| | |
Page
|
| |||
| | | | iii | | | |
| | | | vii | | | |
| | | | 1 | | | |
| | | | 6 | | | |
| | | | 42 | | | |
| | | | 43 | | | |
| | | | 52 | | | |
| | | | 66 | | | |
| | | | 88 | | | |
| | | | 93 | | | |
| | | | 101 | | | |
| | | | 118 | | | |
| | | | 121 | | | |
| | | | 125 | | | |
| | | | 135 | | | |
| | | | 139 | | | |
| | | | 143 | | | |
| | | | 146 | | | |
| | | | 146 | | | |
| | | | 146 | | | |
| | | | F-1 | | |
| | |
Shares
|
| |
%
|
| ||||||
Thayer public shareholders
|
| | | | 256 | | | | | | 0% | | |
Thayer Class B
|
| | | | 2,748 | | | | | | 3% | | |
Total Thayer
|
| | | | 3,004 | | | | | | 3% | | |
PIPE
|
| | | | 8,750 | | | | | | 8% | | |
Inspirato LLC unitholders(1)
|
| | | | 95,579 | | | | | | 89% | | |
Total Shares at Closing
|
| | | | 107,333 | | | | | | 100% | | |
| | |
Thayer
(Historical) |
| |
Inspirato
LLC (Historical) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Combined
Pro Forma |
| ||||||||||||
| | ||||||||||||||||||||||||||||||
| | ||||||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 113 | | | | | $ | 80,233 | | | | | $ | 2,564 | | | | |
|
2a
|
| | | | $ | 138,011 | | |
| | | | | | | | | | | | | | | | | 87,500 | | | | |
|
2b
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (32,399) | | | | |
|
2d
|
| | | | | | | |
Restricted cash
|
| | | | — | | | | | | 2,720 | | | | | | — | | | | | | | | | | | | 2,720 | | |
Accounts receivable, net
|
| | | | — | | | | | | 2,389 | | | | | | — | | | | | | | | | | | | 2,389 | | |
Prepaid expenses
|
| | | | 159 | | | | | | 11,101 | | | | | | — | | | | | | | | | | | | 11,260 | | |
Prepaid subscriber travel
|
| | | | — | | | | | | 17,183 | | | | | | — | | | | | | | | | | | | 17,183 | | |
Accounts receivable, related parties
|
| | | | — | | | | | | 386 | | | | | | — | | | | | | | | | | | | 386 | | |
Other current assets
|
| | | | — | | | | | | 762 | | | | | | — | | | | | | | | | | | | 762 | | |
Deferred tax asset
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
2g
|
| | | | | — | | |
Total current assets
|
| | | | 272 | | | | | | 114,774 | | | | | | 57,665 | | | | | | | | | | | | 172,711 | | |
Cash and marketable securities held in Trust Account
|
| | | | 175,992 | | | | | | — | | | | | | (175,992) | | | | |
|
2a
|
| | | |
|
—
|
| |
Property and equipment, net
|
| | | | — | | | | | | 8,695 | | | | | | — | | | | | | | | | | | | 8,695 | | |
Goodwill
|
| | | | — | | | | | | 21,233 | | | | | | — | | | | | | | | | | | | 21,233 | | |
Other long-term, assets
|
| | | | — | | | | | | 1,068 | | | | | | — | | | | | | | | | | | | 1,068 | | |
Total assets
|
| | | $ | 176,264 | | | | | $ | 145,770 | | | | | $ | (118,327) | | | | | | | | | | | $ | 203,707 | | |
Liabilities and shareholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,971 | | | | | $ | 33,140 | | | | | $ | — | | | | | | | | | | | $ | 36,111 | | |
Accrued liabilities
|
| | | | 1,130 | | | | | | 6,035 | | | | | | — | | | | | | | | | | | | 7,165 | | |
Franchise tax payable
|
| | | | 178 | | | | | | — | | | | | | — | | | | | | | | | | | | 178 | | |
Deferred revenue
|
| | | | — | | | | | | 176,813 | | | | | | — | | | | | | | | | | | | 176,813 | | |
Deferred rent
|
| | | | — | | | | | | 457 | | | | | | — | | | | | | | | | | | | 457 | | |
Debt
|
| | | | — | | | | | | 13,267 | | | | | | — | | | | | | | | | | | | 13,267 | | |
Total current liabilities
|
| | | | 4,279 | | | | | | 229,712 | | | | | | — | | | | | | | | | | | | 233,991 | | |
Deferred underwriting fee payable
|
| | | | 6,900 | | | | | | — | | | | | | (6,900) | | | | |
|
2d
|
| | | | | — | | |
Debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Deferred revenue
|
| | | | — | | | | | | 14,450 | | | | | | — | | | | | | | | | | | | 14,450 | | |
Deferred rent
|
| | | | — | | | | | | 7,468 | | | | | | — | | | | | | | | | | | | 7,468 | | |
Warrants
|
| | | | 15,484 | | | | | | 547 | | | | | | — | | | | | | | | | | | | 16,031 | | |
Tax receivable agreement liability
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
2h
|
| | | | | — | | |
Total liabilities
|
| | | | 26,663 | | | | | | 252,177 | | | | | | (6,900) | | | | | | | | | | | | 271,940 | | |
Series A-1
|
| | |
$
|
—
|
| | | | $ | 12,809 | | | | | $ | (12,809) | | | | |
|
2f
|
| | | |
$
|
—
|
| |
Series A-2
|
| | | | — | | | | | | 5,489 | | | | | | (5,489) | | | | |
|
2f
|
| | | | | — | | |
Series B
|
| | | | — | | | | | | 19,860 | | | | | | (19,860) | | | | |
|
2f
|
| | | | | — | | |
| | |
Thayer
(Historical) |
| |
Inspirato
LLC (Historical) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Combined
Pro Forma |
| ||||||||||||
| | ||||||||||||||||||||||||||||||
| | ||||||||||||||||||||||||||||||
Series B-1
|
| | | | — | | | | | | 15,282 | | | | | | (15,282) | | | | |
|
2f
|
| | | | | — | | |
Series D
|
| | | | — | | | | | | 20,125 | | | | | | (20,125) | | | | |
|
2f
|
| | | | | — | | |
Series E
|
| | | | — | | | | | | 9,719 | | | | | | (9,719) | | | | |
|
2f
|
| | | | | — | | |
Thayer Class A Common stock: 17,250,000 shares subject to possible redemption at $10.20 per
share |
| | | | 175,950 | | | | |
|
—
|
| | | | | (175,950) | | | | |
|
2a
|
| | | | | — | | |
Total temporary equity
|
| | | | 175,950 | | | | | | 83,284 | | | | | | (259,234) | | | | | | | | | | | | — | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | |
|
—
|
| | | | | — | | | | | | | | | | | | — | | |
Noncontrolling interest
|
| | | | — | | | | |
|
—
|
| | | | | (38,461) | | | | |
|
2i
|
| | | | | (38,461) | | |
Combined Company Class A common stock,
$0.0001 par value; 100,000,000 shares authorized; no non-redeemable shares issued or outstanding on a historical basis; 107,333,024 issued and outstanding on a pro forma basis |
| | | | — | | | | |
|
—
|
| | | | | 11 | | | | |
|
2e
|
| | | | | 11 | | |
Class B common stock, $0.0001 par value;
10,000,000 shares authorized; 4,312,500 issued and outstanding on a historical basis; none issued or outstanding on a pro forma basis |
| | | | — | | | | |
|
—
|
| | | | | — | | | | | | | | | | | | — | | |
Series C
|
| | | | — | | | | | | 21,477 | | | | | | (21,477) | | | | |
|
2f
|
| | | | | — | | |
Additional paid-in capital
|
| | | | — | | | | |
|
—
|
| | | | | 2,522 | | | | |
|
2a
|
| | | | | 181,385 | | |
| | | | | | | | | | | | | | | | | 87,500 | | | | |
|
2b
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (26,349) | | | | |
|
2c
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (25,499) | | | | |
|
2d
|
| | | | | | | |
| | | | | | | | | | | | | | | | | (11) | | | | |
|
2e
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 104,761 | | | | |
|
2f
|
| | | | | | | |
| | | | | | | | | | | | | | | | | 38,461 | | | | |
|
2i
|
| | | | | | | |
Accumulated deficit
|
| | | | (26,349) | | | | | | (211,168) | | | | | | 26,349 | | | | |
|
2c
|
| | | | | (211,168) | | |
Total shareholders’ equity
|
| | | | (26,349) | | | | | | (189,691) | | | | | | 147,807 | | | | | | | | | | | | (68,233) | | |
Total liabilities and shareholders’ equity
|
| | | $ | 176,264 | | | | | $ | 145,770 | | | | | $ | (118,327) | | | | | | | | | | | $ | 203,707 | | |
|
| | |
Thayer
(Historical) |
| |
Inspirato,
LLC (Historical) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Combined
Pro Forma |
| ||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 234,747 | | | | | $ | — | | | | | | | | | | | $ | 234,747 | | |
Cost of revenue
|
| | | | — | | | | | | 152,747 | | | | | | — | | | | | | | | | | | | 152,747 | | |
General and administrative
|
| | | | 5,156 | | | | | | 50,477 | | | | | | 3,243 | | | | |
