| | | | | 1 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 54 | | | |
| | | | | 54 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 69 | | | |
| | | | | 107 | | | |
| | | | | 121 | | | |
| | | | | 130 | | | |
| | | | | 131 | | | |
| | | | | 133 | | | |
| | | | | 140 | | | |
| | | | | 146 | | | |
| | | | | 157 | | | |
| | | | | 162 | | | |
| | | | | 167 | | | |
| | | | | 170 | | | |
| | | | | 170 | | | |
| | | | | 170 | | | |
| | | | | F-1 | | |
| Issuer | | | Hyperfine, Inc. | |
|
Resale of Class A common stock and Class B common stock
|
| | | |
|
Shares of Class A common stock offered by the Selling Securityholders (representing the Founder Shares, the Private Placement Shares, shares issued in the PIPE Investment, the shares issued to our directors, officers and affiliates and the directors, officers and affiliates of Legacy Hyperfine or Liminal pursuant to the Business Combination Agreement, including shares that may be issued upon the exercise of stock options and the vesting of restricted stock units or upon the conversion of shares of Class B common stock, and the Letter Agreement Shares)
|
| | 42,263,946 shares | |
|
Shares of Class B common stock offered by the Selling Securityholders
|
| | 15,055,288 shares | |
|
Use of proceeds
|
| | We will not receive any proceeds from the sale of the Class A common stock and Class B common stock to be offered by the Selling Securityholders. With respect to shares of Class A common stock underlying the options, we will not receive any proceeds from such shares except with respect to amounts received by us upon exercise of such options to the extent such options are exercised for cash. | |
|
Lock-up agreements
|
| |
Certain of our stockholders are subject to certain restrictions on transfer until the termination of applicable lock-up periods. See “Plan of Distribution — Amended and Restated Registration Rights Agreement” for further discussion.
|
|
|
Ticker symbol
|
| | “HYPR” for the Class A common stock. | |
| | |
HealthCor
(Historical) |
| |
Hyperfine
and Liminal (Historical) |
| |
Transaction
Accounting Adjustments |
| |
Note 3
|
| |
Pro
Forma |
| ||||||||||||
Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 526 | | | | | $ | 65,475 | | | | | $ | 139,930 | | | |
(a), (b)
|
| | | $ | 205,931 | | |
Restricted cash
|
| | | | — | | | | | | 3,467 | | | | | | — | | | | | | | | | 3,467 | | |
Accounts receivable
|
| | | | — | | | | | | 940 | | | | | | — | | | | | | | | | 940 | | |
Unbilled receivables
|
| | | | — | | | | | | 48 | | | | | | — | | | | | | | | | 48 | | |
Inventory
|
| | | | — | | | | | | 2,763 | | | | | | — | | | | | | | | | 2,763 | | |
Prepaid expenses and other current assets
|
| | | | 402 | | | | | | 3,600 | | | | | | (3,042) | | | |
(b)
|
| | | | 960 | | |
Due from related parties
|
| | | | — | | | | | | 13 | | | | | | — | | | | | | | | | 13 | | |
Total Current Assets
|
| | | | 928 | | | | | | 76,306 | | | | | | 136,888 | | | | | | | | | 214,122 | | |
Property and equipment
|
| | | | — | | | | | | 3,325 | | | | | | — | | | | | | | | | 3,325 | | |
Other assets – related party
|
| | | | — | | | | | | 1,086 | | | | | | — | | | | | | | | | 1,086 | | |
Net investment in lease
|
| | | | — | | | | | | 37 | | | | | | — | | | | | | | | | 37 | | |
Other long term assets
|
| | | | — | | | | | | 614 | | | | | | — | | | | | | | | | 614 | | |
Marketable securities held in Trust Account
|
| | | | 207,014 | | | | | | — | | | | | | (207,014) | | | |
(c)
|
| | | | — | | |
Total Assets
|
| | | $ | 207,942 | | | | | $ | 81,368 | | | | | $ | (70,126) | | | | | | | | $ | 219,184 | | |
Liabilities and stockholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | — | | | | | | 4,945 | | | | | | — | | | | | | | | | 4,945 | | |
Deferred grant funding
|
| | | | — | | | | | | 3,467 | | | | | | — | | | | | | | | | 3,467 | | |
Deferred revenue
|
| | | | — | | | | | | 774 | | | | | | — | | | | | | | | | 774 | | |
Due to related parties
|
| | | | — | | | | | | 1,334 | | | | | | — | | | | | | | | | 1,334 | | |
Accrued expenses and other current
liabilities |
| | | | 1,938 | | | | | | 3,294 | | | | | | (2,115) | | | |
(a), (b)
|
| | | | 3,117 | | |
Accrued offering costs
|
| | | | 8 | | | | | | — | | | | | | (8) | | | |
(a)
|
| | | | — | | |
Total Current Liabilities
|
| | | | 1,946 | | | | | | 13,814 | | | | | | (2,123) | | | | | | | | | 13,637 | | |
Deferred underwriting fee payable
|
| | | | 7,245 | | | | | | — | | | | | | (7,245) | | | |
(b)
|
| | | | — | | |
Long term notes payable
|
| | | | — | | | | | | 178 | | | | | | (178) | | | |
(d)
|
| | | | — | | |
Long term deferred revenue
|
| | | | — | | | | | | 340 | | | | | | — | | | | | | | | | 340 | | |
Total Liabilities
|
| | | | 9,191 | | | | | | 14,332 | | | | | | (9,546) | | | | | | | | | 13,977 | | |
Common stock
|
| | | | 207,000 | | | | | | — | | | | | | (207,000) | | | |
(e)
|
| | | | — | | |
Hyperfine Convertible preferred stock
|
| | | | — | | | | | | 158,747 | | | | | | (158,747) | | | |
(e)
|
| | | | — | | |
Liminal Convertible preferred stock
|
| | | | — | | | | | | 9,350 | | | | | | (9,350) | | | |
(e)
|
| | | | — | | |
| | |
HealthCor
(Historical) |
| |
Hyperfine
and Liminal (Historical) |
| |
Transaction
Accounting Adjustments |
| |
Note 3
|
| |
Pro
Forma |
| ||||||||||||
Stockholder’s equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hyperfine common stock
|
| | | | — | | | | | | 1 | | | | | | (1) | | | |
(e)
|
| | | | — | | |
Liminal common stock
|
| | | | — | | | | | | — | | | | | | — | | | |
(e)
|
| | | | — | | |
Special-voting common stock
|
| | | | — | | | | | | — | | | | | | — | | | |
(e)
|
| | | | — | | |
Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | 5 | | | |
(e)
|
| | | | 5 | | |
Class B ordinary shares
|
| | | | 1 | | | | | | — | | | | | | 1 | | | |
(e)
|
| | | | 2 | | |
Additional paid-in capital
|
| | | | — | | | | | | 9,173 | | | | | | 308,135 | | | |
(e)
|
| | | | 317,308 | | |
Accumulated deficit
|
| | | | (8,250) | | | | | | (110,235) | | | | | | 6,377 | | | |
(e)
|
| | | | (112,108) | | |
Total stockholders’ equity (deficit)
|
| | | | (8,249) | | | | | | (101,061) | | | | | | 314,517 | | | | | | | | | 205,207 | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 207,942 | | | | | $ | 81,368 | | | | | $ | (70,126) | | | | | | | | $ | 219,184 | | |
|
| | |
HealthCor
(Historical) |
| |
Hyperfine
and Liminal (Historical) |
| |
Transaction
Accounting Adjustments |
| |
Note 3
|
| |
Pro
Forma |
| ||||||||||||
Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Device
|
| | | $ | — | | | | | $ | 521 | | | | | | — | | | | | | | | $ | 521 | | |
Services
|
| | | | — | | | | | | 539 | | | | | | — | | | | | | | | | 539 | | |
Total sales
|
| | | | — | | | | | | 1,060 | | | | | | — | | | | | | | | | 1,060 | | |
Cost of sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Device
|
| | | | — | | | | | | 1,420 | | | | | | — | | | | | | | | | 1,420 | | |
Services
|
| | | | — | | | | | | 354 | | | | | | — | | | | | | | | | 354 | | |
Total cost of sales
|
| | | | — | | | | | | 1,774 | | | | | | — | | | | | | | | | 1,774 | | |
Gross margin
|
| | | | — | | | | | | (714) | | | | | | — | | | | | | | | | (714) | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | — | | | | | | 16,949 | | | | | | 416 | | | |
(f)
|
| | | | 17,365 | | |
General and administrative
|
| | | | — | | | | | | 15,348 | | | | | | 1,830 | | | |
(f), (h)
|
| | | | 17,178 | | |
Sales and marketing
|
| | | | — | | | | | | 5,770 | | | | | | 27 | | | |
(f)
|
| | | | 5,797 | | |
Operating and formation costs
|
| | | | 2,494 | | | | | | — | | | | | | — | | | | | | | | | 2,494 | | |
Total operating expenses
|
| | | | 2,494 | | | | | | 38,067 | | | | | | 2,273 | | | | | | | | | 42,834 | | |
Loss from operations
|
| | | | (2,494) | | | | | | (38,781) | | | | | | (2,273) | | | | | | | | | (43,548) | | |
Interest income
|
| | | | — | | | | | | 13 | | | | | | — | | | | | | | | | 13 | | |
Interest expense
|
| | | | — | | | | | | 2 | | | | | | — | | | | | | | | | 2 | | |
Interest earned on marketable securities
held in Trust account |
| | | | 14 | | | | | | — | | | | | | (14) | | | |
(k)
|
| | | | — | | |
Loss before provision for income
taxes |
| | | | (2,480) | | | | | | (38,766) | | | | | | (2,287) | | | | | | | | | (43,533) | | |
Provision for income tax
|
| | | | — | | | | | | — | | | | | | — | | | |
(l)
|
| | | | — | | |
Net loss and comprehensive loss
|
| | | | (2,480) | | | | | | (38,766) | | | | | | (2,287) | | | | | | | | | (43,533) | | |
Net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average
shares outstanding, Class A Ordinary shares subject to possible redemption |
| | | | 18,501,099 | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Class A Ordinary shares subject to possible redemption
|
| | | $ | (0.10) | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 548,777 | | | | | | 5,229,877 | | | | | | | | | |
(m)
|
| | | | 70,032,349 | | |
Basic and diluted net loss per share(1)
|
| | | $ | (0.10) | | | | | $ | (7.41) | | | | | | | | | |
(m)
|
| | | $ | (0.62) | | |
| | |
HealthCor
(Historical) |
| |
Hyperfine
and Liminal (Historical) |
| |
Transaction
Accounting Adjustments |
| |
Note 3
|
| |
Pro
Forma |
| |||
Basic and diluted weighted average
shares outstanding, Class B Ordinary shares not subject to possible redemption |
| | | | 5,103,297 | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Class B Ordinary shares not subject to possible redemption
|
| | | $ | (0.10) | | | | | | | | | | | | | | |
| | |
HealthCor
(Historical) |
| |
Hyperfine
and Liminal (Historical) |
| |
Transaction
Accounting Adjustments |
| |
Note 3
|
| |
Pro
Forma |
| ||||||||||||
Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Device
|
| | | $ | — | | | | | $ | 200 | | | | | | — | | | | | | | | $ | 200 | | |
Services
|
| | | | — | | | | | | 94 | | | | | | — | | | | | | | | | 94 | | |
Total sales
|
| | | | — | | | | | | 294 | | | | | | — | | | | | | | | | 294 | | |
Cost of sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Device
|
| | | | — | | | | | | 763 | | | | | | — | | | | | | | | | 763 | | |
Services
|
| | | | — | | | | | | 8 | | | | | | — | | | | | | | | | 8 | | |
Total cost of sales
|
| | | | — | | | | | | 771 | | | | | | — | | | | | | | | | 771 | | |
Gross margin
|
| | | | — | | | | |
|
(477)
|
| | | | | — | | | | | | | |
|
(477)
|
| |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | — | | | | | | 14,593 | | | | | | 555 | | | |
(f)
|
| | | | 15,148 | | |
General and administrative
|
| | | | — | | | | | | 5,921 | | | | | | 6,814 | | | |
(f), (g),
(h), (i), (j) |
| | | | 12,735 | | |
Sales and marketing
|
| | | | — | | | | | | 2,500 | | | | | | 36 | | | |
(f)
|
| | | | 2,536 | | |
Formation and operating costs
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | | | | 5 | | |
Total operating expenses
|
| | | | 5 | | | | | | 23,014 | | | | | | 7,405 | | | | | | | | | 30,424 | | |
Loss from operations
|
| | | | (5) | | | | | | (23,491) | | | | | | (7,405) | | | | | | | | | (30,901) | | |
Interest income
|
| | | | — | | | | | | 70 | | | | | | — | | | | | | | | | 70 | | |
Interest expense
|
| | | | — | | | | | | (6) | | | | | | — | | | | | | | | | (6) | | |
Loss before provision for income taxes
|
| | | | (5) | | | | | | (23,427) | | | | | | (7,405) | | | | | | | | | (30,837) | | |
Provision for income tax
|
| | | | — | | | | | | — | | | | | | — | | | |
(l)
|
| | | | — | | |
Net loss and comprehensive loss
|
| | | | (5) | | | | | | (23,427) | | | | | | (7,405) | | | | | | | | | (30,837) | | |
Net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 4,500,000 | | | | | | 4,651,127 | | | | | | | | | |
(m)
|
| | | | 70,032,349 | | |
Basic and diluted net loss per
share(1) |
| | | $ | (0.00) | | | | | $ | (5.04) | | | | | | | | | |
(m)
|
| | | $ | (0.44) | | |
| | |
Class A
|
| |
Class B
|
| |
Total post
Business Combination |
| |||||||||
HealthCor Stockholders
|
| | | | 3,557,756 | | | | | | — | | | | | | 3,557,756 | | |
Parent Sponsor
|
| | | | 614,000 | | | | | | 4,920,000 | | | | | | 5,534,000 | | |
Other Initial Stockholders
|
| | | | — | | | | | | 105,000 | | | | | | 105,000 | | |
Total
|
| | | | 4,171,756 | | | | | | 5,025,000 | | | | | | 9,196,756 | | |
| | |
Shares
|
| |
Voting
conversion |
| |
Voting
rights, % |
| |||||||||
Hyperfine Stockholders
|
| | | | 37,898,724 | | | | | | 193,461,224 | | | | | | 54.30% | | |
Liminal Stockholders
|
| | | | 10,326,869 | | | | | | 140,814,841 | | | | | | 39.50% | | |
HealthCor Stockholders
|
| | | | 3,557,756 | | | | | | 3,557,756 | | | | | | 1.00% | | |
Parent Sponsor
|
| | | | 5,534,000 | | | | | | 5,534,000 | | | | | | 1.60% | | |
Other Initial Stockholders
|
| | | | 105,000 | | | | | | 105,000 | | | | | | 0.10% | | |
PIPE Investors
|
| | | | 12,610,000 | | | | | | 12,610,000 | | | | | | 3.50% | | |
Closing Shares
|
| | | | 70,032,349 | | | | |
|
356,082,821
|
| | | |
|
100.00%
|
| |
| | |
Note
|
| | | | | | |
HealthCor cash and cash equivalents as of September 30, 2021 – pre Business Combination
|
| | | | | | $ | 526 | | |
Hyperfine and Liminal cash and cash equivalents as of September 30, 2021 – pre Business Combination
|
| | | | | | | 65,475 | | |
Total pre Business Combination
|
| | | | | | | 66,001 | | |
HealthCor cash and securities held in Trust Account
|
| |
(1)
|
| | | | 207,014 | | |
PIPE Investment
|
| |
(2)
|
| | | | 126,100 | | |
Payment to redeeming Public Shareholders
|
| |
(3)
|
| | | | (171,437) | | |
Payment of notes payable
|
| |
(4)
|
| | | | (178) | | |
Payment of accrued offering costs
|
| |
(5)
|
| | | | (8) | | |
Payment of deferred underwriting fees
|
| |
(6)
|
| | | | (7,245) | | |
Payment of accrued HealthCor transaction costs
|
| |
(7)
|
| | | | (1,609) | | |
Payment of accrued Hyperfine transaction costs
|
| |
(8)
|
| | | | (506) | | |
Payment of incremental Business Combination costs and additional costs of Hyperfine
|
| |
(9)
|
| | | | (4,063) | | |
Payment of incremental Business Combination costs of HealthCor
|
| |
(10)
|
| | | | (6,888) | | |
