|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
2836
(Primary Standard Industrial
Classification Code Number) |
| |
85-1763759
(I.R.S. Employer
Identification Number) |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||||||
Title of Each Class of
Securities to be Registered |
| | |
Amount to be
Registered(1) |
| | |
Proposed Maximum
Aggregate Offering Price Per Share |
| | |
Proposed Maximum
Aggregate Offering Price |
| | |
Amount of
Registration Fee(6) |
|
Primary Offering: | | | | | | | | | | | | | | | | | |
Common stock, par value $0.0001 per share
|
| | |
5,177,500(2)
|
| | |
$11.50(3)
|
| | |
$59,541,250
|
| | |
$6,495.96
|
|
Secondary Offering: | | | | | | | | | | | | | | | | | |
Common stock, par value $0.0001 per share
|
| | |
90,006,840(4)
|
| | |
$14.09(5)
|
| | |
$1,268,196,375.60
|
| | |
$138,360.23
|
|
Total
|
| | | | | | | | | | |
$1,327,737,625.60
|
| | |
$144,856.19
|
|
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 62 | | | |
| | | | | 77 | | | |
| | | | | 128 | | | |
| | | | | 136 | | | |
| | | | | 152 | | | |
| | | | | 154 | | | |
| | | | | 159 | | | |
| | | | | 162 | | | |
| | | | | 170 | | | |
| | | | | 174 | | | |
| | | | | 176 | | | |
| | | | | 176 | | | |
| | | | | 176 | | | |
| | | | | 177 | | | |
| | | | | F-1 | | |
Description of SAE
|
| |
Number of SAEs
(% of total subjects) |
| |||||||||
| | |
HAV
|
| |
ePTFE
|
| ||||||
Number of subjects in V006 study
|
| | | | 177 | | | | | | 178 | | |
General disorders and administration conditions: | | | | | | | | | | | | | |
Implant site extravasation
|
| | | | 0(0.0)% | | | | | | 1(0.6)% | | |
Infections and infestations | | | | | | | | | | | | | |
Vascular access site infection
|
| | | | 0(0.0)% | | | | | | 5(2.8)% | | |
Injury, poisoning and procedural complications: | | | | | | | | | | | | | |
Anastomotic stenosis
|
| | | | 1(0.6)% | | | | | | (0.0)% | | |
Description of SAE
|
| |
Number of SAEs
(% of total subjects) |
| |||||||||
| | |
HAV
|
| |
ePTFE
|
| ||||||
Vascular access site hematomas
|
| | | | 1(0.6)% | | | | | | (0.0)% | | |
Vascular access site hemorrhage
|
| | | | 0(0.0)% | | | | | | 3(1.7)% | | |
Vascular access site pain
|
| | | | 1(0.6)% | | | | | | 0(0.0)% | | |
Vascular access site pseudoaneurysm
|
| | | | 10(5.6)% | | | | | | 0(0.0)% | | |
Vascular access site rupture
|
| | | | 2(1.1)% | | | | | | 0(0.0)% | | |
Vascular access site thrombosis
|
| | | | 41(23.2)% | | | | | | 28(15.7)% | | |
Skin and subcutaneous tissue disorders: | | | | | | | | | | | | | |
Skin necrosis
|
| | | | 0(0.0)% | | | | | | 1(0.6)% | | |
Vascular disorders: | | | | | | | | | | | | | |
Steal syndrome
|
| | | | 2(1.1)% | | | | | | 2(1.1)% | | |
Subclavian vein occlusion
|
| | | | 0(0.0)% | | | | | | 1(0.6)% | | |
Vascular stenosis
|
| | | | 34(19.2)% | | | | | | 27(15.2)% | | |
Venous stenosis
|
| | | | 3(1.7)% | | | | | | 9(0.0)% | | |
Description of SAE
|
| |
Number of
SAEs (% of total subjects) |
| |||
Number of subjects in V002 and V004 studies
|
| | | | N=35 | | |
Arterial bypass thrombosis
|
| | | | 3(8)% | | |
Anastomotic stenosis
|
| | | | 1(3)% | | |
Graft thrombosis
|
| | | | 2(6)% | | |
Vascular graft complication
|
| | | | 1(3)% | | |
| | |
Pro Forma Combined
|
| |||||||||
| | |
Number of
Shares |
| |
%
Ownership |
| ||||||
New Humacyte shares
|
| | | | 7,346,449 | | | | | | 7.1% | | |
Founder Shares(1)
|
| | | | 2,500,000 | | | | | | 2.4% | | |
New Humacyte shares issued to PIPE Investors
|
| | | | 17,500,000 | | | | | | 17.0% | | |
New Humacyte shares issued in merger to Humacyte stockholders
|
| | | | 75,656,935 | | | | | | 73.5% | | |
Shares outstanding
|
| | | | 103,003,384 | | | | | | 100.0% | | |
|
New Humacyte shares issued in merger to Humacyte stockholders
|
| | | | 75,656,935 | | |
|
Additional New Humacyte shares reserved for the future exercise of Humacyte vested options
|
| | | | 4,055,127 | | |
|
Additional New Humacyte shares reserved for the future exercise of the Loan Agreement Warrants
|
| | | | 287,704 | | |
|
Business Combination Consideration
|
| | | | 79,999,766 | | |
|
Contingent Consideration
|
| | | | 15,000,000 | | |
|
Total shares potentially issued to Humacyte
|
| | | | 94,999,766 | | |
| | |
AHAC
(Historical) |
| |
Humacyte
Historical |
| |
Transaction
Accounting Adjustments (Note 2) |
| | | | |
Pro Forma
Combined |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current asses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 383 | | | | | | 28,969 | | | | | | 100,031 | | | |
(1)
|
| | | | 252,883 | | |
| | | | | | | | | | | | | | | | | 175,000 | | | |
(3)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (18,957) | | | |
(5)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (2,447) | | | |
(6)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (30,096) | | | |
(12)
|
| | | | | | |
Accounts receivable
|
| | | | — | | | | | | 689 | | | | | | — | | | | | | | | | 689 | | |
Prepaid expenses
|
| | | | 80 | | | | | | 1,482 | | | | | | — | | | | | | | | | 1,562 | | |
Total current assets
|
| | | | 463 | | | | | | 31,140 | | | | | | 223,531 | | | | | | | | | 255,134 | | |
Prepaid expenses, non-current
|
| | | | 16 | | | | | | — | | | | | | — | | | | | | | | | 16 | | |
Marketable securities held in Trust Account
|
| | | | 100,031 | | | | | | — | | | | | | (100,031) | | | |
(1)
|
| | | | — | | |
Finance lease right-of-use assets, net
|
| | | | — | | | | | | 22,462 | | | | | | — | | | | | | | | | 22,462 | | |
Operating lease right-of-use assets, net
|
| | | | — | | | | | | 748 | | | | | | — | | | | | | | | | 748 | | |
Deferred offering costs
|
| | | | — | | | | | | 3,242 | | | | | | (3,242) | | | |
(5)
|
| | | | — | | |
Property and equipment, net
|
| | | | — | | | | | | 37,960 | | | | | | — | | | | | | | | | 37,960 | | |
Total assets
|
| | | $ | 100,510 | | | | | $ | 95,552 | | | | | $ | 120,258 | | | | | | | | $ | 316,320 | | |
LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ (DEFICIT) EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 7 | | | | | $ | 3,039 | | | | | $ | (2,199) | | | |
(5)
|
| | | $ | 847 | | |
Franchise tax payable
|
| | | | 213 | | | | | | — | | | | | | — | | | | | | | | | 213 | | |
Accrued expenses
|
| | | | — | | | | | | 8,652 | | | | | | — | | | | | | | | | 8,652 | | |
SVB loan payable, current portion
|
| | | | — | | | | | | 2,222 | | | | | | — | | | | | | | | | 2,222 | | |
Deferred payroll tax, current portion
|
| | | | — | | | | | | 145 | | | | | | — | | | | | | | | | 145 | | |
Finance lease obligation, current portion
|
| | | | — | | | | | | 1,852 | | | | | | — | | | | | | | | | 1,852 | | |
Operating lease obligation, current portion
|
| | | | — | | | | | | 43 | | | | | | — | | | | | | | | | 43 | | |
Total current liabilities
|
| | | | 220 | | | | | | 15,953 | | | | | | (2,199) | | | | | | | | | 13,974 | | |
Secured bank loan facility
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | 147,679 | | | |
(7)
|
| | | | 147,679 | | |
Warrant liabilities
|
| | | | 14,465 | | | | | | — | | | | | | (14,000) | | | |
(11)
|
| | | | 465 | | |
Deferred underwriters’ discount payable
|
| | | | 2,123 | | | | | | — | | | | | | (2,123) | | | |
(6)
|
| | | | — | | |
SVB loan payable, net of current portion
|
| | | | — | | | | | | 15,390 | | | | | | — | | | | | | | | | 15,390 | | |
Deferred payroll tax, net of current portion
|
| | | | — | | | | | | 144 | | | | | | — | | | | | | | | | 144 | | |
Finance lease obligation, net of current portion
|
| | | | — | | | | | | 22,133 | | | | | | — | | | | | | | | | 22,133 | | |
Operating lease obligation, net of current portion
|
| | | | — | | | | | | 705 | | | | | | — | | | | | | | | | 705 | | |
Total liabilities
|
| | | | 16,808 | | | | | | 54,325 | | | | | | 129,357 | | | | | | | | | 200,490 | | |
| | |
AHAC
(Historical) |
| |
Humacyte
Historical |
| |
Transaction
Accounting Adjustments (Note 2) |
| | | | |
Pro Forma
Combined |
| ||||||||||||
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock subject to possible redemption
|
| | | | 78,702 | | | | | | — | | | | | | (78,702) | | | |
(2)
|
| | | | — | | |
Redeemable Convertible Preferred Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Series A, B, C and D redeemable convertible preferred stock
|
| | | | — | | | | | | 420,989 | | | | | | (420,989) | | | |
(4)
|
| | | | — | | |
Total redeemable convertible preferred stock
|
| | | | — | | | | | | 420,989 | | | | | | (420,989) | | | | | | | | | — | | |
Stockholders’ (deficit) equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock
|
| | | | 1 | | | | | | — | | | | | | 1 | | | |
(2)
|
| | | | 10 | | |
| | | | | | | | | | | | | | | | | 2 | | | |
(3)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 1 | | | |
(8)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 5 | | | |
(9)
|
| | | | | | |
| | | | | | | | | | | | | | | | | — | | | |
(12)
|
| | | | | | |
Class B common stock
|
| | | | 1 | | | | | | — | | | | | | (1) | | | |
(8)
|
| | | | — | | |
Common stock
|
| | | | — | | | | | | 23 | | | | | | 265 | | | |
(4)
|
| | | | — | | |
| | | | | | | | | | | | | | | | | (288) | | | |
(9)
|
| | | | | | |
Additional paid-in capital
|
| | | | 12,728 | | | | | | 45,810 | | | | | | 78,701 | | | |
(2)
|
| | | | 541,416 | | |
| | | | | | | | | | | | | | | | | 174,998 | | | |
(3)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 420,724 | | | |
(4)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (20,000) | | | |
(5)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (324) | | | |
(6)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (147,679) | | | |
(7)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 283 | | | |
(9)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (7,730) | | | |
(10)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 14,000 | | | |
(11)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (30,096) | | | |
(12)
|
| | | | | | |
Accumulated (deficit) equity
|
| | | | (7,730) | | | | | | (425,595) | | | | | | 7,730 | | | |
(10)
|
| | | | (425,595) | | |
Total stockholders’ (deficit) equity
|
| | | | 5,000 | | | | | | (379,762) | | | | | | 490,593 | | | | | | | | | 115,831 | | |
Total liabilities, redeemable convertible preferred stock and
stockholders’ (deficit) equity |
| | | $ | 100,510 | | | | | $ | 95,552 | | | | | $ | 120,258 | | | | | | | | $ | 316,320 | | |
|
| | | | | | | | |
Humacyte
|
| | | | ||||||||||||||||||||||||||||||||||||
| | |
AHAC
(Historical)* |
| |
Historical
|
| |
Transaction
Accounting Adjustments (Note 2) |
| | | | | | | |
Pro Forma
|
| |
Transaction
Accounting Adjustments (Note 2) |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 1,491 | | | | | $ | — | | | | | | | | | | | $ | 1,491 | | | | | $ | — | | | | | | | | | | | $ | 1,491 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Administrative expenses
|
| | | | 249 | | | | | | 12,013 | | | | | | — | | | | | | | | | | | | 12,013 | | | | | | — | | | | | | | | | | | | 12,262 | | |
Research and development expenses
|
| | | | — | | | | | | 54,078 | | | | | | — | | | | | | | | | | | | 54,078 | | | | | | — | | | | | | | | | | | | 54,078 | | |
Total expenses
|
| | | | 249 | | | | | | 66,091 | | | | | | — | | | | | | | | | | | | 66,091 | | | | | | — | | | | | | | | | | | | 66,340 | | |
Operating loss
|
| | | | (249) | | | | | | (64,600) | | | | | | — | | | | | | | | | | | | (64,600) | | | | | | — | | | | | | | | | | | | (64,849) | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 16 | | | | | | 278 | | | | | | — | | | | | | | | | | | | 278 | | | | | | (16) | | | | |
|
(1)
|
| | | | | 278 | | |
Change in fair value of warrant
liabilities |
| | | | 1,970 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (2,021) | | | | |
|
(2)
|
| | | | | (51) | | |
Offering expenses related to warrant issuance
|
| | | | (317) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | (317) | | |
Interest expense
|
| | | | — | | | | | | (2,202) | | | | | | (2,816) | | | | |
|
(3)
|
| | | | | (5,018) | | | | | | — | | | | | | | | | | | | (5,018) | | |
Net income (loss)
|
| | | $ | 1,420 | | | | | $ | (66,524) | | | | | $ | (2,816) | | | | | | | | | | | $ | (69,340) | | | | | $ | (2,037) | | | | | | | | | | | $ | (69,957) | | |
Weighted average shares outstanding of Class A common stock subject to possible redemption
|
| | | | 6,338,515 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share – Class A common stock subject to possible redemption
|
| | |
$
|
—
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of non-redeemable common stock
|
| | | | 2,500,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share – non-redeemable common stock
|
| | |
$
|
0.56
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Humacyte common stock
|
| | | | | | | | | | 21,956,162 | | | | | | | | | | | | | | | | | | | | | | | | 81,047,222 | | | | |
|
(4)
|
| | | | | 103,003,384 | | |
Basic and diluted net loss per share – Humacyte common stock
|
| | | | | | | | |
$
|
(3.03)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
(0.68)
|
| |
| | | | | | | | |
Humacyte
|
| | | | ||||||||||||||||||||||||||||||||||||
| | |
AHAC
(Historical) |
| |
Historical
|
| |
Transaction
Accounting Adjustments (Note 2) |
| | | | | | | |
Pro Forma
|
| |
Transaction