|
3a
|
| | | | | 58,876 | | |
Franchise Tax expenses
|
| | | | 152 | | | | | | — | | | | | | — | | | | | | | | | | | | 152 | | |
Sales and marketing
|
| | | | — | | | | | | 27,821 | | | | | | — | | | | | | | | | | | | 27,821 | | |
Operations
|
| | | | — | | | | | | 26,814 | | | | | | — | | | | | | | | | | | | 26,814 | | |
Technology and development
|
| | | | — | | | | | | 4,914 | | | | | | — | | | | | | | | | | | | 4,914 | | |
Depreciation and amortization
|
| | | | — | | | | | | 2,619 | | | | | | — | | | | | | | | | | | | 2,619 | | |
Interest, net
|
| | | | (42) | | | | | | 635 | | | | | | 42 | | | | |
|
3b
|
| | | | | 635 | | |
Warrant fair value (gains) losses
|
| | | | (388) | | | | | | 456 | | | | | | — | | | | | | | | | | | | 68 | | |
Gain on forgiveness of debt
|
| | | | — | | | | | | (9,518) | | | | | | (9,518) | | | | | | | | | | | | | | |
Income (loss) before income taxes
|
| | | | (4,878) | | | | | | (22,218) | | | | | | (3,285) | | | | | | | | | | | | (30,381) | | |
Income tax expense (benefit)
|
| | | | — | | | | | | — | | | | | | (7,595) | | | | |
|
3c
|
| | | | | (7,595) | | |
Net income (loss)
|
| | | | (4,878) | | | | | | (22,218) | | | | | | 4,310 | | | | | | | | | | | | (22,786) | | |
Net income (loss) attributable to noncontrolling interest
|
| | | | — | | | | | | — | | | | | | (12,844) | | | | |
|
3d
|
| | | | | (12,844) | | |
Net income (loss) attributable to Inspirato
Incorporated |
| | | $ | (4,878) | | | | | $ | (22,218) | | | | | $ | 17,154 | | | | | | | | | | | $ | (9,942) | | |
Basic and diluted weighted average units
|
| | | | | | | | | | 1,166 | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per unit
|
| | | | | | | | | $ | (19.05) | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A and Class B non-redeemable common stock
|
| | | | 4,313 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Class A and Class B
|
| | | $ | (0.23) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A redeemable common stock
|
| | | | 17,250 | | | | | | | | | | | | | | | | | | | | | | | | 107,333 | | |
Basic and diluted net loss per share, Class A
|
| | | $ | (0.23) | | | | | | | | | | | | | | | | | | | | | | | $ | (0.09) | | |
| | |
For the year ended
December 31, 2021 |
| |||
| | ||||||
Pro forma net loss attributable to Inspirato Incorporated
|
| | | $ | (9,942) | | |
Basic and diluted weighted average shares outstanding
|
| | | | 107,333 | | |
Pro forma basic and diluted loss per share
|
| | | $ | (0.09) | | |
Pro forma basic and diluted weighted average shares | | | | | | | |
TVAC Public Stockholders
|
| | | | 256 | | |
Thayer Class B
|
| | | | 2,748 | | |
Total Thayer
|
| | | | 3,004 | | |
Inspirato LLC unitholders
|
| | | | 95,579 | | |
PIPE Investors
|
| | | | 8,750 | | |
Total pro forma basic weighted average shares
|
| | | | 107,333 | | |
| | |
For the years ended December 31,
|
| |
Amount of
increase (decrease) |
| |
Percent
change favorable (unfavorable) |
| |
Amount of
increase (decrease) |
| |
Percent change
favorable (unfavorable) |
| |||||||||||||||||||||||||||
|
2019
|
| |
2020
|
| |
2021
|
| |
2019 to 2020
|
| |
2020 to 2021
|
| |||||||||||||||||||||||||||||
|
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 217,079 | | | | | $ | 165,590 | | | | | $ | 234,747 | | | | | $ | (51,489) | | | | | | -24% | | | | | $ | 69,157 | | | | | | 42% | | |
Cost of revenue
|
| | | | 138,768 | | | | | | 100,599 | | | | | | 152,747 | | | | | | (38,169) | | | | | | 28% | | | | | | 52,148 | | | | | | -52% | | |
Gross margin
|
| | | | 78,311 | | | | | | 64,991 | | | | | | 82,000 | | | | | | (13,320) | | | | | | -17% | | | | | | 17,009 | | | | | | 26% | | |
General and administrative
|
| | | | 27,522 | | | | | | 25,940 | | | | | | 50,477 | | | | | | (1,582) | | | | | | 6% | | | | | | 24,537 | | | | | | -95% | | |
Sales and marketing
|
| | | | 25,527 | | | | | | 14,764 | | | | | | 27,821 | | | | | | (10,763) | | | | | | 42% | | | | | | 13,057 | | | | | | -88% | | |
Operations
|
| | | | 24,396 | | | | | | 18,814 | | | | | | 26,814 | | | | | | (5,582) | | | | | | 23% | | | | | | 8,000 | | | | | | -43% | | |
Technology and development
|
| | | | 2,579 | | | | | | 2,787 | | | | | | 4,914 | | | | | | 208 | | | | | | -8% | | | | | | 2,127 | | | | | | -76% | | |
Depreciation and amortization
|
| | | | 3,471 | | | | | | 2,898 | | | | | | 2,619 | | | | | | (573) | | | | | | 17% | | | | | | (279) | | | | | | 10% | | |
Interest, net
|
| | | | 999 | | | | | | 542 | | | | | | 635 | | | | | | (457) | | | | | | 46% | | | | | | 93 | | | | | | -17% | | |
Warrant fair value losses (gains)
|
| | | | 66 | | | | | | (214) | | | | | | 456 | | | | | | (280) | | | | | | 424% | | | | | | 670 | | | | | | -313% | | |
Gain on forgiveness of debt
|
| | | | — | | | | | | — | | | | | | (9,518) | | | | | | — | | | | | | n/m | | | | | | (9,518) | | | | | | n/m | | |
Net loss and comprehensive loss
|
| | | $ | (6,249) | | | | | $ | (540) | | | | | $ | (22,218) | | | | | $ | 5,709 | | | | |
|
91%
|
| | | | $ | (21,678) | | | | |
|
n/m
|
| |
| | |
For the years ended
December 31, |
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
Net cash provided by operating activities
|
| | | $ | 3,948 | | | | | $ | 11,579 | | | | | $ | 28,755 | | |
Net cash used in investing activities
|
| | | | (4,425) | | | | | | (3,892) | | | | | | (4,016) | | |
Net cash provided by financing activities
|
| | | | 6,076 | | | | | | 16,550 | | | | | | (8,787) | | |
Net increase in cash and cash equivalents
|
| | | $ | 5,599 | | | | | $ | 24,237 | | | | | $ | 15,952 | | |
| | |
For the year ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Net loss
|
| | | $ | (6,249) | | | | | $ | (540) | | | | | $ | (22,218) | | |
Interest expense, net
|
| | | | 999 | | | | | | 542 | | | | | | 635 | | |
Depreciation and amortization
|
| | | | 5,108 | | | | | | 4,632 | | | | | | 4,275 | | |
Equity-based compensation
|
| | | | 1,434 | | | | | | 2,790 | | | | | | 3,258 | | |
Warrant fair value losses (gains)
|
| | | | 66 | | | | | | (214) | | | | | | 456 | | |
Public company readiness costs
|
| | | | — | | | | | | — | | | | | | 7,511 | | |
Pandemic-related severance costs
|
| | | | — | | | | | | 607 | | | | | | — | | |
Gain on forgiveness of debt
|
| | | | — | | | | | | — | | | | | | (9,518) | | |
Adjusted EBITDA
|
| | | $ | 1,358 | | | | | $ | 7,817 | | | | | $ | (15,601) | | |
Adjusted EBITDA Margin(1)
|
| | | | 0.6% | | | | | | 4.7% | | | | | | -6.6% | | |
| | |
For the year ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Net cash provided by operating activities
|
| | | $ | 3,948 | | | | | $ | 11,579 | | | | | $ | 28,755 | | |
Development of internal-use software
|
| | | | (1,125) | | | | | | (2,274) | | | | | | (1,052) | | |
Purchase of property and equipment
|
| | | | (3,300) | | | | | | (1,618) | | | | | | (2,964) | | |
Net cash provided by operating activities
|
| | | | (4,425) | | | | | | (3,892) | | | | | | (4,016) | | |
Free Cash Flow
|
| | | $ | (477) | | | | | $ | 7,687 | | | | | $ | 24,739 | | |
Years Ending December 31
|
| |
Amount
|
| |||
| | |
(in thousands)
|
| |||
2022
|
| | | $ | 69,329 | | |
2023
|
| | | | 58,744 | | |
2024
|
| | | | 37,850 | | |
2025
|
| | | | 28,203 | | |
2026
|
| | | | 20,345 | | |
Thereafter
|
| | | | 25,716 | | |
Total
|
| | | $ | 240,187 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Brent Handler | | |
53
|
| | Chief Executive Officer and Director | |
Brad Handler(3) | | |
54
|
| | Executive Chairman and Director | |