Payment of management bonus at the close of Business Combination
|
| |
(11)
|
| | | | (1,250) | | |
Total Business Combination adjustments
|
| | | | | | | 139,930 | | |
Post-Business Combination cash and cash equivalents balance
|
| | | | | | $ | 205,931 | | |
| | | | | |
HealthCor / Combined
Company common stock |
| |
Hyperfine Common stock
|
| | | | | | | | | | | | | | | | | | | |
HealthCor Temporary equity
|
| |
Hyperfine Temporary equity
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | |
Class A
|
| |
Class B
|
| | | | | | | | | | | | | |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Total
stockholders’ equity (deficit) |
| |
Class A common
stock subject to possible redemption |
| |
Hyperfine
Convertible preferred stock |
| |
Liminal
Convertible preferred stock |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Note
|
| |
Shares
|
| |
Amounts
|
| |
Shares
|
| |
Amounts
|
| |
Shares
|
| |
Amounts
|
| |
Shares
|
| |
Amounts
|
| |
Shares
|
| |
Amounts
|
| |
Shares
|
| |
Amounts
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
HealthCor equity as of September 30. 2021 – pre Business Combination
|
| | | | | | | — | | | | | $ | — | | | | | | 5,175,000 | | | | | $ | 1 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (8,250) | | | | | $ | (8,249) | | | | | | 20,700,000 | | | | | $ | 207,000 | | | | | | 109,182,191 | | | | | $ | 158,747 | | | | | | 57,500,000 | | | | | $ | 9,350 | | |
HealthCor equity as of September 30. 2021 – pre Business Combination – Initial Stockholders
|
| | | | | | | 614,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hyperfine and Liminal equity as of September 30, 2021 – pre Business Combination
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,503,073 | | | | | | 1 | | | | | | 9,173 | | | | | | (110,235) | | | | | $ | (101,061) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total equity as of September 30, 2021 – Pre Business Combination
|
| | | | | | | 614,000 | | | | | | — | | | | | | 5,175,000 | | | | | | 1 | | | | | | 6,503,073 | | | | | | 1 | | | | | | 9,173 | | | | | | (118,485) | | | | | | (109,310) | | | | | | 20,700,000 | | | | | | 207,000 | | | | | | 109,182,191 | | | | | | 158,747 | | | | | | 57,500,000 | | | | | | 9,350 | | |
Transaction Accounting adjustments:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reclassification of HealthCor’s redeemable shares to Class A
common stock |
| | | | | | | 20,700,000 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 206,998 | | | | | | — | | | | | | 207,000 | | | | | | (20,700,000) | | | | | | (207,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Initial Stockholders
|
| | | | | | | 5,175,000 | | | | | | 1 | | | | | | (5,175,000) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Less: Redemption of redeemable stock
|
| |
3(a)(3)
|
| | | | (17,142,244) | | | | | | (2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (171,435) | | | | | | — | | | | | | (171,437) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
PIPE Investors
|
| |
3(a)(2)
|
| | | | 12,610,000 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 126,099 | | | | | | — | | | | | | 126,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shares issued to Hyperfine Stockholders as consideration
|
| | | | | | | 29,711,224 | | | | | | 3 | | | | | | 8,187,500 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | (4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shares issued to Liminal Stockholders as consideration
|
| | | | | | | 3,459,081 | | | | | | — | | | | | | 6,867,788 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Forfeiture of Sponsor Shares
|
| | | | | | | (150,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elimination of historical accumulated deficit of HealthCor
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,250) | | | | | | 8,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elimination of historical Hyperfine common stock
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,503,073) | | | | | | (1) | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elimination of historical Hyperfine convertible preferred stock
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 158,747 | | | | | | — | | | | | | 158,747 | | | | | | — | | | | | | — | | | | | | (109,182,191) | | | | | | (158,747) | | | | | | — | | | | | | — | | |
Elimination of historical Liminal convertible preferred
stock |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,350 | | | | | | — | | | | | | 9,350 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (57,500,000) | | | | | | (9,350) | | |
Incremental Business Combination costs and additional costs
of Hyperfine |
| |
3(b)(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,698) | | | | | | (365) | | | | | | (4,063) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Incremental Business Combination costs of HealthCor
|
| |
3(b)(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,888) | | | | | | — | | | | | | (6,888) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hyperfine capitalized expenses related to the business combination
|
| |
3(b)(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,042) | | | | | | — | | | | | | (3,042) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Management bonus paid at the close of Business Combination
|
| |
3(a)(11), 3(i)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,250) | | | | | | (1,250) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vesting of equity awards at the Closing of the Business Combination
|
| |
3(g)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 258 | | | | | | (258) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Business Combination adjustments
|
| | | | | | | 54,363,061 | | | | | | 5 | | | | | | 9,880,288 | | | | | | 1 | | | | | | (6,503,073) | | | | | | (1) | | | | | | 308,135 | | | | | | 6,377 | | | | | | 314,517 | | | | | | (20,700,000) | | | | | | (207,000) | | | | | | (109,182,191) | | | | | | (158,747) | | | | | | (57,500,000) | | | | | | (9,350) | | |
Post-Business Combination equity balance
|
| | | | | | | 54,977,061 | | | | | $ | 5 | | | | | | 15,055,288 | | | | | $ | 2 | | | | | | — | | | | | $ | — | | | | | $ | 317,308 | | | | | $ | (112,108) | | | | | $ | 205,207 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
|
Fair value of common stock
|
| | $9.88 | |
|
Expected volatility
|
| | 53.5% | |
|
Risk-free interest rate
|
| | 0.33% | |
|
Expected term
|
| | 3 years | |
|
Expected dividend yield
|
| | The expected dividend yield is zero as the Combined Company has never declared or paid cash dividends and has no current plans to do so during the expected term | |
| | |
Nine months ended
September 30, 2021 |
| |
Year ended
December 31, 2020 |
| ||||||
Research and development
|
| | | $ | 416 | | | | | $ | 555 | | |
General and administrative
|
| | | $ | 1,160 | | | | | $ | 1,547 | | |
Sales and marketing
|
| | | $ | 27 | | | | | $ | 36 | | |
| | | | $ | 1,603 | | | | | $ | 2,138 | | |
|
Fair value of common stock
|
| | $10.00 | |
|
Expected volatility
|
| | Volatility before SPAC transaction – 12.7% | |
| | | | Volatility after SPAC transaction – 68.9% | |
|
Risk-free interest rate
|
| | 1.3% | |
|
Expected dividend yield
|
| | The expected dividend yield is zero as the Combined Company has never declared or paid cash dividends and has no current plans to do so during the expected term | |
Family
Number |
| |
Patent
Protection Type |
| |
Jurisdictions with
Pending Applications |
| |
Jurisdictions with
Granted Patents |
| |
Title
|
|
1 | | | Utility | | | AU, BR, CA (3), CN, EP, HK (2), IL, IN, JP, KR, MX, US (2) | | | AU (2), CN, JP (2), US (3) | | | Low field magnetic resonance imaging methods and apparatus | |
2 | | | Utility | | | BR, CA, CN, EP, HK, IL (2), IN, JP, KR, US | | | AU, CA, CN, HK, JP (2), MX, US (5) | | | Noise suppression methods and apparatus | |
3 | | | Utility | | | AU, CA (2), CN, EP, HK (2), KR, US | | | AU, JP (2), US (2) | | | Pulse sequences for low field magnetic resonance | |
4 | | | Utility | | | | | | US | | | Low field magnetic resonance methods and apparatus | |
5 | | | Utility | | | CA, EP | | | US | | | Thermal management methods and apparatus | |
6 | | | Utility | | | BR, CA, EP, HK (2), IL, IN, KR | | | AU, CN, JP, MX, TW, US (5) | | | Magnetic coil power methods and apparatus | |
7 | | | Utility | | | BR, EP, HK (2), IL, IN, KR, US | | | AU, CA, CN, JP, TW, US (2) | | | Radio frequency coil methods and apparatus | |
8 | | | Utility | | | BR, CA, CN, EP, HK, IL, IN, KR, MX, US (2) | | | AU, CN, HK, JP, TW (2), US (6) | | | Automatic configuration of a low field magnetic resonance imaging system | |
9 | | | Utility | | | AU, BR, CA, CN, EP, HK, IL, IN, JP, KR, MX, US | | | TW (2), US (2) | | | Radio frequency coil tuning methods and apparatus | |
10 | | | Utility | | | BR, CN, EP, HK (2), IN, JP, KR, MX, US | | | AU, CA, CN, HK, JP, IL, TW, US (3) | | | Ferromagnetic augmentation for magnetic resonance imaging | |
11 | | | Utility | | | AU, BR, CA, CN, EP, HK, IL, IN, JP, KR, MX, US | | | TW, US (6) | | | Systems and methods for automated detection in magnetic resonance images | |
12 | | | Utility | | | AU, BR, CA (2), EP, IL, IN, KR, MX, US | | | CA, CN, HK, JP, TW (2), US (4) | | | Methods and apparatus for magnetic field shimming | |
13 | | | Utility | | | AU, BR, CA, CN, EP, HK, IL, IN, JP, KR, MX, US | | | TW (2) | | | Portable low-field magnetic resonance imaging methods and apparatus | |
14 | | | Utility | | | US, counterpart foreign cases in 13 family | | | US (5) | | | Electromagnetic shielding for magnetic resonance imaging methods and apparatus | |
15 | | | Utility | | | US, counterpart foreign cases in 13 family | | | US (4) | | | Portable magnetic resonance imaging methods and apparatus | |
16 | | | Utility | | | AU, BR, CA, CN, EP, IL, IN, JP, KR, MX, TW, US (4) | | | US | | | Methods and apparatus for patient positioning in magnetic resonance imaging | |
17 | | | Utility | | | US (1), counterpart foreign cases in 13 family | | | US (12) | | | Low-field magnetic resonance imaging methods and apparatus | |
Family
Number |
| |
Patent
Protection Type |
| |
Jurisdictions with
Pending Applications |
| |
Jurisdictions with
Granted Patents |
| |
Title
|
|
18 | | | Utility | | | Counterpart foreign cases in 13 family | | | US (5) | | | Rotatable magnet methods and apparatus for a magnetic resonance imaging system | |
19 | | | Utility | | | AU, BR, CA, CN, EP, HK, IL, IN, JP, KR, MX, TW, US (3) | | | US (3) | | | Radio-frequency coil signal chain for a low-field mri system | |
20 | | | Utility | | | AU, BR, CA, CN, EP, HK, IL, IN, JP, KR, MX, TW, US | | | US | | | Deployable guard for portable magnetic resonance imaging devices | |
21 | | | Utility | | | AU, BR, CA, CN, EP, HK, IL, IN, JP, KR, MX, TW, US | | | | | | B0 magnet methods and apparatus for a magnetic resonance imaging system | |
22 | | | Utility | | | AU, CA, CN, EP, JP, KR, TW, US (2) | | | | | | Deep learning techniques for magnetic resonance image reconstruction | |
23 | | | Utility | | | AU, CA, CN, EP, HK, JP, KR, TW, US | | | | | | Medical imaging device messaging service | |
24 | | | Utility | | | AU, CA, CN, EP, JP, KR, TW, US | | | US | | | Low-field diffusion weighted imaging | |
25 | | | Utility | | | AU, CA, CN, EP, JP, KR, TW, US | | | | | | Deep learning techniques for suppressing artefacts in magnetic resonance images | |
26 | | | Utility | | | AU, CA, EP, NZ, TW, US | | | US | | | System and methods for grounding patients during magnetic resonance imaging | |
27 | | | Utility | | | AU, BR, CA, EP, IL, IN, JP, KR, MX, NZ, TW, US (2) | | | US | | | Correcting for hysteresis in magnetic resonance imaging | |
28 | | | Utility | | | US, PCT | | | | | | Techniques for dynamic control of a magnetic resonance imaging system | |
29 | | | Utility | | | US (2), PCT | | | | | | System and methods for detecting electromagnetic interference in patients during magnetic resonance imaging | |
30 | | | Utility | | | AU, BR, CA, EP, IL, IN, JP, MX, NZ, TW, US, PCT | | | | | | Systems and methods for magnetic resonance imaging of infants | |
31 | | | Utility | | | US, counterpart foreign cases in 32 family | | | | | | Deep learning techniques for alignment of magnetic resonance images | |
32 | | | Utility | | | AU, BR, CA, EP, IL, IN, JP, MX, NZ, US, PCT | | | | | | Deep learning techniques for generating magnetic resonance images from spatial frequency data | |
Family
Number |
| |
Patent
Protection Type |
| |
Jurisdictions with
Pending Applications |
| |
Jurisdictions with
Granted Patents |
| |
Title
|
|
33 | | | Utility | | | US | | | | | | Low noise gradient amplification components for mr systems | |
34 | | | Utility | | | US (2), PCT | | | | | | Systems, devices, and methods for magnetic resonance imaging of infants | |
35 | | | Utility | | | US, counterpart foreign cases in 16 family | | | | | | Patient support bridge methods and apparatus | |
36 | | | Utility | | | US (2), PCT | | | | | | Systems and methods for detecting patient motion during magnetic resonance imaging | |
37 | | | Utility | | | US, counterpart foreign cases in 32 family | | | | | | Multi-coil magnetic resonance imaging using deep learning | |
38 | | | Utility | | | US, PCT | | | | | | Eddy current mitigation systems and methods | |
39 | | | Utility | | | US (3), PCT | | | | | | Artefact reduction in magnetic resonance imaging | |
40 | | | Utility | | | US (2), PCT | | | | | | Techniques for displaying medical image data | |
41 | | | Utility | | | US, PCT | | | | | | Systems and methods for generating three-dimensional medical images using ray tracing | |
42 | | | Utility | | | US (2), counterpart foreign cases in 32 family | | | | | | Self ensembling techniques for generating magnetic resonance images from spatial frequency data | |
43 | | | Utility | | | TW, US, PCT | | | | | | Magnetic resonance imaging magnet assembly systems and methods | |
44 | | | Utility | | | US (2), PCT | | | | | | Ferromagnetic frame for magnetic resonance imaging | |
