| | |
Per share
|
| |
Total
|
| ||||||
Initial public offering price | | | | $ | 20.00 | | | | | $ | 158,400,000 | | |
Underwriting discounts and commissions(1) | | | | $ | 1.40 | | | | | $ | 11,088,000 | | |
Proceeds, before expenses, to us | | | | $ | 18.60 | | | | | $ | 147,312,000 | | |
| J.P. Morgan | | |
Morgan Stanley
|
| |
Cowen
|
| |
Stifel
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 18 | | | |
| | | | 57 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | 63 | | | |
| | | | 65 | | | |
| | | | 89 | | | |
| | | | 120 | | | |
| | | | 126 | | | |
| | | | 140 | | | |
| | | | 142 | | | |
| | | | 145 | | | |
| | | | 150 | | | |
| | | | 153 | | | |
| | | | 157 | | | |
| | | | 166 | | | |
| | | | 166 | | | |
| | | | 166 | | | |
| | | | F-1 | | |
| | |
Years Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(in thousands, except share
and per share data) |
| |||||||||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | ||||||||||
Revenue: | | | | | | | | | | | | | | | | ||||||||||
Product revenue
|
| | | $ | 9,328 | | | | | $ | 10,992 | | | | | $ | 1,188 | | | | | $ | 3,718 | | |
Service revenue
|
| | | | 2,128 | | | | | | 3,091 | | | | | | 410 | | | | | | 1,067 | | |
Non-commercial revenue
|
| | | | 5,056 | | | | | | 1,994 | | | | | | 1,401 | | | | | | 210 | | |
Total revenue
|
| | | | 16,512 | | | | | | 16,077 | | | | | | 2,999 | | | | | | 4,995 | | |
Costs and operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 10,627 | | | | | | 18,642 | | | | | | 3,212 | | | | | | 5,510 | | |
Cost of service revenue
|
| | | | 3,021 | | | | | | 3,386 | | | | | | 951 | | | | | | 1,137 | | |
Cost of non-commercial revenue
|
| | | | 3,098 | | | | | | 2,120 | | | | | | 797 | | | | | | 414 | | |
Research and development
|
| | | | 5,429 | | | | | | 6,531 | | | | | | 1,438 | | | | | | 2,147 | | |
Sales and marketing
|
| | | | 4,047 | | | | | | 5,962 | | | | | | 1,466 | | | | | | 2,275 | | |
General and administrative
|
| | | | 8,924 | | | | | | 9,976 | | | | | | 2,371 | | | | | | 3,203 | | |
Total costs and operating expenses
|
| | | | 35,146 | | | | | | 46,617 | | | | | | 10,235 | | | | | | 14,686 | | |
Loss from operations
|
| | | | (18,634) | | | | | | (30,540) | | | | | | (7,236) | | | | | | (9,691) | | |
Total other income (expense), net
|
| | | | (2,110) | | | | | | (6,404) | | | | | | (751) | | | | | | (12,391) | | |
Loss before income taxes
|
| | | | (20,744) | | | | | | (36,944) | | | | | | (7,987) | | | | | | (22,082) | | |
Income tax expense
|
| | | | 427 | | | | | | 134 | | | | | | 20 | | | | | | 19 | | |
Net loss
|
| | | $ | (21,171) | | | | | $ | (37,078) | | | | | $ | (8,007) | | | | | $ | (22,101) | | |
Accretion of redeemable convertible preferred stock to redemption value
|
| | | | (2,745) | | | | | | (3,745) | | | | | | (818) | | | | | | (787) | | |
Cumulative redeemable convertible preferred stock dividends
|
| | | | (2,704) | | | | | | (4,398) | | | | | | (788) | | | | | | (1,411) | | |
Net loss attributable to common stockholders – basic
and diluted(1) |
| | | $ | (26,620) | | | | | $ | (45,221) | | | | | $ | (9,613) | | | | | $ | (24,299) | | |
Net loss per share attributable to common stockholders – basic and diluted(1)
|
| | | $ | (76.72) | | | | | $ | (126.11) | | | | | $ | (27.20) | | | | | $ | (37.89) | | |
Weighted-average common shares outstanding – basic and diluted(1)
|
| | | | 346,978 | | | | | | 358,582 | | | | | | 353,465 | | | | | | 641,371 | | |
Pro forma net loss per share attributable to common
stockholders – basic and diluted (unaudited)(2) |
| | | | | | | | | $ | (1.37) | | | | | | | | | | | $ | (0.34) | | |
Pro forma weighted-average common shares outstanding – basic and diluted (unaudited)(2)
|
| | | | | | | | | | 26,962,888 | | | | | | | | | | | | 31,745,670 | | |
|
| | |
Years Ended
December 31, 2020 |
| |
Three Months
Ended March 31, 2021 |
| ||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to common stockholders
|
| | | $ | (45,221) | | | | | $ | (24,299) | | |
Plus: Change in fair value of preferred stock warrant liability
|
| | | | 69 | | | | | | 11,448 | | |
Plus: Accretion of redeemable convertible preferred stock to redemption value
|
| | | | 3,745 | | | | | | 787 | | |
Plus: Cumulative redeemable convertible preferred stock dividends
|
| | | | 4,398 | | | | | | 1,411 | | |
Pro forma net loss attributable to common stockholders
|
| | | $ | (37,009) | | | | | $ | (10,653) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common shares outstanding — basic and diluted
|
| | | | 358,582 | | | | | | 641,371 | | |
Pro forma adjustment to reflect the automatic conversion of redeemable convertible preferred stock into common stock
|
| | | | 26,604,306 | | | | | | 31,104,299 | | |
Pro forma weighted-average common shares outstanding — basic and diluted
|
| | | | 26,962,888 | | | | | | 31,745,670 | | |
Pro forma net loss per share attributable to common stockholders — basic and diluted
|
| | | $ | (1.37) | | | | | $ | (0.34) | | |
|
| | |
As of March 31, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(2)
|
| |
Pro Forma As
Adjusted(3) |
| |||||||||
| | | | | | | | |
(in thousands)
|
| | | | | | | |||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 108,635 | | | | | $ | 108,635 | | | | | $ | 252,586 | | |
Working capital(1)
|
| | | | 115,384 | | | | | | 115,384 | | | | | | 260,312 | | |
Total assets
|
| | | | 138,916 | | | | | | 138,916 | | | | | | 281,561 | | |
Preferred stock warrant liability
|
| | | | 15,565 | | | | | | — | | | | | | — | | |
Total liabilities
|
| | | | 56,131 | | | | | | 40,566 | | | | | | 39,589 | | |
Redeemable convertible preferred stock
|
| | | | 233,832 | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 112,632 | | | | | | 361,718 | | | | | | 505,261 | | |
Accumulated deficit
|
| | | | (263,689) | | | | | | (263,689) | | | | | | (263,689) | | |
Total stockholders’ (deficit) equity
|
| | | | (151,047) | | | | | | 98,350 | | | | | | 241,972 | | |
|
| | |
As of March 31, 2021
|
| | |||||||||||||||||
| | |
(in thousands, except share data)
|
| | |||||||||||||||||
| | |
Actual
|
| |
Pro Forma
(unaudited) |
| |
Pro Forma As
Adjusted (unaudited) |
| | |||||||||||
Cash and cash equivalents and short-term investments
|
| | | $ | 113,635 | | | | | $ | 113,635 | | | | | $ | 257,586 | | | | ||
Notes payable, net of unamortized discount
|
| | | $ | 24,884 | | | | | $ | 24,884 | | | | | $ | 24,884 | | | | ||
Preferred stock warrant liability
|
| | | | 15,565 | | | | | | — | | | | | | — | | | | ||
Redeemable convertible preferred stock (Series A1, B1, C1, C2, D1
and D2), par value $0.01 per share; 184,368,950 shares authorized, actual; 155,521,633 shares issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted |
| | | | 233,832 | | | | | | — | | | | | | — | | | | ||
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | | | ||
Common stock, par value $0.01 per share; 40,000,000 shares
authorized, actual; 929,171 shares issued and outstanding, actual; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted |
| | | | 9 | | | | | | — | | | | | | — | | | | ||
Class A Common stock, par value $0.01 per share; no shares authorized, issued and outstanding, actual; 210,000,000 shares authorized, pro forma and pro forma as adjusted; 25,130,091 shares issued and outstanding, pro forma; 33,050,091 shares issued and outstanding, pro forma as adjusted
|
| | | | — | | | | | | 251 | | | | | | 331 | | | | ||
Class B Common stock, par value $0.01 per share; no shares
authorized, issued and outstanding, actual; 10,000,000 shares authorized, pro forma and pro forma as adjusted; 6,903,379 shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | 69 | | | | | | 69 | | | | ||
Preferred stock, par value $0.01 per share; no shares authorized,
issued and outstanding, actual; 10,000,000 shares authorized pro forma and pro forma as adjusted; no shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | | | ||
Additional paid in capital
|
| | | | 112,632 | | | | | | 361,718 | | | | | | 505,260 | | | | | |
Accumulated deficit
|
| | | | (263,689) | | | | | | (263,689) | | | | | | (263,689) | | | | | |
Accumulated other comprehensive income
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | |
Total stockholders’ equity (deficit)
|
| | | | (151,047) | | | | | | 98,350 | | | | | | 241,972 | | | | ||
Total capitalization
|
| | | $ | 123,234 | | | | | $ | 123,234 | | | | | $ | 266,856 | | | | ||
|
|
Initial public offering price per share
|
| | | | | | | | | $ | 20.00 | | |
|
Historical net tangible book value (deficit) per share as of March 31, 2021
|
| | | $ | (163.97) | | | | | | | | |
|
Increase in historical net tangible book value per share attributable to the conversion
of our preferred stock |
| | | | 167.00 | | | | | | | | |
|
Pro forma net tangible book value (deficit) per share as of March 31, 2021
|
| | | | 3.03 | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to this offering
|
| | | | 3.03 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | 6.06 | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 13.94 | | |
|
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| | | | 32,033,470 | | | | | | 80.2% | | | | | $ | 362,084,972 | | | | | | 69.6% | | | | | $ | 11.30 | | |
New investors
|
| | | | 7,920,000 | | | | | | 19.8% | | | | | $ | 158,400,000 | | | | | | 30.4% | | | | | $ | 20.00 | | |
Total
|
| | | | 39,953,470 | | | | | | 100.0% | | | | | $ | 520,484,972 | | | | | | 100.0% | | | | | | | | |
|
| | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | |||||||||||||||
Systems placed: | | | | | | | | | | | | | | | | | | | | | | | | | |
Systems placed in period
|
| | | | 25 | | | | | | 26 | | | | | | 1 | | | | | | 4.0% | | |
Cumulative systems placed
|
| | | | 61 | | | | | | 87 | | | | | | 26 | | | | | | 42.6% | | |
Systems validated: | | | | | | | | | | | | | | | | | | | | | | | | | |
Systems validated in period
|
| | | | 15 | | | | | | 24 | | | | | | 9 | | | | | | 60.0% | | |