David Kallery | | |
57
|
| | President | |
Web Neighbor | | |
44
|
| | Chief Financial Officer | |
Non-Employee Directors | | | | | | | |
Michael Armstrong(1)(2) | | |
49
|
| | Director | |
Eric Grosse(1)(2) | | |
53
|
| | Director | |
Ann Payne(1)(3) | | |
63
|
| | Director | |
Scot Sellers(2)(3) | | |
65
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Profits Interests(1)
|
| |
All Other
Compensation |
| |
Total
|
| ||||||||||||||||||
Brent Handler
|
| | | | 2021 | | | | | $ | 460,000 | | | | | $ | 500,000 | | | | | | — | | | | | $ | 31,040(2) | | | | | $ | 991,040 | | |
Chief Executive Officer
|
| | | | 2020 | | | | | $ | 438,000 | | | | | | — | | | | | $ | 450,426 | | | | | $ | 32,250(3) | | | | | $ | 920,676 | | |
David Kallery
|
| | | | 2021 | | | | | $ | 440,000 | | | | | $ | 500,000 | | | | | | — | | | | | $ | 37,500(4) | | | | | $ | 977,500 | | |
President
|
| | | | 2020 | | | | | $ | 419,000 | | | | | $ | 500,000 | | | | | $ | 2,522,049 | | | | | $ | 13,406(5) | | | | | $ | 3,454,455 | | |
Web Neighbor
|
| | | | 2021 | | | | | $ | 400,000 | | | | | $ | 200,000 | | | | | | — | | | | | $ | 18,320(6) | | | | | $ | 618,320 | | |
Chief Financial Officer
|
| | | | 2020 | | | | | $ | 35,064(7) | | | | | $ | 66,667 | | | | | $ | 961,581 | | | | | $ | 1,500(8) | | | | | $ | 1,064,812 | | |
Name
|
| |
Grant
Date |
| |
Number of
Unvested Profits Interests (#) |
| |
Threshold Price Per
Profits Interest ($) |
| |||||||||
Brent Handler
|
| | | | 8/11/2020 | | | | | | 15,527(1) | | | | | $ | 25.88 | | |
David Kallery
|
| | | | 8/11/2020 | | | | | | 10,846(2) | | | | | $ | 25.88 | | |
| | | | | 8/11/2020 | | | | | | 1,706(3) | | | | | $ | 25.88 | | |
Web Neighbor
|
| | | | 12/01/2020 | | | | | | 54,415(4) | | | | | $ | 25.88 | | |
Name
|
| |
Year
|
| |
Options(1)
|
| |
All Other
Compensation |
| |
Total
|
| |||||||||
Scot Sellers
|
| | | | 2021 | | | | | | — | | | |
$15,000
|
| | | $ | 15,000(2) | | |
| | | | | 2020 | | | | | | — | | | |
$15,000
|
| | | $ | 15,000(2) | | |
| | |
Class A
|
| |
Class V
|
| |
Total Shares
|
| |||||||||||||||||||||||||||
| | |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| ||||||||||||||||||
Name and Address of Beneficial Owner(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
5% or More Holders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revolution Portico Holdings LLC(2)
|
| | | | 399,471 | | | | | | * | | | | | | 18,893,491 | | | | | | 27.1% | | | | | | 19,292,962 | | | | | | 15.9% | | |
KPCB Holdings, Inc.(3)
|
| | | | 11,890,097 | | | | | | 22.9% | | | | | | — | | | | | | — | | | | | | 11,890,097 | | | | | | 9.8% | | |
Institutional Venture Partners XIII, L.P.(4)
|
| | | | 10,716,458 | | | | | | 20.6% | | | | | | — | | | | | | — | | | | | | 10,716,458 | | | | | | 8.8% | | |
Thayer Ventures Acquisition Holdings LLC(5)
|
| | | | 3,112,697 | | | | | | 5.9% | | | | | | — | | | | | | — | | | | | | 3,112,697 | | | | | | 2.5% | | |
W Capital Partners III, LP(6)
|
| | | | 7,291,435 | | | | | | 13.89 | | | | | | — | | | | | | — | | | | | | 7,291,435 | | | | | | 6.0% | | |
Directors and Executive Officers of Inspirato
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Brent Handler(7)
|
| | | | 933,715 | | | | | | 1.8% | | | | | | 27,766,065 | | | | | | 39.8% | | | | | | 28,699,780 | | | | | | 23.6% | | |
Brad Handler(8)
|
| | | | 363,358 | | | | | | * | | | | | | 902,646 | | | | | | 1.3% | | | | | | 1,266,004 | | | | | | 1.0% | | |
David Kallery(9)
|
| | | | 25,000 | | | | | | * | | | | | | 5,782,001 | | | | | | 8.3% | | | | | | 5,807,001 | | | | | | 4.8% | | |
Web Neighbor
|
| | | | — | | | | | | — | | | | | | 2,206,711 | | | | | | 3.2% | | | | | | 2,206,711 | | | | | | 1.8% | | |
Michael Armstrong
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scot Sellers(10)
|
| | | | 867,844 | | | | | | 1.6% | | | | | | 1,534,703 | | | | | | 2.2% | | | | | | 2,402,547 | | | | | | 2.0% | | |
Ann Payne
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eric Grosse
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All executive officers and directors as a group (8 persons)
|
| | | | 2,189,917 | | | | | | 4.2% | | | | | | 37,917,203 | | | | | | 54.3% | | | | | | 40,107,120 | | | | | | 33.2% | | |
Name of Selling Securityholder
|
| |
Class A
Common Stock Beneficially Owned Prior to the Offering |
| |
Offered Shares
|
| |
Class A Common Stock
Beneficially Owned After This Offering |
| |||||||||||||||
|
Number
|
| |
Percent
|
| ||||||||||||||||||||
Securityholders affiliated with Brent Handler(1)
|
| | | | 28,699,780 | | | | | | 27,766,065 | | | | | | 933,715* | | | | | | | | |
Revolution Portico Holdings LLC(2)
|
| | | | 19,292,962 | | | | | | 18,893,491 | | | | | | 399,471* | | | | | | | | |
KPCB Holdings, Inc., as nominee(3)
|
| | | | 11,890,097 | | | | | | 11,278,847 | | | | | | 611,250* | | | | | | | | |
Institutional Venture Partners XIII, L.P.(4)
|
| | | | 10,716,458 | | | | | | 10,146,458 | | | | | | 570,000* | | | | | | | | |
W Capital Partners III, LP(5)
|
| | | | 7,291,435 | | | | | | 7,291,435 | | | | | | 0 | | | | | | — | | |
Securityholders affiliated with David Kallery(6)
|
| | | | 5,807,001 | | | | | | 5,782,001 | | | | | | 25,000* | | | | | | — | | |
Securityholders affiliated with Millennium Technology Value
Partners(7) |
| | | | 5,769,239 | | | | | | 5,513,289 | | | | | | 255,950* | | | | | | | | |
Thayer Ventures Acquisition Holdings LLC(8)
|
| | | | 3,112,697 | | | | | | 3,112,697 | | | | | | 0 | | | | | | — | | |
Web Neighbor(9)
|
| | | | 2,206,711 | | | | | | 2,206,711 | | | | | | 0 | | | | | | — | | |
Securityholders affiliated with Scot Sellers(10)
|
| | | | 2,402,547 | | | | | | 1,534,703 | | | | | | 867,844* | | | | | | | | |
Securityholders affiliated with Brad Handler(11)
|
| | | | 1,266,004 | | | | | | 902,646 | | | | | | 363,358* | | | | | | | | |
H. Charles Floyd(12)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | 0 | | | | | | — | | |
R. David Edelman(12)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | 0 | | | | | | — | | |
Lawrence M. Kutscher(12)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | 0 | | | | | | — | | |
Ren Riley(12)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | 0 | | | | | | — | | |
Caroline Shin(12)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | 0 | | | | | | — | | |
| | |
Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Redemption Date (period to expiration of
warrants) |
| |
10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
>18.00
|
| |||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
Page
|
| |||
INSPIRATO LLC CONSOLIDATED FINANCIAL STATEMENTS | | | | | | | |
| | | | F-2 | | | |
Consolidated Financial Statements | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | | | | |
THAYER VENTURES ACQUISITION CORPORATION FINANCIAL STATEMENTS | | | | | | | |
| | | | F-22 | | | |
Financial Statements | | | | | | | |
| | | | F-23 | | | |
| | | | F-24 | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-46 | | | |
Financial Statements | | | | | | | |
| | | | F-47 | | | |
| | | | F-48 | | | |
| | | | F-49 | | | |
| | | | F-50 | | | |
| | | | F-51 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 62,772 | | | | | $ | 80,233 | | |
Restricted cash
|
| | | | 4,229 | | | | | | 2,720 | | |
Accounts receivable, net
|
| | | | 2,978 | | | | | | 2,389 | | |
Accounts receivable, net – related parties
|
| | | | 504 | | | | | | 386 | | |
Prepaid subscriber travel
|
| | | | 11,804 | | | | | | 17,183 | | |
