(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||||||||
| (Address of principal executive offices) | (Zip Code) | |||||||
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
| Exhibit No. | Description | |||||||
99.1 | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |||||||
| Evolv Technologies Holdings, Inc. | ||||||||
| Date: November 9, 2022 | By: | /s/ Peter George | ||||||
| Name: | Peter George | |||||||
| Title: | Chief Executive Officer | |||||||
| 2022 Business Outlook | ||||||||||||||
| Estimate (In millions) | Issued August 10, 2022 | Issued November 9, 2022 | ||||||||||||
| Total Revenue | $29-$31 | $46-$48 | ||||||||||||
Annual Recurring Revenue3 (ARR) at 12/31 | $27-$28 | $31-$32 | ||||||||||||
Adjusted EBITDA4 | ($65-$67) | No change | ||||||||||||
| Cash and Cash Equivalents | $220-$230 | No change | ||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Revenue: | |||||||||||||||||||||||
| Product revenue | $ | 9,839 | $ | 5,395 | $ | 19,179 | $ | 10,279 | |||||||||||||||
| Subscription revenue | 5,198 | 2,312 | 12,208 | 5,060 | |||||||||||||||||||
| Service revenue | 1,493 | 717 | 2,923 | 1,456 | |||||||||||||||||||
| Total revenue | 16,530 | 8,424 | 34,310 | 16,795 | |||||||||||||||||||
| Cost of revenue: | |||||||||||||||||||||||
| Cost of product revenue | 12,960 | 2,967 | 23,513 | 7,386 | |||||||||||||||||||
| Cost of subscription revenue | 2,207 | 1,277 | 5,730 | 3,080 | |||||||||||||||||||
| Cost of service revenue | 1,138 | 713 | 3,392 | 1,685 | |||||||||||||||||||
| Total cost of revenue | 16,305 | 4,957 | 32,635 | 12,151 | |||||||||||||||||||
| Gross profit | 225 | 3,467 | 1,675 | 4,644 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Research and development | 5,616 | 3,612 | 13,947 | 8,399 | |||||||||||||||||||
| Sales and marketing | 11,746 | 10,024 | 33,169 | 17,756 | |||||||||||||||||||
| General and administrative | 8,839 | 7,535 | 29,268 | 12,058 | |||||||||||||||||||
| Loss from impairment of property and equipment | 626 | 1,656 | 1,038 | 1,656 | |||||||||||||||||||
| Total operating expenses | 26,827 | 22,827 | 77,422 | 39,869 | |||||||||||||||||||
| Loss from operations | (26,602) | (19,360) | (75,747) | (35,225) | |||||||||||||||||||
| Other income (expense), net: | |||||||||||||||||||||||
| Interest expense | (188) | (295) | (489) | (5,952) | |||||||||||||||||||
| Interest income | 1,052 | — | 1,611 | — | |||||||||||||||||||
| Other expense, net | (57) | (669) | (57) | (669) | |||||||||||||||||||
| Loss on extinguishment of debt | — | (865) | — | (12,685) | |||||||||||||||||||
| Change in fair value of derivative liability | — | 475 | — | (1,745) | |||||||||||||||||||
| Change in fair value of contingent earn-out liability | 7,245 | 32,609 | 9,754 | 32,609 | |||||||||||||||||||
| Change in fair value of contingently issuable common stock liability | 1,081 | 5,718 | 2,529 | 5,718 | |||||||||||||||||||
| Change in fair value of public warrant liability | (1,146) | 3,152 | 4,297 | 3,152 | |||||||||||||||||||
| Change in fair value of common stock warrant liability | — | 42 | — | (879) | |||||||||||||||||||
| Total other income (expense), net | $ | 7,987 | $ | 40,167 | $ | 17,645 | $ | 19,549 | |||||||||||||||