Cumulative systems validated
|
| | | | 27 | | | | | | 51 | | | | | | 24 | | | | | | 88.9% | | |
Product and service revenue — total
|
| | | $ | 11,456 | | | | | $ | 14,083 | | | | | $ | 2,627 | | | | | | 22.9% | | |
Product and service revenue — recurring
|
| | | $ | 2,294 | | | | | $ | 3,908 | | | | | $ | 1,614 | | | | | | 70.4% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | |||||||||||||||
Systems placed: | | | | | | | | | | | | | | | | | | | | | | | | | |
Systems placed in period
|
| | | | 2 | | | | | | 8 | | | | | | 6 | | | | | | 300.0% | | |
Cumulative systems placed
|
| | | | 63 | | | | | | 95 | | | | | | 32 | | | | | | 50.8% | | |
Systems validated: | | | | | | | | | | | | | | | | | | | | | | | | | |
Systems validated in period
|
| | | | 4 | | | | | | 1 | | | | | | (3) | | | | | | -75.0% | | |
Cumulative systems validated
|
| | | | 31 | | | | | | 52 | | | | | | 21 | | | | | | 67.7% | | |
Product and service revenue — total
|
| | | $ | 1,598 | | | | | $ | 4,785 | | | | | $ | 3,187 | | | | | | 199.4% | | |
Product and service revenue — recurring
|
| | | $ | 859 | | | | | $ | 1,606 | | | | | $ | 747 | | | | | | 87.0% | | |
| | |
Year Ended
December 31, 2019 |
| |
Percentage
of total revenue |
| |
Year Ended
December 31, 2020 |
| |
Percentage
of total revenue |
| ||||||||||||
| | |
(in thousands)
|
| | | | | | | |
(in thousands)
|
| | | | | | | ||||||
Product revenue
|
| | | $ | 9,328 | | | | | | 56.5% | | | | | $ | 10,992 | | | | | | 68.4% | | |
Service revenue
|
| | | | 2,128 | | | | | | 12.9% | | | | | | 3,091 | | | | | | 19.2% | | |
Non-commercial revenue
|
| | | | 5,056 | | | | | | 30.6% | | | | | | 1,994 | | | | | | 12.4% | | |
Total revenue
|
| | | $ | 16,512 | | | | | | 100.0% | | | | | $ | 16,077 | | | | | | 100.0% | | |
|
| | |
Three Months
Ended March 31, 2020 |
| |
Percentage
of total revenue |
| |
Three Months
Ended March 31, 2021 |
| |
Percentage
of total revenue |
| ||||||||||||
| | |
(in thousands)
|
| | | | | | | |
(in thousands)
|
| | | | | | | ||||||
Product revenue
|
| | | $ | 1,188 | | | | | | 39.6% | | | | | $ | 3,718 | | | | | | 74.4% | | |
Service revenue
|
| | | | 410 | | | | | | 13.7% | | | | | | 1,067 | | | | | | 21.4% | | |
Non-commercial revenue
|
| | | | 1,401 | | | | | | 46.7% | | | | | | 210 | | | | | | 4.2% | | |
Total revenue
|
| | | $ | 2,999 | | | | | | 100.0% | | | | | $ | 4,995 | | | | | | 100.0% | | |
|
| | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(in thousands)
|
| | | | | | | |||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product revenue
|
| | | $ | 9,328 | | | | | $ | 10,992 | | | | | $ | 1,664 | | | | | | 17.8% | | |
Service revenue
|
| | | | 2,128 | | | | | | 3,091 | | | | | | 963 | | | | | | 45.3% | | |
Non-commercial revenue
|
| | | | 5,056 | | | | | | 1,994 | | | | | | (3,062) | | | | | | (60.6%) | | |
Total revenue
|
| | | | 16,512 | | | | | | 16,077 | | | | | | (435) | | | | | | (2.6%) | | |
Costs and operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 10,627 | | | | | | 18,642 | | | | | | 8,015 | | | | | | 75.4% | | |
Cost of service revenue
|
| | | | 3,021 | | | | | | 3,386 | | | | | | 365 | | | | | | 12.1% | | |
Cost of non-commercial revenue
|
| | | | 3,098 | | | | | | 2,120 | | | | | | (978) | | | | | | (31.6%) | | |
Research and development
|
| | | | 5,429 | | | | | | 6,531 | | | | | | 1,102 | | | | | | 20.3% | | |
Sales and marketing
|
| | | | 4,047 | | | | | | 5,962 | | | | | | 1,915 | | | | | | 47.3% | | |
General and administrative
|
| | | | 8,924 | | | | | | 9,976 | | | | | | 1,052 | | | | | | 11.8% | | |
Total costs and operating expenses
|
| | | | 35,146 | | | | | | 46,617 | | | | | | 11,471 | | | | | | 32.6% | | |
Loss from operations
|
| | | | (18,634) | | | | | | (30,540) | | | | | | (11,906) | | | | | | 63.9% | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,375) | | | | | | (3,447) | | | | | | (1,072) | | | | | | 45.1% | | |
Change in fair value of preferred stock warrant liability
|
| | | | 249 | | | | | | (69) | | | | | | (318) | | | | | | (127.7%) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | (2,910) | | | | | | (2,910) | | | | | | 100.0% | | |
Other income
|
| | | | 16 | | | | | | 22 | | | | | | 6 | | | | | | 37.5% | | |
Total other income (expense), net
|
| | | | (2,110) | | | | | | (6,404) | | | | | | (4,294) | | | | | | 203.5% | | |
Loss before income taxes
|
| | | | (20,744) | | | | | | (36,944) | | | | | | (16,200) | | | | | | 78.1% | | |
Income tax expense
|
| | | | 427 | | | | | | 134 | | | | | | (293) | | | | | | (68.6%) | | |
Net loss
|
| | | $ | (21,171) | | | | | $ | (37,078) | | | | | $ | (15,907) | | | | | | 75.1% | | |
|
| | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | |||||||||||||||
Research and development
|
| | | $ | 5,429 | | | | | $ | 6,531 | | | | | $ | 1,102 | | | | | | 20.3% | | |
Percentage of total revenue
|
| |
32.9%
|
| |
40.6%
|
| | | | | | | | | | | | |
| | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | |||||||||||||||
Sales and marketing
|
| | | $ | 4,047 | | | | | $ | 5,962 | | | | | $ | 1,915 | | | | | | 47.3% | | |
Percentage of total revenue
|
| |
24.5%
|
| |
37.1%
|
| | | | | | | | | | | | |
| | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | |||||||||||||||
General and administrative
|
| | | $ | 8,924 | | | | | $ | 9,976 | | | | | $ | 1,052 | | | | | | 11.8% | | |
Percentage of total revenue
|
| |
54.0%
|
| |
62.1%
|
| | | | | | | | | | | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(in thousands)
|
| | | | | | | |||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product revenue
|
| | | $ | 1,188 | | | | | $ | 3,718 | | | | | $ | 2,530 | | | | | | 213.0% | | |
Service revenue
|
| | | | 410 | | | | | | 1,067 | | | | | | 657 | | | | | | 160.2% | | |
Non-commercial revenue
|
| | | | 1,401 | | | | | | 210 | | | | | | (1,191) | | | | | | (85.0%) | | |
Total revenue
|
| | | | 2,999 | | | | | | 4,995 | | | | | | 1,996 | | | | | | 66.6% | | |
Costs and operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 3,212 | | | | | | 5,510 | | | | | | 2,298 | | | | | | 71.5% | | |
Cost of service revenue
|
| | | | 951 | | | | | | 1,137 | | | | | | 186 | | | | | | 19.6% | | |
Cost of non-commercial revenue
|
| | | | 797 | | | | | | 414 | | | | | | (383) | | | | | | (48.1%) | | |
Research and development
|
| | | | 1,438 | | | | | | 2,147 | | | | | | 709 | | | | | | 49.3% | | |
Sales and marketing
|
| | | | 1,466 | | | | | | 2,275 | | | | | | 809 | | | | | | 55.2% | | |
General and administrative
|
| | | | 2,371 | | | | | | 3,203 | | | | | | 832 | | | | | | 35.1% | | |
Total costs and operating expenses
|
| | | | 10,235 | | | | | | 14,686 | | | | | | 4,451 | | | | | | 43.5% | | |
Loss from operations
|
| | | | (7,236) | | | | | | (9,691) | | | | | | (2,455) | | | | | | 33.9% | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (763) | | | | | | (932) | | | | | | (169) | | | | | | 22.1% | | |
Change in fair value of preferred stock warrant liability
|
| | | | 5 | | | | | | (11,448) | | | | | | (11,453) | | | | | | n/m | | |
Other income (expense), net
|
| | | | 7 | | | | | | (11) | | | | | | (18) | | | | | | (257.1%) | | |
Total other income (expense), net
|
| | | | (751) | | | | | | (12,391) | | | | | | (11,640) | | | | | | 1549.9% | | |
Loss before income taxes
|
| | | | (7,987) | | | | | | (22,082) | | | | | | (14,095) | | | | | | 176.5% | | |
Income tax expense
|
| | | | 20 | | | | | | 19 | | | | | | (1) | | | | | | (5.0%) | | |
Net loss
|
| | | $ | (8,007) | | | | | $ | (22,101) | | | | | $ | (14,094) | | | | | | 176.0% | | |
|
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | |||||||||||||||
Research and development
|
| | | $ | 1,438 | | | | | $ | 2,147 | | | | | $ | 709 | | | | | | 49.3% | | |
Percentage of total revenue
|
| | | | 47.9% | | | | | | 43.0% | | | | | | | | | | | | | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | |||||||||||||||
Sales and marketing
|
| | | $ | 1,466 | | | | | $ | 2,275 | | | | | $ | 809 | | | | | | 55.2% | | |
Percentage of total revenue
|
| | | | 48.9% | | | | | | 45.5% | | | | | | | | | | | | | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | | | | | |||||||||||||||
General and administrative
|
| | | $ | 2,371 | | | | | $ | 3,203 | | | | | $ | 832 | | | | | | 35.1% | | |
Percentage of total revenue
|
| | | | 79.1% | | | | | | 64.1% | | | | | | | | | | | | | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash used in operating activities
|
| | | $ | (21,147) | | | | | $ | (30,996) | | | | | $ | (8,315) | | | | | $ | (11,262) | | |
Net cash (used in) provided by investing activities
|
| | | | (1,695) | | | | | | (15,670) | | | | | | (79) | | | | | | 9,749 | | |
Net cash provided by financing activities
|
| | | | 14,870 | | | | | | 64,234 | | | | | | 9,500 | | | | | | 80,069 | | |
Net (decrease) increase in cash and cash equivalents and restricted cash
|
| | | $ | (7,972) | | | | | $ | 17,568 | | | | | $ | 1,106 | | | | | $ | 78,556 | | |
|
Date
|
| |
Per-Share Valuation
of Common Stock |
| |||
October 21, 2019
|
| | | $ | 1.10 | | |
May 14, 2020
|
| | | $ | 0.75 | | |
January 1, 2021
|
| | | $ | 2.10 | | |
March 9, 2021
|
| | | $ | 10.85 | | |
May 24, 2021
|
| | | $ | 11.45 | | |
June 17, 2021
|
| | | $ | 13.60 | | |
Grant Date
|
| |
Type of Award
|
| |
Number of
Shares Subject to Options/Awards Granted |
| |
Per Share
Exercise Price of Options/ Awards |
| |
Per Share
Fair Value of Common Shares on Grant Date |
| |
Per Share
Estimated Fair Value of Options/ Awards |
|
February 7, 2020
|
| | Options | | |
20,000
|
| |
$1.10
|
| |
$1.10
|
| |
$0.80
|
|
July 29, 2020
|
| | Options | | |
1,113,489
|
| |
$0.75
|
| |
$0.75
|
| |
$0.55
|
|
October 29, 2020
|
| | Options | | |
171,265
|
| |
$0.75
|
| |
$0.75
|
| |
$0.55
|
|
December 18, 2020
|
| | Options | | |
42,246
|
| |
$0.75
|
| |
$0.75
|
| |
$0.55
|
|
February 1, 2021
|
| | Options | | |
308,903
|
| |
$2.10
|
| |
$2.10
|
| |
$0.90
|
|
Grant Date
|
| |
Type of Award
