| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | viii | | | |
| | | | | x | | | |
| | | | | 1 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 58 | | | |
| | | | | 65 | | | |
| | | | | 95 | | | |
| | | | | 102 | | | |
| | | | | 103 | | | |
| | | | | 105 | | | |
| | | | | 113 | | | |
| | | | | 118 | | | |
| | | | | 119 | | | |
| | | | | 127 | | | |
| | | | | 145 | | | |
| | | | | 156 | | | |
| | | | | 164 | | | |
| | | | | 185 | | | |
| | | | | 198 | | | |
| | | | | 204 | | | |
| | | | | 211 | | | |
| | | | | 215 | | | |
| | | | | 221 | | | |
| | | | | 234 | | | |
| | | | | 238 | | | |
| | | | | 239 | | | |
| | | | | 240 | | | |
| | | | | 241 | | | |
| | | | | 241 | | | |
| | | | | 241 | | | |
| | | | | 242 | | | |
| | | | | F-1 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | |
|
Assuming No Redemption
|
| |
Assuming Maximum Redemption
|
| |
Assuming Full Redemption
|
|
| The equityholders of Embark Technology will own 320,004,215 shares of Embark Technology Class A Common Stock, representing approximately 66.8% of the total shares outstanding, which excludes shares of Embark Technology Common Stock that may be issuable pursuant to the Embark Awards. | | | The equityholders of Embark Technology will own 320,004,215 shares of Embark Technology Class A Common Stock, representing approximately 71.6% of the total shares outstanding, which excludes shares of Embark Technology Common Stock that may be issuable pursuant to the Embark Awards. | | | The equityholders of Embark Technology will own 320,004,215 shares of Embark Technology Class A Common Stock, representing approximately 73.2% of the total shares outstanding, which excludes shares of Embark Technology Common Stock that may be issuable pursuant to the Embark Awards | |
| The holders of shares of Embark Technology Class B Common Stock will own 87,319,620 shares, representing approximately 18.2% of the total shares of Embark Technology Common Stock outstanding and 69.1% of the total voting power | | | The holders of shares of Embark Technology Class B Common Stock will own 87,319,620 shares, representing approximately 19.5% of the total shares of Embark Technology Common Stock outstanding and 70.8% of the total voting power | | | The holders of shares of Embark Technology Class B Common Stock will own 87,319,620 shares, representing approximately 20.0% of the total shares of Embark Technology Common Stock outstanding and 71.4% of the total voting power | |
| The PIPE Investors will own 20,000,000 shares of Embark Technology Common Stock (which includes 1,000,000 shares of Embark Technology Common Stock held by affiliates of Embark, NGA and/or the Sponsor), representing approximately 4.2% of the total shares outstanding | | | The PIPE Investors will own 20,000,000 shares of Embark Technology Common Stock (which includes 1,000,000 shares of Embark Technology Common Stock held by affiliates of Embark, NGA and/or the Sponsor), representing approximately 4.5% of the total shares outstanding | | | The PIPE Investors will own 20,000,000 shares of Embark Technology Common Stock (which includes 1,000,000 shares of Embark Technology Common Stock held by affiliates of Embark, NGA and/or the Sponsor), representing approximately 4.6% of the total shares outstanding | |
| NGA public stockholders will own 41,400,000 shares of Embark Technology Common Stock, representing approximately 8.6% of the total shares outstanding | | | NGA public stockholders will own 9,499,166 shares of Embark Technology Common Stock, representing approximately 2.1% of total shares outstanding | | | NGA public stockholders will own 0 shares of Embark Technology Common Stock, representing approximately 0.0% of the total shares outstanding | |
|
Assuming No Redemption
|
| |
Assuming Maximum Redemption
|
| |
Assuming Full Redemption
|
|
| The Sponsor will own 9,956,976 shares of Embark Technology Common Stock (excluding shares purchased by the Sponsor in connection with the PIPE Investment), representing approximately 2.1% of the total shares outstanding | | | The Sponsor will own 9,956,976 shares of Embark Technology Common Stock (excluding shares purchased by the Sponsor in connection with the PIPE Investment), representing approximately 2.3% of the total shares outstanding | | | The Sponsor will own 9,956,976 shares of Embark Technology Common Stock (excluding shares purchased by the Sponsor in connection with the PIPE Investment), representing approximately 2.3% of the total shares outstanding | |
| | |
Assuming No
Redemptions |
| |
Assuming Maximum
Redemptions(1) |
| |
Assuming Full
Redemptions(2) |
| |||||||||||||||||||||||||||
|
(Shares)
|
| |
%
|
| |
(Shares)
|
| |
%
|
| |
(Shares)
|
| |
%
|
| ||||||||||||||||||||
Embark stockholders(3)
|
| | | | 407,323,835 | | | | | | 85.1% | | | | | | 407,323,835 | | | | | | 91.2% | | | | | | 407,323,835 | | | | | | 93.1 | | |
NGA public stockholders
|
| | | | 41,400,000 | | | | | | 8.6 | | | | | | 9,499,166 | | | | | | 2.1 | | | | | | — | | | | | | — | | |
PIPE Investors
|
| | | | 20,000,000 | | | | | | 4.2 | | | | | | 20,000,000 | | | | | | 4.5 | | | | | | 20,000,000 | | | | | | 4.6 | | |
Sponsor | | | | | 9,956,976 | | | | | | 2.1 | | | | | | 9,956,976 | | | | | | 2.2 | | | | | | 9,956,976 | | | | | | 2.3 | | |
Total
|
| | | | 478,680,811 | | | | |
|
100%
|
| | | | | 446,779,977 | | | | |
|
100%
|
| | | | | 437,280,811 | | | | | | 100.0 | | |
| | |
Embark
|
| |
TuSimple
|
|
Market Capitalization
|
| |
$5.2 billion(1)
|
| |
$8.5 billion(2)
|
|
Enterprise Value to 2025E Revenue
|
| |
1.6x
|
| |
3.3x
|
|
Enterprise Value to 2025E EBITDA
|
| |
7.1x
|
| |
19.0x
|
|
(in millions)
|
| |
Forecast
Year Ended December 31, |
| |||||||||
| | |
2024E
|
| |
2025E
|
| ||||||
Embark Miles Driven
|
| | | | 2,374 | | | | | | 7,432 | | |
% of Serviceable Miles Driven
|
| | | | 1.1%(1) | | | | | | 3.3%(1) | | |
Revenue | | | | $ | 867 | | | | | $ | 2,771 | | |
Gross Profit
|
| | | | 584 | | | | | | 1,915 | | |
EBITDA | | | | | (4) | | | | | | 640 | | |
CapEx | | | | | 8 | | | | | | 10 | | |
EBITDA – CapEx | | | | | (11) | | | | | | 629 | | |
|
Assuming No Redemption
|
| |
Assuming Maximum Redemption
|
| |
Assuming Full Redemption
|
|
| The equityholders of Embark Technology will own 320,004,215 shares of Embark Technology Class A Common Stock, representing approximately 66.8% of the total shares outstanding, which excludes shares of Embark Technology Common Stock that may be issuable pursuant to the Embark Awards. | | | The equityholders of Embark Technology will own 320,004,215 shares of Embark Technology Class A Common Stock, representing approximately 71.6% of the total shares outstanding, which includes shares of Embark Technology Common Stock that may be issuable pursuant to the Embark Awards. | | | The equityholders of Embark Technology will own 320,004,215 shares of Embark Technology Class A Common Stock, representing approximately 73.2% of the total shares outstanding, which excludes shares of Embark Technology Common Stock that may be issuable pursuant to the Embark Awards | |
| The holders of shares of Embark Technology Class B Common Stock will own 87,319,620 shares, representing approximately 18.2% of the total shares of Embark Technology Common Stock outstanding and 69.1% of the total voting power | | | The holders of shares of Embark Technology Class B Common Stock will own 87,319,620 shares, representing approximately 19.5% of the total shares of Embark Technology Common Stock outstanding and 70.8% of the total voting power | | | The holders of shares of Embark Technology Class B Common Stock will own 87,319,620 shares, representing approximately 20.0% of the total shares of Embark Technology Common Stock outstanding and 71.4% of the total voting power | |
|
The PIPE Investors will own 20,000,000 shares of Embark Technology Common Stock (which includes 1,000,000 shares of Embark Technology Common Stock held by affiliates of Embark, NGA and/or the Sponsor), representing approximately
4.2% of the total shares outstanding |
| | The PIPE Investors will own 20,000,000 shares of Embark Technology Common Stock (which includes 1,000,000 shares of Embark Technology Common Stock held by affiliates of Embark, NGA and/or the Sponsor), representing approximately 4.5% of the total shares outstanding | | | The PIPE Investors will own 20,000,000 shares of Embark Technology Common Stock (which includes 1,000,000 shares of Embark Technology Common Stock held by affiliates of Embark, NGA and/or the Sponsor), representing approximately 4.6% of the total shares outstanding | |
| NGA public stockholders will own 41,400,000 shares of Embark Technology Common Stock, representing approximately 8.6% of the total shares outstanding | | | NGA public stockholders will own 9,499,166 shares of Embark Technology Class A Common Stock, representing approximately 2.1% of total shares of Embark Technology Common Stock outstanding | | | NGA public stockholders will own 0 shares of Embark Technology Common Stock, representing approximately 0.0% of the total shares outstanding | |
| The Sponsor will own 9,956,976 shares of Embark Technology Class A Common Stock (excluding shares purchased by the Sponsor in connection with the PIPE Investment), representing approximately 2.1% of the total shares outstanding | | | The Sponsor will own 9,956,976 shares of Embark Technology Class A Common Stock (excluding shares purchased by the Sponsor in connection with the PIPE Investment), representing approximately 2.3% of the total shares outstanding | | | The Sponsor will own 9,956,976 shares of Embark Technology Common Stock (excluding shares purchased by the Sponsor in connection with the PIPE Investment), representing approximately 2.3% of the total shares outstanding | |
| | | |
NGA Existing Charter
|
| |
Embark Technology Charter
|
|
| Authorized Share Capital (Charter Proposal 2.A) | | |
Under the NGA Existing Charter, NGA has total authorized capital stock of 101,000,000 shares consisting of 100,000,000 shares of common stock, par value $0.0001 per share and 1,000,000 shares of preferred stock, par value $0.0001 per share.
See Article Fourth of the NGA Existing Charter.
|
| |
Under the Embark Technology Charter, Embark Technology will have total authorized capital of 4,110,000,000 shares consisting of 4,000,000,000 shares of Embark Technology Class A common stock, par value $0.0001 per share, 100,000,000 shares of Embark Technology Class B common stock, par value $0.0001 per share and 10,000,000 shares of preferred stock, par value $0.0001 per share.
See Articles IV of the Embark Technology Charter.
|
|
| Dual-Class Capital Structure Voting Rights (Charter Proposal 2.B) | | | There is no dual-class capital structure under the Existing NGA Charter. | | |
The Embark Technology Charter will provide that holders of shares of Embark Technology Class A Common Stock will be entitled to one vote per share on all matters to be voted upon by the stockholders, and holders of Embark Technology Class B Common Stock will be entitled to ten votes per share on all matters to be voted upon by the stockholders.
See Articles V of the Embark Technology Charter.
|
|
| | | |
NGA Existing Charter
|
| |
Embark Technology Charter
|
|
| Classified Board of Directors (Charter Proposal 2.C) | | |
The directors are divided into two classes: Class I and Class II each of which will generally serve for a term of two years with only one class of directors being elected in each year. Directors appointed to succeed those directors who terms expire shall be appointed for a term of office to expire at the second succeeding annual general meeting after their appointment.
See Article Sixth, Section J. of the NGA Existing Charter.
|
| |
The Embark Technology Charter will provide that the Board be divided into three classes with only one class of directors being elected in each year and each class serving a three-year term.
See Article VI.A and B of the Embark Technology Charter.
|
|
| Removal of Directors (Charter Proposal 2.D) | | | The NGA Existing Charter does not limit the ability of the NGA stockholders to remove directors. | | |
The Embark Technology Charter will provide that a director may be removed, with or without cause, (i) after the Trigger Date and until the Sunset Date only upon the affirmative vote of a holders of at least a majority of the voting power of all of the Embark Technology Common Stock entitled to vote in an election of directors and (ii) during any other period, including prior to the Trigger Date and after the Sunset Date, only for cause and only by the affirmative vote of holders of at least a majority of the voting power of all of the Embark Technology Common Stock entitled to vote in an election of directors.
See Article VI.D of the Embark Technology Charter.
|
|
| Filling Director Vacancies (Charter Proposal 2.E) | | |
The NGA Existing Charter provides that any vacancy in that connection, created for any reason, may be filled only by the vote of a majority of the remaining directors then in office, even if less than a quorum.
See Article Sixth, Section J. of the NGA Existing Charter.
|
| |
The Embark Technology Charter will provide that (i) following the Trigger Date and until the Sunset Date, all vacancies on the board of directors, however created, may only be filled by the affirmative vote of holders of at least a majority of the voting power of the outstanding Embark Technology Common Stock entitled to vote in an election of directors and (ii) for any other period, including prior to the Trigger Date and after the Sunset Date, any director vacancy may be filled by the affirmative vote of a majority of the directors then in office, even if less than a quorum.
See Article VI.D of the Embark Technology Charter.
|
|
| | | |
NGA Existing Charter
|
| |
Embark Technology Charter
|
|
| Charter Amendments (Charter Proposal 2.F) | | |
The NGA Existing Charter is silent on the requirements for a minimum vote to amend the NGA Existing Charter except with respect to amendments to Article Sixth relating to business combinations and the existence of NGA, which requires the affirmative vote of holders of at least a majority of the outstanding shares of NGA Common Stock.
See Article Sixth of the NGA Existing Charter.
|
| |
The Embark Technology Charter will provide that the amendment of certain provisions of the Embark Technology Charter will require (i) prior to the Trigger Date, the affirmative vote of at holders of at least a majority of the total voting power of all outstanding shares of Embark Technology Common Stock with each class voting separately as a class and then (ii) on or after the Trigger Date, the affirmative vote of holders of at least two-thirds of the total voting power of the outstanding Embark Technology Common Stock voting together as a single class
See Article XIII.A of the Embark Technology Charter.
|
|
| Bylaw Amendments (Charter Proposal 2.G) | | | The NGA Existing Charter is silent on the requirements for a minimum vote to amend the NGA Existing Bylaws. | | |
The Embark Technology Charter will provide that any amendment to the Embark Technology Bylaws will require will require (i) prior to the Trigger Date, the affirmative vote of at holders of at least a majority of the total voting power of all outstanding shares of Embark Technology Common Stock with each class voting separately as a class and then (ii) after the Trigger Date but prior to the Sunset Date, the affirmative vote of holders of at least a majority of the total voting power of the outstanding Embark Technology Common Stock entitled to vote on the election of directors voting together as a single class and (iii) after the Sunset Date, the affirmative vote of holders of at least two-thirds of the voting power of the then outstanding Embark Technology Common Stock entitled to vote in an election of directors, voting as a single class.
See Article VI.G of the Embark Technology Charter.
|
|
| Additional Provisions (Charter Proposal 2.H) | | | | | | | |
|
Corporate Name Change
|
| |
Our name is “Northern Genesis Acquisition Corp. II” under the NGA Existing Charter.
See Article First of the NGA Existing Charter.
|
| |
The Embark Technology Charter will provide that the name of the corporation will be “Embark Technology, Inc.”
See Article I of the Embark Technology Charter.
|
|
| | | |
NGA Existing Charter
|
| |
Embark Technology Charter
|
|
|
Perpetual Existence
|
| |
The NGA Existing Charter provides that if NGA does not consummate a business combination (as defined in the NGA Existing Charter) by January 15, 2023 (twenty-four months after the closing of the NGA IPO), NGA will cease all operations except for the purposes of winding up and will redeem the shares issued in the NGA IPO and liquidate its Trust Account.
See Article Sixth, Section A of the NGA Existing Charter.
|
| | The Embark Technology Charter does not include any provisions relating to the ongoing existence of Embark Technology as the default rule under the DGCL will make Embark Technology’s existence perpetual. | |
|
DGCL 203 Opt Out and Replacement
|
| | Under the NGA Existing Charter, NGA has not opted out of the default provisions of Section 203 of the DGCL, which generally prohibits a Delaware corporation from engaging in any of a broad range of business combinations with an interested stockholder for a period of three years following the time that such stockholder became an interested stockholder, unless, among other exceptions, prior to such time the board of directors of the corporation approved either the relevant business combination or the transaction that resulted in such stockholder becoming an interested stockholder. | | |
Following the Trigger Date, the Embark Technology Charter will have Embark Technology elect not to be governed by Section 203 of the DGCL relating to takeovers by interested stockholders but will provide other similar restrictions regarding takeovers by interested stockholders, except that the modified restrictions provide that the Embark Founders and their permitted transferees will not be deemed to be “interested stockholders,” regardless of the percentage of their voting stock and are therefore not be subject to such restrictions.
Until the Trigger Date, Section 203 of the DGCL will govern such transactions.