| Net income (loss) attributable to common stockholders – basic | $ | (18,615) | $ | 20,807 | $ | (58,102) | $ | (15,676) | |||||||||||||||
| Net income (loss) attributable to common stockholders – diluted | $ | (18,615) | $ | 21,278 | $ | (58,102) | $ | (15,676) | |||||||||||||||
| Weighted average common shares outstanding | |||||||||||||||||||||||
| Basic | 144,117,273 | 119,745,196 | 143,522,555 | 47,772,253 | |||||||||||||||||||
| Diluted | 144,117,273 | 153,936,436 | 143,522,555 | 47,772,253 | |||||||||||||||||||
| Net income (loss) per share | |||||||||||||||||||||||
| Basic | $ | (0.13) | $ | 0.17 | $ | (0.40) | $ | (0.33) | |||||||||||||||
| Diluted | $ | (0.13) | $ | 0.14 | $ | (0.40) | $ | (0.33) | |||||||||||||||
| Net income (loss) | $ | (18,615) | $ | 20,807 | $ | (58,102) | $ | (15,676) | |||||||||||||||
| Other comprehensive income (loss) | |||||||||||||||||||||||
| Cumulative translation adjustment | 45 | — | 35 | — | |||||||||||||||||||
| Total other comprehensive income | 45 | — | 35 | — | |||||||||||||||||||
| Total comprehensive income (loss) | $ | (18,570) | $ | 20,807 | $ | (58,067) | $ | (15,676) | |||||||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 218,499 | $ | 307,492 | |||||||
| Restricted cash | 400 | 400 | |||||||||
| Accounts receivable, net | 21,199 | 6,477 | |||||||||
| Inventory | 6,732 | 2,890 | |||||||||
| Current portion of contract assets | 5,291 | 1,459 | |||||||||
| Current portion of commission asset | 2,413 | 1,645 | |||||||||
| Prepaid expenses and other current assets | 20,223 | 10,757 | |||||||||
| Total current assets | 274,757 | 331,120 | |||||||||
| Restricted cash, noncurrent | 275 | 275 | |||||||||
| Contract assets, noncurrent | 1,524 | 3,418 | |||||||||
| Commission asset, noncurrent | 4,607 | 3,719 | |||||||||
| Property and equipment, net | 40,532 | 23,783 | |||||||||
| Operating lease right-of-use assets | 1,882 | — | |||||||||
| Other assets | 2,045 | 542 | |||||||||
| Total assets | $ | 325,622 | $ | 362,857 | |||||||
| Liabilities and Stockholders’ Equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 11,139 | $ | 6,045 | |||||||
| Accrued expenses and other current liabilities | 8,884 | 9,551 | |||||||||
| Current portion of deferred revenue | 15,852 | 6,599 | |||||||||
| Current portion of deferred rent | — | 135 | |||||||||
| Current portion of long-term debt | 4,000 | 2,000 | |||||||||
| Current portion of operating lease liabilities | 1,106 | — | |||||||||
| Total current liabilities | 40,981 | 24,330 | |||||||||
| Deferred revenue, noncurrent | 9,234 | 2,475 | |||||||||
| Deferred rent, noncurrent | — | 333 | |||||||||
| Long-term debt, noncurrent | 4,959 | 7,945 | |||||||||
| Operating lease liabilities, noncurrent | 1,147 | — | |||||||||
| Contingent earn-out liability | 11,452 | 21,206 | |||||||||
| Contingently issuable common stock liability | 2,735 | 5,264 | |||||||||
| Public warrant liability | 6,733 | 11,030 | |||||||||
| Total liabilities | 77,241 | 72,583 | |||||||||
| Stockholders’ equity: | |||||||||||
| Preferred stock, $0.0001 par value; 100,000,000 authorized at September 30, 2022 and December 31, 2021; no shares issued and outstanding at September 30, 2022 and December 31, 2021 | — | — | |||||||||