|
| |
Number of
Shares Subject to Options/Awards Granted |
| |
Per Share
Exercise Price of Options/ Awards |
| |
Per Share
Fair Value of Common Shares on Grant Date |
| |
Per Share
Estimated Fair Value of Options/ Awards |
|
February 2, 2021
|
| |
Restricted Award
|
| |
248,903
|
| |
$ 2.10
|
| |
$ 2.10
|
| |
$2.10
|
|
March 15, 2021
|
| | Options | | |
580,299
|
| |
$10.85
|
| |
$10.85
|
| |
$4.75
|
|
June 7, 2021
|
| | Options | | |
308,580
|
| |
$11.45
|
| |
$11.45
|
| |
$4.85
|
|
June 23, 2021
|
| | Options | | |
135,500
|
| |
$13.60
|
| |
$13.60
|
| |
$5.75
|
|
|
Patents and Patent
Applications Related to Our Technology of Rapidly Detecting Replicating Cells |
| |
Expected Expiration Date(s)
Without Accounting for Any Patent Term Adjustments or Extensions for Pending Applications |
|
| Three issued patents in the United States | | |
September 2022;
November 2023; May 2024 |
|
| Three issued patents in Europe (Austria (3), Belgium (3), Czech Republic (3), Denmark (3), Finland (1), France (3), Germany (3), Ireland (3), Italy (3), Luxembourg (2), Monaco (2), Netherlands (3), Slovakia (1), Spain (3), Sweden (3), Switzerland/ | | | September 2022 | |
|
Patents and Patent
Applications Related to Our Technology of Rapidly Detecting Replicating Cells |
| |
Expected Expiration Date(s)
Without Accounting for Any Patent Term Adjustments or Extensions for Pending Applications |
|
| Liechtenstein (3), Turkey (1), and the United Kingdom (3)) | | | | |
| One issued patent in Canada | | | September 2022 | |
| One issued patent in China | | | September 2022 | |
| One issued patent in Japan | | | September 2022 | |
| One pending patent application in the United States | | | If issued, September 2022 | |
| One pending patent application in Europe | | | If issued, September 2022 | |
| One pending patent application in Hong Kong | | | If issued, September 2022 | |
|
Patents and Patent
Applications Related to Our Cassette for Sterility Testing |
| |
Expected Expiration Date(s)
Without Accounting for Any Patent Term Adjustments or Extensions for Pending Applications |
|
| Two issued patents in the United States | | | November 2032; November 2033 | |
| Two issued patents in Europe (Austria (2), Belgium (2), Czech Republic (1), Denmark (2), Finland (1), France (2), Germany (2), Hungary (2), Iceland (1), Ireland (2), Italy (2), Netherlands (2), Norway (1), Poland (2), Romania (2), Slovakia (1), Spain (2), Sweden (2), Switzerland/Liechtenstein (2), Turkey (10), and the United Kingdom (2)) | | | November 2032 | |
| One issued patent in China | | | November 2032 | |
| Two issued patents in Hong Kong | | | November 2032 | |
| Two issued patents in Japan | | | November 2032 | |
| One issued patent in Mexico | | | November 2032 | |
| One pending patent application in the United States | | | If issued, November 2032 | |
| One pending patent application in each of Canada, India, Japan and Mexico | | | If issued, November 2032 | |
|
Patents and Patent
Applications Related to Our Cell Culturing Device |
| |
Expected Expiration Date(s)
Without Accounting for Any Patent Term Adjustments or Extensions for Pending Applications |
|
| One issued patent in the United States | | | July 2034 | |
| One issued patent in China | | | April 2033 | |
| One issued patent in Hong Kong | | | April 2033 | |
| One issued patent in India | | | April 2033 | |
| One issued patent in Japan | | | April 2033 | |
| One issued patent in Mexico | | | April 2033 | |
| One pending patent application in the United States | | | If issued, April 2033 | |
| One pending patent application in Europe | | | If issued, April 2033 | |
| One pending patent application in each of Canada, India and Mexico | | | If issued, April 2033 | |
|
Patent and Patent
Applications Related to Our Microbiological Growth Media and Methods of Use Thereof |
| |
Expected Expiration Date(s)
Without Accounting for Any Patent Term Adjustments or Extensions for Pending Applications |
|
| One issued patent in the United States | | | September 2036 | |
| One pending patent application in the United States | | | If issued, April 2035 | |
| One pending patent application in Europe | | | If issued, April 2035 | |
| Two pending patent applications in Mexico | | | If issued, April 2035 | |
| One pending patent application in each of Australia, Brazil, Canada, China, Hong Kong, India, Japan, Singapore and South Korea | | | If issued, April 2035 | |
|
Patent Applications Regarding
the Use of Clean and Dry Gas for Particle Removal and Assembly Therefor |
| |
Expected Expiration Date(s)
Without Accounting for Any Patent Term Adjustments or Extensions |
|
| One pending patent application in the United States | | | If issued, August 2039 | |
| One pending patent application in Europe | | | If issued, August 2039 | |
| One pending patent application in each of Australia, Brazil, Canada, China, India, Japan, Malaysia, Mexico, the Philippines, Singapore, South Korea and Thailand | | | If issued, August 2039 | |
Name
|
| |
Age
|
| |
Position
|
| |||
Executive Officers | | | | | | | | | | |
Robert Spignesi
|
| | | | 52 | | | |
President and Chief Executive Officer and Director
|
|
Sean Wirtjes
|
| | | | 51 | | | | Chief Financial Officer | |
John Wilson
|
| | | | 54 | | | | Chief Operating Officer | |
Victoria Vezina
|
| | | | 54 | | | | Chief Human Resources Officer | |
Jonathan Paris
|
| | | | 46 | | | | General Counsel | |
Directors | | | | | | | | | | |
Jeffrey Schwartz(2)(3)
|
| | | | 42 | | | | Director, Chairperson | |
Bruce Cohen(4)
|
| | | | 68 | | | | Director | |
David Hirsch, M.D., Ph.D.(2)
|
| | | | 50 | | | | Director | |
Richard Kollender(1)(3)
|
| | | | 51 | | | | Director | |
Melinda Litherland(1)
|
| | | | 63 | | | | Director | |
Natale Ricciardi(2)(3)
|
| | | | 72 | | | | Director | |
Alexander Schmitz(1)
|
| | | | 46 | | | | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Option
Awards ($)(1) |
| |
Non-Equity
Incentive Plan Compensation ($)(2) |
| |
All
Other Compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
Robert Spignesi
Chief Executive Officer |
| | | | 2020 | | | | | | 445,228 | | | | | | 301,770 | | | | | | 311,644 | | | | | | 3,563 | | | | | | 1,062,205 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Sean Wirtjes
Chief Financial Officer |
| | | | 2020 | | | | | | 342,531 | | | | | | 59,485 | | | | | | 180,261 | | | | | | 2,924 | | | | | | 585,201 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Victoria Vezina
Chief Human Resources Officer(4) |
| | | | 2020 | | | | | | 101,039 | | | | | | 92,466 | | | | | | 37,696 | | | | | | 997 | | | | | | 232,198 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Option Awards
|
| |||||||||||||||||||||||||||
Name
|
| |
Vesting
Commencement Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||||||||
Robert Spignesi
|
| | | | 9/26/2014 | | | | | | 7,833 | | | | | | 0 | | | | | | 0.75 | | | | | | 10/22/2025 | | |
| | | | | 10/22/2015 | | | | | | 3,400 | | | | | | 0 | | | | | | 0.75 | | | | | | 10/22/2025 | | |
| | | | | 8/12/2016 | | | | | | 1,402 | | | | | | 0 | | | | | | 0.75 | | | | | | 8/11/2026 | | |
| | | | | 10/12/2017(1) | | | | | | 128,096 | | | | | | 46,867 | | | | | | 1.00 | | | | | | 10/11/2027 | | |
| | | | | 4/12/2018(1) | | | | | | 584,500 | | | | | | 292,250 | | | | | | 1.00 | | | | | | 5/28/2028 | | |
| | | | | 7/29/2020(1) | | | | | | 56,073 | | | | | | 482,232 | | | | | | 0.75 | | | | | | 7/28/2030 | | |
Sean Wirtjes
|
| | | | 9/12/2018(2) | | | | | | 0 | | | | | | 97,686 | | | | | | 0.75 | | | | | | 9/11/2028 | | |
| | | | | 7/29/2020(3) | | | | | | 0 | | | | | | 96,624 | | | | | | 1.00 | | | | | | 7/28/2030 | | |
Victoria Vezina
|
| | | | 9/8/2020(2) | | | | | | 0 | | | | | | 165,265 | | | | | | 0.75 | | | | | | 10/28/2030 | | |
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Option
Awards ($) |
| |
Total
($) |
| |||||||||
Christopher Cashman(1)
|
| | | | — | | | | | | 17,007(2) | | | | | | 17,007 | | |
Bruce Cohen
|
| | | | — | | | | | | — | | | | | | — | | |
David Hirsch
|
| | | | — | | | | | | — | | | | | | — | | |
Richard Kollender
|
| | | | — | | | | | | 1,326(3) | | | | | | 1,326 | | |
Natale Ricciardi
|
| | | | 30,000 | | | | | | 307(3) | | | | | | 30,307 | | |
Alexander Schmitz(4)
|
| | | | — | | | | | | — | | | | | | — | | |
Jeffrey Schwartz
|
| | | | — | | | | | | — | | | | | | — | | |
Name
|
| |
Option Awards
Outstanding at 2020 Fiscal Year-End |
| |||
Christopher Cashman
|
| | | | 0 | | |
Name
|
| |
Option Awards
Outstanding at 2020 Fiscal Year-End |
| |||
Bruce Cohen
|
| | | | — | | |
David Hirsch
|
| | | | — | | |
Richard Kollender
|
| | | | 162,085 | | |
Natale Ricciardi
|
| | | | 60,042 | | |
Alexander Schmitz
|
| | | | — | | |
Jeffrey Schwartz
|
| | | | — | | |
Participants
|
| |
Series B1
Preferred Stock |
| |
Series C1
Preferred Stock |
| |
Series C2
Preferred Stock |
| |
Series D1
Preferred Stock |
| |
Series D2
Preferred Stock |
| |||||||||||||||
5% or Greater Stockholders(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bain Capital Life Sciences Fund, L.P.
|
| | | | 31,750,072 | | | | | | 6,053,214 | | | | | | — | | | | | | — | | | | | | — | | |
ABG WTT-Rapid Limited
|
| | | | — | | | | | | — | | | | | | 31,739,130 | | | | | | — | | | | | | — | | |
Ally Bridge MedAlpha Master Fund L.P.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,777,777 | | |
Longitude Venture Partners II, L.P.
|
| | | | 5,654,529 | | | | | | 2,291,665 | | | | | | — | | | | | | — | | | | | | — | | |
Colony Harvest Ltd.
|
| | | | 12,500,000 | | | | | | 2,382,682 | | | | | | — | | | | | | — | | | | | | — | | |
Endeavour Medtech Growth II LP
|
| | | | — | | | | | | 8,828,422 | | | | | | — | | | | | | 1,388,888 | | | | | | — | | |
|
Director
|
| |
Principal
Stockholder |
|
|
Bruce Cohen
|
| |
Colony Harvest Ltd.
|
|
|
Jeffrey Schwartz
|
| |
Bain Capital Life Sciences Fund, L.P.
|
|
|
David Hirsch
|
| |
Longitude Venture Partners II, L.P.