Prepaid expenses
|
| | | | 6,111 | | | | | | 11,101 | | |
Other current assets
|
| | | | 908 | | | | | | 762 | | |
Total current assets
|
| | | | 89,306 | | | | | | 114,774 | | |
Property & equipment, net
|
| | | | 8,954 | | | | | | 8,695 | | |
Goodwill
|
| | | | 21,233 | | | | | | 21,233 | | |
Other long term assets
|
| | | | 1,113 | | | | | | 1,068 | | |
Total assets
|
| | | $ | 120,606 | | | | | $ | 145,770 | | |
Liabilities | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 16,055 | | | | | $ | 33,140 | | |
Accrued liabilities
|
| | | | 3,078 | | | | | | 6,035 | | |
Deferred revenue
|
| | | | 126,029 | | | | | | 176,813 | | |
Debt
|
| | | | 14,000 | | | | | | 13,267 | | |
Deferred rent
|
| | | | 1,423 | | | | | | 457 | | |
Total current liabilities
|
| | | | 160,585 | | | | | | 229,712 | | |
Deferred revenue
|
| | | | 22,933 | | | | | | 14,450 | | |
Debt
|
| | | | 9,550 | | | | | | — | | |
Deferred rent
|
| | | | 6,872 | | | | | | 7,468 | | |
Warrants
|
| | | | 91 | | | | | | 547 | | |
Total liabilities
|
| | | | 200,031 | | | | | | 252,177 | | |
Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
Temporary equity | | | | | | | | | | | | | |
Series A-1; 222,239 authorized; 222,239 and 217,204 issued and outstanding, respectively
|
| | | | 13,108 | | | | | | 12,809 | | |
Series A-2; 130,262 authorized, issued, and outstanding
|
| | | | 5,489 | | | | | | 5,489 | | |
Series B; 193,094 authorized, issued, and outstanding
|
| | | | 19,860 | | | | | | 19,860 | | |
Series B-1; 127,609 authorized; 123,621 issued and outstanding
|
| | | | 15,282 | | | | | | 15,282 | | |
Series D; 157,849 authorized, issued, and outstanding
|
| | | | 20,125 | | | | | | 20,125 | | |
Series E; 132,317 authorized; 97,667 and 96,127 issued and outstanding, respectively
|
| | | | 9,916 | | | | | | 9,719 | | |
Total temporary equity
|
| | | | 83,780 | | | | | | 83,284 | | |
Members’ deficit | | | | | | | | | | | | | |
Series C; 491,467 authorized, issued, and outstanding
|
| | | | 21,477 | | | | | | 21,477 | | |
Common units 4,470,000 authorized; 1,166,154 and 1,148,836 issued and outstanding, respectively
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (184,682) | | | | | | (211,168) | | |
Total members’ deficit
|
| | | | (163,205) | | | | | | (189,691) | | |
Total liabilities, temporary equity, and members’ deficit
|
| | | $ | 120,606 | | | | | $ | 145,770 | | |
| | |
December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
Revenue
|
| | | $ | 217,079 | | | | | $ | 165,590 | | | | | $ | 234,747 | | |
Cost of revenue (including depreciation of $1,637, $1,734 and $1,656 in 2019, 2020 and 2021 respectively)
|
| | | | 138,768 | | | | | | 100,599 | | | | | | 152,747 | | |
Gross margin
|
| | | | 78,311 | | | | | | 64,991 | | | | | | 82,000 | | |
General and administrative (including equity-based compensation
of $1,434, $2,790 and $3,258 in 2019, 2020 and 2021 respectively) |
| | | | 27,522 | | | | | | 25,940 | | | | | | 50,477 | | |
Sales and marketing
|
| | | | 25,527 | | | | | | 14,764 | | | | | | 27,821 | | |
Operations
|
| | | | 24,396 | | | | | | 18,814 | | | | | | 26,814 | | |
Technology and development
|
| | | | 2,579 | | | | | | 2,787 | | | | | | 4,914 | | |
Depreciation and amortization
|
| | | | 3,471 | | | | | | 2,898 | | | | | | 2,619 | | |
Interest, net
|
| | | | 999 | | | | | | 542 | | | | | | 635 | | |
Warrant fair value losses (gains)
|
| | | | 66 | | | | | | (214) | | | | | | 456 | | |
Gain on forgiveness of debt
|
| | | | — | | | | | | — | | | | | | (9,518) | | |
Net loss and comprehensive loss
|
| | | $ | (6,249) | | | | | $ | (540) | | | | | $ | (22,218) | | |
Basic and diluted weighted average common units outstanding
|
| | | | 1,166,154 | | | | | | 1,166,154 | | | | | | 1,166,063 | | |
Basic and diluted loss per common unit
|
| | | $ | (5.36) | | | | | $ | (0.46) | | | | | $ | (19.05) | | |
| | |
Common Units
|
| |
Series C
|
| | | | | | | | | | | | | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated
|
| | | | | | | |||
| | |
Units
|
| |
Value
|
| |
Units
|
| |
Value
|
| |
Deficit
|
| |
Total
|
| ||||||||||||||||||
Balance – January 1, 2019
|
| | | | 1,166,154 | | | | | $ | — | | | | | | 491,467 | | | | | $ | 21,477 | | | | | $ | (186,764) | | | | | $ | (165,287) | | |
Cumulative effect of change in accounting principle
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,647 | | | | | | 4,647 | | |
Consolidated net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,249) | | | | | | (6,249) | | |
Equity-based compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,434 | | | | | | 1,434 | | |
Balance – December 31, 2019
|
| | | | 1,166,154 | | | | | | — | | | | | | 491,467 | | | | | | 21,477 | | | | | | (186,932) | | | | | | (165,455) | | |
Consolidated net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (540) | | | | | | (540) | | |
Equity-based compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,790 | | | | | | 2,790 | | |
Balance – December 31, 2020
|
| | | | 1,166,154 | | | | | | — | | | | | | 491,467 | | | | | | 21,477 | | | | | | (184,682) | | | | | | (163,205) | | |
Consolidated net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (22,218) | | | | | | (22,218) | | |
Redeemed units
|
| | | | (18,046) | | | | | | — | | | | | | | | | | | | | | | | | | (7,258) | | | | | | (7,258) | | |
Equity-based compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,258 | | | | | | 3,258 | | |
Issuance of common units upon exercise
of unit option awards, net of shares withheld for income taxes |
| | | | 728 | | | | | | — | | | | | | | | | | | | | | | | | | (148) | | | | | | (148) | | |
Distributions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (120) | | | | | | (120) | | |
Balance – December 31, 2021
|
| | | | 1,148,836 | | | | | $ | — | | | | | | 491,467 | | | | | $ | 21,477 | | | | | $ | (211,168) | | | | | $ | (189,691) | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Consolidated net loss
|
| | | $ | (6,249) | | | | | $ | (540) | | | | | $ | (22,218) | | |
Adjustments to reconcile consolidated net loss to net cash
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable, net – related parties
|
| | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 5,108 | | | | | | 4,632 | | | | | | 4,275 | | |
Warrant fair value (gains) losses
|
| | | | 66 | | | | | | (214) | | | | | | 456 | | |
Equity-based compensation
|
| | | | 1,434 | | | | | | 2,790 | | | | | | 3,258 | | |
Gain on forgiveness of debt
|
| | | | — | | | | | | — | | | | | | (9,518) | | |
Changes in current assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 6,233 | | | | | | 7,782 | | | | | | 589 | | |
Accounts receivable – related parties
|
| | | | (31) | | | | | | 216 | | | | | | 118 | | |
Prepaid subscriber travel
|
| | | | (3,522) | | | | | | 2,355 | | | | | | (5,379) | | |
Prepaid expenses
|
| | | | (797) | | | | | | 348 | | | | | | (4,990) | | |
Other assets
|
| | | | (16) | | | | | | 7 | | | | | | 191 | | |
Accounts payable
|
| | | | (62) | | | | | | (5,907) | | | | | | 17,085 | | |
Accrued liabilities
|
| | | | (10) | | | | | | (963) | | | | | | 2,957 | | |
Deferred revenue
|
| | | | 527 | | | | | | 765 | | | | | | 42,301 | | |
Deferred rent
|
| | | | 1,267 | | | | | | 308 | | | | | | (370) | | |
Net cash provided by operating activities
|
| | | | 3,948 | | | | | | 11,579 | | | | | | 28,755 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Development of internal-use software
|
| | | | (1,125) | | | | | | (2,274) | | | | | | (1,052) | | |