Accounting Adjustments (Note 2) |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 845 | | | | | $ | — | | | | | | | | | | | $ | 845 | | | | | $ | — | | | | | | | | | | | $ | 845 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Administrative expenses
|
| | | | 737 | | | | | | 10,178 | | | | | | — | | | | | | | | | | | | 10,178 | | | | | | — | | | | | | | | | | | | 10,915 | | |
Research and development expenses
|
| | | | — | | | | | | 29,705 | | | | | | — | | | | | | | | | | | | 29,705 | | | | | | — | | | | | | | | | | | | 29,705 | | |
Total expenses
|
| | | | 737 | | | | | | 39,883 | | | | | | — | | | | | | | | | | | | 39,883 | | | | | | — | | | | | | | | | | | | 40,620 | | |
Operating loss
|
| | | | (737) | | | | | | (39,038) | | | | | | — | | | | | | | | | | | | (39,038) | | | | | | — | | | | | | | | | | | | (39,775) | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | — | | | | | | 3 | | | | | | — | | | | | | | | | | | | 3 | | | | | | — | | | | | | | | | | | | 3 | | |
Change in fair value of warrant
liabilities |
| | | | (8,427) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 8,250 | | | | |
|
(2)
|
| | | | | (177) | | |
Gain on PPP loan forgiveness
|
| | | | — | | | | | | 3,284 | | | | | | — | | | | | | | | | | | | 3,284 | | | | | | — | | | | | | | | | | | | 3,284 | | |
Offering expenses related to warrant issuance
|
| | | | 15 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 15 | | |
Interest expense
|
| | | | — | | | | | | (1,748) | | | | | | (693) | | | | |
|
(3)
|
| | | | | (2,441) | | | | | | — | | | | | | | | | | | | (2,441) | | |
Net income (loss)
|
| | | $ | (9,149) | | | | | $ | (37,499) | | | | | $ | (693) | | | | | | | | | | | $ | (38,192) | | | | | $ | 8,250 | | | | | | | | | | | $ | (39,091) | | |
Weighted average shares outstanding of Class A common stock subject to possible redemption
|
| | | | 8,315,869 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net income per share – Class A common stock subject to possible redemption
|
| | |
$
|
—
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of non-redeemable common stock
|
| | | | 4,539,131 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share – non-redeemable common stock
|
| | |
$
|
(2.02)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Humacyte common stock
|
| | | | | | | | | | 22,499,516 | | | | | | | | | | | | | | | | | | | | | | | | 80,503,868 | | | | |
|
(4)
|
| | | | | 103,003,384 | | |
Basic and diluted net loss per share – Humacyte common stock
|
| | | | | | | | |
$
|
(1.67)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
(0.38)
|
| |
| | |
Reverse
Recapitalization |
| |
PIPE
|
| ||||||
Advisory and broker fees
|
| | | $ | 4,975,000 | | | | | $ | 9,850,000 | | |
Legal
|
| | | | 3,650,000 | | | | | | 350,000 | | |
Accounting
|
| | | | 950,000 | | | | | | — | | |
Other
|
| | | | 225,000 | | | | | | — | | |
| | | | $ | 9,800,000 | | | | | $ | 10,200,000 | | |
| | |
Year Ended
December 31, 2020 |
| |||
Pro forma net loss
|
| | | $ | (69,957,000) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 103,003,384 | | |
Net loss per share – basic and diluted(1)
|
| | | $ | (0.68) | | |
New Humacyte Class A public shares
|
| | | | 7,346,449 | | |
New Humacyte Class B shares
|
| | | | 2,500,000 | | |
New Humacyte shares issued to PIPE Investors
|
| | | | 17,500,000 | | |
New Humacyte shares issued in merger to Humacyte stockholders
|
| | | | 75,656,935 | | |
Shares outstanding
|
| | | | 103,003,384 | | |
| | |
Six Months
Ended June 30, 2021 |
| |||
Pro forma net loss
|
| | | $ | (39,091,000) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 103,003,384 | | |
Net loss per share – basic and diluted(1)
|
| | | $ | (0.38) | | |
New Humacyte Class A public shares
|
| | | | 7,346,449 | | |
New Humacyte Class B shares
|
| | | | 2,500,000 | | |
New Humacyte shares issued to PIPE Investors
|
| | | | 17,500,000 | | |
New Humacyte shares issued in merger to Humacyte stockholders
|
| | | | 75,656,935 | | |
Shares outstanding
|
| | | | 103,003,384 | | |
| | |
Year Ended
December 31, 2020 |
| |||
| | |
Pro Forma
Combined |
| |||
Public Warrants
|
| | | | 5,000,000 | | |
Private Placement Warrants
|
| | | | 177,500 | | |
Exercisable SVB Warrants
|
| | | | 287,704 | | |
Unexercisable SVB Warrants
|
| | | | 123,302 | | |
Vested options to purchase New Humacyte common stock
|
| | | | 4,055,127 | | |
Unvested options to purchase New Humacyte common stock
|
| | | | 2,350,003 | | |
Total
|
| | | | 11,993,636 | | |
| | |
Six Months
Ended June 30, 2021 |
| |||
| | |
Pro Forma Combined
|
| |||
Public Warrants
|
| | | | 5,000,000 | | |
Private Placement Warrants
|
| | | | 177,500 | | |
Exercisable SVB Warrants
|
| | | | 287,704 | | |
Unexercisable SVB Warrants
|
| | | | 123,302 | | |
Vested options to purchase New Humacyte common stock
|
| | | | 4,055,127 | | |
Unvested options to purchase New Humacyte common stock
|
| | | | 2,350,003 | | |
Total
|
| | | | 11,993,636 | | |
| | |
Six Months Ended June 30,
|
| |
Change
|
| ||||||||||||||||||
($ in thousands)
|
| |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
Revenue
|
| | | $ | 453 | | | | | $ | 845 | | | | | | 392 | | | | | | 87% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 26,187 | | | | | | 29,705 | | | | | | 3,518 | | | | | | 13% | | |
General and administrative
|
| | | | 5,981 | | | | | | 10,178 | | | | | | 4,197 | | | | | | 70% | | |
Total operating expenses
|
| | | | 32,168 | | | | | | 39,883 | | | | | | 7,715 | | | | | | 24% | | |
Loss from operations
|
| | |
|
(31,715)
|
| | | |
|
(39,038)
|
| | | |
|
(7,323)
|
| | | | | (23)% | | |
Total other income (expense)
|
| | | | (837) | | | | | | 1,539 | | | | | | 2,376 | | | | | | — | | |
Net loss
|
| | |
$
|
(32,552)
|
| | | |
$
|
(37,499)
|
| | | |
$
|
(4,947)
|
| | | | | (15)% | | |
| | |
Six Months Ended June 30,
|
| |
Change
|
| ||||||||||||||||||
($ in thousands)
|
| |
2020
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
External services
|
| | | $ | 7,052 | | | | | $ | 7,733 | | | | | $ | 681 | | | | | | 10% | | |
Lab supplies
|
| | | | 3,542 | | | | | | 5,194 | | | | | | 1,652 | | | | | | 47% | | |
Payroll and personnel expenses
|
| | | | 9,723 | | | | | | 11,228 | | | | | | 1,505 | | | | | | 15% | | |
Other research and development expenses
|
| | | | 5,870 | | | | | | 5,550 | | | | | | (320) | | | | | | (5)% | | |
| | | |
$
|
26,187
|
| | | |
$
|
29,705
|
| | | |
$
|
3,518
|
| | | | | 13% | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
Revenue
|
| | | $ | 6,187 | | | | | $ | 1,491 | | | | | $ | (4,696) | | | | | | (76)% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 75,603 | | | | | | 54,078 | | | | | | (21,525) | | | | | | (28)% | | |
General and administrative
|
| | | | 16,275 | | | | | | 12,013 | | | | | | (4,262) | | | | | | (26)% | | |
Total operating expenses
|
| | | | 91,878 | | | | | | 66,091 | | | | | | (25,787) | | | | | | (28)% | | |
Loss from operations
|
| | |
|
(85,691)
|
| | | |
|
(64,600)
|
| | | |
|
21,091
|
| | | | | 25% | | |
Total other income (expense)
|
| | | | 269 | | | | | | (1,924) | | | | | | (2,193) | | | | | | (815)% | | |
Net loss
|
| | | $ | (85,422) | | | | | $ | (66,524) | | | | | $ | 18,898 | | | | |
|
22%
|
| |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
External services
|
| | | $ | 25,249 | | | | | $ | 14,675 | | | | | $ | (10,574) | | | | | | (42)% | | |
Lab supplies
|
| | | | 21,423 | | | | | | 9,769 | | | | | | (11,654) | | | | | | (54)% | | |
Payroll and personnel expenses
|
| | | | 17,723 | | | | | | 17,885 | | | | | | 162 | | | | | | 1% | | |
Other research and development expenses
|
| | | | 11,208 | | | | | | 11,749 | | | | | | 541 | | | | | | 5% | | |
| | | |
$
|
75,603
|
| | | |
$
|
54,078
|
| | | |
$
|
(21,525)
|
| | | | | (28)% | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
Statement of cash flows data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total cash (used in)/provided by: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (71,787) | | | | | $ | (55,568) | | | | | $ | (27,582) | | | | | $ | (29,223) | | |
Investing activities
|
| | | | (8,125) | | | | | | (268) | | | | | | (239) | | | | | | (92) | | |
Financing activities
|
| | | | (74) | | | | | | 2,052 | | | | | | 2,752 | | | | | | 18,355 | | |
| | | | $ | (79,986) | | | | | $ | (53,784) | | | | | $ | (25,069) | | | | | $ | (10,960) | | |
($ in thousands)
|
| |
Total
|
| |
Less than
1 year |
| |
1 – 3 years
|
| |
3 – 5 years
|
| |
More than
5 years |
| |||||||||||||||
Contractual obligations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance leases
|
| | | $ | 36,775 | | | | | $ | 3,773 | | | | | $ | 7,833 | | | | | $ | 8,232 | | | | | $ | 16,937 | | |
Operating leases
|
| | | | 1,205 | | | | | | 105 | | | | | | 210 | | | | | | 212 | | | | | | 678 | | |
PPP loan payable(1)
|
| | | | 3,273 | | | | | | 2,451 | | | | | | 822 | | | | | | — | | | | | | — | | |
Noncancelable purchase commitments(2)
|
| | | | 7,983 | | | | | | 7,983 | | | | | | — | | | | | | — | | | | | | — | | |
Total contractual obligations
|
| | | $ | 49,236 | | | | | $ | 14,312 | | | | | $ | 8,865 | | | | | $ | 8,444 | | | | | $ | 17,615 | | |
Clinical Trial
Number |
| |
Indication
|
| |
Begin
Enrollment |
| |
Design/Phase
|
| |
Number of
Subjects |
| |
Status
|
| |
Outcomes**
|
|
Vascular Trauma | | | | | | | | | | | | | | | | | | | |
V005
|
| |
Vascular Trauma
|
| |
2018
|
| |
Phase II/III Single-arm Historical Comparator Unblinded
|
| |
Targeting 75± total
43 total (31 lower extremity) enrolled as of September 1, 2021 |
| |
Enrolling
|
| | Trial is currently enrolling | |
Dialysis Access | | | | | | | | | | | | | | | | | | | |
V001
|
| |
Dialysis Access
|
| |
2012
|
| |
Phase II Single-arm
|
| |
40
|
| |
10-year follow-up ongoing
|
| |
30-day PP: 95%
6-month SP: 100% 12-month SP: 97% Infection Rate/yr: 0% Number of Rejections: 0 Five-year SP: 58% |
|
V003
|
| |
Dialysis Access
|
| |
2013
|
| |
Phase II Single-arm
|
| |
20
|
| |
Complete 2-year follow-up
|
| |
30-day PP: 95%
6-month SP: 89% 12-month SP: 81% Infection Rate/yr: 4% (1 event) Number of Rejections: 0 |
|
V006
|
| |
Dialysis Access
|
| |
2016
|
| |
Phase III Prospective Randomized Blinded
|
| |
355 total; 177 received HAV
178 received ePTFE |
| |
5-year follow-up ongoing
|
| |
30-day PP HAV: 93%
12-month SP HAV: 82% 24-month SP HAV: 67% 12-month SP ePTFE: 80% 24-month SP ePTFE: 74% Infection Rate HAV/yr: 0.93 % Infection Rate ePTFE/yr: 4.5% Number of HAV Rejections: 0 |
|
V007
|
| |
Dialysis Access
|
| |
2017
|
| |
Phase III Prospective Randomized Blinded
|
| |
Target 240 total; 200
enrolled (as of September 1, 2021) |
| |
Enrolling
|
| | Trial is currently enrolling | |
V011
|
| |
Dialysis Access
|
| |
2019
|
| |
Phase II (LUNA200 manufacturing system)
|
| |
30
|
| |
3-year follow-up ongoing
|
| |
30-day PP: 97%
30-day SP: 100% Infection Rate/yr: 0% Number of HAV Rejections: 0 |
|
Peripheral Arterial Disease
|
| | | | | | | | | | | | | | | | | | |
V002
|
| |
Peripheral Arterial Disease
|
| |
2013
|
| |
Phase II Single-arm
|
| |
20
|
| |
10-year follow-up ongoing
|
| |
30-day PP: 100%
6-month SP: 84% 12-month SP: 84% Infection Rate/yr: 0% Number of Rejections: 0 |
|
V004
|
| |
Peripheral Arterial Disease
|
| |
2016
|
| |
Phase II Single-arm
|
| |
15
|
| |
5-year follow-up ongoing
|
| |
30-day PP: 100%
6-month SP: 86% 12-month SP: 64% Infection Rate/yr: 0% Number of Rejections: 0 Number of Amputations: 0 |
|
Clinical
Indication |
| |
Type of
Conduit |
| |
Year
|
| |
Number of
Patients |
| |
Published
Secondary Patency Outcome |
| |
Infection
(per patient-year) |
| |
Rejection
Outcome |
|
Vascular Trauma
|
| |
Saphenous Vein
(autologous) |
| |
2002 – 2012
|
| |
24
|
| |
12 months: ~78% function
|
| |
4%
|
| |
N/A
|
|
| | |
2014
|
| |
152
|
| |
30 days: ~90% function
|
| |
N/A
|
| | | | |||
| | |
ePTFE
(synthetic graft) |
| |
2002 – 2012
|
| |
25
|
| |
12 months: ~50% function
|
| |
24%
|
| |
N/A
|
|
| | |
2005
|
| |
14 of 95
|
| |
30 days: ~79% function
|
| |
29%
|
| | | | |||
Hemodialysis Access
|
| |
Fistula
(autogenous) |
| |
Post-2005
|
| |
2,800
|
| |
12 months: 75%
|
| |
2%
|
| |
N/A
|
|
| | |
2019
|
| |
14,892
|
| |
6 months: 51%
|
| |
N/A
|
| | | | |||
| | | | | |
2017
|
| |
6,439
|
| |
N/A
|
| |
4%
|
| | | |
| | | | | |
2018
|
| |
602
|
| |
6 months: 61%
|
| |
N/A
|
| | | |
| | |
ePTFE
(synthetic graft) |
| |
2013
|
| |
128
|
| |
6 months: ~60%
|
| |
N/A
|
| |
N/A
|
|
| | |
2019
|
| |
> 400
|
| |
N/A
|
| |
3% – 17%
|
| | | | |||
| | | | | |
2020
|
| |
> 3,000
|
| |
12 months: 70%
|
| |
9%
|
| | | |
| | |
Cryovein
(cryopreserved human cadaver vein) |
| |
2002
|
| |
45
|
| |
12 months: 80%
|
| |
N/A
|
| |
100%
|
|
| | |
2004
|
| |
49
|
| |
12 months: ~65%
Aneurysm rate: 18% |
| |
0%
|
| |
~100%
|
|
Clinical
Indication |
| |
Type of
Conduit |
| |
Year
|
| |
Number of
Patients |
| |
Published
Secondary Patency Outcome |
| |
Infection
(per patient-year) |
| |
Rejection
Outcome |
|
| | |
Procol
(bovine vein) |
| |
2005
|
| |
186
|
| |
12 months: 66%
Aneurysm rate: 3.2% |
| |
5.3%
|
| |
N/A
|
|
Peripheral Arterial Disease | | |
Saphenous Vein
(autologous) |
| |
2008
|
| |
60
|
| |
12 months: ~86%
|
| |
N/A
|
| |
N/A
|
|
| | |
ePTFE
(synthetic graft) |
| |
2008
|
| |
61
|
| |
12 months: ~80%
|
| |
N/A
|
| |
N/A
|
|
| | |
2013
|
| |
101
|
| |
12 months: 76% – 89%
|
| | | | | | | |||
| | | | | |
2011
|