Common stock, $0.0001 par value; 1,100,000,000 shares authorized at September 30, 2022 and December 31, 2021; 144,434,717 and 142,745,021 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively | 14 | 14 | |||||||||
| Additional paid-in capital | 412,238 | 396,064 | |||||||||
| Accumulated other comprehensive income | 35 | — | |||||||||
| Accumulated deficit | (163,906) | (105,804) | |||||||||
| Stockholders’ equity | 248,381 | 290,274 | |||||||||
| Total liabilities and stockholders’ equity | $ | 325,622 | $ | 362,857 | |||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net loss | $ | (58,102) | $ | (15,676) | |||||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||
| Depreciation and amortization | 3,782 | 1,948 | |||||||||
| Write-off of inventory | 559 | 400 | |||||||||
| Adjustment to property and equipment for sales type leases | (625) | — | |||||||||
| Loss from impairment of property and equipment | 1,038 | 1,656 | |||||||||
| Loss on disposal of property and equipment | — | 659 | |||||||||
| Stock-based compensation | 15,513 | 6,032 | |||||||||
| Non-cash interest expense | 14 | 5,561 | |||||||||
| Non-cash lease expense | 602 | — | |||||||||
| Provision recorded for allowance for doubtful accounts | 100 | (63) | |||||||||
| Loss on extinguishment of debt | — | 12,685 | |||||||||
| Change in fair value of derivative liability | — | 1,745 | |||||||||
| Change in fair value of common stock warrant liability | — | 879 | |||||||||
| Change in fair value of earn-out liability | (9,754) | (32,609) | |||||||||
| Change in fair value of contingently issuable common stock | (2,529) | (5,718) | |||||||||
| Change in fair value of public warrant liability | (4,297) | (3,152) | |||||||||
| Changes in operating assets and liabilities | |||||||||||
| Accounts receivable | (14,822) | (5,866) | |||||||||
| Inventory | (4,401) | (736) | |||||||||
| Commission assets | (1,656) | (1,102) | |||||||||
| Contract assets | (1,938) | (3,477) | |||||||||
| Other assets | (629) | 23 | |||||||||
| Prepaid expenses and other current assets | (9,009) | (11,535) | |||||||||
| Accounts payable | 2,177 | 240 | |||||||||
| Deferred revenue | 16,005 | 2,352 | |||||||||
| Deferred rent | — | 397 | |||||||||
| Warranty Reserve | — | (42) | |||||||||
| Accrued expenses and other current liabilities | (750) | 2,834 | |||||||||
| Operating lease liability | (699) | — | |||||||||
| Net cash used in operating activities | (69,421) | (42,565) | |||||||||
| Cash flows from investing activities: | |||||||||||
| Development of internal-use software | (1,936) | — | |||||||||
| Purchases of property and equipment | (17,554) | (10,994) | |||||||||
| Proceeds from sale of property and equipment | 312 | — | |||||||||
| Net cash used in investing activities | (19,178) | (10,994) | |||||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from exercise of stock options | 571 | 777 | |||||||||
| Proceeds from issuance of common stock from the PIPE Investment | — | 300,000 | |||||||||
| Proceeds from the closing of the Merger | — | 84,945 | |||||||||
| Payment of offering costs from the closing of the Merger and PIPE Investment | — | (33,968) | |||||||||
| Repayment of financing obligations | — | (359) | |||||||||
| Proceeds from long-term debt, net of issuance costs | — | 31,882 | |||||||||
| Repayment of principal on long-term debt | (1,000) | — | |||||||||