45 | | | Utility | | | US (2), PCT | | | | | | Permanent magnet assembly for magnetic resonance imaging with non-ferromagnetic frame | |
46 | | | Utility | | | US, PCT | | | | | | Swaged component magnet assembly for magnetic resonance imaging | |
47 | | | Utility | | | US, PCT | | | | | | Techniques for noise suppression in an environment of a magnetic resonance imaging system | |
48 | | | Design | | | | | | US | | | Frame for magnets in magnetic resonance imaging | |
49 | | | Design | | | | | | US | | | Frame for magnets in magnetic resonance imaging | |
50 | | | Utility | | | US (2), PCT | | | | | | Gradient waveform design for low-field magnetic resonance imaging systems | |
Family
Number |
| |
Patent
Protection Type |
| |
Jurisdictions with
Pending Applications |
| |
Jurisdictions with
Granted Patents |
| |
Title
|
|
51 | | | Utility | | | US, PCT | | | | | | Systems and methods for low-field fast spin echo imaging | |
52 | | | Utility | | | US, PCT, TW | | | | | | Systems and methods for providing operating power to a magnetic resonance imaging (MRI) system | |
53 | | | Utility | | | US, PCT | | | | | | Deep learning methods for noise suppression in medical imaging | |
54 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
55 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
56 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
57 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
58 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
59 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
60 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
61 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
62 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
63 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
64 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
65 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
Family
Number |
| |
Patent
Protection Type |
| |
Jurisdictions with
Pending Applications |
| |
Jurisdictions with
Granted Patents |
| |
Title
|
|
1 | | | Utility | | | AU, BR, CA, CN, EP, IL, IN, JP, KR, MX, TW, US | | | | | | Systems and methods for a wearable device including stimulation and monitoring components | |
2 | | | Utility | | | AU, BR, CA, CN, EP, IL, IN, JP, KR, MX, TW, US | | | | | | Systems and methods for a wearable device for substantially non-destructive acoustic stimulation | |
3 | | | Utility | | | AU, BR, CA, CN, EP, IL, IN, JP, KR, MX, TW, US | | | | | | Systems and methods for a wearable device for acoustic stimulation | |
Family
Number |
| |
Patent
Protection Type |
| |
Jurisdictions with
Pending Applications |
| |
Jurisdictions with
Granted Patents |
| |
Title
|
|
4 | | | Utility | | | AU, CA, EP, TW, US | | | | | | Systems and methods for a wearable device for treating a health condition using ultrasound stimulation | |
5 | | | Utility | | | AU, BR, CA, CN, EP, IL, IN, JP, KR, MX, TW, US | | | | | | Systems and methods for a device for steering acoustic stimulation using machine learning | |
6 | | | Utility | | | AU, BR, CA, CN, EP, IL, IN, JP, KR, MX, TW, US | | | | | | Systems and methods for a device using a statistical model trained on annotated signal data | |
7 | | | Utility | | | AU, CA, EP, TW, US | | | | | | Systems and methods for a device for energy efficient monitoring of the brain | |
8 | | | Utility | | | TW, US, PCT | | | | | | Systems and methods for monitoring brain health | |
9 | | | Utility | | | TW, US, counterpart foreign cases in 8 family | | | | | | Systems and methods for monitoring brain health | |
10 | | | Utility | | | US, PCT | | | | | | Systems and methods for a brain acoustic resonance intracranial pressure monitor | |
11 | | | Utility | | | US, counterpart foreign cases in 10 family | | | | | | Systems and methods for a skull lamb waves intracranial pressure monitor | |
12 | | | Utility | | | US, counterpart foreign cases in 10 family | | | | | | Systems and methods for a brain acoustic resonance seizure monitor | |
13 | | | Utility | | | US, counterpart foreign cases in 10 family | | | | | | Systems and methods for tumor detection | |
14 | | | Utility | | | US, counterpart foreign cases in 10 family | | | | | | Systems and methods for mapping distribution of intracranial pressure | |
15 | | | Utility | | | US, counterpart foreign cases in 10 family | | | | | | Systems and methods for seizure localization | |
16 | | | Utility | | | TW, US, PCT | | | | | | Device and methods for treating neurological disorders and brain conditions | |
17 | | | Utility | | | US, PCT | | | | | | Ultrasound annular array device for neuromodulation | |
18 | | | Utility | | | US, PCT | | | | | | Methods and apparatus for pulsatility-mode sensing | |
19 | | | Utility | | | US, PCT | | | | | | Methods and apparatus for smart beam-steering | |
20 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
21 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
22 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
23 | | |
Utility (prov)
|
| | US | | | | | | Title not publicly available | |
| | |
Nine Months
Ended September 30, |
| |
Change
|
| |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
%
|
| |
2020
|
| |
2019
|
| |
%
|
| ||||||||||||||||||
Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Device
|
| | | $ | 521 | | | | | $ | 77 | | | | | | 576.6% | | | | | $ | 200 | | | | | $ | — | | | | | | n/m | | |
Service
|
| | | | 539 | | | | | | 10 | | | | | | 5290.0% | | | | | | 94 | | | | | | — | | | | | | n/m | | |
Total sales
|
| | | $ | 1,060 | | | | | $ | 87 | | | | | | 1118.4% | | | | | $ | 294 | | | | | $ | — | | | | | | n/m | | |
Cost of Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Device
|
| | | $ | 1,420 | | | | | $ | 368 | | | | | | 285.9% | | | | | $ | 763 | | | | | $ | — | | | | | | n/m | | |
Service
|
| | | | 354 | | | | | | | | | | | | n/m | | | | | | 8 | | | | | | — | | | | | | n/m | | |
Cost of sales
|
| | | $ | 1,774 | | | | | $ | 368 | | | | | | 382.1% | | | | | $ | 771 | | | | | $ | — | | | | | | n/m | | |
Gross margin
|
| | | | (714) | | | | | | (281) | | | | | | 154.1% | | | | | | (477) | | | | | | — | | | | | | n/m | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 16,949 | | | | | $ | 11,042 | | | | | | 53.5% | | | | | $ | 14,593 | | | | | $ | 13,390 | | | | | | 9.0% | | |
General and administrative
|
| | | | 15,348 | | | | | | 3,781 | | | | | | 305.9% | | | | | | 5,921 | | | | | | 5,810 | | | | | | 1.9% | | |
Sales and marketing
|
| | | | 5,770 | | | | | | 1,527 | | | | | | 277.9% | | | | | | 2,500 | | | | | | 768 | | | | | | 225.5% | | |
Total operating expenses
|
| | | | 38,067 | | | | | | 16,350 | | | | | | 132.8% | | | | | | 23,014 | | | | | | 19,968 | | | | | | 15.3% | | |
Loss from operations
|
| | | $ | (38,781) | | | | | $ | (16,631) | | | | | | 133.2% | | | | | $ | (23,491) | | | | | $ | (19,968) | | | | | | 17.6% | | |
Interest income
|
| | | $ | 13 | | | | | $ | 66 | | | | | | (80.3)% | | | | | $ | 70 | | | | | $ | 630 | | | | | | (88.9)% | | |
Other income (expense), net
|
| | | | 2 | | | | | | — | | | | | | n/m | | | | | | (6) | | | | | | (77) | | | | | | (92.2)% | | |
Loss before provision for income taxes
|
| | | $ | (38,766) | | | | | $ | (16,565) | | | | | | 134.0% | | | | | $ | (23,427) | | | | | $ | (19,415) | | | | | | 20.7% | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | n/m | | | | | | — | | | | | | — | | | | | | n/m | | |
Net loss and comprehensive loss
|
| | | $ | (38,766) | | | | | $ | (16,565) | | | | | | 134.0% | | | | | $ | (23,427) | | | | | $ | (19,415) | | | | | | 20.7% | | |
| | |
Nine Months Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
Device
|
| | | $ | 521 | | | | | $ | 77 | | | | | $ | 444 | | | | | | 576.6% | | |
Service
|
| | | | 539 | | | | | | 10 | | | | | | 529 | | | | | | 5290.0% | | |
Total sales
|
| | | $ | 1,060 | | | | | $ | 87 | | | | | $ | 973 | | | | | | 1118.4% | | |
| | |
Nine Months Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
Device
|
| | | $ | 1,420 | | | | | $ | 368 | | | | | $ | 1,052 | | | | | | 285.9% | | |
Service
|
| | | | 354 | | | | | | — | | | | | $ | 354 | | | | | | n/m | | |
Total cost of sales
|
| | | $ | 1,774 | | | | | $ | 368 | | | | | $ | 1,406 | | | | | | 382.1% | | |
| | |
Nine Months Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
Research and development
|
| | | $ | 16,949 | | | | | $ | 11,042 | | | | | $ | 5,907 | | | | | | 53.5% | | |
| | |
Nine Months Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
General and administrative
|
| | | $ | 15,348 | | | | | $ | 3,781 | | | | | $ | 11,567 | | | | | | 305.9% | | |
| | |
Nine Months Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
Sales and marketing
|
| | | $ | 5,770 | | | | | $ | 1,527 | | | | | $ | 4,243 | | | | | | 277.9% | | |
| | |
Nine Months Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
Interest income
|
| | | $ | 13 | | | | | $ | 66 | | | | | $ | (53) | | | | | | (80.3)% | | |
| | |
Nine Months Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
%
|
| ||||||||||||
Other income (expense), net
|
| | | $ | 2 | | | | | $ | — | | | | | $ | 2 | | | | | | n/m | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
%
|
| ||||||||||||
Device
|
| | | $ | 200 | | | | | $ | — | | | | | $ | 200 | | | | | | n/m | | |
Service
|
| | | | 94 | | | | | | — | | | | | | 94 | | | | | | n/m | | |
Total sales
|
| | | $ | 294 | | | | | $ | — | | | | | $ | 294 | | | | | | n/m | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
%
|
| ||||||||||||
Device
|
| | | $ | 763 | | | | | $ | — | | | | | $ | 763 | | | | | | n/m | | |
Service
|
| | | | 8 | | | | | | — | | | | | | 8 | | | | | | n/m | | |
Total cost of sales
|
| | | $ | 771 | | | | | $ | — | | | | | $ | 771 | | | | | | n/m | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
%
|
| ||||||||||||
Research and development
|
| | | $ | 14,593 | | | | | $ | 13,390 | | | | | $ | 1,203 | | | | | | 9.0% | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
%
|
| ||||||||||||
General and administrative
|
| | | $ | 5,921 | | | | | $ | 5,810 | | | | | $ | 111 | | | | | | 1.9% | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
%
|
| ||||||||||||
Sales and marketing
|
| | | $ | 2,500 | | | | | $ | 768 | | | | | $ | 1,732 | | | | | | 225.5% | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
%
|
| ||||||||||||
Interest income
|
| | | $ | 70 | | | | | $ | 630 | | | | | $ | (560) | | | | | | (88.9)% | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
%
|
| ||||||||||||
Other income (expense), net
|
| | | $ | (6) | | | | | $ | (77) | | | | | $ | 71 | | | | | | (92.2)% | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net cash used in operating activities
|
| | | $ | (29,047) | | | | | $ | (13,711) | | | | | $ | (21,525) | | | | | $ | (18,372) | | |
Net cash used in investing activities
|
| | | $ | (1,736) | | | | | $ | (795) | | | | | $ | (1,568) | | | | | $ | (244) | | |
Net cash provided by financing activities
|
| | | $ | 35,439 | | | | | $ | 1,631 | | | | | $ | 60,938 | | | | | $ | 4,736 | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
| | | $ | 4,656 | | | | | $ | (12,875) | | | | | $ | 37,845 | | | | | $ | (13,880) | | |
Name and Address of
Beneficial Owner |
| |
Number of
shares of Class A Common Stock |
| |
%
|
| |
Number of
shares Class B Common stock |
| |
%
|
| |
% of
Total Voting Power** |
| |||||||||||||||
Directors and Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jonathan M. Rothberg, Ph.D.(1)
|
| | | | 2,208,113 | | | | | | 3.9% | | | | | | 15,055,288 | | | | | | 100% | | | | | | 84.8% | | |
Dave Scott
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alok Gupta
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mark Hughes(2)
|
| | | | 78,966 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Khan Siddiqui, M.D.(3)
|
| | | | 143,757 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Neela Paykel
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scott White
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
R. Scott Huennekens
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
John Dahldorf
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ruth Fattori(4)
|
| | | | 891 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Maria Sainz
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel J. Wolterman
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Directors and Executive Officers of the Company
as a Group (12 Individuals)(5) |
| | | | 2,431,727 | | | | | | 4.3% | | | | | | 15,055,288 | | | | | | 100% | | | | | | 84.8% | | |
Five Percent Holders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jonathan M. Rothberg, Ph.D.(1)
|
| | | | 2,208,113 | | | | | | 3.9% | | | | | | 15,055,288 | | | | | | 100% | | | | | | 84.8% | | |
HC Sponsor LLC(6)
|
| | | | 6,534,000 | | | | | | 11.8% | | | | | | — | | | | | | — | | | | | | 1.8% | | |
| | |
Shares of
Class A Common Stock Beneficially Owned Prior to this Offering |
| |
Shares of Class B
Common Stock Beneficially Owned Prior to this Offering |
| |
Number of
Shares of Class A Common Stock Being Offered |
| |
Number of
Shares of Class B Common Stock Being Offered |
| |
Shares of Class A
Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| |
Shares of Class B
Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| ||||||||||||||||||||||||||||||||||||||||||
Selling Securityholders
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||
2012 JMR Trust Common
LLC(1) |
| | | | 585,737 | | | | | | 1.1% | | | | | | — | | | | | | — | | | | | | 585,737 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
23rd Century Capital LLC(2)
|
| | | | 440,295 | | | | | | * | | | | | | — | | | | | | — | | | | | | 440,295 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4C Holdings I, LLC(3)
|
| | | | 14,236,538 | | | | | | 25.8% | | | | | | 14,236,538 | | | | | | 94.6% | | | | | | 14,236,538 | | | | | | 14,236,538 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4C Holdings V, LLC(3)
|