|
|
|
Alexander Schmitz
|
| |
Endeavour Medtech Growth II LP
|
|
| | | | | | | | | | | | | | | | | | | | |
Beneficially
Owned Prior to Offering |
| |
Beneficially
Owned After Offering |
| ||||||||||||||||||
Name of Beneficial Owner
|
| |
Number of
Shares of Class A Common Stock Owned |
| |
Number of
Shares of Class B Common Stock Owned |
| |
Number of
Shares of Class A and Class B Common Stock Owned |
| |
Percentage
of Class A Common Stock Owned |
| |
Percentage
of Class A and Class B Common Stock Owned |
| |
Percentage
of Class A Common Stock Owned |
| |
Percentage
of Class A and Class B Common Stock Owned After Offering |
| |||||||||||||||||||||
Major Stockholders Including 5% or Greater Stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Entities affiliated with Bain Capital Life Sciences Investors, LLC(1)
|
| | | | 8,334,560 | | | | | | — | | | | | | 8,334,560 | | | | | | 33.12% | | | | | | 25.99% | | | | | | 25.19% | | | | | | 20.84% | | |
Longitude Venture Partners II, L.P.(2)
|
| | | | 4,042,547 | | | | | | — | | | | | | 4,042,547 | | | | | | 15.67 | | | | | | 12.36 | | | | | | 11.99 | | | | | | 9.95 | | |
Colony Harvest Ltd.(3)
|
| | | | 2,976,536 | | | | | | — | | | | | | 2,976,536 | | | | | | 11.83 | | | | | | 9.28 | | | | | | 9.00 | | | | | | 7.44 | | |
Entities affiliated with Endeavour Medtech Growth II LP(4)
|
| | | | 2,043,635 | | | | | | — | | | | | | 2,043,635 | | | | | | 8.12 | | | | | | 6.37 | | | | | | 6.18 | | | | | | 5.11 | | |
D1 Master Holdco I LLC(5)
|
| | | | 1,944,444 | | | | | | — | | | | | | 1,944,444 | | | | | | 7.73 | | | | | | 6.06 | | | | | | 5.88 | | | | | | 4.86 | | |
Entities affiliated with ABG WTT-Rapid Limited(6)
|
| | | | 1,298,000 | | | | | | 6,903,379 | | | | | | 6,903,379 | | | | | | 4.90 | | | | | | 21.53 | | | | | | 4.90 | | | | | | 17.26 | | |
Named Executive Officers and Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Robert Spignesi(7)
|
| | | | 1,112,383 | | | | | | — | | | | | | 1,112,383 | | | | | | 4.24 | | | | | | 3.36 | | | | | | 3.26 | | | | | | 2.71 | | |
Sean Wirtjes(8)
|
| | | | 180,304 | | | | | | — | | | | | | 180,304 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
| | | | | | | | | | | | | | | | | | | | |
Beneficially
Owned Prior to Offering |
| |
Beneficially
Owned After Offering |
| | ||||||||||||||||||||
Name of Beneficial Owner
|
| |
Number of
Shares of Class A Common Stock Owned |
| |
Number of
Shares of Class B Common Stock Owned |
| |
Number of
Shares of Class A and Class B Common Stock Owned |
| |
Percentage
of Class A Common Stock Owned |
| |
Percentage
of Class A and Class B Common Stock Owned |
| |
Percentage
of Class A Common Stock Owned |
| |
Percentage
of Class A and Class B Common Stock Owned After Offering |
| | |||||||||||||||||||||||
Victoria Vezina(9)
|
| | | | 1,266 | | | | | | — | | | | | | 1,266 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Bruce Cohen(3)
|
| | | | 2,976,536 | | | | | | — | | | | | | 2,976,536 | | | | | | 11.83 | | | | | | 9.28 | | | | | | 9.00 | | | | | | 7.44 | | | | ||
David Hirsch, M.D., Ph.D.(2)
|
| | | | 4,042,547 | | | | | | — | | | | | | 4,042,547 | | | | | | 15.67 | | | | | | 12.36 | | | | | | 11.99 | | | | | | 9.95 | | | | ||
Richard Kollender(10)
|
| | | | 1,648,151 | | | | | | — | | | | | | 1,648,151 | | | | | | 6.48 | | | | | | 5.10 | | | | | | 4.94 | | | | | | 4.09 | | | | ||
Melinda Litherland
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Natale Ricciardi(11)
|
| | | | 52,221 | | | | | | — | | | | | | 52,221 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Alexander Schmitz
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Jeffrey Schwartz(1)
|
| | | | 8,334,560 | | | | | | — | | | | | | 8,334,560 | | | | | | 33.12 | | | | | | 25.99 | | | | | | 25.19 | | | | | | 20.84 | | | | ||
All executive officers and directors as a group(12) (12 persons)
|
| | | | 18,349,875 | | | | | | — | | | | | | 18,349,875 | | | | | | 72.27% | | | | | | 56.82% | | | | | | 55.08% | | | | | | 45.63% | | | | | |
Name
|
| |
Number of
Shares |
| |||
J.P. Morgan Securities LLC
|
| | | | 3,247,200 | | |
Morgan Stanley & Co. LLC
|
| | | | 2,851,200 | | |
Cowen and Company, LLC
|
| | | | 1,188,000 | | |
Stifel, Nicolaus & Company, Incorporated
|
| | | | 633,600 | | |
Total
|
| | | | 7,920,000 | | |
|
| | |
Without
option to purchase additional shares exercise |
| |
With full
option to purchase additional shares exercise |
| ||||||
Per Share
|
| | | $ | 1.40 | | | | | $ | 1.40 | | |
Total
|
| | | $ | 11,088,000 | | | | | $ | 12,751,200 | | |
|
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-9 | | |
| | | | | F-45 | | | |
| | | | | F-46 | | | |
| | | | | F-47 | | | |
| | | | | F-48 | | | |
| | | | | F-49 | | | |
| | | | | F-51 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 12,459 | | | | | $ | 30,079 | | |
Short-term investments
|
| | | | — | | | | | | 14,998 | | |
Accounts receivable
|
| | | | 3,627 | | | | | | 4,988 | | |
Inventory
|
| | | | 5,752 | | | | | | 8,965 | | |
Prepaid expenses and other current assets
|
| | | | 1,774 | | | | | | 3,120 | | |
Total current assets
|
| | | | 23,612 | | | | | | 62,150 | | |
Property and equipment, net
|
| | | | 7,592 | | | | | | 7,052 | | |
Other long-term assets
|
| | | | 332 | | | | | | 695 | | |
Restricted cash
|
| | | | 152 | | | | | | 100 | | |
Total assets
|
| | | $ | 31,688 | | | | | $ | 69,997 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,211 | | | | | $ | 4,468 | | |
Accrued expenses and other current liabilities
|
| | | | 5,436 | | | | | | 6,654 | | |
Deferred revenue
|
| | | | 1,881 | | | | | | 4,423 | | |
Total current liabilities
|
| | | | 10,528 | | | | | | 15,545 | | |
Preferred stock warrant liability
|
| | | | 3,396 | | | | | | 4,117 | | |
Notes payable, net of unamortized discount
|
| | | | 17,806 | | | | | | 24,810 | | |
Deferred rent, long term
|
| | | | 683 | | | | | | 705 | | |
Total liabilities
|
| | | | 32,413 | | | | | | 45,177 | | |
Commitments and contingencies (Note 16) | | | | | | | | | | | | | |
Redeemable convertible preferred stock (Series A1, B1, C1 and C2), $0.01
par value; 83,781,064 shares and 161,455,689 share authorized at December 31, 2019 and 2020, respectively; 78,757,540 shares and 133,021,640 shares issued and outstanding at December 31, 2019 and 2020, respectively; liquidation preference of $204,808 at December 31, 2020 |
| | | | 81,850 | | | | | | 151,826 | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | |
Common stock, $0.01 par value; 22,000,000 shares and 35,000,000 shares authorized at December 31, 2019 and 2020, respectively; 353,465 shares and 612,850 shares issued and outstanding at December 31, 2019 and 2020, respectively
|
| | | | 4 | | | | | | 6 | | |
Additional paid-in capital
|
| | | | 121,931 | | | | | | 114,575 | | |
Accumulated deficit
|
| | | | (204,510) | | | | | | (241,588) | | |
Accumulated other comprehensive income
|
| | | | — | | | | | | 1 | | |
Total stockholders’ deficit
|
| | | | (82,575) | | | | | | (127,006) | | |
Total liabilities, redeemable convertible preferred stock
and stockholders’ deficit |
| | | $ | 31,688 | | | | | $ | 69,997 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Revenue: | | | | | | | | | | | | | |
Product revenue
|
| | | $ | 9,328 | | | | | $ | 10,992 | | |
Service revenue
|
| | | | 2,128 | | | | | | 3,091 | | |
Non-commercial revenue
|
| | | | 5,056 | | | | | | 1,994 | | |
Total revenue
|
| | | | 16,512 | | | | | | 16,077 | | |
Costs and operating expenses: | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 10,627 | | | | | | 18,642 | | |
Cost of service revenue
|
| | | | 3,021 | | | | | | 3,386 | | |
Cost of non-commercial revenue
|
| | | | 3,098 | | | | | | 2,120 | | |
Research and development
|
| | | | 5,429 | | | | | | 6,531 | | |
Sales and marketing
|
| | | | 4,047 | | | | | | 5,962 | | |
General and administrative
|
| | | | 8,924 | | | | | | 9,976 | | |
Total costs and operating expenses
|
| | | | 35,146 | | | | | | 46,617 | | |
Loss from operations
|
| | | | (18,634) | | | | | | (30,540) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,375) | | | | | | (3,447) | | |
Change in fair value of preferred stock warrant liability
|
| | | | 249 | | | | | | (69) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | (2,910) | | |
Other income
|
| | | | 16 | | | | | | 22 | | |
Total other income (expense), net
|
| | | | (2,110) | | | | | | (6,404) | | |
Loss before income taxes
|
| | | | (20,744) | | | | | | (36,944) | | |
Income tax expense
|
| | | | 427 | | | | | | 134 | | |
Net loss
|
| | | | (21,171) | | | | | | (37,078) | | |
Accretion of redeemable convertible preferred stock to redemption value
|
| | | | (2,745) | | | | | | (3,745) | | |
Cumulative redeemable convertible preferred stock dividends
|
| | | | (2,704) | | | | | | (4,398) | | |
Net loss attributable to common stockholders — basic and diluted
|
| | | $ | (26,620) | | | | | $ | (45,221) | | |
Net loss per share attributable to common stockholders — basic and diluted
|
| | | $ | (76.72) | | | | | $ | (126.11) | | |
Weighted average common shares outstanding — basic and diluted
|
| | | | 346,978 | | | | | | 358,582 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net loss
|
| | | $ | (21,171) | | | | | $ | (37,078) | | |
Other comprehensive income: | | | | | | | | | | | | | |
Unrealized gain on short-term investments, net of tax
|
| | | | — | | | | | | 1 | | |
Comprehensive loss
|
| | | $ | (21,171) | | | | | $ | (37,077) | | |
| | |
Redeemable convertible
preferred stock |
| | |
Common stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive income |
| |
Total
stockholders’ deficit |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balances at December 31, 2018
|
| | | | 63,882,540 | | | | | $ | 61,542 | | | | | | | 343,153 | | | | | $ | 3 | | | | | $ | 126,897 | | | | | $ | (183,451) | | | | | $ | — | | | | | $ | (56,551) | | |
Issuance of Series B1 redeemable convertible preferred stock,
net of issuance costs of $16 |
| | | | 14,875,000 | | | | | | 14,859 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 10,312 | | | | | | 1 | | | | | | 10 | | | | | | — | | | | | | — | | | | | | 11 | | |
Accretion of redeemable convertible
preferred stock to redemption value |
| | | | — | | | | | | 2,745 | | | | | | | — | | | | | | — | | | | | | (2,745) | | | | | | — | | | | | | — | | | | | | (2,745) | | |
Cumulative redeemable convertible preferred stock dividends
|
| | | | — | | | | | | 2,704 | | | | | | | — | | | | | | — | | | | | | (2,704) | | | | | | — | | | | | | — | | | | | | (2,704) | | |
ASC 606 cumulative-effect adjustment
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 112 | | | | | | — | | | | | | 112 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 473 | | | | | | — | | | | | | — | | | | | | 473 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,171) | | | | | | — | | | | | | (21,171) | | |
Balances at December 31, 2019
|
| | | | 78,757,540 | | | | | | 81,850 | | | | | | | 353,465 | | | | | | 4 | | | | | | 121,931 | | | | | | (204,510) | | | | | | — | | | | | | (82,575) | | |
Issuance of Series C1 redeemable convertible preferred stock,
net of issuance costs of $261 |
| | | | 23,611,208 | | | | | | 26,891 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series C2 redeemable convertible preferred stock,
net of issuance costs of $303 |
| | | | 20,301,829 | | | | | | 23,044 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Conversion of bridge notes to C1 redeemable convertible preferred stock
|
| | | | 10,351,063 | | | | | | 11,898 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of redeemable convertible
preferred stock to redemption value |
| | | | — | | | | | | 3,745 | | | | | | | — | | | | | | — | | | | | | (3,745) | | | | | | — | | | | | | — | | | | | | (3.745) | | |
Cumulative redeemable convertible preferred stock dividends
|
| | | | — | | | | | | 4,398 | | | | | | | — | | | | | | — | | | | | | (4,398) | | | | | | — | | | | | | — | | | | | | (4,398) | | |
