(23) |
| | | | 18,535,631 | | | | | | 13.9% | | | | | | 18,535,631 | | | | | | — | | | | | | — | | |
Robert Piconi(24)
|
| | | | 14,841,504 | | | | | | 11.1% | | | | | | 14,841,504 | | | | | | — | | | | | | — | | |
Founder Selling Securityholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Robert J. Laikin(25)
|
| | | | 3,579,967 | | | | | | 2.6% | | | | | | 1,356,801 | | | | | | — | | | | | | — | | |
Zak Laikin(26)
|
| | | | 152,958 | | | | | | * | | | | | | 95,625 | | | | | | 57,333 | | | | | | * | | |
Cooper Laikin(27)
|
| | | | 30,625 | | | | | | * | | | | | | 30,625 | | | | | | — | | | | | | — | | |
Hanna Laikin(28)
|
| | | | 30,625 | | | | | | * | | | | | | 30,625 | | | | | | — | | | | | | — | | |
Larry Paulson(29)
|
| | | | 1,165,756 | | | | | | * | | | | | | 609,256 | | | | | | — | | | | | | — | | |
Jeffrey Foster(30)
|
| | | | 1,365,756 | | | | | | 1.0% | | | | | | 809,256 | | | | | | — | | | | | | — | | |
Ronald J. Sznaider(31)
|
| | | | 255,802 | | | | | | * | | | | | | 150,802 | | | | | | — | | | | | | — | | |
Ryan Levy(32)
|
| | | | 538,782 | | | | | | * | | | | | | 289,407 | | | | | | — | | | | | | — | | |
Vincent Donargo(33)
|
| | | | 2,692,691 | | | | | | 2.0% | | | | | | 816,025 | | | | | | — | | | | | | — | | |
Novus Capital Associates, LLC(34)
|
| | | | 2,281,085 | | | | | | 1.7% | | | | | | 614,419 | | | | | | — | | | | | | — | | |
Hersch Klaff(35)
|
| | | | 1,716,347 | | | | | | 1.3% | | | | | | 968,222 | | | | | | — | | | | | | — | | |
NCCII Co-Invest LLC(36)
|
| | | | 686,010 | | | | | | * | | | | | | 336,010 | | | | | | — | | | | | | — | | |
Heather Goodman(37)
|
| | | | 579,285 | | | | | | * | | | | | | 411,285 | | | | | | — | | | | | | — | | |
| | |
Number of Private
Warrants Beneficially Owned Prior to Offering |
| |
Private Warrants
Being Offered Hereby |
| |
Number of Private
Warrants Beneficially Owned After Offering |
| |||||||||||||||||||||
| | |
Number
|
| |
%
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
Robert J. Laikin(25)
|
| | | | 2,223,166 | | | | | | 26.2% | | | | | | 2,223,166 | | | | | | — | | | | | | — | | |
Larry Paulson(29)
|
| | | | 556,500 | | | | | | 6.5% | | | | | | 556,500 | | | | | | — | | | | | | — | | |
Jeffrey Foster(30)
|
| | | | 556,500 | | | | | | 6.5% | | | | | | 556,500 | | | | | | — | | | | | | — | | |
Ronald J. Sznaider(31)
|
| | | | 105,000 | | | | | | 1.2% | | | | | | 105,000 | | | | | | — | | | | | | — | | |
Ryan Levy(32)
|
| | | | 249,375 | | | | | | 2.9% | | | | | | 249,375 | | | | | | — | | | | | | — | | |
Vincent Donargo(33)
|
| | | | 1,876,666 | | | | | | 22.1% | | | | | | 1,876,666 | | | | | | — | | | | | | — | | |
Novus Capital Associates, LLC(34)
|
| | | | 1,666,666 | | | | | | 19.6% | | | | | | 1,666,666 | | | | | | — | | | | | | — | | |
Hersch Klaff(35)
|
| | | | 748,125 | | | | | | 8.8% | | | | | | 748,125 | | | | | | — | | | | | | — | | |
NCCII Co-Invest LLC(36)
|
| | | | 350,000 | | | | | | 4.1% | | | | | | 350,000 | | | | | | — | | | | | | — | | |
Heather Goodman(37)
|
| | | | 168,000 | | | | | | 2.1% | | | | | | 168,000 | | | | | | — | | | | | | — | | |
| | |
Shares of Series A-1 Preferred Stock
|
| |||||||||
Purchaser
|
| |
Number of
Shares |
| |
Aggregate Gross
Consideration ($) |
| ||||||
Robert Piconi(1)
|
| | | | 84,069 | | | | | $ | 252,116 | | |
NeoTribe Ventures I, L.P.(2)
|
| | | | 840,694 | | | | | $ | 2,521,174 | | |
| | |
Shares of Series A-2 Preferred Stock
|
| |||||||||
Purchaser
|
| |
Number of
Shares |
| |
Aggregate Gross
Consideration ($) |
| ||||||
Neotribe Ventures I, L.P.(1)
|
| | | | 528,823 | | | | | $ | 2,504,717 | | |
| | |
Shares of Series B Preferred Stock
|
| |||||||||
Purchaser
|
| |
Number of
Shares |
| |
Aggregate Gross
Consideration ($) |
| ||||||
Entity affiliated SoftBank Vision Fund(1)
|
| | | | 2,163,433 | | | | | $ | 25,000,004 | | |
| | |
Shares of Series B-1 Preferred Stock
|
| |||||||||
Purchaser
|
| |
Number of
Shares |
| |
Aggregate Gross
Consideration ($) |
| ||||||
Entities affiliated with Helena(1)
|
| | | | 1,388,958 | | | | | $ | 20,149,266 | | |
Entities affiliated with ALM JPC Ventures, LLC(2)
|
| | | | 219,690 | | | | | $ | 3,186,999 | | |
| | |
Shares of Series C Preferred Stock
|
| |||||||||
Purchaser
|
| |
Number of
Shares |
| |
Aggregate Gross
Consideration ($) |
| ||||||
Entities affiliated with Prime Movers Lab(1)
|
| | | | 917,884 | | | | | $ | 44,999,997 | | |
Entities affiliated with Helena(2)
|
| | | | 47,118 | | | | | $ | 2,309.998 | | |
Entities affiliated with SoftBank Vision Fund(3)
|
| | | | 203,974 | | | | | $ | 9,999,989 | | |
Entities affiliated with ALM JPC Ventures, LLC(4)
|
| | | | 10,199 | | | | | $ | 500,014 | | |
| | |
Page
|
| |||
ENERGY VAULT FINANCIAL STATEMENTS | | | | | | | |
Consolidated Financial Statements of Energy Vault, Inc. | | | | | | | |
| | | | F-2 | | | |
Consolidated Financial Statements | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
NOVUS FINANCIAL STATEMENTS | | | | | | | |
| | | | F-35 | | | |
Consolidated Financial Statements: | | | |||||
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 105,124,886 | | | | | $ | 10,051,151 | | |
Prepaid expenses and other current assets
|
| | | | 5,537,759 | | | | | | 749,922 | | |
Total current assets
|
| | | | 110,662,645 | | | | | | 10,801,073 | | |
Inventory, long-term
|
| | | | — | | | | | | 14,629,896 | | |
Property and equipment, net
|
| | | | 11,867,840 | | | | | | 2,825,759 | | |
Right-of-use assets, net
|
| | | | 1,238,052 | | | | | | 1,356,523 | | |
Loans receivable from related party
|
| | | | — | | | | | | 406,536 | | |
Convertible note receivable, net
|
| | | | 654,449 | | | | | | — | | |
Derivative Asset – conversion option
|
| | | | 350,000 | | | | | | — | | |
Other assets
|
| | | | 521,436 | | | | | | 363,029 | | |
Total assets
|
| | | $ | 125,294,422 | | | | | $ | 30,382,816 | | |
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,980,597 | | | | | $ | 2,057,518 | | |
Accrued expenses
|
| | | | 4,704,137 | | | | | | 1,294,077 | | |
Asset retirement obligation, current portion
|
| | | | — | | | | | | 123,414 | | |