| | | | 818,750 | | | | | | 1.5% | | | | | | 818,750 | | | | | | 5.4% | | | | | | 818,750 | | | | | | 818,750 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bonnie E. Gould Rothberg, M.D.(4)
|
| | | | 95,507 | | | | | | * | | | | | | — | | | | | | — | | | | | | 95,507 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jonathan M. Rothberg,
Ph.D.(5) |
| | | | 1,086,574 | | | | | | 1.9% | | | | | | — | | | | | | — | | | | | | 1,086,574 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Shares of
Class A Common Stock Beneficially Owned Prior to this Offering |
| |
Shares of Class B
Common Stock Beneficially Owned Prior to this Offering |
| |
Number of
Shares of Class A Common Stock Being Offered |
| |
Number of
Shares of Class B Common Stock Being Offered |
| |
Shares of Class A
Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| |
Shares of
Class B Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| ||||||||||||||||||||||||||||||||||||||||||
Selling Securityholders
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||
Dave Scott(6)
|
| | | | 2,849,250 | | | | | | 4.9% | | | | | | — | | | | | | — | | | | | | 2,849,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elizabeth A. Whayland(7)
|
| | | | 95,346 | | | | | | * | | | | | | — | | | | | | — | | | | | | 95,346 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elizabeth A. Whayland and
Gregory T. Mulhern, as Joint Tenants With Right of Survivorship |
| | | | 23,876 | | | | | | * | | | | | | — | | | | | | — | | | | | | 23,876 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Khan Siddiqui(8)
|
| | | | 290,978 | | | | | | * | | | | | | — | | | | | | — | | | | | | 290,978 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mark Hughes(9)
|
| | | | 163,748 | | | | | | * | | | | | | — | | | | | | — | | | | | | 163,748 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Neela Paykel(10)
|
| | | | 98,250 | | | | | | * | | | | | | — | | | | | | — | | | | | | 98,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ruth Fattori(11)
|
| | | | 891 | | | | | | * | | | | | | — | | | | | | — | | | | | | 891 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scott Huennekins(12)
|
| | | | 1,187,186 | | | | | | 2.1% | | | | | | — | | | | | | — | | | | | | 1,187,186 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
YH North America Capital L.P.(13)
|
| | | | 522,606 | | | | | | * | | | | | | — | | | | | | — | | | | | | 522,606 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Yonghua International I
L.P.(14) |
| | | | 522,606 | | | | | | * | | | | | | — | | | | | | — | | | | | | 522,606 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Yonghua International II
L.P.(13) |
| | | | 696,808 | | | | | | 1.3% | | | | | | — | | | | | | — | | | | | | 696,808 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HC Sponsor LLC(15)
|
| | | | 5,534,000 | | | | | | 10.0% | | | | | | — | | | | | | — | | | | | | 5,534,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Weinstein(16)
|
| | | | 35,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Christopher Wolfgang(16)
|
| | | | 35,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Taylor Harris(16)
|
| | | | 35,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jefferies LLC(17)
|
| | | | 300,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CD-Venture GmbH(18)
|
| | | | 1,153,529 | | | | | | 2.1% | | | | | | — | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | 1,053,529 | | | | | | * | | | | | | — | | | | | | — | | |
Deerfield Partners, L.P.(19)
|
| | | | 1,000,000 | | | | | | 1.8% | | | | | | — | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
James H. Dahl(20)
|
| | | | 500,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
ARK Investment Management
LLC on behalf of ARK PIPE Fund LLC(21) |
| | | | 1,000,000 | | | | | | 1.8% | | | | | | — | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eldridge PIPE Holdings, LLC(22)
|
| | | | 1,500,000 | | | | | | 2.7% | | | | | | — | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nantahala Capital Partners II Limited Partnership(23)
|
| | | | 92,221 | | | | | | * | | | | | | — | | | | | | — | | | | | | 80,146 | | | | | | — | | | | | | 12,075 | | | | | | * | | | | | | — | | | | | | — | | |
Nantahala Capital Partners Limited Partnership(23)
|
| | | | 42,586 | | | | | | * | | | | | | — | | | | | | — | | | | | | 38,337 | | | | | | — | | | | | | 4,249 | | | | | | * | | | | | | — | | | | | | — | | |
Nantahala Capital Partners SI, LP.(23)
|
| | | | 318,941 | | | | | | * | | | | | | — | | | | | | — | | | | | | 296,462 | | | | | | — | | | | | | 22,479 | | | | | | * | | | | | | — | | | | | | — | | |
NCP QR LP(23)
|
| | | | 55,441 | | | | | | * | | | | | | — | | | | | | — | | | | | | 50,393 | | | | | | — | | | | | | 5,048 | | | | | | * | | | | | | — | | | | | | — | | |
NCP RFM LP(23)
|
| | | | 49,042 | | | | | | * | | | | | | — | | | | | | — | | | | | | 44,573 | | | | | | — | | | | | | 4,469 | | | | | | * | | | | | | — | | | | | | — | | |
Silver Creek CS SAV,
L.L.C.(23) |
| | | | 26,555 | | | | | | * | | | | | | — | | | | | | — | | | | | | 24,153 | | | | | | — | | | | | | 2,402 | | | | | | * | | | | | | — | | | | | | — | | |
Blackwell Partners LLC – Series A(23)
|
| | | | 126,495 | | | | | | * | | | | | | — | | | | | | — | | | | | | 115,936 | | | | | | — | | | | | | 10,559 | | | | | | * | | | | | | — | | | | | | — | | |
| | |
Shares of
Class A Common Stock Beneficially Owned Prior to this Offering |
| |
Shares of Class B
Common Stock Beneficially Owned Prior to this Offering |
| |
Number of
Shares of Class A Common Stock Being Offered |
| |
Number of
Shares of Class B Common Stock Being Offered |
| |
Shares of Class A
Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| |
Shares of
Class B Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| ||||||||||||||||||||||||||||||||||||||||||
Selling Securityholders
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||
HighCape Partners Hyperfine Co-Invest, L.P.(24)
|
| | | | 200,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Entities associated with Bain Capital Public Equity (25)
|
| | | | 1,592,466 | | | | | | 2.9% | | | | | | — | | | | | | — | | | | | | 510,000 | | | | | | — | | | | | | 1,082,466 | | | | | | 1.0% | | | | | | — | | | | | | — | | |
Walleye Opportunities Master Fund Ltd.(26)
|
| | | | 16,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 16,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sea Hawk Multi-Strategy Master Fund, Ltd.(26)
|
| | | | 10,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | 10,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Highmark Limited, in respect of
its Segregated Account Highmark Long/Short Equity 20(26) |
| | | | 59,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | 59,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Walleye Manager Opportunities
LLC(26) |
| | | | 10,750 | | | | | | * | | | | | | — | | | | | | — | | | | | | 10,750 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pura Vida Master Fund,
Ltd.(26) |
| | | | 153,250 | | | | | | * | | | | | | — | | | | | | — | | | | | | 153,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HealthCor Sanatate Offshore Master Fund, L.P.(15)
|
| | | | 755,528 | | | | | | 1.4% | | | | | | — | | | | | | — | | | | | | 755,528 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HealthCor Therapeutics Master
Fund, L.P.(15) |
| | | | 75,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
HealthCor Offshore Master Fund, L.P.(15)
|
| | | | 169,472 | | | | | | * | | | | | | — | | | | | | — | | | | | | 169,472 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Perceptive Life Sciences Master
Fund, Ltd.(27) |
| | | | 1,500,000 | | | | | | 2.7% | | | | | | — | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alyeska Master Fund, L.P.(28)
|
| | | | 750,000 | | | | | | 1.4% | | | | | | — | | | | | | — | | | | | | 750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Avidity Capital Fund II LP(29)
|
| | | | 174,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | 174,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Avidity Capital HL Sub Fund III LLC (29)
|
| | | | 140,400 | | | | | | * | | | | | | — | | | | | | — | | | | | | 140,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Avidity Master Fund LP (29)
|
| | | | 1,185,100 | | | | | | 2.1% | | | | | | — | | | | | | — | | | | | | 1,185,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BEMAP Master Fund Ltd(30)
|
| | | | 157,488 | | | | | | * | | | | | | — | | | | | | — | | | | | | 157,488 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bespoke Alpha MAC MIM LP(30)
|
| | | | 21,892 | | | | | | * | | | | | | — | | | | | | — | | | | | | 21,892 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
DS Liquid Div RVA MON LLC(30)
|
| | | | 178,211 | | | | | | * | | | | | | — | | | | | | — | | | | | | 178,211 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Monashee Managed Account SP(30)
|
| | | | 31,498 | | | | | | * | | | | | | — | | | | | | — | | | | | | 31,498 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Monashee Pure Alpha SPV I LP(30)
|
| | | | 96,176 | | | | | | * | | | | | | — | | | | | | — | | | | | | 96,176 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Monashee Solitario Fund
LP(30) |
| | | | 1,661,330 | | | | | | 3.0% | | | | | | — | | | | | | — | | | | | | 138,075 | | | | | | — | | | | | | 1,523,255 | | | | | | 1.4% | | | | | | — | | | | | | — | | |
SFL SPV I LLC(30)
|
| | | | 26,660 | | | | | | * | | | | | | — | | | | | | — | | | | | | 26,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Catalio Nexus Fund III,
LP(31) |
| | | | 500,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Shares of
Class A Common Stock Beneficially Owned Prior to this Offering |
| |
Shares of Class B
Common Stock Beneficially Owned Prior to this Offering |
| |
Number of
Shares of Class A Common Stock Being Offered |
| |
Number of
Shares of Class B Common Stock Being Offered |
| |
Shares of Class A
Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| |
Shares of
Class B Common Stock Beneficially Owned After the Offered Shares of Class A Common Stock are Sold |
| ||||||||||||||||||||||||||||||||||||||||||
Selling Securityholders
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| |
Shares
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||
Glenview Capital Partners, L.P.(32)
|
| | | | 49,679 | | | | | | * | | | | | | — | | | | | | — | | | | | | 49,679 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Institutional Partners,
L.P.(32) |
| | | | 116,522 | | | | | | * | | | | | | — | | | | | | — | | | | | | 116,522 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Capital Master Fund,
Ltd.(32) |
| | | | 350,269 | | | | | | * | | | | | | — | | | | | | — | | | | | | 350,269 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Capital Opportunity Fund, L.P. (32)
|
| | | | 293,449 | | | | | | * | | | | | | — | | | | | | — | | | | | | 293,449 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Glenview Offshore Opportunity
Master Fund, Ltd.(32) |
| | | | 190,081 | | | | | | * | | | | | | — | | | | | | — | | | | | | 190,081 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 44,840,730 | | | | | | 59.0% | | | | | | 15,055,288 | | | | | | 100% | | | | | | 42,263,946 | | | | | | 15,055,288 | | | | | | 2,576,784 | | | | | | 3.7% | | | | | | — | | | | | | — | | |
|
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers: | | | | | | | |
Dave Scott | | |
51
|
| | Chief Executive Officer and Director | |
Alok Gupta | | |
56
|
| | Chief Financial Officer | |
Mark Hughes | | |
58
|
| | Chief Operating Officer | |
Khan Siddiqui, M.D. | | |
48
|
| | Chief Medical Officer and Chief Strategy Officer | |
Neela Paykel | | |
53
|
| | General Counsel and Corporate Secretary | |
Scott White | | |
48
|
| | Chief Commercial Officer | |
Non-Employee Directors: | | | | | | | |
R. Scott Huennekens | | |
57
|
| | Executive Chairman | |
Jonathan M. Rothberg, Ph.D. | | |
58
|
| | Vice Chairman | |
John Dahldorf | | |
65
|
| | Director | |
Ruth Fattori | | |
69
|
| | Director | |
Maria Sainz | | |
56
|
| | Director | |
Daniel J. Wolterman | | |
65
|
| | Director | |
Name and Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
Awards ($)(1) |
| |
Total
($) |
| |||||||||||||||
Dave Scott,
|
| | | | 2021 | | | | | $ | 252,147(2) | | | | | $ | 1,500,000(3) | | | | | $ | 5,848,819(4) | | | | | $ | 7,600,966 | | |
Chief Executive Officer
|
| | | | 2020 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Mark Hughes,
|
| | | | 2021 | | | | | $ | 266,667(5) | | | | | $ | 100,000 | | | | | $ | 127,616(6) | | | | | $ | 494,283 | | |
Chief Operating Officer
|
| | | | 2020 | | | | | $ | 225,000 | | | | | $ | 100,000 | | | | | $ | 120,878(7) | | | | | $ | 445,878 | | |
Khan Siddiqui, M.D.,
|
| | | | 2021 | | | | | $ | 331,250(8) | | | | | $ | 150,000 | | | | | $ | 108,195(9)(10) | | | | | $ | 589,445 | | |
Chief Medical Officer and Chief Strategy Officer
|
| | | | 2020 | | | | | $ | 255,208 | | | | | $ | 150,000 | | | | | $ | 494,241(11) | | | | | $ | 899,449 | | |
| | |
Option Awards
|
| ||||||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| | |||||||||||
Dave Scott
|
| |
4/27/2021
|
| | | | —(1) | | | | | | 1,899,500 | | | | | $ | 3.27 | | | |
4/27/2031
|
| | ||
| | |
4/27/2021
|
| | | | —(2) | | | | | | 474,875 | | | | | $ | 3.27 | | | |
4/27/2031
|
| | ||
| | |
4/27/2021
|
| | | | —(3) | | | | | | 474,875 | | | | | $ | 3.27 | | | |
4/27/2031
|
| | ||
Mark Hughes
|
| |
7/1/2019
|
| | | | 3,411(4) | | | | | | 17,911 | | | | | $ | 3.76 | | | |
7/1/2029
|
| | ||
| | |
1/18/2020
|
| | | | 27,016(5) | | | | | | 27,021 | | | | | $ | 3.76 | | | |
1/18/2030
|
| | ||
| | |
1/18/2020
|
| | | | 1,636(6) | | | | | | 1,639 | | | | | $ | 3.76 | | | |
1/18/2030
|
| | ||
| | |
4/14/2021
|
| | | | 1,532(7) | | | | | | 3,380 | | | | | $ | 3.27 | | | |
4/14/2031
|
| | ||
| | |
4/14/2021
|
| | | | 18,932(8) | | | | | | 41,655 | | | | | $ | 3.27 | | | |
4/14/2031
|
| | ||
Khan Siddiqui, M.D.
