|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
FY2020
4 months to Dec 31, 2020
|
|
|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
| Net loss | |||
| Adjustments to reconcile net loss to net cash used in operating activities | |||
| Interest earned on marketable securities held in Trust Account | |||
| Unrealized loss on marketable securities held in Trust Account | |||
| Depreciation and amortization | |||
| Loss on disposal of fixed assets | |||
| Gain on change in fair value of warrants | |||
| Gain on foreign currency transactions | |||
| Stock-based compensation | |||
| FedEx warrant provision | |||
| Other expense related to equity purchase agreement | |||
| Change in operating assets and liabilities | |||
| Prepaid expenses | |||
| Accounts receivable | |||
| Inventories | |||
| Deferred fulfillment costs | |||
| Contract assets | |||
| Prepaid expenses and other assets | |||
| Accounts payable | |||
| Accrued expenses | |||
| Contract liabilities | |||
| Other liabilities | |||
| Net cash used in operating activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
| Investment of cash in Trust Account | |||
| Capital expenditures | |||
| Net cash used in investing activities | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
| Proceeds from sale of Units, net of underwriting discounts paid | |||
| Proceeds from sale of Private Placement Warrants | |||
| Proceeds from promissory note – related party | |||
| Repayment of promissory note – related party | |||
| Payment of offering costs | |||
| Proceeds from exercise of stock options | |||
| Proceeds from issuance of common stock pursuant to equity purchase agreement | |||
| Proceeds from issuance of common stock upon Merger, net of issuance costs paid | |||
| Net cash provided by financing activities | |||
| Net Change in Cash and Cash Equivalents | |||
| Cash and Cash Equivalents, at Carrying Value, Beginning Balance | |||
| Effect of exchange rate on cash | |||
| Net (decrease) increase in cash, cash equivalents, and restricted cash | |||
| Cash, cash equivalents, and restricted cash at beginning of period | |||
| Cash, cash equivalents, and restricted cash at end of period | |||
| NON-CASH INVESTING AND FINANCING ACTIVITIES | |||
| Initial classification of Class A common stock subject to possible redemption | |||
| Change in value of Class A common stock subject to possible redemption | |||
| Deferred underwriting fee payable | |||
| Offering costs by the Sponsor in exchange for the issuance of Class B common stock | |||
| Issuance of Class C common stock to Sponsor | |||
| Assumption of merger warrants liability | |||
| Conversion of redeemable convertible preferred stock to common stock | |||
| Right of use asset | |||
| Lease liability | |||
| Settlement of promissory note through repurchase of shares | |||
| Purchase of property and equipment included in accounts payable and accrued expenses | |||
| RECONCILIATION OF CASH AND RESTRICTED CASH WITHIN THE CONSOLIDATED BALANCE SHEETS TO THE AMOUNTS SHOWN IN THE CONSOLIDATED STATEMENTS OF CASH FLOWS ABOVE | |||
| Cash and cash equivalents | |||
| Restricted cash |
Loading...