Purchase of property and equipment
|
| | | | (3,300) | | | | | | (1,618) | | | | | | (2,964) | | |
Net cash used in investing activities
|
| | | | (4,425) | | | | | | (3,892) | | | | | | (4,016) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Repayments of debt
|
| | | | (924) | | | | | | (21,000) | | | | | | (765) | | |
Proceeds from debt
|
| | | | 7,000 | | | | | | 37,550 | | | | | | — | | |
Common unit redemptions
|
| | | | — | | | | | | — | | | | | | (7,258) | | |
Preferred unit redemptions
|
| | | | — | | | | | | — | | | | | | (496) | | |
Employee tax withholding for unit option exercises
|
| | | | — | | | | | | — | | | | | | (148) | | |
Distributions
|
| | | | — | | | | | | — | | | | | | (120) | | |
Net cash provided by (used in) financing activities
|
| | | | 6,076 | | | | | | 16,550 | | | | | | (8,787) | | |
Net increase in cash, cash equivalents, and restricted cash
|
| | | | 5,599 | | | | | | 24,237 | | | | | | 15,952 | | |
Cash, cash equivalents, and restricted cash – beginning of year
|
| | | | 37,165 | | | | | | 42,764 | | | | | | 67,001 | | |
Cash, cash equivalents, and restricted cash – end of year
|
| | | $ | 42,764 | | | | | $ | 67,001 | | | | | $ | 82,953 | | |
Supplemental cash flow information – cash paid for interest
|
| | | $ | 1,160 | | | | | $ | 584 | | | | | $ | 609 | | |
Significant noncash transaction: | | | | | | | | | | | | | | | | | | | |
Modified retrospective adjustment for accounting principle adoption
|
| | | $ | 4,647 | | | | | $ | — | | | | | $ | — | | |
Gain on forgiveness of debt
|
| | | $ | — | | | | | $ | — | | | | | $ | 9,518 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Travel
|
| | | $ | 144,073 | | | | | $ | 73,660 | | | | | $ | 134,373 | | |
Subscription
|
| | | | 72,676 | | | | | | 91,548 | | | | | | 100,024 | | |
Other
|
| | | | 330 | | | | | | 382 | | | | | | 350 | | |
Total
|
| | | $ | 217,079 | | | | | $ | 165,590 | | | | | $ | 234,747 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Assets: | | | | | | | | | | | | | |
Accounts Receivable, net
|
| | | $ | 2,978 | | | | | $ | 2,389 | | |
Liabilities: | | | | | | | | | | | | | |
Deferred revenue, current and long term
|
| | | $ | 148,962 | | | | | $ | 191,263 | | |
| | |
Years
Ending December 31, |
| |
Amount
|
| |||
| | |
(in thousands)
|
| ||||||
2022
|
| | | | | | $ | 176,813 | | |
2023
|
| | | | | | | 8,671 | | |
2024
|
| | | | | | | 3,636 | | |
| | |
Years
Ending December 31, |
| |
Amount
|
| |||
| | |
(in thousands)
|
| ||||||
2025
|
| | | | | | | 490 | | |
2026
|
| | | | | | | 853 | | |
Thereafter
|
| | | | | | | 800 | | |
Total
|
| | | | | | $ | 191,263 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Property operations
|
| | | $ | 2,797 | | | | | $ | 5,136 | | |
Software
|
| | | | 2,185 | | | | | | 2,979 | | |
Rent
|
| | | | 633 | | | | | | 1,094 | | |
Operating supplies
|
| | | | 243 | | | | | | 1,372 | | |
Insurance
|
| | | | 253 | | | | | | 520 | | |
Total
|
| | | $ | 6,111 | | | | | $ | 11,101 | | |
| | |
Useful life
(years) |
| |
December 31,
|
| |||||||||
| | | | | |
2020
|
| |
2021
|
| ||||||
| | | | | |
(in thousands)
|
| |||||||||
Furniture, fixtures, and equipment
|
| |
5
|
| | | $ | 1,187 | | | | | $ | 1,354 | | |
Corporate office leasehold improvements
|
| |
3
|
| | | | 5,151 | | | | | | 5,156 | | |
Internal-use software
|
| |
3
|
| | | | 6,930 | | | | | | 7,947 | | |
Computer equipment
|
| |
3
|
| | | | 765 | | | | | | 1,265 | | |
Residence vehicles
|
| |
5
|
| | | | 235 | | | | | | 315 | | |
Residence leasehold improvements
|
| |
3
|
| | | | 6,075 | | | | | | 8,322 | | |
| | |
Useful life
(years) |
| |
December 31,
|
| |||||||||
| | | | | |
2020
|
| |
2021
|
| ||||||
| | | | | |
(in thousands)
|
| |||||||||
Total Cost
|
| | | | | | | 20,343 | | | | | | 24,359 | | |
Accumulated depreciation and amortization
|
| | | | | | | 11,389 | | | | | | 15,664 | | |
Net property and equipment
|
| | | | | | $ | 8,954 | | | | | $ | 8,695 | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
Numerator | | | | | | | | | | | | | | | | | | | |
Net loss attributable to common unitholders
(in thousands) |
| | | $ | (6,249) | | | | | $ | (540) | | | | | $ | (22,218) | | |
Denominator | | | | | | | | | | | | | | | | | | | |
Weighted average common units – basic
|
| | | | 1,166,154 | | | | | | 1,166,154 | | | | | | 1,166,063 | | |
Net loss per common unit – basic
|
| | | $ | (5.36) | | | | | $ | (0.46) | | | | | $ | (19.05) | | |
Weighted average common units – diluted
|
| | | | 1,166,154 | | | | | | 1,166,154 | | | | | | 1,166,063 | | |
Net loss per common unit – diluted
|
| | | $ | (5.36) | | | | | $ | (0.46) | | | | | $ | (19.05) | | |
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
Preferred units
|
| | | | 1,416,199 | | | | | | 1,416,199 | | | | | | 1,415,673 | | |
Stock options
|
| | | | 343,918 | | | | | | 299,728 | | | | | | 214,855 | | |
Preferred warrants
|
| | | | 13,684 | | | | | | 13,684 | | | | | | 13,684 | | |
Profits interests
|
| | | | 92,146 | | | | | | 197,764 | | | | | | 267,888 | | |
Anti-dilutive preferred units, stock options, warrants, and profits interests
|
| | | | 1,865,947 | | | | | | 1,927,375 | | | | | | 1,912,100 | | |
| | |
Years
Ending December 31 |
| |
Amount
|
| |||
| | | | | |
(in thousands)
|
| |||
2022
|
| | | | | | $ | 69,329 | | |
2023
|
| | | | | | | 58,744 | | |
2024
|
| | | | | | | 37,850 | | |
| | |
Years
Ending December 31 |
| |
Amount
|
| |||
| | | | | |
(in thousands)
|
| |||
2025
|
| | | | | | | 28,203 | | |
2026
|
| | | | | | | 20,345 | | |
Thereafter
|
| | | | | | | 25,716 | | |
Total
|
| | | | | | $ | 240,187 | | |
|
| | |
2019
|
| |
2020
|
| |
2021
|
|
Approximate risk-free rate
|
| |
1.55%
|
| |
0.33%
|
| |
0.49%
|
|
Average expected life
|
| |
6 years
|
| |
6 years
|
| |
6 years
|
|
Volatility
|
| |
64.3%
|
| |
65.2%
|
| |
47.6%
|
|
Estimated per unit fair value of options granted
|
| |
$35.80
|
| |
$16.67
|
| |
$12.89
|
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
(in thousands)
|
| |||||||||
United States
|
| | | $ | 28,875 | | | | | $ | 28,740 | | |
Rest of world
|
| | | | 1,312 | | | | | | 1,188 | | |
Total
|
| | | $ | 30,187 | | | | | $ | 29,928 | | |
| Assets: | | | | | | | |
| Current assets: | | | | | | | |
|
Cash
|
| | | $ | 1,242,226 | | |
|
Prepaid expenses
|
| | | | 509,248 | | |
|
Total current assets
|
| | | | 1,751,474 | | |
|
Investments held in Trust Account
|
| | | | 175,950,325 | | |
|
Total Assets
|
| | | $ | 177,701,799 | | |
|
Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Deficit:
|
| | | | | | |
| Current liabilities: | | | | | | | |
|
Accounts payable
|
| | | $ | 296,718 | | |
|
Accrued expenses
|
| | | | 70,000 | | |
|
Franchise tax payable
|
| | | | 83,836 | | |
|
Total current liabilities
|
| | | | 450,554 | | |
|
Deferred underwriting commissions
|
| | | | 6,900,000 | | |
|
Derivative warrant liabilities
|
| | | | 15,871,750 | | |
|
Total Liabilities
|
| | | | 23,222,304 | | |
| Commitments and Contingencies | | | | | | | |
|
Class A common stock; 14,654,852 shares subject to possible redemption at $10.20 per share
|
| | | | 175,950,000 | | |
| Stockholders’ Deficit: | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Class A common stock, $0.0001 par value; 100,000,000 shares authorized; 2,595,148 shares
issued and outstanding (excluding 14,654,852 shares subject to possible redemption) |
| | | | — | | |
|
Class B common stock, $0.0001 par value; 10,000,000 shares authorized; 4,312,500 shares issued and outstanding