|
| |
1/27/2020
|
| | | | 52,397(9) | | | | | | 52,403 | | | | | $ | 3.76 | | | |
1/27/2030
|
| | ||
| | |
1/27/2020
|
| | | | 65,169(10) | | | | | | 65,176 | | | | | $ | 3.76 | | | |
1/27/2030
|
| | ||
| | |
4/14/2021
|
| | | | 13,507(11) | | | | | | 40,530 | | | | | $ | 3.27 | | | |
4/14/2031
|
| | ||
| | |
5/12/2021
|
| | | | 561(12) | | | | | | 1,235 | | | | | $ | 5.24 | | | |
5/12/2031
|
| |
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Stock
Awards(1) ($) |
| |
Option
Awards(2) ($) |
| |
Total
($) |
| ||||||||||||
R. Scott Huennekens
|
| | | | 83,037(3) | | | | | | 179,995(4) | | | | | | 2,437,008(5) | | | | | | 2,700,040 | | |
Jonathan M. Rothberg, Ph.D
|
| | | | 1,370 | | | | | | 179,995(4) | | | | | | 1,908,126(6) | | | | | | 2,089,491 | | |
John Dahldorf
|
| | | | 2,123 | | | | | | 179,995(4) | | | | | | — | | | | | | 182,118 | | |
Ruth Fattori
|
| | | | 1,918 | | | | | | 179,995(4) | | | | | | — | | | | | | 181,913 | | |
Maria Sainz
|
| | | | 1,781 | | | | | | 179,995(4) | | | | | | — | | | | | | 181,776 | | |
Daniel J. Wolterman
|
| | | | 1,918 | | | | | | 179,995(4) | | | | | | — | | | | | | 181,913 | | |
Name
|
| |
Number of
Stock Options Held at Fiscal Year-End |
| |
Number of
Restricted Stock Units Held at Fiscal Year-End |
| ||||||
R. Scott Huennekens
|
| | | | 1,187,186 | | | | | | 19,586 | | |
Jonathan M. Rothberg, Ph.D
|
| | | | 982,500 | | | | | | 19,586 | | |
Name
|
| |
Number of
Stock Options Held at Fiscal Year-End |
| |
Number of
Restricted Stock Units Held at Fiscal Year-End |
| ||||||
John Dahldorf
|
| | | | — | | | | | | 19,586 | | |
Ruth Fattori
|
| | | | — | | | | | | 19,586 | | |
Maria Sainz
|
| | | | — | | | | | | 19,586 | | |
Daniel J. Wolterman
|
| | | | — | | | | | | 19,586 | | |
Position
|
| |
Retainer
|
| |||
Audit committee chairperson
|
| | | $ | 20,000 | | |
Audit committee member
|
| | | $ | 10,000 | | |
Compensation committee chairperson
|
| | | $ | 15,000 | | |
Compensation committee member
|
| | | $ | 7,500 | | |
Nominating and corporate governance committee chairperson
|
| | | $ | 10,000 | | |
Nominating and corporate governance committee member
|
| | | $ | 5,000 | | |
| | |
Page(s)
|
| |||
Financial Statements as of December 31, 2020 and for the Period from November 19, 2020 (Inception) through December 31, 2020
|
| | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
Page(s)
|
| |||
Financial Statements as of September 30, 2021 and December 31, 2020 and for the Three and Nine Months Ended September 30, 2021
|
| | | | | | |
| | | | F-15 | | | |
| | | | F-16 | | | |
| | | | F-17 | | | |
| | | | F-18 | | | |
| | | | F-19 | | |
| | |
Page(s)
|
| |||
Combined Financial Statements as of and for the Years Ended December 31, 2020 and 2019 | | | | | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | |
| | |
Page(s)
|
| |||
Condensed Consolidated and Combined Financial Statements (Unaudited) | | | |||||
| | | | F-65 | | | |
| | | | F-66 | | | |
| | | | F-67 | | | |
| | | | F-68 | | | |
| | | | F-69 | | |
| ASSETS | | | | | | | |
|
Deferred offering costs
|
| | | $ | 304,412 | | |
|
TOTAL ASSETS
|
| | | $ | 304,412 | | |
| LIABILITIES AND SHAREHOLDER’S EQUITY | | | | | | | |
| Current liabilities | | | | | | | |
|
Accrued offering costs
|
| | | | 246,037 | | |
|
Promissory note – related party
|
| | | | 38,375 | | |
|
Total Current Liabilities
|
| | | | 284,412 | | |
| Commitments and Contingencies | | | | | | | |
| Shareholder’s Equity | | | | | | | |
|
Preference shares, $0.0001 par value; 5,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | |
|
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; no shares issued and
outstanding |
| | | | — | | |
|
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 5,175,000 shares issued and outstanding(1)
|
| | | | 518 | | |
|
Additional paid-in capital
|
| | | | 24,482 | | |
|
Accumulated deficit
|
| | | | (5,000) | | |
|
Total Shareholder’s Equity
|
| | | | 20,000 | | |
|
TOTAL LIABILITIES AND SHAREHOLDER’S EQUITY
|
| | | $ | 304,412 | | |
|
Formation and operating costs
|
| | | $ | 5,000 | | |
|
Net Loss
|
| | | $ | (5,000) | | |
|
Weighted average shares outstanding, basic and diluted(1)
|
| | | | 4,500,000 | | |
|
Basic and diluted net loss per ordinary shares
|
| | | $ | (0.00) | | |
| | |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance – November 18, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B ordinary shares to Sponsor(1)
|
| | | | 5,175,000 | | | | | | 518 | | | | | | 24,482 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,000) | | | | | | (5,000) | | |
Balance – December 31, 2020
|
| | | | 5,175,000 | | | | | $ | 518 | | | | | $ | 24,482 | | | | | $ | (5,000) | | | | | $ | 20,000 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (5,000) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | |
|
Payment of formation costs through issuance of Class B ordinary shares
|
| | | | 5,000 | | |
|
Net cash used in operating activities
|
| | | | — | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from promissory note – related party
|
| | | | 38,375 | | |
|
Payment of offering costs
|
| | | | (38,375) | | |
|
Net cash provided by (used in) financing activities
|
| | | | — | | |
|
Net Change in Cash
|
| | | | — | | |
|
Cash – Beginning
|
| | | | — | | |
| Cash – Ending | | | |
$
|
—
|
| |
| Non-cash investing and financing activities: | | | | | | | |
|
Offering costs included in accrued offering costs
|
| | | $ | 246,037 | | |
|
Deferred offering costs paid by Sponsor in exchange for the issuance of common stock
|
| | | $ | 20,000 | | |
| | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 525,404 | | | | | $ | — | | |
Prepaid expenses
|
| | | | 402,195 | | | | | | — | | |
Total Current Assets
|
| | | | 927,599 | | | | | | — | | |
Deferred offering costs
|
| | | | — | | | | | | 304,412 | | |
Marketable securities held in Trust Account
|
| | | | 207,014,497 | | | | | | — | | |
TOTAL ASSETS
|
| | | $ | 207,942,096 | | | | | $ | 304,412 | | |
LIABILITIES AND SHAREHOLDERS’ (DEFICIT)EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 1,938,902 | | | | | $ | — | | |
Accrued offering costs
|
| | | | 7,515 | | | | | | 246,037 | | |
Promissory note – related party
|
| | | | — | | | | | | 38,375 | | |
Total Current Liabilities
|
| | | | 1,946,417 | | | | | | 284,412 | | |
Deferred underwriting fee payable
|
| | | | 7,245,000 | | | | | | — | | |
TOTAL LIABILITIES
|
| | | | 9,191,417 | | | | | | 284,412 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption 20,700,000 and no shares at redemption value of $10.00 as of September 30, 2021 and December 31, 2020, respectively
|
| | | | 207,000,000 | | | | | | — | | |
Shareholders’ (Deficit) Equity | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 5,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 500,000,000 shares
authorized; 614,000 and no shares issued and outstanding as of September 30, 2021 and December 31, 2020, (excluding 20,700,000 shares subject to possible redemption at September 30, 2021 and no shares at December 31, 2020) respectively |
| | | | 61 | | | | | | — | | |
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 5,175,000 shares issued and outstanding, at September 30, 2021 and December 31, 2020
|
| | | | 518 | | | | | | 518 | | |
Additional paid-in capital
|
| | | | — | | | | | | 24,482 | | |
Accumulated deficit
|
| | | | (8,249,900) | | | | | | (5,000) | | |
Total Shareholders’ (Deficit) Equity
|
| | | | (8,249,321) | | | | | | 20,000 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ (DEFICIT) EQUITY
|
| | | $ | 207,942,096 | | | | | $ | 304,412 | | |
| | |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||
Operating and formation costs
|
| | | $ | 900,417 | | | | | $ | 2,494,910 | | |
Loss from operations
|
| | | | (900,417) | | | | | | (2,494,910) | | |
Other income: | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 2,664 | | | | | | 14,497 | | |
Total other income
|
| | | | 2,664 | | | | | | 14,497 | | |
Net loss
|
| | | $ | (897,753) | | | | | $ | (2,480,413) | | |
Weighted average shares outstanding of Class A ordinary shares subject to possible redemption
|
| | | | 20,700,000 | | | | | | 18,501,099 | | |
Basic and diluted net (loss) per share, Class A ordinary shares subject to possible redemption
|
| | | $ | (0.03) | | | | | $ | (0.10) | | |
Weighted average shares outstanding of Class A ordinary shares not subject to possible redemption
|
| | | | 614,000 | | | | | | 548,777 | | |
Basic and diluted net (loss) per share, Class A ordinary shares not subject to possible redemption
|
| | | $ | (0.03) | | | | | $ | (0.10) | | |
Weighted average shares outstanding of Class B ordinary shares not subject to possible redemption
|
| | | | 5,175,000 | | | | | | 5,103,297 | | |
Basic and diluted net (loss) per share, Class B ordinary not shares subject to possible redemption
|
| | | $ | (0.03) | | | | | $ | (0.10) | | |
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary share |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 5,175,000 | | | | | $ | 518 | | | | | $ | 24,482 | | | | | $ | (5,000) | | | | | $ | 20,000 | | |
Sale of 614,000 Private Placement Shares, Net
|
| | | | 614,000 | | | | | | 61 | | | | | | — | | | | | | — | | | | | | 6,139,939 | | | | | | — | | | | | | 6,140,000 | | |
Remeasurement adjustment
for Class A ordinary shares subject to redemption amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,164,421) | | | | | | (5,764,487) | | | | | | (11,928,908) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (148,766) | | | | | | (148,766) | | |
Balance – March 31, 2021(1)
|
| | | | 614,000 | | | | | $ | 61 | | | | | | 5,175,000 | | | | | $ | 518 | | | | | $ | — | | | | | $ | (5,918,253) | | | | | $ | (5,917,674) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,433,894) | | | | | | (1,433,894) | | |
Balance – June 30, 2021(1)
|
| | | | 614,000 | | | | | $ | 61 | | | | | | 5,175,000 | | | | | $ | 518 | | | | | $ | — | | | | | $ | (7,352,147) | | | | | $ | (7,351,568) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (897,753) | | | | | | (897,753) | | |
Balance – September 30, 2021
|
| | | | 614,000 | | | | | $ | 61 | | | | | | 5,175,000 | | | | | $ | 518 | | | | | $ | — | | | | | $ | (8,249,900) | | | | | $ | (8,249,321) | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (2,480,413) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (14,497) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Prepaid expenses
|
| | | | (402,195) | | |
|
Accrued expenses
|
| | | | 1,938,902 | | |
|
Net cash used in operating activities
|
| | | | (958,203) | | |
| Cash Flows from Investing Activities: | | | | | | | |
|
Investment of cash in Trust Account
|
| | | | (207,000,000) | | |
|
Net cash used in investing activities
|
| | | | (207,000,000) | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from sale of Public Shares, net of underwriting discounts paid
|
| | | | 202,860,000 | | |
|
Proceeds from sale of Private Placement Shares
|
| | | | 6,140,000 | | |
|
Proceeds from convertible promissory note – related party
|
| | | | 32,759 | | |
|
Repayment of promissory note – related party, net of related offering costs
|
| | | | (12,760) | | |
|
Repayment of promissory note – related party, related to offering costs
|
| | | | (58,374) | | |
|
Payment of offering costs
|
| | | | (478,018) | | |
|
Net cash provided by financing activities
|
| | | | 208,483,607 | | |
|
Net Change in Cash
|
| | | | 525,404 | | |
|
Cash – Beginning of period
|
| | | | — | | |
|
Cash – End of period
|
| | | $ | 525,404 | | |
| Non-Cash investing and financing activities: | | | | | | | |
|
Offering costs included in accrued offering costs
|
| | | $ | 7,515 | | |
|
Remeasurement adjustment to redemption value
|
| | | $ | 11,928,908 | | |
|
Deferred underwriting fee payable
|
| | | $ | 7,245,000 | | |
Balance Sheet as of January 29, 2021 (Audited)
|
| |
As Previously
Reported |
| |
Adjustment
|
| |
Restated
|
| |||||||||
Class A ordinary shares subject to possible redemption
|
| | | $ | 196,231,090 | | | | | $ | 10,768,910 | | | | | $ | 207,000,000 | | |
Class A ordinary shares
|
| | | $ | 169 | | | | | $ | (108) | | | | | $ | 61 | | |
Additional paid-in capital
|
| | | $ | 5,004,316 | | | | | $ | (5,004,316) | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | (5,000) | | | | | $ | (5,764,486) | | | | | $ | (5,769,486) | | |
Total Shareholders’ Equity (Deficit)
|
| | | $ | 5,000,003 | | | | | $ | (10,768,910) | | | | | $ | (5,768,907) | | |
Balance Sheet as of March 31, 2021 (Unaudited) | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption
|
| | | $ | 196,082,323 | | | | | $ | 10,917,677 | | | | | $ | 207,000,000 | | |
Class A ordinary shares
|
| | | $ | 170 | | | | | $ | (109) | | | | | $ | 61 | | |
Additional paid-in capital
|
| | | $ | 5,153,081 | | | | | $ | (5,153,081) | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | (153,766) | | | | | $ | (5,764,487) | | | | | $ | (5,918,253) | | |
Total Shareholders’ Equity (Deficit)
|
| | | $ | 5,000,003 | | | | | $ | (10,917,677) | | | | | $ | (5,917,674) | | |
Balance Sheet as of June 30, 2021 (Unaudited) | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption
|
| | | $ | 194,648,426 | | | | | $ | 12,351,574 | | | | | $ | 207,000,000 | | |
Class A ordinary shares
|
| | | $ | 185 | | | | | $ | (124) | | | | | $ | 61 | | |
Additional paid-in capital
|
| | | $ | 6,586,963 | | | | | $ | (6,586,963) | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | (1,587,660) | | | | | $ | (5,764,487) | | | | | $ | (7,352,147) | | |
