Quarterly report pursuant to Section 13 or 15(d)

Warrants and Derivatives

v3.23.2
Warrants and Derivatives
6 Months Ended
Jun. 30, 2023
Disclosure of Warrants and Derivatives [Abstract]  
Warrants and Derivatives

Note 6 Warrants and Derivatives

 

The Company’s warrants and derivatives consist of freestanding financial instruments and embedded derivatives requiring bifurcation issued in connection with the Company’s debt and equity financing transactions. The Company does not have any derivatives designated as hedging instruments.

 

The Company evaluates whether each warrant or derivative represents a liability-classified financial instrument within the scope of ASC 480, Distinguishing Liabilities from Equity, or either a liability-classified or equity-classified financial instrument within the scope of ASC 815, Derivatives and Hedging.

 

Warrants and derivatives classified as liabilities are recognized at fair value in the condensed consolidated balance sheets and are remeasured at fair value as of each reporting period with changes in fair value recorded in the condensed consolidated statements of operations and comprehensive loss. Warrants and derivatives classified as equity are recognized at fair value in additional paid-in capital in the condensed consolidated balance sheets and are not subsequently remeasured.

 

Liability-classified Warrants and Derivatives

 

The fair values of liability-classified warrants and derivatives recorded in warrant and derivative liabilities on the condensed consolidated balance sheets as of the presented periods were as follows:

 

(in thousands, except share and per share amounts)

 

Number of Issuable Shares as of
June 30, 2023

 

 

Issuance

 

Maturity

 

Exercise/Conversion Price

 

 

June 30, 2023

 

 

December 31, 2022

 

Public Warrants

 

 

19,221,960

 

 

March 2021

 

March 2027

 

$

11.50

 

 

$

3,076

 

 

$

1,922

 

Private Placement Warrants

 

 

78,000

 

 

March 2021

 

March 2027

 

 

11.50

 

 

 

12

 

 

 

8

 

FP Combination Warrants

 

 

8,291,704

 

 

March 2022

 

March 2027

 

 

10.00

 

 

 

20,066

 

 

 

18,573

 

2027 Warrants

 

 

17,253,279

 

 

October 2022

 

October 2027

 

 

2.898

 

 

 

11,876

 

 

 

13,707

 

Conversion Option Derivative

 

 

36,852,685

 

 

October 2022

 

October 2027

 

 

2.898

 

 

 

2,889

 

 

 

5,740

 

Warrant and derivative liabilities

 

 

81,697,628

 

 

 

 

 

 

 

 

 

$

37,919

 

 

$

39,950

 

There were no significant changes in the Company’s liability-classified warrants and derivatives during the six months ended June 30, 2023, except for changes in fair value.

The changes in liability-classified warrants and derivatives during the six months ended June 30, 2022 were predominately related to the Tailwind Two Merger and were as follows:

(in thousands)

 

Current Warrant
and Derivative
Liabilities

 

 

Warrant and Derivative
Liabilities

 

 

Total

 

Balance as of December 31, 2021

 

$

68,518

 

 

$

5,631

 

 

$

74,149

 

Initial recognition from Tailwind Two Merger

 

 

-

 

 

 

13,124

 

 

 

13,124

 

Change in fair value of warrant and derivative liabilities

 

 

13,342

 

 

 

(9,666

)

 

 

3,676

 

Reclassification of current warrant and derivative liabilities to warrant and derivative liabilities

 

 

(25,966

)

 

 

25,966

 

 

 

-

 

Reclassification of liability-classified warrants and derivatives to equity-classified

 

 

(11,007

)

 

 

-

 

 

 

(11,007

)

Net settlement of liability-classified warrants into common stock

 

 

-

 

 

 

(7,616

)

 

 

(7,616

)

Issuance of contingently issuable shares

 

 

(44,887

)

 

 

-

 

 

 

(44,887

)

Balance as of June 30, 2022

 

$

-

 

 

$

27,439

 

 

$

27,439

 

 

Equity-classified Warrants and Derivatives

As of June 30, 2023, the Company’s equity-classified warrants and derivatives were comprised of the following:

(in thousands, except share and per share amounts)

 

Number of Issuable Shares

 

 

Issuance

 

Maturity

 

Exercise Price

 

Combination Warrants

 

 

2,763,902

 

 

March 2022

 

March 2027

 

$

10.00

 

Pre-Funded Warrants

 

 

9,035,000

 

 

May 2023

 

N/A

 

 

0.0001

 

RDO Warrants

 

 

29,000,000

 

 

May 2023

 

November 2028

 

 

1.43

 

Placement Agent Warrants

 

 

2,030,000

 

 

May 2023

 

May 2028

 

 

1.60

 

Total equity-classified warrants and derivatives

 

 

42,828,902

 

 

 

 

 

 

 

 

 

There were no significant changes to the Company’s equity-classified warrants and derivatives during the six months ended June 30, 2023, except as discussed below.

 

Registered Direct Offering

 

On May 30, 2023, the Company completed a registered direct offering (the “Registered Direct Offering”) with an institutional investor in which the Company received proceeds of $37.1 million for the sale and issuance of (i) 16 million shares of the Company’s common stock, (ii) 13 million warrants to purchase shares of the Company’s common stock at an exercise price of $0.0001 (the “Pre-Funded Warrants”), and (iii) 29 million warrants to purchase shares of the Company’s common stock at an exercise price of $1.43 (the “RDO Warrants”). In connection with the Registered Direct Offering, the Company incurred third-party issuance costs of $4.5 million, inclusive of the $1.5 million fair value recognized associated with 2 million warrants issued to purchase shares of the Company’s common stock at an exercise price of $1.60 (the “Placement Agent Warrants”). The Company allocated the $37.1 million proceeds received and the $4.5 million of third-party issuance costs between the issued common stock, the Pre-Funded Warrants, and the RDO Warrants based on relative fair value. Accordingly, the Company allocated proceeds of $12.2 million and issuance costs of $1.5 million to common stock and proceeds of $24.9 million and issuance costs of $3.0 million to equity-classified warrants and derivatives. The proceeds and issuance costs were recognized as additional paid-in capital in the condensed consolidated balance sheets and as financing cash flows in the condensed consolidated statements of cash flows.

The fair values of the common stock and Pre-Funded Warrants were estimated based on the market price of the Company’s common stock while the fair values of the RDO Warrants and Placement Agent Warrants were estimated using the Black-Scholes option-pricing model. Refer to Note 7 “Fair Value of Financial Instruments” for further discussion.