Issuance of common stock upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 259,385 | | | | | | 2 | | | | | | 254 | | | | | | — | | | | | | — | | | | | | 256 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 533 | | | | | | — | | | | | | — | | | | | | 533 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (37,078) | | | | | | — | | | | | | (37,078) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | |
Balances at December 31, 2020
|
| | | | 133,021,640 | | | | | $ | 151,826 | | | | | | | 612,850 | | | | | $ | 6 | | | | | $ | 114,575 | | | | | $ | (241,588) | | | | | $ | 1 | | | | | $ | (127,006) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (21,171) | | | | | $ | (37,078) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization expense
|
| | | | 1,460 | | | | | | 1,509 | | |
Stock-based compensation expense
|
| | | | 473 | | | | | | 533 | | |
Change in fair value of preferred stock warrant liability
|
| | | | (249) | | | | | | 69 | | |
Provision recorded for inventory
|
| | | | — | | | | | | 154 | | |
Noncash interest expense
|
| | | | 467 | | | | | | 2,023 | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | 2,910 | | |
Other, net
|
| | | | (18) | | | | | | (17) | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (511) | | | | | | (1,361) | | |
Inventory
|
| | | | (3,924) | | | | | | (3,367) | | |
Prepaid expenses and other current assets
|
| | | | (1,316) | | | | | | (1,325) | | |
Other long-term assets
|
| | | | (332) | | | | | | (363) | | |
Accounts payable
|
| | | | 1,035 | | | | | | 978 | | |
Accrued expenses and other current liabilities
|
| | | | 1,039 | | | | | | 1,775 | | |
Deferred revenue
|
| | | | 1,395 | | | | | | 2,542 | | |
Deferred rent, long term
|
| | | | 505 | | | | | | 22 | | |
Net cash used in operating activities
|
| | | | (21,147) | | | | | | (30,996) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (1,695) | | | | | | (690) | | |
Purchases of short-term investments
|
| | | | — | | | | | | (24,980) | | |
Maturity of investments
|
| | | | — | | | | | | 10,000 | | |
Net cash used in investing activities
|
| | | | (1,695) | | | | | | (15,670) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs
|
| | | | 14,859 | | | | | | 49,935 | | |
Proceeds from issuance of common stock upon option exercise
|
| | | | 11 | | | | | | 72 | | |
Proceeds from issuance of convertible notes
|
| | | | — | | | | | | 9,500 | | |
Proceeds from issuance of notes payable
|
| | | | — | | | | | | 25,000 | | |
Payments of debt issuance costs
|
| | | | — | | | | | | (875) | | |
Repayment of term loans
|
| | | | — | | | | | | (18,000) | | |
Payment of debt extinguishment fees
|
| | | | — | | | | | | (1,398) | | |
Net cash provided by financing activities
|
| | | | 14,870 | | | | | | 64,234 | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | (7,972) | | | | | | 17,568 | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 20,583 | | | | | | 12,611 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 12,611 | | | | | $ | 30,179 | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 1,910 | | | | | $ | 1,977 | | |
Supplemental disclosure of non-cash investing activities | | | | ||||||||||
Purchases of property and equipment in accounts payable
|
| | | $ | — | | | | | $ | 279 | | |
Supplemental disclosure of non-cash financing activities | | | | | | | | | | | | | |
Conversion of convertible notes to Series C1 preferred stock
|
| | | $ | — | | | | | $ | 9,523 | | |
Issuance of preferred stock warrants in connection with redeemable
convertible preferred stock |
| | | $ | — | | | | | $ | 652 | | |
Issuance of common stock in connection with stock option exercises not settled
|
| | | $ | — | | | | | $ | 184 | | |
Initial fair value of derivative liability
|
| | | $ | — | | | | | $ | 2,375 | | |
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | — | | | | | $ | 62 | | |
Accretion of redeemable convertible preferred stock to redemption value
|
| | | $ | 2,745 | | | | | $ | 3,745 | | |
Cumulative redeemable convertible preferred stock dividends
|
| | | $ | 2,704 | | | | | $ | 4,398 | | |
| | |
As of December 31, 2018
|
| |
As of December 31, 2019
|
| |
As of December 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
As
previously reported |
| |
Adjustment
|
| |
As revised
|
| |
As
previously reported |
| |
Adjustment
|
| |
As revised
|
| |
As
previously reported |
| |
Adjustment
|
| |
As revised
|
| |||||||||||||||||||||||||||
Redeemable convertible preferred stock
|
| | | $ | 60,342 | | | | | $ | 1,200 | | | | | $ | 61,542 | | | | | $ | 78,862 | | | | | $ | 2,988 | | | | | $ | 81,850 | | | | | $ | 146,155 | | | | | $ | 5,671 | | | | | $ | 151,826 | | |
Additional paid-in capital
|
| | | $ | 128,097 | | | | | $ | (1,200) | | | | | $ | 126,897 | | | | | $ | 124,919 | | | | | $ | (2,988) | | | | | $ | 121,931 | | | | | $ | 120,246 | | | | | $ | (5,671) | | | | | $ | 114,575 | | |
Total stockholders’ deficit
|
| | | $ | (55,351) | | | | | $ | (1,200) | | | | | $ | (56,551) | | | | | $ | (79,587) | | | | | $ | (2,988) | | | | | $ | (82,575) | | | | | $ | (121,335) | | | | | $ | (5,671) | | | | | $ | (127,006) | | |
| | |
For the year ended December 31, 2019
|
| |
For the year ended December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | |
As previously
reported |
| |
Adjustment
|
| |
As revised
|
| |
As previously
reported |
| |
Adjustment
|
| |
As revised
|
| ||||||||||||||||||
Accretion of redeemable convertible preferred stock to redemption value
|
| | | $ | (957) | | | | | $ | (1,788) | | | | | $ | (2,745) | | | | | $ | (1,062) | | | | | $ | (2,683) | | | | | $ | (3,745) | | |
Net loss attributable to common stockholders — basic and diluted
|
| | | $ | (24,832) | | | | | $ | (1,788) | | | | | $ | (26,620) | | | | | $ | (42,538) | | | | | $ | (2,683) | | | | | $ | (45,221) | | |
Net loss per share attributable to common stockholders — basic and diluted
|
| | | $ | (71.57) | | | | | $ | (5.15) | | | | | $ | (76.72) | | | | | $ | (118.63) | | | | | $ | (7.48) | | | | | $ | (126.11) | | |
| | |
For the year ended December 31, 2019
|
| |
For the year ended December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | |
As previously
reported |
| |
Adjustment
|
| |
As revised
|
| |
As previously
reported |
| |
Adjustment
|
| |
As revised
|
| ||||||||||||||||||
Supplemental disclosure of non-cash financing activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accretion of redeemable convertible preferred stock to
redemption value |
| | | $ | 957 | | | | | $ | 1,788 | | | | | $ | 2,745 | | | | | $ | 1,062 | | | | | $ | 2,683 | | | | | $ | 3,745 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Customer A
|
| | | | 30.6% | | | | | | 12.4% | | |
Customer B
|
| | | | 15.2% | | | | | | * | | |
Customer C
|
| | | | * | | | | | | 10.5% | | |
Customer D
|
| | | | * | | | | | | 23.2% | | |
| | | | | 45.8% | | | | | | 46.1% | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Customer D
|
| | | | * | | | | | | 41.9% | | |
Customer E
|
| | | | 31.9% | | | | | | 10.1% | | |
Customer F
|
| | | | 22.7% | | | | | | * | | |
Customer G
|
| | | | 13.6% | | | | | | * | | |
Customer H
|
| | | | 12.9% | | | | | | * | | |
Customer I
|
| | | | * | | | | | | 18.7% | | |
Customer J
|
| | | | * | | | | | | 13.4% | | |
| | | | | 81.1% | | | | | | 84.1% | | |
| | |
Estimated Useful Life
|
|
Manufacturing and laboratory equipment
|
| |
5-10 years
|
|
Computer hardware and software
|
| |
3 years
|
|
Office furniture and fixtures
|
| |
5-7 years
|
|
Leasehold improvements
|
| |
Shorter of remaining life of
lease or useful life |
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Balance, beginning of the year
|
| | | $ | 890 | | | | | $ | 848 | | |
Warranty provisions
|
| | | | 41 | | | | | | 14 | | |
Warranty repairs
|
| | | | (83) | | | | | | (225) | | |
Balance, end of the year
|
| | | $ | 848 | | | | | $ | 637 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Product and service revenue — recurring
|
| | | $ | 2,294 | | | | | $ | 3,908 | | |
Product and service revenue — non-recurring
|
| | | | 9,162 | | | | | | 10,175 | | |
Non-commercial revenue — non-recurring
|
| | | | 5,056 | | | | | | 1,994 | | |
Total revenue
|
| | | $ | 16,512 | | | | | $ | 16,077 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
United States
|
| | | $ | 11,708 | | | | | $ | 7,304 | | |
Germany
|
| | | | 2,041 | | | | | | 1,920 | | |
Switzerland
|
| | | | 1,622 | | | | | | 4,111 | | |
All other countries
|
| | | | 1,141 | | | | | | 2,742 | | |
Total revenue
|
| | | $ | 16,512 | | | | | $ | 16,077 | | |
| | |
Fair value measurements as of December 31, 2019
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | $ | 6,364 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,364 | | |
| | | | $ | 6,364 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,364 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,396 | | | | | $ | 3,396 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 3,396 | | | | | $ | 3,396 | | |
| | |
Fair value measurements at December 31, 2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | $ | 23,456 | | | | | $ | — | | | | | $ | — | | | | | $ | 23,456 | | |
Short-term investments
|
| | | | 14,998 | | | | | | — | | | | | | — | | | | | | 14,998 | | |
| | | | $ | 38,454 | | | | | $ | — | | | | | $ | — | | | | | $ | 38,454 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,117 | | | | | $ | 4,117 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 4,117 | | | | | $ | 4,117 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Fair value of Series A1 preferred stock
|
| | | $ | 0.57 | | | | | $ | 0.50 | | |
Fair value of Series B1 preferred stock
|
| | | $ | 1.05 | | | | | $ | 1.26 | | |
Fair value of Series C1 preferred stock
|
| | | $ | — | | | | | $ | 1.23 | | |
Remaining contractual term (in years)
|
| | | | 7.7 | | | | | | 7.3 | | |
Risk-free interest rate
|
| | | | 2.0% | | | | | | 0.6% | | |
Expected dividend yield
|
| | | | 0% | | | | | | 0% | | |
Expected volatility
|
| | | | 25.8% | | | | | | 40.0% | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Balance, beginning of year
|
| | | $ | 3,645 | | | | | $ | 3,396 | | |
Initial fair value of warrants issued during the period
|
| | | | — | | | | | | 652 | | |
Change in fair value
|
| | | | (249) | | | | | | 69 | | |
Balance, end of the year
|
| | | $ | 3,396 | | | | | $ | 4,117 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Amortized
cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Fair value
|
| ||||||||||||
US Treasury bonds
|
| | | $ | 14,997 | | | | | $ | 1 | | | | | $ | — | | | | | $ | 14,998 | | |
| | | | $ | 14,997 | | | | | $ | 1 | | | | | $ | — | | | | | $ | 14,998 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Raw materials
|
| | | $ | 4,477 | | | | | $ | 6,754 | | |
Work in process
|
| | | | 299 | | | | | | 1,190 | | |
Finished goods
|
| | | | 976 | | | | | | 1,021 | | |
Total
|
| | | $ | 5,752 | | | | | $ | 8,965 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Prepaid commitment fee
|
| | | $ | — | | | | | $ | 275 | | |
Prepaid financing fees
|
| | | | — | | | | | | 62 | | |
Contract asset
|
| | | | 810 | | | | | | 471 | | |
Deposits
|
| | | | 146 | | | | | | 1,148 | | |
Lease receivables, current portion
|
| | | | 482 | | | | | | 325 | | |
Other
|
| | | | 336 | | | | | | 839 | | |
| | | | $ | 1,774 | | | | | $ | 3,120 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Manufacturing and laboratory equipment
|
| | | $ | 12,298 | | | | | $ | 12,961 | | |
Computer hardware and software
|
| | | | 921 | | | | | | 1,088 | | |
Office furniture and fixtures
|
| | | | 282 | | | | | | 343 | | |
Leasehold improvements
|
| | | | 2,922 | | | | | | 2,996 | | |
| | | | | 16,423 | | | | | | 17,388 | | |
Less: Accumulated depreciation
|
| | | | (8,831) | | | | | | (10,336) | | |
| | | | $ | 7,592 | | | | | $ | 7,052 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Accrued employee compensation and benefits expense
|
| | | $ | 2,246 | | | | | $ | 3,083 | | |
Vendor accrual
|
| | | | 797 | | | | | | 1,685 | | |
Accrued warranty expense
|
| | | | 848 | | | | | | 637 | | |
Accrued interest
|
| | | | 771 | | | | | | 330 | | |
Deferred rent, current portion
|