| |
273
|
| |
12 months: 81%
|
| | | | | | |
| | | | | |
2013
|
| |
496
|
| |
N/A
|
| |
3.8%
|
| | | |
| | |
Procol
(bovine vein) |
| |
2008
|
| |
7
|
| |
6 months: 50%
12 months: 50% Aneurysm Rate: 29% |
| |
N/A
|
| |
N/A
|
|
|
Clinical
Trial Number |
| |
Indication
|
| |
Begin
Enrollment |
| |
Design/Phase
|
| |
Number of Subjects
|
| |
Status
|
| |
Outcomes**
|
|
|
V005
|
| |
Vascular Trauma
|
| |
2018
|
| |
Phase II/III Single-arm Historical Comparator Unblinded
|
| |
Targeting 75± total
43 total (31 lower extremity) enrolled as of September 1, 2021 |
| |
Enrolling
|
| |
Trial is currently enrolling
|
|
Access Type
|
| |
Fistulae
|
| |
Catheters
|
| |
Synthetic Grafts
|
| |||||||||
Incident Patients: At Initiation of Hemodialysis
|
| | | | 16.7% | | | | | | 80.3% | | | | | | 3.0% | | |
Prevalent Patients: For Ongoing Hemodialysis
|
| | | | 64.5% | | | | | | 18.9% | | | | | | 16.6% | | |
|
Clinical
Indication |
| |
Type of
Conduit |
| |
Year
|
| |
Number of
Patients |
| |
Published Secondary
Patency Outcome |
| |
Infection (per
patient-year) |
| |
Rejection
Outcome |
|
| | | |
Fistula
(autogenous) |
| |
Post-2005
|
| |
2,800
|
| |
12 months: 75%
|
| |
2%
|
| |
N/A
|
|
| | | | | | |
2019
|
| |
14,892
|
| |
6 months: 51%
|
| |
N/A
|
| | | |
|
Hemodialysis Access
|
| | | | |
2017
|
| |
6,439
|
| |
N/A
|
| |
4%
|
| | | |
| | | | | | |
2018
|
| |
602
|
| |
6 months: 61%
|
| |
N/A
|
| | | |
| | | |
ePTFE
(synthetic graft) |
| |
2013
|
| |
128
|
| |
6 months: ~60%
|
| |
N/A
|
| |
N/A
|
|
| | | | | | |
2019
|
| |
> 400
|
| |
N/A
|
| |
3% – 17%
|
| | | |
| | | | | | |
2020
|
| |
> 3,000
|
| |
12 months: 70%
|
| |
9%
|
| | | |
| | | |
Cryovein
(cryopreserved cadaver vein) |
| |
2002
|
| |
45
|
| |
12 months: 80%
|
| |
N/A
|
| |
100%
|
|
| | | | | | |
2004
|
| |
49
|
| |
12 months: ~65%
Aneurysm rate: 18% |
| |
0%
|
| |
~100%
|
|
| | | |
Procol
(bovine vein) |
| |
2005
|
| |
186
|
| |
12 months: 66%
Aneurysm rate: 3.2% |
| |
5.3%
|
| |
N/A
|
|
|
Clinical Trial
Number |
| |
Indication
|
| |
Begin Enrollment
|
| |
Design/Phase
|
| |
Number of
Subjects |
| |
Status
|
| |
Outcomes**
|
|
|
V001
|
| |
Dialysis Access
|
| |
2012
|
| |
Phase II Single-arm
|
| |
40
|
| |
10-year follow-up ongoing
|
| |
30-day PP: 95%
6-month SP: 100% 12-month SP: 97% Infection Rate/yr: 0% Number of Rejections: 0 Five-year SP: 58% |
|
|
V003
|
| |
Dialysis Access
|
| |
2013
|
| |
Phase II Single-arm
|
| |
20
|
| |
Complete 2-year follow-up
|
| |
30-day PP: 95%
6-month SP: 89% 12-month SP: 81% Infection Rate/yr: 4% (1 event) Number of Rejections: 0 |
|
|
V006
|
| |
Dialysis Access
|
| |
2016
|
| |
Phase III Prospective Randomized Blinded
|
| |
355 total; 177 received HAV 178 received ePTFE
|
| |
5-year follow-up ongoing
|
| |
30-day PP HAV: 93%
12-month SP HAV: 82% 24-month SP HAV: 67% 12-month SP ePTFE: 80% 24-month SP ePTFE: 74% Infection Rate HAV/yr: 0.93% Infection Rate ePTFE/yr: 4.5% Number of HAV Rejections: 0 |
|
|
V007
|
| |
Dialysis Access
|
| |
2017
|
| |
Phase III Prospective Randomized Blinded
|
| |
Target 240 total; 200 enrolled (as of September 1, 2021)
|
| |
Enrolling
|
| | Trial is currently enrolling | |
|
V011
|
| |
Dialysis Access
|
| |
2019
|
| |
Phase II (LUNA200 manufacturing system)
|
| |
30
|
| |
3-year follow-up ongoing
|
| |
30-day PP: 97%
30-day SP: 100% Infection Rate/yr: 0% Number of HAV Rejections: 0 |
|
Description of SAE
|
| |
Number of SAEs
(% of total subjects) |
| |||||||||
| | |
HAV
|
| |
ePTFE
|
| ||||||
Number of subjects in V006 study
|
| | | | 177 | | | | | | 178 | | |
General disorders and administration conditions: | | | | | | | | | | | | | |
Implant site extravasation
|
| | | | 0 (0.0)% | | | | | | 1 (0.6)% | | |
Infections and infestations | | | | | | | | | | | | | |
Vascular access site infection
|
| | | | 0 (0.0)% | | | | | | 5 (2.8)% | | |
Injury, poisoning and procedural complications: | | | | | | | | | | | | | |
Anastomotic stenosis
|
| | | | 1 (0.6)% | | | | | | (0.0)% | | |
Vascular access site hematomas
|
| | | | 1 (0.6)% | | | | | | (0.0)% | | |
Vascular access site hemorrhage
|
| | | | 0 (0.0)% | | | | | | 3 (1.7)% | | |
Vascular access site pain
|
| | | | 1 (0.6)% | | | | | | 0 (0.0)% | | |
Vascular access site pseudoaneurysm
|
| | | | 10 (5.6)% | | | | | | 0 (0.0)% | | |
Vascular access site rupture
|
| | | | 2 (1.1)% | | | | | | 0 (0.0)% | | |
Vascular access site thrombosis
|
| | | | 41 (23.2)% | | | | | | 28 (15.7)% | | |
Skin and subcutaneous tissue disorders: | | | | | | | | | | | | | |
Skin necrosis
|
| | | | 0 (0.0)% | | | | | | 1 (0.6)% | | |
Vascular disorders: | | | | | | | | | | | | | |
Steal syndrome
|
| | | | 2 (1.1)% | | | | | | 2 (1.1)% | | |
Subclavian vein occlusion
|
| | | | 0 (0.0)% | | | | | | 1 (0.6)% | | |
Vascular stenosis
|
| | | | 34 (19.2)% | | | | | | 27 (15.2)% | | |
Venous stenosis
|
| | | | 3 (1.7)% | | | | | | 9 (0.0)% | | |
|
Clinical
Indication |
| |
Type of
Conduit |
| |
Year
|
| |
Number of
Patients |
| |
Published Secondary
Patency Outcome |
| |
Infection
(per patient-year) |
| |
Rejection
Outcome |
|
|
Peripheral Arterial Disease
|
| |
Saphenous Vein
(autologous) |
| |
2008
|
| |
60
|
| |
12 months: –86%
|
| |
N/A
|
| |
N/A
|
|
| | | |
ePTFE
(synthetic graft) |
| |
2008
|
| |
61
|
| |
12 months: –80%
|
| |
N/A
|
| |
N/A
|
|
| | | | | | |
2013
|
| |
101
|
| |
12 months: 76% – 89%
|
| | | | | | |
| | | | | | |
2011
|
| |
273
|
| |
12 months: 81%
|
| | | | | | |
| | | | | | |
2013
|
| |
496
|
| |
N/A
|
| |
3.8%
|
| | | |
| | | |
Procol
(bovine vein) |
| |
2008
|
| |
7
|
| |
6 months: 50%
12 months: 50% Aneurysm Rate: 29% |
| |
N/A
|
| |
N/A
|
|
|
Clinical
Trial Number |
| |
Indication
|
| |
Begin
Enrollment |
| |
Design/
Phase |
| |
Number of
Subjects |
| |
Status
|
| |
Outcomes**
|
|
|
V002
|
| |
Peripheral
Arterial Disease |
| |
2013
|
| |
Phase II
Single-arm |
| |
20
|
| |
10-year
follow-up ongoing |
| |
30-day PP: 100%
6-month SP: 84% 12-month SP: 84% Infection Rate/yr: 0% Number of Rejections: 0 |
|
|
V004
|
| |
Peripheral
Arterial Disease |
| |
2016
|
| |
Phase II
Single-arm |
| |
15
|
| |
5-year
follow-up ongoing |
| |
30-day PP: 100%
6-month SP: 86% 12-month SP: 64% Infection Rate/yr: 0% Number of Rejections: 0 Number of Amputations: 0 |
|
Description of SAE
|
| |
Number of SAEs
(% of total subjects) |
| |||
Number of subjects in V002 and V004 studies
|
| | | | N=35 | | |
Arterial bypass thrombosis
|
| | | | 3(8)% | | |
Anastomotic stenosis
|
| | | | 1(3)% | | |
Graft Thrombosis
|
| | | | 2(6)% | | |
Vascular Graft Complication
|
| | | | 1(3)% | | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Officers: | | | | | | | |
Laura E. Niklason | | |
58
|
| | President, Chief Executive Officer and Director | |
Dale A. Sander | | |
62
|
| | Chief Financial Officer, Chief Corporate Development Officer and Treasurer | |
Heather Prichard | | |
44
|
| | Chief Operating Officer | |
William Tente, M.S. | | |
64
|
| | Chief Regulatory Officer | |
Jeffrey H. Lawson(4) | | |
57
|
| | Chief Surgical Officer and Director | |
Kiernan T. DeAngelis | | |
51
|
| | Chief Medical Officer | |
William (B.J.) Scheessele | | |
50
|
| | Chief Commercial Officer | |
Non-Employee Directors: | | | | | | | |
Gordon M. Binder(2)(4) | | |
85
|
| | Director | |
Emery N. Brown(2) | | |
64
|
| | Director | |
Michael T. Constantino(1)(3) | | |
59
|
| | Director | |
Brady W. Dougan | | |
63
|
| | Director | |
Todd M. Pope(3)(4) | | |
55
|
| | Director | |
Kathleen Sebelius(1) | | |
73
|
| | Director and Chair | |
Rajiv Shukla(4) | | |
46
|
| | Director | |
Max Wallace(2)(3) | | |
69
|
| | Director | |
Susan Windham-Bannister(1)(4) | | |
70
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Option Awards
($)(2) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||||||||
Laura E. Niklason(3)
President and Chief Executive Officer |
| | | | 2020 | | | | | | 75,000 | | | | | | — | | | | | | 26,990(4) | | | | | | 106,277(5) | | | | | | 208,267 | | |
Douglas L. Blankenship(6)
Former Chief Financial Officer and Treasurer |
| | | | 2020 | | | | | | 385,189(7) | | | | | | 30,000 | | | | | | 26,990(8) | | | | | | 13,116(9) | | | | | | 455,295 | | |
Jeffrey H. Lawson(10)
Chief Surgical Officer |
| | | | 2020 | | | | | | 604,816 | | | | | | 75,000 | | | | | | 26,990(11) | | | | | | 14,079(12) | | | | | | 720,885 | | |
Heather Prichard
Chief Operating Officer |
| | | | 2020 | | | | | | 371,917 | | | | | | 80,000 | | | | | | 26,990(13) | | | | | | 11,783(14) | | | | | | 490,690 | | |
Name
|
| |
Grant date
|
| |
Number of
securities underlying unexercised options (#) exercisable(1) |
| |
Number of
securities underlying unexercised options (#) unexercisable |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| |||||||||||||||
Laura E. Niklason(2)
|
| | | | 11/22/2013 | | | | | | 1,000,000 | | | | | | — | | | | | | 0.31 | | | | | | 11/22/2023 | | |
| | | 09/01/2015 | | | | | | 50,000 | | | | | | — | | | | | | 0.671 | | | | | | 09/01/2025 | | | ||
| | | 03/09/2016 | | | | | | 600,000 | | | | | | — | | | | | | 0.671 | | | | | | 03/09/2026 | | | ||
| | | 09/14/2016 | | | | | | 1,000,000 | | | | | | — | | | | | | 0.901 | | | | | | 09/14/2026 | | | ||
| | | 04/12/2018 | | | | | | 333,333 | | | | | | 166,667 | | | | | | 1.717 | | | | | | 04/12/2028 | | | ||
| | | 12/14/2020 | | | | | | — | | | | | | 10,000 | | | | | | 2.699 | | | | | | 12/14/2030 | | | ||
Jeffrey H. Lawson
|
| | | | 12/11/2015 | | | | | | 375,000 | | | | | | — | | | | | | 0.671 | | | | | | 12/11/2025 | | |
| | | 12/15/2016 | | | | | | 250,000 | | | | | | — | | | | | | 0.901 | | | | | | 12/15/2026 | | | ||
| | | 04/12/2018 | | | | | | 300,000 | | | | | | 150,000 | | | | | | 1.717 | | | | | | 04/12/2028 | | | ||
| | | 06/28/2018 | | | | | | 3,033,333 | | | | | | 1,516,667 | | | | | | 2.226 | | | | | | 06/28/2028 | | | ||
| | | 12/14/2020 | | | | | | — | | | | | | 10,000 | | | | | | 2.699 | | | | | | 12/14/2030 | | | ||
Douglas L. Blankenship
|
| | | | 12/18/2018 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | 09/01/2022(3) | | |
| | | 12/14/2020 | | | | | | — | | | | | | 10,000 | | | | | | 2.699 | | | | | | 08/14/2021(4) | | | ||
Heather Prichard
|
| | | | 01/21/2011 | | | | | | 10,000 | | | | | | — | | | | | | 0.30 | | | | | | 01/21/2021(5) | | |
| | | 12/14/2012 | | | | | | 25,000 | | | | | | — | | | | | | 0.30 | | | | | | 12/14/2022 | | | ||
| | | 11/22/2013 | | | | | | 300,000 | | | | | | — | | | | | | 0.31 | | | | | | 11/22/2023 | | | ||
| | | 12/11/2015 | | | | | | 300,000 | | | | | | — | | | | | | 0.671 | | | | | | 12/11/2025 | | | ||
| | | 04/12/2018 | | | | | | 400,000 | | | | | | 200,000 | | | | | | 1.717 | | | | | | 04/12/2028 | | | ||
| | | 12/14/2020 | | | | | | — | | | | | | 10,000 | | | | | | 2.699 | | | | | | 12/14/2030 | | |
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Option
Awards ($)(1)(2) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||
Brady W. Dougan
|
| | | | 50,000 | | | | | | — | | | | | | — | | | | | | 50,000 | | |
Dale A. Sander
|
| | | | 54,290(3) | | | | | | 26,990(4) | | | | | | 43,333(5) | | | | | | 124,613 | | |
Kathleen Sebelius
|
| | | | 50,000 | | | | | | — | | | | | | — | | | | | | 50,000 | | |
Max Wallace
|
| | | | 50,000 | | | | | | — | | | | | | — | | | | | | 50,000 | | |
Name and Address of Beneficial Owner(1)
|
| |
Number of Shares
Beneficially Owned |
| |
%
|
| ||||||
Directors and Executive Officers of Humacyte | | | | | | | | | | | | | |
Laura E. Niklason(2)
|
| | | | 23,268,279 | | | | | | 22.4 | | |
Dale A. Sander(3)
|
| | | | 56,457 | | | | | | * | | |
Heather Prichard(4)
|
| | | | 324,305 | | | | | | * | | |
Jeffrey H. Lawson(5)
|
| | | | 1,477,104 | | | | | | 1.4 | | |
Brady W. Dougan(6)
|
| | | | 23,268,279 | | | | | | 22.4 | | |
Emery N. Brown
|
| | | | — | | | | | | — | | |
Kathleen Sebelius(7)
|
| | | | 56,457 | | | | | | * | | |
Rajiv Shukla(8)
|
| | | | 2,857,500 | | | | | | 2.8 | | |
Max Wallace(9)
|
| | | | 86,747 | | | | | | * | | |
Susan Windham-Bannister
|
| | | | — | | | | | | — | | |
Gordon M. Binder
|
| | | | — | | | | | | — | | |
Michael T. Constantino
|
| | | | — | | | | | | — | | |
Todd M. Pope
|
| | | | — | | | | | | — | | |
William Tente(10)
|
| | | | 361,067 | | | | | | * | | |
Kiernan T. DeAngelis(11)
|
| | | | 99,576 | | | | | | * | | |
William (B.J.) Scheessele
|
| | | | — | | | | | | — | | |
All Directors and Executive Officers of Humacyte as a Group (16 Individuals)
|
| | | | 28,587,492 | | | | | | 26.9 | | |
Five Percent Holders | | | | | | | | | | | | | |
Ayabudge LLC(12)
|
| | | | 20,452,504 | | | | | | 19.9 | | |
Fresenius Medical Care Holdings, Inc.(13)
|
| | | | 18,312,735 | | | | | | 17.8 | | |
The GYF Trust(14)
|
| | | | 8,942,078 | | | | | | 8.7 | | |
Related Person
|
| |
Shares of
Class A Common Stock |
| |
Cash Purchase Price
|
| ||||||
Ayabudge LLC
|
| | | | 1,522,500 | | | | | $ | 15,225,000 | | |
Fresenius Medical Care Holdings, Inc.
|
| | | | 2,500,000 | | | | | $ | 25,000,000 | | |
PTC Trustees GY Limited as Trustee of The GYF Trust
|
| | | | 1,800,000 | | | | | $ | 18,000,000 | | |
Related Person
|
| |
Series C
Preferred |
| |
Series D
Preferred |
| |
Cash
Purchase Price |
| |||||||||
Gavril Abramovich Yushvaev(1)
|
| | | | 12,246,619 | | | | | | — | | | | | $ | 36,158,711.03 | | |
Fresenius Medical Care Holdings, Inc.