| Net cash provided by (used in) financing activities | (429) | 383,277 | |||||||||
| Effect of exchange rate changes on cash and cash equivalents | 35 | — | |||||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | (88,993) | 329,718 | |||||||||
| Cash, cash equivalents and restricted cash | |||||||||||
| Cash, cash equivalents and restricted cash at beginning of period | 308,167 | 4,704 | |||||||||
| Cash, cash equivalents and restricted cash at end of period | $ | 219,174 | $ | 334,422 | |||||||
| Three Months Ended September 30, 2021 | Nine Months Ended September 30, 2021 | ||||||||||||||||||||||||||||||||||
| As Previously Reported | Adjustment | As Revised | As Previously Reported | Adjustment | As Revised | ||||||||||||||||||||||||||||||
| Revenue: | |||||||||||||||||||||||||||||||||||
| Product revenue | $ | 5,345 | $ | 50 | $ | 5,395 | $ | 10,299 | $ | (20) | $ | 10,279 | |||||||||||||||||||||||
| Subscription revenue | 2,305 | 7 | 2,312 | 5,118 | (58) | 5,060 | |||||||||||||||||||||||||||||
| Service revenue | 717 | — | 717 | 1,429 | 27 | 1,456 | |||||||||||||||||||||||||||||
| Total revenue | 8,367 | 57 | 8,424 | 16,846 | (51) | 16,795 | |||||||||||||||||||||||||||||
| Cost of revenue: | |||||||||||||||||||||||||||||||||||
| Cost of product revenue | 2,933 | 34 | 2,967 | 7,237 | 149 | 7,386 | |||||||||||||||||||||||||||||
| Cost of subscription revenue | 1,086 | 191 | 1,277 | 2,542 | 538 | 3,080 | |||||||||||||||||||||||||||||
| Cost of service revenue | 192 | 521 | 713 | 732 | 953 | 1,685 | |||||||||||||||||||||||||||||
| Total cost of revenue | 4,211 | 746 | 4,957 | 10,511 | 1,640 | 12,151 | |||||||||||||||||||||||||||||
| Gross profit | 4,156 | (689) | 3,467 | 6,335 | (1,691) | 4,644 | |||||||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||
| Research and development | 3,641 | (29) | 3,612 | 8,330 | 69 | 8,399 | |||||||||||||||||||||||||||||
| Sales and marketing expense | 8,510 | 1,514 | 10,024 | 17,284 | 472 | 17,756 | |||||||||||||||||||||||||||||
| General and administrative | 6,983 | 552 | 7,535 | 11,162 | 896 | 12,058 | |||||||||||||||||||||||||||||
| Loss from impairment of property and equipment | 1,656 | — | 1,656 | 1,656 | — | 1,656 | |||||||||||||||||||||||||||||
| Total operating expenses | 20,790 | 2,037 | 22,827 | 38,432 | 1,437 | 39,869 | |||||||||||||||||||||||||||||
| Loss from operations | (16,634) | (2,726) | (19,360) | (32,097) | (3,128) | (35,225) | |||||||||||||||||||||||||||||
| Other income (expense), net: | |||||||||||||||||||||||||||||||||||
| Interest expense, net | (286) | (9) | (295) | (5,988) | 36 | (5,952) | |||||||||||||||||||||||||||||
| Other expense, net | (669) | — | (669) | (669) | — | (669) | |||||||||||||||||||||||||||||
| Loss on extinguishment of debt | (865) | — | (865) | (12,685) | — | (12,685) | |||||||||||||||||||||||||||||
| Change in fair value of derivative liability | 475 | — | 475 | (1,745) | — | (1,745) | |||||||||||||||||||||||||||||
| Change in fair value of contingent earn-out liability | 31,818 | 791 | 32,609 | 31,818 | 791 | 32,609 | |||||||||||||||||||||||||||||
| Change in fair value of contingently issuable common stock liability | 5,718 | — | 5,718 | 5,718 | — | 5,718 | |||||||||||||||||||||||||||||