| | | | 79 | | | | | | 118 | | |
Accrued taxes
|
| | | | 613 | | | | | | 688 | | |
Other
|
| | | | 82 | | | | | | 113 | | |
| | | | $ | 5,436 | | | | | $ | 6,654 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Notes Payable
|
| | | $ | 18,000 | | | | | $ | 25,000 | | |
Payment in kind interest
|
| | | | — | | | | | | 1,145 | | |
Less: Unamortized discount
|
| | | | (194) | | | | | | (1,335) | | |
Long-term debt, net of discount
|
| | | $ | 17,806 | | | | | $ | 24,810 | | |
|
2021
|
| | | $ | — | | |
|
2022
|
| | | | — | | |
|
2023
|
| | | | — | | |
|
2024
|
| | | | — | | |
|
2025
|
| | | | 26,145 | | |
| | | | | | 26,145 | | |
|
Less: Unamortized discount
|
| | | | (1,335) | | |
|
Long-term debt, net of discount
|
| | | $ | 24,810 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Preferred stock
authorized |
| |
Preferred stock
issued and outstanding |
| |
Carrying value
|
| |
Liquidation
preference |
| |
Common stock
issuable upon conversion |
| |||||||||||||||
Series A1 Preferred Stock
|
| | | | 22,563,639 | | | | | | 18,740,115 | | | | | $ | 17,282 | | | | | $ | 20,427 | | | | | | 3,748,022 | | |
Series B1 Preferred Stock
|
| | | | 61,217,425 | | | | | | 60,017,425 | | | | | | 64,568 | | | | | | 90,026 | | | | | | 12,003,474 | | |
| | | | | 83,781,064 | | | | | | 78,757,540 | | | | | $ | 81,850 | | | | | $ | 110,453 | | | | | | 15,751,496 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Preferred stock
authorized |
| |
Preferred stock
issued and outstanding |
| |
Carrying value
|
| |
Liquidation
preference |
| |
Common stock
issuable upon conversion |
| |||||||||||||||
Series A1 Preferred Stock
|
| | | | 22,563,639 | | | | | | 18,740,115 | | | | | $ | 18,542 | | | | | $ | 21,176 | | | | | | 3,748,022 | | |
Series B1 Preferred Stock
|
| | | | 61,217,425 | | | | | | 60,017,425 | | | | | | 68,511 | | | | | | 90,026 | | | | | | 12,003,474 | | |
Series C1 Preferred Stock
|
| | | | 57,372,796 | | | | | | 33,962,271 | | | | | | 40,632 | | | | | | 58,585 | | | | | | 6,792,445 | | |
Series C2 Preferred Stock
|
| | | | 20,301,829 | | | | | | 20,301,829 | | | | | | 24,141 | | | | | | 35,021 | | | | | | 4,060,365 | | |
| | | | | 161,455,689 | | | | | | 133,021,640 | | | | | $ | 151,826 | | | | | $ | 204,808 | | | | | | 26,604,306 | | |
| | |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
Issuance date
|
| |
Contractual
term (in years) |
| |
Series of
redeemable convertible preferred stock |
| |
Balance sheet
classification |
| |
Preferred
shares issuable upon exercise of warrant |
| |
Weighted
average exercise price |
| |
Warrant fair
value |
| |||||||||||||||
April 24, 2017
|
| | | | 10 | | | |
Series A1
|
| | | | Liability | | | | | | 3,823,524 | | | | | $ | 0.01 | | | | | $ | 2,146 | | |
April 12, 2018
|
| | | | 10 | | | |
Series B1
|
| | | | Liability | | | | | | 1,199,994 | | | | | $ | 0.01 | | | | | | 1,250 | | |
| | | | | | | | | | | | | | | | | | | | 5,023,518 | | | | | | | | | | | $ | 3,396 | | |
| | |
December 31, 2020
|
| ||||||||||||||||||||||||||||||
Issuance date
|
| |
Contractual
term (in years) |
| |
Series of
redeemable convertible preferred stock |
| |
Balance sheet
classification |
| |
Preferred
shares issuable upon exercise of warrant |
| |
Weighted
average exercise price |
| |
Warrant fair
value |
| |||||||||||||||
April 24, 2017
|
| | | | 10 | | | |
Series A1
|
| | | | Liability | | | | | | 3,823,524 | | | | | $ | 0.01 | | | | | $ | 1,875 | | |
April 12, 2018
|
| | | | 10 | | | |
Series B1
|
| | | | Liability | | | | | | 1,199,994 | | | | | $ | 0.01 | | | | | | 1,501 | | |
May 14, 2020
|
| | | | 10 | | | |
Series C1
|
| | | | Liability | | | | | | 1,195,652 | | | | | $ | 1.15 | | | | | | 741 | | |
| | | | | | | | | | | | | | | | | | | | 6,219,170 | | | | | | | | | | | $ | 4,117 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||
Issuance date
|
| |
Contractual term
|
| |
Balance sheet
classification |
| |
Shares of
common stock issuable upon exercise of warrant |
| |
Weighted average
exercise price |
| ||||||||||||
| | |
(in years)
|
| | | | | | | | | | | | | | | | | | | |||
July 24, 2017
|
| | | | 10 | | | | | | Equity | | | | | | 25,838 | | | | | $ | 295.95 | | |
April 12, 2018
|
| | | | 10 | | | | | | Equity | | | | | | 30,000 | | | | | $ | 1.00 | | |
| | | | | | | | | | | | | | | | | 55,838 | | | | | | | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
Issuance date
|
| |
Contractual term
|
| |
Balance sheet
classification |
| |
Shares of
common stock issuable upon exercise of warrant |
| |
Weighted average
exercise price |
| ||||||||||||
| | |
(in years)
|
| | | | | | | | | | | | | | | | | | | |||
July 24, 2017
|
| | | | 10 | | | | | | Equity | | | | | | 25,835 | | | | | $ | 295.15 | | |
April 12, 2018
|
| | | | 10 | | | | | | Equity | | | | | | 30,000 | | | | | $ | 1.00 | | |
| | | | | | | | | | | | | | | | | 55,835 | | | | | | | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Risk-free interest rate
|
| | | | 2.0% | | | | | | 0.4% | | |
Expected term (in years)
|
| | | | 6.0 | | | | | | 6.0 | | |
Expected volatility
|
| | | | 36.8% | | | | | | 42.4% | | |
Expected dividend yield
|
| | | | 0% | | | | | | 0% | | |
| | |
Number of
shares |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual term |
| |
Aggregate
intrinsic value |
| ||||||||||||
| | | | | | | | | | | | | | |
(in years)
|
| | | | | | | |||
Outstanding as of December 31, 2019
|
| | | | 2,779,583 | | | | | $ | 1.15 | | | | | | 8.48 | | | | | $ | — | | |
Granted
|
| | | | 1,347,000 | | | | | | 0.76 | | | | | | | | | | | | | | |
Exercised
|
| | | | (259,385) | | | | | | 0.99 | | | | | | | | | | | | | | |
Expired
|
| | | | (54,373) | | | | | | 1.38 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (208,241) | | | | | | 0.95 | | | | | | | | | | | | | | |
Outstanding as of December 31, 2020
|
| | | | 3,604,584 | | | | | $ | 0.91 | | | | | | 8.12 | | | | | $ | 4,272 | | |
Options vested and expected to vest as of December 31, 2019
|
| | | | 2,779,583 | | | | | $ | 1.15 | | | | | | 8.48 | | | | | $ | 260 | | |
Options exercisable as of December 31, 2019
|
| | | | 1,105,236 | | | | | $ | 1.35 | | | | | | 8.25 | | | | | $ | 108 | | |
Options vested and expected to vest as of December 31, 2020
|
| | | | 3,604,584 | | | | | $ | 0.91 | | | | | | 8.12 | | | | | $ | 4,272 | | |
Options exercisable as of December 31, 2020
|
| | | | 1,591,655 | | | | | $ | 0.98 | | | | | | 7.24 | | | | | $ | 1,777 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cost of revenue
|
| | | $ | — | | | | | $ | 47 | | |
General and administrative
|
| | | | 473 | | | | | | 378 | | |
Sales and marketing
|
| | | | — | | | | | | 58 | | |
Research and development
|
| | | | — | | | | | | 50 | | |
Total stock-based compensation expense
|
| | | $ | 473 | | | | | $ | 533 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
United States
|
| | | $ | (20,854) | | | | | $ | (37,049) | | |
Foreign
|
| | | | 110 | | | | | | 105 | | |
Loss before income tax provision
|
| | | $ | (20,744) | | | | | $ | (36,944) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Current income tax provision: | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | — | | | | | | 54 | | |
Foreign
|
| | | | 427 | | | | | | 80 | | |
Total current income tax provision
|
| | | | 427 | | | | | | 134 | | |
Deferred income tax benefit: | | | | | | | | | | | | | |
Federal
|
| | | | (4,532) | | | | | | (7,455) | | |
State
|
| | | | (2,510) | | | | | | (282) | | |
Foreign
|
| | | | — | | | | | | — | | |
Total deferred income tax benefit
|
| | | | (7,042) | | | | | | (7,737) | | |
Change in deferred tax asset valuation allowance
|
| | | | 7,042 | | | | | | 7,737 | | |
Total provision for income taxes
|
| | | $ | 427 | | | | | $ | 134 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Federal statutory income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State income taxes, net of federal benefit
|
| | | | 9.4 | | | | | | 0.5 | | |
Federal and state research and development tax credits
|
| | | | 1.2 | | | | | | 0.9 | | |
Unrecognized tax benefits reserve and interest change
|
| | | | (2.1) | | | | | | (0.2) | | |
Change in valuation allowance
|
| | | | (31.4) | | | | | | (20.8) | | |
Permanent differences
|
| | | | (0.2) | | | | | | (0.3) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | (1.2) | | |
Other
|
| | | | (0.1) | | | | | | (0.3) | | |
Effective income tax rate
|
| | | | (2.2)% | | | | | | (0.4)% | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net loss carryforwards
|
| | | $ | 45,065 | | | | | $ | 52,624 | | |
Research and development tax credit carryforwards
|
| | | | 5,019 | | | | | | 5,425 | | |
Research and development capitalized costs
|
| | | | 3,568 | | | | | | 3,636 | | |
Inventory
|
| | | | 171 | | | | | | 148 | | |
Accrued expenses
|
| | | | 540 | | | | | | 644 | | |
Depreciation
|
| | | | 317 | | | | | | — | | |
Other
|
| | | | 96 | | | | | | 88 | | |
Total deferred tax assets
|
| | | | 54,776 | | | | | | 62,565 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Depreciation
|
| | | | — | | | | | | (52) | | |
Total deferred tax liabilities
|
| | | | — | | | | | | (52) | | |
Net deferred tax assets
|
| | | | 54,776 | | | | | | 62,513 | | |
Valuation allowance
|
| | | | (54,776) | | | | | | (62,513) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Valuation allowance as of beginning of year
|
| | | $ | 47,733 | | | | | $ | 54,776 | | |
Increases recorded to income tax provision
|
| | | | 8,502 | | | | | | 8,802 | | |
Decreases recorded as a benefit to income tax provision
|
| | | | (1,459) | | | | | | (1,065) | | |
Valuation allowance as of end of year
|
| | | $ | 54,776 | | | | | $ | 62,513 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Unrecognized tax benefits as of beginning of year
|
| | | $ | 151 | | | | | $ | 532 | | |
Additions for tax positions of prior years
|
| | | | 425 | | | | | | 37 | | |
Reductions for tax positions of prior years
|
| | | | (44) | | | | | | — | | |
Unrecognized tax benefits as of end of year
|
| | | $ | 532 | | | | | $ | 569 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (21,171) | | | | | $ | (37,078) | | |
Accretion of redeemable convertible preferred stock to redemption value
|
| | | | (2,745) | | | | | | (3,745) | | |
Cumulative redeemable convertible preferred stock dividends
|
| | | | (2,704) | | | | | | (4,398) | | |
Net loss attributable to common stockholders—basic and diluted
|
| | | $ | (26,620) | | | | | $ | (45,221) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average common shares outstanding—basic and diluted
|
| | | | 346,978 | | | | | | 358,582 | | |
Net loss per share attributable common stockholders—basic and diluted
|
| | | $ | (76.72) | | | | | $ | (126.11) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Options to purchase common stock
|
| | | | 2,779,583 | | | | | | 3,604,581 | | |
Warrants to purchase common stock
|
| | | | 55,838 | | | | | | 55,835 | | |
Redeemable convertible preferred stock (as converted to common stock)
|
| | | | 15,751,496 | | | | | | 26,604,306 | | |
Warrants to purchase preferred stock (as converted to warrants to purchase common stock)
|
| | | | 1,004,697 | | | | | | 1,243,827 | | |
| | | | | 19,591,614 | | | | | | 31,508,549 | | |
| Year ending December 31, | | | | | | | |
|
2021
|
| | | $ | 441 | | |
|
2022
|
| | | | 454 | | |
|
2023
|
| | | | 468 | | |
|
2024
|
| | | | 481 | | |
|
2025
|
| | | | 494 | | |
|
Thereafter
|
| | | | 293 | | |
|
Total
|
| | | $ | 2,631 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 30,079 | | | | | $ | 108,635 | | |
Short-term investments
|
| | | | 14,998 | | | | | | 5,000 | | |
Accounts receivable
|
| | | | 4,988 | | | | | | 3,724 | | |
Inventory
|
| | | | 8,965 | | | | | | 9,777 | | |
Prepaid expenses and other current assets
|
| | | | 3,120 | | | | | | 2,733 | | |
Total current assets
|
| | | | 62,150 | | | | | | 129,869 | | |
Property and equipment, net
|
| | | | 7,052 | | | | | | 6,959 | | |
Other long-term assets
|
| | | | 695 | | | | | | 682 | | |
Deferred offering costs
|
| | | | — | | | | | | 1,306 | | |
Restricted cash
|
| | | | 100 | | | | | | 100 | | |