|
| | | | — | | | | | | 60,216,780 | | | | | $ | 149,999,998.98 | | |
| | |
Shares of Common Stock
|
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby(1) |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||
360 Family Office Fund LLC
|
| | | | 62,500 | | | | | | 62,500 | | | | | | — | | | | | | — | | |
715 Management(2)
|
| | | | 1,250 | | | | | | 1,250 | | | | | | — | | | | | | — | | |
Aaron Fencil
|
| | | | 27,545 | | | | | | 27,545 | | | | | | — | | | | | | — | | |
Adam B. Fencil
|
| | | | 38,122 | | | | | | 38,122 | | | | | | — | | | | | | — | | |
AI Humacyte Holdings LLC(3)
|
| | | | 2,377,410 | | | | | | 2,377,410 | | | | | | — | | | | | | — | | |
Alexandria Venture Investments, LLC(4)
|
| | | | 916,791 | | | | | | 916,791 | | | | | | — | | | | | | — | | |
AM Global Investments (Cayman)(5)
|
| | | | 1,988,795 | | | | | | 1,988,795 | | | | | | — | | | | | | — | | |
Antonio Farnos
|
| | | | 50,000 | | | | | | 50,000 | | | | | | — | | | | | | — | | |
Aric Hart
|
| | | | 12,500 | | | | | | 12,500 | | | | | | — | | | | | | — | | |
Ayabudge LLC (6)
|
| | | | 20,452,504 | | | | | | 20,452,504 | | | | | | — | | | | | | — | | |
Brady W. Dougan(7)
|
| | | | 810,161 | | | | | | 810,161 | | | | | | — | | | | | | — | | |
Bangkok Bank Public Company Limited(8)
|
| | | | 2,739,208 | | | | | | 2,739,208 | | | | | | — | | | | | | — | | |
Behbehani Finance Company(9)
|
| | | | 442,081 | | | | | | 442,081 | | | | | | — | | | | | | — | | |
BEMAP Master Fund Ltd(10)
|
| | | | 194,189 | | | | | | 194,189 | | | | | | — | | | | | | — | | |
Benjamin Kwasnick
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Bernard Heng Jin Meng
|
| | | | 98,012 | | | | | | 98,012 | | | | | | — | | | | | | — | | |
Bespoke Alpha MAC MIM LP(10)
|
| | | | 25,148 | | | | | | 25,148 | | | | | | — | | | | | | — | | |
Brennan C. Todd
|
| | | | 1,250 | | | | | | 1,250 | | | | | | — | | | | | | — | | |
Brian Robertson(11)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Bruce A. Springer(12)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Busolantix Investment S.A.(13)
|
| | | | 599,536 | | | | | | 599,536 | | | | | | — | | | | | | — | | |
Carolyn Specht
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | | — | | |
Carrie S. Cox
|
| | | | 756,848 | | | | | | 756,848 | | | | | | — | | | | | | — | | |
Challenger Universal Limited(14)
|
| | | | 2,194,604 | | | | | | 2,194,604 | | | | | | — | | | | | | — | | |
Christopher Metcalfe
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Christopher Metcalfe Charitable Remainder
Unitrust |
| | | | 37,500 | | | | | | 37,500 | | | | | | — | | | | | | — | | |
CVI Investments, Inc.(15)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
D. Wilson Ervin
|
| | | | 276,821 | | | | | | 276,821 | | | | | | — | | | | | | — | | |
Dan Friis Alternatives Ltd.(16)
|
| | | | 619,364 | | | | | | 619,364 | | | | | | — | | | | | | — | | |
Dataspring Limited(17)
|
| | | | 293,913 | | | | | | 293,913 | | | | | | — | | | | | | — | | |
Dinan Family Foundation(18)
|
| | | | 250,000 | | | | | | 250,000 | | | | | | — | | | | | | — | | |
Dinan Family LP(19)
|
| | | | 400,000 | | | | | | 400,000 | | | | | | — | | | | | | — | | |
Dinan Management, L.P.(20)
|
| | | | 246,033 | | | | | | 246,033 | | | | | | — | | | | | | — | | |
Dustin White
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
DS Liquid Div RVA MON LLC(10)
|
| | | | 234,240 | | | | | | 234,240 | | | | | | — | | | | | | — | | |
EQ Capital Pte. Ltd.(21)
|
| | | | 530,498 | | | | | | 530,498 | | | | | | — | | | | | | — | | |
Eric and Shauna Varvel
|
| | | | 321,695 | | | | | | 321,695 | | | | | | — | | | | | | — | | |
Erich Grasso
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Essex Bio-Investment Limited(22)
|
| | | | 200,809 | | | | | | 200,809 | | | | | | — | | | | | | — | | |
| | |
Shares of Common Stock
|
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby(1) |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||
Farah Financial Services Ltd.(23)
|
| | | | 401,618 | | | | | | 401,618 | | | | | | — | | | | | | — | | |
First In Ventures LLC
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | |
Fresenius Medical Care Holdings, Inc.(24)
|
| | | | 18,312,735 | | | | | | 18,312,735 | | | | | | — | | | | | | — | | |
Grazyna Kulczyk
|
| | | | 1,283,931 | | | | | | 1,283,931 | | | | | | — | | | | | | — | | |
Helman Sitohang
|
| | | | 176,832 | | | | | | 176,832 | | | | | | — | | | | | | — | | |
Highmark Long/Short Equity 20(25)
|
| | | | 387,500 | | | | | | 387,500 | | | | | | — | | | | | | — | | |
John A. Chetalet
|
| | | | 50,000 | | | | | | 50,000 | | | | | | — | | | | | | — | | |
Joseph F. Skowron III
|
| | | | 67,250 | | | | | | 67,250 | | | | | | — | | | | | | — | | |
Kareem Burke
|
| | | | 62,500 | | | | | | 62,500 | | | | | | — | | | | | | — | | |
Kenneth and Debbie Hunter Scribner
|
| | | | 6,250 | | | | | | 6,250 | | | | | | — | | | | | | — | | |
Kevin Keenan
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Yili Kevin Xie(26)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Kwek Buck Chye
|
| | | | 20,000 | | | | | | 20,000 | | | | | | — | | | | | | — | | |
Lau Yuen Yee
|
| | | | 82,435 | | | | | | 82,435 | | | | | | — | | | | | | — | | |
Laura E. Niklason(27)
|
| | | | 1,148,240 | | | | | | 1,148,240 | | | | | | — | | | | | | — | | |
Legion Method
|
| | | | 50,000 | | | | | | 50,000 | | | | | | — | | | | | | — | | |
Lilly Tam
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | | — | | |
Loren T. Niklason
|
| | | | 65,026 | | | | | | 65,026 | | | | | | — | | | | | | — | | |
Marc J. Bishara
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Mark Negley
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Malgorzata Dobak
|
| | | | 41,344 | | | | | | 41,344 | | | | | | — | | | | | | — | | |
Marloes Capital Pte. Limited(28)
|
| | | | 547,106 | | | | | | 547,106 | | | | | | — | | | | | | — | | |
Maven Investment Partners US Limited(29)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
MI-CM LLC(30)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | |
Michael and Cristina D’Angelo
|
| | | | 54,262 | | | | | | 54,262 | | | | | | — | | | | | | — | | |
Monashee Pure Alpha SPV I LP(10)
|
| | | | 115,419 | | | | | | 115,419 | | | | | | — | | | | | | — | | |
Monashee Solitario Fund LP(10)
|
| | | | 148,049 | | | | | | 148,049 | | | | | | — | | | | | | — | | |
Morgan Creek Private Opportunities, LLC Series I — Humacyte(31)
|
| | | | 600,000 | | | | | | 600,000 | | | | | | — | | | | | | — | | |
Mu Dejun
|
| | | | 477,840 | | | | | | 477,840 | | | | | | — | | | | | | — | | |
Mulholland Investment Group(32)
|
| | | | 37,500 | | | | | | 37,500 | | | | | | — | | | | | | — | | |
Natalon Company Limited
|
| | | | 1,768,328 | | | | | | 1,768,328 | | | | | | — | | | | | | — | | |
Ngiam Mia Je Patrick
|
| | | | 135,657 | | | | | | 135,657 | | | | | | — | | | | | | — | | |
Ngiam Mia Kiat Benjamin
|
| | | | 119,459 | | | | | | 119,459 | | | | | | — | | | | | | — | | |
Nineteen77 Global Multi-Strategy Alpha Master
Limited(33) |
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
Northland Securities, Inc.(34)
|
| | | | 8,333 | | | | | | 8,333 | | | | | | — | | | | | | — | | |
Oppenheimer & Co. Inc.
|
| | | | 41,667 | | | | | | 41,667 | | | | | | — | | | | | | — | | |
OrbiMed Genesis Master Fund, L.P.(35)
|
| | | | 300,000 | | | | | | 300,000 | | | | | | — | | | | | | — | | |
OrbiMed Partners Master Fund Limited(36)
|
| | | | 1,200,000 | | | | | | 1,200,000 | | | | | | — | | | | | | — | | |
| | |
Shares of Common Stock
|
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby(1) |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||
Pacific Investment Resources Limited(37)
|
| | | | 2,802,492 | | | | | | 2,802,492 | | | | | | — | | | | | | — | | |
Pan Class F Ventures Ltd(38)
|
| | | | 1,600,000 | | | | | | 1,600,000 | | | | | | — | | | | | | — | | |
Patrick Sturgeon(39)
|
| | | | 140,211 | | | | | | 140,211 | | | | | | — | | | | | | — | | |
Perch Bay Group, LLC(40)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Peter and Janet Bernthal
|
| | | | 30,000 | | | | | | 30,000 | | | | | | — | | | | | | — | | |
Pura Vida Master Fund, Ltd.(25)
|
| | | | 662,500 | | | | | | 662,500 | | | | | | — | | | | | | — | | |
Qubit PE, LLC(41)
|
| | |
|
400,000
|
| | | |
|
400,000
|
| | | | | | | | | | | | | |
Rajiv Shukla(42)
|
| | | | 1,814,789 | | | | | | 1,814,789 | | | | | | — | | | | | | — | | |
Rebecca J. Mason(43)
|
| | | | 26,029 | | | | | | 26,029 | | | | | | — | | | | | | — | | |
Rebecca J. and Curtis Mason(44)
|
| | | | 15,000 | | | | | | 15,000 | | | | | | — | | | | | | — | | |
Richard Humphrey
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Richburg Enterprises LLC(45)
|
| | | | 1,500 | | | | | | 1,500 | | | | | | — | | | | | | — | | |
Robert and Nancy Blum
|
| | | | 124,340 | | | | | | 124,340 | | | | | | — | | | | | | — | | |
Robert Duggan
|
| | | | 125,000 | | | | | | 125,000 | | | | | | — | | | | | | — | | |
Robert L. Basso
|
| | | | 236,335 | | | | | | 236,335 | | | | | | — | | | | | | — | | |
Scanfert Oy
|
| | | | 599,767 | | | | | | 599,767 | | | | | | — | | | | | | — | | |
Schwartz Management, LLC(46)
|
| | | | 80,004 | | | | | | 80,004 | | | | | | — | | | | | | — | | |
SFL SPV I LLC(10)
|
| | | | 32,955 | | | | | | 32,955 | | | | | | — | | | | | | — | | |
Sirocco Holdings, Ltd.(47)
|
| | | | 884,164 | | | | | | 884,164 | | | | | | — | | | | | | — | | |
Supreme Universal Holdings Limited(48)
|
| | | | 1,194,604 | | | | | | 1,194,604 | | | | | | — | | | | | | — | | |
Terrance L. Carlson(49)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
The GYF Trust(50)
|
| | | | 8,942,078 | | | | | | 8,942,078 | | | | | | — | | | | | | — | | |
The Family Trust Created Under the Joan Fencil Revocable Trust Dated September 16, 1996(51)
|
| | | | 76,403 | | | | | | 76,403 | | | | | | — | | | | | | — | | |
The James Fencil Family Trust Dated September 4,
2019(52) |
| | | | 482,750 | | | | | | 482,750 | | | | | | — | | | | | | — | | |
Walleye Opportunities Master Fund Ltd(25)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | |
Walleye Manager Opportunities LLC(25)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | |
William Alan Jolly
|
| | | | 12,500 | | | | | | 12,500 | | | | | | — | | | | | | — | | |
Xiao Tian Feng
|
| | | | 44,208 | | | | | | 44,208 | | | | | | — | | | | | | — | | |
York Capital Management, L.P.(20)
|
| | | | 1,069,454 | | | | | | 1,069,454 | | | | | | — | | | | | | — | | |
York Multi Strategy Master Fund, L.P.(20)
|
| | | | 1,221,941 | | | | | | 1,221,941 | | | | | | — | | | | | | — | | |
Yue Wang
|
| | | | 44,208 | | | | | | 44,208 | | | | | | — | | | | | | — | | |
Zhang Liping
|
| | | | 200,000 | | | | | | 200,000 | | | | | | — | | | | | | — | | |
Total
|
| | |
|
90,006,840
|
| | | |
|
90,006,840
|
| | | |
|
—
|
| | | |
|
—
|
| |
| | |
Page
|
| |||
Audited Financial Statements as of and for the years ended December 31, 2020 and 2019 and Unaudited Financial Statements as of and for the six months ended June 30, 2021 and 2020
|
| | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| | |
Page
|
| |||
Audited consolidated financial statements as of and for the year ended December 31, 2020 | | | | | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | | |
| | | | F-41 | | | |
| | | | F-42 | | | |
| | | | F-43 | | |
| | |
Page
|
| |||
Unaudited condensed financial statements as of June 30, 2021 and December 31, 2020 and for the six months ended June 30, 2021 and 2020
|
| | | | | | |
| | | | F-62 | | | |
| | | | F-63 | | | |
| | | | F-64 | | | |
| | | | F-65 | | | |
| | | | F-66 | | |
| | |
As of December 31,
|
| |
June 30,
2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 93,713 | | | | | $ | 39,929 | | | | | $ | 28,969 | | |
Accounts receivable
|
| | | | 601 | | | | | | 113 | | | | | | 689 | | |
Prepaid expenses
|
| | | | 640 | | | | | | 1,407 | | | | | | 1,482 | | |
Total current assets
|
| | | | 94,954 | | | | | | 41,449 | | | | | | 31,140 | | |
Finance lease right-of-use assets, net
|
| | | | 25,552 | | | | | | 23,492 | | | | | | 22,462 | | |
Operating lease right-of-use assets, net
|
| | | | 897 | | | | | | 769 | | | | | | 748 | | |
Property and equipment, net
|
| | | | 47,288 | | | | | | 40,978 | | | | | | 37,960 | | |
Deferred offering costs
|
| | | | — | | | | | | — | | | | | | 3,242 | | |
Total assets
|
| | | $ | 168,691 | | | | | $ | 106,688 | | | | | $ | 95,552 | | |
LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK AND
STOCKHOLDERS’ (DEFICIT) EQUITY |
| |
As of December 31,
|
| |
June 30,
2021 |
| ||||||||||||
|
2019
|
| |
2020
|
| ||||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||
Current liabilities | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,272 | | | | | $ | 2,274 | | | | | $ | 3,039 | | |
Accrued expenses
|
| | | | 6,000 | | | | | | 4,592 | | | | | | 8,652 | | |
PPP loan payable, current portion
|
| | | | — | | | | | | 2,451 | | | | | | — | | |
SVB loan payable, current portion
|
| | | | — | | | | | | — | | | | | | 2,222 | | |
Deferred payroll tax, current portion
|
| | | | — | | | | | | 145 | | | | | | 145 | | |
Finance lease obligation, current portion
|
| | | | 1,500 | | | | | | 1,729 | | | | | | 1,852 | | |
Operating lease obligation, current portion
|
| | | | 70 | | | | | | 42 | | | | | | 43 | | |
Total current liabilities
|
| | | | 10,842 | | | | | | 11,233 | | | | | | 15,953 | | |
PPP loan payable, net of current portion
|
| | | | — | | | | | | 822 | | | | | | — | | |
SVB loan payable, net of current portion
|
| | | | — | | | | | | — | | | | | | 15,390 | | |
Deferred payroll tax, net of current portion
|
| | | | — | | | | | | 144 | | | | | | 144 | | |
Finance lease obligation, net of current portion
|
| | | | 24,819 | | | | | | 23,090 | | | | | | 22,133 | | |
Operating lease obligation, net of current portion
|
| | | | 829 | | | | | | 727 | | | | | | 705 | | |
Total liabilities
|
| | | | 36,490 | | | | | | 36,016 | | | | | | 54,325 | | |
Commitments and contingencies (Note 12) | | | | | | | | | | | | | | | | | | | |
Redeemable convertible preferred stock (Series A, B, C and D) $0.001
par value, 265,096,962 shares authorized, 265,096,951 shares outstanding as of December 31, 2019, December 31, 2020 and June 30, 2021 (unaudited); liquidation preference of $435,579 as of December 31, 2019, December 31, 2020 and June 30, 2021 (unaudited). |
| | | | 420,989 | | | | | | 420,989 | | | | | | 420,989 | | |
Stockholders’ (deficit) equity | | | | | | | | | | | | | | | | | | | |
Common stock, $0.001 par value; 340,216,780 shares authorized as
of December 31, 2019, December 31, 2020 and June 30, 2021 (unaudited); 21,429,003, 22,172,545 and 22,634,707 shares issued and outstanding as of December 31, 2019, December 31, 2020 and June 30, 2021 (unaudited), respectively. |
| | | | 21 | | | | | | 22 | | | | | | 23 | | |
Additional paid-in capital
|
| | | | 32,763 | | | | | | 37,757 | | | | | | 45,810 | | |