| Change in fair value of public warrant liability | 3,152 | — | 3,152 | 3,152 | — | 3,152 | |||||||||||||||||||||||||||||
| Change in fair value of common stock warrant liability | 42 | — | 42 | (879) | — | (879) | |||||||||||||||||||||||||||||
| Total other income (expense), net | 39,385 | 782 | 40,167 | 18,722 | 827 | 19,549 | |||||||||||||||||||||||||||||
| Net income (loss) attributable to common stockholders - basic | $ | 22,751 | $ | (1,944) | $ | 20,807 | $ | (13,375) | $ | (2,301) | $ | (15,676) | |||||||||||||||||||||||
| Net income (loss) attributable to common stockholders - diluted | $ | 23,222 | $ | (1,944) | $ | 21,278 | $ | (13,375) | $ | (2,301) | $ | (15,676) | |||||||||||||||||||||||
| December 31, 2021 | |||||||||||
| As Previously Reported | Adjustment | As Revised | |||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 307,492 | $ | — | $ | 307,492 | |||||
| Restricted cash | 400 | — | 400 | ||||||||
| Accounts receivable, net | 6,477 | — | 6,477 | ||||||||
| Inventory | 5,140 | (2,250) | 2,890 | ||||||||
| Current portion of contract assets | 1,459 | — | 1,459 | ||||||||
| Current portion of commission asset | 1,645 | — | 1,645 | ||||||||
| Prepaid expenses and other current assets | 11,047 | (290) | 10,757 | ||||||||
| Total current assets | 333,660 | (2,540) | 331,120 | ||||||||
| Restricted cash, noncurrent | 275 | — | 275 | ||||||||
| Contract assets, noncurrent | 3,418 | — | 3,418 | ||||||||
| Commission asset, noncurrent | 3,719 | — | 3,719 | ||||||||
| Property and equipment, net | 21,592 | 2,191 | 23,783 | ||||||||
| Other assets | 401 | 141 | 542 | ||||||||
| Total assets | $ | 363,065 | $ | (208) | $ | 362,857 | |||||
| Liabilities and Stockholders’ Equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 6,363 | $ | (318) | $ | 6,045 | |||||
| Accrued expenses and other current liabilities | 9,183 | 368 | 9,551 | ||||||||
| Current portion of deferred revenue | 6,690 | (91) | 6,599 | ||||||||
| Current portion of deferred rent | 135 | — | 135 | ||||||||
| Current portion of long-term debt | 2,000 | — | 2,000 | ||||||||
| Total current liabilities | 24,371 | (41) | 24,330 | ||||||||
| Deferred revenue, noncurrent | 2,475 | — | 2,475 | ||||||||
| Deferred rent, noncurrent | 333 | — | 333 | ||||||||
| Long-term debt, noncurrent | 7,945 | — | 7,945 | ||||||||
| Contingent earn-out liability | 20,809 | 397 | 21,206 | ||||||||
| Contingently issuable common stock liability | 5,264 | — | 5,264 | ||||||||
| Public warrant liability | 11,030 | — | 11,030 | ||||||||
| Total liabilities | 72,227 | 356 | 72,583 | ||||||||
| Stockholders’ equity: | |||||||||||
| Convertible preferred stock | — | — | — | ||||||||
| Common stock | 14 | — | 14 | ||||||||
| Additional paid-in capital | 395,563 | 501 | 396,064 | ||||||||
| Accumulated deficit | (104,739) | (1,065) | (105,804) | ||||||||
| Stockholders’ equity | 290,838 | (564) | 290,274 | ||||||||
| Total liabilities and stockholders’ equity | $ | 363,065 | $ | (208) | $ | 362,857 | |||||
| Twelve Months Ended December 31, 2022 | |||||||||||
| High | Low | ||||||||||
| Net income (loss) | $ | (76,000) | $ | (78,000) | |||||||
| Adjustments to reconcile net income (loss) to Adjusted EBITDA: | |||||||||||
| Depreciation and amortization | 5,000 | 5,000 | |||||||||
| Stock-based compensation | 19,000 | 19,000 | |||||||||