Long-term finance leases, current portion
|
| | | | 47,719 | | | | | | 30,133 | | |
Long-term operating leases, current portion
|
| | | | 611,714 | | | | | | 394,262 | | |
Total current liabilities
|
| | | | 7,344,167 | | | | | | 3,899,404 | | |
Long-Term Liabilities | | | | | | | | | | | | | |
Deferred pension obligation
|
| | | | 733,778 | | | | | | 833,487 | | |
Asset retirement obligation
|
| | | | 977,635 | | | | | | — | | |
Deferred revenue
|
| | | | 1,500,000 | | | | | | 1,500,000 | | |
Long-term finance leases
|
| | | | 33,677 | | | | | | 63,152 | | |
Long-term operating leases
|
| | | | 661,643 | | | | | | 875,997 | | |
Notes payable, net of current portion
|
| | | | — | | | | | | 795,667 | | |
Total long-term liabilities
|
| | | | 3,906,733 | | | | | | 4,068,303 | | |
Total liabilities
|
| | | | 11,250,900 | | | | | | 7,967,707 | | |
Commitments | | | | | | | | | | | | | |
Convertible preferred stock, $0.0001 par value; 12,658,321 shares authorized, 12,658,312 shares issued and outstanding at December 31, 2021; 13,191,776 shares authorized, 9,419,740 shares issued and outstanding at December 31, 2020; liquidation preference of $171,347,526 and $49,028,024 as of December 31, 2021 and 2020, respectively
|
| | | | 182,709,406 | | | | | | 62,041,682 | | |
Stockholders’ Deficit | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 17,800,000 shares authorized, 3,038,093
shares issued and 3,016,442 outstanding at December 31, 2021; 17,800,000 shares authorized, 2,148,210 shares issued and outstanding at December 31, 2020 |
| | | | 304 | | | | | | 215 | | |
Treasury stock, at cost, 21,651 shares at December 31, 2021
|
| | | | (2) | | | | | | — | | |
Additional paid-in capital
|
| | | | 713,332 | | | | | | 98,499 | | |
Accumulated deficit
|
| | | | (68,966,472) | | | | | | (37,627,611) | | |
Accumulated other comprehensive loss
|
| | | | (413,046) | | | | | | (2,097,676) | | |
Total stockholders’ deficit
|
| | | | (68,665,884) | | | | | | (39,626,573) | | |
Total liabilities, convertible preferred stock, and stockholders’ deficit
|
| | | $ | 125,294,422 | | | | | $ | 30,382,816 | | |
| | |
2021
|
| |
2020
|
| ||||||
REVENUE
|
| | | $ | — | | | | | $ | — | | |
OPERATING EXPENSES | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 845,302 | | | | | | 311,135 | | |
Research and development
|
| | | | 7,911,548 | | | | | | 8,519,541 | | |
General and administrative
|
| | | | 18,055,570 | | | | | | 5,674,756 | | |
Inventory write-down
|
| | | | 2,723,985 | | | | | | — | | |
Loss from operations
|
| | | | 29,536,405 | | | | | | 14,505,432 | | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | |
Change in fair value of derivative
|
| | | | — | | | | | | (11,923,000) | | |
Interest expense
|
| | | | (7,385) | | | | | | (128,134) | | |
Other income (expense), net
|
| | | | (1,793,671) | | | | | | 2,386,395 | | |
Other expense, net
|
| | | | (1,801,056) | | | | | | (9,664,739) | | |
Loss before income taxes
|
| | | | (31,337,461) | | | | | | (24,170,171) | | |
PROVISION FOR INCOME TAXES
|
| | | | (1,400) | | | | | | (830) | | |
NET LOSS
|
| | | | (31,338,861) | | | | | | (24,171,001) | | |
Net loss per share of common stock – basic and diluted
|
| | | $ | (16.61) | | | | | $ | (18.06) | | |
Weighted average shares of common stock – basic and diluted
|
| | |
|
1,886,798
|
| | | |
|
1,338,666
|
| |
OTHER COMPREHENSIVE INCOME (LOSS) – NET OF TAX | | | | | | | | | | | | | |
Actuarial loss on pension
|
| | | $ | 165,997 | | | | | $ | (183,928) | | |
Foreign currency translation gain (loss)
|
| | | | 1,518,633 | | | | | | (1,250,390) | | |
TOTAL OTHER COMPREHENSIVE INCOME (LOSS) – NET OF TAX
|
| | | $ | 1,684,630 | | | | | $ | (1,434,318) | | |
Total Comprehensive Loss
|
| | | $ | (29,654,231) | | | | | $ | (25,605,319) | | |
| | |
Convertible Preferred Stock
|
| | |
Common Stock
|
| |
Treasury Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019
|
| | | | 8,338,666 | | | | | $ | 46,533,769 | | | | | | | 2,148,210 | | | | | $ | 215 | | | | | | — | | | | | $ | — | | | | | $ | 70,355 | | | | | $ | (13,456,610) | | | | | $ | (663,358) | | | | | $ | (14,049,398) | | |
Issuance of B-1 preferred
stock upon conversion of B-1 notes payable |
| | | | 544,773 | | | | | | 7,902,908 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of B-1 preferred stock for cash
|
| | | | 536,301 | | | | | | 7,779,985 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Preferred stock issuance costs
|
| | | | — | | | | | | (174,980) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock based
compensation |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,144 | | | | | | — | | | | | | — | | | | | | 28,144 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,171,001) | | | | | | — | | | | | | (24,171,001) | | |
Actuarial loss on pension
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (183,928) | | | | | | (183,928) | | |
Foreign currency translation loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,250,390) | | | | | | (1,250,390) | | |
Balance at December 31, 2020
|
| | | | 9,419,740 | | | | | | 62,041,682 | | | | | | | 2,148,210 | | | | | | 215 | | | | | | — | | | | | | — | | | | | | 98,499 | | | | | | (37,627,611) | | | | | | (2,097,676) | | | | | | (39,626,573) | | |
Issuance of Series B-1 preferred stock for cash
|
| | | | 1,056,057 | | | | | | 15,319,955 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Series B-1 preferred stock issuance costs
|
| | | | — | | | | | | (24,958) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series C preferred stock for cash
|
| | | | 2,182,515 | | | | | | 106,999,544 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Series C preferred stock issuance costs
|
| | | | — | | | | | | (1,626,817) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of stock option
|
| | | | — | | | | | | — | | | | | | | 55,000 | | | | | | 6 | | | | | | — | | | | | | — | | | | | | 10,474 | | | | | | — | | | | | | — | | | | | | 10,480 | | |
Stock based compensation and conversion to common stock
|