Accumulated deficit
|
| | | | (321,572) | | | | | | (388,096) | | | | | | (425,595) | | |
Total stockholders’ (deficit) equity
|
| | | | (288,788) | | | | | | (350,317) | | | | | | (379,762) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ (deficit) equity
|
| | | $ | 168,691 | | | | | $ | 106,688 | | | | | $ | 95,552 | | |
| | |
Year Ended December 31,
|
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Grant revenue
|
| | | $ | 6,187 | | | | | $ | 1,491 | | | | | $ | 453 | | | | | $ | 845 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development (includes related
party expenses of $571 and $620 for the years ended December 31, 2019 and 2020 and $313 and $166 for the six months ended June 30, 2020 and 2021 (unaudited)) |
| | | | 75,603 | | | | | | 54,078 | | | | | | 26,187 | | | | | | 29,705 | | |
General and administrative
|
| | | | 16,275 | | | | | | 12,013 | | | | | | 5,981 | | | | | | 10,178 | | |
Total operating expenses
|
| | | | 91,878 | | | | | | 66,091 | | | | | | 32,168 | | | | | | 39,883 | | |
Loss from operations
|
| | | | (85,691) | | | | | | (64,600) | | | | | | (31,715) | | | | | | (39,038) | | |
Other income (expenses), net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 2,567 | | | | | | 278 | | | | | | 275 | | | | | | 3 | | |
Gain on PPP loan forgiveness
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,284 | | |
Interest expense
|
| | | | (2,298) | | | | | | (2,202) | | | | | | (1,112) | | | | | | (1,748) | | |
Total other income (expenses), net
|
| | | | 269 | | | | | | (1,924) | | | | | | (837) | | | | | | 1,539 | | |
Net loss and comprehensive loss
|
| | | $ | (85,422) | | | | | $ | (66,524) | | | | | $ | (32,552) | | | | | $ | (37,499) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (4.25) | | | | | $ | (3.03) | | | | | $ | (1.49) | | | | | $ | (1.67) | | |
Weighted-average shares outstanding used in computing net loss per share attributable to common stockholders, basic and diluted
|
| | | | 20,120,442 | | | | | | 21,956,162 | | | | | | 21,854,473 | | | | | | 22,499,516 | | |
| | |
Redeemable
Convertible Preferred Stock |
| |
Common Stock
|
| |
Additional
|
| |
Accumulated
|
| |
Total
Stockholders’ |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Paid-in
Capital |
| |
Deficit
|
| |
Deficit
|
| |||||||||||||||||||||
Balance as of December 31, 2018
|
| | | | 265,096,951 | | | | | $ | 420,989 | | | | | | 19,064,776 | | | | | $ | 19 | | | | | $ | 27,090 | | | | | $ | (234,289) | | | | | $ | (207,180) | | |
Proceeds from the exercise of stock options
|
| | | | — | | | | | | — | | | | | | 2,364,227 | | | | | | 2 | | | | | | 1,216 | | | | | | — | | | | | | 1,218 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,457 | | | | | | — | | | | | | 4,457 | | |
Cumulative effective adjustment from adoption of ASC 842
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,861) | | | | | | (1,861) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (85,422) | | | | | | (85,422) | | |
Balance as of December 31, 2019
|
| | | | 265,096,951 | | | | | $ | 420,989 | | | | | | 21,429,003 | | | | | $ | 21 | | | | | $ | 32,763 | | | | | $ | (321,572) | | | | | $ | (288,788) | | |
Proceeds from the exercise
of stock options (unaudited) |
| | | | — | | | | | | — | | | | | | 609,011 | | | | | | 1 | | | | | | 222 | | | | | | — | | | | | | 223 | | |
Stock-based compensation (unaudited)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,296 | | | | | | — | | | | | | 2,296 | | |
Net loss (unaudited)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,552) | | | | | | (32,552) | | |
Balance as of June 30, 2020 (unaudited)
|
| | | | 265,096,951 | | | | | $ | 420,989 | | | | | | 22,038,014 | | | | | $ | 22 | | | | | $ | 35,281 | | | | | $ | (354,124) | | | | | $ | (318,821) | | |
Balance as of December 31, 2019
|
| | | | 265,096,951 | | | | | $ | 420,989 | | | | | | 21,429,003 | | | | | $ | 21 | | | | | $ | 32,763 | | | | | $ | (321,572) | | | | | $ | (288,788) | | |
Proceeds from the exercise of stock options
|
| | | | — | | | | | | — | | | | | | 743,542 | | | | | | 1 | | | | | | 300 | | | | | | — | | | | | | 301 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,694 | | | | | | — | | | | | | 4,694 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (66,524) | | | | | | (66,524) | | |
Balance as of December 31, 2020
|
| | | | 265,096,951 | | | | | $ | 420,989 | | | | | | 22,172,545 | | | | | $ | 22 | | | | | $ | 37,757 | | | | | $ | (388,096) | | | | | $ | (350,317) | | |
Proceeds from the exercise
of stock options (unaudited) |
| | | | — | | | | | | — | | | | | | 462,162 | | | | | | 1 | | | | | | 235 | | | | | | — | | | | | | 236 | | |
Stock-based compensation (unaudited)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,458 | | | | | | — | | | | | | 5,458 | | |
Issuance of warrants in conjunction with debt (unaudited)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,360 | | | | | | — | | | | | | 2,360 | | |
Net loss (unaudited)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (37,499) | | | | | | (37,499) | | |
Balance as of June 30, 2021 (unaudited)
|
| | | | 265,096,951 | | | | | $ | 420,989 | | | | | | 22,634,707 | | | | | $ | 23 | | | | | $ | 45,810 | | | | | $ | (425,595) | | | | | $ | (379,762) | | |
| | |
Year Ended December 31,
|
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (85,422) | | | | | $ | (66,524) | | | | | $ | (32,552) | | | | | | (37,499) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation expense
|
| | | | 4,689 | | | | | | 6,291 | | | | | | 3,162 | | | | | | 3,106 | | |
Stock-based compensation expense
|
| | | | 4,457 | | | | | | 4,694 | | | | | | 2,296 | | | | | | 5,458 | | |
Loss on disposal of property and equipment
|
| | | | 69 | | | | | | 177 | | | | | | 149 | | | | | | — | | |
Amortization expense
|
| | | | 2,060 | | | | | | 2,060 | | | | | | 1,030 | | | | | | 1,030 | | |
Non-cash operating lease costs
|
| | | | 62 | | | | | | 81 | | | | | | 44 | | | | | | 21 | | |
Amortization of SVB debt discount
|
| | | | — | | | | | | — | | | | | | — | | | | | | 313 | | |
Accrued interest on PPP loan obligation
|
| | | | — | | | | | | 22 | | | | | | 7 | | | | | | 11 | | |
Gain on PPP loan forgiveness
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,284) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (185) | | | | | | 488 | | | | | | 407 | | | | | | (576) | | |
Prepaid expenses
|
| | | | 216 | | | | | | (767) | | | | | | (678) | | | | | | (75) | | |
Other assets
|
| | | | 112 | | | | | | — | | | | | | — | | | | | | — | | |
Accounts payable
|
| | | | 2,434 | | | | | | (889) | | | | | | (911) | | | | | | 769 | | |
Accrued expenses
|
| | | | 372 | | | | | | (1,408) | | | | | | (482) | | | | | | 1,524 | | |
Operating lease obligation
|
| | | | (62) | | | | | | (82) | | | | | | (54) | | | | | | (21) | | |
Deferred payroll taxes
|
| | | | — | | | | | | 289 | | | | | | — | | | | | | — | | |
Deferred revenue
|
| | | | (589) | | | | | | — | | | | | | — | | | | | | — | | |
Net cash used in operating activities
|
| | | | (71,787) | | | | | | (55,568) | | | | | | (27,582) | | | | | | (29,223) | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (8,125) | | | | | | (318) | | | | | | (289) | | | | | | (92) | | |
Proceeds from sale of property and equipment
|
| | | | — | | | | | | 50 | | | | | | 50 | | | | | | — | | |
Net cash used in investing activities
|
| | | | (8,125) | | | | | | (268) | | | | | | (239) | | | | | | (92) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from the exercise of stock options
|
| | | | 1,218 | | | | | | 301 | | | | | | 223 | | | | | | 236 | | |
Proceeds from PPP loan
|
| | | | — | | | | | | 3,251 | | | | | | 3,251 | | | | | | — | | |
Proceeds from SVB loan
|
| | | | — | | | | | | — | | | | | | — | | | | | | 19,944 | | |
Payment of SVB loan issuance cost
|
| | | | — | | | | | | — | | | | | | — | | | | | | (285) | | |
Payment of deferred offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | (706) | | |
Payment of finance lease principal
|
| | | | (1,292) | | | | | | (1,500) | | | | | | (722) | | | | | | (834) | | |
Net cash provided by (used in) financing activities
|
| | | | (74) | | | | | | 2,052 | | | | | | 2,752 | | | | | | 18,355 | | |
Net decrease in cash and cash equivalents
|
| | | | (79,986) | | | | | | (53,784) | | | | | | (25,069) | | | | | | (10,960) | | |
Cash and cash equivalents at the beginning of the period
|
| | | | 173,699 | | | | | | 93,713 | | | | | | 93,713 | | | | | | 39,929 | | |
Cash and cash equivalents at the end of the period
|
| | | | 93,713 | | | | | | 39,929 | | | | | | 68,644 | | | | | | 28,969 | | |
Supplemental disclosure | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash paid for interest on SVB loan
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 258 | | |
Supplemental disclosure of noncash activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating lease right-of-use assets obtained in exchange for lease obligations
|
| | | $ | 36 | | | | | $ | 36 | | | | | $ | 36 | | | | | $ | — | | |
Accrued property and equipment
|
| | | $ | 113 | | | | | $ | 4 | | | | | $ | — | | | | | $ | — | | |
Issuance of warrants in conjunction with debt
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,360 | | |
Unpaid deferred offering costs
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,536 | | |
| | |
2019
|
| |
2020
|
| |
June 2020 (unaudited)
|
| |
June 2021 (unaudited)
|
| ||||||||||||||||||||||||||||||||||||
| | |
Revenue
|
| |
Accounts
Receivable |
| |
Revenue
|
| |
Accounts
Receivable |
| |
Revenue
|
| |
Accounts
Receivable |
| |
Revenue
|
| |
Accounts
Receivable |
| ||||||||||||||||||||||||
Grant A
|
| | | | 28% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Grant B
|
| | | | 38% | | | | | | 67% | | | | | | 10% | | | | | | — | | | | | | 32% | | | | | | — | | | | | | — | | | | | | — | | |
Grant C
|
| | | | 34% | | | | | | 33% | | | | | | 67% | | | | | | 100% | | | | | | 61% | | | | | | 83% | | | | | | 100% | | | | | | 100% | | |
Grant D
|
| | | | — | | | | | | — | | | | | | 18% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 100% | | | | | | 100% | | | | | | 95% | | | | | | 100% | | | | | | 93% | | | | | | 83% | | | | | | 100% | | | | | | 100% | | |
| | |
December 31,
|
| |
June 30,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Shares issuable upon conversion of Series A redeemable convertible preferred stock
|
| | | | 70,152,805 | | | | | | 70,152,805 | | | | | | 70,152,805 | | | | | | 70,152,805 | | |
Shares issuable upon conversion of Series B redeemable convertible preferred stock
|
| | | | 91,919,158 | | | | | | 91,919,158 | | | | | | 91,919,158 | | | | | | 91,919,158 | | |
Shares issuable upon conversion of Series C redeemable convertible preferred stock
|
| | | | 42,808,208 | | | | | | 42,808,208 | | | | | | 42,808,208 | | | | | | 42,808,208 | | |
Shares issuable upon conversion of Series D redeemable convertible preferred stock
|
| | | | 60,216,780 | | | | | | 60,216,780 | | | | | | 60,216,780 | | | | | | 60,216,780 | | |
Exercise of options under stock plan
|
| | | | 19,880,073 | | | | | | 18,330,574 | | | | | | 17,218,438 | | | | | | 24,831,266 | | |
Warrants to purchase common stock
|
| | | | 125,520 | | | | | | 125,520 | | | | | | 125,520 | | | | | | 1,095,616 | | |
Property and equipment
|
| |
Estimated Useful
Lives (Years) |
|
Scientific equipment
|
| |
5 – 7
|
|
Computer equipment
|
| |
5
|
|
Software
|
| |
3
|
|
Furniture and fixtures
|
| |
5 – 7
|
|
Leasehold improvements
|
| |
Lesser of useful life or life of lease
|
|
Construction in progress
|
| |
N/A
|
|
| | |
January 1, 2019
|
| |||||||||||||||
($ in thousands)
|
| |
Beginning
Balance |
| |
Cumulative
Effect Adjustment |
| |
Beginning
Balance, As Adjusted |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Building asset
|
| | | $ | 25,091 | | | | | $ | (25,091) | | | | | $ | — | | |
Finance lease right-of-use assets, net
|
| | | $ | — | | | | | $ | 27,612 | | | | | $ | 27,612 | | |
Operating lease right-of-use assets, net
|
| | | $ | — | | | | | $ | 923 | | | | | $ | 923 | | |
Liabilities and stockholders’ deficit | | | | | | | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 7,049 | | | | | $ | (1) | | | | | $ | 7,048 | | |
| | |
January 1, 2019
|
| |||||||||||||||
($ in thousands)
|
| |
Beginning
Balance |
| |
Cumulative
Effect Adjustment |
| |
Beginning
Balance, As Adjusted |
| |||||||||
Facility financing obligation, current portion
|
| | | $ | 276 | | | | | $ | (276) | | | | | $ | — | | |
Finance lease obligation, current portion
|
| | | $ | — | | | | | $ | 1,292 | | | | | $ | 1,292 | | |
Operating lease obligation, current portion
|
| | | $ | — | | | | | $ | 55 | | | | | $ | 55 | | |
Facility financing obligation, net of current portion
|
| | | $ | 22,955 | | | | | $ | (22,955) | | | | | $ | — | | |
Finance lease obligation, net of current portion
|
| | | $ | — | | | | | $ | 26,319 | | | | | $ | 26,319 | | |
Operating lease obligation, net of current portion
|
| | | $ | — | | | | | $ | 870 | | | | | $ | 870 | | |
Accumulated deficit
|
| | | $ | (234,289) | | | | | $ | (1,861) | | | | | $ | (236,150) | | |
| | |
As of December 31,
|
| |
June 30,
|
| ||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||
Scientific equipment
|
| | | $ | 27,822 | | | | | $ | 27,412 | | | | | $ | 27,495 | | |
| | |
As of December 31,
|
| |
June 30,
|
| ||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||
Computer equipment
|
| | | | 218 | | | | | | 149 | | | | | | 154 | | |
Software
|
| | | | 340 | | | | | | 335 | | | | | | 335 | | |
Furniture and fixtures
|
| | | | 988 | | | | | | 988 | | | | | | 988 | | |
Leasehold improvements
|
| | | | 26,337 | | | | | | 26,355 | | | | | | 26,355 | | |
| | | | | 55,705 | | | | | | 55,239 | | | | | | 55,327 | | |
Accumulated depreciation
|
| | | | (8,417) | | | | | | (14,261) | | | | | | (17,367) | | |
Property and equipment, net
|
| | | $ | 47,288 | | | | | $ | 40,978 | | | | | $ | 37,960 | | |
|
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||
Accrued external research, development and manufacturing costs
|
| | | $ | 3,872 | | | | | $ | 2,615 | | | | | $ | 1,626 | | |
Accrued employee compensation and benefits
|
| | | | 1,260 | | | | | | 1,009 | | | | | | 3,944 | | |
Accrued professional fees
|
| | | | 868 | | | | | | 968 | | | | | | 3,082 | | |
Total
|
| | | $ | 6,000 | | | | | $ | 4,592 | | | | | $ | 8,652 | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Principal amount of SVB loan payable
|
| | | $ | 20,000 | | | | | $ | — | | |
Final payment amount of SVB loan payable
|
| | | | 1,000 | | | | | | — | | |
Net premium associated with accretion of final payment and other debt issuance costs
|
| | | | (3,388) | | | | | | — | | |
SVB loan payable, current and noncurrent
|
| | | | 17,612 | | | | | | — | | |
Less SVB loan payable, current portion
|
| | | | (2,222) | | | | | | — | | |
SVB loan payable, noncurrent portion
|
| | | $ | 15,390 | | | | | $ | — | | |