Total Shareholders’ Equity (Deficit)
|
| | | $ | 5,000,006 | | | | | $ | (12,351,574) | | | | | $ | (7,351,568) | | |
Condensed Statement of Changes in Shareholders’ Equity (Deficit) for the Three Months Ended March 31, 2021 (Unaudited)
|
| | | | | | | | | | | | | | | | | | |
Sale of 20,700,000 Public Shares, net of underwriter discounts and offering expenses
|
| | | $ | 195,071,092 | | | | | $ | (195,071,092) | | | | | $ | — | | |
Sale of 614,000 Private Placement Shares
|
| | | $ | 6,140,000 | | | | | $ | — | | | | | $ | 6,140,000 | | |
Initial value of ordinary shares subject to redemption
|
| | | $ | (196,082,323) | | | | | $ | 196,082,323 | | | | | $ | — | | |
Remeasurement adjustment for Class A ordinary shares to redemption amount
|
| | | $ | — | | | | | $ | (11,928,908) | | | | | $ | (11,928,908) | | |
Total Shareholders’ Equity (Deficit)
|
| | | $ | 5,000,003 | | | | | $ | (10,917,677) | | | | | $ | (5,917,674) | | |
Condensed Statement of Changes in Shareholders’ Equity (Deficit) for the Three Months Ended June 30, 2021 (Unaudited)
|
| | | | | | | | | | | | | | | | | | |
Change in value of ordinary shares subject to
redemption |
| | | $ | 1,433,897 | | | | | $ | (1,433,897) | | | | | $ | — | | |
Total Shareholders’ Equity (Deficit)
|
| | | $ | 5,000,006 | | | | | $ | (12,351,574) | | | | | $ | (7,351,568) | | |
Statement of Cash Flows for the Three Months Ended March 31, 2021 (Unaudited) — Noncash Transaction
|
| | | | | | | | | | | | | | | | | | |
Remeasurement adjustment to redemption value
|
| | | $ | — | | | | | $ | 11,928,908 | | | | | $ | 11,928,908 | | |
Statement of Cash Flows for the Six Months Ended June 30, 2021 (Unaudited) — Noncash Transaction
|
| | | | | | | | | | | | | | | | | | |
Remeasurement adjustment to redemption value
|
| | | $ | — | | | | | | 11,928,908 | | | | | $ | 11,928,908 | | |
| | |
As Previously
Reported For the Three Months Ended March 31, 2021 |
| |
As
Restated For the Three Months Ended March 31, 2021 |
| |
As Previously
As Previously Reported For the Three Months Ended June 30, 2021 |
| |
As
Restated For the Three Months Ended June 30, 2021 |
| |
As Previously
Reported For the Six Months Ended June 30, 2021 |
| |
As
Restated For the Six Months Ended June 30, 2021 |
| ||||||||||||||||||
Basic and diluted weighted average shares outstanding, Class A ordinary shares subject to possible redemption
|
| | | | 19,623,109 | | | | | | 14,030,000 | | | | | | 19,607,812 | | | | | | 20,700,000 | | | | | | 19,613,951 | | | | | | 17,383,425 | | |
Basic and diluted net loss per ordinary share, Class A ordinary shares subject to possible redemption
|
| | | $ | — | | | | | $ | (0.01) | | | | | $ | — | | | | | $ | (0.05) | | | | | $ | — | | | | | $ | (0.07) | | |
Basic and diluted net loss per ordinary share, Class A ordinary shares not subject to possible redemption
|
| | | | — | | | | | $ | 416,156 | | | | | $ | — | | | | | | 614,000 | | | | | | — | | | | | | 515,624 | | |
Basic and diluted weighted average net loss per ordinary shares outstanding, Class A ordinary shares not subject to possible redemption
|
| | | $ | — | | | | | $ | 0.01 | | | | | $ | — | | | | | $ | (0.05) | | | | | $ | — | | | | | $ | (0.07) | | |
Basic and diluted weighted average shares outstanding, Class B ordinary shares
|
| | | | 6,113,916 | | | | | | 4,957,500 | | | | | | 6,881,188 | | | | | | 5,175,000 | | | | | | 6,494,516 | | | | | | 5,066,851 | | |
Basic and diluted net loss per ordinary share, Class B ordinary shares
|
| | | $ | (0.03) | | | | | $ | (0.01) | | | | | $ | (0.21) | | | | | $ | (0.05) | | | | | $ | (0.25) | | | | | $ | (0.07) | | |
|
Gross Proceeds
|
| | | $ | 207,000,000 | | |
| Less: | | | | | | | |
|
Class A ordinary shares issuance costs
|
| | | | (11,928,908) | | |
| Add: | | | | | | | |
|
Remeasurement adjustment of carrying value to redemption value
|
| | | | 11,928,908 | | |
|
Class A ordinary shares subject to possible redemption
|
| | | $ | 207,000,000 | | |
| | |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||
| | |
Class A
Redeemable |
| |
Class A
Nonredeemable |
| |
Class B
|
| |
Class A
Redeemable |
| |
Class A
Nonredeemable |
| |
Class B
|
| ||||||||||||||||||
Basic and diluted net loss per ordinary share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net loss, as adjusted
|
| | | $ | (701,555) | | | | | $ | (20,809) | | | | | $ | (175,389) | | | | | $ | (1,899,973) | | | | | $ | (56,357) | | | | | $ | (524,084) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted
average ordinary shares outstanding |
| | | | 20,700,000 | | | | | | 614,000 | | | | | | 5,175,000 | | | | | | 18,501,099 | | | | | | 548,777 | | | | | | 5,103,297 | | |
Basic and diluted net loss per ordinary share
|
| | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.10) | | | | | $ | (0.10) | | | | | $ | (0.10) | | |
| | |
Level
|
| |
September 30,
2021 |
| ||||||
Assets: | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 207,014,497 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 62,676 | | | | | $ | 26,441 | | |
Restricted cash
|
| | | | 1,610 | | | | | | — | | |
Accounts receivable
|
| | | | 174 | | | | | | — | | |
Inventory
|
| | | | 1,718 | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 691 | | | | | | 837 | | |
Due from related parties
|
| | | | 1,465 | | | | | | 683 | | |
Total current assets
|
| | | $ | 68,334 | | | | | $ | 27,961 | | |
Property and equipment
|
| | | | 1,904 | | | | | | 489 | | |
Other assets – related party
|
| | | | 1,244 | | | | | | 1,470 | | |
Prepaid inventory
|
| | | | — | | | | | | 651 | | |
Net investment in lease
|
| | | | 44 | | | | | | — | | |
Total assets
|
| | | $ | 71,526 | | | | | $ | 30,571 | | |
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 948 | | | | | $ | 1,189 | | |
Deferred grant funding
|
| | | | 1,610 | | | | | | — | | |
Deferred revenue
|
| | | | 158 | | | | | | — | | |
Due to related parties
|
| | | | 136 | | | | | | 109 | | |
Accrued expenses and other current liabilities
|
| | | | 1,264 | | | | | | 491 | | |
Total current liabilities
|
| | | $ | 4,116 | | | | | $ | 1,789 | | |
Long term notes payable
|
| | | | 178 | | | | | | — | | |
Total liabilities
|
| | | $ | 4,294 | | | | | $ | 1,789 | | |
COMMITMENTS AND CONTINGENCIES (NOTE 15) | | | | | | | | | | | | | |
CONVERTIBLE PREFERRED STOCK | | | | | | | | | | | | | |
Hyperfine convertible preferred stock (Series A, B, C and D): $.0001 par value, aggregate liquidation preference of $147,651 and $87,882; 129,788,828 and 67,539,894 shares authorized; 95,010,858 and 67,211,210 shares issued and outstanding at December 31, 2020 and 2019, respectively
|
| | | | 128,286 | | | | | | 68,646 | | |
STOCKHOLDERS’ DEFICIT: | | | | | | | | | | | | | |
Hyperfine Common stock, $.0001 par value; 125,000,000 and 57,000,000 shares authorized; 4,812,083 and 4,605,299 shares issued and outstanding at December 31, 2020 and 2019, respectively
|
| | | | — | | | | | | — | | |
Liminal Common stock, $.001 par value; 5,000 shares authorized; 1,000 shares issued and outstanding
|
| | | | — | | | | | | — | | |
Hyperfine Special-voting common stock, $.0001 par value; 25,000,000 shares authorized; 0 shares issued
and outstanding |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 10,415 | | | | | | 8,178 | | |
Accumulated deficit
|
| | | | (71,469) | | | | | | (48,042) | | |
Total stockholders’ deficit
|
| | | $ | (61,054) | | | | | $ | (39,864) | | |
TOTAL LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’
DEFICIT |
| | | $ | 71,526 | | | | | $ | 30,571 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Sales | | | | | | | | | | | | | |
Device
|
| | | $ | 200 | | | | | $ | — | | |
Service
|
| | | | 94 | | | | | | — | | |
Total sales
|
| | | $ | 294 | | | | | $ | — | | |
Cost of sales | | | | | | | | | | | | | |
Device
|
| | | $ | 763 | | | | | $ | — | | |
Service
|
| | | | 8 | | | | | | — | | |
Total cost of sales
|
| | | $ | 771 | | | | | $ | — | | |
Gross margin
|
| | | | (477) | | | | | | — | | |
Operating Expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 14,593 | | | | | $ | 13,390 | | |
General and administrative
|
| | | | 5,921 | | | | | | 5,810 | | |
Sales and marketing
|
| | | | 2,500 | | | | | | 768 | | |
Total operating expenses
|
| | | | 23,014 | | | | | | 19,968 | | |
Loss from operations
|
| | | $ | (23,491) | | | | | $ | (19,968) | | |
Interest income
|
| | | $ | 70 | | | | | $ | 630 | | |
Other income (expense), net
|
| | | | (6) | | | | | | (77) | | |
Loss before provision for income taxes
|
| | | $ | (23,427) | | | | | $ | (19,415) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | |
Net loss and comprehensive loss
|
| | | $ | (23,427) | | | | | $ | (19,415) | | |
Net loss per common share attributable to common stockholders, basic and diluted
|
| | | $ | (5.04) | | | | | $ | (4.33) | | |
Weighted-average shares used to compute net loss per share attributable to common stockholders, basic and diluted
|
| | | | 4,651,127 | | | | | | 4,486,484 | | |
| | |
Hyperfine convertible preferred stock
|
| | |
Hyperfine Common Stock
|
| |
Liminal Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||
January 1, 2019
|
| | | | 67,211,210 | | | | | $ | 68,646 | | | | | | | 4,435,136 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | 1,546 | | | | | $ | (28,627) | | | | | $ | (27,081) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (19,415) | | | | | | (19,415) | | |
Investment from 4Bionics, LLC
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,700 | | | | | | — | | | | | | 5,700 | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 170,163 | | | | | | — | | | | | | — | | | | | | — | | | | | | 36 | | | | | | — | | | | | | 36 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 896 | | | | | | — | | | | | | 896 | | |
Balance, December 31, 2019
|
| | | | 67,211,210 | | | | | $ | 68,646 | | | | | | | 4,605,299 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | 8,178 | | | | | $ | (48,042) | | | | | $ | (39,864) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,427) | | | | | | (23,427) | | |
Issuance of Series D convertible
preferred stock, net of issuance costs |
| | | | 27,799,648 | | | | | | 59,640 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Investment from 4Bionics, LLC
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 206,784 | | | | | | — | | | | | | — | | | | | | — | | | | | | 120 | | | | | | — | | | | | | 120 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,117 | | | | | | — | | | | | | 1,117 | | |
Balance, December 31, 2020
|
| | | | 95,010,858 | | | | | $ | 128,286 | | | | | | | 4,812,083 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | 10,415 | | | | | $ | (71,469) | | | | | $ | (61,054) | | |
| | |
Year ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (23,427) | | | | | $ | (19,415) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 289 | | | | | | 141 | | |
Loss on disposal of fixed assets
|
| | | | — | | | | | | 4 | | |
Stock-based compensation expense
|
| | | | 1,117 | | | | | | 896 | | |
Write-down of inventory
|
| | | | 213 | | | | | | — | | |
Sales under sales type leases
|
| | | | (46) | | | | | | — | | |
Payments received on net investment in lease
|
| | | | 2 | | | | | | — | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (174) | | | | | | 309 | | |
Inventory
|
| | | | (1,931) | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 146 | | | | | | (366) | | |
Due from related parties
|
| | | | (782) | | | | | | (161) | | |
Other assets – related party
|
| | | | 226 | | | | | | 243 | | |
Prepaid inventory
|
| | | | 651 | | | | | | (651) | | |
Accounts payable
|
| | | | (377) | | | | | | 467 | | |
Deferred grant funding
|
| | | | 1,610 | | | | | | — | | |
Deferred revenue
|
| | | | 158 | | | | | | — | | |
Due to related parties
|
| | | | 27 | | | | | | (177) | | |
Accrued expenses and other current liabilities
|
| | | | 773 | | | | | | 338 | | |
Net cash used in operating activities
|
| | | $ | (21,525) | | | | | $ | (18,372) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of fixed assets
|
| | | | (1,568) | | | | | | (244) | | |
Net cash used in investing activities
|
| | | $ | (1,568) | | | | | $ | (244) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from exercise of stock options
|
| | | | 120 | | | | | | 36 | | |
Proceeds from issuance of Series D convertible preferred stock
|
| | | | 59,769 | | | | | | — | | |
Stock issuance costs for Series D convertible preferred stock
|
| | | | (129) | | | | | | — | | |
Proceeds from issuance of notes payable
|
| | | | 1,067 | | | | | | 1,000 | | |
Repayment of notes payable
|
| | | | (889) | | | | | | (2,000) | | |
Investment from 4Bionics, LLC
|
| | | | 1,000 | | | | | | 5,700 | | |
Net cash provided by financing activities
|
| | | $ | 60,938 | | | | | $ | 4,736 | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | 37,845 | | | | | | (13,880) | | |
Cash, cash equivalents and restricted cash, beginning of year
|
| | | | 26,441 | | | | | | 40,321 | | |
Cash, cash equivalents and restricted cash, end of year
|
| | | $ | 64,286 | | | | | $ | 26,441 | | |
Reconciliation of cash, cash equivalents, and restricted cash reported in the statement of financial position | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 62,676 | | | | | $ | 26,441 | | |
Restricted cash
|
| | | | 1,610 | | | | | | — | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 64,286 | | | | | $ | 26,441 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash received from exchange of research and development tax credits