Total assets
|
| | | $ | 69,997 | | | | | $ | 138,916 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 4,468 | | | | | $ | 2,871 | | |
Accrued expenses and other current liabilities
|
| | | | 6,654 | | | | | | 6,474 | | |
Deferred revenue
|
| | | | 4,423 | | | | | | 5,140 | | |
Total current liabilities
|
| | | | 15,545 | | | | | | 14,485 | | |
Preferred stock warrant liability
|
| | | | 4,117 | | | | | | 15,565 | | |
Notes payable, net of unamortized discount
|
| | | | 24,810 | | | | | | 24,884 | | |
Deferred rent, long term
|
| | | | 705 | | | | | | 674 | | |
Other long-term liabilities
|
| | | | — | | | | | | 523 | | |
Total liabilities
|
| | | | 45,177 | | | | | | 56,131 | | |
Commitments and contingencies (Note 16) | | | | | | | | | | | | | |
Redeemable convertible preferred stock (Series A1, B1, C1, C2, D1, and D2), $0.01 par value; 161,455,689 shares and 184,368,950 shares authorized at December 31, 2020 and March 31, 2021, respectively; 133,021,640 shares and 155,521,633 shares issued and outstanding at December 31, 2020 and March 31, 2021, respectively; liquidation preference of $285,995 at March 31, 2021
|
| | | | 151,826 | | | | | | 233,832 | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | |
Common stock, $0.01 par value; 35,000,000 shares and 40,000,000 shares authorized at December 31, 2020 and March 31, 2021, respectively; 612,850 shares and 929,171 shares issued and outstanding at December 31, 2020 and March 31, 2021, respectively
|
| | | | 6 | | | | | | 9 | | |
Additional paid-in capital
|
| | | | 114,575 | | | | | | 112,632 | | |
Accumulated deficit
|
| | | | (241,588) | | | | | | (263,689) | | |
Accumulated other comprehensive income
|
| | | | 1 | | | | | | 1 | | |
Total stockholders’ deficit
|
| | | | (127,006) | | | | | | (151,047) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 69,997 | | | | | $ | 138,916 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Revenue: | | | | | | | | | | | | | |
Product revenue
|
| | | $ | 1,188 | | | | | $ | 3,718 | | |
Service revenue
|
| | | | 410 | | | | | | 1,067 | | |
Non-commercial revenue
|
| | | | 1,401 | | | | | | 210 | | |
Total revenue
|
| | | | 2,999 | | | | | | 4,995 | | |
Costs and operating expenses: | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 3,212 | | | | | | 5,510 | | |
Cost of service revenue
|
| | | | 951 | | | | | | 1,137 | | |
Cost of non-commercial revenue
|
| | | | 797 | | | | | | 414 | | |
Research and development
|
| | | | 1,438 | | | | | | 2,147 | | |
Sales and marketing
|
| | | | 1,466 | | | | | | 2,275 | | |
General and administrative
|
| | | | 2,371 | | | | | | 3,203 | | |
Total costs and operating expenses
|
| | | | 10,235 | | | | | | 14,686 | | |
Loss from operations
|
| | | | (7,236) | | | | | | (9,691) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | (763) | | | | | | (932) | | |
Change in fair value of preferred stock warrant liability
|
| | | | 5 | | | | | | (11,448) | | |
Other income (expense), net
|
| | | | 7 | | | | | | (11) | | |
Total other income (expense), net
|
| | | | (751) | | | | | | (12,391) | | |
Loss before income taxes
|
| | | | (7,987) | | | | | | (22,082) | | |
Income tax expense
|
| | | | 20 | | | | | | 19 | | |
Net loss
|
| | | | (8,007) | | | | | | (22,101) | | |
Accretion of redeemable convertible preferred stock to redemption value
|
| | | | (818) | | | | | | (787) | | |
Cumulative redeemable convertible preferred stock dividends
|
| | | | (788) | | | | | | (1,411) | | |
Net loss attributable to common stockholders — basic and diluted
|
| | | $ | (9,613) | | | | | $ | (24,299) | | |
Net loss per share attributable to common stockholders — basic and diluted
|
| | | $ | (27.20) | | | | | $ | (37.89) | | |
Weighted average common shares outstanding — basic and diluted
|
| | | | 353,465 | | | | | | 641,371 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Net loss
|
| | | $ | (8,007) | | | | | $ | (22,101) | | |
Other comprehensive income: | | | | | | | | | | | | | |
Unrealized gain on short-term investments, net of tax
|
| | | | — | | | | | | — | | |
Comprehensive loss
|
| | | $ | (8,007) | | | | | $ | (22,101) | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Deficit |
| | ||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| | ||||||||||||||||||||||||||||||||||||||
Balances at January 1, 2020
|
| | | | 78,757,540 | | | | | $ | 81,850 | | | | | | | 353,465 | | | | | $ | 4 | | | | | $ | 121,931 | | | | | $ | (204,510) | | | | | | — | | | | | $ | (82,575) | | | | ||
Accretion of redeemable convertible
preferred stock to redemption value |
| | | | — | | | | | | 818 | | | | | | | — | | | | | | — | | | | | | (818) | | | | | | — | | | | | | — | | | | | | (818) | | | | ||
Cumulative redeemable convertible preferred stock dividends
|
| | | | — | | | | | | 788 | | | | | | | — | | | | | | — | | | | | | (788) | | | | | | — | | | | | | — | | | | | | (788) | | | | ||
Stock-based compensation
expense |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 120 | | | | | | — | | | | | | — | | | | | | 120 | | | | ||
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,007) | | | | | | — | | | | | | (8,007) | | | | ||
Balances at March 31, 2020
|
| | | | 78,757,540 | | | | | $ | 83,456 | | | | | | | 353,465 | | | | | $ | 4 | | | | | $ | 120,445 | | | | | $ | (212,517) | | | | | $ | — | | | | | $ | (92,068) | | | | ||
Balances at January 1, 2021
|
| | | | 133,021,640 | | | | | $ | 151,826 | | | | | | | 612,850 | | | | | $ | 6 | | | | | $ | 114,575 | | | | | $ | (241,588) | | | | | $ | 1 | | | | | $ | (127,006) | | | | ||
Issuance of Series D1 redeemable
convertible preferred stock, net of issuance costs of $1,174 |
| | | | 22,086,725 | | | | | | 78,338 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Issuance of Series D2 redeemable
convertible preferred stock, net of issuance costs of $18 |
| | | | 413,268 | | | | | | 1,470 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Accretion of redeemable convertible
preferred stock to redemption value |
| | | | — | | | | | | 787 | | | | | | | — | | | | | | — | | | | | | (787) | | | | | | — | | | | | | — | | | | | | (787) | | | | ||
Cumulative redeemable convertible preferred stock dividends
|
| | | | — | | | | | | 1,411 | | | | | | | — | | | | | | — | | | | | | (1,411) | | | | | | — | | | | | | — | | | | | | (1,411) | | | | ||
Issuance of common stock upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 67,418 | | | | | | 1 | | | | | | 66 | | | | | | — | | | | | | — | | | | | | 67 | | | | ||
Issuance of restricted common stock
award |
| | | | — | | | | | | — | | | | | | | 248,903 | | | | | | 2 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | — | | | | | |
Stock-based compensation
expense |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 191 | | | | | | — | | | | | | — | | | | | | 191 | | | | ||
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,101) | | | | | | — | | | | | | (22,101) | | | | ||
Balances at March 31, 2021
|
| | | | 155,521,633 | | | | | $ | 233,832 | | | | | | | 929,171 | | | | | $ | 9 | | | | | $ | 112,632 | | | | | $ | (263,689) | | | | | $ | 1 | | | | | $ | (151,047) | | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (8,007) | | | | | $ | (22,101) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization expense
|
| | | | 474 | | | | | | 344 | | |
Stock-based compensation expense
|
| | | | 120 | | | | | | 191 | | |
Change in fair value of preferred stock warrant liability
|
| | | | (5) | | | | | | 11,448 | | |
Noncash interest expense
|
| | | | 316 | | | | | | 139 | | |
Other, net
|
| | | | — | | | | | | (3) | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 1,209 | | | | | | 1,264 | | |
Inventory
|
| | | | (1,004) | | | | | | (812) | | |
Prepaid expenses and other current assets
|
| | | | (166) | | | | | | 324 | | |
Other long-term assets
|
| | | | (1,002) | | | | | | 13 | | |
Accounts payable
|
| | | | (1,095) | | | | | | (1,974) | | |
Accrued expenses and other current liabilities
|
| | | | 58 | | | | | | (781) | | |
Deferred revenue
|
| | | | 749 | | | | | | 717 | | |
Deferred rent, long-term
|
| | | | 38 | | | | | | (31) | | |
Net cash used in operating activities
|
| | | | (8,315) | | | | | | (11,262) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (79) | | | | | | (251) | | |
Maturity of investments
|
| | | | — | | | | | | 10,000 | | |
Net cash (used in) provided by investing activities
|
| | | | (79) | | | | | | 9,749 | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of redeemable convertible preferred stock,
net of issuance costs |
| | | | — | | | | | | 79,808 | | |
Proceeds from issuance of common stock upon option exercise
|
| | | | — | | | | | | 67 | | |
Proceeds from issuance of restricted stock award
|
| | | | — | | | | | | 523 | | |
Proceeds from issuance of convertible notes
|
| | | | 9,500 | | | | | | — | | |
Payments of debt issuance costs
|
| | | | — | | | | | | — | | |
Payment of deferred offering costs
|
| | | | — | | | | | | (329) | | |
Net cash provided by financing activities
|
| | | | 9,500 | | | | | | 80,069 | | |
Net increase in cash, cash equivalents and restricted cash
|
| | | | 1,106 | | | | | | 78,556 | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 12,611 | | | | | | 30,179 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 13,717 | | | | | $ | 108,735 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 297 | | | | | $ | 339 | | |
Supplemental disclosure of non-cash investing activities | | | | | | | | | | | | | |
Purchases of property and equipment in accounts payable
|
| | | $ | 99 | | | | | $ | — | | |
Supplemental disclosure of non-cash financing activities | | | | | | | | | | | | | |
Initial fair value of derivative liability
|
| | | $ | 2,375 | | | | | $ | — | | |
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | — | | | | | $ | 978 | | |
Accretion of redeemable convertible preferred stock to redemption value
|
| | | $ | 818 | | | | | $ | 787 | | |
Cumulative redeemable convertible preferred stock dividends
|
| | | $ | 788 | | | | | $ | 1,411 | | |
| | |
Three months ended
March 31, |
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Customer A
|
| | | | 46.7% | | | | | | 18.7% | | |
Customer B
|
| | | | 20.5% | | | | | | * | | |
Customer C
|
| | | | * | | | | | | 17.5% | | |
Customer D
|
| | | | * | | | | | | 16.1% | | |
| | | | | 67.2% | | | | | | 52.3% | | |
| | |
December 31,
2020 |
| |
March 31,
2021 |
| ||||||
Customer A
|
| | | | 10.1% | | | | | | 23.6% | | |
Customer B
|
| | |
|
*
|
| | | |
|
*
|
| |
Customer C
|
| | |
|
*
|
| | | | | 14.9% | | |
Customer D
|
| | | | 18.7% | | | | | | 12.9% | | |
Customer E
|
| | | | 41.9% | | | | |
|
*
|
| |
Customer F
|
| | | | 13.4% | | | | |
|
*
|
| |
Customer G
|
| | |
|
*
|
| | | | | 18.0% | | |
| | | | | 84.1% | | | | | | 69.4% | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Balance, beginning of the period
|
| | | $ | 848 | | | | | $ | 637 | | |
Warranty provisions
|
| | | | 1 | | | | | | — | | |
Warranty repairs
|
| | | | (86) | | | | | | (19) | | |
Balance, end of the period
|
| | | $ | 763 | | | | | $ | 618 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Product and service revenue — recurring
|
| | | $ | 859 | | | | | $ | 1,606 | | |
Product and service revenue — non-recurring
|
| | | | 739 | | | | | | 3,179 | | |
Non-commercial revenue — non-recurring
|
| | | | 1,401 | | | | | | 210 | | |
Total revenue
|
| | | $ | 2,999 | | | | | $ | 4,995 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
United States
|
| | | $ | 1,678 | | | | | $ | 2,329 | | |
Germany
|
| | | | 502 | | | | | | 325 | | |
Switzerland
|
| | | | 406 | | | | | | 1,041 | | |
Rest of world
|
| | | | 413 | | | | | | 1,300 | | |
Total revenue
|
| | | $ | 2,999 | | | | | $ | 4,995 | | |
| | |
Fair Value Measurements as of December 31, 2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | $ | 23,456 | | | | | $ | — | | | | | $ | — | | | | | $ | 23,456 | | |
Short-term investments
|
| | | | 14,998 | | | | | | — | | | | | | — | | | | | | 14,998 | | |