| | | | — | | | | | | — | | | | | | | 834,883 | | | | | | 83 | | | | | | — | | | | | | — | | | | | | 604,359 | | | | | | — | | | | | | — | | | | | | 604,442 | | |
Purchase of Treasury stock
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (21,651) | | | | | | (2) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,338,861) | | | | | | — | | | | | | (31,338,861) | | |
Actuarial gain on pension
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 165,997 | | | | | | 165,997 | | |
Foreign currency translation gain
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,518,633 | | | | | | 1,518,633 | | |
Balance at December 31, 2021
|
| | | | 12,658,312 | | | | | $ | 182,709,406 | | | | | | | 3,038,093 | | | | | $ | 304 | | | | | | (21,651) | | | | | $ | (2) | | | | | $ | 713,332 | | | | | $ | (68,966,472) | | | | | $ | (413,046) | | | | | $ | (68,665,884) | | |
| | |
2021
|
| |
2020
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net loss
|
| | | $ | (31,338,861) | | | | | $ | (24,171,001) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 2,319,857 | | | | | | 54,648 | | |
Non-cash lease expense
|
| | | | 116,629 | | | | | | 552,457 | | |
Stock based compensation
|
| | | | 499,868 | | | | | | 28,144 | | |
Impairment of long-lived assets
|
| | | | — | | | | | | 27,696 | | |
Inventory write-down
|
| | | | 3,225,142 | | | | | | — | | |
Interest accrued on convertible notes
|
| | | | — | | | | | | 125,408 | | |
Change in fair value of derivative
|
| | | | — | | | | | | 11,923,000 | | |
Change in estimated asset retirement obligation
|
| | | | (51,518) | | | | | | — | | |
Change in pension obligation
|
| | | | 92,383 | | | | | | 85,860 | | |
Foreign exchange gains and losses
|
| | | | 63,541 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Inventory, long-term
|
| | | | (212,979) | | | | | | (7,550,101) | | |
Prepaid expenses and other current assets
|
| | | | 217,883 | | | | | | (389,049) | | |
Accounts payable and accrued expenses
|
| | | | 3,002,125 | | | | | | 2,612,634 | | |
Net cash used in operating activities
|
| | | | (22,065,930) | | | | | | (16,700,304) | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchase of property and equipment and other assets
|
| | | | (169,404) | | | | | | (1,754,504) | | |
Payment for purchase of convertible notes
|
| | | | (1,000,000) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (1,169,404) | | | | | | (1,754,504) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Proceeds from issuance of debt
|
| | | | — | | | | | | 8,605,850 | | |
Repayment of debt
|
| | | | (765,070) | | | | | | — | | |
Payment of finance lease obligations
|
| | | | (52,924) | | | | | | (569,041) | | |
Proceeds from issue of shares, net of issuance cost
|
| | | | 130,354 | | | | | | — | | |
Proceeds from Series B-1 preferred stock, net of issuance costs
|
| | | | 15,294,997 | | | | | | 7,605,005 | | |
Proceeds from Series C preferred stock, net of issuance costs
|
| | | | 105,372,727 | | | | | | — | | |
Purchase of treasury stock
|
| | | | (9,959) | | | | | | — | | |
Payment made for merger related expenses
|
| | | | (3,592,307) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 116,377,818 | | | | | | 15,641,814 | | |
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
| | | | 1,931,251 | | | | | | (1,795,567) | | |
Net increase (decrease) in cash
|
| | | | 95,073,735 | | | | | | (4,608,561) | | |
CASH – beginning of year
|
| | | | 10,051,151 | | | | | | 14,659,712 | | |
CASH – end of year
|
| | | $ | 105,124,886 | | | | | $ | 10,051,151 | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | | | | | | | | | | | | | |
Income taxes paid
|
| | | $ | 860 | | | | | $ | 810 | | |
Cash paid for interest
|
| | | $ | 69,414 | | | | | $ | 82,006 | | |
Issue of restricted stock awards
|
| | | $ | 81 | | | | | $ | — | | |
Reclassification of inventory costs
|
| | | $ | 11,156,060 | | | | | $ | — | | |
Merger related costs in account payable
|
| | | $ | 528,778 | | | | | $ | — | | |
Actuarial gain (loss) on pension
|
| | | $ | 165,997 | | | | | $ | (183,928) | | |
Property and equipment financed through accounts payable
|
| | | $ | 38,705 | | | | | $ | — | | |
Assets acquired on finance lease
|
| | | $ | 44,032 | | | | | $ | — | | |
Notes payable conversion to preferred stock
|
| | | $ | — | | | | | $ | 7,777,500 | | |
| Brick Machines | | | 6 years | |
| Vehicles | | | 4 years | |
| Office equipment | | | 7 years | |
| Computer equipment | | | 3 years | |
| Demonstration & test equipment | | | 2.25 years | |
| Leasehold improvements | | | Shorter of remaining lease-term or estimated life of the assets | |
| | |
Preferred Stock
Tranche Asset |
| |
Preferred Stock
Tranche Liability |
| |
Derivative Asset
Conversion Feature |
| |||||||||
Balance at January 1, 2020
|
| | | $ | 12,527,000 | | | | | $ | (604,000) | | | | | $ | — | | |
Change in fair value
|
| | | | (12,527,000) | | | | | | 604,000 | | | | | | — | | |
Balance at December 31, 2020
|
| | | | — | | | | | | — | | | | | | — | | |
Addition
|
| | | | — | | | | | | — | | | | | | 350,000 | | |
Change in fair value
|
| | | | — | | | | | | — | | | | | | — | | |
Balance at December 31, 2021
|
| | | $ | — | | | | | $ | — | | | | | $ | 350,000 | | |
| | |
2021
|
| |
2020
|
| ||||||
Deferred merger costs
|
| | | $ | 4,121,085 | | | | | $ | — | | |
Prepaid expense
|
| | | | 1,140,026 | | | | | | — | | |
Tax refund receivable
|
| | | | 121,317 | | | | | | 357,045 | | |
Other
|
| | | | 155,331 | | | | | | 392,877 | | |
Total
|
| | | $ | 5,537,759 | | | | | $ | 749,922 | | |
| | |
2021
|
| |
2020
|
| ||||||
Brick machines
|
| | | $ | 2,515,461 | | | | | $ | 2,534,700 | | |
Right-of-Use assets – vehicles
|
| | | | 175,416 | | | | | | 135,620 | | |
Furniture and equipment
|
| | | | 176,167 | | | | | | 84,514 | | |
Leasehold improvements
|
| | | | 178,491 | | | | | | 138,630 | | |
Demonstration & test equipment
|
| | | | 11,217,876 | | | | | | — | | |
Total property and equipment
|
| | | | 14,263,411 | | | | | | 2,893,464 | | |
Less: accumulated depreciation
|
| | | | (2,395,571) | | | | | | (67,705) | | |
Property and equipment, net