|
| | | $ | 261 | | | | | $ | 200 | | |
Cash paid for interest
|
| | | $ | 6 | | | | | $ | 77 | | |
Supplemental disclosure of noncash flow information: | | | | | | | | | | | | | |
Noncash acquisition of fixed assets
|
| | | $ | 136 | | | | | $ | — | | |
| | |
Revenue
|
| |
Accounts receivable
|
| ||||||
|
For the year ended
December 31, 2020 |
| |
As of
December 31, 2020 |
| ||||||||
Customer A
|
| | | | 21% | | | | | | 4% | | |
Customer B
|
| | | | 21% | | | | | | 0% | | |
Customer C
|
| | | | 20% | | | | | | 53% | | |
Customer D
|
| | | | 14% | | | | | | 32% | | |
Customer E
|
| | | | 11% | | | | | | 0% | | |
Property and equipment
|
| |
Estimated
useful life |
|
Laboratory equipment
|
| |
5
|
|
Research devices
|
| |
5
|
|
Computer equipment
|
| |
5
|
|
Tooling
|
| |
3
|
|
Leased devices
|
| |
5
|
|
Other
|
| |
3 – 7
|
|
| | |
Pattern of
Recognition |
| |
2020
|
| |
2019
|
| ||||||
Device
|
| |
Point in time
|
| | | $ | 200 | | | | | $ | — | | |
Service
|
| |
Overtime
|
| | | | 94 | | | | | | — | | |
Total revenue
|
| | | | | | $ | 294 | | | | | $ | — | | |
| | |
2020
|
| |
2019
|
| ||||||
Accounts receivable
|
| | | | 174 | | | | | | — | | |
Deferred revenue, current
|
| | | | 158 | | | | | | — | | |
| | |
2020
|
| |
2019
|
| ||||||
Laboratory equipment
|
| | | $ | 572 | | | | | $ | 397 | | |
Research devices
|
| | | | 486 | | | | | | — | | |
Computer equipment
|
| | | | 385 | | | | | | 323 | | |
Construction in progress
|
| | | | 613 | | | | | | 18 | | |
Tooling
|
| | | | 270 | | | | | | 21 | | |
Leased devices
|
| | | | 127 | | | | | | — | | |
Other
|
| | | | 167 | | | | | | 157 | | |
| | | | | 2,620 | | | | | | 916 | | |
Less: Accumulated depreciation and amortization
|
| | | | (716) | | | | | | (427) | | |
Property and equipment, net
|
| | | $ | 1,904 | | | | | $ | 489 | | |
| | |
2020
|
| |
2019
|
| ||||||
Bonus
|
| | | $ | 501 | | | | | $ | 110 | | |
Contracted services
|
| | | | 456 | | | | | | 152 | | |
Legal fees
|
| | | | 282 | | | | | | 228 | | |
Other
|
| | | | 25 | | | | | | 1 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 1,264 | | | | | $ | 491 | | |
Class
|
| |
Year of Class
Issuance |
| |
Issuance
Price per share |
| |
Shares
Authorized |
| |
Shares
Issued and Outstanding |
| |
Total
Proceeds or Exchange Value |
| |
Issuance
Costs |
| |
Net Carrying
Value |
| |
Initial
Liquidation Price per share |
| |||||||||||||||||||||
Series A
|
| |
2014
|
| | | $ | 0.04 | | | | | | 25,000,000 | | | | | | 25,000,000 | | | | | $ | 1,000 | | | | | $ | 2 | | | | | $ | 999 | | | | | $ | 0.80 | | |
Series B
|
| |
2017
|
| | | | 0.80 | | | | | | 10,625,000 | | | | | | 10,625,000 | | | | | | 8,500 | | | | | | — | | | | | | 8,500 | | | | | | 0.80 | | |
Series C
|
| |
2017
|
| | | | 1.88 | | | | | | 31,586,210 | | | | | | 31,586,210 | | | | | | 59,382 | | | | | | 234 | | | | | | 59,148 | | | | | | 1.88 | | |
Series D
|
| |
2020
|
| | | | 2.15 | | | | | | 62,577,618 | | | | | | 27,799,648 | | | | | | 59,769 | | | | | | 129 | | | | | | 59,640 | | | | | | 2.15 | | |
| | | | | | | | | | | | | | 129,788,828 | | | | | | 95,010,858 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class
|
| |
Year of Class
Issuance |
| |
Issuance
Price per share |
| |
Shares
Authorized |
| |
Shares
Issued and Outstanding |
| |
Total
Proceeds or Exchange Value |
| |
Issuance
Costs |
| |
Net Carrying
Value |
| |
Initial
Liquidation Price per share |
| |||||||||||||||||||||
Series A
|
| |
2014
|
| | | $ | 0.04 | | | | | | 25,000,000 | | | | | | 25,000,000 | | | | | $ | 1,000 | | | | | $ | 2 | | | | | $ | 999 | | | | | $ | 0.80 | | |
Series B
|
| |
2017
|
| | | | 0.80 | | | | | | 10,625,000 | | | | | | 10,625,000 | | | | | | 8,500 | | | | | | — | | | | | | 8,500 | | | | | | 0.80 | | |
Series C
|
| |
2017
|
| | | | 1.88 | | | | | | 31,914,894 | | | | | | 31,586,210 | | | | | | 59,382 | | | | | | 234 | | | | | | 59,148 | | | | | | 1.88 | | |
| | | | | | | | | | | | | | 67,539,894 | | | | | | 67,211,210 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding at December 31, 2019
|
| | | | 4,764,571 | | | | | $ | 0.74 | | | | | | 7.53 | | | | | $ | 2,313 | | |
Granted
|
| | | | 1,432,250 | | | | | | 1.23 | | | | | | | | | | | | | | |
Exercised
|
| | | | (206,784) | | | | | | 0.58 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (177,887) | | | | | | 0.64 | | | | | | | | | | | | | | |
Outstanding at December 31, 2020
|
| | | | 5,812,150 | | | | | $ | 0.87 | | | | | | 7.07 | | | | | $ | 2,073 | | |
Options exercisable at December 31, 2020
|
| | | | 3,977,599 | | | | | $ | 0.76 | | | | | | 6.43 | | | | | $ | 1,879 | | |
Vested and expected to vest at December 31, 2020
|
| | | | 5,666,661 | | | | | $ | 0.87 | | | | | | 7.07 | | | | | $ | 5,667 | | |
| | |
2020
|
| |
2019
|
|
Risk Free interest rate
|
| |
1.5% – 1.7%
|
| |
1.5% – 2.7%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
Expected term
|
| |
5.8 years – 6.0 years
|
| |
5.9 years – 6.2 years
|
|
Expected volatility
|
| |
60%
|
| |
60%
|
|
| | |
2020
|
| |
2019
|
|
Risk Free interest rate
|
| |
1.5% – 1.7%
|
| |
1.5% – 2.7%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
Expected term
|
| |
5.8 years – 6.0 years
|
| |
4.7 years – 10.0 years
|
|
Expected volatility
|
| |
60%
|
| |
60%
|
|
| | |
2020
|
| |
2019
|
| ||||||
Research and development
|
| | | $ | 864 | | | | | $ | 596 | | |
General and administrative
|
| | | | 231 | | | | | | 293 | | |
Sales and marketing
|
| | | | 22 | | | | | | 7 | | |
Total stock-based compensation expense
|
| | | $ | 1,117 | | | | | $ | 896 | | |
| | |
2020
|
| |
2019
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (23,427) | | | | | $ | (19,415) | | |
Numerator for Basic and Dilutive EPS – Loss available to common stockholders
|
| | | $ | (23,427) | | | | | $ | (19,415) | | |
Denominator: | | | | | | | | | | | | | |
Common Stock
|
| | | | 4,651,127 | | | | | | 4,486,484 | | |
Denominator for Basic and Dilutive EPS – Weighted-average common stock
|
| | | | 4,651,127 | | | | | | 4,486,484 | | |
Basic and dilutive loss per share
|
| | | $ | (5.04) | | | | | $ | (4.33) | | |
| | |
2020
|
| |
2019
|
| ||||||
Outstanding options to purchase common stock
|
| | | | 5,812,150 | | | | | | 4,764,571 | | |
Outstanding convertible preferred stock (Series A through D)
|
| | | | 95,010,858 | | | | | | 67,211,210 | | |
Total anti-dilutive common equivalent shares
|
| | | | 100,823,008 | | | | | | 71,975,781 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Gross deferred tax assets (liabilities): | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 14,512 | | | | | $ | 11,976 | | |
Tax credit carryforwards
|
| | | | 2,237 | | | | | | 1,559 | | |
Fixed assets
|
| | | | 6 | | | | | | (46) | | |
Non-deductible stock-based compensation
|
| | | | 522 | | | | | | 485 | | |
Deferred Revenue
|
| | | | 421 | | | | | | — | | |
Other
|
| | | | 90 | | | | | | 85 | | |
Total Deferred tax assets
|
| | | $ | 17,788 | | | | | $ | 14,059 | | |
Valuation allowance
|
| | | | (17,788) | | | | | | (14,059) | | |
Net deferred tax assets (liabilities)
|
| | | $ | — | | | | | $ | — | | |
| | |
Years Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Federal statutory income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State taxes, net of federal benefit
|
| | | | 1.8% | | | | | | 6.4% | | |
Federal research and development credits
|
| | | | 3.2% | | | | | | 4.0% | | |
Non-deductible stock-based compensation
|
| | | | (0.5)% | | | | | | (0.5)% | | |
Write down of federal NOL due to 382 limitation
|
| | | | (2.8)% | | | | | | — | | |
Write down of federal R&D credits due to 382 limitation
|
| | | | (1.1)% | | | | | | — | | |
Deferred tax adjustment resulting from tax rate change
|
| | | | (5.5)% | | | | | | — | | |
Other
|
| | | | (0.2)% | | | | | | (0.2)% | | |
Valuation allowance
|
| | | | (15.9)% | | | | | | (30.7)% | | |
Effective Tax Rate
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
Hyperfine
|
| ||||||
| | |
Amount
|
| |
Expire Through
|
| |||
Tax net operating loss carryforwards: | | | | | | | | | | |
Federal (pre-2018 NOLs)
|
| | | $ | 12,084 | | | |
2037
|
|
Federal (post-2017 NOLs)
|
| | | | 43,345 | | | |
No Expiration
|
|
States
|
| | | | 42,752 | | | |
2040
|
|
States
|
| | | | 24 | | | |
2030
|
|
Tax credit carryforwards: | | | | | | | | | | |
Federal research and development
|
| | | | 1,561 | | | |
2040
|
|
Connecticut research and development
|
| | | | 464 | | | |
N/A
|
|
Connecticut other
|
| | | | 14 | | | |
2025
|
|
| | |
Liminal
|
| ||||||
|
Amount
|
| |
Expire Through
|
| |||||
Tax net operating loss carryforwards: | | | | | | | | | | |
Federal (pre-2018 NOLs)
|
| | | $ | — | | | |
2037
|
|
Federal (post-2017 NOLs)
|
| | | | 6,170 | | | |
No Expiration
|
|
Connecticut
|
| | | | 6,170 | | | |
2040
|
|
Tax credit carryforwards: | | | | | | | | | | |
Federal research and development
|
| | | | 271 | | | |
2040
|
|
Connecticut research and development
|
| | | | 35 | | | |
N/A
|
|
Connecticut other
|
| | | | — | | | |
2025
|
|
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 65,475 | | | | | $ | 62,676 | | |
Restricted cash
|
| | | | 3,467 | | | | | | 1,610 | | |
Accounts receivable, less allowance of $58 and $- in 2021 and 2020, respectively
|
| | | | 940 | | | | | | 174 | | |
Unbilled receivables
|
| | | | 48 | | | | | | — | | |
Inventory
|
| | | | 2,763 | | | | | | 1,718 | | |
Prepaid expenses and other current assets
|
| | | | 3,600 | | | | | | 691 | | |
Due from related parties
|
| | | | 13 | | | | | | 1,465 | | |
Total current assets
|
| | | $ | 76,306 | | | | | $ | 68,334 | | |
Property and equipment
|
| | | | 3,325 | | | | | | 1,904 | | |
Other assets – related party
|
| | | | 1,086 | | | | | | 1,244 | | |
Net investment in lease
|
| | | | 37 | | | | | | 44 | | |
Other long term assets
|
| | | | 614 | | | | | | — | | |
Total assets
|
| | | $ | 81,368 | | | | | $ | 71,526 | | |
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS‘ DEFICIT | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 4,945 | | | | | $ | 948 | | |
Deferred grant funding
|
| | | | 3,467 | | | | | | 1,610 | | |
Deferred revenue
|
| | | | 774 | | | | | | 158 | | |
Due to related parties
|
| | | | 1,334 | | | | | | 136 | | |
Accrued expenses and other current liabilities
|
| | | | 3,294 | | | | | | 1,264 | | |
Total current liabilities
|
| | | $ | 13,814 | | | | | $ | 4,116 | | |
Long term notes payable
|
| | | | 178 | | | | | | 178 | | |
Long term deferred revenue
|
| | | | 340 | | | | | | — | | |
Total liabilities
|
| | | $ | 14,332 | | | | | $ | 4,294 | | |
COMMITMENTS AND CONTINGENCIES (NOTE 15) | | | | | | | | | | | | | |
CONVERTIBLE PREFERRED STOCK | | | | | | | | | | | | | |
Hyperfine convertible preferred stock (Series A, B, C and D): $.0001 par value, aggregate liquidation
preference of $178,120 and $147,651; 129,788,828 and 129,788,828 shares authorized; 109,182,191 and 95,010,858 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively |
| | | | 158,747 | | | | | | 128,286 | | |
Liminal convertible preferred stock (Series A-1 and A-2): $.0001 par value, aggregate liquidation
preference of $7,400,250; 57,500,000 shares authorized; 57,500,000 shares issued and outstanding at September 30, 2021 |
| | | | 9,350 | | | | | | — | | |
STOCKHOLDERS‘ DEFICIT: | | | | | | | | | | | | | |
Hyperfine Common stock, $.0001 par value; 125,000,000 and 125,000,000 shares authorized; 6,503,073 and 4,812,083 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively
|
| | | | 1 | | | | | | — | | |
Liminal Common stock, $.001 par value; 36,000,000 and 5,000 shares authorized; 0 and 1,000 shares
issued and outstanding at September 30, 2021 and December 31, 2020, respectively |
| | | | — | | | | | | — | | |
Hyperfine Special-voting common stock, $.0001 par value; 25,000,000 shares authorized; 0 shares issued and outstanding
|
| | | | — | | | | | | — | | |
Liminal Special-voting common stock, $.0001 par value; 38,723,398 shares authorized; 0 shares issued and outstanding at September 30, 2021
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 9,173 | | | | | | 10,415 | | |
Accumulated deficit
|
| | | | (110,235) | | | | | | (71,469) | | |
Total stockholders’ deficit
|
| | | $ | (101,061) | | | | | $ | (61,054) | | |
TOTAL LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS‘ DEFICIT
|
| | | $ | 81,368 | | | | | $ | 71,526 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Sales | | | | | | | | | | | | | |
Device
|
| | | $ | 521 | | | | | $ | 77 | | |
Service
|
| | | | 539 | | | | | | 10 | | |
Total sales
|
| | | $ | 1,060 | | | | | $ | 87 | | |
Cost of sales | | | | | | | | | | | | | |
Device
|
| | | $ | 1,420 | | | | | $ | 368 | | |
Service
|
| | | | 354 | | | | | | — | | |
Total cost of sales
|
| | | $ | 1,774 | | | | | $ | 368 | | |
Gross margin
|
| | | | (714) | | | | | | (281) | | |
Operating Expenses: | | | | | | | | | | | | | |
Research and development
|
| | | $ | 16,949 | | | | | $ | 11,042 | | |
General and administrative
|
| | | | 15,348 | | | | | | 3,781 | | |
Sales and marketing
|
| | | | 5,770 | | | | | | 1,527 | | |
Total operating expenses
|
| | | | 38,067 | | | | | | 16,350 | | |
Loss from operations
|
| | | $ | (38,781) | | | | | $ | (16,631) | | |
Interest income
|
| | | $ | 13 | | | | | $ | 66 | | |
Other income, net
|
| | | | 2 | | | | | | — | | |
Loss before provision for income taxes
|
| | | $ | (38,766) | | | | | $ | (16,565) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | |
Net loss and comprehensive loss