See Article XI of the Embark Technology Charter.
|
|
|
Blank Check Company Status
|
| | The NGA Existing Charter contains certain provisions relating to NGA’s operations as a blank check company prior to the consummation of an initial business combination. | | | The Embark Technology Charter does not include such provisions related to our status as a blank check company, which no longer will apply upon consummation of the Business Combination, as NGA will cease to be a blank check company at such time. In addition the Embark Technology Charter makes certain other changes that the NGA Board deems appropriate for a public operating company. | |
| | | | | | | | | | | | | | |
Assuming No Redemption
|
| |
Assuming Max Redemption
|
| |
Assuming Full Redemption
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Northern
Genesis Acquisition Corp (Historical) |
| |
Embark
Trucks Inc. (Historical) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined Balance |
| |
Additional
Pro Forma Adjustments |
| | | | | | | |
Pro Forma
Combined Balance |
| |
Additional
Pro Forma Adjustments |
| | | | | | | |
Pro Forma
Combined Balance |
| ||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 297 | | | | | $ | 49,273 | | | | | $ | 534,873 | | | | | | A | | | | | $ | 584,443 | | | | | $ | (319,008) | | | | | | L | | | | | $ | 265,435 | | | | | | (94,992) | | | | | | M | | | | | $ | 170,443 | | |
Restricted cash, short-
term |
| | | | — | | | | | | 65 | | | | | | — | | | | | | | | | | | | 65 | | | | | | — | | | | | | | | | | | | 65 | | | | | | — | | | | | | | | | | | | 65 | | |
Short-term investments
|
| | | | — | | | | | | 18,044 | | | | | | — | | | | | | | | | | | | 18,044 | | | | | | — | | | | | | | | | | | | 18,044 | | | | | | — | | | | | | | | | | | | 18,044 | | |
Prepaid expenses and other current assets
|
| | | | 208 | | | | | | 4,159 | | | | | | — | | | | | | | | | | | | 4,367 | | | | | | — | | | | | | | | | | | | 4,367 | | | | | | — | | | | | | | | | | | | 4,367 | | |
Total current assets
|
| | | | 505 | | | | | | 71,541 | | | | | | 534,873 | | | | | | | | | | | | 606,919 | | | | | | (319,008) | | | | | | | | | | | | 287,911 | | | | | | (94,992) | | | | | | | | | | | | 192,919 | | |
Deferred offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Restricted cash, long-term
|
| | | | — | | | | | | 340 | | | | | | — | | | | | | | | | | | | 340 | | | | | | — | | | | | | | | | | | | 340 | | | | | | — | | | | | | | | | | | | 340 | | |
Marketable securities held in Trust Account
|
| | | | 414,023 | | | | | | — | | | | | | (414,023) | | | | | | B | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Property, equipment, and software, net
|
| | | | — | | | | | | 7,976 | | | | | | — | | | | | | | | | | | | 7,976 | | | | | | — | | | | | | | | | | | | 7,976 | | | | | | — | | | | | | | | | | | | 7,976 | | |
Long-term investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Other assets
|
| | | | — | | | | | | 3,213 | | | | | | — | | | | | | | | | | | | 3,213 | | | | | | — | | | | | | | | | | | | 3,213 | | | | | | — | | | | | | | | | | | | 3,213 | | |
Total Assets
|
| | | $ | 414,528 | | | | | $ | 83,070 | | | | | $ | 120,850 | | | | | | | | | | | $ | 618,448 | | | | | | (319,008) | | | | | | | | | | | | 299,440 | | | | | | (94,992) | | | | | | | | | | | | 204,448 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | — | | | | | $ | 2,057 | | | | | $ | — | | | | | | | | | | | $ | 2,057 | | | | | | — | | | | | | | | | | | | 2,057 | | | | | | — | | | | | | | | | | | | 2,057 | | |
Accrued expenses and other current liabilities
|
| | | | 641 | | | | | | 3,713 | | | | | | — | | | | | | | | | | | | 4,354 | | | | | | — | | | | | | | | | | | | 4,354 | | | | | | — | | | | | | | | | | | | 4,354 | | |
Convertible Note
|
| | | | — | | | | | | 18,515 | | | | | | (18,515) | | | | | | C | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Derivative Liability
|
| | | | — | | | | | | 12,936 | | | | | | (12,936) | | | | | | D | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Short-term notes payable
|
| | | | — | | | | | | 282 | | | | | | — | | | | | | | | | | | | 282 | | | | | | — | | | | | | | | | | | | 282 | | | | | | — | | | | | | | | | | | | 282 | | |
Total current liabilities
|
| | | | 641 | | | | | | 37,503 | | | | | | 31,451 | | | | | | | | | | | | 6,693 | | | | | | — | | | | | | | | | | | | 6,693 | | | | | | — | | | | | | | | | | | | 6,693 | | |
Long-term notes payable
|
| | | | — | | | | | | 619 | | | | | | — | | | | | | | | | | | | 619 | | | | | | — | | | | | | | | | | | | 619 | | | | | | — | | | | | | | | | | | | 619 | | |
Long-term deferred rent
|
| | | | — | | | | | | 160 | | | | | | — | | | | | | | | | | | | 160 | | | | | | — | | | | | | | | | | | | 160 | | | | | | — | | | | | | | | | | | | 160 | | |
Deferred underwriting fee payable
|
| | | | 14,490 | | | | | | — | | | | | | (14,490) | | | | | | E | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
FPA liability
|
| | | | 1,106 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,106 | | | | | | — | | | | | | | | | | | | 1,106 | | | | | | — | | | | | | | | | | | | 1,106 | | |
Warrant liability
|
| | | | 34,957 | | | | | | — | | | | | | 903 | | | | | | F | | | | | | 35,860 | | | | | | — | | | | | | | | | | | | 35,860 | | | | | | — | | | | | | | | | | | | 35,860 | | |
Total liabilities
|
| | | | 51,194 | | | | | | 38,282 | | | | | | (45,038) | | | | | | | | | | | | 44,438 | | | | | | — | | | | | | | | | | | | 44,438 | | | | | | — | | | | | | | | | | | | 44,438 | | |
Commitments and contingencies
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Stock subject to possible redemption
|
| | | | 414,000 | | | | | | — | | | | | | (371,545) | | | | | | G | | | | | | 42,455 | | | | | | — | | | | | | | | | | | | 42,455 | | | | | | — | | | | | | | | | | | | 42,455 | | |
| | | | | | | | | | | | | | |
Assuming No Redemption
|
| |
Assuming Max Redemption
|
| |
Assuming Full Redemption
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Northern
Genesis Acquisition Corp (Historical) |
| |
Embark
Trucks Inc. (Historical) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined Balance |
| |
Additional
Pro Forma Adjustments |
| | | | | | | |
Pro Forma
Combined Balance |
| |
Additional
Pro Forma Adjustments |
| | | | | | | |
Pro Forma
Combined Balance |
| ||||||||||||||||||||||||
Stockholders’ equity:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Embark Trucks Inc Preferred stock – par value
|
| | | | — | | | | | | 1 | | | | | | (1) | | | | | | H | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Embark Trucks Inc Founders Preferred Stock –
par value |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Embark Trucks Inc Common Stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Northern Genesis Corp Class A Common Stock
|
| | | | 1 | | | | | | – | | | | | | (1) | | | | | | I | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
New Embark Class A Common Stock
|
| | | | — | | | | | | — | | | | | | 40 | | | | | | I | | | | | | 40 | | | | | | (3) | | | | | | L | | | | | | 37 | | | | | | (1) | | | | | | M | | | | | | 36 | | |
New Embark Class B Common Stock
|
| | | | — | | | | | | — | | | | | | 9 | | | | | | I | | | | | | 9 | | | | | | — | | | | | | | | | | | | 9 | | | | | | — | | | | | | | | | | | | 9 | | |
Additional paid-in capital
|
| | | | — | | | | | | 132,182 | | | | | | 525,074 | | | | | | J | | | | | | 657,256 | | | | | | (319,005) | | | | | | L | | | | | | 338,251 | | | | | | (94,991) | | | | | | M | | | | | | 243,260 | | |
Accumulated other comprehensive loss
|
| | | | — | | | | | | 3 | | | | | | — | | | | | | | | | | | | 3 | | | | | | — | | | | | | | | | | | | 3 | | | | | | — | | | | | | | | | | | | 3 | | |
Accumulated deficit
|
| | | | (50,667) | | | | | | (87,398) | | | | | | 12,312 | | | | | | K | | | | | | (125,753) | | | | | | — | | | | | | | | | | | | (125,753) | | | | | | — | | | | | | | | | | | | (125,753) | | |
Total stockholders’ equity (deficit)
|
| | | | (50,666) | | | | | | 44,788 | | | | | | 537,433 | | | | | | | | | | | | 531,554 | | | | | | (319,008) | | | | | | | | | | | | 212,547 | | | | | | (94,992) | | | | | | | | | | | | 117,555 | | |
Total liabilities and stockholders’ equity
(deficit) |
| | | $ | 414,528 | | | | | $ | 83,070 | | | | | $ | 120,850 | | | | | | | | | | | $ | 618,448 | | | | | $ | (319,008) | | | | | | | | | | | $ | 299,440 | | | | | | (94,992) | | | | | | | | | | | $ | 204,448 | | |
|
| | | | | | | | | | | | | | |
Assuming No Redemption, Max
Redemption, and Full Redemption |
| |
Assuming Max Redemption
|
| |
Assuming Full Redemption
|
| |||||||||||||||||||||||||||||||||
| | |
Northern
Genesis Acquisition Corp (Adjusted) |
| |
Embark
Trucks, Inc. (Historical) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |
Additional
Pro Forma Adjustments |
| |
Pro Forma
Combined |
| |
Additional
Pro Forma Adjustments |
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | — | | | | | $ | 15,342 | | | | | $ | 2,439 | | | | | | AA | | | | | $ | 17,781 | | | | | $ | — | | | | | $ | 17,781 | | | | | $ | — | | | | | $ | 17,781 | | |
General and administrative
|
| | | | 2,874 | | | | | | 6,992 | | | | | | 12,433 | | | | | | AA,AC | | | | | | 22,299 | | | | | | — | | | | | | 22,299 | | | | | | — | | | | | | 22,299 | | |
Total operating expenses
|
| | | | 2,874 | | | | | | 22,334 | | | | | | 14,872 | | | | | | | | | | | | 40,080 | | | | | | — | | | | | | 40,080 | | | | | | — | | | | | | 40,080 | | |
Loss from operations
|
| | | | (2,874) | | | | | | (22,334) | | | | | | (14,872) | | | | | | | | | | | | (40,080) | | | | | | — | | | | | | (40,080) | | | | | | — | | | | | | (40,080) | | |
Other Income
|
| | | | — | | | | | | 6 | | | | | | — | | | | | | | | | | | | 6 | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 6 | | |
Change in fair value of warrant liability
|
| | | | (4,373) | | | | | | — | | | | | | — | | | | | | | | | | | | (4,373) | | | | | | — | | | | | | (4,373) | | | | | | — | | | | | | (4,373) | | |
Interest income
|
| | | | 23 | | | | | | 70 | | | | | | (23) | | | | | | AB | | | | | | 70 | | | | | | — | | | | | | 70 | | | | | | — | | | | | | 70 | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | (4,773) | | | | | | 4,773 | | | | | | AE | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense
|
| | | | — | | | | | | (1,677) | | | | | | 1,677 | | | | | | AF | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Change in fair value of FPA liability
|
| | | | (140) | | | | | | — | | | | | | — | | | | | | | | | | | | (140) | | | | | | — | | | | | | (140) | | | | | | — | | | | | | (140) | | |
Loss on initial issuance of private warrants
|
| | | | (267) | | | | | | — | | | | | | — | | | | | | | | | | | | (267) | | | | | | — | | | | | | (267) | | | | | | — | | | | | | (267) | | |
Offering costs allocated to warrant and FPA
liabilities |
| | | | (1,148) | | | | | | — | | | | | | — | | | | | | | | | | | | (1,148) | | | | | | — | | | | | | (1,148) | | | | | | — | | | | | | (1,148) | | |
Loss before income taxes
|
| | | | (8,780) | | | | | | (28,708) | | | | | | (8,445) | | | | | | | | | | | | (45,932) | | | | | | — | | | | | | (45,932) | | | | | | — | | | | | | (45,932) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income (loss)
|
| | | $ | (8,780) | | | | | $ | (28,708) | | | | | $ | (8,445) | | | | | | | | | | | $ | (45,932) | | | | | $ | — | | | | | $ | (45,932) | | | | | $ | — | | | | | $ | (45,932) | | |
Other Comprehensive gain (loss)
|
| | | | — | | | | | | (42) | | | | | | — | | | | | | | | | | | | (42) | | | | | | — | | | | | | (42) | | | | | | — | | | | | | (42) | | |
Total comprehensive loss
|
| | | $ | (8,780) | | | | | $ | (28,750) | | | | | $ | (8,445) | | | | | | | | | | | $ | (45,974) | | | | | $ | — | | | | | $ | (45,974) | | | | | $ | — | | | | | $ | (45,974) | | |
Common Stock Earnings per Share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted weighted
average shares outstanding |
| | |
|
14,393,060
|
| | | |
|
47,602,069
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per
share |
| | |
$
|
(0.51)
|
| | | |
$
|
(0.60)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Assuming No
Redemption |
| |
Assuming Max
Redemption |
| |
Assuming Full
Redemption |
| |||||||||
Class A Earnings per Share: | | | | | | | | | | | | | | | | | | | |
Allocated Earnings
|
| | | $ | (37,553) | | | | | $ | (36,956) | | | | | $ | (36,761) | | |
Basic and Diluted weighted average shares outstanding
|
| | | | 391,361,191 | | | | | | 359,460,357 | | | | | | 349,961,191 | | |
Earnings per share
|
| | | $ | (0.10) | | | | | $ | (0.10) | | | | | $ | (0.11) | | |
Class B Earnings per Share: | | | | | | | | | | | | | | | | | | | |
Allocated Earnings
|
| | | $ | (8,379) | | | | | $ | (8,976) | | | | | $ | (9,171) | | |
Basic and Diluted weighted average shares outstanding
|
| | | | 87,319,620 | | | | | | 87,319,620 | | | | | | 87,319,620 | | |
Earnings per share
|
| | | $ | (0.10) | | | | | $ | (0.10) | | | | | $ | (0.11) | | |
| | | | | | | | | | | | | | |
Assuming No Redemption
|
| |
Assuming Max Redemption
|
| |
Assuming Full Redemption
|
| ||||||||||||||||||||||||||||||
| | |
Northern
Genesis Acquisition Corp (Adjusted) |
| |
Embark
Trucks, Inc. (Historical) |
| |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| |
Additional
Pro Forma Adjustments |
| |
Pro Forma
Combined |
| |
Additional
Pro Forma Adjustments |
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | — | | | | | $ | 18,831 | | | | | $ | 10,218 | | | | AA | | | | $ | 29,049 | | | | | $ | — | | | | | $ | 29,049 | | | | | | — | | | | | $ | 29,049 | | |
General and administrative
|
| | | | 1 | | | | | | 3,595 | | | | | | 74,375 | | | |
AA, AC,
AD,J(iii) |
| | | | 77,971 | | | | | | — | | | | | | 77,971 | | | | | | — | | | | | | 77,971 | | |
Total operating expenses
|
| | | | 1 | | | | | | 22,426 | | | | | | 84,593 | | | | | | | | | 107,020 | | | | | | — | | | | | | 107,020 | | | | | | — | | | | | | 107,020 | | |
Loss from operations
|
| | | | (1) | | | | | | (22,426) | | | | | | (84,593) | | | | | | | | | (107,020) | | | | | | — | | | | | | (107,020) | | | | | | — | | | | | | (107,020) | | |
Other Income
|
| | | | — | | | | | | 107 | | | | | | — | | | | | | | | | 107 | | | | | | — | | | | | | 107 | | | | | | — | | | | | | 107 | | |
Interest income
|
| | | | — | | | | | | 788 | | | | | | — | | | | | | | | | 788 | | | | | | — | | | | | | 788 | | | | | | — | | | | | | 788 | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss before income taxes
|
| | | | (1) | | | | | | (21,531) | | | | | | (84,593) | | | | | | | | | (106,125) | | | | | | — | | | | | | (106,125) | | | | | | — | | | | | | (106,125) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income (loss)
|
| | | $ | (1) | | | | | $ | (21,531) | | | | | $ | (84,593) | | | | | | | | $ | (106,125) | | | | | $ | — | | | | | $ | (106,125) | | | | | | — | | | | | $ | (106,125) | | |
Other Comprehensive
gain (loss) |
| | | | — | | | | | | (24) | | | | | | — | | | | | | | | | (24) | | | | | | — | | | | | | (24) | | | | | | — | | | | | | (24) | | |
Total comprehensive loss
|
| | | $ | (1) | | | | | $ | (21,555) | | | | | $ | (84,593) | | | | | | | | $ | (106,149) | | | | | $ | — | | | | | $ | (106,149) | | | | | | — | | | | | $ | (106,149) | | |
Common Stock Earnings per Share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted weighted average shares outstanding
|
| | | | | | | | | | 46,743,539 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share
|
| | | | | | | | | $ | (0.46) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Assuming No
Redemption |
| |
Assuming Max
Redemption |
| |
Assuming Max
Redemption |
| |||||||||
Class A Earnings per Share: | | | | | |||||||||||||||
Allocated Earnings
|
| | | $ | (86,766) | | | | | $ | (85,383) | | | | | $ | (84,933) | | |
Basic and Diluted weighted average shares outstanding
|
| | | | 391,361,191 | | | | | | 359,460,357 | | | | | | 349,961,191 | | |
Earnings per share
|
| | | $ | (0.22) | | | | | $ | (0.24) | | | | | $ | (0.24) | | |
Class B Earnings per Share: | | | | | | | | | | | | | | | | | | | |
Allocated Earnings
|
| | | $ | (19,359) | | | | | $ | (20,742) | | | | | $ | (21,192) | | |
Basic and Diluted weighted average shares outstanding
|
| | | | 87,319,620 | | | | | | 87,319,620 | | | | | | 87,319,620 | | |
Earnings per share
|
| | | $ | (0.22) | | | | | $ | (0.24) | | | | | $ | (0.24) | | |
(in millions)
|
| |
Assuming No
Redemptions |
| |
Assuming
Maximum Redemptions |
| |
Assuming
Full Redemptions |
| |||||||||
Share issuance to Embark shareholders(1)
|
| | | $ | 4,426.5 | | | | | | 4,426.5 | | | | | | 4,426.5 | | |
Share issuance to NGA shareholders
|
| | | | 414.0 | | | | | | 95.0 | | | | | | — | | |
Share issuance to Subscriber(s)
|
| | | | 200.0 | | | | | | 200.0 | | | | | | 200.0 | | |
Share issuance to Sponsor
|
| | | | 99.6 | | | | | | 99.6 | | | | | | 99.6 | | |
Share Consideration – at Closing
|
| | | $ | 5,140.0 | | | | | | 4,821.0 | | | | | | 4,726.0 | | |
| | |
Assuming No
Redemptions |
| |
Assuming
Maximum Redemptions(1) |
| |
Assuming Full
Redemptions(2) |
| |||||||||||||||||||||||||||
| | |
(Shares)
|
| |
%
|
| |
(Shares)
|
| |
%
|
| |
(Shares)
|
| |
%
|
| ||||||||||||||||||
Post-Combination Company shares issued to Embark stockholders(3)
|
| | | | 407,323,835 | | | | | | 85.1 | | | | | | 407,323,835 | | | | | | 91.2 | | | | | | 407,323,835 | | | | | | 93.1 | | |
Post-Combination Company shares issued to NGA public
stockholders |
| | | | 41,400,000 | | | | | | | | | | | | 41,400,000 | | | | | | | | | | | | 41,400,000 | | | | | | | | |
Less: shares redeemed(1)(2)
|
| | | | — | | | | | | | | | | | | (31,900,834) | | | | | | | | | | | | (41,400,000) | | | | | | | | |
Total NGA shares
|
| | | | 41,400,000 | | | | | | 8.6 | | | | | | 9,499,166 | | | | | | 2.1 | | | | | | — | | | | | | — | | |
Total Subscriber shares
|
| | | | 20,000,000 | | | | | | 4.2 | | | | | | 20,000,000 | | | | | | 4.5 | | | | | | 20,000,000 | | | | | | 4.6 | | |
Total Sponsor shares(4)
|
| | | | 9,956,976 | | | | | | 2.1 | | | | | | 9,956,976 | | | | | | 2.2 | | | | | | 9,956,976 | | | | | | 2.3 | | |
Pro Forma Shares Outstanding
|
| | | | 478,680,811 | | | | | | 100.0 | | | | | | 446,779,977 | | | | | | 100.0 | | | | | | 437,280,811 | | | | | | 100.0 | | |
| | |
(In thousands)
|
| |||