Year ending December 31:
|
| |
($ in thousands)
|
| |||
2021 (remainder)
|
| | | $ | 767 | | |
2022
|
| | | | 6,917 | | |
2023
|
| | | | 7,532 | | |
2024
|
| | | | 7,026 | | |
2025
|
| | | | 2,122 | | |
Total future payments
|
| | | | 24,364 | | |
Less amounts representing interest
|
| | | | (3,364) | | |
Less final payment
|
| | | | (1,000) | | |
Total principal amount of SVB loan payments
|
| | | $ | 20,000 | | |
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2020 |
| |
Six Months Ended
June 30, 2020 (Unaudited) |
| |
Six Months Ended
June 30, 2021 (Unaudited) |
| ||||||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
Finance
Leases |
| |
Operating
Leases |
| |
Finance
Leases |
| |
Operating
Leases |
| |
Finance
Leases |
| |
Operating
Leases |
| |
Finance
Leases |
| |
Operating
Leases |
| ||||||||||||||||||||||||
Operating cash flows from leases
|
| | | $ | (2,298) | | | | | $ | (137) | | | | | $ | (2,180) | | | | | $ | (182) | | | | | $ | (1,106) | | | | | $ | (89) | | | | | $ | (525) | | | | | $ | (53) | | |
Financing cash flows from leases
|
| | | $ | (1,292) | | | | | $ | — | | | | | $ | (1,500) | | | | | $ | — | | | | | $ | (722) | | | | | $ | — | | | | | $ | (834) | | | | | $ | — | | |
Weighted-average remaining lease term
|
| | | | 6.02 | | | | | | 6.38 | | | | | | 5.52 | | | | | | 6.24 | | | | | | 6.04 | | | | | | 6.43 | | | | | | 5.26 | | | | | | 5.98 | | |
Weighted-average discount rate
|
| | | | 8.50% | | | | | | 8.50% | | | | | | 8.50% | | | | | | 8.50% | | | | | | 8.50% | | | | | | 8.50% | | | | | | 8.50% | | | | | | 8.50% | | |
($ in thousands)
|
| |
Finance
Leases |
| |
Operating
Leases |
| ||||||
Year Ended December 31, 2021
|
| | | $ | 3,773 | | | | | $ | 105 | | |
Year Ended December 31, 2022
|
| | | | 3,868 | | | | | | 105 | | |
Year Ended December 31, 2023
|
| | | | 3,965 | | | | | | 105 | | |
Year Ended December 31, 2024
|
| | | | 4,065 | | | | | | 106 | | |
Year Ended December 31, 2025
|
| | | | 4,167 | | | | | | 106 | | |
Thereafter
|
| | | | 16,937 | | | | | | 678 | | |
Total
|
| | | | 36,775 | | | | | | 1,205 | | |
Less: present value discount
|
| | | | (11,956) | | | | | | (436) | | |
Lease liabilities
|
| | | $ | 24,819 | | | | | $ | 769 | | |
| | |
Redeemable
Convertible Preferred Stock Authorized |
| |
Redeemable
Convertible Preferred Stock Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Issuance
Price |
| |||||||||||||||
Series A redeemable convertible preferred stock
|
| | | | 70,152,805 | | | | | | 70,152,805 | | | | | $ | 74,079 | | | | | $ | 74,079 | | | | | $ | 1.05596 | | |
Series B redeemable convertible preferred stock
|
| | | | 91,919,158 | | | | | | 91,919,158 | | | | | | 127,358 | | | | | | 136,500 | | | | | $ | 1.485 | | |
| | |
Redeemable
Convertible Preferred Stock Authorized |
| |
Redeemable
Convertible Preferred Stock Issued and Outstanding |
| |
Carrying
Value |
| |
Liquidation
Preference |
| |
Issuance
Price |
| |||||||||||||||
Series C redeemable convertible preferred stock
|
| | | | 42,808,219 | | | | | | 42,808,208 | | | | | | 70,704 | | | | | | 75,000 | | | | | $ | 1.752 | | |
Series D redeemable convertible preferred stock
|
| | | | 60,216,780 | | | | | | 60,216,780 | | | | | | 148,848 | | | | | | 150,000 | | | | | $ | 2.491 | | |
| | | | | 265,096,962 | | | | | | 265,096,951 | | | | | $ | 420,989 | | | | | $ | 435,579 | | | | | | | | |
|
Series
|
| |
Conversion Price
|
| |||
Series A redeemable convertible preferred stock
|
| | | $ | 1.05596 | | |
Series B redeemable convertible preferred stock
|
| | | $ | 1.485 | | |
Series C redeemable convertible preferred stock
|
| | | $ | 1.752 | | |
Series D redeemable convertible preferred stock
|
| | | $ | 2.491 | | |
| | |
December 31,
|
| |
June 30,
|
| ||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||
Conversion of Series A redeemable convertible preferred stock
|
| | | | 70,152,805 | | | | | | 70,152,805 | | | | | | 70,152,805 | | |
Conversion of Series B redeemable convertible preferred stock
|
| | | | 91,919,158 | | | | | | 91,919,158 | | | | | | 91,919,158 | | |
Conversion of Series C redeemable convertible preferred stock
|
| | | | 42,808,219 | | | | | | 42,808,219 | | | | | | 42,808,219 | | |
Conversion of Series D redeemable convertible preferred stock
|
| | | | 60,216,780 | | | | | | 60,216,780 | | | | | | 60,216,780 | | |
Exercise of options under stock plan
|
| | | | 19,880,073 | | | | | | 18,330,574 | | | | | | 24,831,266 | | |
Issuance of options under stock plan
|
| | | | 10,422,521 | | | | | | 11,228,478 | | | | | | 4,391,144 | | |
Warrant to purchase common stock
|
| | | | 125,520 | | | | | | 125,520 | | | | | | 1,095,616 | | |
| | | | | 295,525,076 | | | | | | 294,781,534 | | | | | | 295,414,988 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
|
| | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
|
Estimated dividend yield
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
|
Expected share price volatility
|
| |
70.1% – 87.7%
|
| |
89.4% – 91.6%
|
| |
89.4% – 91.4%
|
| |
91.0% – 92.1%
|
|
Risk-free interest rate
|
| |
1.76% – 2.46%
|
| |
0.34% – 0.75%
|
| |
0.39% – 0.75%
|
| |
0.62% – 1.02%
|
|
Expected term of options (in years)
|
| |
6.00
|
| |
6.00
|
| |
6.00
|
| |
6.00
|
|
| | |
Year Ended December 31,
|
| |
For the Six Month Ended June 30,
|
| ||||||||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Research and development
|
| | | $ | 914 | | | | | $ | 1,135 | | | | | $ | 473 | | | | | $ | 1,351 | | |
General and administrative
|
| | | | 3,543 | | | | | | 3,559 | | | | | | 1,823 | | | | | | 4,107 | | |
Total
|
| | | $ | 4,457 | | | | | $ | 4,694 | | | | | $ | 2,296 | | | | | $ | 5,458 | | |
| | |
As of December 31,
|
| |
June 30
2021 |
| ||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||
Unrecognized share-based compensation cost
|
| | | $ | 7,919 | | | | | $ | 5,789 | | | | | $ | 14,496 | | |
Expected weighted average period compensation costs to be recognized (years)
|
| | | | 1.8 | | | | | | 1.7 | | | | | | 2.3 | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price Per Share |
| |
Weighted
Average Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Options outstanding at December 31, 2018
|
| | | | 21,473,871 | | | | | $ | 1.23 | | | | | | 7.4 | | | | | $ | 21,354 | | |
Granted
|
| | | | 2,365,100 | | | | | $ | 2.23 | | | | | | | | | | | | | | |
Exercised
|
| | | | (2,364,227) | | | | | $ | 0.52 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (1,594,671) | | | | | $ | 2.00 | | | | | | | | | | | | | | |
Options outstanding at December 31, 2019
|
| | | | 19,880,073 | | | | | $ | 1.37 | | | | | | 6.5 | | | | | $ | 17,044 | | |
Granted
|
| | | | 1,831,700 | | | | | $ | 2.57 | | | | | | | | | | | | | | |
Exercised
|
| | | | (743,542) | | | | | $ | 0.41 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (2,637,657) | | | | | $ | 0.99 | | | | | | | | | | | | | | |
Options outstanding at December 31, 2020
|
| | | | 18,330,574 | | | | | $ | 1.59 | | | | | | 6.6 | | | | | $ | 20,422 | | |
Vested and exercisable, December 31, 2020
|
| | | | 12,918,751 | | | | | $ | 1.31 | | | | | | 5.9 | | | | | $ | 17,925 | | |
Vested and expected to vest, December 31, 2020
|
| | | | 18,330,574 | | | | | $ | 1.59 | | | | | | 6.6 | | | | | $ | 20,422 | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price Per Share |
| |
Weighted
Average Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Options outstanding at December 31, 2020
|
| | | | 18,330,574 | | | | | $ | 1.59 | | | | | | 6.6 | | | | | $ | 20,422 | | |
Granted (unaudited)
|
| | | | 6,999,500 | | | | | $ | 2.70 | | | | | | | | | | | | | | |
Exercised (unaudited)
|
| | | | (336,642) | | | | | $ | 0.59 | | | | | | | | | | | | | | |
Forfeited (unaudited)
|
| | | | (162,166) | | | | | $ | 1.78 | | | | | | | | | | | | | | |
Options outstanding at June 30, 2021 (unaudited)
|
| | | | 24,831,266 | | | | | $ | 1.91 | | | | | | 6.85 | | | | | $ | 19,567 | | |
Vested and exercisable, June 30, 2021 (unaudited)
|
| | | | 15,803,754 | | | | | $ | 1.48 | | | | | | 5.34 | | | | | $ | 19,194 | | |
Vested and expected to vest, June 30, 2021 (unaudited)
|
| | | | 24,831,266 | | | | | $ | 1.48 | | | | | | 6.85 | | | | | $ | 19,567 | | |
| | |
As of December 31,
|
| |||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss
|
| | | $ | 50,616 | | | | | $ | 53,515 | | |
Capitalized research and development
|
| | | | 19,660 | | | | | | 32,337 | | |
Research credits
|
| | | | 10,658 | | | | | | 15,056 | | |
Share-based compensation
|
| | | | 1,669 | | | | | | 2,519 | | |
Right of use lease liability
|
| | | | 207 | | | | | | 177 | | |
Accrued expenses
|
| | | | 71 | | | | | | 57 | | |
Other
|
| | | | 1 | | | | | | 1 | | |
Total deferred tax asset
|
| | | | 82,882 | | | | | | 103,662 | | |
Less: valuation allowance
|
| | | | (82,193) | | | | | | (101,757) | | |
Total net deferred tax asset
|
| | | | 689 | | | | | | 1,905 | | |
| | |
As of December 31,
|
| |||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| ||||||
Deferred tax liabilities: | | | | | | | | | | | | | |
Basis difference in fixed assets
|
| | | | (482) | | | | | | (1,728) | | |
Right of use lease assets
|
| | | | (207) | | | | | | (177) | | |
Total deferred tax liability
|
| | | | (689) | | | | | | (1,905) | | |
Total net deferred tax asset/(liability)
|
| | | $ | — | | | | | $ | — | | |
|
| | |
December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||||||||
($ in thousands)
|
| |
Amount
|
| |
Rate
|
| |
Amount
|
| |
Rate
|
| ||||||||||||
Income tax benefit at statutory rate
|
| | | $ | (17,939) | | | | | | 21.0% | | | | | $ | (13,970) | | | | | | 21.0% | | |
State income taxes, net of federal benefit
|
| | | | (1,739) | | | | | | 2.0% | | | | | | (1,338) | | | | | | 2.0% | | |
Tax credits
|
| | | | (1,821) | | | | | | 2.1% | | | | | | (2,625) | | | | | | 3.9% | | |
Other nondeductible expenses
|
| | | | 54 | | | | | | 0.0% | | | | | | 90 | | | | | | (0.1)% | | |
Deferred rate changes
|
| | | | 16 | | | | | | 0.0% | | | | | | 16 | | | | | | 0.0% | | |
Other
|
| | | | 449 | | | | | | (0.5)% | | | | | | (1,736) | | | | | | 2.6% | | |
Change in valuation allowance
|
| | | | 20,980 | | | | | | (24.6)% | | | | | | 19,563 | | | | | | (29.4)% | | |
Provision for income taxes
|
| | | $ | — | | | | | | 0.0% | | | | | $ | — | | | | | | 0.0% | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
($ in thousands)
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Expenses under MOU
|
| | | | 422 | | | | | | 500 | | | | | | 250 | | | | | | — | | |
License expenses
|
| | | | 110 | | | | | | 92 | | | | | | 50 | | | | | | 85 | | |
Other
|
| | | | 39 | | | | | | 28 | | | | | | 13 | | | | | | 81 | | |
Total
|
| | | | 571 | | | | | | 620 | | | | | | 313 | | | | | | 166 | | |
| Assets | | | | | | | |
|
Cash
|
| | | $ | 1,094,761 | | |
|
Prepaid assets
|
| | | | 148,977 | | |
|
Total current assets
|
| | | | 1,243,738 | | |
|
Marketable Securities held in Trust Account
|
| | | | 100,016,161 | | |
|
Total Assets
|
| | | $ | 101,259,899 | | |
| Liabilities and Stockholders’ Equity | | | | | | | |
|
Accounts payable
|
| | | $ | 5,000 | | |
|
Franchise tax payable
|
| | | | 113,475 | | |
|
Due to related party
|
| | | | 34,334 | | |
|
Promissory note – related party
|
| | | | 95,136 | | |
|
Total current liabilities
|
| | | | 247,945 | | |
|
Warrant liabilities
|
| | | | 6,038,351 | | |
|
Deferred underwriters’ discount payable
|
| | | | 1,959,758 | | |
|
Total liabilities
|
| | | | 8,246,054 | | |
| Commitments | | | | | | | |
|
Class A common stock subject to possible redemption, 8,801,384 shares at redemption value
|
| | | | 88,013,840 | | |
| Stockholders’ Equity: | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Class A common stock, $0.0001 par value; 100,000,000 shares authorized; 1,553,616 shares
issued and outstanding (excluding 8,801,384 shares subject to possible redemption) |
| | | | 156 | | |
|
Class B common stock, $0.0001 par value; 10,000,000 shares authorized; 2,500,000 shares issued and outstanding
|
| | | | 250 | | |
|
Additional paid-in capital
|
| | | | 3,579,954 | | |
|
Retained earnings
|
| | | | 1,419,645 | | |
|
Total stockholders’ equity
|
| | | | 5,000,005 | | |
|
Total Liabilities and Stockholders’ Equity
|
| | | $ | 101,259,899 | | |
|
Formation and operating costs
|
| | | $ | 249,524 | | |
|
Loss from operations
|
| | | | (249,524) | | |
| Other Income | | | | | | | |
|
Interest income
|
| | | | 16,191 | | |
|
Change in fair value of warrant liabilities
|
| | | | 1,970,001 | | |
|
Offering expenses related to warrant issuance
|
| | | | (317,023) | | |
|
Total other income
|
| | | | 1,669,169 | | |
|
Net income
|
| | | $ | 1,419,645 | | |
|
Weighted average shares outstanding of Class A common stock
|
| | | | 6,338,515 | | |
|
Basic and diluted net income per share Class A common stock
|
| | | $ | 0.00 | | |
|
Weighted average shares outstanding of Class B common stock
|
| | | | 2,500,000 | | |
|
Basic and diluted net income per shares of Class B common stock
|
| | | $ | 0.56 | | |
| | |
Common Stock
|
| |
Additional
|
| | | | | | | |
Total
|
| |||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Paid-In
Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Equity |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of July 1, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Class B common stock issued to Sponsor
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 2,875,000 | | | | | | 288 | | | | | | 24,712 | | | | |
|
—
|
| | | | | 25,000 | | |
Sale of Units in Initial Public Offering, net
of underwriter fee and fair value of public warrants |
| | | | 10,000,000 | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | 99,999,000 | | | | | | — | | | | | | 100,000,000 | | |
Underwriter fee
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (2,000,000) | | | | |
|
—
|
| | | | | (2,000,000) | | |
Fair value of warrants
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (8,008,352) | | | | |
|
—
|
| | | | | (8,008,352) | | |
Reclassification of offering cost related to warrant issuance
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 317,023 | | | | |
|
—
|
| | | | | 317,023 | | |
Sale of Private Placement Units
|
| | | | 355,000 | | | | | | 36 | | | | | | — | | | | | | — | | | | | | 3,549,964 | | | | | | — | | | | | | 3,550,000 | | |
Forfeiture of 375,000 shares by initial stockholders
|
| | | | — | | | | | | — | | | | | | (375,000) | | | | | | (38) | | | | | | 38 | | | | | | — | | | | | | — | | |
Deferred underwriting discount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,959,758) | | | | | | — | | | | | | (1,959,758) | | |
Other offering costs charged to the stockholders’ equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (329,713) | | | | | | — | | | | | | (329,713) | | |
Change in Class A common stock subject to
possible redemption |
| | | | (8,801,384) | | | | | | (880) | | | | | | — | | | | | | — | | | | | | (88,012,960) | | | | | | — | | | | | | (88,013,840) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,419,645 | | | | | | 1,419,645 | | |