| Other one-time expenses | 5,000 | 5,000 | |||||||||
| Other (income) expense | (18,000) | (18,000) | |||||||||
| Adjusted EBITDA | $ | (65,000) | $ | (67,000) | |||||||
| Three Months Ended or as of, | ||||||||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | March 31, 2021 | June 30, 2021 | September 30, 2021 | December 31, 2021 | March 31, 2022 | June 30, 2022 | September 30, 2022 | |||||||||||||||||||||||||||||||||||||
| New customers | 13 | 21 | 23 | 27 | 44 | 53 | 92 | |||||||||||||||||||||||||||||||||||||
| Total contract value of orders booked | $ | 8,424 | $ | 10,476 | $ | 16,995 | $ | 17,916 | $ | 19,167 | $ | 22,066 | $ | 45,353 | ||||||||||||||||||||||||||||||
| Annual recurring revenue | $ | 5,424 | $ | 7,423 | $ | 9,932 | $ | 12,907 | $ | 16,641 | $ | 20,865 | $ | 28,741 | ||||||||||||||||||||||||||||||
| Remaining performance obligation | $ | 17,658 | $ | 24,930 | $ | 34,152 | $ | 51,430 | $ | 63,750 | $ | 80,978 | $ | 109,407 | ||||||||||||||||||||||||||||||
| Net additions | 64 | 113 | 176 | 136 | 207 | 237 | 545 | |||||||||||||||||||||||||||||||||||||
| Ending deployed units | 278 | 391 | 567 | 703 | 910 | 1,147 | 1,692 | |||||||||||||||||||||||||||||||||||||
| Three Months Ended, | ||||||||||||||||||||||||||||||||||||||||||||
| March 31, 2021 | June 30, 2021 | September 30, 2021 | December 31, 2021 | March 31, 2022 | June 30, 2022 | September 30, 2022 | ||||||||||||||||||||||||||||||||||||||
| Operating expenses, GAAP | $ | 9,400 | $ | 7,642 | $ | 22,826 | $ | 19,429 | $ | 24,760 | $ | 25,835 | $ | 26,827 | ||||||||||||||||||||||||||||||
Stock-based compensation(1) | (300) | (1,052) | (4,589) | (3,513) | (3,819) | (4,781) | (6,298) | |||||||||||||||||||||||||||||||||||||
| Restructuring expenses | — | — | — | — | (324) | 13 | — | |||||||||||||||||||||||||||||||||||||
| Loss on impairment of lease equipment | — | — | (1,656) | (213) | (96) | (316) | (626) | |||||||||||||||||||||||||||||||||||||
| Other one-time expenses | — | — | (685) | — | (1,107) | (2,298) | (69) | |||||||||||||||||||||||||||||||||||||
| Adjusted Operating Expenses | $ | 9,100 | $ | 6,590 | $ | 15,896 | $ | 15,703 | $ | 19,414 | $ | 18,453 | $ | 19,834 | ||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Revenue | $ | 16,530 | $ | 8,424 | $ | 34,310 | $ | 16,795 | |||||||||||||||
| Cost of revenue | 16,305 | 4,957 | 32,635 | 12,151 | |||||||||||||||||||
| Gross Profit, GAAP | 225 | 3,467 | 1,675 | 4,644 | |||||||||||||||||||
Stock-based compensation(2) | 227 | 66 | 615 | 91 | |||||||||||||||||||
| Amortization of capitalized stock-based compensation | 6 | — | 15 | — | |||||||||||||||||||
| Adjusted Gross Profit | $ | 458 | $ | 3,533 | $ | 2,305 | $ | 4,735 | |||||||||||||||
| Gross Margin % | 1.4 | % | 41.2 | % | 4.9 | % | 27.7 | % | |||||||||||||||
| Adjusted Gross Margin % | 2.8 | % | 41.9 | % | 6.7 | % | 28.2 | % | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Operating income (loss), GAAP | $ | (26,602) | $ | (19,360) | $ | (75,747) | $ | (35,225) | |||||||||||||||
| Stock-based compensation | 6,525 | 4,655 | 15,513 | 6,032 | |||||||||||||||||||
| Amortization of capitalized stock-based compensation | 6 | — | 15 | — | |||||||||||||||||||
| Restructuring expenses | — | — | 311 | — | |||||||||||||||||||