Release of cash from Trust Account
|
| | | | 414,023(i) | | |
Proceeds from Forward Purchase Agreements
|
| | | | 40,000(ii) | | |
Proceeds from PIPE
|
| | | | 160,000(iii) | | |
Payment of transaction expenses
|
| | | | (64,660)(iv) | | |
Payment of NGAC’s deferred underwriting fee
|
| | | | (14,490)(v) | | |
| | | | | 534,873 | | |
| | |
(In thousands)
|
| |||
Shares issued to NGA common shareholders
|
| | | | 1 | | |
Issuance from Forward Purchase Agreement Shares
|
| | | | 0 | | |
NGA redeemable shares reclassified into permanent equity
|
| | | | 4 | | |
Issuance from PIPE Financing
|
| | | | 2 | | |
Issuance of shares from conversion of Convertible Note
|
| | | | 0 | | |
Issuance of shares from conversion of net exercised vested warrants
|
| | | | 0 | | |
Shares issued to Embark Shareholders (recapitalization)
|
| | | | 33 | | |
Total Class A issuance
|
| | | | 40 | | |
Total Class B issuance
|
| | | | 9 | | |
| | |
(in thousands)
|
| ||||||
Acquisition related transaction expenses incurred by Embark
|
| | | | (47,150) | | | |
(A)(v)
|
|
Issuance of New Embark Class A Common Stock from Forward Purchase Agreement
|
| | | | 39,096 | | | |
(D)
|
|
Reclassification of NGA redeemable Common Stock into permanent
equity |
| | | | 371,541 | | | |
(E)
|
|
Issuance of New Embark Class A Common Stock from PIPE Financing
|
| | | | 159,998 | | | |
(A)(iii)
|
|
Conversion of $25 million convertible notes at a discount into New Embark Class A Common Stock
|
| | | | 37,936 | | | |
(D)
|
|
Reclassification of NGA’s historical retained earnings balance into additional
paid in capital |
| | | | (50,667) | | | |
(i)
|
|
Recapitalization of Embark preferred and Common Stock to New Embark Class A and Class B Common Stock
|
| | | | (40) | | | |
(ii)
|
|
Additional paid in capital associated with exchange of Founders’ Embark Common Stock for New Embark Class B Common Stock
|
| | | | 14,360 | | | |
(iii)
|
|
Total
|
| | | | 525,074 | | | | | |
| | |
(In thousands)
|
| ||||||
Estimated Transaction Costs incurred by NGA
|
| | | | (17,510) | | | |
(A)(v)
|
|
Recognition of discount on Convertible Note upon conversion to Embark Technology Class A Common Stock
|
| | | | (6,485) | | | |
(D)
|
|
Elimination of historical NGA retained earnings
|
| | | | 50,667 | | | |
(J)(i)
|
|
Recognition of compensation cost related to the exchange of Embark Common Stock for high voting stock of New Embark Class B Common Stock
|
| | | | (14,360) | | | |
(J)(iii)
|
|
Total
|
| | | | 12,312 | | | | | |
| | |
Assuming No
Redemptions |
| |
Assuming Max
Redemptions |
| |
Assuming Full
Redemptions |
| |||||||||
(Net loss presented in thousands of dollars)
|
| |
Six Months
Ended June 30, 2021 |
| |
Six Months
Ended June 30, 2021 |
| |
Six Months
Ended June 30, 2021 |
| |||||||||
Class A Pro Forma Basic and Diluted Loss Per Share | | | | | | | | | | | | | | | | | | | |
Pro Forma net loss attributable to Class A
shareholders |
| | | $ | (37,553) | | | | | $ | (36,956) | | | | | $ | (36,761) | | |
Weighted average shares outstanding, basic and
diluted |
| | | | 391,361,191 | | | | | | 359,460,357 | | | | | | 349,961,191 | | |
Basic and diluted net loss per Class A share
|
| | | $ | (0.10) | | | | | $ | (0.10) | | | | | $ | (0.11) | | |
| | |
Assuming No
Redemptions |
| |
Assuming Max
Redemptions |
| |
Assuming Full
Redemptions |
| |||||||||
(Net loss presented in thousands of dollars)
|
| |
Six Months
Ended June 30, 2021 |
| |
Six Months
Ended June 30, 2021 |
| |
Six Months
Ended June 30, 2021 |
| |||||||||
Class A Pro Forma Weighted Average Shares – Basic and Diluted
|
| | | | | | | | | | | | | | | | | | |
Class A shares issued to Embark stockholders
|
| | | | 316,432,787 | | | | | | 316,432,787 | | | | | | 316,432,787 | | |
Class A shares issued to holder of Convertible Note
|
| | | | 3,571,428 | | | | | | 3,571,428 | | | | | | 3,571,428 | | |
Class A shares issued to current NGA public shareholders
|
| | | | 41,400,000 | | | | | | 9,499,165 | | | | | | 0 | | |
Class A shares issued to Subscribers
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | 20,000,000 | | |
Class A shares issued to the Sponsor
|
| | | | 9,956,976 | | | | | | 9,956,976 | | | | | | 9,956,976 | | |
Class A Pro Forma Weighted Average Shares – Basic and Diluted
|
| | | | 391,361,191 | | | | | | 359,460,357 | | | | | | 349,961,191 | | |
Embark Technology Class B Pro Forma Basic and Diluted Loss Per Share
|
| | | | | | | | | | | | | | | | | | |
Pro Forma net loss attributable to Class B
shareholders |
| | | $ | (8,379) | | | | | $ | (8,976) | | | | | $ | (9,171) | | |
Weighted average shares outstanding, basic and
diluted |
| | | | 87,319,620 | | | | | | 87,319,620 | | | | | | 87,319,620 | | |
Basic and diluted net loss per Class B share
|
| | | $ | (0.10) | | | | | $ | (0.10) | | | | | $ | (0.11) | | |
Embark Technology Class B Pro Forma Weighted Average Shares – Basic and Diluted
|
| | | | | | | | | | | | | | | | | | |
Class B shares issued to Embark Founders
|
| | | | 87,319,620 | | | | | | 87,319,620 | | | | | | 87,319,620 | | |
Embark Technology Class B Pro Forma Weighted Average Shares – Basic and Diluted
|
| | | | 87,319,620 | | | | | | 87,319,620 | | | | | | 87,319,620 | | |
| | |
Assuming No
Redemptions |
| |
Assuming Max
Redemptions |
| |
Assuming Full
Redemptions |
| |||||||||
(Net loss presented in thousands of dollars)
|
| |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2020 |
| |||||||||
Class A Pro Forma Basic and Diluted Loss Per Share | | | | | | | | | | | | | | | | | | | |
Pro Forma net loss attributable to Class A
shareholders |
| | | $ | (86,766) | | | | | $ | (85,383) | | | | | $ | (84,933) | | |
Weighted average shares outstanding, basic and
diluted |
| | | | 391,361,191 | | | | | | 359,460,357 | | | | | | 349,961,191 | | |
Basic and diluted net loss per Class A share
|
| | | $ | (0.22) | | | | | $ | (0.24) | | | | | $ | (0.24) | | |
Class A Pro Forma Weighted Average Shares – Basic and Diluted
|
| | | | | | | | | | | | | | | | | | |
Class A shares issued to Embark stockholders
|
| | | | 316,432,787 | | | | | | 316,432,787 | | | | | | 316,432,787 | | |
Class A shares issued to holder of Convertible Note
|
| | | | 3,571,428 | | | | | | 3,571,428 | | | | | | 3,571,428 | | |
Class A shares issued to current NGA public shareholders
|
| | | | 41,400,000 | | | | | | 9,499,165 | | | | | | 0 | | |
Class A shares issued to Subscribers
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | 20,000,000 | | |
Class A shares issued to the Sponsor
|
| | | | 9,956,976 | | | | | | 9,956,976 | | | | | | 9,956,976 | | |
| | |
Assuming No
Redemptions |
| |
Assuming Max
Redemptions |
| |
Assuming Full
Redemptions |
| |||||||||
(Net loss presented in thousands of dollars)
|
| |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2020 |
| |||||||||
Class A Pro Forma Weighted Average Shares – Basic and Diluted
|
| | | | 391,361,191 | | | | | | 359,460,357 | | | | | | 349,961,191 | | |
Embark Technology Class B Pro Forma Basic and Diluted Loss Per Share
|
| | | | | | | | | | | | | | | | | | |
Pro Forma net loss attributable to Class B
shareholders |
| | | $ | (19,359) | | | | | $ | (20,742) | | | | | $ | (21,192) | | |
Weighted average shares outstanding, basic and
diluted |
| | | | 87,319,620 | | | | | | 87,319,620 | | | | | | 87,319,620 | | |
Basic and diluted net loss per Class B share
|
| | | $ | (0.22) | | | | | $ | (0.24) | | | | | $ | (0.24) | | |
Embark Technology Class B Pro Forma Weighted Average Shares – Basic and Diluted
|
| | | | | | | | | | | | | | | | | | |
Class B shares issued to Embark Founders
|
| | | | 87,319,620 | | | | | | 87,319,620 | | | | | | 87,319,620 | | |
Embark Technology Class B Pro Forma Weighted Average Shares – Basic and Diluted
|
| | | | 87,319,620 | | | | | | 87,319,620 | | | | | | 87,319,620 | | |
Name
|
| |
Age
|
| |
Position
|
|
Paul Dalglish | | |
63
|
| | Director | |
Michael Hoffman | | |
71
|
| | President | |
Chris Jarratt | | |
63
|
| | Director and Chair | |
Ken Manget | | |
60
|
| | Director and Chief Financial Officer | |
Ian Robertson | | |
62
|
| | Director and Chief Executive Officer | |
Robert Schaefer | | |
55
|
| | Director | |
Brad Sparkes | | |
50
|
| | Director | |
| | |
Six Months Ended
June 30, |
| |
$
|
| |
%
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |
Change
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 15,342 | | | | | $ | 8,551 | | | | | $ | 6,791 | | | | | | 79.4% | | |
General and administrative
|
| | | | 6,992 | | | | | | 1,720 | | | | | | 5,272 | | | | | | 306.5 | | |
Total operating expenses
|
| | | | 22,334 | | | | | | 10,271 | | | | | | 12,063 | | | | | | 117.4 | | |
Loss from operations
|
| | | | (22,334) | | | | | | (10,271) | | | | | | (12,063) | | | | | | 117.4 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liability
|
| | | | (4,773) | | | | | | — | | | | | | (4,773) | | | | | | 100% | | |
Other income
|
| | | | 6 | | | | | | 78 | | | | | | (72) | | | | | | (92.3) | | |
Interest income
|
| | | | 70 | | | | | | 590 | | | | | | (520) | | | | | | (88.1) | | |
Interest expense
|
| | | | (1,677) | | | | | | (33) | | | | | | (1,644) | | | | | | 4,981.8 | | |
Loss before provision for income taxes
|
| | | | (28,708) | | | | | | (9,636) | | | | | | (19,072) | | | | | | 197.9 | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | N.M. | | |
Net loss
|
| | | $ | (28,708) | | | | | $ | (9,636) | | | | | $ | (19,072) | | | | | | 197.9 | | |
| | |
Years Ended
December 31, |
| |
$
Change |
| |
%
Change |
| |||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
(unaudited)
|
| | | | ||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 18,831 | | | | | $ | 13,711 | | | | | $ | 5,120 | | | | | | 37.3% | | |
General and administrative
|
| | | | 3,595 | | | | | | 2,714 | | | | | | 881 | | | | | | 32.5 | | |
Total operating expenses
|
| | | | 22,426 | | | | | | 16,425 | | | | | | 6.001 | | | | | | 36.5 | | |
Loss from operations
|
| | | | 22,426 | | | | | | 16,425 | | | | | | 6.001 | | | | | | 36.5 | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | 107 | | | | | | 29 | | | | | | 78 | | | | | | 269.0 | | |
Interest income
|
| | | | 788 | | | | | | 1,086 | | | | | | (298) | | | | | | (27.4) | | |
Loss before provision for income taxes
|
| | | | (21,531) | | | | | | (15,310) | | | | | | (6,221) | | | | | | 40.6 | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | N.M. | | |
Net loss
|
| | | $ | (21,531) | | | | | $ | (15,310) | | | | | $ | (6,221) | | | | | | 40.6% | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | ||||||||||||||||||
Net cash used in operating activities
|
| | | $ | (20,084) | | | | | $ | (8,510) | | | | | $ | (19,130) | | | | | $ | (14,211) | | |
Net cash provided by investing activities
|
| | | | 33,339 | | | | | | 36,098 | | | | | | 20,416 | | | | | | (77,696) | | |
Net cash provided by (used in) financing activities
|
| | | | 24,963 | | | | | | (135) | | | | | | (154) | | | | | | 69,760 | | |
Name
|
| |
Age
|
| |
Position
|
|
Alex Rodrigues | | |
25
|
| | Chief Executive Officer, Founder and Director | |
Brandon Moak | | |
25
|
| | Chief Technology Officer, Founder and Director | |
Richard Hawwa | | |
37
|
| | Chief Financial Officer | |
Siddhartha Venkatesan | | |
43
|
| | Chief Legal Officer | |
Elaine Chao | | |
68
|
| | Director Nominee | |
Patricia Chiodo | | |
56
|
| | Director Nominee | |
Pat Grady | | |
38
|
| | Director Nominee | |
Ian Robertson | | |
62
|
| | Director | |
| | | | | | Director Nominee | |
Name and Principal Position
|
| |
Year
|
| |
Salary($)
|
| |
Total($)
|
| |||||||||
Alex Rodrigues
|
| | | | 2020 | | | | | | 160,673(1) | | | | | | 160,673 | | |
Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | |
Brandon Moak
|
| | | | 2020 | | | | | | 160,673(1) | | | | | | 160,673 | | |
Chief Technology Officer
|
| | | | | | | | | | | | | | | | | | |
Michael Reid
|
| | | | 2020 | | | | | | 172,131(1) | | | | | | 172,131 | | |
Chief Operating Officer
|
| | | | | | | | | | | | | | | | | | |
| | |
Pre-Business
Combination and PIPE Investment |
| |
Post-Business Combination and PIPE Investment
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
Assuming No Redemptions
|
| |
Assuming Maximum Redemptions
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name and Address of Beneficial
Owner(1) |
| |
Number of
Shares of NGA Common Stock |
| |
%
|
| |
Number of
Shares of Embark Technology Class A Common Stock |
| |
%
|
| |
Number of
Shares of Embark Technology Class B Common Stock |
| |
%
|
| |
% of Total
Voting Power |
| |
Number of
Shares of Embark Technology Class A Common Stock |
| |
%
|
| |
Number of
Shares of Embark Technology Class B Common Stock |
| |
%
|
| |
% of Total
Voting Power |
| ||||||||||||||||||||||||||||||||||||
5% Holders Pre-Business Combination
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Northern Genesis Sponsor II LLC(2)
|
| | | | 10,350,000 | | | | | | 20.0 | | | | | | 13,275,968 | | | | | | 3.4% | | | | | | — | | | | | | — | | | | | | 1.0% | | | | | | 13,275,968 | | | | | | 3.7% | | | | | | — | | | | | | — | | | | | | 1.1% | | |
Alberta Investement Management Corporation(3)
|
| | | | 3,000,000 | | | | | | 5.8 | | | | | | 4,500,000 | | | | | | 1.1% | | | | | | — | | | | | | — | | | | | | 0.4% | | | | | | 4,500,000 | | | | | | 1.3% | | | | | | — | | | | | | — | | | | | | 0.4% | | |
Directors and Executive Officers Pre-Business Combination
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Paul Dalglish(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Hoffman(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chris Jarratt(2)
|
| | | | 10,350,000 | | | | | | 20.0 | | | | | | 13,275,968 | | | | | | 3.4% | | | | | | — | | | | | | — | | | | | | | | | | | | 13,275,968 | | | | | | 3.7% | | | | | | — | | | | | | — | | | | | | — | | |
Ken Manget(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ian Robertson(2)
|
| | | | 10,350,000 | | | | | | 20.0 | | | | | | 13,275,968 | | | | | | 3.4% | | | | | | — | | | | | | — | | | | | | | | | | | | 13,275,968 | | | | | | 3.7% | | | | | | — | | | | | | — | | | | | | | | |
Robert Schaefer(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brad Sparkes(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All NGA directors and executive officers as a group (seven individuals)
|
| | | | 10,350,000 | | | | | | 20.0 | | | | | | 13,275,968 | | | | | | 3.4% | | | | | | — | | | | | | — | | | | | | 1.0% | | | | | | 13,275,968 | | | | | | 3.7% | | | | | | — | | | | | | — | | | | | | 1.1% | | |
5% Holders Post-Business Combination
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities Affiliated With Sequoia Capital(4)
|
| | | | — | | | | | | — | | | | | | 51,285,476 | | | | | | 13.1% | | | | | | — | | | | | | — | | | | | | 4.1% | | | | | | 51,285,476 | | | | | | 14.3% | | | | | | — | | | | | | — | | | | | | 4.2% | | |
Data Collective IV, L.P.(5)
|
| | | | — | | | | | | — | | | | | | 63,444,998 | | | | | | 16.2% | | | | | | — | | | | | | — | | | | | | 5.0% | | | | | | 63,444,998 | | | | | | 17.7% | | | | | | — | | | | | | — | | | | | | 5.1% | | |
Entities Affiliated with YCombinator(6)
|
| | | | — | | | | | | — | | | | | | 27,990,998 | | | | | | 7.2% | | | | | | — | | | | | | — | | | | | | 2.2% | | | | | | 27,990,998 | | | | | | 7.8% | | | | | | — | | | | | | — | | | | | | 2.3% | | |
Directors and Executive Officers Post-Business Combination
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Alex Rodrigues(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,172,599 | | | | | | 57.5% | | | | | | 39.7% | | | | | | — | | | | | | — | | | | | | 50,172,599 | | | | | | 57.5% | | | | | | 40.7% | | |
Brandon Moak(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 37,147,021 | | | | | | 42.5% | | | | | | 29.4% | | | | | | — | | | | | | — | | | | | | 37,147,021 | | | | | | 42.5% | | | | | | 30.1% | | |
Richard Hawwa
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Siddhartha Venkatesan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Elaine Chao
|
| | | | — | | | | | | — | | | | | | 140,215 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 140,215 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Pat Grady(9)
|
| | | | — | | | | | | — | | | | | | 52,030,025 | | | | | | 13.3% | | | | | | — | | | | | | — | | | | | | 4.1% | | | | | | 52,030,025 | | | | | | 14.5% | | | | | | — | | | | | | — | | | | | | 4.2% | | |
Ian Robertson(2)
|
| | | | 10,350,000 | | | | | | 20.0 | | | | | | 13,275,968 | | | | | | 3.4% | | | | | | — | | | | | | — | | | | | | 1.0% | | | | | | 13,275,968 | | | | | | 3.7% | | | | | | — | | | | | | — | | | | | | 1.1% | | |
All Embark Technology directors and officers as a group (eight individuals)
|
| | | | 10,350,000 | | | | | | 20.0 | | | | | | 65,446,208 | | | | | | 16.6% | | | | | | 87,319,620 | | | | | | 100.0% | | | | | | 74.0% | | | | | | 65,446,208 | | | | | | 18.0% | | | | | | 87,319,620 | | | | | | 100.0% | | | | | | 75.9% | | |
| | |
Common
Shares |
| |
% of Class
Owned |
| |
Founders
Preferred Shares |
| |
% of Class
Owned |
| |
Series A-4
Preferred Shares |
| |
% of Class
Owned |
| |
Series A-6
Preferred Shares |
| |
% of Class
Owned |
| |
Series A-7
Preferred Shares |
| |
% of Class
Owned |
| |
Series B
Preferred Shares |
| |
% of Class
Owned |
| |
Series C
Preferred Shares |
| |
% of Class
Owned |
| ||||||||||||||||||||||||||||||||||||||||||
Alex Rodrigues
|
| | | | 16,773,120 | | | | | | 35.06% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brandon Moak
|
| | | | 12,418,560 | | | | | | 25.96% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Data Collective IV,
L.P. |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 763,146 | | | | | | 20.92% | | | | | | 12,210,363 | | | | | | 80.65% | | | | | | 4,574,718 | | | | | | 13.93% | | | | | | 3,661,967 | | | | | | 17.48% | | |
Entities Affiliated With Sequoia Capital
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,116,124 | | | | | | 46.04% | | | | | | 2,029,040 | | | | | | 9.69% | | |
Entities Affiliated with
YCombinator |
| | | | 3,901,518 | | | | | | 8.16% | | | | | | 162,558 | | | | | | 100.00% | | | | | | 590,688 | | | | | | 100.00% | | | | | | — | | | | | | — | | | | | | 1,464,255 | | | | | | 9.67% | | | | | | 1,930,419 | | | | | | 5.88% | | | | | | 1,308,187 | | | | | | 6.24% | | |
Elain Chao
|
