|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
FY2020
11 months to Dec 31, 2020
|
|
|---|---|---|---|
| Cash flows from operating activities | |||
| Net loss | |||
| Adjustments to reconcile net income (loss) to net cash used in operating activities: | |||
| Interest earned on cash and marketable securities held in Trust Account | |||
| Interest receivable on cash and marketable securities held in Trust Account | |||
| Prepaid expenses | |||
| Other non-current assets | |||
| Depreciation and amortization | |||
| Provision for doubtful accounts | |||
| Inventory obsolescence and write-downs | |||
| Loss on disposal of fixed asset | |||
| Gain on extinguishment of debt | |||
| Change in fair value of warrant liability | |||
| Change in fair value of derivative liability | |||
| Change in fair value of earnout liability | |||
| Stock-based compensation | |||
| Amortization of debt discount | |||
| Non-cash impact of operating lease right-of-use asset | |||
| Issuance of common stock for commitment shares | |||
| Issuance of common stock warrants for services performed | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Inventories | |||
| Prepaid expenses and other assets | |||
| Accounts payable | |||
| Payable to related parties | |||
| Accrued liabilities | |||
| Other current liabilities | |||
| Accrued expenses and other liabilities | |||
| Net cash used in operating activities | |||
| Cash flows from investing activities | |||
| Investment of cash in Trust Account, net | |||
| Cash withdrawn from Trust Account | |||
| Purchase of property and equipment | |||
| Proceeds from disposal of property and equipment | |||
| Net cash used in investing activities | |||
| Cash flows from financing activities | |||
| Cash flows from financing activities | |||
| Proceeds from Business combination and PIPE Financing, net of issuance costs paid | |||
| Proceeds from sale of Units, net of underwriting discounts paid | |||
| Proceeds from sale of Private Placement Units | |||
| Underwriters | |||
| Founders | |||
| Borrowing from a related party | |||
| Repayment of borrowing from a related party | |||
| Proceeds from facility borrowings | |||
| Repayments of facility borrowings | |||
| Proceeds from the exercise of Series C redeemable convertible preferred warrants | |||
| Proceeds from exercise of common warrants | |||
| Payments on finance lease obligations | |||
| Proceeds from exercise of stock options | |||
| Tax withholding payment related to net settlement of equity awards | |||
| Net cash (used in) provided by financing activities | |||
| Net change in cash during period | |||
| Cash, beginning of period | |||
| Cash, end of period | |||
| Net (decrease) increase in cash | |||
| Cash - Beginning of year | |||
| Cash - End of year | |||
| Supplemental cash flow information | |||
| Cash paid for income taxes | |||
| Deferred underwriting fee payable upon business combination | |||
| Change in value of common stock subject to possible redemption | |||
| Offering costs included in accrued liabilities | |||
| Cash paid for interest | |||
| Significant noncash transactions | |||
| Earnout liability at inception | |||
| Warrant liability at inception | |||
| Derivative liability at inception | |||
| Conversion of short-term convertible notes for common stock | |||
| Conversion of convertible notes for common stock | |||
| Conversion of short-term convertible notes for common stock | |||
| Conversion of Short-term Convertible Notes | |||
| Conversion of Convertible Debt | |||
| Conversion of warrant liabilities for common stock | |||
| Property and equipment included in accounts payable and accruals | |||
| Finance lease right-of-use asset in exchange for a lease liability | |||
| Inventory repossessed for accounts receivable |
Loading...