|
| | | $ | 11,867,840 | | | | | $ | 2,825,759 | | |
| | |
2021
|
| |
2020
|
| ||||||
Employee costs
|
| | | $ | 3,756,411 | | | | | $ | 696,176 | | |
Prototype costs
|
| | | | 715,720 | | | | | | 360,146 | | |
Professional fees
|
| | | | 80,535 | | | | | | 194,211 | | |
Other
|
| | | | 151,471 | | | | | | 43,544 | | |
| | | | $ | 4,704,137 | | | | | $ | 1,294,077 | | |
| | |
2021
|
| |
2020
|
| ||||||
Balance as of January 1,
|
| | | $ | 123,414 | | | | | $ | — | | |
Changes in estimates
|
| | | | 749,682 | | | | | | — | | |
Accretion expense
|
| | | | 107,472 | | | | | | 116,283 | | |
Foreign currency translation gain (loss)
|
| | | | (2,933) | | | | | | 7,131 | | |
Balance as of December 31,
|
| | | $ | 977,635 | | | | | $ | 123,414 | | |
Change in Benefit Obligation:
|
| |
2021
|
| |
2020
|
| ||||||
Benefit obligation at beginning of year
|
| | | $ | 2,425,080 | | | | | $ | 1,552,570 | | |
Service cost
|
| | | | 130,409 | | | | | | 95,294 | | |
Interest cost
|
| | | | 4,642 | | | | | | 3,314 | | |
Actuarial (gain) loss
|
| | | | 99,114 | | | | | | 219,914 | | |
Benefits paid
|
| | | | 40,351 | | | | | | 352,875 | | |
Plan participant’s contributions
|
| | | | 85,481 | | | | | | 70,034 | | |
Plan amendments
|
| | | | (50,138) | | | | | | (33,189) | | |
Exchange rate changes
|
| | | | (73,082) | | | | | | 164,268 | | |
Benefit obligation at end of year
|
| | | $ | 2,661,857 | | | | | $ | 2,425,080 | | |
Change in Plan Assets:
|
| |
2021
|
| |
2020
|
| ||||||
Fair value of plans’ assets at beginning of year
|
| | | $ | 1,591,593 | | | | | $ | 984,102 | | |
Actual return on plans’ assets
|
| | | | 214,423 | | | | | | 47,431 | | |
Employer contributions
|
| | | | 42,654 | | | | | | 31,810 | | |
Benefits paid
|
| | | | 40,351 | | | | | | 352,875 | | |
Plan participant’s contributions
|
| | | | 85,481 | | | | | | 70,034 | | |
Foreign currency translation adjustments
|
| | | | (46,423) | | | | | | 105,341 | | |
Fair value of plans’ assets at end of year
|
| | | $ | 1,928,079 | | | | | $ | 1,591,593 | | |
Funded status
|
| | | $ | (733,778) | | | | | $ | (833,487) | | |
Components of Net Periodic Benefit Cost
|
| |
2021
|
| |
2020
|
| ||||||
Employer service costs
|
| | | $ | 130,409 | | | | | $ | 95,294 | | |
Interest cost
|
| | | | 4,642 | | | | | | 3,314 | | |
Expected return on plan assets
|
| | | | (53,113) | | | | | | (36,490) | | |
Amortization of net prior service credit
|
| | | | (7,239) | | | | | | (3,301) | | |
Amortization of net loss
|
| | | | 59,691 | | | | | | 46,349 | | |
Total benefit cost for year
|
| | | $ | 134,390 | | | | | $ | 105,166 | | |
| | |
2021
|
| |
2020
|
| ||||||
Discount rate
|
| | | | 0.35% | | | | | | 0.20% | | |
Expected long-term return on plan assets
|
| | | | 3.75% | | | | | | 3.35% | | |
Rate of compensation increase
|
| | | | 1.00% | | | | | | 1.00% | | |
Pension increase rate (in payment)
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
Plan Assets
|
| |||||||||||||||
| | |
2021
Actual Allocation |
| |
2020
Actual Allocation |
| |
Target Allocation
|
| |||||||||
Equity instruments
|
| | | | 50.2% | | | | | | 54.2% | | | | | | 30 – 55% | | |
Debt instruments
|
| | | | 10.6% | | | | | | 11.2% | | | | | | 5 – 30% | | |
Real estate
|
| | | | 26.4% | | | | | | 25.6% | | | | | | 15 – 40% | | |
Alternative investments
|
| | | | 5.3% | | | | | | 4.1% | | | | | | 0 – 15% | | |
Cash and equivalents
|
| | | | 7.5% | | | | | | 4.9% | | | | | | 0 – 10% | | |
Total
|
| | | | 100.0% | | | | | | 100.0% | | | | | | | | |
Year Ending December 31,
|
| |
Future Benefits
|
| |||
2022
|
| | | $ | 22,318 | | |
2023
|
| | | | 22,542 | | |
2024
|
| | | | 22,766 | | |
2025
|
| | | | 22,994 | | |
2026
|
| | | | 23,225 | | |
2027-2031
|
| | | | 117,282 | | |
Total
|
| | | $ | 231,127 | | |
| | |
Shares
Designated |
| |
Issued and
Outstanding |
| |
Liquidation
Preference |
| |||||||||
Series C preferred stock
|
| | | | 2,182,524 | | | | | | 2,182,515 | | | | | $ | 106,999,547 | | |
Series B-1 preferred stock
|
| | | | 2,137,131 | | | | | | 2,137,131 | | | | | | 31,002,825 | | |
Series B preferred stock
|
| | | | 2,163,433 | | | | | | 2,163,433 | | | | | | 25,003,011 | | |
Series A-2 preferred stock
|
| | | | 750,510 | | | | | | 750,510 | | | | | | 3,554,716 | | |
Series A-1 preferred stock
|
| | | | 1,025,646 | | | | | | 1,025,646 | | | | | | 3,075,830 | | |
Series Seed 2 preferred stock
|
| | | | 626,994 | | | | | | 626,994 | | | | | | 933,939 | | |
Series Seed 1 preferred stock
|
| | | | 1,652,083 | | | | | | 1,652,083 | | | | | | 752,658 | | |
Series FR preferred stock
|
| | | | 2,120,000 | | | | | | 2,120,000 | | | | | | 25,000 | | |
Balance at December 31, 2021
|
| | | | 12,658,321 | | | | | | 12,658,312 | | | | | $ | 171,347,526 | | |
| | |
Shares
Designated |
| |
Issued and
Outstanding |
| |
Liquidation
Preference |
| |||||||||
Series B-1 preferred stock
|
| | | | 4,853,110 | | | | | | 1,081,074 | | | | | $ | 15,682,870 | | |
Series B preferred stock
|
| | | | 2,163,433 | | | | | | 2,163,433 | | | | | | 25,003,011 | | |
Series A-2 preferred stock
|
| | | | 750,510 | | | | | | 750,510 | | | | | | 3,554,716 | | |
Series A-1 preferred stock
|
| | | | 1,025,646 | | | | | | 1,025,646 | | | | | | 3,075,830 | | |
Series Seed 2 preferred stock
|
| | | | 626,994 | | | | | | 626,994 | | | | | | 933,939 | | |
Series Seed 1 preferred stock
|
| | | | 1,652,083 | | | | | | 1,652,083 | | | | | | 752,658 | | |
Series FR preferred stock
|
| | | | 2,120,000 | | | | | | 2,120,000 | | | | | | 25,000 | | |
Balance at December 31, 2020
|
| | | | 13,191,776 | | | | | | 9,419,740 | | | | | $ | 49,028,024 | | |
| | |
2021
|
| |
2020
|
| ||||||
Shares reserved for Series C preferred stock
|
| | | | 2,182,524 | | | | | | — | | |
Shares reserved for Series B-1 preferred stock
|
| | | | 2,137,131 | | | | | | 4,853,110 | | |
Shares reserved for Series B preferred stock
|
| | | | 2,163,433 | | | | | | 2,163,433 | | |
Shares reserved for Series A-2 preferred stock
|
| | | | 750,510 | | | | | | 750,510 | | |
Shares reserved for Series A-1 preferred stock
|