Balance as of December 31, 2020
|
| | | | 1,553,616 | | | | | $ | 156 | | | | | | 2,500,000 | | | | | $ | 250 | | | | | $ | 3,579,954 | | | | | $ | 1,419,645 | | | | | $ | 5,000,005 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net income
|
| | | $ | 1,419,645 | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | |
|
Interest earned on marketable securities held in trust
|
| | | | (16,161) | | |
|
Change in fair value of warrant liabilities
|
| | | | (1,970,001) | | |
|
Offering costs allocated to warrants
|
| | | | 317,023 | | |
|
Changes in current assets and current liabilities:
|
| | | | | | |
|
Prepaid assets
|
| | | | (148,977) | | |
|
Due to related party
|
| | | | 34,334 | | |
|
Franchise tax payable
|
| | | | 113,475 | | |
|
Accounts payable
|
| | | | 5,000 | | |
|
Net cash used in operating activities
|
| | | | (245,662) | | |
|
Cash Flows from Investing Activities:
|
| | | | | | |
|
Investment of cash into trust account
|
| | | | (100,000,000) | | |
|
Net cash used in investing activities
|
| | | | (100,000,000) | | |
|
Cash Flows from Financing Activities:
|
| | | | | | |
|
Proceeds from Initial Public Offering, net of underwriters’ discount
|
| | | | 98,000,000 | | |
|
Proceeds from private placement
|
| | | | 3,550,000 | | |
|
Proceeds from issuance of founder shares
|
| | | | 25,000 | | |
|
Proceeds from issuance of promissory note to related party
|
| | | | 95,136 | | |
|
Payments of offering costs
|
| | | | (329,713) | | |
|
Net cash provided by financing activities
|
| | | | 101,340,423 | | |
|
Net Change in Cash
|
| | | | 1,094,761 | | |
|
Cash – Beginning
|
| | | | — | | |
|
Cash – Ending
|
| | |
$
|
1,094,761
|
| |
|
Supplemental Disclosure of Non-cash Financing Activities:
|
| | | | | | |
|
Initial value of Class A common stock subject to possible redemption
|
| | | $ | 86,243,120 | | |
|
Initial value of warrant liabilities
|
| | | $ | 8,008,352 | | |
|
Change in value of Class A common stock subject to possible redemption
|
| | | $ | 1,770,720 | | |
|
Deferred underwriters’ discount payable charged to additional paid-in capital
|
| | | $ | 1,959,758 | | |
As of December 31, 2020
|
| |
As Reported
|
| |
Adjustment
|
| |
As Adjusted
|
| |||||||||
Balance Sheet
|
| | | | — | | | | | | | | | | | | | | |
Warrant Liabilities
|
| | | $ | — | | | | | $ | 6,038,351 | | | | | $ | 6,038,351 | | |
Deferred underwriting fee
|
| | | | 1,847,788 | | | | | | 111,970 | | | | | | 1,959,758 | | |
Total Liabilities
|
| | | | 2,095,733 | | | | | | 6,150,321 | | | | | | 8,246,054 | | |
Shares Subject to Redemption
|
| | | | 94,164,160 | | | | | | (6,150,321) | | | | | | 88,013,840 | | |
Class A Common Stock
|
| | | | 94 | | | | | | 62 | | | | | | 156 | | |
Class B Common Stock
|
| | | | 250 | | | | | | — | | | | | | 250 | | |
Additional Paid in Capital
|
| | | | 5,232,995 | | | | | | (1,653,041) | | | | | | 3,579,954 | | |
(Accumulated Deficit)/Retained Earnings
|
| | | | (233,333) | | | | | | 1,652,978 | | | | | | 1,419,645 | | |
Total Stockholders’ Equity
|
| | | $ | 5,000,006 | | | | | $ | (1) | | | | | $ | 5,000,005 | | |
For the from July 1, 2020 (inception) to December 31, 2020
|
| |
As Reported
|
| |
Adjustment
|
| |
As Adjusted
|
| |||||||||
Statement of Operations: | | | | | | | | | | | | | | | | | | | |
Loss from operations
|
| | | $ | (249,524) | | | | | $ | — | | | | | $ | (249,524) | | |
Other (expense) income:
|
| | | | — | | | | | | — | | | | | | — | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | 1,970,001 | | | | | | 1,970,001 | | |
Offering expense related to warrant issuance
|
| | | | — | | | | | | (317,023) | | | | | | (317,023) | | |
Interest income
|
| | | | 16,191 | | | | | | — | | | | | | 16,191 | | |
Total other (expense) income
|
| | | | 16,191 | | | | | | 1,652,978 | | | | | | 1,669,169 | | |
Net (loss)/income
|
| | | | (233,333) | | | | | | 1,652,978 | | | | | | 1,419,645 | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 3,060,308 | | | | | | (3,060,308) | | | | | | — | | |
Basic and Diluted net (loss)/income per share
|
| | | $ | (0.08) | | | | | $ | 0.08 | | | | | $ | — | | |
Weighted average shares outstanding, Class A ordinary shares subject to possible redemption
|
| | | | — | | | | | | 6,338,515 | | | | | | 6,338,515 | | |
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption
|
| | | | — | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
Weighted average shares outstanding, Non-redeemable ordinary shares
|
| | | | — | | | | | | 2,500,000 | | | | | | 2,500,000 | | |
Basic and diluted net loss per share, Non-redeemable ordinary shares
|
| | | | — | | | | | $ | 0.56 | | | | | $ | 0.56 | | |
For the period from July 1, 2020 (inception) to December 31, 2020
|
| |
As Reported
|
| |
Adjustment
|
| |
As Adjusted
|
| |||||||||
Statement of Cash Flows: | | | | | | | | | | | | | | | | | | | |
Net (loss) / income
|
| | | $ | (233,333) | | | | | $ | 1,652,978 | | | | | $ | 1,419,645 | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | 1,970,001 | | | | | | 1,970,001 | | |
Offering expense related to warrant issuance
|
| | | | — | | | | | | (317,023) | | | | | | (317,023) | | |
Adjustments to reconcile net loss to net cash used in operating activities
|
| | | | | | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | | (245,662) | | | | | | — | | | | | | (245,662) | | |
Net cash used in investing activities
|
| | | | (100,000,000) | | | | | | — | | | | | | (100,000,000) | | |
Net cash provided by financing activities
|
| | | | 101,340,423 | | | | | | — | | | | | | 101,340,423 | | |
Net change in cash
|
| | | $ | 1,094,761 | | | | | $ | — | | | | | $ | 1,094,761 | | |
Supplemental Non-cash financing activities disclosure | | | | | | | | | | | | | | | | | | | |
Initial value of Class A common stock subject to possible redemption
|
| | | $ | 94,394,110 | | | | | $ | (8,150,990) | | | | | $ | 86,243,120 | | |
Initial value of warrant liabilities
|
| | | $ | — | | | | | $ | 8,008,352 | | | | | $ | 8,008,352 | | |
Change in value of Class A common stock subject to possible redemption
|
| | | $ | (229,950) | | | | | $ | 2,000,670 | | | | | $ | 1,770,720 | | |
Deferred underwriters’ discount payable charged to additional paid-in-capital
|
| | | $ | 1,847,788 | | | | | $ | 111,970 | | | | | $ | 1,959,758 | | |
As of September 30, 2020
|
| |
As Reported
|
| |
Adjustment
|
| |
As Adjusted
|
| |||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | |
Warrant Liabilities
|
| | | $ | — | | | | | $ | 7,790,373 | | | | | $ | 7,790,373 | | |
Deferred underwriting fee
|
| | | | 1,846,265 | | | | | | 140,937 | | | | | | 1,987,202 | | |
Total Liabilities
|
| | | | 1,966,737 | | | | | | 7,931,310 | | | | | | 9,898,047 | | |
Shares Subject to Redemption
|
| | | | 94,358,060 | | | | | | (7,931,310) | | | | | | 86,426,750 | | |
Class A Common Stock
|
| | | | 92 | | | | | | 80 | | | | | | 172 | | |
Class B Common Stock
|
| | | | 288 | | | | | | 288 | | | | | | | | |
Additional Paid in Capital
|
| | | | 5,040,582 | | | | | | 98,964 | | | | | | 5,139,546 | | |
(Accumulated Deficit)
|
| | | | (40,952) | | | | | | (99,044) | | | | | | (139,996) | | |
Total Stockholders’ Equity
|
| | | | 5,000,010 | | | | | | — | | | | | | 5,000,010 | | |
For the period from July 1, 2020 (inception) to September 30, 2020
|
| |
As Reported
|
| |
Adjustment
|
| |
As Adjusted
|
| |||||||||
Statement of Operations: | | | | | | | | | | | | | | | | | | | |
Loss from operations
|
| | | $ | (18,775) | | | | | $ | — | | | | | $ | (18,775) | | |
Other (expense) income:
|
| | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | 217,979 | | | | | | 217,979 | | |
Offering expense related to warrant issuance
|
| | | | — | | | | | | (317,023) | | | | | | (317,023) | | |
Interest income
|
| | | | (22,177) | | | | | | — | | | | | | (22,177) | | |
Total other (expense) income
|
| | | | (22,177) | | | | | | (99,044) | | | | | | (121,221) | | |
Loss
|
| | | $ | (40,952) | | | | | $ | — | | | | | $ | (139,996) | | |
| | | | | |||||||||||||||
Weighted average shares outstanding – basic and diluted
|
| | | | 2,888,352 | | | | | | (2,888,352) | | | | | | — | | |
Basic and Diluted net (loss)/income per share
|
| | | $ | (0.01) | | | | | | 0.01 | | | | | $ | — | | |
Weighted average shares outstanding, Class A ordinary shares subject to possible redemption
|
| | | | — | | | | | | 910,330 | | | | | | 910,330 | | |
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption
|
| | | | — | | | | | $ | (0.02) | | | | | $ | (0.02) | | |
Weighted average shares outstanding, Non-redeemable ordinary shares
|
| | | | — | | | | | | 1,978,022 | | | | | | 1,978,022 | | |
Basic and diluted net loss per share, Non-redeemable ordinary shares
|
| | | | — | | | | | $ | (0.06) | | | | | $ | (0.06) | | |
For the period from July 1, 2020 (inception) to September 30, 2020
|
| |
As Reported
|
| |
Adjustment
|
| |
As Adjusted
|
| |||||||||
Statement of Cash Flows: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | (40,952) | | | | | | (99,044) | | | | | | (139,996) | | |
Adjustments to reconcile net loss to net cash used in operating activities
|
| | | | — | | | | | | — | | | | | | — | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | 217,979 | | | | | | 217,979 | | |
Offering expense related to warrant issuance
|
| | | | — | | | | | | (317,023) | | | | | | (317,023) | | |
Net cash used in operating activities
|
| | | | (18,049) | | | | | | — | | | | | | (18,049) | | |
For the period from July 1, 2020 (inception) to September 30, 2020
|
| |
As Reported
|
| |
Adjustment
|
| |
As Adjusted
|
| |||||||||
Net cash used in investing activities
|
| | | | (100,000,000) | | | | | | — | | | | | | (100,000,000) | | |
Net cash provided by financing activities
|
| | | | 101,334,363 | | | | | | — | | | | | | 101,334,363 | | |
Net change in cash
|
| | | $ | 1,316,314 | | | | | $ | — | | | | | $ | 1,316,314 | | |
Supplemental Non-cash financing activities disclosure | | | | | | | | | | | | | | | | | | | |
Initial value of Class A common stock subject to possible redemption
|
| | | $ | 94,394,110 | | | | | $ | (8,150,990) | | | | | $ | 86,243,120 | | |
Initial value of warrant liabilities
|
| | | $ | — | | | | | $ | 8,008,352 | | | | | $ | 8,008,352 | | |
Change in value of Class A common stock subject to possible redemption
|
| | | $ | (36,050) | | | | | $ | 219,680 | | | | | $ | 183,630 | | |
Deferred underwriters’ discount payable charged to additional paid-in-capital
|
| | | $ | 1,846,265 | | | | | $ | 140,937 | | | | | $ | 1,987,202 | | |
|
As of September 22, 2020
|
| |
As Reported
|
| |
Adjustment
|
| |
As Adjusted
|
| |||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | |
Warrant Liabilities
|
| | | $ | — | | | | | $ | 8,008,352 | | | | | $ | 8,008,352 | | |
Deferred underwriting fee
|
| | | | 1,848,103 | | | | | | 142,642 | | | | | | 1,990,745 | | |
Total Liabilities
|
| | | | 2,177,082 | | | | | | 8,150,994 | | | | | | 10,328,076 | | |
Shares Subject to Redemption
|
| | | | 94,394,110 | | | | | | (8,150,990) | | | | | | 86,243,120 | | |
Class A Common Stock
|
| | | | 92 | | | | | | 82 | | | | | | 174 | | |
Class B Common Stock
|
| | | | 288 | | | | | | 288 | | | | | | | | |
Additional Paid in Capital
|
| | | | 5,002,694 | | | | | | 316,937 | | | | | | 5,319,631 | | |
(Accumulated Deficit)
|
| | | | (3,066) | | | | | | (317,023) | | | | | | (320,089) | | |
Total Stockholders’ Equity
|
| | | $ | 5,000,008 | | | | | $ | (4) | | | | | $ | 5,000,004 | | |
| | |
For the period
From July 1, 2020 (Inception) through December 31, 2020 |
| |||
Numerator Earnings allocable to Class A common stock subject to possible redemption | | | | | | | |
Interest income on Trust account
|
| | | $ | 16,161 | | |
Class A common stock subject to possible redemption net earnings
|
| | | $ | 16,161 | | |
Denominator: Weighted average Class A shares subject to possible redemption
|
| | | | | | |
Class A Common stock subject to possible redemption, basic and diluted
|
| | | | 6,338,515 | | |
Earnings/basic and diluted per share Class A common stock subject to possible redemption
|
| | | $ | 0.00 | | |
Numerator: Net income minus Earnings allocable to Class A common stock subject to possible redemption
|
| | | | | | |
| | |
For the period
From July 1, 2020 (Inception) through December 31, 2020 |
| |||
Net income (loss)
|
| | | $ | 1,419,645 | | |
Less : Earnings allocable to Class A common stock subject to possible redemption
|
| | | | 16,161 | | |
Non-redeemable ordinary shares net income
|
| | | $ | 1,403,484 | | |
Denominator: weighted average Non-redeemable ordinary shares
|
| | | | | | |
Non-redeemable ordinary shares, basic and diluted
|
| | | | 2,500,000 | | |
Income/Basic and diluted per share Non-redeemable ordinary shares
|
| | | $ | 0.56 | | |
|
| | |
Carrying Value as of
December 31, 2020 |
| |
Gross Unrealized Losses
|
| |
Fair Value as of
December 31, 2020 |
| |||||||||
Mutual Funds
|
| | | $ | 29,851 | | | | | $ | — | | | | | $ | 29,851 | | |
U.S. Treasury Securities
|
| | | | 99,986,310 | | | | | | (3,310) | | | | | | 99,983,000 | | |
| | | | $ | 100,016,161 | | | | | $ | (3,310) | | | | | $ | 100,012,851 | | |
| | |
December 31,
2020 |
| |||
Deferred tax asset
|
| | | | | | |
Organizational costs/Startup expenses
|
| | | $ | 28,570 | | |
Federal Net Operating loss
|
| | | | 20,430 | | |
Total deferred tax asset
|
| | | | 49,000 | | |
Valuation allowance
|
| | | | (49,000) | | |
Deferred tax asset, net of allowance
|
| | | $ | — | | |
| | |
December 31,
2020 |
| |||
Federal | | | | | | | |
Current
|
| | | $ | — | | |
Deferred
|
| | | | (49,000) | | |
State | | | | | | | |
Current
|
| | | | — | | |
| | |
December 31,
2020 |
| |||
Deferred
|
| | | | — | | |
Change in valuation allowance
|
| | | | (49,000) | | |
Income tax provision
|
| | | $ | — | | |
|
|
Statutory federal income tax rate
|
| | | | 21.0% | | |
|
State taxes, net of federal tax benefit
|
| | | | 0.0% | | |
|
Change in fair value of warrant liabilities
|
| | | | (29.1)% | | |
|
Offering expenses
|
| | | | 4.6% | | |
|
Change in valuation allowance
|
| | | | 3.5% | | |
|
Income tax provision
|
| | | | —% | | |
| | |
December 31,
2020 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| | | | | ||||||||||||||||||||
Description | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Mutual Funds held in Trust Account
|
| | | $ | 29,851 | | | | | $ | 29,851 | | | | | $ | — | | | | | $ | — | | | | | | | ||||||||
U.S. Treasury Securities held in Trust Account
|
| | | | 99,983,000 | | | | | | 99,983,000 | | | | | | — | | | | | |
— Liabilities: |
| | | | | | | | | | | | | |
Warrant liabilities (Restated)
|
| | | | 6,038,351 | | | | | | — | | | | | | — | | | | | | 6,038,351 | | | | | | | ||||||||
| | | | $ | 106,051,202 | | | | | $ | 100,012,851 | | | | | $ | — | | | | | $ | 6,038,351 | | | | | | |
| | |
At
September 22, 2020 (Initial Measurement) |