|
| | | | 431 | | |
|
Additional paid-in capital
|
| | | | — | | |
|
Accumulated deficit
|
| | | | (21,470,936) | | |
|
Total stockholders’ deficit
|
| | | | (21,470,936) | | |
|
Total Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Deficit
|
| | | $ | 177,701,799 | | |
|
General and administrative expenses
|
| | | $ | 108,674 | | |
|
Franchise tax expenses
|
| | | | 83,836 | | |
|
Loss from operations
|
| | | | (192,510) | | |
|
Interest and investment income .
|
| | | | 325 | | |
|
Financing costs – derivative warrant liabilities .
|
| | | | (410,849) | | |
|
Change in fair value of derivative warrant liabilities .
|
| | | | (2,355,500) | | |
|
Net Loss
|
| | | $ | (2,958,534) | | |
|
Weighted average shares outstanding of Class A common stock
|
| | | | 2,079,787 | | |
|
Basic and diluted net loss per share, Class A
|
| | | $ | (0.50) | | |
|
Weighted average shares outstanding of Class B common stock
|
| | | | 3,817,819 | | |
|
Basic and diluted net loss per share, Class B
|
| | | $ | (0.50) | | |
| | |
Common Stock
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – July 31, 2020 (inception) . . . . .
|
| | | | — | | | | | $ | — | | | | | | — | | | | |
$
|
—
|
| | | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | |
Issuance of common stock to
Sponsor |
| | | | — | | | | | | — | | | | | | 4,312,500 | | | | | | 431 | | | | | | 24,569 | | | | | | — | | | | | | 25,000 | | |
Excess of cash received over fair value of private placement warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,076,250 | | | | | | — | | | | | | 1,076,250 | | |
Accretion of Class A common stock subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,100,819) | | | | | | (18,512,402) | | | | | | (19,613,221) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,958,534) | | | | | | (2,958,534) | | |
Balance – December 31, 2020
(restated) |
| | |
|
—
|
| | | | $ | — | | | | | | 4,312,500 | | | | | $ | 431 | | | | | $ | — | | | | | $ | (21,470,936) | | | | | $ | (21,470,505) | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (2,958,534) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
General and administrative expenses paid by Sponsor under note payable
|
| | | | 18,500 | | |
|
Income earned on investments held in Trust Account
|
| | | | (325) | | |
|
Financing costs – derivative warrant liabilities
|
| | | | 410,849 | | |
|
Change in fair value of derivative warrant liabilities
|
| | | | 2,355,500 | | |
| Changes in operating assets and liabilities: | | | | | | | |
|
Prepaid expenses
|
| | | | (509,248) | | |
|
Accounts payable
|
| | | | 61,811 | | |
|
Franchise tax payable
|
| | | | 83,836 | | |
|
Net cash used in operating activities
|
| | | | (537,611) | | |
| Cash Flows from Investing Activities | | | | | | | |
|
Cash deposited in Trust Account
|
| | | | (175,950,000) | | |
|
Net cash used in investing activities
|
| | | | (175,950,000) | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from note payable to related party
|
| | | | 265,312 | | |
|
Repayment of note payable to related party
|
| | | | (400,000) | | |
|
Proceeds received from initial public offering, gross
|
| | | | 172,500,000 | | |
|
Proceeds received from private placement
|
| | | | 7,175,000 | | |
|
Offering costs paid, net of reimbursement from underwriters
|
| | | | (1,810,475) | | |
|
Net cash provided by financing activities
|
| | | | 177,729,837 | | |
|
Net change in cash
|
| | | | 1,242,226 | | |
|
Cash – beginning of the period
|
| | |
|
—
|
| |
|
Cash – end of the period
|
| | | $ | 1,242,226 | | |
| Supplemental disclosure of noncash financing activities: | | | | | | | |
|
Offering costs paid in exchange for issuance of common stock to Sponsor
|
| | | $ | 25,000 | | |
|
Offering costs included in accrued expenses
|
| | | $ | 70,000 | | |
|
Offering costs included in accounts payable
|
| | | $ | 234,907 | | |
|
Offering costs included in note payable
|
| | | $ | 116,188 | | |
|
Deferred underwriting commissions in connection with the initial public offering
|
| | | $ | 6,900,000 | | |
As of December 15, 2020:
|
| |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Total assets
|
| | | $ | 178,262,938 | | | | | $ | — | | | | | $ | 178,262,938 | | |
Total liabilities
|
| | | $ | 21,335,781 | | | | | $ | — | | | | | $ | 21,335,781 | | |
Class A common stock subject to possible redemption
|
| | | | 151,927,148 | | | | | | 24,022,852 | | | | | | 175,950,000 | | |
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | |
Class A common stock
|
| | | | 235 | | | | | | (235) | | | | | | — | | |
Class B common stock
|
| | | | 431 | | | | | | — | | | | | | 431 | | |
Additional paid-in capital
|
| | | | 5,510,215 | | | | | | (5,510,215) | | | | | | — | | |
Accumulated deficit
|
| | | | (510,872) | | | | | | (18,512,402) | | | | | | (19,023,274) | | |
Total stockholders’ equity (deficit)
|
| | | $ | 5,000,009 | | | | | $ | (24,022,852) | | | | | $ | (19,022,843) | | |
Total Liabilities, Class A Common Stock Subject to Possible
Redemption and Stockholders’ Equity (Deficit) |
| | | $ | 178,262,938 | | | | | $ | — | | | | | $ | 178,262,938 | | |
Total assets
|
| | | $ | 177,701,799 | | | | | $ | — | | | | | $ | 177,701,799 | | |
Total liabilities
|
| | | $ | 23,222,304 | | | | | $ | — | | | | | $ | 23,222,304 | | |
As of December 15, 2020:
|
| |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Class A common stock subject to possible redemption
|
| | | | 149,479,490 | | | | | | 26,470,510 | | | | | | 175,950,000 | | |
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | |
Class A common stock
|
| | | | 260 | | | | | | (260) | | | | | | — | | |
Class B common stock
|
| | | | 431 | | | | | | — | | | | | | 431 | | |
Additional paid-in capital
|
| | | | 7,957,848 | | | | | | (7,957,848) | | | | | | — | | |
Accumulated deficit
|
| | | | (2,958,534) | | | | | | (18,512,402) | | | | | | (21,470,936) | | |
Total stockholders’ equity (deficit)
|
| | | $ | 5,000,005 | | | | | $ | (26,470,510) | | | | | $ | (21,470,505) | | |
Total Liabilities, Class A Common Stock Subject to Possible
Redemption and Stockholders’ Equity (Deficit) |
| | | $ | 177,701,799 | | | | | $ | — | | | | | $ | 177,701,799 | | |
|
For the Period from July 31, 2020 (inception) through December 31, 2020
|
| ||||||||||||||||||
| | |
As Restated
|
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Supplemental Disclosure of Noncash Financing Activities:
|
| | | | | | | | | | | | | | | | | | |
Initial value of Class A common stock subject to
possible redemption |
| | | $ | 165,443,398 | | | | | $ | (165,443,398) | | | | | $ | — | | |
Change in value of Class A common stock subject to possible redemption
|
| | | $ | (15,963,908) | | | | | $ | 15,963,908 | | | | | $ | — | | |
| | |
Earnings Per Share for Class A Common Stock
|
| |||||||||||||||
| | |
As Previously Reported
|
| |
Adjustment
|
| |
As Restated
|
| |||||||||
For the Period from July 31, 2020 (inception) through December 31, 2020
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (2,958,534) | | | | | $ | — | | | | | $ | (2,958,534) | | |
Weighted average shares outstanding
|
| | | | 17,250,000 | | | | | | (15,170,213) | | | | | | 2,079,787 | | |
Basic and diluted earnings per share
|
| | | $ | 0.00 | | | | | $ | (0.50) | | | | | $ | (0.50) | | |
| | |
Earnings Per Share for Class B Common Stock
|
| |||||||||||||||
| | |
As Previously Reported
|
| |
Adjustment
|
| |
As Restated
|
| |||||||||