| | | | 1,025,646 | | | | | | 1,025,646 | | |
Shares reserved for Series Seed 2 preferred stock
|
| | | | 626,994 | | | | | | 626,994 | | |
Shares reserved for Series Seed 1 preferred stock
|
| | | | 1,652,083 | | | | | | 1,652,083 | | |
Shares reserved for Series FR preferred stock
|
| | | | 2,120,000 | | | | | | 2,120,000 | | |
Shares reserved for future issuances under the 2017 and 2020 Stock Plan
|
| | | | 1,031,257 | | | | | | 1,921,140 | | |
Total shares reserved for future issuance
|
| | | | 13,689,578 | | | | | | 15,112,916 | | |
| | |
Options Outstanding
|
| |||||||||||||||||||||
| | |
Number of
Options |
| |
Weighted
Average Exercise Price Per Share |
| |
Weighted
Average Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Balance as of December 31, 2019
|
| | | | 85,000 | | | | | $ | 0.63 | | | | | | 8.48 | | | | | $ | 623,100 | | |
Stock options granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Stock options exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Stock options forfeited, canceled, or expired
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Balance as of December 31, 2020
|
| | | | 85,000 | | | | | $ | 0.63 | | | | | | 7.48 | | | | | $ | 422,500 | | |
Stock options granted
|
| | | | 168,500 | | | | | | 6.01 | | | | | | | | | | | | | | |
Stock options exercised
|
| | | | (55,000) | | | | | | 0.10 | | | | | | | | | | | $ | 302,500 | | |
Stock options forfeited, cancelled, or expired
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Balance as of December 31, 2021
|
| | | | 198,500 | | | | | | 5.35 | | | | | | 9.11 | | | | | $ | 7,024,429 | | |
Options exercisable as of December 31, 2021
|
| | | | 95,544 | | | | | | 4.40 | | | | | | 8.76 | | | | | $ | 3,471,200 | | |
Options vested and expected to vest as of
December 30, 2021 |
| | | | 198,500 | | | | | $ | 5.35 | | | | | | 9.11 | | | | | $ | 7,024,429 | | |
|
Expected volatility
|
| |
90%
|
|
|
Common stock value
|
| |
$5.6 – $33.7
|
|
|
Risk free interest rate
|
| |
0.06%
|
|
|
Expected dividend yield
|
| |
—
|
|
|
Expected term (years)
|
| |
6.25
|
|
| | |
Share
|
| |
Weighted Average
Grant Date Fair Value per Share |
| ||||||
Balance as of December 31, 2020
|
| | | | — | | | | | $ | — | | |
Restricted Stock units granted
|
| | | | 910,867 | | | | | | 14.33 | | |
Restricted Stock units forfeited
|
| | | | — | | | | | | — | | |
Restricted Stock units vested
|
| | | | — | | | | | | — | | |
Balance as of December 31, 2021
|
| | | | 910,867 | | | | | $ | 14.33 | | |
| | |
Unvested
Common Stock |
| |||
Balances outstanding at December 31, 2020
|
| | | | 450,424 | | |
New grants or issues
|
| | | | 834,883 | | |
Common stock vested
|
| | | | (448,773) | | |
Repurchased stock
|
| | | | (21,651) | | |
Balances outstanding at December 31, 2021
|
| | | | 814,883 | | |
| | |
2021
|
| |
2020
|
| ||||||
Sales and marketing
|
| | | $ | 67,119 | | | | | $ | 22,805 | | |
Research and development
|
| | | | 369,434 | | | | | | — | | |
General and administrative
|
| | | | 63,315 | | | | | | 5,339 | | |
Total stock-based compensation expense
|
| | | $ | 499,868 | | | | | $ | 28,144 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net loss
|
| | | $ | (31,338,861) | | | | | $ | (24,171,001) | | |
Weighted-average shares outstanding – Basic and Diluted
|
| | | | 1,886,798 | | | | | | 1,338,666 | | |
Net loss per share – Basic and Diluted
|
| | | $ | (16.61) | | | | | $ | (18.06) | | |
| | |
2021
|
| |
2020
|
| ||||||
Stock options
|
| | | | 198,500 | | | | | | 85,000 | | |
Convertible preferred stock
|
| | | | 12,658,312 | | | | | | 9,419,740 | | |
Unvested Common Stock
|
| | | | — | | | | | | 629,043 | | |
Total
|
| | | | 12,856,812 | | | | | | 10,133,783 | | |
| | |
2021
|
| |
2020
|
| ||||||
United States
|
| | | $ | (12,308,488) | | | | | $ | (15,334,965) | | |
Switzerland
|
| | | | (19,028,973) | | | | | | (8,835,206) | | |
Total loss before tax
|
| | | $ | (31,337,461) | | | | | $ | (24,170,171) | | |
| | |
2021
|
| |
2020
|
| ||||||
US federal statutory income tax rate
|
| | | | 21.00% | | | | | | 21.00% | | |
State and local income taxes, net of Federal benefit
|
| | | | 0.31% | | | | | | 0.02% | | |
Non-Deductible expenses
|
| | | | -0.54% | | | | | | -10.51% | | |
Credits
|
| | | | 0.39% | | | | | | 0.23% | | |
Foreign rate differential
|
| | | | -0.61% | | | | | | -0.36% | | |
Valuation allowance
|
| | | | -20.56% | | | | | | -10.39% | | |
Effective income tax rate
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
2021
|
| |
2020
|
| ||||||
Current | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | 1,400 | | | | | | 830 | | |
Foreign
|
| | | | — | | | | | | — | | |
Total current tax provision
|
| | | | 1,400 | | | | | | 830 | | |
Deferred | | | | | | | | | | | | | |
Federal
|
| | | | — | | | | | | — | | |
State
|
| | | | — | | | | | | — | | |
Foreign
|
| | | | — | | | | | | — | | |
Total deferred tax provision
|
| | | | — | | | | | | — | | |
Total provision for income taxes
|
| | | $ | 1,400 | | | | | $ | 830 | | |
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 10,905,027 | | | | | $ | 4,796,086 | | |
Accrued expense
|
| | | | 425,447 | | | | | | 114,117 | | |
Credits
|
| | | | 167,053 | | | | | | 102,705 | | |
Operating lease liabilities
|
| | | | 228,393 | | | | | | 224,047 | | |
Other
|
| | | | 139,161 | | | | | | 153,924 | | |
Gross deferred tax assets
|
| | | | 11,865,081 | | | | | | 5,390,879 | | |
Less: valuation allowance
|
| | | | (11,405,336) | | | | | | (5,114,407) | | |
Net deferred tax assets
|
| | | | 459,745 | | | | | | 276,472 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | (88,716) | | | | | | (40,046) | | |
Right of use assets
|
| | | | (213,786) | | | | | | (209,608) | | |
Other
|
| | | | (157,243) | | | | | | (26,819) | | |
Total deferred tax assets, net of valuation allowance
|
| | | $ | — | | | | | $ | — | | |
| | |
Unrecognized
Tax Benefits |
| |||
Balance as of December 31, 2020
|
| | | $ | 881,796 | | |
Increase related to prior year tax positions
|
| | | | 13,281 | | |
Decrease related to prior year tax positions
|