| |
At
September 30, 2020 |
| |
At
December 31, 2020 |
| |||||||||
Stock price
|
| | | $ | 9.26 | | | | | $ | 9.14 | | | | | $ | 10.17 | | |
Strike price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Term (in years)
|
| | | | 5.42 | | | | | | 5.38 | | | | | | 5.13 | | |
Volatility
|
| | | | 24.4% | | | | | | 24.4% | | | | | | 24.4% | | |
Risk-free rate
|
| | | | 0.33% | | | | | | 0.32% | | | | | | 0.38% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | | | | | 0.0% | | |
| | |
Public
|
| |
Private
Placement |
| |
Warrant
Liabilities |
| |||||||||
Fair value as of July 1, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on September 18, 2020
|
| | | | 7,770,722 | | | | | | 237,630 | | | | | | 8,008,352 | | |
| | |
Public
|
| |
Private
Placement |
| |
Warrant
Liabilities |
| |||||||||
Change in valuation inputs or other assumptions
|
| | | | (215,870) | | | | | | (7,056) | | | | | | (217,979) | | |
Fair value as of September 30, 2020
|
| | | | 7,554,852 | | | | | | 230,574 | | | | | | 7,790,373 | | |
Change in valuation inputs or other assumptions
|
| | | | (1,804,852) | | | | | | 52,830 | | | | | | (1,752,022) | | |
Fair value as of December 31, 2020
|
| | | $ | 5,750,000 | | | | | $ | 288,351 | | | | | $ | 6,038,351 | | |
|
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 383,400 | | | | | $ | 1,094,761 | | |
Prepaid expenses
|
| | | | 79,381 | | | | | | 148,977 | | |
Total current assets
|
| | | $ | 462,781 | | | | | $ | 1,243,738 | | |
Prepaid expenses, non-current
|
| | | | 15,397 | | | | | | — | | |
Marketable Securities Held in Trust account
|
| | | | 100,031,414 | | | | | | 100,016,161 | | |
Total assets
|
| | | | 100,509,592 | | | | | | 101,259,899 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 6,364 | | | | | $ | 5,000 | | |
Franchise tax payable
|
| | | | 213,475 | | | | | | 113,475 | | |
Due to related party
|
| | | | — | | | | | | 34,334 | | |
Promissory Note – Related Party
|
| | | | — | | | | | | 95,136 | | |
Total current liabilities
|
| | | | 219,839 | | | | | | 247,945 | | |
Warrant Liabilities
|
| | | | 14,465,458 | | | | | | 6,038,351 | | |
Deferred underwriters’ discount
|
| | | | 2,122,723 | | | | | | 1,959,758 | | |
Total liabilities
|
| | | | 16,808,020 | | | | | | 8,246,054 | | |
Commitments | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 7,870,157 and 8,801,384 shares at redemption value
|
| | | | 78,701,570 | | | | | | 88,013,840 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued
and outstanding |
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 100,000,000 shares authorized;
2,484,843 shares and 1,553,616 shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively (excluding 7,870,157 and 8,801,384 shares subject to possible redemption, respectively) |
| | | | 250 | | | | | | 156 | | |
Class B common stock, $0.0001 par value; 10,000,000 shares authorized; 2,500,000 shares issued and outstanding at June 30, 2021 and December 31, 2020
|
| | | | 250 | | | | | | 250 | | |
Additional paid-in capital
|
| | | | 12,729,166 | | | | | | 3,579,954 | | |
Accumulated earnings (deficit)
|
| | | | (7,729,664) | | | | | | 1,419,645 | | |
Total stockholders’ equity
|
| | | | 5,000,002 | | | | | | 5,000,005 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 100,509,592 | | | | | $ | 101,259,899 | | |
| | |
For the
three months ended June 30, 2021 |
| |
For the
six months ended June 30, 2021 |
| ||||||
| | ||||||||||||
| | ||||||||||||
Formation and operating costs
|
| | | $ | 243,668 | | | | | $ | 737,486 | | |
Loss from operations
|
| | | | (243,668) | | | | | | (737,486) | | |
Other income (loss) | | | | | | | | | | | | | |
Interest income
|
| | | | 12 | | | | | | 31 | | |
Change in fair value of warrant liabilities
|
| | | | 528,317 | | | | | | (8,427,107) | | |
Interest income on marketable securities held in Trust account
|
| | | | 1,562 | | | | | | 15,253 | | |
Total other income (loss)
|
| | | | 529,891 | | | | | | (8,411,823) | | |
Net income (loss)
|
| | | $ | 286,223 | | | | | $ | (9,149,309) | | |
Weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 7,841,024 | | | | | | 8,315,869 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | $ | — | | | | | $ | — | | |
Weighted average shares outstanding, Non-redeemable common stock
|
| | | | 4,984,843 | | | | | | 4,539,131 | | |
Basic and diluted net loss per share, Non-redeemable
|
| | | $ | 0.06 | | | | | $ | (2.02) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Earnings (Deficit) |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of December 31, 2020
|
| | | | 1,553,616 | | | | | $ | 156 | | | | | | 2,500,000 | | | | | $ | 250 | | | | | $ | 3,579,954 | | | | | $ | 1,419,645 | | | | | $ | 5,000,005 | | |
Change in deferred underwriter discount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (168,063) | | | | | | — | | | | | | (168,063) | | |
Change in Class A common stock subject to possible redemption
|
| | | | 960,360 | | | | | | 96 | | | | | | — | | | | | | — | | | | | | 9,603,504 | | | | | | — | | | | | | 9,603,600 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,435,532) | | | | | | (9,435,532) | | |
Balance as of March 31, 2021
|
| | | | 2,513,976 | | | | | $ | 252 | | | | | | 2,500,000 | | | | | $ | 250 | | | | | $ | 13,015,395 | | | | | $ | (8,015,887) | | | | | $ | 5,000,010 | | |
Balance as of March 31, 2021
|
| | | | 2,513,976 | | | | | $ | 252 | | | | | | 2,500,000 | | | | | $ | 250 | | | | | $ | 13,015,395 | | | | | $ | (8,015,887) | | | | | $ | 5,000,010 | | |
Change in deferred underwriter discount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,099 | | | | | | — | | | | | | 5,099 | | |
Change in Class A common stock subject to possible redemption
|
| | | | (29,133) | | | | | | (2) | | | | | | — | | | | | | — | | | | | | (291,328) | | | | | | — | | | | | | (291,330) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 286,223 | | | | | | 286,223 | | |
Balance as of June 30, 2021
|
| | | | 2,484,843 | | | | | $ | 250 | | | | | | 2,500,000 | | | | | $ | 250 | | | | | $ | 12,729,166 | | | | | $ | (7,729,664) | | | | | $ | 5,000,002 | | |
| | |
For the
six months ended, June 30, 2021 |
| |||
Cash Flows from Operating Activities: | | | | | | | |
Net loss
|
| | | $ | (9,149,309) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | 8,427,107 | | |
Income on trust account
|
| | | | (15,253) | | |
Changes in current assets and current liabilities:
|
| | | | | | |
Prepaid assets
|
| | | | 54,199 | | |
Accounts payable
|
| | | | 1,365 | | |
Franchise tax payable
|
| | | | 100,000 | | |
Due to related party
|
| | | | (34,334) | | |
Net cash used in operating activities
|
| | | | (616,225) | | |
Cash Flows from Financing Activities: | | | | | | | |
Proceeds from issuance of promissory note to related party
|
| | | | 52,627 | | |
Repayment of promissory note to related party
|
| | | | (147,763) | | |
Net cash used in financing activities
|
| | | | (95,136) | | |
Net Change in Cash
|
| | | | (711,361) | | |
Cash – Beginning
|
| | | | 1,094,761 | | |
Cash – Ending | | | |
$
|
383,400
|
| |
Supplemental Disclosure of Non-cash Financing Activities: | | | | | | | |
Change in value of Class A common stock subject to possible redemption
|
| | | $ | 9,312,270 | | |
Change in deferred underwriter discount payable charged to additional paid in capital
|
| | | $ | 162,964 | | |
| | |
For the
three months ended June 30, 2021 |
| |
For the
six months ended, June 30, 2021 |
| ||||||
Numerator Earnings allocable to Class A common stock | | | | | | | | | | | | | |
Interest income on Trust account
|
| | | $ | 1,187 | | | | | $ | 11,592 | | |
Class A common stock net earnings
|
| | | $ | 1,187 | | | | | $ | 11,592 | | |
Denominator: Weighted average Class A shares | | | | | | | | | | | | | |
Class A Common stock, basic and diluted
|
| | | | 7,841,024 | | | | | | 8,315,869 | | |
Earnings/basic and diluted per share Class A common stock
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Numerator: Net income (loss) minus Earnings allocable to Class A common stock
|
| | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 286,223 | | | | | $ | (9,149,309) | | |
Less : Earnings allocable to Class A common stock
|
| | | | (1,187) | | | | | | (11,592) | | |
Class B net income (loss)
|
| | | $ | 285,036 | | | | | $ | (9,160,901) | | |
Denominator: weighted average Class B common stock | | | | | | | | | | | | | |
Class B common stock, basic and diluted
|
| | | | 4,984,843 | | | | | | 4,539,131 | | |
Income/Basic and diluted per share Class B common stock
|
| | | $ | 0.06 | | | | | $ | (2.02) | | |
| | |
June 30,
2021 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Description | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual Funds held in Trust Account
|
| | | | 100,031,414 | | | | | | 100,031,414 | | | | | | — | | | | | | — | | |
| | | | $ | 100,031,414 | | | | | $ | 100,031,414 | | | | | $ | — | | | | | $ | — | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities – Public Warrants
|
| | | | 14,000,000 | | | | | | 14,000,000 | | | | | | — | | | | | | — | | |
Warrant liabilities – Private Warrants
|
| | | | 465,458 | | | | | | — | | | | | | — | | | | | | 465,458 | | |
| | | | $ | 14,465,458 | | | | | $ | 14,000,000 | | | | | $ | — | | | | | $ | 465,458 | | |
| | |
December 31,
2020 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Description | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual Funds held in Trust Account
|
| | | | 29,851 | | | | | | 29,851 | | | | | | — | | | | | | — | | |
U.S. Treasury Securities
|
| | | | 99,983,000 | | | | | | 99,983,000 | | | | | | | | | | | | | | |
| | | | $ | 100,012,851 | | | | | $ | 100,012,851 | | | | | $ | — | | | | | $ | — | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities – Public Warrants
|
| | | | 5,750,000 | | | | | | — | | | | | | — | | | | | | 5,750,000 | | |
Warrant liabilities – Private Warrants
|
| | | | 288,351 | | | | | | — | | | | | | — | | | | | | 288,351 | | |
| | | | $ | 6,038,351 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,038,351 | | |
| | |
At
June 30, 2021 |
| |
At
December 31, 2020 |
| ||||||
Stock price
|
| | | $ | 10.83 | | | | | $ | 10.17 | | |
Strike price
|
| | | $ | 11.5 | | | | | $ | 11.5 | | |
Term (in years)
|
| | | | 5.12 | | | | | | 5.13 | | |
Volatility
|
| | | | 36.0% | | | | | | 24.4% | | |
Risk-free rate
|
| | | | 0.74% | | | | | | 0.38% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
Public
|
| |
Private
Placement |
| |
Warrant
Liabilities |
| |||||||||
Fair value as of December 31, 2020
|
| | | | 5,750,000 | | | | | | 288,351 | | | | | | 6,038,351 | | |
Change in valuation inputs or other assumptions
|
| | | | 8,250,000 | | | | | | 177,107 | | | | | | 8,427,107 | | |
Fair value as of June 30, 2021
|
| | | $ | 14,000,000 | | | | | $ | 465,458 | | | | | $ | 14,465,458 | | |
| | |
Carrying
Value as of December 31, 2020 |
| |
Gross
Unrealized Losses |
| |
Fair Value
as of December 31, 2020 |
| |||||||||
Mutual Funds
|
| | | $ | 29,851 | | | | | $ | — | | | | | $ | 29,851 | | |
U.S. Treasury Securities
|
| | | | 99,986,310 | | | | | | (3,310) | | | | | | 99,983,000 | | |
| | | | $ | 100,016,161 | | | | | $ | (3,310) | | | | | $ | 100,012,851 | | |
|
SEC registration fee
|
| | | $ | 144,483.41 | | |
|
Legal fees and expenses
|
| | | | 40,000 | | |
|
Accounting fees and expenses
|
| | | | 70,000 | | |
|
Printing fees
|
| | | | 25,000 | | |
|
Miscellaneous
|
| | | | 25,000 | | |
|
Total
|
| | | $ | 304,483.41 | | |
|
Exhibit
No. |
| |
Description
|
|
| 10.20.2 | | | Second Amendment to Lease, dated February 8, 2017, between ARE-NC Region No. 5, LLC and Humacyte, Inc. (incorporated by reference to Exhibit 10.22.2 to Humacyte, Inc.’s Registration Statement on S-4, filed with the SEC on March 23, 2021). | |
| 10.20.3 | | | Third Amendment to Lease, dated April 21, 2017, between ARE-NC Region No. 5, LLC and Humacyte, Inc. (incorporated by reference to Exhibit 10.22.3 to Humacyte, Inc.’s Registration Statement on S-4, filed with the SEC on March 23, 2021). | |
| 10.20.4 | | | Fourth Amendment to Lease, dated October 31, 2017, between ARE-NC Region No. 5, LLC and Humacyte, Inc. (incorporated by reference to Exhibit 10.22.4 to Humacyte, Inc.’s Registration Statement on S-4, filed with the SEC on March 23, 2021). | |
| 16.1 | | | | |
| 21.1 | | | | |
| 23.1 | | | | |
| 23.2! | | | | |
| 23.3! | | | | |
| 24.1 | | | | |
| 101 | | | Interactive Data File. | |
|
Name
|
| |
Position
|
| |
Date
|
|
|
/s/ Laura E. Niklason
Laura E. Niklason, M.D., Ph.D.
|
| |
President, Chief Executive Officer and Director
(Principal Executive Officer) |
| | October 21, 2021 | |
|
/s/ Dale A. Sander
Dale A. Sander
|
| |
Chief Financial Officer, Chief Corporate Development Officer and Treasurer
(Principal Financial and Accounting Officer) |
| | October 21, 2021 | |
|
*
Kathleen Sebelius
|
| | Director | | | October 21, 2021 | |
|
*
Jeffrey H. Lawson, M.D., Ph.D.
|
| | Director | | | October 21, 2021 | |
|
*
Gordon M. Binder
|
| | Director | | | October 21, 2021 | |
|
*
Emery N. Brown, M.D., Ph.D.
|
| | Director | | | October 21, 2021 | |
|
*
Michael T. Constantino
|
| | Director | | | October 21, 2021 | |
|
*
Brady W. Dougan
|
| | Director | | | October 21, 2021 | |
|
*
Todd M. Pope
|
| | Director | | | October 21, 2021 | |
|
*
Rajiv Shukla
|
| | Director | | | October 21, 2021 | |
|
Name
|
| |
Position
|
| |
Date
|
|
|
*
Max Wallace, J.D.
|
| | Director | | | October 21, 2021 | |
|
*
Susan Windham-Bannister, Ph.D.
|
| | Director | | | October 21, 2021 | |
| *By: | | |
/s/ Dale A. Sander
|
| | | ||||
| | | |
Dale A. Sander
As Attorney-in-Fact |
| | | | | | |
Exhibit 23.2
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of Humacyte, Inc. on Form S-1 Amendment No. 1 File No. 333-259624 of our report dated February 16, 2021, except for the effects of the restatement discussed in Note 2 as to which the date is May 14, 2021, with respect to our audit of the financial statements of Alpha Healthcare Acquisition Corp. as of December 31, 2020 and for the period from July 1, 2020 (inception) through December 31, 2020, which report appears in the Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus. We were dismissed as auditors on August 25, 2021 and, accordingly, we have not performed any audit or review procedures with respect to any financial statements appearing in such Prospectus for the periods after the date of our dismissal.
/s/ Marcum LLP | |
Marcum LLP | |
Melville, NY | |
October 21, 2021 |
Exhibit 23.3
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in this Registration Statement on Form S-1 of Humacyte, Inc. of our report dated March 22, 2021 relating to the financial statements of Humacyte, Inc., which appears in this Registration Statement. We also consent to the reference to us under the heading “Experts” in such Registration Statement.
/s/ PricewaterhouseCoopers LLP
Raleigh, North Carolina
October 21, 2021