| Loss on impairment of lease equipment | 626 | 1,656 | 1,038 | 1,656 | |||||||||||||||||||
| Other one-time expenses | 69 | 685 | 3,474 | 685 | |||||||||||||||||||
| Adjusted Operating Income (loss) | $ | (19,376) | $ | (12,364) | $ | (55,396) | $ | (26,852) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Net income (loss) | $ | (18,615) | $ | 20,807 | $ | (58,102) | $ | (15,676) | |||||||||||||||
| Depreciation & amortization | 1,432 | 846 | 3,782 | 1,948 | |||||||||||||||||||
| Stock-based compensation | 6,525 | 4,655 | 15,513 | 6,032 | |||||||||||||||||||
| Interest expense (income) | (864) | 295 | (1,122) | 5,952 | |||||||||||||||||||
| Loss on disposal of property & equipment | — | 659 | — | 659 | |||||||||||||||||||
| Loss on extinguishment of debt | — | 865 | — | 12,685 | |||||||||||||||||||
| Change in fair value of derivative liability | — | (475) | — | 1,745 | |||||||||||||||||||
| Change in fair value of contingent earn-out liability | (7,245) | (32,609) | (9,754) | (32,609) | |||||||||||||||||||
| Change in fair value of contingently issuable common stock liability | (1,081) | (5,718) | (2,529) | (5,718) | |||||||||||||||||||
| Change in fair value of public warrant liability | 1,146 | (3,152) | (4,297) | (3,152) | |||||||||||||||||||
| Change in fair value of common stock warrant liability | — | (42) | — | 879 | |||||||||||||||||||
| Restructuring expenses | — | — | 311 | — | |||||||||||||||||||
| Loss on impairment of lease equipment | 626 | 1,656 | 1,038 | 1,656 | |||||||||||||||||||
| Other one-time expenses | 69 | 685 | 3,474 | 685 | |||||||||||||||||||
| Adjusted EBITDA | $ | (18,007) | $ | (11,528) | $ | (51,686) | $ | (24,914) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Net income (loss) attributable to common stockholders – diluted | $ | (18,615) | $ | 21,278 | $ | (58,102) | $ | (15,676) | |||||||||||||||
| Stock-based compensation | 6,525 | 4,655 | 15,513 | 6,032 | |||||||||||||||||||
| Amortization of capitalized stock-based compensation | 6 | — | 15 | — | |||||||||||||||||||
| Loss on extinguishment of debt | — | 865 | — | 12,685 | |||||||||||||||||||
| Change in fair value of derivative liability | — | (475) | — | 1,745 | |||||||||||||||||||
| Change in fair value of contingent earn-out liability | (7,245) | (32,609) | (9,754) | (32,609) | |||||||||||||||||||
| Change in fair value of contingently issuable common stock liability | (1,081) | (5,718) | (2,529) | (5,718) | |||||||||||||||||||
| Change in fair value of public warrant liability | 1,146 | (3,152) | (4,297) | (3,152) | |||||||||||||||||||
| Change in fair value of common stock warrant liability | — | (42) | — | 879 | |||||||||||||||||||
| Restructuring expenses | — | — | 311 | — | |||||||||||||||||||
| Loss on impairment of lease equipment | 626 | 1,656 | 1,038 | 1,656 | |||||||||||||||||||
| Other one-time expenses | 69 | 685 | 3,474 | 685 | |||||||||||||||||||
| Adjusted earnings (loss) attributable to common stockholders - diluted | $ | (18,569) | $ | (12,857) | $ | (54,331) | $ | (33,473) | |||||||||||||||
| Weighted average common shares outstanding – diluted | 144,117,273 | 153,936,436 | 143,522,555 | 47,772,253 | |||||||||||||||||||
| Adjusted Earnings Per Share – diluted | $ | (0.13) | $ | (0.08) | $ | (0.38) | $ | (0.70) | |||||||||||||||