| | | | (17,656) | | |
Increase related to current year tax positions
|
| | | | 30,675 | | |
Decrease related to lapsing status of limitation
|
| | | | — | | |
Balance as of December 31, 2021
|
| | | $ | 908,095 | | |
Interest balance as of December 31, 2021
|
| | | | — | | |
Penalties as of December 31, 2021
|
| | | | — | | |
| | |
Operating
Leases |
| |
Finance
Leases |
| ||||||
2022
|
| | | $ | 681,003 | | | | | $ | 49,416 | | |
2023
|
| | | | 487,744 | | | | | | 34,178 | | |
2024
|
| | | | 208,800 | | | | | | — | | |
2025
|
| | | | — | | | | | | — | | |
2026
|
| | | | — | | | | | | — | | |
Thereafter
|
| | | | — | | | | | | — | | |
Total
|
| | | | 1,377,547 | | | | | | 83,594 | | |
Less: interest
|
| | | | (104,190) | | | | | | (2,198) | | |
Total lease liability
|
| | | $ | 1,273,357 | | | | | $ | 81,396 | | |
| | |
For the years ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Lease expense | | | | | | | | | | | | | |
Finance lease expense | | | | | | | | | | | | | |
Amortization of finance ROU assets
|
| | | $ | 45,010 | | | | | $ | 22,178 | | |
Interest on finance lease liabilities
|
| | | | 2,738 | | | | | | 1,389 | | |
Total
|
| | | | 47,748 | | | | | | 23,567 | | |
Operating lease expense
|
| | | | 647,100 | | | | | | 463,998 | | |
Short-term lease expense
|
| | | | 80,434 | | | | | | 102,698 | | |
Variable lease expense
|
| | | | 2,888 | | | | | | 10,279 | | |
Total
|
| | | $ | 778,170 | | | | | $ | 600,542 | | |
Cash paid for amounts included in the measurement of lease liabilities for finance
leases |
| | | | | | | | | | | | |
Operating cash flows
|
| | | $ | 2,675 | | | | | $ | 1,389 | | |
Financing cash flows
|
| | | $ | 53,079 | | | | | $ | 19,700 | | |
Cash paid for amounts included in the measurement of lease liabilities for operating leases
|
| | | | | | | | | | | | |
Operating cash flows
|
| | | $ | 531,707 | | | | | $ | 436,364 | | |
Right-of-use assets obtained in exchange for lease liabilities | | | | | | | | | | | | | |
Finance leases
|
| | | $ | 44,031 | | | | | $ | — | | |
Operating leases
|
| | | $ | 475,765 | | | | | $ | 268,228 | | |
Weighted average remaining lease term (in months) | | | | | | | | | | | | | |
Finance leases
|
| | | | 21 | | | | | | 33 | | |
Operating leases
|
| | | | 26 | | | | | | 46 | | |
Weighted average discount rate | | | | | | | | | | | | | |
Finance leases
|
| | | | 2.79% | | | | | | 1.85% | | |
Operating leases
|
| | | | 7.41% | | | | | | 5.37% | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 396,295 | | | | | $ | 172,854 | | |
Prepaid expenses
|
| | | | 114,583 | | | | | | — | | |
Total Current Assets
|
| | | | 510,878 | | | | | | 172,854 | | |
Deferred offering costs
|
| | | | — | | | | | | 37,042 | | |
Marketable securities held in Trust Account
|
| | | | 287,515,823 | | | | | | — | | |
TOTAL ASSETS
|
| | | $ | 288,026,701 | | | | | $ | 209,896 | | |
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 208,913 | | | | | $ | 1,000 | | |
Accrued offering costs
|
| | | | — | | | | | | 25,000 | | |
Promissory note – related party
|
| | | | — | | | | | | 160,000 | | |
Total Current Liabilities
|
| | | | 208,913 | | | | | | 186,000 | | |
Warrant liability
|
| | | | 18,437,499 | | | | | | — | | |
TOTAL LIABILITIES
|
| | | | 18,646,412 | | | | | | 186,000 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption 28,750,000 and no shares
at redemption value at December 31, 2021 and 2020, respectively |
| | | | 287,500,000 | | | | | | — | | |
Stockholders’ (Deficit) Equity | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 5,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | | | | | — | | |
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 7,187,500 shares issued and outstanding, at December 31, 2021 and 2020
|
| | | | 719 | | | | | | 719 | | |
Additional paid-in capital
|
| | | | — | | | | | | 24,281 | | |
Accumulated deficit
|
| | | | (18,120,430) | | | | | | (1,104) | | |
Total Stockholders’ (Deficit) Equity
|
| | | | (18,119,711) | | | | | | 23,896 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
|
| | | $ | 288,026,701 | | | | | $ | 209,896 | | |
| | |
Year Ended
December 31,2021 |
| |
For the Period from
September 29, 2020 (Inception) Through December 31,2020 |
| ||||||
Operating and formation costs
|
| | | $ | 1,247,217 | | | | | $ | 1,104 | | |
Loss from operations
|
| | | | (1,247,217) | | | | | | (1,104) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 15,823 | | | | | | — | | |
Transaction costs incurred in connection with warrants
|
| | | | (241,311) | | | | | | — | | |
Change in fair value of warrants
|
| | | | (1,865,833) | | | | | | — | | |
Total other expense, net
|
| | | | (2,091,321) | | | | | | — | | |
Net loss
|
| | | $ | (3,338,538) | | | | | $ | (1,104) | | |
Basic and diluted weighted average shares outstanding, Class A common stock
|
| | | | 25,678,082 | | | | |
|
—
|
| |
Basic and diluted net loss per share, Class A common stock
|
| | | $ | (0.10) | | | | | $ | — | | |
Basic and diluted weighted average shares outstanding, Class B common stock
|
| | | | 7,087,329 | | | | | | 6,250,000 | | |
Basic and diluted net loss per share, Class B common stock
|
| | | $ | (0.10) | | | | | $ | — | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – September 29, 2020 (Inception)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Class B Common Stock to Sponsor
|
| | | | — | | | | | $ | — | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 24,281 | | | | | $ | — | | | | | $ | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,104) | | | | | | (1,104) | | |
Balance – December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 24,281 | | | | | $ | (1,104) | | | | | $ | 23,896 | | |
Remeasurement adjustment on redeemable common stock
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (1,935,948) | | | | | | (14,780,788) | | | | | | (16,716,736) | | |
Cash paid in excess of private warrants
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 1,911,667 | | | | |
|
—
|
| | | | | 1,911,667 | | |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (3,338,538) | | | | | | (3,338,538) | | |