| | | | 46,875 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pat Grady
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 182,756 | | | | | | * | | | | | | 66,153 | | | | | | * | | |
Total Shares in
Class |
| | | | 47,835,305 | | | | | | | | | | | | 162,558 | | | | | | | | | | | | 590,688 | | | | | | | | | | | | 3,647,817 | | | | | | | | | | | | 15,139,917 | | | | | | | | | | | | 32,834,601 | | | | | | | | | | | | 20,949,454 | | | | | | | | |
| Authorized Capital Stock | | | Authorized Capital Stock | |
|
The authorized capital stock of NGA consists of 101,000,000 shares, of which 100,000,000 shares have been designated common stock, each having a par value of $0.0001 per share, and 1,000,000 shares of which have been designated preferred stock (none of which are issued and outstanding), each having a par value of $0.0001 per share.
Under the NGA Existing Charter, the NGA Board without stockholder approval may designate one or more series of preferred stock and establish from time to time the number of shares to be included in each such series, and fix the designation, full or limited, or no voting powers, preferences and rights of the shares of each such series and the qualifications, limitations or restrictions thereof.
|
| |
The authorized share capital of Embark Technology will consist of 4,110,000,000, consisting of: (i) 4,000,000,000 shares of Class A common stock, having a par value of $0.0001 per share; (ii) 100,000,000 shares of Class B common stock, having a par value of $0.0001 per share; and (iii) 10,000,000 shares of preferred stock, having a par value of $0.0001 per share.
Under the Embark Technology Charter, the board of directors without shareholder approval may designate one or more series of Embark Technology preferred stock and establish from time to time the number of shares to be included in each such series, and fix the designation, full or limited, or no voting powers, preferences and rights of the shares of each such series and the qualifications, limitations or restrictions thereof. The board of directors may provide that a series of Embark Technology preferred stock may be superior or rank equally or be junior to any other series of Embark Technology preferred stock.
|
|
| | | | Except for a dividend payable in accordance with the Embark Technology section below titled “Dividends and Distributions by Embark Technology” , Embark Technology shall not at any time after the Effective Time issue any additional shares of Embark Technology Class B Common Stock. | |
|
Voting Power
Except as otherwise required by law or as otherwise provided in any certificate of designation for any series of preferred stock, the holders of the NGA Common Stock shall exclusively possess all voting power.
Under the Existing NGA Bylaws, except as otherwise required by law, any question brought before any meeting of stockholders shall be decided by the vote of the holders of a majority of the stock represented and entitled to vote at the meeting. Holders of NGA Common Stock are entitled to one vote per share on matters to be voted on by stockholders. Shares of a series of preferred stock designated by the board of directors would have such voting rights as are specified in the resolution designating such series.
|
| |
Voting Power
Except as otherwise required by law, each holder of Embark Technology Common Stock shall be entitled to vote on each matter submitted to a vote of stockholders generally.
Holders of Embark Technology Class A Common Stock are entitled to one vote per share on matters to be voted on by shareholders. Prior to the conversion of Embark Technology Class B Common Stock into Embark Technology Class A Common Stock, holders of Embark Technology Class B Common Stock are entitled to ten votes per share on matters to be voted on by shareholders. Except as otherwise required in the Embark Technology Charter or by law, the holders of Embark Technology Common Stock will vote together as a single class on all matters (or, if any holders of Embark Technology preferred stock are entitled to vote together with such holders of Embark Technology Common Stock, as a single class with the holders of Embark Technology preferred stock). Shares of a series of Embark Technology preferred stock designated by the board of directors would have such voting rights as are specified in the resolution designating such series.
Under the Embark Technology Bylaws, except as otherwise required by law, or by the Embark Technology Charter, any question brought before any meeting of shareholders shall be decided by a majority of the votes cast (excluding abstentions and broker non-votes) on such matter.
|
|
|
Treatment Upon Merger, Etc.
None.
|
| |
Treatment Upon Merger, Etc.
Unless such requirement as to different treatment of such class of Embark Technology Common Stock is waived by the affirmative vote or written consent of holders of shares representing a majority of the voting power of any outstanding class of Embark Technology Common Stock (voting separately as a class) that is adversely affected, relative to any other outstanding class of Embark Technology Common Stock, by such different treatment in the event of a merger, consolidation or other business combination, or tender or exchange offer or other business combination requiring the approval of the holders of Embark Technology’s capital stock entitled to vote thereon, the holders of any class of Embark Technology Common Stock shall have the right to receive, or the right to elect to receive, the same form of consideration, if any, as the holders of any other class of Embark Technology Common Stock, and the holders of any class of Embark Technology Common Stock shall have the right to receive, or the right to elect to receive, at least the same amount of consideration, if any, on a per share basis as the holders of any other class of Embark Technology Common Stock; provided that, in the event any such consideration includes securities, the consideration payable to holders of Embark Technology Class B Common Stock shall be deemed the same form of consideration and at least the same amount of consideration on a per share basis as the holders of Embark Technology Class A Common Stock on a per share basis if the only difference in the per share distribution to the holders of Embark Technology Class B Common Stock is that each share of the securities distributed to such holders has up to ten times the voting power of each share of the securities distributed to the holder of a share of Embark Technology Class A Common Stock.
|
|
|
Dividends
Before payment of any dividend, the NGA Board may set aside funds it deems proper as a reserve to meet contingencies, or for equalizing dividends, or for repairing or maintaining any NGA property, or for any proper purpose.
|
| |
Dividends
Subject to applicable law and the rights and preferences of any holders of any outstanding series of Embark Technology preferred stock, the holders of Embark Technology Common Stock shall be entitled to the payment of dividends on the Embark Technology Common Stock when, as and if declared by the Embark Technology Board.
|
|
| Under Delaware law, the board of directors may declare and pay dividends to the holders of the NGA capital stock out of surplus or, if there is no surplus, out of net profits for the year in which the dividend is declared or the immediately preceding fiscal year. The amount of surplus is determined by reference to the current market value of assets less liabilities rather than book value. Dividends may be paid in cash, in shares of NGA capital stock or in other property. | | | Except to the extent waived in advance by the written consent or affirmative vote of the holders of shares representing a majority of the voting power of each outstanding class of Embark Technology Common Stock (each voting separately as a class) that is adversely affected, relative to any other outstanding class of Embark Technology Common Stock, by different treatment: (a) dividends of cash or property may not be declared or paid on any class of Embark Technology Common Stock unless a dividend of the same amount per share and same type of cash or property (or combination thereof) per share is concurrently declared or paid on the other classes of outstanding Embark Technology Common Stock; and (b) in no event will any stock dividend, stock split, reverse stock split, combination of stock, subdivision, exchange, reclassification or recapitalization be declared or made on any class of Embark Technology Common Stock unless a corresponding adjustment for all other classes of Embark Technology Common Stock at the time outstanding is made in the same proportion and the same manner. Stock dividends with respect to each class of Embark Technology Common Stock shall only be paid with shares of stock of the same class of Embark Technology Common Stock. | |
|
Liquidation
The NGA Existing Charter does not contain a liquidation or similar provision. Under the DGCL, in the event of liquidation, after payment or provisions of the debts and other liabilities, any remaining assets shall be distributed to the stockholders of the dissolved corporation subject to obligations provided therein.
|
| |
Liquidation
The Embark Technology Charter provides that in the event of any liquidation, dissolution or winding up of Embark Technology, whether voluntary or involuntary, the funds and assets of Embark Technology that may be legally distributed to Embark Technology’s stockholders shall be distributed among the holders of the then outstanding Embark Technology Common Stock pro rata in accordance with the number of shares of Common Stock held by each such holder.
|
|
|
Election of Directors
The NGA Organizational Documents provide that the number of directors constituting the NGA Board is to be not less than one, nor more than nine, provided that such number may be amended, and the number of directors fixed, by a bylaw amendment adopted by the board of directors or by the stockholders. The number of directors is currently fixed at five. The NGA Board is divided into two classes.
Under the NGA Existing Bylaws, directors are elected by a plurality of the votes cast at a meeting for the election of directors where a quorum is present. |
| |
Election of Directors
The Embark Technology Charter and the Embark Technology Bylaws provide that the number of directors constituting the Embark Technology Board shall be fixed by resolutions adopted from time to by the Embark Technology Board. The Embark Technology Board will be divided into three classes.
Under the Embark Technology Bylaws, directors are elected by a plurality of the votes cast at a meeting for the election of directors where a quorum is present.
|
|
|
Removal of Directors; Vacancies
NGA’s Organizational Documents provide that any vacancy or newly created directorship resulting from an increase in the authorized number of directors may be filled by a majority of the directors then in office, even if that number is less than a quorum, or by a sole remaining director. Any director elected in accordance with the preceding sentence shall hold office until the next election of the class for which such director shall have been chosen, and until their successor is duly elected and qualified, or until their earlier resignation, removal, death or incapacity.
|
| |
Removal of Directors; Vacancies
The Embark Technology Charter and the Embark Technology Bylaws provide that subject to the rights of the holders of one or more outstanding series of Embark Technology preferred stock to elect directors, (i) beginning on the Trigger Date and until the Sunset Date, the Embark Technology Board or any individual director may be removed from office at any time, with or without cause and only by the affirmative vote of the holders of at least a majority of the voting power of all of the then outstanding shares of voting stock of Embark Technology entitled to vote at an election of directors; and (ii) during any other period, including prior to the Trigger Date and after the Sunset Date, the Embark Technology Board or any individual director may be removed from office at any time only for cause and only by the affirmative vote of the holders of at least a majority of the voting power of all of the then outstanding shares of voting stock of Embark Technology entitled to vote at an election of directors.
The Embark Technology Charter and the Embark Technology Bylaws provide that subject to the rights of the holders of one or more outstanding series of Embark Technology preferred stock to elect directors, any vacancies on the Embark Technology Board resulting from death, resignation, disqualification, retirement, removal or other causes and any newly created directorships resulting from any increase in the number of directors shall be filled (i) following the Trigger Date and until the Sunset Date, only by the affirmative vote of the holders of at least a majority of the voting power of all of the then outstanding shares of voting stock of Embark Technology entitled to vote at an election of directors, and (ii) during any other period, including prior to the Trigger Date and after the Sunset Date, by the affirmative vote of a majority of the directors then in office, even though less than a quorum, or by a sole remaining director.
|
|
|
Quorum
Board of Directors: Except as may be otherwise specifically provided by law, the NGA Existing Charter or the NGA Existing Bylaws, at all meetings of the NGA Board, a majority of the entire NGA Board shall constitute a quorum for the transaction of business and the act of a majority of the directors present at any meeting at which there is a quorum shall be the act of the NGA Board.
Stockholders: The holders of a majority of the NGA capital stock issued and outstanding and
|
| |
Quorum
Board of Directors: At all meetings of the Embark Technology Board, unless otherwise provided by the Embark Technology Charter, a majority of the total number of directors shall constitute a quorum for the transaction of business.
Stockholders: Unless otherwise provided by law, the holders of a majority in voting power of the Embark Technology stock issued and outstanding and entitled to vote, present in person, or by remote communication, if applicable, or represented by
|
|
| entitled to vote thereat, present in person or represented by proxy, shall constitute a quorum at all meetings of the stockholders for the transaction of business except as otherwise provided by law or by the NGA Existing Charter. | | | proxy, shall constitute a quorum for the transaction of business at all meetings of the Embark Technology stockholders, except that when specified business is to be voted on by a class or series of stock voting as a class, the holders of shares representing a majority of the voting power of the outstanding shares of such class or series shall constitute a quorum of such class or series for the transaction of such business. | |
|
Special Meetings
The NGA Existing Bylaws provide that a special meeting of stockholders may only be called by a majority of the entire Board of Directors, or the President or the Chairman, and shall be called by the Secretary at the request in writing of stockholders owning a majority in amount of the entire capital stock of the corporation issued and outstanding and entitled to vote.
|
| |
Special General Meetings
The Embark Technology Bylaws provide that, subject to the special rights of the holders of one or more series of Embark Technology preferred stock, and to the requirements of applicable law, special meetings of the stockholders of Embark Technology may be called for any purpose or purposes, at any time including prior to the Trigger Date, and prior to or after the Sunset Date, by or at the direction of the Embark Technology Board, the Chairperson of the Embark Technology Board or the Chief Executive Officer. In addition, beginning on the Trigger Date and until the Sunset Date, special meetings of the stockholders of Embark Technology may and shall be called for any purpose or purposes by the Secretary of Embark Technology upon the request, in writing, of any one or more holders of record that collectively hold, in the aggregate, at least 25% of the voting power of the issued and outstanding shares of stock of Embark Technology. Any such special meeting so called may be postponed, rescheduled or cancelled by the Embark Technology Board or other person calling the meeting.
|
|
|
Record Date; Notice Provisions
Under the NGA Existing Bylaws, the NGA Board may fix, in advance, a record date, not be more than 60 nor less than 10 days before the date of the meeting, nor more than 10 days after the date upon which the resolution fixing the record date of action with a meeting is adopted by the board of directors, nor more than 60 days prior to any other action. The record date termination shall apply to any adjournment of the meeting, but the board of directors may fix a new record date for the adjourned meeting.
|
| |
Record Date; Notice Provisions
Under the Embark Technology Bylaws, the Embark Technology Board may fix a record date, which record date shall not precede the date upon which the resolution fixing the record date is adopted by the Board, and which record date shall, unless otherwise required by law, not be more than 60 days nor less than 10 days before the date of such meeting.
|
|
|
Advance Notice of Director Nominations and Other Proposals
Under the NGA Existing Bylaws, nominations of persons for election to the NGA Board and the proposal of business to be considered by the stockholders may be made at an annual meeting of
|
| |
Advance Notice of Director Nominations and Other Proposals
Under the Embark Technology Bylaws, nominations of persons for election to the Embark Technology Board and the proposal of business to be considered by the stockholders may be made at
|
|
|
NGA stockholders (1) by or at the direction of the NGA Board, (2) by any committee or persons appointed by the board of directors or (3) by any stockholder of NGA who is entitled to vote at the meeting with respect to the election of directors who complies with the notice procedures set forth below.