For the Period from July 31, 2020 (inception) through December 31, 2020
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (2,958,534) | | | | | $ | — | | | | | $ | (2,958,534) | | |
Weighted average shares outstanding
|
| | | | 3,817,819 | | | | | | 0 | | | | | | 3,817,819 | | |
| | |
Earnings Per Share for Class B Common Stock
|
| |||||||||||||||
| | |
As Previously Reported
|
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Basic and diluted earnings per share
|
| | | $ | (0.77) | | | | | $ | 0.27 | | | | | $ | (0.50) | | |
| | |
The Period From July 31, 2020
(Inception) through December 31, 2020 |
| |||||||||
| | |
Class A
|
| |
Class B
|
| ||||||
Basic and diluted net loss per common stock: | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Allocation of net loss
|
| | | $ | (1,043,325) | | | | | $ | (1,915,209) | | |
Denominator: | | | | | | | | | | | | | |
Basic and diluted weighted average common stock outstanding
|
| | | | 2,079,787 | | | | | | 3,817,819 | | |
| | |
The Period From July 31, 2020
(Inception) through December 31, 2020 |
| |||||||||
| | |
Class A
|
| |
Class B
|
| ||||||
Basic and diluted net loss per common stock
|
| | | $ | (0.50) | | | | | $ | (0.50) | | |
|
|
Gross proceeds from Initial Public Offering
|
| | | $ | 172,500,000 | | |
| Less: | | | | | | | |
|
Fair value of Public Warrants at issuance
|
| | | | (7,417,500) | | |
|
Offering costs allocated to Class A common stock subject to possible redemption
|
| | | | (8,745,721) | | |
|
Plus:
|
| | | | | | |
|
Accretion on Class A common stock subject to possible redemption amount
|
| | | | 19,613,221 | | |
|
Class A common stock subject to possible redemption
|
| | | $ | 175,950,000 | | |
Description
|
| |
Quoted
Prices in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account
|
| | | $ | 172,500,000 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 15,871,750 | | |
| | |
As of December 15, 2020
|
| |
As of December 31, 2020
|
| ||||||
| | |
Public and Private
|
| |
Public and Private
|
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Volatility
|
| | | | 15.0% | | | | | | 15.0% | | |
Stock price
|
| | | $ | 9.57 | | | | | $ | 9.98 | | |
Expected life of the options to convert
|
| | | | 6.54 | | | | | | 6.5 | | |
Risk-free rate
|
| | | | 0.58% | | | | | | 0.58% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
|
Derivative warrant liabilities at July 31, 2020 (inception)
|
| | | $ | — | | |
|
Issuance of Public and Private Warrants
|
| | | | 13,516,250 | | |
|
Change in fair value of derivative warrant liabilities
|
| | | | 2,355,500 | | |
|
Derivative warrant liabilities at December 31, 2020
|
| | | $ | 15,871,750 | | |
| | |
December 31, 2020
|
| |||
Current | | | | | | | |
Federal
|
| | | $ | — | | |
State
|
| | | | — | | |
Deferred
|
| | | | | | |
Federal
|
| | | | (40,359) | | |
State
|
| | | | — | | |
Valuation allowance
|
| | | | 40,359 | | |
Income tax provision
|
| | | $ | — | | |
| | |
December 31, 2020
|
| |||
Deferred tax assets: | | | | | | | |
Net operating loss carryover
|
| | | $ | 17,537 | | |
Start-up/Organization costs
|
| | | | 22,822 | | |
Total deferred tax assets
|
| | | | 40,359 | | |
| | |
December 31, 2020
|
| |||
Valuation allowance
|
| | | | (40,359) | | |
Deferred tax asset, net of allowance
|
| | | $ | — | | |
|
| | |
December 31, 2020
|
| |||
Statutory Federal income tax rate
|
| | | | 21.0% | | |
Financing cost – derivative warrant liabilities
|
| | | | (16.72)% | | |
Change in fair value of derivative warrant liabilities
|
| | | | (2.92)% | | |
Change in Valuation Allowance
|
| | | | (1.4)% | | |
Income Taxes Benefit
|
| | | | 0.0% | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 112,881 | | | | | $ | 1,242,226 | | |
Prepaid expenses
|
| | | | 158,852 | | | | | | 509,248 | | |
Total current assets
|
| | | | 271,733 | | | | | | 1,751,474 | | |
Investments held in Trust Account
|
| | | | 175,992,381 | | | | | | 175,950,325 | | |
Total Assets
|
| | | $ | 176,264,114 | | | | | $ | 177,701,799 | | |
Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Deficit:
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,971,179 | | | | | $ | 296,718 | | |
Accrued expenses
|
| | | | 1,129,500 | | | | | | 70,000 | | |
Franchise tax payable
|
| | | | 178,303 | | | | | | 83,836 | | |
Total current liabilities
|
| | | | 4,278,982 | | | | | | 450,554 | | |
Deferred underwriting commissions
|
| | | | 6,900,000 | | | | | | 6,900,000 | | |
Derivative warrant liabilities
|
| | | | 15,484,000 | | | | | | 15,871,750 | | |
Total Liabilities
|
| | | | 26,662,982 | | | | | | 23,222,304 | | |
Commitments and Contingencies
|
| | | | | | | | | | | | |
Class A common stock subject to possible redemption; $0.0001 par value; 17,250,000 shares issued and outstanding at redemption value of $10.20 per share at December 31, 2021 and 2020
|
| | | | 175,950,000 | | | | | | 175,950,000 | | |
Stockholders’ Deficit: | | | | ||||||||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued
or outstanding |
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 100,000,000 shares authorized; no non-redeemable shares issued or outstanding
|
| | | | — | | | | | | — | | |
Class B common stock, $0.0001 par value; 10,000,000 shares authorized; 4,312,500 shares issued and outstanding at December 31, 2021 and
2020 |
| | | | 431 | | | | | | 431 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (26,349,299) | | | | | | (21,470,936) | | |
Total Stockholders’ deficit
|
| | | | (26,348,868) | | | | | | (21,470,505) | | |
Total Liabilities, Class A Common Stock Subject to Possible Redemption and
Stockholders’ Deficit |
| | | $ | 176,264,114 | | | | | $ | 177,701,799 | | |
| | |
For the Year Ended
December 31, 2021 |
| |
For the Period from
July 31, 2020 (inception) through December 31, 2020 |
| ||||||
General and administrative expenses
|
| | | $ | 5,155,793 | | | | | $ | 108,674 | | |
Franchise tax expenses
|
| | | | 152,376 | | | | | | 83,836 | | |
Loss from operations
|
| | | | (5,308,169) | | | | | | (192,510) | | |
Other income (expenses): | | | | | | | | | | | | | |
Income earned on investments held in Trust Account
|
| | | | 42,056 | | | | | | 325 | | |
Financing costs – derivative warrant liabilities
|
| | | | — | | | | | | (410,849) | | |
Change in fair value of derivative warrant liabilities
|
| | | | 387,750 | | | | | | (2,355,500) | | |
Net loss
|
| | | $ | (4,878,363) | | | | | $ | (2,958,534) | | |
Weighted average shares outstanding of Class A common stock
|
| | | | 17,250,000 | | | | | | 2,079,787 | | |
Basic and diluted net loss per share, Class A common stock
|
| | | $ | (0.23) | | | | | $ | (0.50) | | |
Weighted average shares outstanding of Class B common stock
|
| | | | 4,312,500 | | | | | | 3,817,819 | | |
Basic and diluted net loss per share, Class B common stock
|
| | | $ | (0.23) | | | | | $ | (0.50) | | |
| | |
Common Stock
|
| | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| | | |||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | | | | | | ||||||||||||||||||||||||||||||
Balance – December 31,
2020 |
| | |
|
—
|
| | | | $ | — | | | | | | 4,312,500 | | | | | $ | 431 | | | | | $ | — | | | | | $ | (21,470,936) | | | | | $ | (21,470,505) | | | | | ||||
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,878,363) | | | | | | (4,878,363) | | | | | ||||
Balance – December 31,
2021 |
| | |
|
—
|
| | | | $ | — | | | | | | 4,312,500 | | | | | $ | 431 | | | | | $ | — | | | | | $ | (26,349,299) | | | | | $ | (26,348,868) | | | | |