| | | | $ | 38,454 | | | | | $ | — | | | | | $ | — | | | | | $ | 38,454 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,117 | | | | | $ | 4,117 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 4,117 | | | | | $ | 4,117 | | |
| | |
Fair Value Measurements at March 31, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | $ | 104,457 | | | | | $ | — | | | | | $ | — | | | | | $ | 104,457 | | |
Short-term investments
|
| | | | 5,000 | | | | | | — | | | | | | — | | | | | | 5,000 | | |
| | | | $ | 109,457 | | | | | $ | — | | | | | $ | — | | | | | $ | 109,457 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 15,565 | | | | | $ | 15,565 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 15,565 | | | | | $ | 15,565 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Fair value of Series A1 preferred stock
|
| | | $ | 0.56 | | | | | $ | 2.51 | | |
Fair value of Series B1 preferred stock
|
| | | $ | 1.04 | | | | | $ | 2.88 | | |
Fair value of Series C1 preferred stock
|
| | | | * | | | | | $ | 2.95 | | |
Remaining contractual term (in years)
|
| | | | 7.3 | | | | | | 7.0 | | |
Risk-free interest rate
|
| | | | 0.6% | | | | | | 1.3% | | |
Expected dividend yield
|
| | | | 0% | | | | | | 0% | | |
Expected volatility
|
| | | | 39.2% | | | | | | 41.6% | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Balance, beginning of period
|
| | | $ | 3,396 | | | | | $ | 4,117 | | |
Change in fair value
|
| | | | (5) | | | | | | 11,448 | | |
Balance, end of the period
|
| | | $ | 3,391 | | | | | $ | 15,565 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Amortized
cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Fair value
|
| ||||||||||||
US Treasury bonds
|
| | | $ | 14,997 | | | | | $ | 1 | | | | | $ | — | | | | | $ | 14,998 | | |
| | | | $ | 14,997 | | | | | $ | 1 | | | | | $ | — | | | | | $ | 14,998 | | |
| | |
March 31, 2021
|
| |||||||||||||||||||||
| | |
Amortized
cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Fair value
|
| ||||||||||||
US Treasury bonds
|
| | | $ | 4,999 | | | | | $ | 1 | | | | | $ | — | | | | | $ | 5,000 | | |
| | | | $ | 4,999 | | | | | $ | 1 | | | | | $ | — | | | | | $ | 5,000 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
Raw materials
|
| | | $ | 6,754 | | | | | $ | 7,292 | | |
Work in process
|
| | | | 1,190 | | | | | | 996 | | |
Finished goods
|
| | | | 1,021 | | | | | | 1,489 | | |
Total
|
| | | $ | 8,965 | | | | | $ | 9,777 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
Prepaid commitment fee
|
| | | $ | 275 | | | | | $ | 210 | | |
Prepaid financing fees
|
| | | | 62 | | | | | | — | | |
Contract asset
|
| | | | 471 | | | | | | 461 | | |
Deposits
|
| | | | 1,148 | | | | | | 1,346 | | |
Lease receivables, current portion
|
| | | | 325 | | | | | | 238 | | |
Other
|
| | | | 839 | | | | | | 478 | | |
| | | | $ | 3,120 | | | | | $ | 2,733 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
Manufacturing and laboratory equipment
|
| | | $ | 12,961 | | | | | $ | 13,082 | | |
Computer hardware and software
|
| | | | 1,088 | | | | | | 1,211 | | |
Office furniture and fixtures
|
| | | | 343 | | | | | | 350 | | |
Leasehold improvements
|
| | | | 2,996 | | | | | | 2,996 | | |
| | | | | 17,388 | | | | | | 17,639 | | |
Less: Accumulated depreciation
|
| | | | (10,336) | | | | | | (10,680) | | |
| | | | $ | 7,052 | | | | | $ | 6,959 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
Accrued employee compensation and benefits expense
|
| | | $ | 3,083 | | | | | $ | 1,609 | | |
Vendor accrual
|
| | | | 1,685 | | | | | | 2,417 | | |
Accrued warranty expense
|
| | | | 637 | | | | | | 618 | | |
Accrued interest
|
| | | | 330 | | | | | | 784 | | |
Deferred rent, current portion
|
| | | | 118 | | | | | | 121 | | |
Accrued taxes
|
| | | | 688 | | | | | | 704 | | |
Other
|
| | | | 113 | | | | | | 221 | | |
| | | | $ | 6,654 | | | | | $ | 6,474 | | |
| | |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||
Notes Payable
|
| | | $ | 25,000 | | | | | $ | 25,000 | | |
Payment in kind interest
|
| | | | 1,145 | | | | | | 1,145 | | |
Less: Unamortized discount
|
| | | | (1,335) | | | | | | (1,261) | | |
Long-term debt, net of discount
|
| | | $ | 24,810 | | | | | $ | 24,884 | | |
|
2021
|
| | | $ | — | | |
|
2022
|
| | | | — | | |
|
2023
|
| | | | — | | |
|
2024
|
| | | | — | | |
|
2025
|
| | | | 26,145 | | |
| | | | | | 26,145 | | |
|
Less: Unamortized discount
|
| | | | (1,261) | | |
|
Long-term debt, net of discount
|
| | | $ | 24,884 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Preferred Stock
Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying Value
|
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series A1 Preferred Stock
|
| | | | 22,563,639 | | | | | | 18,740,115 | | | | | $ | 18,542 | | | | | $ | 21,176 | | | | | | 3,748,022 | | |
Series B1 Preferred Stock
|
| | | | 61,217,425 | | | | | | 60,017,425 | | | | | | 68,511 | | | | | | 90,026 | | | | | | 12,003,474 | | |
Series C1 Preferred Stock
|
| | | | 57,372,796 | | | | | | 33,962,271 | | | | | | 40,632 | | | | | | 58,585 | | | | | | 6,792,445 | | |
Series C2 Preferred Stock
|
| | | | 20,301,829 | | | | | | 20,301,829 | | | | | | 24,141 | | | | | | 35,021 | | | | | | 4,060,365 | | |
| | | | | 161,455,689 | | | | | | 133,021,640 | | | | | $ | 151,826 | | | | | $ | 204,808 | | | | | | 26,604,306 | | |
| | |
March 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Preferred Stock
Authorized |
| |
Preferred Stock
Issued and Outstanding |
| |
Carrying Value
|
| |
Liquidation
Preference |
| |
Common Stock
Issuable Upon Conversion |
| |||||||||||||||
Series A1 Preferred Stock
|
| | | | 22,563,639 | | | | | | 18,740,115 | | | | | $ | 18,836 | | | | | $ | 21,364 | | | | | | 3,748,022 | | |
Series B1 Preferred Stock
|
| | | | 61,217,425 | | | | | | 60,017,425 | | | | | | 69,340 | | | | | | 90,026 | | | | | | 12,003,474 | | |
Series C1 Preferred Stock
|
| | | | 57,372,796 | | | | | | 33,962,271 | | | | | | 41,299 | | | | | | 58,585 | | | | | | 6,792,445 | | |
Series C2 Preferred Stock
|
| | | | 20,301,829 | | | | | | 20,301,829 | | | | | | 24,539 | | | | | | 35,021 | | | | | | 4,060,365 | | |
Series D1 Preferred Stock
|
| | | | 22,499,993 | | | | | | 22,086,725 | | | | | | 78,349 | | | | | | 79,512 | | | | | | 4,417,340 | | |
Series D2 Preferred Stock
|
| | | | 413,268 | | | | | | 413,268 | | | | | | 1,469 | | | | | | 1,487 | | | | | | 82,653 | | |
| | | | | 184,368,950 | | | | | | 155,521,633 | | | | | $ | 233,832 | | | | | $ | 285,995 | | | | | | 31,104,299 | | |
| | |
December 31, 2020
|
| ||||||||||||||||||||||||||||||
Issuance Date
|
| |
Contractual
Term (in years) |
| |
Series of
Redeemable Convertible Preferred Stock |
| |
Balance Sheet
Classification |
| |
Preferred
Shares Issuable Upon Exercise of Warrant |
| |
Weighted
Average Exercise Price |
| |
Warrant
Fair Value |
| |||||||||||||||
April 24, 2017
|
| | | | 10 | | | |
Series A1
|
| | | | Liability | | | | | | 3,823,524 | | | | | $ | 0.01 | | | | | $ | 1,875 | | |
April 12, 2018
|
| | | | 10 | | | |
Series B1
|
| | | | Liability | | | | | | 1,199,994 | | | | | $ | 0.01 | | | | | | 1,501 | | |
May 14, 2020
|
| | | | 10 | | | |
Series C1
|
| | | | Liability | | | | | | 1,195,652 | | | | | $ | 1.15 | | | | | | 741 | | |
| | | | | | | | | | | | | | | | | | | | 6,219,170 | | | | | | | | | | | $ | 4,117 | | |
| | |
March 31, 2021
|
| ||||||||||||||||||||||||||||||
Issuance Date
|
| |
Contractual
Term (in years) |
| |
Series of
Redeemable Convertible Preferred Stock |
| |
Balance Sheet
Classification |
| |
Preferred
Shares Issuable Upon Exercise of Warrant |
| |
Weighted
Average Exercise Price |
| |
Warrant
Fair Value |
| |||||||||||||||
April 24, 2017
|
| | | | 10 | | | |
Series A1
|
| | | | Liability | | | | | | 3,823,524 | | | | | $ | 0.01 | | | | | $ | 9,562 | | |
April 12, 2018
|
| | | | 10 | | | |
Series B1
|
| | | | Liability | | | | | | 1,199,994 | | | | | $ | 0.01 | | | | | | 3,445 | | |
May 14, 2020
|
| | | | 10 | | | |
Series C1
|
| | | | Liability | | | | | | 1,195,652 | | | | | $ | 1.15 | | | | | | 2,558 | | |
| | | | | | | | | | | | | | | | | | | | 6,219,170 | | | | | | | | | | | $ | 15,565 | | |
| | |
December 31, 2020 and March 31, 2021
|
| |||||||||||||||||||||
Issuance Date
|
| |
Contractual Term
|
| |
Balance Sheet
Classification |
| |
Shares of Common Stock
Issuable Upon Exercise of Warrant |
| |
Weighted Average
Exercise Price |
| ||||||||||||
| | |
(in years)
|
| | | | | | | | | | | | | | | | | | | |||
July 24, 2017
|
| | | | 10 | | | | | | Equity | | | | | | 25,835 | | | | | $ | 295.15 | | |
April 12, 2018
|
| | | | 10 | | | | | | Equity | | | | | | 30,000 | | | | | $ | 1.00 | | |
| | | | | | | | | | | | | | | | | 55,835 | | | | | | | | |
| | |
Three months
ended March 31, |
| |||
| | |
2021
|
| |||
Risk-free interest rate
|
| | | | 0.9% | | |
Expected term (in years)
|
| | | | 6.0 | | |
Expected volatility
|
| | | | 44.9% | | |
Expected dividend yield
|
| | | | 0% | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted Average
Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | | | | | | | | | | | | | |
(in years)
|
| | | | | | | |||
Outstanding as of December 31, 2020
|
| | | | 3,604,584 | | | | | $ | 0.92 | | | | | | 8.12 | | | | | $ | 4,272 | | |
Granted
|
| | | | 889,202 | | | | | | 7.81 | | | | | | | | | | | | | | |
Exercised
|
| | | | (67,418) | | | | | | 1.02 | | | | | | | | | | | | | | |
Expired
|
| | | | (33,438) | | | | | | 0.99 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (179,635) | | | | | | 1.04 | | | | | | | | | | | | | | |
Outstanding as of March 31, 2021
|
| | | | 4,213,295 | | | | | $ | 2.36 | | | | | | 8.32 | | | | | $ | 35,672 | | |
Options vested and expected to vest as of March 31, 2021
|
| | | | 4,213,295 | | | | | $ | 2.36 | | | | | | 9.01 | | | | | $ | 18,984 | | |
Options exercisable as of March 31, 2021
|
| | | | 1,717,265 | | | | | $ | 1.08 | | | | | | 8.32 | | | | | $ | 35,672 | | |
| | |
Number of
Shares |
| |
Weighted
Average Fair Value |
| ||||||
Unvested as of December 31, 2020
|
| | | | — | | | | | | | | |
Granted
|
| | | | 248,903 | | | | | $ | 2.10 | | |
Vested
|
| | | | — | | | | | | | | |
Forfeited
|
| | | | — | | | | | | | | |
Unvested as of March 31, 2021
|
| | | | 248,903 | | | | | $ | 2.10 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Cost of revenue
|
| | | $ | 21 | | | | | $ | 29 | | |
General and administrative
|
| | | | 72 | | | | | | 128 | | |
Sales and marketing
|
| | | | 16 | | | | | | 21 | | |
Research and development
|
| | | | 11 | | | | | | 13 | | |
Total stock-based compensation expense
|
| | | $ | 120 | | | | | $ | 191 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (8,007) | | | | | $ | (22,101) | | |
Accretion of redeemable convertible preferred stock to redemption value
|
| | | | (818) | | | | | | (787) | | |
Cumulative redeemable convertible preferred stock dividends
|
| | | | (788) | | | | | | (1,411) | | |
Net loss attributable to common stockholders — basic and diluted
|
| | | $ | (9,613) | | | | | $ | (24,299) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average common shares outstanding — basic and diluted
|
| | | | 353,465 | | | | | | 641,371 | | |
Net loss per share attributable common stockholders — basic and diluted
|
| | | $ | (27.20) | | | | | $ | (37.89) | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Options to purchase common stock
|
| | | | 2,779,583 | | | | | | 4,246,685 | | |
Unvested restricted common stock
|
| | | | — | | | | | | 248,903 | | |
Warrants to purchase common stock
|
| | | | 55,838 | | | | | | 55,835 | | |
Redeemable convertible preferred stock (as converted to common stock)
|
| | | | 15,751,496 | | | | | | 31,104,299 | | |
Warrants to purchase preferred stock (as converted to warrants to purchase common stock)
|
| | | | 1,004,697 | | | | | | 1,243,827 | | |
| | | | | 19,591,614 | | | | | | 36,899,549 | | |
| Period Ending March 31, | | | | | | | |
|
Remaining 2021
|
| | | $ | 332 | | |
|
2022
|
| | | | 454 | | |
|
2023
|
| | | | 468 | | |
|
2024
|
| | | | 481 | | |
|
2025
|
| | | | 494 | | |
|
Thereafter
|
| | | | 293 | | |
|
Total
|
| | | $ | 2,522 | | |
| J.P. Morgan | | |
Morgan Stanley
|
| |
Cowen
|
| |
Stifel
|
|