For nominations or other business to be properly brought before an annual meeting by a stockholder pursuant to clause (3) of the preceding paragraph, the stockholder must have given timely notice thereof in writing to the secretary of NGA and such business must be a proper subject for stockholder action under Delaware law. To be timely, a stockholder’s notice shall be delivered to the secretary of NGA or mailed and received at NGA’s principal executive office not less than 60 days nor more than 90 days prior to the meeting; provided however, that in the event that less than 70 days’ notice or prior public disclosure of the date of the meeting is given or made to stockholders, notice by the stockholder, to be timely, must be received no later than the close of business on the tenth day following the day on which such notice of the date of the meeting was mailed or such public disclosure was made, whichever first occurs. Such stockholder’s notice shall set forth (i) as to each person whom the stockholder proposes to nominate for election or re-election as a director (a) the name, age, business address and residence address of the person, (b) the principal occupation or employment of the person, (c) the class and number of shares of capital stock of NGA which are beneficially owned by the person, and (d) any other information relating to the person that is required to be disclosed in solicitations for proxies for election of directors pursuant to the Rules and Regulations of the Securities and Exchange Commission under Section 14 of the Securities Exchange Act of 1934, as amended, (ii) as to any other business that the stockholder proposes to bring before the meeting, (a) a brief description of the business desired to be brought before the meeting and the reasons for conducting such business at the meeting and (b) any material interest in such business of such stockholder; (iii) as to the stockholder giving the notice (a) the name and address of such stockholder, and (b) the class and number of shares of NGA which are owned beneficially owned by the stockholder. NGA may require any proposed nominee to furnish such other information as may reasonably be required by NGA to determine the eligibility of such proposed nominee to serve as a director of NGA. No person shall be eligible for election as a director of NGA unless nominated in
|
| |
an annual meeting of Embark Technology stockholders (1) by or at the direction of the Embark Technology Board, (2) by any committee or persons appointed by the Embark Technology Board or (3) by any stockholder of Embark Technology who (A) (1) was a record owner of shares of Embark Technology both at the time of giving notice and at the time of the meeting, (2) is entitled to vote at the meeting, and (3) has complied with the Embark Technology Bylaws in all applicable respects or (B) properly made such proposal in accordance with Rule 14a-8 under the Exchange Act; provided however, that beginning on the Trigger Date and until the Sunset Date, any holder of record of at least 25% in voting power of the outstanding capital stock of Embark Technology entitled to vote in an election of directors generally shall not be subject to the notice procedures set forth in the Embark Technology Bylaws and may bring any business or nominations of persons to the Embark Technology Board before an annual meeting of stockholders in person at the annual meeting, without prior notice.
Without qualification, for the nomination of a director to the Embark Technology Board or for business to be properly brought before an annual meeting by a stockholder, the stockholder must provide notice thereof in writing and in proper form to the Secretary of Embark Technology, such notice must be delivered to, or mailed and received at, the principal executive offices of Embark Technology not less than 90 days nor more than 120 days prior to the one-year anniversary of the preceding year’s annual meeting; provided, however, that if the date of the annual meeting is more than 30 days before or more than 60 days after such anniversary date, notice by the stockholder to be timely must be so delivered, or mailed and received, not later than the 90th day prior to such annual meeting or, if later, the 10th day following the day on which public disclosure of the date of such annual meeting was first made by Embark Technology. In no event shall any adjournment or postponement of an annual meeting or the announcement thereof commence a new time period (or extend any time period) for the giving of such notice as described above.
Such stockholder’s notice shall set forth (i) as to each person whom the stockholder proposes to nominate for election or re-election as a director (a) the name and address of the person, (b) the class and number of shares of capital stock of Embark Technology which are beneficially owned by the person, (c) all information relating to such candidate for nomination that is required to be disclosed in a
|
|
| accordance with the above procedures. | | | proxy statement or other filings required to be made in connection with solicitations of proxies for election of directors in a contested election pursuant to Section 14(a) under the Exchange Act (including such candidate’s written consent to being named in Embark Technology’s proxy statement as a nominee and to serving as a director if elected), (d) a description of any direct or indirect material interest in any material contract or agreement between or among any nominating stockholder, on the one hand, and each candidate for nomination or his or her respective associates or any other participants in such solicitation, on the other hand, including, without limitation, all information that would be required to be disclosed pursuant to Item 404 under Regulation S-K if such nominating stockholder were the “registrant” for purposes of such rule and the candidate for nomination were a director or executive officer of such registrant, and (e) a completed and signed questionnaire, representation and agreement as provided in the Embark Technology Bylaws; (ii) as to any other business that the stockholder proposes to bring before the meeting, (a) a brief description of the business desired to be brought before the annual meeting, the reasons for conducting such business at the annual meeting and any material interest in such business of each proposing stockholder, (b) the text of the proposal or business, (c) a reasonably detailed description of all agreements, arrangements and understandings (x) between or among any of the proposing stockholders or (y) between or among any proposing stockholder and any other record or beneficial holder(s) or persons(s) who have a right to acquire beneficial ownership at any time in the future of the shares of any class or series of Embark Technology or any other person or entity (including their names) in connection with the proposal of such business by such stockholder, and (d) any other information relating to such item of business that would be required to be disclosed in a proxy statement or other filing required to be made in connection with solicitations of proxies in support of the business proposed to be brought before the meeting pursuant to Section 14(a) of the Exchange Act; (iii) as to the stockholder giving the notice (a) the name and address of such stockholder, and (b) the class and number of shares of Embark Technology which are owned or beneficially owned by the stockholder. Embark Technology may require any proposed nominee to furnish such other information as may reasonably be required by Embark Technology to determine the eligibility of such proposed nominee to serve as a director of Embark Technology. | |
|
Stockholder Action by Written Consent
Under the NGA Existing Bylaws, no action that is required or permitted to be taken by the stockholders of the NGA at any annual or special meeting of stockholders may be effected by written consent of stockholders in lieu of a meeting.
|
| |
Stockholder Action by Written Consent
Under the Embark Technology Charter, beginning on the Trigger Date and until the Sunset Date, any action required or permitted to be taken by the stockholders of Embark Technology may be effected at a duly called annual or special meeting of stockholders or may, except as otherwise required by applicable law, be taken without a meeting, without prior notice and without a vote, if a consent in writing, setting forth the action so taken, shall be signed by the holders of outstanding shares of stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were present and voted and shall be delivered to Embark Technology in accordance with the applicable provisions of the DGCL. During all other periods, including prior to the Trigger Date and after the Sunset Date, any action required or permitted to be taken by the stockholders of Embark Technology must be effected at an annual or special meeting of the stockholders of Embark Technology and, except to the extent expressly provided in the Embark Technology Charter, shall not be taken by written consent in lieu of a meeting.
|
|
|
Lock-Up Provisions
None.
|
| |
Lock-Up Provisions
The Embark Technology Bylaws provide that the holders of the Embark Technology Common Stock issued (a) pursuant to the Merger, as consideration for common stock or other securities of Embark outstanding immediately prior to the closing of the Merger or (b) to directors, officers and employees of Embark upon the settlement or exercise of restricted stock units, stock options or other equity awards outstanding as of immediately following the closing of the Merger in respect of Embark Awards outstanding immediately prior to the closing of the Merger, may not transfer any (x) shares of Embark Common Stock held by such holders immediately following the closing of the Merger (other than shares of common stock acquired in the public market or pursuant to a transaction exempt from registration under the Securities Act, pursuant to a subscription agreement where the issuance of common stock occurs on or after the closing of the Merger) and any shares of Embark Technology Common Stock received upon the settlement or exercise of restricted stock units, stock options or other equity awards outstanding as of immediately following the closing of the Merger in respect of Embark Awards outstanding immediately prior to the closing of the Merger; provided, that, for clarity, shares of Embark Technology Class A Common
|
|
| | | | Stock issued in connection with the PIPE Financing shall not constitute securities subject to the lock-up; and (y) any securities of Embark Technology that are issued in respect of or upon any conversion, exercise, or exchange of, any securities subject to this lock-up, including as a result of any stock split, reverse stock split, stock dividend, reorganization, recapitalization, reclassification, combination, exchange of shares or other similar change until the date that is 180 days after (and excluding) the closing date of the Merger, subject to (i) an early lock-up release based on the price of the shares of Embark Technology Class A Common Stock, and (ii) an early lock-up release due to certain black-out dates with respect to trading when the lock-up period should otherwise be terminated. | |
|
Anti-Takeover Measures
Under Delaware law, certain anti-takeover provisions apply to NGA as a publicly traded company that may have the effect of making it more difficult for a third party to acquire NGA. In particular, Section 203 of the DGCL generally prohibits a Delaware corporation from engaging in any of a broad range of business combinations with an interested stockholder for a period of three years following the time that such stockholder became an interested stockholder, unless, among other exceptions, prior to such time the board of directors of the corporation approved either the relevant business combination or the transaction that resulted in such stockholder becoming an interested stockholder.
In addition, under the NGA Existing Charter and NGA Existing Bylaws, certain provisions may make it difficult for a third party to acquire NGA, or for a change in the composition of the board of directors or management to occur, including the authorization of “blank check” preferred stock, the terms of which may be established and shares of which may be issued without stockholder approval; the absence of cumulative voting rights, which allows the holders of a majority of the shares of common stock to elect all of the directors standing for election; and the establishment of advance notice requirements for nominations for election to the board of directors or for proposing matters that can be acted upon at stockholder meetings.
|
| |
Anti-Takeover Measures
Under the Embark Technology Charter, the restrictions on business combinations under Section 203 of the DGCL shall continue to apply until the Trigger Date, at which time they shall cease to apply by virtue of the election set forth in the Embark Technology Charter. Following the Trigger Date, the restrictions on business combinations under Section 203 of the DGCL shall be opted out of and replaced with provisions that have the same effect as Section 203 of the DGCL, except that it provides that the Embark Founders and their permitted transferees will not be deemed to be “interested stockholders,” regardless of the percentage of their voting stock and are therefore not be subject to such restrictions.
In addition, under the Embark Technology Charter and Bylaws, certain provisions may make it difficult for a third party to acquire Embark Technology, or for a change in the composition of the board of directors or management to occur, including a classified board of directors structure; the authorization of “blank check” preferred stock, the terms of which may be established and shares of which may be issued without stockholder approval.
|
|
|
Rights Agreement
NGA has adopted a registration rights agreement.
|
| |
Rights Agreement
Embark Technology intends to adopt a registration rights agreement.
|
|
|
Variation of Rights Attaching to a Class or Series of Shares
Under the NGA Existing Charter, the NGA Board may designate a new series of preferred stock, which may have terms different than outstanding shares, without stockholder approval. Such designation would specify the number of shares of any class or series and determine the voting rights, preferences, limitations and special rights, if any, of the shares of any class or series.
|
| |
Variation of Rights Attaching to a Class or Series of Shares
Under the Embark Technology Charter, the board of directors may designate a new series of Embark Technology preferred stock, which may have terms different than outstanding shares, without shareholder approval. Such designation would specify the number of shares of any class or series and determine the voting rights, preferences, limitations and special rights, if any, of the shares of any class or series.
|
|
|
Amendment of Organizational Documents
Generally, under the DGCL, the affirmative vote of the holders of a majority of the outstanding stock entitled to vote is required to approve a proposed amendment to the certificate of incorporation, following the adoption of the amendment by the board of directors of the corporation, provided that the certificate of incorporation may provide for a greater vote. Under the DGCL, holders of outstanding shares of a class or series are entitled to vote separately on an amendment to the certificate of incorporation if the amendment would have certain consequences, including changes that adversely affect the rights and preferences of such class or series.
Under the DGCL, after a corporation has received any payment for any of its stock, the power to adopt, amend or repeal bylaws shall be vested in the stockholders entitled to vote; provided, however, that any corporation may, in its certificate of incorporation, provide that bylaws may be adopted, amended or repealed by the board of directors. The fact that such power has been conferred upon the board of directors shall not divest the stockholders of the power nor limit their power to adopt, amend or repeal the bylaws.
The NGA Existing Bylaws provide that they may be amended by the approval of the board of directors, or of the holders of a majority of the outstanding capital stock entitled to vote on the amendment.
|
| |
Amendment of Organizational Documents
In addition to any vote required by applicable law, the provisions of Article V through Article XIII of the Embark Technology Charter may not be amended, altered, repealed or rescinded, in whole or in part, and no provision inconsistent therewith or herewith may be adopted, without (i) prior to the Trigger Date, the affirmative vote of the holders of at least a majority of the voting power of all of the then outstanding shares of each class of Embark Technology Common Stock (each voting separately as a class), and (ii) on or after the Trigger Date, the affirmative vote of the holders of at least two-thirds (66 2/3%) of the total voting power of all the then outstanding shares of stock of Embark Technology entitled to vote thereon, voting together as a single class; provided, however, that, in addition to any other vote required by law, any amendment to the Embark Technology Charter that (x) increases the voting power of the Embark Technology Class B Common Stock or (y) alters or changes Article V, Section A.7 of the Embark Technology Charter in a manner that adversely affects the holders of
Embark Technology Class A Common Stock shall not be approved, in each case, without the affirmative vote of the holders of at least a majority of the total voting power of all then-outstanding shares of Embark Technology Class A Common Stock of Embark Technology entitled to vote thereon, voting as a separate class.
|
|
| | | | The Embark Technology Bylaws provide that they may be amended or repealed by the Embark Technology Board, or by the stockholders of Embark Technology; provided, however, that such action by stockholders shall require, in addition to any other vote required by the Embark Technology Charter or applicable law (including any Certificate of Designation(s) in respect of one or more series of Embark Technology preferred stock), at any time (i) prior to the Trigger Date, the affirmative vote of the holders of a majority of the voting power of all | |
| | | | of the then outstanding shares of each class of Embark Technology Common Stock (each voting separately as a class), (ii) after the Trigger Date and until the Sunset Date, the affirmative vote of the holders of at least a majority of the voting power of all of the then outstanding shares of voting stock of Embark Technology entitled to vote generally in an election of directors, and (iii) after the Sunset Date, the affirmative vote of the holders of at least two-thirds (66 2/3%) of the voting power of all the then-outstanding shares of voting stock of Embark Technology with the power to vote generally in an election of directors, voting together as a single class. | |
|
Conflicts of Interest of Directors
Under Delaware law, a contract or transaction in which a director has an interest will not be voidable solely for this reason if (i) the material facts with respect to such interested director’s relationship or interest are disclosed or are known to the board of directors or the committee, and the board of directors or committee in good faith authorizes the transaction by the affirmative vote of a majority of the disinterested directors, even though the disinterested directors may be less than a quorum (ii) the material facts with respect to such interested director’s relationship or interest are disclosed or are known to the stockholders entitled to vote on such transaction, and the transaction is specifically approved in good faith by vote of the majority of shares entitled to vote thereon, or (iii) the transaction is fair to the corporation as of the time it is authorized, approved or ratified by the board of directors, a committee or the stockholders. The mere fact that an interested director is present and voting on a transaction in which he or she is interested will not itself make the transaction void. Interested directors may be counted in determining the presence of quorum at a meeting of the board of directors or of a committee which authorizes the contract or transaction.
|
| |
Conflicts of Interest of Directors
Neither (i) any of Sequoia Capital and Northern Genesis Sponsor II LLC and its affiliates nor (ii) any members of the Embark Technology Board who are not employees of Embark Technology or his or her affiliates (other than Embark Technology, any of its subsidiaries or their respective officers or employees) (the persons identified in (i) and (ii) above being referred to as an “Identified Person”) shall, to the fullest extent permitted by law, have any fiduciary duty to refrain from directly or indirectly (A) engaging in and possessing interests in other business ventures of every type and description, including those engaged in the same or similar business activities or lines of business in which Embark Technology or any of its subsidiaries now engages or proposes to engage or (B) competing with Embark Technology or any of its affiliates or subsidiaries, on its own account, or in partnership with, or as an employee, officer, director or shareholder of any other person (other than Embark Technology or any of its subsidiaries), and, to the fullest extent permitted by law, no Identified Person shall be liable to Embark Technology or its stockholders or to any affiliate of Embark Technology for breach of any fiduciary duty solely by reason of the fact that such Identified Person engages in any such activities.
|
|
| Under Delaware law, an interested director could be held liable for a transaction in which such director derived an improper personal benefit. | | | A corporate opportunity shall not be deemed to be a potential corporate opportunity for Embark Technology if it is a business opportunity that (a) Embark Technology is neither financially or legally able, nor contractually permitted, to undertake, (b) from its nature, is not in the line of Embark Technology’s business or is of no practical advantage to Embark Technology or (c) is one in which Embark Technology has no interest or reasonable expectancy. | |
| | | |
Embark Technology renounces any interest or expectancy in, or right to be offered an opportunity to participate in, any business opportunity that may be a corporate opportunity for an Identified Person and Embark Technology or any of its affiliates. In the event that any Identified Person acquires knowledge of a potential transaction or matter that may be a corporate or other business opportunity for itself, herself or himself, or any of its or his or her Affiliates, and Embark Technology or any of its affiliates, such Identified Person shall, to the fullest extent permitted by law, have no duty (fiduciary, contractual or otherwise) to communicate or present such transaction or matter to Embark Technology or any of its subsidiaries, as the case may be and, to the fullest extent permitted by law, shall not be liable to Embark Technology or its stockholders or to any subsidiary of Embark Technology for breach of any duty (fiduciary, contractual or otherwise) as a stockholder or director of Embark Technology by reason of the fact that such Identified Person, directly or indirectly, pursues or acquires such opportunity for itself, herself or himself, directs such opportunity to another Person or does not present such opportunity to Embark Technology or any of its subsidiaries (or its affiliates).