|
| | | $ | (38,766) | | | | | $ | (16,565) | | |
Net loss per common share attributable to common stockholders, basic and diluted
|
| | | $ | (7.41) | | | | | $ | (3.58) | | |
Weighted-average shares used to compute net loss per share attributable to
common stockholders, basic and diluted |
| | | | 5,229,877 | | | | | | 4,630,574 | | |
| | |
Hyperfine Convertible
Preferred Stock |
| |
Liminal Convertible
Preferred Stock |
| | |
Hyperfine Common
Stock |
| |
Liminal Common
Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||
December 31, 2019
|
| | | | 67,211,210 | | | | | $ | 68,646 | | | | | | — | | | | | $ | — | | | | | | | 4,605,299 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | 8,178 | | | | | $ | (48,042) | | | | | $ | (39,864) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,565) | | | | | | (16,565) | | |
Investment from 4Bionics, LLC
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 500 | | | | | | — | | | | | | 500 | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 90,341 | | | | | | — | | | | | | — | | | | | | — | | | | | | 64 | | | | | | — | | | | | | 64 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 857 | | | | | | — | | | | | | 857 | | |
Balance, September 30, 2020
|
| | | | 67,211,210 | | | | | $ | 68,646 | | | | | | — | | | | | $ | — | | | | | | | 4,695,640 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | 9,599 | | | | | $ | (64,607) | | | | | $ | (55,008) | | |
| | |
Hyperfine Convertible
Preferred Stock |
| |
Liminal Convertible
Preferred Stock |
| | |
Hyperfine Common
Stock |
| |
Liminal Common
Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||
December 31, 2020
|
| | | | 95,010,858 | | | | | $ | 128,286 | | | | | | — | | | | | $ | — | | | | | | | 4,812,083 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | 10,415 | | | | | $ | (71,469) | | | | | $ | (61,054) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,766) | | | | | | (38,766) | | |
Issuance of Series D convertible
|
| | | | 14,171,333 | | | | | | 30,461 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
preferred stock, net of issuance
costs |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment from 4Bionics, LLC
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,516 | | | | | | — | | | | | | 3,516 | | |
Conversion of Liminal Common stock
|
| | | | — | | | | | | — | | | | | | 57,500,000 | | | | | | 9,350 | | | | | | | — | | | | | | — | | | | | | (1,000) | | | | | | — | | | | | | (9,350) | | | | | | — | | | | | | (9,350) | | |
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,690,990 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 1,461 | | | | | | — | | | | | | 1,462 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,131 | | | | | | — | | | | | | 3,131 | | |
Balance, September 30, 2021
|
| | | | 109,182,191 | | | | | $ | 158,747 | | | | | | 57,500,000 | | | | | $ | 9,350 | | | | | | | 6,503,073 | | | | | $ | 1 | | | | | | — | | | | | $ | — | | | | | $ | 9,173 | | | | | $ | (110,235) | | | | | $ | (101,061) | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (38,766) | | | | | $ | (16,565) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 389 | | | | | | 204 | | |
Stock-based compensation expense
|
| | | | 3,131 | | | | | | 857 | | |
Write-down of inventory
|
| | | | 19 | | | | | | 163 | | |
Payments received on net investment in lease
|
| | | | 7 | | | | | | — | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (766) | | | | | | (58) | | |
Unbilled receivables
|
| | | | (48) | | | | | | — | | |
Inventory
|
| | | | (1,064) | | | | | | (1,404) | | |
Prepaid expenses and other current assets
|
| | | | (2,909) | | | | | | 261 | | |
Due from related parties
|
| | | | 1,452 | | | | | | 378 | | |
Other assets – related party
|
| | | | 158 | | | | | | 174 | | |
Prepaid inventory
|
| | | | — | | | | | | 649 | | |
Other long term assets
|
| | | | (614) | | | | | | — | | |
Accounts payable
|
| | | | 3,923 | | | | | | (112) | | |
Deferred grant funding
|
| | | | 1,857 | | | | | | 1,610 | | |
Deferred revenue
|
| | | | 956 | | | | | | 55 | | |
Due to related parties
|
| | | | 1,198 | | | | | | 2 | | |
Accrued expenses and other current liabilities
|
| | | | 2,030 | | | | | | 75 | | |
Net cash used in operating activities
|
| | | $ | (29,047) | | | | | $ | (13,711) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of fixed assets
|
| | | | (1,736) | | | | | | (795) | | |
Net cash used in investing activities
|
| | | $ | (1,736) | | | | | $ | (795) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from exercise of stock options
|
| | | | 1,462 | | | | | | 64 | | |
Proceeds from issuance of Series D convertible preferred stock
|
| | | | 30,468 | | | | | | — | | |
Stock issuance costs related to Series D convertible preferred stock
|
| | | | (7) | | | | | | — | | |
Proceeds from issuance of notes payable
|
| | | | — | | | | | | 1,067 | | |
Investment from 4Bionics, LLC
|
| | | | 3,516 | | | | | | 500 | | |
Net cash provided by financing activities
|
| | | $ | 35,439 | | | | | $ | 1,631 | | |
Net increase (decrease) in cash and cash equivalents and restricted cash
|
| | | | 4,656 | | | | | | (12,875) | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 64,286 | | | | | | 26,441 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 68,942 | | | | | $ | 13,566 | | |
Reconciliation of cash, cash equivalents, and restricted cash reported in the statement of financial position
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 65,475 | | | | | $ | 11,956 | | |
Restricted cash
|
| | | | 3,467 | | | | | | 1,610 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 68,942 | | | | | $ | 13,566 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash received from exchange of research and development tax credits
|
| | | $ | 324 | | | | | $ | 523 | | |
| | |
Revenue
|
| |
Accounts receivable
|
| ||||||||||||||||||
| | |
For the nine months ended
September 30, 2021 |
| |
For the nine months ended
September 30, 2020 |
| |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||||||||
Customer A
|
| | | | 11% | | | | | | 0% | | | | | | 6% | | | | | | 0% | | |
Customer B
|
| | | | 10% | | | | | | 60% | | | | | | 16% | | | | | | 0% | | |
Customer C
|
| | | | 10% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
Customer D
|
| | | | 6% | | | | | | 0% | | | | | | 12% | | | | | | 0% | | |
Customer E
|
| | | | 6% | | | | | | 0% | | | | | | 12% | | | | | | 0% | | |
Customer F
|
| | | | 5% | | | | | | 0% | | | | | | 27% | | | | | | 0% | | |
Customer G
|
| | | | 3% | | | | | | 0% | | | | | | 0% | | | | | | 53% | | |
Customer H
|
| | | | 1% | | | | | | 40% | | | | | | 0% | | | | | | 32% | | |
| | |
Pattern of
Recognition |
| |
Nine Months Ended September 30,
|
| | |||||||||||
| | |
2021
|
| |
2020
|
| | |||||||||||
Device
|
| |
Point in time
|
| | | $ | 521 | | | | | $ | 77 | | | | ||
Service
|
| | Over time | | | | | 539 | | | | | | 10 | | | | ||
Total revenue
|
| | | | | | $ | 1,060 | | | | | $ | 87 | | | | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Accounts receivable
|
| | | $ | 940 | | | | | $ | 174 | | |
Unbilled receivables
|
| | | | 48 | | | | | | — | | |
Deferred revenue
|
| | | | 774 | | | | | | 158 | | |
Long term deferred revenue
|
| | | | 340 | | | | | | — | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Deferred transaction related costs
|
| | | $ | 3,042 | | | | | $ | — | | |
Prepaid expenses
|
| | | | 385 | | | | | | 203 | | |
Other current assets
|
| | | | 173 | | | | | | 488 | | |
Total prepaid expenses and other current assets
|
| | | $ | 3,600 | | | | | $ | 691 | | |
| | |
September 30,
2021 |
| |
December 31,
202 |
| ||||||
Laboratory equipment
|
| | | $ | 874 | | | | | $ | 572 | | |
Research devices
|
| | | | 772 | | | | | | 486 | | |
Sales and marketing devices
|
| | | | 762 | | | | | | — | | |
Computer equipment
|
| | | | 525 | | | | | | 385 | | |
Construction in progress
|
| | | | 686 | | | | | | 613 | | |
Tooling
|
| | | | 292 | | | | | | 270 | | |
Leased devices
|
| | | | 347 | | | | | | 127 | | |
Other
|
| | | | 172 | | | | | | 167 | | |
| | | | | 4,430 | | | | | | 2,620 | | |
Less: Accumulated depreciation and amortization
|
| | | | (1,105) | | | | | | (716) | | |
Property and equipment, net
|
| | | $ | 3,325 | | | | | $ | 1,904 | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Bonus
|
| | | $ | 1,535 | | | | | $ | 501 | | |
Contracted services
|
| | | | 883 | | | | | | 456 | | |
Legal fees
|
| | | | 435 | | | | | | 282 | | |
Commission
|
| | | | 340 | | | | | | — | | |
Other
|
| | | | 101 | | | | | | 25 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 3,294 | | | | | $ | 1,264 | | |
Class
|
| |
Year of Class
Issuance |
| |
Issuance
Price per Share |
| |
Shares
Authorized |
| |
Shares
Issued and Outstanding |
| |
Total
Proceeds or Exchange Value |
| |
Issuance
Costs |
| |
Net
Carrying Value |
| |
Initial
Liquidation Price per Share |
| |||||||||||||||||||||
Series A
|
| |
2014
|
| | | $ | 0.04 | | | | | | 25,000,000 | | | | | | 25,000,000 | | | | | $ | 1,000 | | | | | $ | 2 | | | | | $ | 998 | | | | | $ | 0.80 | | |
Series B
|
| |
2017
|
| | | | 0.80 | | | | | | 10,625,000 | | | | | | 10,625,000 | | | | | | 8,500 | | | | | | — | | | | | | 8,500 | | | | | | 0.80 | | |
Series C
|
| |
2017
|
| | | | 1.88 | | | | | | 31,586,210 | | | | | | 31,586,210 | | | | | | 59,382 | | | | | | 234 | | | | | | 59,148 | | | | | | 1.88 | | |
Series D
|
| |
2020 – 2021
|
| | | | 2.15 | | | | | | 62,577,618 | | | | | | 41,970,981 | | | | | | 90,237 | | | | | | 136 | | | | | | 90,101 | | | | | | 2.15 | | |
| | | | | | | | | | | | | | 129,788,828 | | | | | | 109,182,191 | | | | | $ | 159,119 | | | | | $ | 372 | | | | | $ | 158,747 | | | | | | | | |
Class
|
| |
Year of Class
Issuance |
| |
Issuance
Price per Share |
| |
Shares
Authorized |
| |
Shares
Issued and Outstanding |
| |
Total
Proceeds or Exchange Value |
| |
Issuance
Costs |
| |
Net
Carrying Value |
| |
Initial
Liquidation Price per Share |
| |||||||||||||||||||||
Series A
|
| |
2014
|
| | | $ | 0.04 | | | | | | 25,000,000 | | | | | | 25,000,000 | | | | | $ | 1,000 | | | | | $ | 2 | | | | | $ | 998 | | | | | $ | 0.80 | | |
Series B
|
| |
2017
|
| | | | 0.80 | | | | | | 10,625,000 | | | | | | 10,625,000 | | | | | | 8,500 | | | | | | — | | | | | | 8,500 | | | | | | 0.80 | | |
Series C
|
| |
2017
|
| | | | 1.88 | | | | | | 31,586,210 | | | | | | 31,586,210 | | | | | | 59,382 | | | | | | 234 | | | | | | 59,148 | | | | | | 1.88 | | |
Series D
|
| |
2020
|
| | | | 2.15 | | | | | | 62,577,618 | | | | | | 27,799,648 | | | | | | 59,769 | | | | | | 129 | | | | | | 59,640 | | | | | | 2.15 | | |
| | | | | | | | | | | | | | 129,788,828 | | | | | | 95,010,858 | | | | | $ | 128,651 | | | | | $ | 365 | | | | | $ | 128,286 | | | | | | | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding at December 31, 2020
|
| | | | 5,812,150 | | | | | $ | 0.87 | | | | | | 7.07 | | | | | $ | 2,073 | | |
Granted
|
| | | | 19,591,900 | | | | | | 1.07 | | | | | | | | | | | | | | |
Exercised
|
| | | | (1,690,990) | | | | | | 0.86 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (1,047,555) | | | | | | 1.04 | | | | | | | | | | | | | | |
Outstanding at September 30, 2021
|
| | | | 22,665,505 | | | | | $ | 1.04 | | | | | | 9.03 | | | | | $ | 1,018 | | |
Options exercisable at September 30, 2021
|
| | | | 3,554,421 | | | | | $ | 0.83 | | | | | | 6.64 | | | | | $ | 964 | | |
Vested and expected to vest at September 30, 2021
|
| | | | 21,149,996 | | | | | $ | 1.03 | | | | | | 9.00 | | | | | $ | 1,014 | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding at December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 1,976,000 | | | | | | 0.94 | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | (1,006,250) | | | | | | 0.94 | | | | | | | | | | | | | | |
Outstanding at September 30, 2021
|
| | | | 969,750 | | | | | $ | 0.94 | | | | | | 9.61 | | | | | $ | — | | |
Options exercisable at September 30, 2021
|
| | | | 189,091 | | | | | $ | 0.94 | | | | | | 9.61 | | | | | $ | — | | |
Vested and expected to vest at September 30, 2021
|
| | | | 969,750 | | | | | $ | 0.94 | | | | | | 9.61 | | | | | $ | — | | |
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cost of sales – Device
|
| | | $ | 12 | | | | | $ | — | | |
Cost of sales – Service
|
| | | | 12 | | | | | | — | | |
Research and development
|
| | | | 829 | | | | | | 655 | | |
General and administrative
|
| | | | 2,226 | | | | | | 131 | | |
Sales and marketing
|
| | | | 52 | | | | | | 71 | | |
| | | | $ | 3,131 | | | | | $ | 857 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (38,766) | | | | | $ | (16,565) | | |
Numerator for Basic and Dilutive EPS – Loss available to common stockholders
|
| | | $ | (38,766) | | | | | $ | (16,565) | | |
Denominator: | | | | | | | | | | | | | |
Common Stock
|
| | | | 5,229,877 | | | | | | 4,630,574 | | |
Denominator for Basic and Dilutive EPS – Weighted-average common stock
|
| | | | 5,229,877 | | | | | | 4,630,574 | | |
Basic and dilutive loss per share
|
| | | $ | (7.41) | | | | | $ | (3.58) | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Outstanding options to purchase common stock
|
| | | | 23,635,255 | | | | | | 6,026,335 | | |
Outstanding Hyperfine convertible preferred stock (Series A through D)
|
| | | | 109,182,191 | | | | | | 67,211,210 | | |
Outstanding Liminal convertible preferred stock (Series A-1 and A-2)
|
| | | | 57,500,000 | | | | | | — | | |
Total anti-dilutive common equivalent shares
|
| | | | 190,317,446 | | | | | | 73,237,545 | | |