Balance – December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | — | | | | | $ | (18,120,430) | | | | | $ | (18,119,711) | | |
| | |
Year Ended
December 31, |
| |
For the Period from
September 29, 2020 (Inception) Through December 31, |
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (3,338,538) | | | | | $ | (1,104) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | 1,865,833 | | | | | | — | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (15,823) | | | | | | — | | |
Transaction costs incurred in connection with warrants
|
| | | | 241,311 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | (114,583) | | | | | | — | | |
Accrued expenses
|
| | | | 207,913 | | | | | | 1,000 | | |
Net cash used in operating activities
|
| | | | (1,153,887) | | | | | | (104) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investment of cash into Trust Account
|
| | | | (287,500,000) | | | | | | — | | |
Net cash used in investing activities
|
| | |
|
(287,500,000)
|
| | | | | — | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | 281,750,000 | | | | | | — | | |
Proceeds from issuance of Class B common stock to Sponsor
|
| | | | — | | | | | | 25,000 | | |
Proceeds from promissory note – related party
|
| | | | — | | | | | | 160,000 | | |
Proceeds from sale of Private Placement Warrants
|
| | | | 7,750,000 | | | | | | — | | |
Repayment of promissory note – related party
|
| | | | (160,000) | | | | | | — | | |
Payment of offering costs
|
| | | | (462,672) | | | | | | (12,042) | | |
Net cash provided by financing activities
|
| | |
|
288,877,328
|
| | | | | 172,958 | | |
Net Change in Cash
|
| | | | 223,441 | | | | | | 172,854 | | |
Cash – Beginning
|
| | | | 172,854 | | | | | | — | | |
Cash – Ending | | | | $ | 396,295 | | | | | $ | 172,854 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Deferred offering costs included in accrued offering costs
|
| | | $ | — | | | | | $ | 25,000 | | |
Remeasurement adjustment on redeemable common stock
|
| | | $ | 16,716,736 | | | | | $ | — | | |
Payment of deferred offering costs by the Sponsor in exchange for the issuance of Class B common stock
|
| | | $ | 35,000 | | | | | $ | — | | |
|
Gross proceeds
|
| | | $ | 287,500,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | $ | (10,733,333) | | |
|
Issuance costs allocated to Class A common stock
|
| | | | (5,983,403) | | |
| Plus: | | | | | | | |
|
Remeasurement adjustment on redeemable common stock
|
| | | $ | 16,716,736 | | |
|
Class A common stock subject to possible redemption
|
| | | $ | 287,500,000 | | |
| | |
Year Ended December 31
|
| |
For the Period from
September 29, 2020 (Inception) Through December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net loss per common stock | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net loss, as adjusted
|
| | | $ | (2,616,395) | | | | | $ | (722,143) | | | | | $ | — | | | | | $ | (1,104) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 25,678,082 | | | | | | 7,087,329 | | | | | | — | | | | | | 6,250,000 | | |
Basic and diluted net loss per common stock
|
| | | $ | (0.10) | | | | | $ | (0.10) | | | | | $ | — | | | | | $ | — | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Net operating loss carryforward
|
| | | $ | 34,842 | | | | | $ | 232 | | |
Startup/Organization Expenses
|
| | | | 223,983 | | | | | | — | | |
Total deferred tax assets
|
| | | | 258,825 | | | | | | 232 | | |
Valuation Allowance
|
| | | | (258,825) | | | | | | (232) | | |
Deferred tax assets (liability)
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Federal | | | | | | | | | | | | | |
Current
|
| | | $ | — | | | | | $ | — | | |
Deferred
|
| | | | (258,593) | | | | | | (232) | | |
State and Local | | | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | |
Deferred
|
| | | | — | | | | | | — | | |
Change in valuation allowance
|
| | | | 258,593 | | | | | | 232 | | |
Income tax provision
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Statutory federal income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State taxes, net of federal tax benefit
|
| | | | 0.0% | | | | | | 0.0% | | |
Deferred tax liability change in rate
|
| | | | 0.0% | | | | | | 0.0% | | |
Change in fair value of Warrant Liability
|
| | | | (11.7)% | | | | | | —% | | |
Compensation Expense
|
| | | | 0.0% | | | | | | —% | | |
Transaction costs – warrants
|
| | | | (1.5)% | | | | | | —% | | |
Meals and entertainment
|
| | | | 0.0% | | | | | | 0.0% | | |
Valuation allowance
|
| | | | (7.8)% | | | | | | (21.0)% | | |
Income tax provision
|
| | | | 0.0% | | | | | | 0.0% | | |
Description
|
| |
December 31, 2021
|
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | $ | 287,515,823 | | | | | $ | 287,515,823 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant Liability – Public Warrants
|
| | | $ | 11,979,166 | | | | | $ | 11,979,166 | | | | | $ | — | | | | | $ | — | | |
Warrant Liability – Private Placement Warrants
|
| | | $ | 6,458,333 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,458,333 | | |
| | |
February 8, 2021
Initial Measurement |
| |
December 31,
2021 |
| ||||||||||||
Input
|
| |
Public
Warrants |
| |
Private
Warrants |
| |
Private
Warrants |
| |||||||||
Risk-free interest rate
|
| | | | 0.48% | | | | | | 0.48% | | | | | | 1.26% | | |
Expected term (years)
|
| | | | 5.00 | | | | | | 5.00 | | | | | | 5.00 | | |
Expected volatility
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 18.12% | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock Price
|
| | | $ | 10.00 | | | | | $ | 10.00 | | | | | $ | 9.90 | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of January 1, 2021
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on February 8, 2021
|
| | | | 5,838,333 | | | | | | 10,733,333 | | | | | | 16,571,666 | | |
Change in fair value
|
| | | | 620,000 | | | | | | 1,245,833 | | | | | | 1,865,833 | | |
Transfer to Level 1
|
| | | | — | | | | | | (11,979,166) | | | | | | (11,979,166) | | |
Fair value as of December 31, 2021
|
| | | $ | 6,458,333 | | | | | $ | — | | | | | $ | 6,458,333 | | |
!