Embark Technology does not renounce its interest in any corporate opportunity offered to any members of the Embark Technology Board who are not employees of Embark Technology or his or her affiliates if such opportunity is expressly offered to such person solely in his or her capacity as a director or officer of the Corporation.
|
|
| | |
PAGE
|
| |||
Northern Genesis Acquisition Corp. II Audited Financial Statements — December 31, 2020 | | | | | | | |
| | | | F-2 | | | |
Financial Statements: | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | | | | |
Northern Genesis Acquisition Corp. II Interim Financial Statements — June 30, 2021 | | | | | | | |
Financial Statements: | | | | | | | |
| | | | F-18 | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | | | | |
Embark Trucks Inc., Financial Statements | | | | | | | |
| | | | | | | |
| | | | F-41 | | | |
| | | | F-42 | | | |
| | | | F-43 | | | |
| | | | F-44 | | | |
| | | | F-46 | | | |
| | | | F-47 | | | |
| | | | F-48 – F-71 | | |
| ASSETS | | | | | | | |
|
Deferred offering costs
|
| | | $ | 249,917 | | |
|
TOTAL ASSETS
|
| | | $ | 249,917 | | |
| LIABILITIES AND STOCKHOLDER’S EQUITY | | | | | | | |
| Current liabilities | | | | | | | |
|
Accrued expenses
|
| | | $ | 1,450 | | |
|
Accrued offering costs
|
| | | | 107,000 | | |
|
Promissory note — related party
|
| | | | 117,917 | | |
|
Total Current Liabilities
|
| | | | 226,367 | | |
| Commitments and Contingencies | | | | | | | |
| Stockholder’s Equity | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | |
|
Common stock, $0.0001 par value; 50,000,000 shares authorized; 10,350,000 shares issued and outstanding
|
| | | | 1,035 | | |
|
Additional paid-in capital
|
| | | | 23,965 | | |
|
Accumulated deficit
|
| | | | (1,450) | | |
|
Total Stockholder’s Equity
|
| | | | 23,550 | | |
|
TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY
|
| | | $ | 249,917 | | |
|
Formation and operating costs
|
| | | $ | 1,450 | | |
|
Net Loss
|
| | | $ | (1,450) | | |
|
Weighted average shares outstanding, basic and diluted
|
| | | | 10,350,000 | | |
|
Basic and diluted net loss per common share
|
| | | $ | (0.00) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholder’s Equity |
| ||||||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||
Balance — September 25, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common stock to Sponsor
|
| | | | 10,350,000 | | | | | | 1,035 | | | | | | 23,965 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,450) | | | | | | (1,450) | | |
Balance — December 31, 2020
|
| | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | 23,965 | | | | | $ | (1,450) | | | | | $ | 23,550 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (1,450) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Accrued expenses
|
| | | | 1,450 | | |
|
Net cash used in operating activities
|
| | | | — | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from promissory note — related party
|
| | | | 117,917 | | |
|
Payment of offering costs
|
| | | | (117,917) | | |
|
Net cash provided by financing activities
|
| | | | — | | |
|
Net Change in Cash
|
| | | | — | | |
|
Cash — Beginning
|
| | | | — | | |
| Cash — Ending | | | |
$
|
—
|
| |
| Non-cash investing and financing activities: | | | | | | | |
|
Deferred offering costs included in accrued offering costs
|
| | | $ | 107,000 | | |
|
Deferred offering costs paid by Sponsor in exchange for the issuance of common stock
|
| | | $ | 25,000 | | |
| | |
PAGE
|
| |||
| | | | F-18 | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
| | | | F-21 | | | |
| | | | F-22 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 296,271 | | | | | $ | — | | |
Prepaid expenses and other current assets
|
| | | | 208,263 | | | | | | — | | |
Total Current Assets
|
| | | | 504,534 | | | | | | — | | |
Deferred offering costs
|
| | | | — | | | | | | 249,917 | | |
Marketable securities held in Trust Account
|
| | | | 414,023,366 | | | | | | — | | |
TOTAL ASSETS
|
| | | $ | 414,527,900 | | | | | $ | 249,917 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 640,600 | | | | | $ | 1,450 | | |
Accrued offering costs
|
| | | | — | | | | | | 107,000 | | |
Promissory note — related party
|
| | | | — | | | | | | 117,917 | | |
Total Current Liabilities
|
| | | | 640,600 | | | | | | 226,367 | | |
FPA liability
|
| | | | 1,106,667 | | | | | | — | | |
Warrant liability
|
| | | | 34,956,801 | | | | | | — | | |
Deferred underwriting fee payable
|
| | | | 14,490,000 | | | | | | — | | |
Total Liabilities
|
| | | | 51,194,068 | | | | | | 226,367 | | |
Commitments | | | | | | | | | | | | | |
Common stock subject to possible redemption 41,400,000 and -0- shares at redemption value at June 30, 2021 and December 31, 2020, respectively
|
| | | | 414,000,000 | | | | | | — | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding
|
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value; 100,000,000 shares authorized; 15,805,951
and 10,350,000 shares issued and outstanding (excluding 35,944,049 and no shares subject to possible redemption) at June 30, 2021 and December 31, 2020, respectively |
| | | | 1,035 | | | | | | 1,035 | | |
Additional paid-in capital
|
| | | | — | | | | | | 23,965 | | |
Accumulated deficit
|
| | | | (50,667,203) | | | | | | (1,450) | | |
Total Stockholders’ Equity
|
| | | | (50,666,168) | | | | | | 23,550 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 414,527,900 | | | | | $ | 249,917 | | |
| | |
Three Months
Ended June 30, 2021 |
| |
Six Months
Ended June 30, 2021 |
| ||||||
Operating and formation costs
|
| | | $ | 1,261,199 | | | | | $ | 2,873,957 | | |
Loss from operations
|
| | | | (1,261,199) | | | | | | (2,873,957) | | |
Other expense: | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | (10,857,934) | | | | | | (4,373,334) | | |
Change in fair value of FPA liability
|
| | | | (140,000) | | | | | | (140,000) | | |
Loss on initial issuance of private warrants
|
| | | | — | | | | | | (267,467) | | |
Offering costs allocated to warrant and FPA liabilities
|
| | | | — | | | | | | (1,148,289) | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 15,025 | | | | | | 23,366 | | |
Other expense, net
|
| | | | (10,982,909) | | | | | | (5,905,724) | | |
Loss before income taxes
|
| | | | (12,244,108) | | | | | | (7,363,925) | | |
Benefit (provision) for income taxes
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (12,244,108) | | | | | $ | (7,363,925) | | |
Basic and diluted weighted average shares outstanding, Common stock subject to redemption
|
| | | | 37,153,752 | | | | | | 61,945,851 | | |
Basic and diluted net income per share, Common stock subject to
redemption |
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 14,596,248 | | | | | | 14,393,060 | | |
Basic and diluted net income per share, Non-redeemable common stock
|
| | | $ | (0.84) | | | | | $ | (0.51) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings / (Accumulated Deficit) |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance — January 1, 2021
|
| | | | 10,350,000 | | | | | $ | 1,035 | | | | | $ | 23,965 | | | | | $ | (1,450) | | | | | $ | 23,550 | | |
Sale of 41,400,000 Units, net of underwriting discounts
|
| | | | 41,400,000 | | | | | | 4,140 | | | | | | 371,625,771 | | | | | | — | | | | | | 371,629,911 | | |
Sale of 6,686,667 Private Placement Warrants
|
| | | | — | | | | | | — | | | | | | 10,963 | | | | | | — | | | | | | 10,963 | | |
Common stock subject to possible
redemption |
| | | | (36,524,863) | | | | | | (3,652) | | | | | | (365,244,981) | | | | | | — | | | | | | (365,248,633) | | |
Change in value of common stock subject to redemption
|
| | | | (628,889) | | | | | | (63) | | | | | | (6,295,906) | | | | | | — | | | | | | (6,295,969) | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,880,183 | | | | | | 4,880,183 | | |
Balance — March 31, 2021
|
| | | | 14,596,248 | | | | | $ | 1,460 | | | | | $ | 119,812 | | | | | $ | 4,878,733 | | | | | $ | 5,000,005 | | |
Change in value of common stock subject to redemption
|
| | | | (4,246,248) | | | | | | (425) | | | | | | (119,812) | | | | | | (42,335,161) | | | | | | (42,455,398) | | |
Initial classification of FPA liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | (966,667) | | | | | | (966,667) | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (12,244,108) | | | | | | (12,244,108) | | |
Balance — June 30, 2021
|
| | | | 10,350,000 | | | | | $ | 1,035 | | | | |
$
|
—
|
| | | | $ | (50,667,203) | | | | | $ | (50,666,168) | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (7,363,925) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (23,366) | | |
|
Changes in fair value of warrant liability
|
| | | | 4,373,334 | | |
|
Change in fair value of FPA liability
|
| | | | 140,000 | | |
|
Loss on initial issuance of private warrants
|
| | | | 267,467 | | |
|
Offering costs allocable to warrant liabilities
|
| | | | 1,148,289 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Prepaid expenses and other current assets
|
| | | | (208,263) | | |
|
Accrued expenses
|
| | | | 639,150 | | |
|
Net cash used in operating activities
|
| | | | (1,027,314) | | |
| Cash Flows from Investing Activities: | | | | | | | |
|
Investment of cash in Trust Account
|
| | | | (414,000,000) | | |
|
Net cash used in investing activities
|
| | | | (414,000,000) | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | 405,720,000 | | |
|
Proceeds from sale of Private Placement Warrants
|
| | | | 10,030,000 | | |
|
Repayment of promissory note — related party
|
| | | | (117,917) | | |
|
Payment of offering costs
|
| | | | (308,498) | | |
|
Net cash provided by financing activities
|
| | | | 415,323,585 | | |
|
Net Change in Cash
|
| | | | 296,271 | | |
|
Cash — Beginning of period
|
| | | | — | | |
|
Cash — End of period
|
| | | $ | 296,271 | | |
| Non-Cash investing and financing activities: | | | | | | | |
|
Initial classification of common stock subject to possible redemption
|
| | | $ | 365,248,633 | | |
|
Change in value of common stock subject to possible redemption
|
| | | $ | 48,751,367 | | |
|
Initial Classification of Warrant Liabilities
|
| | | $ | 30,583,467 | | |
|
Deferred underwriting fee payable
|
| | | $ | 14,490,000 | | |
| | |
Three Months
Ended June 30, 2021 |
| |
Six Months
Ended June 30, 2021 |
| ||||||
Common stock subject to possible redemption | | | | | | | | | | | | | |
Numerator: Earnings allocable to common stock subject to possible redemption
|
| | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | $ | 15,025 | | | | | $ | (23,366) | | |
Less: interest available for payment of taxes
|
| | | | (15,025) | | | | | | (23,366) | | |
Net income allocable to common stock subject to possible redemption
|
| | | $ | — | | | | | $ | — | | |
Denominator: Weighted Average common stock subject to possible redemption
|
| | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, common stock subject to possible redemption
|
| | |
|
37,153,752
|
| | | |
|
61,945,851
|
| |
Basic and diluted net income per share, common stock subject to possible redemption
|
| | |
$
|
0.00
|
| | | |
$
|
0.00
|
| |
Non-Redeemable Common Stock | | | | | | | | | | | | | |
Numerator: Net Income minus Redeemable Net Earnings
|
| | | | | | | | | | | | |
Net income
|
| | | $ | (12,244,108) | | | | | $ | (7,363,925) | | |
Less: Net income allocable to common stock subject to possible redemption
|
| | | | — | | | | | | — | | |
Non-Redeemable Net Income
|
| | | $ | (12,244,108) | | | | | $ | (7,363,925) | | |
Denominator: Weighted Average Non-redeemable Common stock
|
| | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Non-redeemable
Common stock |
| | |
|
14,596,248
|
| | | |
|
14,393,060
|
| |
Basic and diluted net income per share, Non-redeemable Common stock
|
| | | $ | (0.84) | | | | | $ | (0.51) | | |
Description
|
| |
Level
|
| |
June 30, 2021
|
| |||
Assets: | | | | | | | | | | |
Marketable securities held in Trust Account
|
| |
1
|
| | | $ | 414,023,366 | | |
Liabilities: | | | | | | | | | | |
Warrant liability – Public Warrants
|
| |
1
|
| | | $ | 23,322,000 | | |
Warrant liability – Private Placement Warrants
|
| |
3
|
| | | $ | 11,634,801 | | |
FPA Liability
|
| |
2
|
| | | $ | 1,106,667 | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of September 25, 2020 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on January 15, 2021
|
| | | | 10,297,467 | | | | | | 20,286,000 | | | | | | 30,583,467 | | |
Change in valuation inputs or other assumptions
|
| | | | 1,337,334 | | | | | | 3,036,000 | | | | | | 4,373,334 | | |
Fair value as of June 30, 2021
|
| | | $ | 11,634,801 | | | | | $ | 23,322,000 | | | | | $ | 34,956,801 | | |
| | |
FPA Liability
|
| |||
Fair value, April 21, 2021
|
| | | $ | 966,667 | | |
Loss on change in fair value
|
| | | | 140,000 | | |
Fair value, June 30, 2021
|
| | | $ | 1,106,667 | | |
| | |
January 15, 2021
|
| |
June 30, 2021
|
| ||||||
Expected Volatility
|
| | | | 25.0% | | | | | | 24.0% | | |
Risk-free interest rate
|
| | | | 0.58% | | | | | | .05% | | |
Expected term (years)
|
| | | | 5.00 | | | | | | 5.00 | | |
Fair value per share of common stock
|
| | | $ | 9.51 | | | | | $ | 9.95 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
| | |
(Unaudited)
|
| | | | | | | | | | | | | |||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 49,273 | | | | | $ | 11,055 | | | | | $ | 9,858 | | |
Restricted cash, short-term
|
| | | | 65 | | | | | | 65 | | | | | | 65 | | |
Short-term investments
|
| | | | 18,044 | | | | | | 53,553 | | | | | | 68,322 | | |
Prepaid expenses and other current assets
|
| | | | 4,159 | | | | | | 1,367 | | | | | | 1,985 | | |
Total current assets
|
| | | | 71,541 | | | | | | 66,040 | | | | | | 80,230 | | |
Restricted cash, long-term
|
| | | | 340 | | | | | | 340 | | | | | | 405 | | |
Property, equipment and software, net
|
| | | | 7,976 | | | | | | 6,526 | | | | | | 5,092 | | |
Long-term investments
|
| | | | — | | | | | | — | | | | | | 7,311 | | |
Other assets
|
| | | | 3,213 | | | | | | 78 | | | | | | 75 | | |
Total assets
|
| | | $ | 83,070 | | | | | $ | 72,984 | | | | | $ | 93,113 | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,057 | | | | | $ | 399 | | | | | $ | 301 | | |
Accrued expenses and other current liabilities
|
| | | | 3,713 | | | | | | 892 | | | | | | 436 | | |
Convertible Note
|
| | | | 18,515 | | | | | | — | | | | | | — | | |
Derivative liability
|
| | | | 12,936 | | | | | | — | | | | | | — | | |
Short-term notes payable
|
| | | | 282 | | | | | | 246 | | | | | | 275 | | |
Total current liabilities
|
| | | | 37,503 | | | | | | 1,537 | | | | | | 1,012 | | |
Long-term notes payable
|
| | | | 619 | | | | | | 512 | | | | | | 758 | | |
Long-term deferred rent
|
| | | | 160 | | | | | | 130 | | | | | | 135 | | |
Total liabilities
|
| | | | 38,282 | | | | | | 2,179 | | | | | | 1,905 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.00001 par value. 87,355,585 shares authorized; 87,355,585 shares issued and outstanding as of June 30, 2021, December 31, 2020, and December 31, 2019
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | |
Founders Preferred stock, $0.00001 par value. 1,124,856 shares
authorized; 162,558 shares issued and outstanding as of June 30, 2021, December 31, 2020 and December 31, 2019 |
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.00001 par value. 150,000,000 shares authorized;
47,772,888 shares issued and outstanding as of June 30, 2021, 47,340,305 shares as of December 31, 2020, and 47,000,134 shares as of December 31, 2019 |
| | | | — | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 132,182 | | | | | | 129,449 | | | | | | 128,297 | | |
Accumulated other comprehensive income
|
| | | | 3 | | | | | | 45 | | | | | | 69 | | |
Accumulated deficit
|
| | | | (87,398) | | | | | | (58,690) | | | | | | (37,159) | | |
Total stockholders’ Equity
|
| | | | 44,788 | | | | | | 70,805 | | | | | | 91,208 | | |
Total liabilities and stockholders’ Equity
|
| | | $ | 83,070 | | | | | $ | 72,984 | | | | | $ | 93,113 | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 15,342 | | | | | | 8,551 | | | | | | 18,831 | | | | | | 13,711 | | |
General and administrative
|
| | | | 6,992 | | | | | | 1,720 | | | | | | 3,595 | | | | | | 2,714 | | |
Total operating expenses
|
| | | | 22,334 | | | | | | 10,271 | | | | | | 22,426 | | | | | | 16,425 | | |
Loss from operations
|
| | | | (22,334) | | | | | | (10,271) | | | | | | (22,426) | | | | | | (16,425) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liability
|
| | | | (4,773) | | | | | | — | | | | | | — | | | | | | — | | |
Other income:
|
| | | | 6 | | | | | | 78 | | | | | | 107 | | | | | | 29 | | |
Interest income
|
| | | | 70 | | | | | | 590 | | | | | | 788 | | | | | | 1,086 | | |
Interest expense
|
| | | | (1,677) | | | | | | (33) | | | | | | — | | | | | | — | | |
Loss before provision for income taxes
|
| | | | (28,708) | | | | | | (9,636) | | | | | | (21,531) | | | | | | (15,310) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (28,708) | | | | | $ | (9,636) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Net loss attributable to common stockholders, basic and diluted
|
| | | $ | (28,708) | | | | | $ | (9,636) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Net loss per share attributable to common stockholders, basic and diluted:
|
| | | $ | (0.60) | | | | | $ | (0.21) | | | | | $ | (0.46) | | | | | $ | (0.33) | | |
Weighted-average shares used in computing net loss per share attributable to common stockholders:
|
| | | | 47,602,069 | | | | | | 46,451,101 | | | | | | 46,743,539 | | | | | | 45,800,696 | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Net loss
|
| | | $ | (28,708) | | | | | $ | (9,636) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Other comprehensive loss (net of tax):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized (losses) gains on available-for-sale
securities, net |
| | | | (42) | | | | | | 142 | | | | | | (24) | | | | | | 69 | | |