| | |
Common Stock
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – July 31, 2020 (inception)
|
| | |
|
—
|
| | | | $ | — | | | | |
|
—
|
| | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common stock to Sponsor
|
| | | | — | | | | | | — | | | | | | 4,312,500 | | | | | | 431 | | | | | | 24,569 | | | | | | — | | | | | | 25,000 | | |
Excess cash received over the fair value of the private warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,076,250 | | | | | | — | | | | | | 1,076,250 | | |
Accretion of Class A common stock subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,100,819) | | | | | | (18,512,402) | | | | | | (19,613,221) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,958,534) | | | | | | (2,958,534) | | |
Balance – December 31,
2020 |
| | | | — | | | | | $ | — | | | | | | 4,312,500 | | | | | $ | 431 | | | | | $ | — | | | | | $ | (21,470,936) | | | | | $ | (21,470,505) | | |
| | |
For the Year Ended
December 31, 2021 |
| |
For the Period from
July 31, 2020 (inception) through December 31, 2020 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,878,363) | | | | | $ | (2,958,534) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Income earned on investments held in Trust Account
|
| | | | (42,056) | | | | | | (325) | | |
Financing costs – derivative warrant liabilities
|
| | | | — | | | | | | 410,849 | | |
Change in fair value of derivative warrant liabilities
|
| | | | (387,750) | | | | | | 2,355,500 | | |
General and administrative expenses paid by Sponsor under note payable
|
| | | | — | | | | | | 18,500 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | | 2,674,461 | | | | | | 61,811 | | |
Accrued expenses
|
| | | | 1,059,500 | | | | | | — | | |
Franchise tax payable
|
| | | | 94,467 | | | | | | 83,836 | | |
Net cash used in operating activities
|
| | | | (1,129,345) | | | | | | (537,611) | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Cash deposited in Trust Account
|
| | | | — | | | | | | (175,950,000) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (175,950,000) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 350,396 | | | | | | (509,248) | | |
Proceeds from note payable to related party
|
| | | | — | | | | | | 265,312 | | |
Repayment of note payable to related party
|
| | | | — | | | | | | (400,000) | | |
Proceeds received from initial public offering, gross
|
| | | | — | | | | | | 172,500,000 | | |
Proceeds received from private placement
|
| | | | — | | | | | | 7,175,000 | | |
Offering costs paid, net of reimbursement from underwriters
|
| | | | — | | | | | | (1,810,475) | | |
Net cash provided by financing activities
|
| | | | — | | | | | | 177,729,837 | | |
Net change in cash
|
| | | | (1,129,345) | | | | | | 1,242,226 | | |
Cash – beginning of the period
|
| | |
|
1,242,226
|
| | | |
|
—
|
| |
Cash – end of the period
|
| | | $ | 112,881 | | | | | $ | 1,242,226 | | |
Supplemental disclosure of noncash financing activities: | | | | | | | | | | | | | |
Offering costs paid in exchange for issuance of common stock to
Sponsor |
| | | $ | — | | | | | $ | 25,000 | | |
Offering costs included in accrued expenses
|
| | | $ | — | | | | | $ | 70,000 | | |
Offering costs included in accounts payable
|
| | | $ | — | | | | | $ | 234,907 | | |
Offering costs included in note payable
|
| | | $ | — | | | | | $ | 116,188 | | |
Deferred underwriting commissions in connection with initial public
offering |
| | | $ | — | | | | | $ | 6,900,000 | | |
| | |
For the Year Ended December 31, 2021
|
| |
For the Period from July 31,
2020 (inception) through December 31, 2020 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net loss per common stock:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net loss
|
| | | $ | (3,902,690) | | | | | $ | (975,673) | | | | | $ | (1,043,325) | | | | | $ | (1,915,209) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average common stock outstanding
|
| | | | 17,250,000 | | | | | | 4,312,500 | | | | | | 2,079,787 | | | | | | 3,817,819 | | |
Basic and diluted net loss per common stock
|
| | | $ | (0.23) | | | | | $ | (0.23) | | | | | $ | (0.50) | | | | | $ | (0.50) | | |
|
Gross proceeds from Initial Public Offering
|
| | | $ | 172,500,000 | | |
| Less: | | | | | | | |
|
Fair value of Public Warrants at issuance
|
| | | | (7,417,500) | | |
|
Offering costs allocated to Class A common stock subject to possible redemption
|
| | | | (8,745,721) | | |
| Plus: | | | | | | | |
|
Accretion on Class A common stock subject to possible redemption amount
|
| | | | 19,613,221 | | |
|
Class A common stock subject to possible redemption
|
| | | $ | 175,950,000 | | |
Description
|
| |
Quoted Prices in Active
Markets (Level 1) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| |
Significant Other
Observable Inputs (Level 2) |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account
|
| | | $ | 175,992,381 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities (public)
|
| | | $ | 8,452,500 | | | | | $ | — | | | | | $ | — | | |
Derivative warrant liabilities (private)
|
| | | $ | — | | | | | $ | 7,031,500 | | | | | $ | — | | |
Description
|
| |
Quoted Prices in Active
Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account
|
| | | $ | 175,950,325 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities (public)
|
| | | $ | — | | | | | $ | — | | | | | $ | 8,625,000 | | |
Derivative warrant liabilities (private)
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,246,750 | | |
| | |
At initial issuance
|
| |||
Exercise price
|
| | | $ | 11.50 | | |
Volatility
|
| | | | 15.4% | | |
Stock price
|
| | | $ | 9.98 | | |
Expected life of the options to convert
|
| | | | 6.54 | | |
Risk-free rate
|
| | | | 0.58% | | |
Dividend yield
|
| | | | 0.0% | | |
|
Derivative warrant liabilities at January 1, 2021
|
| | | $ | 15,871,750 | | |
|
Transfer of public warrant liabilities to Level 1
|
| | | | (8,625,000) | | |
|
Change in fair value of warrant liabilities
|
| | | | (2,870,000) | | |
|
Derivative warrant liabilities at March 31, 2021
|
| | | | 4,376,750 | | |
|
Transfer of private warrant liabilities to Level 1
|
| | | | (4,376,750) | | |
|
Change in fair value of warrant liabilities
|
| | | | — | | |
|
Derivative warrant liabilities at December 31, 2021
|
| | | $ | — | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Current | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | — | | | | | | — | | |
Deferred | | | | | | | | | | | | | |
Federal
|
| | | | (1,111,168) | | | | | | (40,359) | | |
State
|
| | | | — | | | | | | — | | |
Valuation allowance
|
| | | | 1,111,168 | | | | | | 40,359 | | |
Income tax provision
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryover
|
| | | $ | 5,630 | | | | | $ | 17,537 | | |
Start-up/Organization costs
|
| | | | 1,105,538 | | | | | | 22,822 | | |
Total deferred tax assets
|
| | | | 1,111,168 | | | | | | 40,359 | | |
Valuation allowance
|
| | | | (1,111,168) | | | | | | (40,359) | | |
Deferred tax asset, net of allowance
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Statutory Federal income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
Financing cost – derivative warrant liabilities
|
| | | | 0.0% | | | | | | (2.92)% | | |
Change in fair value of derivative warrant liabilities
|
| | | | 1.67% | | | | | | (16.72)% | | |
Change in Valuation Allowance
|
| | | | (22.7)% | | | | | | (1.4)% | | |
Income Taxes Expense (Benefit) .
|
| | | | 0.0% | | | | | | 0.0% | | |