MAX7Z*%8(23"S^AG^$=E?->?EYOZR=)YK3/\ ZW_XCV_PJ'?]1.1O3_J#G79>
M^N89$NFFB)IK9_JOU_3J6<' U\B'_J,_"HK Z(GU7MIZ+_AUP)IKBVR:UIVZZ:]OMT7OZJJ)KKK]?IV]%Z6FD WXUD@?337
M15_5>R+KHOKJO2*EZ<$TK'8B+JFGJG?Z+HB(FBK]%3]->N%Q>F[@I3G6*AKH
MJ]M$_@O[+Z:_7KM*:0#>L%!-OW::IJJ=E0O5%7M]$1?V_P!_7+=*$47L]O;^
M=>*&J]N^NA>G=5^GKWU37KE2].:ITKU0T3MHFOJNNOH6B?1>W[Z]*JTY+6UK
MQ6MP>B*NB:*O\W=?3547T5>E+B#V4QZ(O]7\:\1DE7L6U%1-575%U[Z]QU3L
MG2AX]]/VGN-8*UHNBKZZ?1=-$34?U3NOUU7I=ZFF:*O+V^->^(E7:J)IV^B:
MJG?OIJJZ:*O_ +O2[@+BN:IM7J,J7VZ*O?MIJJ+Z?3NB(GKTW J]++( T)70Q.<:D,BJ%@5<$MZ".@@(_5--4!$3LG^WJ-O6QJ
M2ZA0MMISHRS(A<;3=H*.*0KHB^J"2]M=-=.I\3!M0%34"5YW7L*T-W6Q45
M2]$35-53LG9-?JFJ+Z](8N5JX2\32&=;)N<=5102'5$%51$7U1%_=.G-C4;>
M5=Y@53I4"G6 I.()=UT%%TZE.$1:A8 ^H8DE#O YQ9V6%0"PS>^\\:1$FRHSS:
M_P!9SW9J,A%5$(&A>+:"K_W4UUT].ALQHWJ)+KIV?"E?F3,3RSM^_P"-*[3D
MJ^G*/C>>;89;%C4C-!)"U4C-/M1M-4TU775473UZ8SID0'B0N-$?U29U@4:
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MS-$<+05+:K8*":DOT_?J//F8V^HD:VW$I\M3\+\!3XL6?*($+"X[N2Z?(=
M]N^D-S;M58H*@KDEEK>VTH XX\YHBCXVTW.D\NW1%V[175.Q*FN I -J@ENT]M8
M(1:_<.J%IZ)]WIIW7U[Z].*)32NI%;5;!!1445U[Z?X^J=]4_P >_2 E5I^T
M'7C7PM"NNNWMV^JKZ?I^_P#CUP*4H:"$.E*VO"RJ*I)JOZKN7LJ:KHBZ+W_Q
MZ:5=;A3QM:M;U=;5=5U)/141---5T5/77Z_IZ=,N.^E#A;<$LM&+GJ"XN .K@X@]PN1\
M-::"^27,=:R^]"Y@Y??FJD> TT[REFQQD>\G]9QE@+LB-6O*I%HJ(2)J6NT>
MGC'EDRKK
MKZ^NFFO58&[C5FY^TV1:&M@W)GSG75/>RIKM[ZH@Z?;V%-%4?U7J4UP8P ?5
M40M<]ZE*CTL"8>7[E71>VB:>J:>O?_LZ(!?(#AMP6A- 5]E.3<54W?&T,@@
M?4N
Z:^FG^/7+RIA%[
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M#*N*XY]=VW4M%3ON0R33J3&TQ-\.M1I'ME=X[-H&Y=.C#-
I^+",B3:. J#DR>1'N[:K
M7EEM/DR6_P >[+\KBH>UI7'$-2^Y5 =VHJI(OUTZUG3HH&L_.#4'.U9/JD^2
MYP_3EVX\KT4^+^.Y5D]6V5_(>)K:KH04(P;,5-2:1T@W ZG9-R"J"6NG51UC
MJ\<8?#C =_X<:M^C=*EDV39CG%W+AK9?EI;A5M@P^N=&$+@L1XK!JX$5L$$#
M=4D(W#!%$$5==$5451U7]5ZQOZN4*02IXUM!B1N L P<*SRJ$Q/6OKFGS:B0
MS!_
.(U*@BK0?U/QC"."$L1/MYSU9)1^U#14+JQQ\1\WYD^X+P
MX_P^VJW)SHX!Y6-M+A9> [N?M[JLW>46N1SDG7<^3-?<7
(]O;W5&K*\8C$T;RFN]U-D9M ,T#4V
MC=<$9C7E _*V3CAA[XA,%55T31H=0!-.VNJKT; ]5
M2P5-+CE^-%DH."Z@EI_Q(B+^_4J"21CMQ);;@2*B9$<3V[4
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M)M(4_7OKJG_P>BCS"+ T!_D@?4%[Z;R2OW?>^R@KV5$+