Comprehensive loss
|
| | | $ | (28,750) | | | | | $ | (9,494) | | | | | $ | (21,555) | | | | | $ | (15,241) | | |
| | |
Preferred Stock
|
| |
Founders Preferred Stock
|
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2020
|
| | | | 87,355,585 | | | | | $ | 1 | | | | | | 162,558 | | | | | $ | — | | | | | | 47,000,134 | | | | | $ | — | | | | | $ | 128,297 | | | | | $ | (37,159) | | | | | $ | 69 | | | | | $ | 91,208 | | |
Shares issued upon exercise of stock options
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
62,209
|
| | | |
|
—
|
| | | |
|
12
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
12
|
| |
Vesting of early exercised options
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
37
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
37
|
| |
Stock-based compensation
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
243
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
243
|
| |
Other comprehensive loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
142
|
| | | |
|
142
|
| |
Net loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(9,636)
|
| | | |
|
—
|
| | | |
|
(9,636)
|
| |
Balance at June 30,
2020 |
| | | | 87,355,585 | | | | | $ | 1 | | | | | | 162,558 | | | | | $ | — | | | | | | 47,062,343 | | | | | $ | — | | | | | $ | 128,589 | | | | | $ | (46,795) | | | | | $ | 211 | | | | | $ | 82,006 | | |
Balance at January 1, 2021
|
| | | | 87,355,585 | | | | | $ | 1 | | | | | | 162,558 | | | | | $ | — | | | | | | 47,340,305 | | | | | $ | — | | | | | $ | 129,449 | | | | | $ | (58,690) | | | | | $ | 45 | | | | | $ | 70,805 | | |
Shares issued upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
432,583
|
| | | | | — | | | | | | 98 | | | | | | — | | | | | | — | | | | | | 98 | | |
Vesting of early exercised options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | 1,191 | | | | | | — | | | | | | — | | | | | | 1,191 | | |
Issuance of common stock warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | 1,433 | | | | | | — | | | | | | — | | | | | | 1,433 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | (42) | | | | | | (42) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (28,708) | | | | | | — | | | | | | (28,708) | | |
Balance at June 30, 2021
|
| | | | 87,355,585 | | | | | $ | 1 | | | | | | 162,558 | | | | | $ | — | | | | | | 47,772,888 | | | | | $ | — | | | | | $ | 132,182 | | | | | $ | (87,398) | | | | | $ | 3 | | | | | $ | 44,788 | | |
| | |
Preferred Stock
|
| |
Founders Preferred Stock
|
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount(1)
|
| ||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31,
2018 |
| | | | 66,406,131 | | | | |
$
|
1
|
| | | | | 1,124,856 | | | | | $ | — | | | | | | 45,274,878 | | | | | $ | — | | | | | $ | 57,418 | | | | | $ | (21,849) | | | | | $ | — | | | | | $ | 35,570 | | |
Issuance of Series C Preferred Stock, net of issuance costs of $78
|
| | | | 19,987,156 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 69,922 | | | | | | — | | | | | | — | | | | | | 69,922 | | |
Secondary sale of Founders Preferred Stock
|
| | | | 962,298 | | | | | | — | | | | | | (962,298) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shares issued upon exercise of stock options(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,725,256 | | | | | | — | | | | | | 63 | | | | | | — | | | | | | — | | | | | | 63 | | |
Vesting of early exercised stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 162 | | | | | | — | | | | | | — | | | | | | 162 | | |
Stock – based compensation
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | | | 732 | | | | | | — | | | | | | — | | | | | | 732 | | |
Other comprehensive income
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 69 | | | | | | 69 | | |
Net loss
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (15,310) | | | | | | — | | | | | | (15,310) | | |
Balance at December 31,
2019 |
| | | | 87,355,585 | | | | | $ | 1 | | | | | | 162,558 | | | | |
|
—
|
| | | | | 47,000,134 | | | | |
|
—
|
| | | | $ | 128,297 | | | | | $ | (37,159) | | | | | $ | 69 | | | | | $ | 91,208 | | |
Shares issued upon exercise of stock options(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 340,171 | | | | | | — | | | | | | 121 | | | | | | — | | | | | | — | | | | | | 121 | | |
Vesting of early exercised stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61 | | | | | | — | | | | | | — | | | | | | 61 | | |
Stock – based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 970 | | | | | | — | | | | | | — | | | | | | 970 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24) | | | | | | (24) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,531) | | | | | | — | | | | | | (21,531) | | |
Balance at December 31,
2020 |
| | | | 87,355,585 | | | | | $ | 1 | | | | | | 162,558 | | | | | $ | — | | | | | | 47,340,305 | | | | | $ | — | | | | | $ | 129,449 | | | | | $ | (58,690) | | | | | $ | 45 | | | | | $ | 70,805 | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (28,708) | | | | | $ | (9,636) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Adjustments to reconcile net loss to net cash used in operating
activities: |
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 474 | | | | | | 363 | | | | | | 822 | | | | | | 615 | | |
Stock-based compensation, net of amounts capitalized
|
| | | | 1,099 | | | | | | 366 | | | | | | 842 | | | | | | 626 | | |
Issuance of warrants for services
|
| | | | 1,433 | | | | | | — | | | | | | — | | | | | | — | | |
Net amortization of premiums and accretion of discounts on investments
|
| | | | 229 | | | | | | 172 | | | | | | 226 | | | | | | (75) | | |
Loss on disposal of property, equipment and software
|
| | | | — | | | | | | — | | | | | | — | | | | | | 16 | | |
Amortization of debt discount
|
| | | | 1,677 | | | | | | — | | | | | | — | | | | | | — | | |
Change in fair value of derivative liability
|
| | | | 4,773 | | | | | | — | | | | | | — | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | (2,439) | | | | | | 914 | | | | | | (150) | | | | | | (574) | | |
Other assets
|
| | | | (3,135) | | | | | | (778) | | | | | | (3) | | | | | | (10) | | |
Accounts payable
|
| | | | 1,650 | | | | | | (10) | | | | | | 151 | | | | | | 115 | | |
Accrued expenses and other current liabilities
|
| | | | 2,863 | | | | | | 99 | | | | | | 513 | | | | | | 386 | | |
Net cash used in operating activities
|
| | | | (20,084) | | | | | | (8,510) | | | | | | (19,130) | | | | | | (14,211) | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of investments
|
| | | | — | | | | | | (4,081) | | | | | | (52,421) | | | | | | (79,489) | | |
Maturities of investments
|
| | | | 35,239 | | | | | | 41,120 | | | | | | 74,250 | | | | | | 4,000 | | |
Purchase of property, equipment and software
|
| | | | (1,547) | | | | | | (941) | | | | | | (2,181) | | | | | | (1,882) | | |
Deposit for purchase of trucks
|
| | | | (400) | | | | | | — | | | | | | (10) | | | | | | (325) | | |
Refund of deposit for trucks
|
| | | | 47 | | | | | | — | | | | | | 778 | | | | | | — | | |
Net cash provided by (used in) investing activities
|
| | | | 33,339 | | | | | | 36,098 | | | | | | 20,416 | | | | | | (77,696) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash proceeds received from convertible note payable
|
| | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | |
Payment towards notes payable
|
| | | | (135) | | | | | | (145) | | | | | | (275) | | | | | | (225) | | |
Proceeds from issuance of Series C preferred stock, net of issuance costs of $78
|
| | | | — | | | | | | — | | | | | | — | | | | | | 69,922 | | |
Proceeds from exercise of stock options
|
| | | | 98 | | | | | | 11 | | | | | | 121 | | | | | | 63 | | |
Net cash provided by (used in) financing activities
|
| | | | 24,963 | | | | | | (134) | | | | | | (154) | | | | | | 69,760 | | |
Net increase (decrease) in cash, cash equivalents and restricted
cash |
| | | | 38,218 | | | | | | 27,454 | | | | | | 1,132 | | | | | | (22,147) | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 11,460 | | | | | | 10,328 | | | | | | 10,328 | | | | | | 32,475 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 49,678 | | | | | $ | 37,782 | | | | | $ | 11,460 | | | | | $ | 10,328 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash paid during the year for interest
|
| | | $ | 34 | | | | | $ | 33 | | | | | $ | 62 | | | | | $ | 50 | | |
Supplemental schedule of noncash investing and financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of property, equipment and software in accounts payable
|
| | | $ | 71 | | | | | $ | 47 | | | | | $ | 64 | | | | | $ | 118 | | |
Acquisition of trucks by assuming notes payable
|
| | | | 278 | | | | | | — | | | | | | — | | | | | | 922 | | |
Deferred offering costs in accrued liability
|
| | | | 2,176 | | | | | | — | | | | | | — | | | | | | — | | |
Reclassification of truck deposits to property and
equipment |
| | | | — | | | | | | — | | | | | | — | | | | | | 300 | | |
Stock-based compensation capitalized into internally developed software
|
| | | | 92 | | | | | | 66 | | | | | | 128 | | | | | | 106 | | |
Vesting of early exercised stock options
|
| | | | 11 | | | | | | 38 | | | | | | 61 | | | | | | 162 | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Cash and cash equivalents
|
| | | $ | 49,273 | | | | | $ | 11,055 | | | | | $ | 9,858 | | |
Restricted cash, short-term
|
| | | | 65 | | | | | | 65 | | | | | | 65 | | |
Restricted cash, long-term
|
| | | | 340 | | | | | | 340 | | | | | | 405 | | |
Cash, cash equivalents and restricted cash
|
| | | $ | 49,678 | | | | | $ | 11,460 | | | | | $ | 10,328 | | |
| | |
As of June 30, 2021
(in thousands) |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| | |
(unaudited)
|
| |||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
United States money market funds
|
| | | $ | 22,166 | | | | | | — | | | | | | — | | | | | $ | 22,166 | | |
Short-term investments | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities
|
| | | | — | | | | | | 18,044 | | | | | | — | | | | | | 18,044 | | |
Long-term investments | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities
|
| | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | — | | | | | | — | | | | | | 12,936 | | | | | $ | 12,936 | | |
| | |
As of December 31, 2020
(in thousands) |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
United States money market funds
|
| | | $ | 7,586 | | | | | | — | | | | | | — | | | | | $ | 7,586 | | |
Marketable securities | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities
|
| | | | — | | | | | | 53,553 | | | | | | — | | | | | | 53,553 | | |
Long-term investments | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities
|
| | | $ | — | | | | | | — | | | | | | — | | | | | $ | — | | |
| | |
As of December 31, 2019
(in thousands) |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
United States money market funds
|
| | | $ | 7,160 | | | | | | — | | | | | | — | | | | | $ | 7,160 | | |
Short-term investments | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities
|
| | | | — | | | | | | 68,322 | | | | | | — | | | | | | 68,322 | | |
Marketable securities | | | | | | | | | | | | | | | | | | | | | | | | | |
United States treasury securities
|
| | | $ | — | | | | | | 7,311 | | | | | | — | | | | | $ | 7,311 | | |
Property, Equipment and Software
|
| |
Useful life (years)
|
|
Machinery and equipment
|
| |
5 years
|
|
Electronic equipment
|
| |
3 years
|
|
Vehicles and vehicle hardware
|
| |
3 – 7 years
|
|
Leasehold improvements
|
| |
Shorter of useful life or lease term
|
|
Developed software
|
| |
2 – 4 years
|
|
As of June 30, 2021
(unaudited) |
| |
Cost or
Amortized Cost |
| |
Unrealized
Gains |
| |
Fair Value
|
| |||||||||
U.S government securities
|
| | | $ | 18,041 | | | | | $ | 3 | | | | | $ | 18,044 | | |
| | | | $ | 18,041 | | | | | $ | 3 | | | | | $ | 18,044 | | |
As of December 31, 2020
|
| |
Cost or
Amortized Cost |
| |
Unrealized
Gains |
| |
Fair Value
|
| |||||||||
U.S government securities
|
| | | $ | 53,508 | | | | | $ | 45 | | | | | $ | 53,553 | | |
| | | | $ | 53,508 | | | | | $ | 45 | | | | | $ | 53,553 | | |
As of December 31, 2019
|
| |
Cost or
Amortized Cost |
| |
Unrealized
Gains |
| |
Fair Value
|
| |||||||||
U.S government securities
|
| | | $ | 68,266 | | | | | $ | 56 | | | | | $ | 68,322 | | |
| | | | $ | 68,266 | | | | | $ | 56 | | | | | $ | 68,322 | | |
As of December 31, 2019
|
| |
Cost or
Amortized Cost |
| |
Unrealized
Gains |
| |
Fair Value
|
| |||||||||
U.S government securities
|
| | | $ | 7,298 | | | | | $ | 13 | | | | | $ | 7,311 | | |
| | | | $ | 7,298 | | | | | $ | 13 | | | | | $ | 7,311 | | |
| | |
As of June 30,
2021 |
| |
As of
December 31, |
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Prepaid Insurance
|
| | | $ | 10 | | | | | $ | 138 | | | | | $ | 186 | | |
Accrued interest and dividends
|
| | | | 141 | | | | | | 201 | | | | | | 328 | | |
Prepaid Software
|
| | | | 382 | | | | | | 279 | | | | | | 33 | | |
Prepaid Hardware
|
| | | | 39 | | | | | | — | | | | | | — | | |
Income tax receivable
|
| | | | 494 | | | | | | 494 | | | | | | 497 | | |
Short-term deposits
|
| | | | 408 | | | | | | 55 | | | | | | 783 | | |
Deferred transaction costs
|
| | | | 2,176 | | | | | | — | | | | | | — | | |
Other prepaid expenses
|
| | | | 483 | | | | | | 176 | | | | | | 135 | | |
Other current assets
|
| | | | 26 | | | | | | 24 | | | | | | 23 | | |
Total prepaid expenses and other current assets
|
| | | $ | 4,159 | | | | | $ | 1,367 | | | | | $ | 1,985 | | |
| | |
As of June 30,
2021 |
| |
As of
December 31, |
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Machinery and equipment
|
| | | $ | 327 | | | | | $ | 207 | | | | | $ | 108 | | |
Electronic equipment
|
| | | | 203 | | | | | | 130 | | | | | | 75 | | |
Vehicles and vehicle hardware
|
| | | | 5,037 | | | | | | 4,144 | | | | | | 3,684 | | |
Leasehold improvements
|
| | | | 119 | | | | | | 119 | | | | | | 119 | | |
Developed software
|
| | | | 4,546 | | | | | | 3,709 | | | | | | 2,066 | | |
Property, equipment and software, gross
|
| | | | 10,232 | | | | | | 8,309 | | | | | | 6,052 | | |
Less: accumulated depreciation and amortization
|
| | | | (2,256) | | | | | | (1,783) | | | | | | (960) | | |
Total property, equipment and software, net
|
| | | $ | 7,976 | | | | | $ | 6,526 | | | | | $ | 5,092 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Intangibles Assets
|
| | | $ | 3 | | | | | $ | 3 | | | | | $ | — | | |
Long-term deposits
|
| | | | 3,210 | | | | | | 75 | | | | | | 75 | | |
Total Other Assets
|
| | | $ | 3,213 | | | | | $ | 78 | | | | | $ | 75 | | |
| | |
June 30, 2021
|
| |
December 31,
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||
Accrued payroll expenses
|
| | | | 272 | | | | | | 259 | | | | | | — | | |
Accrued general expenses
|
| | | | 495 | | | | | | 524 | | | | | | 150 | | |
Accrued legal expenses
|
| | | | 1,500 | | | | | | — | | | | | | — | | |
Accrued software expenses
|
| | | | 375 | | | | | | — | | | | | | — | | |
Accrued consultant expenses
|
| | | | 958 | | | | | | — | | | | | | — | | |
Short-term deferred rent
|
| | | | (11) | | | | | | 51 | | | | | | 121 | | |
Early Exercise Liability
|
| | | | 73 | | | | | | 11 | | | | | | 118 | | |
Income Tax Payable
|
| | | | 47 | | | | | | 47 | | | | | | 47 | | |
Other
|
| | | | 4 | | | | | | — | | | | | | — | | |
Total accrued expenses and other current liabilities
|
| | | $ | 3,713 | | | | | $ | 892 | | | | | $ | 436 | | |
| | |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Cash Raised
|
| |
Issue Price
per Share |
| |
Per Share
Liquidation Preference |
| |||||||||||||||
Founders Preferred Stock
|
| | | | 1,124,856 | | | | | | 162,558 | | | | | $ | — | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
Series A-1 Preferred Stock
|
| | | | 3,654,873 | | | | | | 3,654,873 | | | | | | 375 | | | | | | 0.10 | | | | | | 0.10 | | |
Series A-2 Preferred Stock
|
| | | | 5,372,703 | | | | | | 5,372,703 | | | | | | 735 | | | | | | 0.14 | | | | | | 0.14 | | |
Series A-3 Preferred Stock
|
| | | | 2,485,296 | | | | | | 2,485,296 | | | | | | 425 | | | | | | 0.17 | | | | | | 0.17 | | |
Series A-4 Preferred Stock
|
| | | | 590,688 | | | | | | 590,688 | | | | | | 100 | | | | | | 0.17 | | | | | | 0.17 | | |
Series A-5 Preferred Stock
|
| | | | 2,680,236 | | | | | | 2,680,236 | | | | | | 550 | | | | | | 0.21 | | | | | | 0.21 | | |
Series A-6 Preferred Stock
|
| | | | 3,647,817 | | | | | | 3,647,817 | | | | | | 2,390 | | | | | | 0.66 | | | | | | 0.66 | | |
Series A-7 Preferred Stock
|
| | | | 15,139,917 | | | | | | 15,139,917 | | | | | | 12,399 | | | | | | 0.82 | | | | | | 0.82 | | |
Series B Preferred Stock
|
| | | | 32,834,601 | | | | | | 32,834,601 | | | | | | 30,000 | | | | | | 0.91(1) | | | | | | 0.93 | | |
Series C Preferred Stock
|
| | | | 20,949,454 | | | | | | 20,949,454 | | | | | | 70,001 | | | | | | 3.34(1) | | | | | | 3.50 | | |
Total
|
| | | | 88,480,441 | | | | | | 87,518,143 | | | | | $ | 116,975 | | | | | | | | | | | | | | |
Issue Date
|
| |
Underlying
Security |
| |
Reason
for Grant |
| |
Warrants
Outstanding |
| |
Exercise
Price per Share |
| |
Expiration
|
| |||||||||
March 12, 2021
|
| |
Common Stock
|
| | | | Services | | | | | | 285,714 | | | | | $ | 3.50 | | | |
March 12, 2026
|
|
March 15, 2021
|
| |
Common Stock
|
| | | | Services | | | | | | 571,428 | | | | | $ | 3.50 | | | |
March 15, 2026
|
|
|
Risk – free interest rate
|
| |
0.84 – 0.85%
|
|
|
Expected term (in years)
|
| |
5.00
|
|
|
Expected dividend yield
|
| |
0%
|
|
|
Expected volatility
|
| |
38.36 – 38.46%
|
|
| | |
Six Months Ended June 30,
|
| |
Years Ended December 31,
|
| ||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
|
| | |
(unaudited)
|
| | | | | | | |||
Risk-free interest rate
|
| |
0.55 – 1.10%
|
| |
0.46 – 1.63%
|
| |
0.29 – 1.63%
|
| |
1.64 – 2.63%
|
|
Expected term (in years)
|
| |
5.47 – 6.07
|
| |
5.82 – 6.02
|
| |
5.66 – 6.28
|
| |
5.71 – 6.28
|
|
Expected dividend yield .
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
|
Expected volatility
|
| |
36.88 – 51.52%
|
| |
31.29 – 35.79%
|
| |
31.29 – 36.85%
|
| |
31.00 – 31.50%
|
|
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Research and development
|
| | | $ | 743 | | | | | $ | 397 | | | | | $ | 743 | | | | | $ | 585 | | |
General, and administrative
|
| | | | 448 | | | | | | 36 | | | | | | 99 | | | | | | 41 | | |
Total stock-based compensation expense
|
| | | $ | 1,191 | | | | | $ | 434 | | | | | $ | 842 | | | | | $ | 626 | | |
| | |
Number
of Options Outstanding |
| |
Weighted
Average Exercise Price Per Share |
| |
Weighted
Average Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding at December 31, 2018
|
| | | | 8,268,978 | | | | | $ | 0.15 | | | | | | 9.04 | | | | | $ | 4,118 | | |
Granted .
|
| | | | 2,214,000 | | | | | | 0.38 | | | | | | | | | | | | | | |
Exercised
|
| | | | 1,834,756 | | | | | | 0.19 | | | | | | | | | | | | 1,290 | | |
Cancelled
|
| | | | 873,781 | | | | | | 0.17 | | | | | | | | | | | | | | |
Outstanding at December 31, 2019
|
| | | | 7,774,441 | | | | | $ | 0.20 | | | | | | 8.29 | | | | | $ | 9,469 | | |
Granted .
|
| | | | 2,275,328 | | | | | | 0.85 | | | | | | | | | | | | | | |
Exercised
|
| | | | 648,376 | | | | | | 0.22 | | | | | | | | | | | | 1,226 | | |
| | |
Number
of Options Outstanding |
| |
Weighted
Average Exercise Price Per Share |
| |
Weighted
Average Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Cancelled
|
| | | | 880,670 | | | | | | 0.29 | | | | | | | | | | | | | | |
Outstanding at December 31, 2020
|
| | | | 8,520,723 | | | | | $ | 0.37 | | | | | | 7.68 | | | | | $ | 15,194 | | |
Granted .
|
| | | | 1,056,750 | | | | | | 2.34 | | | | | | | | | | | | | | |
Exercised
|
| | | | 433,708 | | | | | | 0.40 | | | | | | | | | | | | 1,851 | | |
Cancelled
|
| | | | 465,116 | | | | | | 0.64 | | | | | | | | | | | | | | |
Outstanding at June 30, 2021 .
|
| | | | 8,678,649 | | | | | $ | 0.59 | | | | | | 7.35 | | | | | $ | 60,048 | | |
Vested and exercisable as of June 30, 2021 .
|
| | | | 5,300,582 | | | | | $ | 0.24 | | | | | | 6.36 | | | | | $ | 38,556 | | |
|
| | |
RSUs Outstanding
|
| |||||||||
| | |
(unaudited)
|
| | | | | | | |||
| | |
Number of RSUs
|
| |
Weighted Average
Grant date Fair Value Per Share |
| ||||||
| | |
(in thousands)
|
| | | | | | | |||
Balance as of March 31, 2021
|
| | | | — | | | | | | — | | |
RSUs granted
|
| | | | 2,842 | | | | | $ | 24.94 | | |
RSUs vested
|
| | | | — | | | | | | — | | |
RSUs forfeited
|
| | | | — | | | | | | — | | |
Balance as of June 30, 2021 .
|
| | | | 2,842 | | | | | $ | 24.94 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
U.S. federal tax benefit at statutory rate
|
| | | | 21.00% | | | | | | 21.00% | | |
State income taxes, net of federal benefit
|
| | | | 7.84% | | | | | | 7.40% | | |
Non-deductible expenses and other
|
| | | | (0.16)% | | | | | | (1.04)% | | |
Share-based compensation
|
| | | | (0.95)% | | | | | | (1.01)% | | |
Research and development credits
|
| | | | 0.79% | | | | | | 1.07% | | |
Change in valuation allowance, net
|
| | | | (28.52)% | | | | | | (27.42)% | | |
Effective tax rate
|
| | | | —% | | | | | | —% | | |
(in thousands)
Valuation Allowance |
| |
Balance at
beginning of period |
| |
Charges to
expenses |
| |
Deductions
|
| |
Balance at
end of period |
| ||||||||||||
Year ended December 31, 2020
|
| | | $ | (7,278) | | | | | $ | (6,147) | | | | | $ | — | | | | | $ | (13,425) | | |
Year ended December 31, 2019
|
| | | | (3,096) | | | | | | (4,182) | | | | | | — | | | | | | (7,278) | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets:
|
| | | | | | | | | | | | |
Net operating loss
|
| | | $ | 12,798 | | | | | $ | 6,961 | | |
Stock based compensation
|
| | | | — | | | | | | — | | |
Other accruals
|
| | | | 77 | | | | | | 73 | | |
Credit carryforwards
|
| | | | 1,426 | | | | | | 796 | | |
Total deferred tax assets
|
| | | | 14,301 | | | | | | 7,830 | | |
Valuation Allowance
|
| | | | (13,425) | | | | | | (7,278) | | |
Total deferred tax assets after valuation allowance
|
| | | $ | 876 | | | | | $ | 552 | | |
Deferred tax liability
|
| | | | | | | | | | | | |
Fixed Assets and liablity
|
| | | | (876) | | | | | | (552) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Unrecognized tax benefits, beginning of year
|
| | | $ | 614 | | | | | $ | 225 | | |
Increases related to prior year tax provisions
|
| | | | — | | | | | | — | | |
Increase related to current year tax provisions
|
| | | | 414 | | | | | | 389 | | |
Unrecognized tax benefits, end of year
|
| | | $ | 1,028 | | | | | $ | 614 | | |
| Fiscal year | | | | | | | |
|
Remaining six months of 2021
|
| | | $ | 141 | | |
|
2022
|
| | | | 25,282 | | |
|
2023
|
| | | | 237 | | |
|
2024
|
| | | | 113 | | |
|
2025 and thereafter
|
| | | | 128 | | |
|
Total future payments
|
| | | $ | 25,901 | | |
| Fiscal year | | | | | | | |
|
2021
|
| | | $ | 246 | | |
|
2022
|
| | | | 246 | | |
|
2023
|
| | | | 202 | | |
|
2024 and thereafter
|
| | | | 64 | | |
|
Total future payments
|
| | | $ | 758 | | |
| | |
June 30, 2021
|
|
| | |
(unaudited)
|
|
Term in years
|
| |
0.25 – 0.79
|
|
Risk premium
|
| |
56.89%
|
|
Option adjusted spread
|
| |
5.83%
|
|
Risk free rate
|
| |
0.05% – 0.07%
|
|
| | |
June 30, 2021
|
| |||
| | |
(unaudited)
|
| |||
Fair value of instrument
|
| | | $ | 31,609 | | |
Fair value of straight debt component
|
| | | | 18,673 | | |
Fair value of embedded unit
|
| | | | 12,936 | | |
| | |
June 30, 2021
|
| |||
| | |
(unaudited)
|
| |||
Balance – December 31, 2020
|
| | | $ | — | | |
Add: Derivative liability on date of issuance of convertible note
|
| | | | 8,163 | | |
Change in fair market value of derivative liability
|
| | | | 4,773 | | |
Balance – June 30, 2021
|
| | | | 12,936 | | |
| | |
Lease
Payments |
| |||
Remaining six months of 2021
|
| | | $ | 551 | | |
2022
|
| | | | 875 | | |
2023
|
| | | | 901 | | |
2024
|
| | | | 928 | | |
Total | | | | $ | 3,255 | | |
Years Ended December 31,
|
| |
Lease
Payments |
| |||
2021
|
| | | $ | 1,205 | | |
2022
|
| | | | 875 | | |
2023
|
| | | | 901 | | |
2024
|
| | | | 928 | | |
Total | | | | $ | 3,909 | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (28,708) | | | | | $ | (9,636) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Net loss attributable to ordinary shareholders
|
| | | $ | (28,708) | | | | | $ | (9,636) | | | | | $ | (21,531) | | | | | $ | (15,310) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average ordinary shares
outstanding |
| | | | 47,602,069 | | | | | | 46,451,101 | | | | | | 46,743,539 | | | | | | 45,800,696 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.60) | | | | | $ | (0.21) | | | | | $ | (0.46) | | | | | $ | (0.33) | | |
| | |
June 30,
|
| |
December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Founders Preferred shares
|
| | | | 162,558 | | | | | | 162,558 | | | | | | 162,558 | | | | | | 162,558 | | |
Series A-1 convertible preferred shares
|
| | | | 3,654,873 | | | | | | 3,654,873 | | | | | | 3,654,873 | | | | | | 3,654,873 | | |
Series A-2 convertible preferred shares
|
| | | | 5,372,703 | | | | | | 5,372,703 | | | | | | 5,372,703 | | | | | | 5,372,703 | | |
Series A-3 convertible preferred shares
|
| | | | 2,485,296 | | | | | | 2,485,296 | | | | | | 2,485,296 | | | | | | 2,485,296 | | |
Series A-4 convertible preferred shares
|
| | | | 590,688 | | | | | | 590,688 | | | | | | 590,688 | | | | | | 590,688 | | |
Series A-5 convertible preferred shares
|
| | | | 2,680,236 | | | | | | 2,680,236 | | | | | | 2,680,236 | | | | | | 2,680,236 | | |
Series A-6 convertible preferred shares
|
| | | | 3,647,817 | | | | | | 3,647,817 | | | | | | 3,647,817 | | | | | | 3,647,817 | | |
Series A-7 convertible preferred shares
|
| | | | 15,139,917 | | | | | | 15,139,917 | | | | | | 15,139,917 | | | | | | 15,139,917 | | |
Series B convertible preferred shares
|
| | | | 32,834,601 | | | | | | 32,834,601 | | | | | | 32,834,601 | | | | | | 32,834,601 | | |
Series C convertible preferred shares
|
| | | | 20,949,454 | | | | | | 20,949,454 | | | | | | 20,949,454 | | | | | | 20,949,454 | | |
Outstanding options and RSUs
|
| | | | 11,520,387 | | | | | | 8,169,607 | | | | | | 8,520,723 | | | | | | 7,774,441 | | |
Warrants issued and outstanding
|
| | | | 857,142 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 99,895,672 | | | | | | 95,687,750 | | | | | | 96,038,866 | | | | | | 95,292,584 | | |
| | |
Page
|
| |||
ARTICLE I
|
| ||||||
CERTAIN DEFINITIONS
|
| ||||||
| | | | A-2 | | | |
| | | | A-14 | | | |
| | | | A-15 | | | |
ARTICLE II
|
| ||||||
THE MERGER; CLOSING
|
| ||||||
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-16 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
ARTICLE III
|
| ||||||
EFFECTS OF THE MERGER
|
| ||||||
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-20 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
ARTICLE IV
|
| ||||||
REPRESENTATIONS AND WARRANTIES OF THE COMPANY
|
| ||||||
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-31 | | |
| | |
Page
|
| |||
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
ARTICLE V
|
| ||||||
REPRESENTATIONS AND WARRANTIES OF ACQUIROR AND MERGER SUB
|
| ||||||
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
ARTICLE VI
|
| ||||||
COVENANTS OF THE COMPANY
|
| ||||||
| | | | A-44 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-47 | | |
| | |
Page
|
| |||
ARTICLE VII
|
| ||||||
COVENANTS OF ACQUIROR
|
| ||||||
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
ARTICLE VIII
|
| ||||||
JOINT COVENANTS
|
| ||||||
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-57 | | | |
| | | | A-57 | | | |
| | | | A-57 | | | |
| | | | A-57 | | | |
ARTICLE IX
|
| ||||||
CONDITIONS TO OBLIGATIONS
|
| ||||||
| | | | A-57 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
ARTICLE X
|
| ||||||
TERMINATION/EFFECTIVENESS
|
| ||||||
| | | | A-58 | | | |
| | | | A-59 | | | |
ARTICLE XI
|
| ||||||
MISCELLANEOUS
|
| ||||||
| | | | A-59 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-62 | | |
| | |
Page
|
| |||
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-64 | | |
|
Exhibit A
Form of Acquiror Second A&R Charter
|
|
|
Exhibit B
Form of Acquiror A&R Bylaws
|
|
|
Exhibit C
Form of Registration Rights Agreement
|
|
|
Exhibit D
Form of Incentive Equity Plan
|
|
|
Exhibit E
Form of Employee Stock Purchase Plan
|
|
| |
Sponsor
|
| | |
Acquiror Common
Stock |
| | |
Acquiror Warrants
|
| | ||||||
| |
Northern Genesis Sponsor II LLC 4801 Main Street, Suite 1000, Kansas City, MO 64112
|
| | | | | 10,350,000 | | | | | | | 6,686,667 | | | |
| | |
Page
|
| |||
| | | | D-1 | | | |
| | | | D-1 | | | |
| | | | D-1 | | | |
| | | | D-1 | | | |
| | | | D-1 | | | |
| | | | D-1 | | | |
| | | | D-1 | | | |
| | | | D-1 | | | |
| | | | D-4 | | | |
| | | | D-6 | | | |
| | | | D-8 | | | |
| | | | D-8 | | | |
| | | | D-8 | | | |
| | | | D-8 | | | |
| | | | D-9 | | | |
| | | | D-9 | | | |
| | | | D-10 | | | |
| | | | D-10 | | | |
| | | | D-11 | | | |
| | | | D-11 | | | |
| | | | D-11 | | | |
| | | | D-11 | | | |
| | | | D-11 | | | |
| | | | D-11 | | | |
| | | | D-12 | | | |
| | | | D-12 | | | |
| | | | D-12 | | | |
| | | | D-12 | | | |
| | | | D-13 | | | |
| | | | D-13 | | | |
| | | | D-13 | | | |
| | | | D-13 | | | |
| | | | D-13 | | | |
| | | | D-13 | | | |
| | | | D-14 | | | |
| | | | D-14 | | | |
| | | | D-14 | | | |
| | | | D-14 | | | |
| | | | D-14 | | | |
| | | | D-14 | | |
| | |
Page
|
| |||
| | | | D-14 | | | |
| | | | D-14 | | | |
| | | | D-15 | | | |
| | | | D-15 | | | |
| | | | D-15 | | | |
| | | | D-15 | | | |
| | | | D-15 | | | |
| | | | D-15 | | | |
| | | | D-15 | | | |
| | | | D-16 | | | |
| | | | D-16 | | | |
| | | | D-16 | | | |
| | | | D-16 | | | |
| | | | D-16 | | | |
| | | | D-16 | | | |
| | | | D-16 | | | |
| | | | D-17 | | | |
| | | | D-17 | | | |
| | | | D-19 | | | |
| | | | D-19 | | | |
| | | | D-20 | | | |
| | | | D-20 | | | |
| | | | D-20 | | | |
| | | | D-21 | | | |
| | | | D-21 | | | |
| | | | D-21 | | | |
| | | | D-22 | | | |
| | | | D-22 | | | |
| | | | D-22 | | | |
| | | | D-22 | | | |
| | | | D-22 | | | |
| | | | D-22 | | | |
| | | | D-23 | | | |
| | | | D-23 | | | |
| | | | D-23 | | | |
| | | | D-23 | | | |
| | | | D-23 | | | |
| | | | D-24 | | | |
| | | | D-24 | | |